30.tunjungsekar 1

REKAPITULASI
DAFTAR KUANTITAS DAN HARGA

REHABILITASI/PENGEMBANGAN JALAN RT 11 / RW 04 KEL.TUNJUNGSE
No. Jenis Pekerjaan
I Divisi 1. UMUM
II Divisi 3. PEKERJAAN TANAH
III Divisi 5. PERKERASAN BERBUTIR
IV Divisi 6. PERKERASAN ASPAL
V Pekerjaan lain-lain
(A) Jumlah Harga Konstruksi

(B) PPn 10%
(C) Total Biaya Konstruksi
(D) Total Biaya Dibulatkan
Terbilang:
Delapan ratus empat puluh dua juta tiga ratus ribu rupiah
KONTRAKTOR P
CV. ANDIKA P
REKAPITULASI
KUANTITAS DAN HARGA
AN JALAN RT 11 / RW 04 KEL.TUNJUNGSEKAR
Jumlah
8,928,000.00
20,711,654.49
109,245,029.47
624,303,935.27
2,539,000.00
765,727,619.23
(10% x A) 76,572,761.92
(A + B) 842,300,381.15
842,300,000.00
pat puluh dua juta tiga ratus ribu rupiah
Malang, 6 Juli 2017

Dibuat oleh
KONTRAKTOR PELAKSANA
CV. ANDIKA PERKASA
SUDIONO, ST
Direktur
DAFTAR KUANTITAS DAN HARGA
Kode Harga
No. Jenis Pekerjaan Analisa Volume Satuan
(Rp.)
I Divisi 1. UMUM
1 Mobilisasi 1.0 Ls 8,928,000.00
Jumlah Divisi 1. UMUM

1 Galian biasa (+pembuangan) 3.1.(1) 219.73 m 94,259.57
Jumlah Divisi 3. PEKERJAAN TAN

1 Lapis Pondasi Agregat Kelas.A 5.1.(1) 79.90 m 574,637.95
2 Lapis Pondasi Agregat Kelas.B 5.1.(2) 119.85 m 528,422.67
Jumlah Divisi 5. PERKERASAN BE

1 Lapis Resap Pengikat 6.1.(1) 319.60 Liter 9,804.56
2 Lapis Perekat 6.1.(2) 1,731.12 Liter 10,029.60
3 Laston Lapis Aus (AC-WC) 6.3.(5a) 356.94 Ton 1,355,017.81
4 Laston Lapis Aus Perata (AC-WC L) 6.3.(5c) 47.20 Ton 1,355,017.81
5 Laston Lapis Pondasi (AC-Base) 6.3.(7a) 45.54 Ton 1,233,883.56
Jumlah Divisi 6. PERKERASAN AS
1 Pembersihan Proyek 1.0 Ls 239,000.00
2 Pembongkaran Paving 1.0 Ls 2,300,000.00
Jumlah Pekerjaan lain-lain

KUANTITAS DAN HARGA
Jumlah Total
Harga Harga
(Rp.) (Rp.)
8,928,000.00
8,928,000.00
20,711,654.49
Divisi 3. PEKERJAAN TANAH 20,711,654.49
45,913,572.23
63,331,457.23
Divisi 5. PERKERASAN BERBUT 109,245,029.47
3,133,535.95
17,362,444.40
483,660,057.00
63,956,840.62
56,191,057.29
Divisi 6. PERKERASAN ASPAL 624,303,935.27
239,000.00
2,300,000.00
Pekerjaan lain-lain 2,539,000.00

Analisa EI - 3.1.1
FORMULIR STANDAR UNTUK

PEREKAMAN ANALISA MASING-MASING HARGA SATUAN
PROYEK : PROYEK-PROYEK DI LINGKUNGAN DINAS PEKERJAAN UMUM KOTA MALAN

LOKASI : KOTA MALANG
INSTANSI : DINAS PEKERJAAN UMUM KOTA MALANG
PROP / KAB / KOTA : MALANG
ITEM PEMBAYARAN NO.: 3.1(1) PERKIRAAN KUANTITAS
JENIS PEKERJAAN : Galian biasa (+pembuangan) TOTAL HARGA (Rp.)
SATUAN PEMBAYARAN : m % THD. BIAYA PROYEK
PERKIRAAN HARGA JUMLAH

NO. KOMPONEN SATUAN KUANTITAS SATUAN HARGA
(Rp.) (Rp.)
A. TENAGA
1. Pekerja [ L27 ] jam 0.0166 7,714.29 127.92

2. Mandor [ L01 ] jam 0.0083 14,142.86 117.26
JUMLAH HARGA TENAGA 245.18
B. BAHAN
JUMLAH HARGA BAHAN -
C. PERALATAN
1. EXCAVATOR 80-140 HP [ E10 ] jam 0.0083 543,024.93 4,502.34

