TUGAS WAJIB

PERENCANAAN JALAN RAYA

BAB XIII
ANGGARAN BIAYA

Dari Perhitungan Diketahui

Panjang jalan

=3559,469m

Lebar jalan

= 2(2x3,75)m =15m

Luas jalan

=(3559,469x15) = 53392,035m2

Luas pelebaran pada tikungan

Tikungan I (S-C-S)
L
=(LS+LC)x1.5
=(90+666,205)X1,5
=1134,308m2
Tikungan II(S-C-S)
L
=(LS+LC)x1.5
=(100+517,419)X1,5
=926.129m2
Tikungan III ( S-C-S)
L
=(LS+LC)x1,5
=(70+433,638)X1,5
=755,457m2
Total luas jalan adalah
LTotal

= 53392,035m2 + 1134,308m2 + 926,129m2 + 755,457m2

= 56207,929m2

Perhitungan volume bahan

Konstruksi Langsung:
Survace course (d1)
Base course (d2)
Sub base course (d3)

Volume bahan

= 15 cm =0,15m
= 20 cm = 0,20 m
=30 cm =0,30 m

Volume asphalt

= LTotalx d1
= 56207,929m2 x 0,15 m = 8431,189 m3
5.8
= 100 x 8431,189m3 = 489,008m3

Volume agregat

100
100

Volume survace course

x 8431,189m3

=8431,189m3

= volume agregat +volume asphalt

= 8431,189m3 + 489,008m3
KRISMAN TINUS GEBA
100310033

TUGAS WAJIB
PERENCANAAN JALAN RAYA
= 8920,197m3

Volume base course

= LTotal x d2 x 1,5
=56207,929m2 x 0,20m x 1,5
= 16862,379m3

Volume sub base

= LTotal x d3 x 1,5
=56207,929m3 x 0,30m x 1,5
= 25293,568m3

Volume Galian

= 60247,942m3

Volume Timbunan

= 22559,4045m3

Konstruksi Bertahap
Tahap I :
Survace course (d1)
Base course (d2)
Sub base course (d3)
Volume bahan

= 14 cm =0,14m
= 20 cm = 0,20 m
=28 cm =0,28 m

Volume asphalt

= LTotalx d1
= 56207,929m2 x 0,14 m = 7869,110 m3
5.8
= 100 x 7869,110m3 = 456,408m3

Volume agregat

100
100

x 7869,110m3

=7869,110m3

Volume survace course

= volume agregat +volume asphalt

= 7869,110m3 + 456,408m3
= 8325,518m3

Volume base course

= LTotal x d2 x 1,5
=56207,929m2 x 0,20m x 1,5
= 16862,379m3

Volume sub base

= LTotal x d3 x 1,5
=56207,929m3 x 0,28m x 1,5
= 23607,330m3

Volume Galian

=60247,942m3

Volume Timbunan = 22559,4045m3

Tahap II :
KRISMAN TINUS GEBA
100310033

TUGAS WAJIB
PERENCANAAN JALAN RAYA
Overlay = 4cm = 0,04m
Volume = LTotal x overlay
= 56207,929m3 x 0,04m
= 2248,317m3

Perhitungan biaya
Konstruksi Langsung
Survace (asphalt concrete)
Untuk tebal 4 cm = Rp.65.000
65000
Untuk tiap 1 meter = 0.04 Rp.1.625.000/m
= 8920,197m3x Rp1.625.000
= Rp 14.495.320.130

Harga material surface course

Base course (penetrasi macadam)

Untuk tebal 7cm = Rp.20.000
20000
Untuk tiap 1 meter = 0.07 = Rp.285.714,285
= 16862,379m3 x 285.714,130
= Rp.4.817.819.949

Harga material sub base course

Sub base course(agregat)

Untuk tebal 10 cm = Rp.27.500
27.500
Untuk tiap 1 meter =
= Rp.275.000
0.10
= 25293,568m3 x 275.000
= Rp.6.955.731.200

Harga material sub base course

Upah Tenaga Kerja
1. Pekerja
2. Mandor
3. Tukang
4. Kepala Tukang
Berdasarkan Analisa BOW
NO

Analis
a
A1

1
1/2A1
2

Volume

0,75
0,25

A8
1,200
0,300
0,100

Rp.40.000
Rp. 60.000
Rp. 70.000
Rp. 90.000
Uraian
1m3Galian Tanah
Pekerja
Mandor
Jumlah
1m3Timbunan
Pasair Urug
Pekerja
Mandor
Jumlah

Harga
Satuan(Rp)

Jlh
Harga(Rp)

Rp.40.000
Rp.60.000

Rp.30.00
Rp.1.500
Rp.31.500

Rp.40.000
Rp.40.000
Rp.60.000

Rp.48.000
Rp.12.000
Rp.6.000
Rp.66.000

Harga Galian @31.500

= 60247,942m3x 31.500
= Rp.1.897.810.186

Harga Timbunan @66.000

= 22559,4045m3x 66.000
KRISMAN TINUS GEBA
100310033

TUGAS WAJIB
PERENCANAAN JALAN RAYA
= Rp.1.488.920.753
Biaya total adalah
= Rp. 14.495.320.130 + Rp.4.817.819.949 +Rp.6.955.731.200
+ Rp.1.897.810.186+1.488.920.753
= Rp.29.655.602.220

