Desain dan RAB Lapangan Bulu Tangkis
Admin
Last Updated
2022-07-12T12:03:00Z
| RENCANA ANGGARAN BIAYA (RAB) |
| DESA PASIR BERDENGUNG KECAMATAN PASIR LAUT |
| TAHUN ANGGARAN 2020 |
| | | | | | | | | |
| Bidang | : | Pembinaan Kemasyarakatan Desa (3) |
| Sub Bidang | : | Kepemudaan dan Olah Raga (3.3) |
| Kegiatan | : | Pembangunan Sarana dan Prasarana Kepemudaan dan Olah Raga Milik Desa (3.3.05) |
| | | | Pembangunan Lapangan Bulu Tangkis Dusun Bahagia uk. 17,4 m x 10,1 m. 1 unit |
| 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 | | |
|
| |
| 1. | Semen (1 zak=50 kg) | 98.00 | Zak | | 90,000.00 | 8,820,000.00 |
| 2. | Pasir beton | 11.00 | M3 | | 160,000.00 | 1,760,000.00 |
| 3. | Pasir urug | 22.00 | M3 | | 140,000.00 | 3,080,000.00 |
| 4. | Batu pecah 2/3 cm | 14.00 | M3 | | 425,000.00 | 5,950,000.00 |
| 5. | Papan mal uk. 2/18 cm- 4m | 14.00 | Kpg | | 25,000.00 | 350,000.00 |
| 6. | Kayu uk. 4/6 cm - 4 m | 14.00 | Btg | | 20,000.00 | 280,000.00 |
| 7. | Wiremesh M5 (uk. 2,1 m x 5,4 m) | 18.00 | Lbr | | 250,000.00 | 4,500,000.00 |
| 8. | Paku Campur | 2.00 | Kg | | 22,000.00 | 44,000.00 |
| 9. | Cat khusus lapangan | 88.00 | Kg | | 60,000.00 | 5,280,000.00 |
| 10. | Tiang net (knockdown) | 1.00 | set | | 1,500,000.00 | 1,500,000.00 |
| 11. | Net | 1.00 | unit | | 100,000.00 | 100,000.00 |
| 12. | Kursi wasit | 1.00 | unit | | 1,000,000.00 | 1,000,000.00 |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | Jumlah Bahan | 32,664,000.00 |
| | | | | | | | | |
| II. | | SEWA ALAT (sesuai keperluan) | | | | | |
| 1. | Gerobak Dorong | 2.00 | Bh | | 200,000.00 | 400,000.00 |
| 2. | Concrete mixer (molen) & operasional | 4.00 | hari | | 400,000.00 | 1,600,000.00 |
| | | | | | | | | |
| | | | | | | Jumlah Alat | 2,000,000.00 |
| | | | | | | | | |
| III. | | UPAH | | | | | | | |
| 1. | Pekerja | 79.00 | HOK | | 85,000.00 | 6,715,000.00 |
| 2. | Tukang | 7.00 | HOK | | 120,000.00 | 840,000.00 |
| 3. | Kepala Tukang | 1.00 | HOK | | 140,000.00 | 140,000.00 |
| 4. | Mandor | 12.00 | HOK | | 120,000.00 | 1,440,000.00 |
| | | | | | | | | |
| | | | | 99.00 | HOK | Jumlah Upah | 9,135,000.00 |
| IV. | | HONOR TPK | | | | | | | |
| 1. | Ketua | | | 1.00 | org | | 300,000.00 | 300,000.00 |
| 2. | Sekretaris | | | 1.00 | org | | 250,000.00 | 250,000.00 |
| 3. | Anggota | | | 3.00 | org | | 200,000.00 | 600,000.00 |
| | (Perbup Sanggau No. 1 Thn. 2019) | | | | | |
| | | | | | | | | |
| | | | | 5.00 | org | Jumlah Honor TPK | 1,150,000.00 |
| | | | | | | | | |
| | | | | | | | | |
| J U M L A H (Rp.) | | | | | 44,949,000.00 |
