Desain dan RAB Embung Dinding Pasangan Batu
Admin
Last Updated
2022-07-12T12:03:01Z
| RENCANA ANGGARAN BIAYA (RAB) |
| DESA PASIR BERDENGUNG KECAMATAN PASIR LAUT |
| TAHUN ANGGARAN 2020 |
| | | | | | | | | |
| Bidang | | : | Pelaksanaan Pembangunan Desa (2) | | | |
| Sub Bidang | : | Pekerjaan Umum dan Penataan Ruang (2.3.) | | |
| Kegiatan | : | Pembangunan/Rehabilitasi/Peningkatan Embung Desa (2.3.19.) | |
| | | | Pembangunan Embung Dusun Bahagia RT. 12 RW. 06 ukuran 40 m x 20 m x 1,8 m |
| Waktu Pelaksanaan | : | 60 (enam puluh hari kalender) | | | | |
| | | | | | | | | |
| Rincian Pendanaan | : | | | | | | |
| NO. | U R A I A N | VOLUME | | HARGA SATUAN (Rp) | JUMLAH (Rp) |
| 1 | 2 | 3 | 4 (Harga Hanya Contoh) | 5 |
| I. | | BAHAN | | | | | | | |
| 1 | Pintu Air dan Aksesoris | 1.00 | Unit | | 2,419,000.00 | 2,419,000.00 |
| 2 | Paku Campuran 1" - 5" | 2.00 | Kg | | 27,500.00 | 55,000.00 |
| 3 | Papan Mal uk. 1,5/15 - 4m | 28.00 | Kpg | | 25,000.00 | 700,000.00 |
| 4 | Cerucuk Dia. 5 cm - 4 m | 118.00 | Btg | | 10,000.00 | 1,180,000.00 |
| 5 | Tali Rapia | | | 2.00 | Glg | | 22,000.00 | 44,000.00 |
| 6 | Pasir | | | 55.00 | M3 | | 286,000.00 | 15,730,000.00 |
| 7 | Batu Pecah 2/3 | 15.00 | M3 | | 550,000.00 | 8,250,000.00 |
| 8 | Semen | | | 528.00 | Zak | | 99,000.00 | 52,272,000.00 |
| 9 | Batu Pecah 10/15 | 136.00 | M3 | | 473,000.00 | 64,328,000.00 |
| 10 | Triplek 3 mm | | 24.00 | Lbr | | 60,500.00 | 1,452,000.00 |
| 11 | Balok 4/6 - 4 m | 90.00 | Btg | | 33,000.00 | 2,970,000.00 |
| 12 | Paku | | | 2.00 | Kg | | 22,000.00 | 44,000.00 |
| 13 | Besi Beton Dia. 12 mm | 23.00 | Btg | | 187,000.00 | 4,301,000.00 |
| 14 | Kawat Bendrat | 4.00 | Kg | | 27,500.00 | 110,000.00 |
| 15 | Gudang Penyimpanan Material | 1.00 | Ls | | 3,000,000.00 | 3,000,000.00 |
| | | | | | | | | |
| | | | | | | Jumlah Bahan | 156,855,000.00 |
| | | | | | | | | |
| II. | | SEWA ALAT | | | | | | |
| 1. | Mobilisasi/Demobilisasi Alat Berat | 1.00 | Ls | | 10,000,000.00 | 10,000,000.00 |
| 2. | Excavator | 95.00 | Jam | | 316,900.00 | 30,105,500.00 |
| 3. | Concrete Mixer (Molen) & Operasional | 25.00 | Hari | | 350,000.00 | 8,750,000.00 |
| | | | | | | | | |
| | | | | | | Jumlah Alat | 48,855,500.00 |
| | | | | | | | | |
| III. | | UPAH | | | | | | | |
| 1. | Pekerja | | | 437.00 | OH | | 85,000.00 | 37,145,000.00 |
| 2. | Tukang | | | 157.00 | OH | | 120,000.00 | 18,840,000.00 |
| 3. | Kepala Tukang | 4.00 | OH | | 120,000.00 | 480,000.00 |
| 4. | Mandor | | | 50.00 | OH | | 140,000.00 | 7,000,000.00 |
| | | | | | | | | |
| | | | | 648.00 | HOK | Jumlah Upah | 63,465,000.00 |
| IV. | | HONOR TPK | | | | | | | |
| 1. | Ketua | | | 2.00 | OK | | 450,000.00 | 900,000.00 |
| 2. | Sekretaris | | | 2.00 | OK | | 400,000.00 | 800,000.00 |
| 3. | Anggota | | | 6.00 | OK | | 350,000.00 | 2,100,000.00 |
| | (Perbup Sanggau No. 1 Thn. 2019) | | | | | |
| | | | | 10.00 | OK | Jumlah Honor TPK | 3,800,000.00 |
| | | | | | | | | |
| | | | | | | | | |
| J U M L A H (Rp.) | | | | | 272,975,500.00 |