2. DUMP TRUCK 3.5 TON [ E08 ] jam 0.2964 296,944.53 88,012.04
3. Alat Bantu Ls 1.0000 1,500.00 1,500.00
JUMLAH HARGA PERALATAN 94,014.38

D. JUMLAH HARGA TENAGA, BAHAN DAN PERALATAN = (A+B+C) 94,259.57
Note: 1 SATUAN dapat berdasarkan atas jam operasi untuk Tenaga Kerja dan Peralatan, volume dan/atau ukuran
berat untuk bahan-bahan.
2 Kuantitas satuan adalah kuantitas perkiraan setiap komponen untuk menyelesaikan satu satuan pekerjaan
dari nomor mata pembayaran. Harga Satuan yang disampaikan Penyedia Jasa tidak dapat diubah kecuali
terdapat Penyesuaian Harga (Eskalasi/Deskalasi) sesuai ketentuan dalam Instruksi Kepada Peserta Lelang
3 Biaya satuan untuk peralatan sudah termasuk bahan bakar, bahan habis dipakai dan operator
4 Biaya satuan sudah termasuk pengeluaran untuk seluruh pajak yang berkaitan (tetapi tidak termasuk PPN
yang dibayar dari kontrak) dan biaya-biaya lainnya.
Analisa EI - 5.1.1


ITEM PEMBAYARAN NO. : 5.1(1) PERKIRAAN KUANTITAS
JENIS PEKERJAAN : Lapis Pondasi Agregat Kelas.A TOTAL HARGA (Rp.)

(Rp.) (Rp.)
A. TENAGA
1. Pekerja [ L27 ] jam 0.1321 7,714.29 1,019.43

2. Mandor [ L01 ] jam 0.0189 14,142.86 266.99
JUMLAH HARGA TENAGA 1,286.42
B. BAHAN
1 Bahan Agregat Base Kelas A[ M26 ] m 1.2586 310,371.51 390,636.46
JUMLAH HARGA BAHAN 390,636.46
C. PERALATAN
1 WHEEL LOADER 1.0-1.6 [ E15 ] jam 0.0189 355,193.80 6,705.44

2 DUMP TRUCK 3.5 TON [ E08 ] jam 0.5426 296,944.53 161,118.94
3 MOTOR GRADER >100 H [ E13 ] jam 0.0036 515,893.85 1,859.36
4 TANDEM ROLLER 6-8 T. [ E17 ] jam 0.0217 359,300.05 7,799.85
5 WATER TANKER 3000-4500
[ E23 ] jam 0.0141 265,468.21 3,731.48
6 Alat Bantu Ls 1.0000 1,500.00 1,500.00
Analisa EI - 5.1.2


JENIS PEKERJAAN : Lapis Pondasi Agregat Kelas.B TOTAL HARGA (Rp.)

(Rp.) (Rp.)
A. TENAGA
1. Pekerja [ L27 ] jam 0.1321 7,714.29 1,019.43

2. Mandor [ L01 ] jam 0.0189 14,142.86 266.99
B. BAHAN
1 Bahan Agregat Base Kelas B[ M27 ] m 1.2586 273,652.19 344,421.18
C. PERALATAN

3 MOTOR GRADER >100 H [ E13 ] jam 0.0036 515,893.85 1,859.36
5 WATER TANKER 3000-4500
[ E23 ] jam 0.0141 265,468.21 3,731.48
6 Alat Bantu Ls 1.0000 1,500.00 1,500.00
Analisa EI - 6.1.1


JENIS PEKERJAAN : Lapis Resap Pengikat TOTAL HARGA (Rp.)
SATUAN PEMBAYARAN : Liter % THD. BIAYA PROYEK

(Rp.) (Rp.)
A. TENAGA
1. Pekerja [ L27 ] jam 0.0058 7,714.29 45.06

2. Mandor [ L01 ] jam 0.0007 14,142.86 10.33
B. BAHAN
1 Aspal [ M10 ] Kg 0.6790 9,475.31 6,433.51

2 Kerosen / Minyak Tanah [ M11 ] Liter 0.3708 8,394.00 3,112.50
C. PERALATAN
1 ASPHALT SPRAYER [ E03 ] jam 0.0007 60,488.71 44.17

