| 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 RT. 1 RW. 2 Dusun Bahagia ukuran 36 m x 2 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 | 5 | |||||
| I. | BAHAN | (harga hanya contoh) | |||||||
| 1. | Kayu Belian uk. 15/15 - 4 m | 20.00 | Btg | 700,000.00 | 14,000,000.00 | ||||
| 2. | Kayu Belian uk. 9/9 - 4 m | 127.00 | Btg | 240,000.00 | 30,480,000.00 | ||||
| 3. | Kayu Belian uk. 8/8 - 4 m | 75.00 | Btg | 235,000.00 | 17,625,000.00 | ||||
| 4. | Kayu Belian uk. 4/8 - 4 m | 133.00 | Btg | 135,000.00 | 17,955,000.00 | ||||
| 5. | Papan Kayu Belian uk. 3/15 - 4 m | 147.00 | Btg | 195,000.00 | 28,665,000.00 | ||||
| 6. | Kayu Cerucuk | 65.00 | Kpg | 35,000.00 | 2,275,000.00 | ||||
| 7. | Besi Begel U | 57.00 | Btg | 55,000.00 | 3,135,000.00 | ||||
| 8. | Mur Baut � 12 mm x 22cm | 473.00 | Bh | 13,000.00 | 6,149,000.00 | ||||
| 9. | Mur Baut � 16 mm x 30cm | 267.00 | Zak | 35,000.00 | 9,345,000.00 | ||||
| 10. | Paku Belian | 56.00 | M3 | 30,000.00 | 1,680,000.00 | ||||
| 11. | Cat Kilat | 23.00 | M3 | 40,000.00 | 920,000.00 | ||||
| 12. | Minyak Cat | 5.00 | Btg | 22,000.00 | 110,000.00 | ||||
| 13. | Amplas | 9.00 | Btg | 4,000.00 | 36,000.00 | ||||
| Jumlah Bahan | 132,375,000.00 | ||||||||
| II. | SEWA ALAT | ||||||||
| 1. | Gerobak Dorong | 2.00 | Bh | 200,000.00 | 400,000.00 | ||||
| Jumlah Alat | 400,000.00 | ||||||||
| III. | UPAH | ||||||||
| 1. | Pekerja | 99.00 | HOK | 85,000.00 | 8,415,000.00 | ||||
| 2. | Tukang | 184.00 | HOK | 120,000.00 | 22,080,000.00 | ||||
| 3. | Kepala Tukang | 27.00 | HOK | 140,000.00 | 3,780,000.00 | ||||
| 4. | Mandor | 12.00 | HOK | 120,000.00 | 1,440,000.00 | ||||
| 322.00 | HOK | Jumlah Upah | 35,715,000.00 | ||||||
| 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.) | 170,390,000.00 | ||||||||
| Pasir Bedengung, 1 Februari 2020 | |||||||||
| Disetujui : | |||||||||
| Kepala Desa Pasir Bedengung | Kasi Kesejahteraan | ||||||||
| Bunga Citra Lovestory, SH. | Ramlee | ||||||||
Posting Komentar untuk "Desain dan RAB Jembatan Kayu"