BIDANG
KEGIATAN
PEMB. DRAINASE BETON
TAHUN ANGGARAN
2021
RENCANA ANGGARAN BIAYA ( RAB )
BELANJA MODAL
Harga
N0 JENIS PEKERJAAN VOLUME SAT Satuan Jumlah Total ( Rp. ) JUMLAH ( Rp. )
( Rp.)
I BAHAN
1 Papan nama Kegiatan 1.0 Unit 150,000 150,000
2 Plakat/ Prasasti 1.0 Unit 850,000 850,000
3 Pasir Cor 18.0 M³ 310,000 5,580,000
4 Pasir Urug 7.00 M³ 310,000 2,170,000
5 Kerikil/Split 2/3 cm 26.0 M³ 450,000 11,700,000
6 Kayu Cerocok Ø 8 - 10 cm 1551.0 Btg 6,000 9,306,000
7 Kayu Kelas III Bekiesting 1.00 M³ 1,650,000 1,650,000
8 Minyak Bekisting 50.0 Ltr 13,000 650,000
9 Balok Kayu Kelas III 1.0 M³ 1,650,000 1,650,000
10 Besi Ø 6 Pjg 10 m 10.0 Btg 22,000 220,000
11 Besi Ø 8 Pjg 10 m 315.0 Btg 49,000 15,435,000
12 Semen @50 Kg 222.0 Zak 81,000 17,982,000
13 Kawat Beton 23.0 Kg 20,000 460,000
14 Paku 56.0 Kg 20,000 1,120,000
15 Plastik Alas Cor 149.0 M 6,000 894,000
16 Playwood Tebal 9mm 14.00 Lbr 110,000 1,540,000
17 Air Adukan Beton 37.00 Drum 30,000 1,110,000
18 Pipa PVC 3/4 Inchi 6.00 Btg 25,000 150,000
19 Kulit Batang Sagu/Oyong 2,068 Btg 600 1,240,800
Jumlah (1) 73,857,800
II ALAT
1 Ember 4.0 Bh 18,000 72,000
2 Angkong 1.0 Bh 450,000 450,000
3 Concrete Mixer 23.0 Jam 50,000 1,150,000
4 Water Pump 12.0 Jam 40,000 480,000
5 Drum 1.0 Bh 400,000 400,000
6 Cangkul 4.0 Bh 70,000 280,000
7 Sekop 2.0 Bh 65,000 130,000
Jumlah (2) 2,962,000
III UPAH
1 Pekerja Lansir 179.02 HOK 100,000 17,901,800
2 Tukang 20.0 HOK 120,000 2,400,000
3 Pekerja 207.0 HOK 100,000 20,700,000
4 Jasa Desain Dan RAB 1.0 LS 2,000,000 2,000,000
Jumlah (3) 43,001,800
TOTAL ( 1 + 2 + 3 ) 119,821,600
TOTAL BIAYA + Swadaya 119,821,600
Harga
Jumlah Total ( Rp.
N0 JENIS PEKERJAAN VOLUME SAT Satuan JUMLAH ( Rp. )
)
( Rp.)
I BAHAN
1 Mobilisasi Alat 1.0 Ls 250,000 250,000
2 Demobilisasi Alat 1.0 Ls 300,000 300,000
3 Pasir Cor 18.0 M³ 160,000 2,880,000
4 Pasir Urug 7.00 M³ 160,000 1,120,000
5 Kerikil/Split 2/3 cm 26.0 M³ 200,000 5,200,000
6 Kayu Cerocok Ø 8 - 10 cm 1551.0 Btg 1,000 1,551,000
7 Kayu Kelas III Bekiesting 1.0 M³ 150,000 150,000
8 Balok Kayu Kelas III 1.0 M³ 150,000 150,000
9 Besi Ø 6 Pjg 10 m 10.0 Btg 4,000 40,000
10 Besi Ø 8 Pjg 10 m 315.0 Btg 6,000 1,890,000
11 Semen @50 Kg 222.0 Zak 10,000 2,220,000
12 Playwood Tebal 9mm 14.00 Lbr 10,000 140,000
13 Air Adukan Beton 37.00 Drum 20,000 740,000
14 Pipa PVC 3/4 Inchi 6.00 Btg 5,000 30,000
15 Kulit Batang Sagu/Oyong 2,068 Btg 600 1,240,800
Jumlah 17,901,800
PEKERJA LANSIR 179.02 HOK
III UPAH
1 Tukang 20.0 HOK 120,000 2,400,000
2 Pekerja 207.0 HOK 100,000 20,700,000
3 Jasa Desain Dan RAB 1.0 LS 2,000,000 2,000,000
Jumlah 25,100,000
TOTAL ( 1 + 2 + 3 ) 43,001,800
TOTAL BIAYA + Swadaya 43,001,800
Permai, Desember 2020
PEKERJAAN GALIAN
(P) (T) (L)
= ( 132 x 0.72 x 0.94 )
= 89.3376 M³ = 124 M²
V3 10/10
Tebal Penampang Beton = 0.12
Ø8 - 8 cm 10
Ø8 - 15 cm
0.50 0.72
V1 V1
12
V2
PEMBESIAN BALOK PENOPANG
45 x 4 = 180 ~ 1.80 M
4 Ø 8 mm
132
+ 1 = 53.8 ~ 54 Balok
Ø 6 - 15 cm 2.5
10 cm
