RENCANA ANGGARAN BIAYA (RAB)

DESA SUKARESMI

Kegiatan : Pembangunan Jembatan Milik Desa

Pembangunan Jembatan Gantung.
Waktu Pelaksanaan : 90 (sembilan puluh hari kalender)

Rincian Pendanaan :
NO. U R A I A N VOLUME HARGA JUMLAH (Rp)
SATUAN (Rp)

1 2 3 4 5
I. BAHAN
1 Semen (@ 50 Kg) 178.00 Zak 100,000.00 17,800,000.00
3
2 Pasir Beton 14.00 M 160,000.00 2,240,000.00
3 Batu Pecah uk. 2/3 22.00 M3 400,000.00 8,800,000.00
4 Kabel (sling) Utama Ø 7/8 inci 196.00 M' 150,000.00 29,400,000.00
5 Kabel (sling) Pengaku Ø 5/8 inci 58.00 M' 120,000.00 6,960,000.00
6 Besi Penggantung Ø 16 mm 11.00 btg 190,000.00 2,090,000.00
7 Stel drat besi penggantung 50.00 btg 35,000.00 1,750,000.00
8 Cekak ukuran 7/8 inci 32.00 bh 35,000.00 1,120,000.00
9 Cekak ukuran 5/8 inci 32.00 bh 28,000.00 896,000.00
10 Warfel ukuran 7/8 inci 4.00 bh 350,000.00 1,400,000.00
11 Warfel ukuran 5/8 inci 4.00 bh 250,000.00 1,000,000.00
12 Roller Kabel Baja 4.00 set 800,000.00 3,200,000.00
13 Besi Angker utama Ø 32 mm 2.00 btg 2,100,000.00 4,200,000.00
14 Besi Angker pengaku Ø 25 mm 4.00 btg 625,000.00 2,500,000.00
15 Plat Gantung 4x100x150 mm 50.00 set 105,000.00 5,250,000.00
16 Plat Kait Keep 4x40x80 mm 100.00 btg 40,000.00 4,000,000.00
17 Plat Tiang Pilon 4.50.500 24.00 btg 75,000.00 1,800,000.00
18 Besi Polos Ø 12 mm 91.00 btg 160,000.00 14,560,000.00
19 Besi Polos Ø 10 mm 7.00 btg 100,000.00 700,000.00
20 Kayu Belian 15/15 - 4 M 39.00 btg 1,700,000.00 66,300,000.00
21 Kayu Belian 7/15 - 4M 69.00 btg 800,000.00 55,200,000.00
22 Kayu Belian 9/9 - 4M 149.00 btg 360,000.00 53,640,000.00
23 Kayu Belian 8/8 - 4M 67.00 btg 210,000.00 14,070,000.00
24 Kayu Belian 4/8 - 4M 150.00 btg 120,000.00 18,000,000.00
25 Papan Belian 3/15 - 2 M 487.00 kpg 175,000.00 85,225,000.00
26 Mur Baut Ø 3/8" x 1,5" 100.00 set 3,000.00 300,000.00
27 Mur Baut Ø 3/8" x 8" 354.00 set 15,000.00 5,310,000.00
28 Mur Baut Ø 3/8" x 12" 94.00 bh 25,000.00 2,350,000.00
29 Mur Baut Ø 5/8" x 2,5" 50.00 set 5,000.00 250,000.00
30 Mur Baut Ø 5/8" x 8" 36.00 set 20,000.00 720,000.00
31 Mur Baut Ø 5/8" x 11" 72.00 set 35,000.00 2,520,000.00
32 Mur Baut Ø 5/8" x 14" 64.00 set 45,000.00 2,880,000.00
 33 Mur Ø 5/8" 100.00 set 1,500.00 150,000.00
34 Paku Belian (campur) 135.00 kg 35,000.00 4,725,000.00
35 Paku Biasa (campur) 57.00 kg 25,000.00 1,425,000.00
36 Cat Kilat 48.00 kg 70,000.00 3,360,000.00
37 Minyak Cat 10.00 kg 50,000.00 500,000.00
38 Amplas 19.00 lbr 5,000.00 95,000.00
39 Teer 41.00 kg 25,000.00 1,025,000.00
40 Papan Mal Kayu Klas III uk. 132.00 kpg 22,000.00 2,904,000.00
3/18-4m
41 Kayu Klas III uk. 5/7-4m 60.00 btg 20,000.00 1,200,000.00
42 Kayu bulat (u/ perancah) Ø 120.00 btg 10,000.00 1,200,000.00
10cm-4m

Jumlah Bahan 433,015,000.00

II. SEWA ALAT (sesuai keperluan)

1. Gerobak Dorong 4.00 Bh 200,000.00 800,000.00
2. Concrete mixer (molen) & 6.00 hari 400,000.00 2,400,000.00
operasional

Jumlah Alat 3,200,000.00

III. UPAH
1. Pekerja 292.00 HOK 85,000.00 24,820,000.00
2. Tukang 254.00 HOK 120,000.00 30,480,000.00
3. Kepala Tukang 38.00 HOK 140,000.00 5,320,000.00
4. Mandor 25.00 HOK 120,000.00 3,000,000.00

609.00 HOK Jumlah Upah 63,620,000.00

IV HONOR TPK
.
1. Ketua 2.00 OK 500,000.00 1,000,000.00
2. Sekretaris 2.00 OK 450,000.00 900,000.00
3. Anggota 6.00 OK 340,000.00 2,040,000.00
(Perbup Sanggau No. 1 Thn.
2019)
10.00 OK Jumlah Honor 3,940,000.00
TPK

J U M L A H (Rp.) 503,775,000.00

ii