Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

REKAPITULASI RENCANA ANGGARAN BIAYA

PROYEK OGOH-OGOH HARI RAYA NYEPI 28 MARET 2017


No. Uraian Kebutuhan Jumlah Harga Satuan Jumlah Harga

1 Styrofoam (200x100x50cm) 2 pcs Rp 800,000.00 Rp 1,600,000.00

2 Lem Styrofoam 10 ltr Rp 70,000.00 Rp 700,000.00

3 Lem Fox 10 pcs Rp 10,500.00 Rp 105,000.00

4 Cat Clear 2 pcs Rp 25,000.00 Rp 50,000.00

5 Cat Hitam dulux 2 pcs Rp 100,000.00 Rp 200,000.00

6 Cat Merah 2 pcs Rp 100,000.00 Rp 200,000.00

7 Kertas Semen 10 pcs Rp 10,000.00 Rp 100,000.00

8 Kertas Koran Bekas 3 kg Rp 5,000.00 Rp 15,000.00

9 Besi 5 btg Rp 100,000.00 Rp 500,000.00

10 Paku 7 cm 5 kg Rp 20,000.00 Rp 100,000.00

11 Paku 10 cm 5 kg Rp 20,000.00 Rp 100,000.00

12 Paku 12 cm 5 kg Rp 20,000.00 Rp 100,000.00

13 Baut 5 kg Rp 15,000.00 Rp 75,000.00

14 Kawat 5 kg Rp 25,000.00 Rp 125,000.00

15 Spon 10 lbr Rp 30,000.00 Rp 300,000.00

16 Tali Rapia 5 bh Rp 10,000.00 Rp 50,000.00

17 Kertas Karton 10 lbr Rp 5,000.00 Rp 50,000.00

18 Gunting 3 bh Rp 20,000.00 Rp 60,000.00

19 Cutter 2 bh Rp 10,000.00 Rp 20,000.00

20 Pisau 4 bh Rp 25,000.00 Rp 100,000.00


REKAPITULASI RENCANA ANGGARAN BIAYA
PROYEK OGOH-OGOH HARI RAYA NYEPI 28 MARET 2017
No. Uraian Kebutuhan Jumlah Harga Satuan Jumlah Harga

21 Gergaji Kayu 18'' 2 bh Rp 30,000.00 Rp 60,000.00

22 Lakban Kertas 10 rolls Rp 10,000.00 Rp 100,000.00

23 Double tape 3M 10 rolls Rp 15,000.00 Rp 150,000.00

24 Bambu 10 btg Rp 15,000.00 Rp 150,000.00

25 Tali Karet Ban 2m (OLX) 10 kodi Rp 30,000.00 Rp 300,000.00

26 Kuas Kecil 10 pcs Rp 5,000.00 Rp 50,000.00

27 Kuas Ukuran Besar 5 pcs Rp 15,000.00 Rp 75,000.00

28 Thinner 4 klg Rp 50,000.00 Rp 200,000.00

29 Spray gun lukis 1 bh Rp 300,000.00 Rp 300,000.00

30 Kain hitam 5 meter Rp 20,000.00 Rp 100,000.00

31 Kain poleng 10 meter Rp 8,000.00 Rp 80,000.00

32 Spidol 5 bh Rp 3,000.00 Rp 15,000.00

33 Minyak Tanah 5 ltr Rp 9,000.00 Rp 45,000.00

34 Spanduk 6 meter Rp 50,000.00 Rp 300,000.00


Konsumsi pembuatan ogoh-ogoh
35 (kopi, cemilan, dll) - Rp 900,000.00 Rp 900,000.00

36 Transportasi - Rp 500,000.00 Rp 500,000.00

37 Biaya P3K - Rp 1,300,000.00 Rp 1,300,000.00

TOTAL PENGELUARAN BIAYA Rp 9,175,000.00


Karawang, 30 Januari 2017

Panitia Ogoh-ogoh

You might also like