Konstruksi Bertahap
Tahap I
Survace (asphalt concrete)
Untuk tebal 4 cm = Rp.65.000
65000
Untuk tiap 1 meter = 0.04 Rp.1.625.000/m
Harga material surface course

= 8325,518m3x Rp1.625.000
= Rp 13.528.966.750

Base course (penetrasi macadam)

Untuk tebal 7cm = Rp.20.000
20000
Untuk tiap 1 meter = 0.07 = Rp.285.714,285
Harga material sub base course

= 16862,379m3 x 285.714,130
= Rp.4.817.819.949

Sub base course(agregat)

Untuk tebal 10 cm = Rp.27.500
27.500
Untuk tiap 1 meter =
= Rp.275.000
0.10
Harga material sub base course
Upah Tenaga Kerja
5. Pekerja
6. Mandor
7. Tukang
8. Kepala Tukang
Berdasarkan Analisa BOW
NO

Analis
a
A1

1
1/2A1
2

Volume

0,75
0,25

A8
1,200
0,300
0,100

= 23607,330m3x 275.000
= Rp.6.492.015.750

Rp.40.000
Rp. 60.000
Rp. 70.000
Rp. 90.000

Uraian
1m3Galian Tanah
Pekerja
Mandor
Jumlah
1m3Timbunan
Pasair Urug
Pekerja
Mandor
Jumlah

Harga
Satuan(Rp)

Jlh
Harga(Rp)

Rp.40.000
Rp.60.000

Rp.30.00
Rp.1.500
Rp.31.500

Rp.40.000
Rp.40.000
Rp.60.000

Rp.48.000
Rp.12.000
Rp.6.000
Rp.66.000

KRISMAN TINUS GEBA

100310033

TUGAS WAJIB
PERENCANAAN JALAN RAYA

Harga Galian @31.500

= 60247,942m3x 31.500
= Rp.1.897.810.186

Harga Timbunan @66.000

= 22559,4045m3x 66.000
= Rp.1.488.920.753

Biaya total adalah :

= Rp. 13.528.966.750 + Rp.4.817.819.949 + Rp.6.492.015.750+ Rp.1.897.810.186
+ Rp.1.488.920.753
= Rp.28.225.533.390

Tahap II
Surface course (Rp.1.625.000)
Harga material
= 2248,317m3 x 1.625.000
=Rp.3.653.515.125

Total biaya konstruksi bertahap adalah :

= Rp. 28.225.533.390+ Rp.3.653.515.125
= Rp.31.879.048.520

KRISMAN TINUS GEBA

100310033

TUGAS WAJIB
PERENCANAAN JALAN RAYA

BAB XII
PERHITUNGAN GALIAN DAN TIMBUNAN

50

Luas
Galian(m2)
9.9455

Luas
Timbunan(m2)
0

50

9.686

0.2775

484.3

13

50

4.4875

1.0385

224.375

51

50

2.53

5.028

126.5

50

1.6175

5.434

80.875

50

3.466

1.2055

173.3

60

50

10.251

0.0385

512.55

22.5

9.056

0.93

203.76

20

PLVI

27.5

23.889

0.93

656.9475

25

9.8

25.202

0.02

246.9796

PPV1

37.5

4.187

0.6575

157.0125

24.

PTV1

2.7

3.749

0.8945

10.1223

11.5

3.113

1.3735

35.7995

15.

10

50

0.889

6.0455

44.45

30

11

42.3

9.954

421

PLV2

7.7

10.05

77

12

0.65

9.6685

6.2

TS1-POT1

19.6

0.6885

6.0935

13.4946

119

POTII-I

9.9

2.579

1.7355

25.5321

17.

STATIONING

Jarak

Vol. Galian(m3)