2 COMPRESSOR 4000-6500 [ E05 ] jam 0.0007 217,738.72 158.99
JUMLAH HARGA PERALATAN 203.16
Analisa EI - 6.1.2


JENIS PEKERJAAN : Lapis Perekat TOTAL HARGA (Rp.)
SATUAN PEMBAYARAN : Liter % THD. BIAYA PROYEK

(Rp.) (Rp.)
A. TENAGA
1. Pekerja [ L27 ] jam 0.0058 7,714.29 45.06

2. Mandor [ L01 ] jam 0.0007 14,142.86 10.33
B. BAHAN
1 Aspal [ M10 ] Kg 0.8487 9,475.31 8,041.89

2 Kerosen / Minyak Tanah [ M11 ] Liter 0.2060 8,394.00 1,729.16
C. PERALATAN
1 ASPHALT SPRAYER [ E03 ] jam 0.0007 60,488.71 44.17

2 COMPRESSOR 4000-6500 [ E05 ] jam 0.0007 217,738.72 158.99
JUMLAH HARGA PERALATAN 203.16
Analisa EI - 6.3.5a


ITEM PEMBAYARAN NO. : 6.3(5a) PERKIRAAN KUANTITAS
JENIS PEKERJAAN : Laston Lapis Aus (AC-WC) TOTAL HARGA (Rp.)
SATUAN PEMBAYARAN : Ton % THD. BIAYA PROYEK

(Rp.) (Rp.)
A. TENAGA
1. Pekerja [ L27 ] jam 0.2008 7,714.29 1,549.05

2. Mandor [ L01 ] jam 0.0201 14,142.86 283.99
B. BAHAN
1 Agregat pecah mesin 5-10 [ M92 ] m 0.3305 271,142.71 89,620.30

2 Agregat pecah mesin 0-5 m [ M91 ] m 0.3210 265,831.28 85,336.92
3 Filler [ M05 ] Kg 19.950 3,264.00 65,116.80
4 Aspal [ M10 ] Kg 55.620 9,475.31 527,016.91
C. PERALATAN

2 ASPHALT MIXING PLAN [ E01 ] jam 0.0201 7,445,604.46 149,510.13
3 GENERATOR SET [ E12 ] jam 0.0201 489,928.23 9,837.92
5 ASPHALT FINISHER [ E02 ] jam 0.0137 476,573.46 6,547.45
7 TIRE ROLLER 8-10 T. [ E18 ] jam 0.0104 398,028.51 4,134.07
8 Alat Bantu Ls 1.0000 1,500.00 1,500.00
D. JUMLAH HARGA TENAGA, BAHAN DAN PERALATAN = (A+B+C) 1,355,017.81
Analisa EI - 6.3.5c


ITEM PEMBAYARAN NO. : 6.3(5c) PERKIRAAN KUANTITAS
JENIS PEKERJAAN : Laston Lapis Aus Perata (AC-WC L) TOTAL HARGA (Rp.)

(Rp.) (Rp.)
A. TENAGA
1. Pekerja [ L27 ] jam 0.2008 7,714.29 1,549.05

2. Mandor [ L01 ] jam 0.0201 14,142.86 283.99
B. BAHAN

3 Filler [ M05 ] Kg 19.9500 3,264.00 65,116.80
4 Aspal [ M10 ] Kg 55.6200 9,475.31 527,016.91
C. PERALATAN

8 Alat Bantu Ls 1.0000 1,500.00 1,500.00
Analisa EI - 6.3.7.a


ITEM PEMBAYARAN NO. : 6.3(7a) PERKIRAAN KUANTITAS
JENIS PEKERJAAN : Laston Lapis Pondasi (AC-Base) TOTAL HARGA (Rp.)

(Rp.) (Rp.)
A. TENAGA
1. Pekerja [ L27 ] jam 0.2008 7,714.29 1,549.05

2. Mandor [ L01 ] jam 0.0201 14,142.86 283.99
B. BAHAN

4 Filler [ M05 ] Kg 9.4500 3,264.00 30,844.80
5 Aspal [ M10 ] Kg 46.3500 9,475.31 439,180.76
C. PERALATAN

8 Alat Bantu Ls 1.0000 1,500.00 1,500.00
ITEM PEMBAYARAN NO. : 1.2.
JENIS PEKERJAAN. : MOBILISASI
% TERHADAP TOTAL BIAYA PROYEK = %

Lembar 1.2-1
HARGA JUMLAH
No. U RAIAN SATUAN VOLUME SATUAN HARGA
( RP. ) ( RP. )
A. Sewa Tanah M 4.00 70,000 280,000
B. PERALATAN
Periksa lembar 1.2-2 - - 2,671,000
C.
FASlLlTAS KONTRAKTOR
1 Base Camp M
2 Kantor M
3 Barak M
4 Bengkel M
5 Gudang, dan lain-lain M
6 ...............................
D. FASlLlTAS LABORATORIUM
Ruang Laboratorium (sesuai
1 M
gambar)
2 Soil & Agregate Testing