Kebutuhan besi Ø 6 = 1.80 x 53.8
= 96.84
= 96.84
10 cm 10
2.5 cm
= 9.684 ~ 10 Btg - Pjg 10 M
10 cm 10cm Ø8 L¹ = 4 x 0.9 = 4 M x 54
= 202
10
10 cm Pembesian Ø 8 MEMANJANG = 20 Btg - 10 M
Dinding Kanan&Kiri
1.44 = 7 L² = ( 7 + 5 )x 132.0
0.20 = 12 x 132.0
Lantai = 1584
0.94 = 5.0 10
0.20 = 158.4 ~ 158 Btg - 10 M
Kebutuhan besi Ø 8 = L¹ + L²
= 20 + 158
= 178 Btg - 10 m
V2
1 M³ Cor Beton Adukan K - 175
SNI 2013
1 M² Bekiesting Untuk Dinding Parit Beton
Data Perencanaan
Sisi 1 Sisi 2 Panjang = 132 M
Tinggi = 0.94
Sisi = 2x
By2 By1 Total Volume = 248
Estimasi Pemakaian 6x Pakai
= 41.36 M2
a5 a5
Volume
NO URAIAN KERJA Satuan Koefisien Volume Harga Jumlah
Kebutuhan
(1) (2) (3) (4) (5) (6) (7) (8)
1 Divisi 1. Umum
1.1 Umum Ls 1.00
a. Mobilisasi Peralatan Ls 1.00 250,000 250,000
b. Papan Nama Ls 1.0000 1.00 150,000 150,000
c. Demobilisasi Peralatan Ls 1.00 300,000 300,000
d. Prasasti Ls 1.0000 1.00 850,000 850,000
e. Desain dan RAB Ls 1.0000 2,000,000 2,000,000
Jumlah 3,550,000
2 Divisi 3. Pekerjaan Tanah M3 9.00
2.1 Pembersihan Gali Parit M2 124.08
a. Tenaga Kerja
Pekerja HOK 0.5000 62.00 100,000 6,200,000
Jumlah 6,200,000
3 Pekerjaan Pondasi Tapak M2 124.08
3.1 Pekerjaan Cerocok Btg 1,551.00
a. Tenaga Kerja
Pekerja HOK 0.050 78.0 100,000 7,800,000
b. Bahan -
Kayu Cerocok 8-10 cm Btg 1.000 1,551.0 8,000 12,408,000
Kulit Batang Sagu/Oyong Btg 1.000 2,068.0 1,200 2,481,600
Sub Total1 22,689,600
4 Divisi7. Pekerjaan Struktur 132.00
4.1 Cor Beton Dalam 1 M3 (SNI K-175) 34.00
41.36
248.16
a. Tenaga Kerja
Pekerja HOK 1.6500 56.00 100,000 5,600,000
Tukang HOK 0.2750 9.00 120,000 1,080,000
b. Bahan
Semen Zak 6.5200 222.00 91,000 20,202,000
Pasir Beton M3 0.5400 18.00 470,000 8,460,000
Kerikil M3 0.7600 26.00 650,000 16,900,000
Kayu Kelas III Bekiesting M3 0.0150 1.00 1,800,000 1,800,000
Minyak Bekisting Ltr 0.2000 50.00 13,000 650,000
Pasir Urug M3 0.0500 7.00 470,000 3,290,000
Balok Kayu Kelas III M3 0.0200 1.00 1,800,000 1,800,000
Paku Kg 0.4000 56.00 21,000 1,176,000
Plastik Alas Cor M2 1.2000 149.00 7,000 1,043,000
Air Adukan Beton Drum 1.080 37.00 50,000 1,850,000
Multiplex 9mm Lbr 1.0000 14.00 120,000 1,680,000
Pipa PVC 3/4 Inchi Btg 1.0000 6.00 30,000 180,000
c. Alat
Concrete Mixer Jam 0.6827 23.00 50,000 1,150,000
Water Pump Jam 0.3620 12.00 40,000 480,000
Ember Bh 1.0000 4.00 18,000 72,000
Gerobak Sorong Bh 1.0000 1.00 450,000 450,000
Drum Bh 1.00 400,000 400,000
Gunting Besi
Cangkul Bh 4.00 65,000 260,000
Sekop Bh 2.00 70,000 140,000
Jumlah 68,663,000
Volume
NO URAIAN KERJA Satuan Koefisien Volume Harga Jumlah
Kebutuhan
(1) (2) (3) (4) (5) (6) (7) (8)
4.2 Pekerjaan Pembesian 1 Kg Dia. 6 10.00
Dia. 8 315.00
B ALAT
1 Ember Buah 18,000
2 Gerobak Buah 450,000
3 Papan Nama Kegiatan Unit 150,000
4 Concrete Mixer/Molen Jam 50,000
5 Water Pump/Pompa Air Jam 40,000
6 Drum Bh 400,000
7 Gunting Besi Bh 300,000
8 Cangkul Bh 65,000
9 Sekop Bh 70,000
C UPAH
1 Tukang HOK 120,000
2 Pekerja HOK 100,000