Vol. Tim

497.275

KRISMAN TINUS GEBA

100310033

2.4

TUGAS WAJIB
PERENCANAAN JALAN RAYA

PPV2

19.85

6.473

3.832

128.48905

13

4.95

5.7815

4.56

28.618425

POTIII-I

12.1

3.0155

2.017

36.48755

PTV2

5.5

4.0295

1.978

22.16225

POTIV-I

18.1

6.71

2.899

121.451

52

SC1-POTV

9.35

9.7945

1.9245

91.578575

17.9

14

50

5.2975

17.551

264.875

15

50

41.029

20

16

50

40.42

17

50

1.513

24.907

75.65

12

18

22

5.4775

10.3125

120.505

22

PLV3

28

18.118

2.3475

507.304

19

50

29.888

1494.4

20

41.8

26.813

1.7275

1120.7834

72

PPV3

8.2

23.9645

1.7275

196.5089

14

21

50

26.286

1.0565

1314.3

22

50

28.441

1.754

1422.05

23

12.1

37.2295

0.6975

450.47695

PTV3

37.9

47.202

1788.9558

24

50

54.337

2716.85

25

50

51.4155

2570.775

26

50

39.958

1997.9

27

7.15

35.908

256.7422

CS1-POTV

18.15

33.5395

608.74193

POTIV-I

17.6

28.33

498.608

POTIII-I

7.1

22.1535

157.28985

KRISMAN TINUS GEBA

100310033

76

22

24

10

87

52

8.4

TUGAS WAJIB
PERENCANAAN JALAN RAYA
28

27.23

19.4715

530.20895

POTII-I

19.57

19.2815

377.33896

ST1-POT I

3.2

18.4425

59.016

29

36.8

13.984

0.722

514.6112

26

TS2-POT2

13.2

7.579

0.722

100.0428

9.

30

7.1

5.045

0.045

35.8195

0.

POTII-2

39.6

2.1385

5.7

84.6846

22

POTIII-2

3.3

0.5215

10.139

1.72095

33

31

2.2

1.298

7.729

2.8556

17

PLV4

14.45

1.41

7.616

20.3745

110

POTIV-2

20.15

1.9005

10.8855

38.295075

SC2-POTV

13.2

1.9485

13.721

25.7202

181

32

2.2

1.5735

14.656

3.4617

32

PPV4

47.8

2.618

11.4635

125.1404

547

33

2.2

4.0435

8.172

8.8957

17

PTV4

47.8

7.2885

4.952

348.3903

236

34

50

15.3495

0.794

767.475

35

50

27.311

1365.55

36

50

41.417

2070.85

37

50

55.936

2796.8

38

50

70.228

3511.4

39

50

80.094

4004.7

40

50

82.1685

4108.425

41

34.6

76.8655

2659.5463

PLV5

15.4

68.025

1047.585

42

4.4

58.3385

256.6894

CS2-POTV

17.6

40.5715

714.0584
KRISMAN TINUS GEBA
100310033

219.

TUGAS WAJIB
PERENCANAAN JALAN RAYA

PPV5

2.75

26.2275

72.125625

POTIV-2

19.75

11.984

4.7385

236.684

93.5

POTIII-2

5.5

1.101

11.9715

6.0555

65.

43

9.35

1.101

19.921

10.29435

186

PTV5
POTII-2

24.7
15.95

0
0

32.2335
43.6245

0
0

796
695.

44

4.5

47.885

TS2-POTV

45.5

48.187

45

50

5.1025

24.381

255.125

46

50

16.8755

843.775

47

10.5

21.0415

220.93575

PLV6

37.5

10.414

1.459

390.525

PPV6

1.7635

6.2835

3.527

48

35.75

0.618

19.0645

22.0935

PTV6

4.9

30.137

TS3-POTI

9.35

40.2445

376.

49

11

38.964

42

POTII-3

24.85

0.514

18.159

12.7729

451

POTIII-3

12.5

4.339

3.569

54.2375

44

POTIV-3

1.65

17.148

0.0265

28.2942

0.0

50

10.4

19.649

0.0815

204.3496

0.

SC3-POTV

39.6

26.0195

0.0815

1030.3722

3.

51

50

34.658

1732.9

52

50

20.297

1014.85

53

50

10.468

523.4

54

50

15.467

773.35

55

50

16.459

822.95
KRISMAN TINUS GEBA
100310033

215

219

12

54

12

681.

147

TUGAS WAJIB
PERENCANAAN JALAN RAYA

56

50

7.0895

2.353

354.475

11

57

50

0.962

8.624

48.1

58

40.1

1.2215

10.0995

48.98215

PLV7

4.4

2.615

7.274

11.506

32

CS3-POTV
59

5.5
6.6

5.57
5.4285

8.682
6.5275

30.635
35.8281

47
43

POTIV-3

12.5

4.042

1.2985

50.525

16.

POTIII-3

8.35

8.378

0.0075

69.9563

0.0

PPV7

16.5

17.995

296.9175

POTII-3

6.05

32.2935

195.37568

60

14.3

34.824

497.9832

ST3-POTI

0.55

32.725

17.99875

PTV7

35.15

38.6865

1359.8305

61

50

27.3175

0.41

1365.875

62

24.15

11.7735

0.41

284.33003

9.

PLV8

25.85

5.8845

4.3215

152.11433

111.

63

11.4

0.5295

8.3635

6.0363

PPV8

37.5

16.4975

618

PTV8

1.1

24.549

27

64

50

20.108

10

65

50

12.853

64

66

50

11.4085

67

50

1.9685

7.782

98.425

50

1.9685
jumlah

7.782

98.425
60247.942

Total

82807.347
78
KRISMAN TINUS GEBA
100310033

404

95

57

3
2255

45.513
52

TUGAS WAJIB
PERENCANAAN JALAN RAYA

Timbunan(%)
Galian(%)

0.7275675
9
0.2724324
1

72.75675896
27.24324104

KRISMAN TINUS GEBA

100310033