Compaction Test Set
CBR Test Set
Specific Grafity Set
Atterberg Limits Set
Grain Size Analysis Set
Field Density Test by sand Cone Methode Set
Moisture Content Set
Abrasion of Aggregate by Los Angeles
Bln
Machine
3 Bituminous Testing
Marshall Asphalt Test Set
Extraction Test, Centrifuge/Refflux Method Set
Specific Gravity for Coarse Aggregate Set
Specific Gravity for Fine Aggregate Set
Mix Air Viod Content (Accurate Method) Set
Core Drill Set 18 84,000 1,512,000
Metal Thermometer Set
Accessories and tools Set
Penetration Test Bln
Softening Point Set
Refusel Density Compactor Set
4 Concrete Testing
Slump Cone Set
Cylinder/Cube Mould for Compressive
Set
Strength
Beam Mould for Flexural Strength (RIGID) Set
Crushing Machine Set
5 Pendukung (Periksa fasilitas Lab.)
6 Operasional (Periksa fasilitas Lab.)
E. MOBILISASI LAINNYA
E.I. PEKERJAAN DARURAT
1 Perkuatan Jembatan Lama Ls - - -
2 Pemeliharaan Jalan Kerja / Samping Ls - - -
3 ...................... - - -
4 ...................... - - -
5 ...................... - - -
6 ...................... - - -
E.II. LAIN-LAIN
1 Komunikasi Lapangan Lengkap set 1.00 235,000 235,000
2 ...................... - - -
3 ...................... - - -
4 ...................... - - -
5 ...................... - - -
6 ...................... - - -
F. DEMOBILISASI Ls 1.00 4,230,000 4,230,000

Total Biaya Mobilisasi 8,928,000
Catatan : Jumlah yang tercantum pada masing-masing item mobilisasi di atas sudah termasuk over-head dan laba serta seluruh
pajak dan bea ( kecuali PPn ). dan pengeluaran lainnya
ITEM PEMBAYARAN NO. : 1.2.

JENIS PEKERJAAN. : MOBILISASI
HARGA
KODE
No. JENIS ALAT SATUAN VOLUME SATUAN
ALAT
( RP. )
B. PERALATAN
1 ASPHALT MIXING PLANT E01 Unit 1.00

2 ASPHALT FINISHER E02 Unit 1.00 470,000
3 ASPHALT SPRAYER E03 Unit 1.00 112,000
4 BULLDOZER 100-150 HP E04 Unit 1.00
5 COMPRESSOR 4000-6500 L\M E05 Unit 1.00 141,000
6 CONCRETE MIXER 0.3-0.6 M3 E06 Unit 1.00
7 CRANE 10-15 TON E07 Unit 1.00
8 DUMP TRUCK 3.5 TON E08 Unit 5.00
9 DUMP TRUCK 10 TON E09 Unit 5.00 150,000
10 EXCAVATOR 80-140 HP E10 Unit 3.00
11 FLAT BED TRUCK 3-4 M3 E11 Unit 1.00
12 GENERATOR SET E12 Unit 1.00 258,000
13 MOTOR GRADER >100 HP E13 Unit 1.00
14 TRACK LOADER 75-100 HP E14 Unit 1.00
15 WHEEL LOADER 1.0-1.6 M3 E15 Unit 1.00
16 THREE WHEEL ROLLER 6-8 T E16 Unit 2.00
17 TANDEM ROLLER 6-8 T. E17 Unit 1.00 470,000
18 TIRE ROLLER 8-10 T. E18 Unit 1.00 470,000
19 VIBRATORY ROLLER 5-8 T. E19 Unit 1.00
20 CONCRETE VIBRATOR E20 Unit 2.00
21 STONE CRUSHER E21 Unit 1.00
22 WATER PUMP 70-100 mm E22 Unit 2.00
23 WATER TANKER 3000-4500 L. E23 Unit 1.00
24 PEDESTRIAN ROLLER E24 Unit 1.00
25 TAMPER E25 Unit 1.00
26 JACK HAMMER E26 Unit 2.00
27 FULVI MIXER E27 Unit 1.00
28 CONCRETE PUMP E28 Unit 2.00
29 TRAILER 20 TON E29 Unit 2.00
30 PILE DRIVER + HAMMER E30 Unit 2.00
31 CRANE ON TRACK 35 TON E31 Unit 2.00
32 WELDING SET E32 Unit 2.00
33 BORE PILE MACHINE E33 Unit 1.00
34 ASPHALT LIQUID MIXER E34 Unit 1.00
35 TRONTON E35 Unit
36 ROCK DRILL BREAKER E36 Unit
37 COLD MILLING MACHINE E37 Unit
38 COLD RECYCLER E38 Unit
39 HOT RECYCLER E39 Unit
40 AGGREGAT (CHIP) SPREADER E40 Unit
41 ASPHALT DISTRIBUTOR E41 Unit
42 SLIP FORM PAVER E42 Unit
43 CONCRETE PAN MIXER E43 Unit
44 CONCRETE BREAKER E44 Unit
45 ASPAHLT TANKER E45 Unit
46 CEMENT TANKER E46 Unit
47 CONDRETE MIXER (350) E47 Unit
48 VIBRATING RAMMER E48 Unit
49 TRUK MIXER (AGITATOR) E49 Unit
50 BORE PILE MACHINE E50 Unit
51 CRANE ON TRACK 75-100 TON E51 Unit
52 BLENDING EQUIPMENT E52 Unit
Total untuk Item B pada Lembar 1

