RENCANA ANGGARAN BIAYA (RAB)

PEKERJAAN : PERENCANAAN EMBUNG 3 LOKASI

LOKASI : KELURAHAN WATES KOTA SEMARANG
TAHUN ANGGARAN : 2018
NAMA BANGUNAN : EMBUNG WATES 2

HARGA JUMLAH
NO URAIAN PEKERJAAN VOLUME SATUAN JUMLAH
SATUAN HARGA
A. PEKERJAAN PERSIAPAN
1 Mob Demob Alat Berat, peralatan 1.00 unit 5,000,000.00 5,000,000.00
tenaga dan perizinaan 5,000,000.00
B. PEKERJAAN JALAN AKSES
1 Beton K125 42.60 m² 1,054,266.00 44,911,731.60
2 Lantai kerja 21.30 m² 1,137,018.00 24,218,483.40 69,130,215.00

C. PEKERJAAN EMBUNG
1 Galian Tanah (Alat berat) 8,828.73 m³ 58,727.00 518,484,533.08
2 Timbunan Tanah Dipadatkan 2,681.70 m³ 91,352.00 244,978,658.40
3 Timbunan Tanah Diratakan 995.56 m³ 91,352.00 90,946,625.50
4 Gusur tanah sisa galian dan diratakan 5,151.46 m³ 31,893.00 164,295,593.51
5 Beton K125 250.63 m² 1,054,266.00 264,229,501.53
6 Pembesian 10,916.49 kg 13,540.00 147,809,325.38
7 Bekisting 87.33 m² 162,046.00 14,151,793.17
8 Geomembran 8,438.02 m² 157,090.00 1,325,528,718.89
9 Pasangan Batu 1:4 92.31 m³ 1,318,604.00 121,724,554.77
10 Plesteran 1:3 263.75 m² 89,244.00 23,538,283.49
11 Paving Block tebal 6 cm 484.49 m² 154,850.00 75,022,502.25
12 Pasir urug 24.22 m³ 284,335.00 6,887,802.12
13 Pagar Hollow 1.90 322.99 m² 178,986.00 57,810,688.14
14 Pipa Galvanis Ø 2,5" 161.50 m' 470,283.00 75,948,353.09
15 Lapisan Pudel (1 Kapur + 5 Tanah Liat) 934.81 m³ 158,424.00 148,095,705.74
3,279,452,639.06
D. PEKERJAAN INLET DAN KANTONG LUMPUR
1 Beton K175 19.98 m³ 1,103,689.00 22,051,706.22
2 Pembesian 204.40 kg 13,540.00 2,767,576.00
3 Bekisting 13.88 m² 162,046.00 2,249,198.48
4 Pasangan Batu 1:4 179.02 m³ 1,318,604.00 236,052,136.69
5 Plesteran 1:3 616.29 m² 89,244.00 54,999,917.03
6 Pagar Hollow 1.90 52.00 m² 178,986.00 9,307,272.00
7 Pipa Galvanis Ø 2,5" 31.20 m' 470,283.00 14,672,829.60 342,100,636.01

E. PEKERJAAN OUTLET
1 Galian tanah (Manual) 278.04 m³ 109,378.00 30,411,021.61
2 Timbunan Tanah Dipadatkan 270.00 m³ 91,352.00 24,665,040.00
3 Beton K175 23.89 m³ 1,103,689.00 26,362,715.45
4 Beton K125 11.07 m² 1,054,266.00 11,670,724.62
5 Pembesian 2,528.34 kg 13,540.00 34,233,676.66
6 Bekisting 13.98 m² 162,046.00 2,265,791.99
7 Pasangan Batu 1:4 6.08 m³ 1,318,604.00 8,010,519.30
8 Plesteran 1:3 10.35 m² 89,244.00 923,675.40
9 Pipa HDPE Ø 8" 29.60 m 521,600.00 15,439,360.00
10 Knee Ø 8" 2.00 bh 40,666.67 81,333.33
11 Dop berlubang Ø 8" 2.00 bh 55,000.00 110,000.00
12 Pompa 2.00 bh 500,000.00 1,000,000.00
13 Pipa pvc Ø 2" 19.80 m 17,083.33 338,250.00
14 Knee Ø 2" 6.00 bh 10,000.00 60,000.00
15 Grating 14.40 m² 450,000.00 6,480,000.00 162,052,108.37

-1
 HARGA JUMLAH
NO URAIAN PEKERJAAN VOLUME SATUAN JUMLAH
SATUAN HARGA
F. PEKERJAAN PELIMPAH
1 Galian tanah (Manual) 46.89 m³ 109,378.00 5,128,515.66
2 Beton K175 3.92 m³ 1,103,689.00 4,326,460.88
3 Pembesian 250.39 kg 13,540.00 3,390,280.60
4 Bekisting 21.56 m² 162,046.00 3,493,711.76
5 Pasangan Batu 1:4 3.21 m³ 1,318,604.00 4,237,465.81
6 Plesteran 1:3 8.24 m² 89,244.00 735,370.56 21,311,805.28

G. PEKERJAAN BANGUNAN FASILITAS

G1. Tugu Nama Embung
1 Pasangan Batu 1:4 7.50 m³ 1,318,604.00 9,889,530.00
2 Pasangan Batu Bata 1:5 6.75 m² 1,065,620.00 7,192,935.00
3 Plesteran 1:3 21.35 m² 89,244.00 1,905,359.40
4 Batu Hias 15.05 m² 199,996.50 3,009,947.33
5 Beton K175 0.75 m³ 1,103,689.00 827,766.75
6 Pembesian 37.50 kg 13,540.00 507,750.00
7 Huruf timbul stainles steel, tinggi 0,80 m 11.00 bh 800,000.00 8,800,000.00
8 Huruf timbul stainles steel, tinggi 0,40 m 30.00 bh 400,000.00 12,000,000.00 44,133,288.48
G2. Papan Peringatan 2.00 bh 500,000.00 1,000,000.00 1,000,000.00
G3. Pelampung pengaman 8.00 bh 100,000.00 800,000.00 800,000.00
G4. Peil scale H = 4,5 m 1.00 bh 500,000.00 500,000.00 500,000.00
G5 Gazebo 4.00 bh 12,500,000.00 50,000,000.00 50,000,000.00

JUMLAH 3,975,480,692.19

-2