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 Jembatan Milik Desa (2.3.13.) | |||||||
| Jembatan Kayu Lantai Beton RT. 1 RW. 2 Dusun Bahagia ukuran 3 m x 7 m | |||||||||
| Waktu Pelaksanaan | : | 30 (tiga puluh hari kalender) | |||||||
| Rincian Pendanaan | : | ||||||||
| NO. | U R A I A N | VOLUME | HARGA SATUAN (Rp) | JUMLAH (Rp) | |||||
| 1 | 2 | 3 | 4 | 5 | |||||
| I. | BAHAN | (harga utk contoh saja) | |||||||
| 1. | Kayu Belian uk. 10/10 cm - 3 M | 16.00 | Btg | 370,000.00 | 5,920,000.00 | ||||
| 2. | Kayu Belian uk. 9/9 cm -3 M | 10.00 | Btg | 300,000.00 | 3,000,000.00 | ||||
| 3. | Kayu Belian uk. 9/9 cm - 4 M | 14.00 | Btg | 350,000.00 | 4,900,000.00 | ||||
| 4. | Kayu Belian uk. 8/8 cm - 3 M | 24.00 | Btg | 250,000.00 | 6,000,000.00 | ||||
| 5. | Kayu Belian uk. 4/8 cm - 4 M | 4.00 | Btg | 150,000.00 | 600,000.00 | ||||
| 6. | Papan Belian uk. 2/15 cm - 4 M | 38.00 | Kpg | 120,000.00 | 4,560,000.00 | ||||
| 7. | Baut uk. 5/8" | 136.00 | Btg | 11,000.00 | 1,496,000.00 | ||||
| 8. | Plat Beugel | 24.00 | Bh | 56,000.00 | 1,344,000.00 | ||||
| 9. | Semen Portland | 40.00 | Zak | 95,000.00 | 3,800,000.00 | ||||
| 10. | Pasir beton | 3.00 | M3 | 90,000.00 | 270,000.00 | ||||
| 11. | Batu Pecah uk. 1-2 cm | 4.00 | M3 | 400,000.00 | 1,600,000.00 | ||||
| 12. | Besi beton polos ø 8 mm | 44.00 | Btg | 85,000.00 | 3,740,000.00 | ||||
| 13. | Besi beton polos ø 10 mm | 46.00 | Btg | 100,000.00 | 4,600,000.00 | ||||
| 14. | Pipa GIF ø 2" - 6 M tebal 3 mm | 5.00 | Btg | 600,000.00 | 3,000,000.00 | ||||
| 15. | Kawat beton | 8.00 | Kg | 26,000.00 | 208,000.00 | ||||
| 16. | Kayu klas II 3/5 - 4 M | 30.00 | Btg | 19,000.00 | 570,000.00 | ||||
| 17. | Papan Kayu mal 1.5/12 - 4 M | 90.00 | Kpg | 19,000.00 | 1,710,000.00 | ||||
| 18. | Kayu cerucuk dia 8-10/4m | 50.00 | Btg | 8,000.00 | 400,000.00 | ||||
| 19. | Paku Belian u/ shear conector | 5.00 | Kg | 28,000.00 | 140,000.00 | ||||
| 20. | Paku Belian | 5.00 | Kg | 28,000.00 | 140,000.00 | ||||
| 21. | Paku campur | 13.00 | Kg | 19,000.00 | 247,000.00 | ||||
| 22. | Cat Minyak @1 kg | 2.00 | Klg | 60,000.00 | 120,000.00 | ||||
| 23. | Timbunan oprit | 4.00 | M3 | 100,000.00 | 400,000.00 | ||||
| Jumlah Bahan | 48,765,000.00 | ||||||||
| II. | SEWA ALAT (sesuai keperluan) | ||||||||
| 1. | Gerobak Dorong | 2.00 | Bh | 200,000.00 | 400,000.00 | ||||
| 2. | Concrete mixer (molen) & op. | 2.00 | hari | 200,000.00 | 400,000.00 | ||||
| Jumlah Alat | 800,000.00 | ||||||||
| III. | UPAH | ||||||||
| 1. | Pekerja | 64.00 | HOK | 85,000.00 | 5,440,000.00 | ||||
| 2. | Tukang | 51.00 | HOK | 120,000.00 | 6,120,000.00 | ||||
| 3. | Kepala Tukang | 5.00 | HOK | 140,000.00 | 700,000.00 | ||||
| 4. | Mandor | 3.00 | HOK | 120,000.00 | 360,000.00 | ||||
| 123.00 | HOK | Jumlah Upah | 12,620,000.00 | ||||||
| IV. | HONOR TPK | ||||||||
| 1. | Ketua | 1.00 | org | 450,000.00 | 450,000.00 | ||||
| 2. | Sekretaris | 1.00 | org | 400,000.00 | 400,000.00 | ||||
| 3. | Anggota | 3.00 | org | 350,000.00 | 1,050,000.00 | ||||
| (Perbup Sanggau No. 1 Thn. 2019) | |||||||||
| 5.00 | org | Jumlah Honor TPK | 1,900,000.00 | ||||||
| J U M L A H (Rp.) | 64,085,000.00 | ||||||||
