Pekerjaan : Pembuatan Lapangan Sepak Bola

Lokasi : Kab. Siak

Tanggal : -22 Juli 2022
RAB Klas 3
Ukuran : 73 x 110 meter
JUMLAH
HARGA SAT.
NO URAIAN PEKERJAAN SPESIFIKASI SAT. VOLUME HARGA
(Rp.)
(Rp.)

I PEKERJAAN PERSIAPAN
1 Mobilisasi demobilisasi Alat dan tenaga kerja ls 1.00 47,500,000 47,500,000
2 Listrik dan Air Kerja By Owner -
3 Staking Plan dan Leveling Pengukuran dan Pematokan ls 1.00 12,500,000 12,500,000
4 Kontrakan Pekerja bln 8.00 1,750,000 14,000,000
SUB TOTAL Rp. 74,000,000
II PEKERJAAN TANAH
1 Shaping pembentukan kemiringan dasar lapangan m2 8,030.00 11,500 92,345,000
2 Pemadatan lapangan Baby woles m2 8,030.00 5,500 44,165,000
SUB TOTAL Rp. 136,510,000
III PEKERJAAN MEDIA TANAM LAPANGAN SEPAKBOLA
3.a Material
1 Media tanam Pasir halus tebal 10 cm m3 803.00 425,000 341,275,000
3.b Tenaga -
1 Angkut Pasir dari luar Lapangan Jarak 0 - 45 m m3 803.00 45,000 36,135,000
2 Perataan Permukaan Pasir m2 8,030.00 4,500 36,135,000
SUB TOTAL Rp. 413,545,000
IV TANAM RUMPUT
1 Rumput Zoysia Matrella Linnmer sistim stollon m2 8,030.00 96,000 770,880,000
2 Pengiriman Rumput ls 1.00 35,000,000 35,000,000
SUB TOTAL Rp. 805,880,000
V PERAWATAN selama 6 Bulan / sampai Rumput Rapet
1 Pemupukan
a 2 mst (minggu stl tanam) NPK 3 gr N KG 200.00 16,500 3,300,000
b 3 mst urea 2.5 gr N KG 150.00 9,500 1,425,000
c 4 mst kapur KG 2,000.00 -
d 5 mst NPK 3 gr N KG 200.00 16,500 3,300,000
e 6 mst urea 2.5 gr N KG 200.00 9,500 1,900,000
f Penyiraman & weeding Rutin hok 180.00 80,000 14,400,000
g Herbisida selektif LT 1.00 4,500,000 4,500,000
2 Pemupukan Rutin -
a. NPK bln 4.00 3,300,000 13,200,000
b. Urea bln 4.00 1,425,000 5,700,000
3 Pemotongan rumput -
a Bensin LT 120.00 10,500 1,260,000
b Push Mower unit 2.00 7,850,000 15,700,000
c Green Mower sewa bln 4.00 8,750,000 35,000,000
4 Tenaga 2 Orang bln 6.00 8,600,000 51,600,000
5 Top dress Pasir halus tebal rata" 2 cm m2 8,030.00 10,500 84,315,000
SUB TOTAL Rp. 235,600,000
VI IRIGASI / PENGAIRAN
1 Distribution pump
Pompa Multistage ( Merk " CNP" )
Cap : 12 m3/jam
Power : 2.4 kw
Power : 1 phase unit 1.00 25,500,000 25,500,000
Kabel power By Owner -
a Panel By Owner -
b Foot valve 3 " pcs 2.00 1,250,000 2,500,000
c Gate valve 2,5 " pcs 2.00 1,200,000 2,400,000
d Flexible pcs 2.00 2,250,000 4,500,000
e Pemipaan PVC Rucika Standart ls 1.00 4,500,000 4,500,000
2 Deep Well / sumber air By Owner -
3 Ground Reservoir / Toren 15 m3 By Owner -
4 Rumah pompa By owner -
5 Jaringan Pipa Utama -
a Galian dlm=30cm m' 135.00 45,000 6,075,000
b Urugan & perataan kembali dipadatkan m' 135.00 45,000 6,075,000
c Pipa PVC Rucika Standart kelas AW dia=2,5" m' 135.00 56,000 7,560,000
 d Fitting ls. 1.00 3,500,000 3,500,000
SISTIM MANUAL -
6 Pemipaan Lateral -
a Galian dlm=30cm m' 584.00 45,000 26,280,000
b Pengurugan kembali dan dipadatkan m' 584.00 45,000 26,280,000
e Pipa Rucika Standart kelas AW dia=2" m' 96.00 45,000 4,320,000
f Pipa Rucika Standart kelas AW dia=1,5" m' 196.00 34,000 6,664,000
g Pipa Rucika Standart kelas AW dia=1" m' 196.00 29,500 5,782,000
h Pipa Rucika Standart kelas AW dia=3/4" m' 96.00 20,000 1,920,000
7 Control Valve -
a Gate valve dia=50mm pcs 8.00 1,050,000 8,400,000
b Valve box Rainbird pcs 8.00 1,100,000 8,800,000
c Fitting ls. 1.00 7,500,000 7,500,000
8 Sprinkler -
a Sprinkler Rainbird Type Falcon pcs 32.00 1,650,000 52,800,000
b Swing joint dia=25mm Rain bird, D-3139 ex. Mexico pcs 32.00 1,150,000 36,800,000
SUB TOTAL Rp. 248,156,000

Total Rp. 1,913,691,000

Note: * Belum termasuk Ppn

* Tidak termasuk cut & fill tanah
* Tidak termasuk pekerjaan drainase dan ring drainase
* Tidak termasuk pekerjaan kansteen dan gawang
* Tidak termasuk setengah lingkaran belakang gawang
* Sistim pembayaran:
* Dp 30 % sebelum kerja dimulai
* Progress 65 % pembayaran 30 %
* Progress 100 % pembayaran 35 %
* Retensi 5 %

Hormat Kami,
PT. Harapan Jaya Lestarindo

Marwoto