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.)
Pembangunan Jembatan Gantung RT. 1 RW. 2 Dusun Bahagia ukuran 39 m x 1,5 m
Waktu Pelaksa : 90 (sembilan puluh hari kalender)
Rincian Pendan :
NO. U R A I A N VOLUME
1 2 3 4 5
I. BAHAN
1 Semen (@ 50 Kg) 178.00 Zak
2 Pasir Beton 14.00 M3
3 Batu Pecah uk. 2/3 22.00 M3
4 Kabel (sling) Utama Ø 7/8 inci 196.00 M'
5 Kabel (sling) Pengaku Ø 5/8 inci 58.00 M'
6 Besi Penggantung Ø 16 mm 11.00 btg
7 Stel drat besi penggantung 50.00 btg
8 Cekak ukuran 7/8 inci 32.00 bh
9 Cekak ukuran 5/8 inci 32.00 bh
10 Warfel ukuran 7/8 inci 4.00 bh
11 Warfel ukuran 5/8 inci 4.00 bh
12 Roller Kabel Baja 4.00 set
13 Besi Angker utama Ø 32 mm 2.00 btg
14 Besi Angker pengaku Ø 25 mm 4.00 btg
15 Plat Gantung 4x100x150 mm 50.00 set
16 Plat Kait Keep 4x40x80 mm 100.00 btg
17 Plat Tiang Pilon 4.50.500 24.00 btg
18 Besi Polos Ø 12 mm 91.00 btg
19 Besi Polos Ø 10 mm 7.00 btg
20 Kayu Belian 15/15 - 4 M 39.00 btg
21 Kayu Belian 7/15 - 4M 69.00 btg
22 Kayu Belian 9/9 - 4M 149.00 btg
23 Kayu Belian 8/8 - 4M 67.00 btg
24 Kayu Belian 4/8 - 4M 150.00 btg
25 Papan Belian 3/15 - 2 M 487.00 kpg
26 Mur Baut Ø 3/8" x 1,5" 100.00 set
27 Mur Baut Ø 3/8" x 8" 354.00 set
28 Mur Baut Ø 3/8" x 12" 94.00 bh
29 Mur Baut Ø 5/8" x 2,5" 50.00 set
30 Mur Baut Ø 5/8" x 8" 36.00 set
31 Mur Baut Ø 5/8" x 11" 72.00 set
32 Mur Baut Ø 5/8" x 14" 64.00 set
 33 Mur Ø 5/8" 100.00 set
34 Paku Belian (campur) 135.00 kg
35 Paku Biasa (campur) 57.00 kg
36 Cat Kilat 48.00 kg
37 Minyak Cat 10.00 kg
38 Amplas 19.00 lbr
39 Teer 41.00 kg
40 Papan Mal Kayu Klas III uk. 3/18-4m 132.00 kpg
41 Kayu Klas III uk. 5/7-4m 60.00 btg
42 Kayu bulat (u/ perancah) Ø 10cm-4m 120.00 btg

II. SEWA ALAT (sesuai keperluan)

1. Gerobak Dorong 4.00 Bh
2. Concrete mixer (molen) & operasional 6.00 hari

III. UPAH
1. Pekerja 292.00 HOK
2. Tukang 254.00 HOK
3. Kepala Tukang 38.00 HOK
4. Mandor 25.00 HOK
609.00 HOK
IV. HONOR TPK
1. Ketua 2.00 OK
2. Sekretaris 2.00 OK
3. Anggota 6.00 OK
10.00 OK

J U M L A H (Rp.)
nataan Ruang (2.3.)
Milik Desa (2.3.13.)

HARGA SATUAN (Rp) JUMLAH (Rp)

6 7
(harga hanya contoh)
100,000.00 17,800,000.00
160,000.00 2,240,000.00
400,000.00 8,800,000.00
150,000.00 29,400,000.00
120,000.00 6,960,000.00
190,000.00 2,090,000.00
35,000.00 1,750,000.00
35,000.00 1,120,000.00
28,000.00 896,000.00
350,000.00 1,400,000.00
250,000.00 1,000,000.00
800,000.00 3,200,000.00
2,100,000.00 4,200,000.00
625,000.00 2,500,000.00
105,000.00 5,250,000.00
40,000.00 4,000,000.00
75,000.00 1,800,000.00
160,000.00 14,560,000.00
100,000.00 700,000.00
1,700,000.00 66,300,000.00
800,000.00 55,200,000.00
360,000.00 53,640,000.00
210,000.00 14,070,000.00
120,000.00 18,000,000.00
175,000.00 85,225,000.00
3,000.00 300,000.00
15,000.00 5,310,000.00
25,000.00 2,350,000.00
5,000.00 250,000.00
20,000.00 720,000.00
35,000.00 2,520,000.00
45,000.00 2,880,000.00
1,500.00 150,000.00
35,000.00 4,725,000.00
25,000.00 1,425,000.00
70,000.00 3,360,000.00
50,000.00 500,000.00
5,000.00 95,000.00
25,000.00 1,025,000.00
22,000.00 2,904,000.00
20,000.00 1,200,000.00
10,000.00 1,200,000.00
Jumlah Bahan 433,015,000.00

200,000.00 800,000.00
400,000.00 2,400,000.00
Jumlah Alat 3,200,000.00

85,000.00 24,820,000.00
120,000.00 30,480,000.00
140,000.00 5,320,000.00
120,000.00 3,000,000.00
Jumlah Upah 63,620,000.00

500,000.00 1,000,000.00
450,000.00 900,000.00
340,000.00 2,040,000.00
Jumlah Honor TPK 3,940,000.00

503,775,000.00