| 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 Prasarana Jalan Desa (Drainase) (2.3.14.) Sal. Drainase Beton Dsn Bahagia uk. (atas 0,7 m/bwh 0,5 m) x 0,65 m x 20 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 hanya contoh) | |||||||
| 1. | Semen ( 50 Kg ) | 44.00 | Zak | 100,000.00 | 4,400,000.00 | ||||
| 2. | Pasir Beton | 5.00 | M3 | 200,000.00 | 1,000,000.00 | ||||
| 3. | Pasir Urug | 3.00 | M3 | 150,000.00 | 450,000.00 | ||||
| 4. | Batu pecah 2/3 (maks. 30 mm) | 6.00 | M3 | 350,000.00 | 2,100,000.00 | ||||
| 5. | Papan Mal uk. 2/18 cm-4m | 21.00 | Kpg | 30,000.00 | 630,000.00 | ||||
| 6. | Kayu 4/6 | 21.00 | Btg | 25,000.00 | 525,000.00 | ||||
| 7. | Wiremesh M5 (2,1 m x 5,4 m) | 4.00 | Lbr | 250,000.00 | 1,000,000.00 | ||||
| 8. | Paku Campur | 6.00 | Kg | 25,000.00 | 150,000.00 | ||||
| 9. | Plastik untuk Alas Cor Beton | 44.00 | M2 | 5,000.00 | 220,000.00 | ||||
| Jumlah Bahan | 10,475,000.00 | ||||||||
| II. | SEWA ALAT (sesuai keperluan) | ||||||||
| 1. | Gerobak Dorong | 2.00 | Bh | 200,000.00 | 400,000.00 | ||||
| Jumlah Alat | 400,000.00 | ||||||||
| III. | UPAH (include galian tanah) | ||||||||
| 1. | Pekerja | 29.00 | HOK | 85,000.00 | 2,465,000.00 | ||||
| 2. | Tukang | 6.00 | HOK | 120,000.00 | 720,000.00 | ||||
| 3. | Kepala Tukang | 1.00 | HOK | 140,000.00 | 140,000.00 | ||||
| 4. | Mandor | 3.00 | HOK | 120,000.00 | 360,000.00 | ||||
| 39.00 | HOK | Jumlah Upah | 3,685,000.00 | ||||||
| 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 | 2.00 | org | 200,000.00 | 400,000.00 | ||||
| (Perbup Sanggau No. 1 Thn. 2019) | |||||||||
| 4.00 | org | Jumlah Honor TPK | 950,000.00 | ||||||
| J U M L A H (Rp.) | 15,510,000.00 | ||||||||