g item mobilisasi di atas sudah termasuk over-head dan laba serta seluruh
Lembar 1.2-2
JUMLAH
HARGA
( RP. )
-
470,000
112,000
-
141,000
-
-
-
750,000
-
-
258,000
-
-
-
-
470,000
470,000
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
2,671,000
HARGA DASAR SATUAN UPAH
HARGA
No. URAIAN KODE SATUAN SATUAN KETERANGAN
(Rp.)
1 Mandor L01 jam 14,142.86 99,000.00 / hari

2 Kepala Tukang L02 jam 12,985.71 90,900.00 / hari
3 Tukang L08 jam 9,642.86 67,500.00 / hari
4 Pembantu Sopir / Driver L24 jam 7,714.29 54,000.00 / hari
5 Pembantu Operator L25 jam 7,714.29 54,000.00 / hari
6 Pembantu Mekanik L26 jam 7,714.29 54,000.00 / hari
7 Pekerja L27 jam 7,714.29 54,000.00 / hari
8 Sopir / Driver L29 jam 9,642.86 67,500.00 / hari
9 Operator L30 jam 9,642.86 67,500.00 / hari
10 Mekanik L33 jam 9,642.86 67,500.00 / hari
DAFTAR HARGA DASAR SATUAN BAHAN
HARGA
NO. URAIAN KODE SATUAN SATUAN
(Rp.)
1 Bahan Agregat Base Kelas A M26 m 310,371.51

2 Bahan Agregat Base Kelas B M27 m 273,652.19
3 Aspal M10 Kg 9,475.31
4 Kerosen / Minyak Tanah M11 Liter 8,394.00
5 Agregat pecah mesin 5-10 & 10-20 mm M92 m 271,142.71
6 Agregat pecah mesin 0-5 mm M91 m 265,831.28
7 Filler M05 Kg 3,264.00
8 Agregat pecah mesin 20-30 mm M93 m 271,142.71
HARGA DASAR SATUAN BAHAN
KETERANGAN
FORMULIR REKAPITULASI PERHITUNGAN TINGKAT KOMPONEN DA
NILAI GABUNGAN BARANG/JASA (Rp)

URAIAN PEKERJAAN
DN LN
(1) (2) (3)

BARANG
I Material Langsung (Barang Baku) 432,239,020.60
II Peralatan (Barang Jadi) -
A. Sub Total Barang 432,239,020.60
JASA
III Manajemen Proyek dan Perekayasaan 11,467,000.00
IV Alat Kerja/Fasilitas Kerja 320,772,887.74
V Konstruksi dan Fabrikasi
VI Jasa Umum 1,248,710.89
B. Sub Total Jasa 333,488,598.63
C. Total Biaya (A+B) 765,727,619.23
Formulasi Perhitungan :
Nilai Barang Total (3C)-Ni
% TKDN Barang =
Nilai Gabungan B
Rp 432,239,020.60
=
= 56.45
Nilai Jasa Total (8C)-Ni

% TKDN Jasa =
Nilai Gabungan B
Rp 333,488,598.63
=
= 43.55
% TKDN (Gabungan Barang dan Jasa) = 100.00

HITUNGAN TINGKAT KOMPONEN DALAM NEGERI (TKDN)
NILAI GABUNGAN BARANG/JASA (Rp) TKDN

TOTAL BARANG/ GABUNGA
RIBU (RP) % KDN JASA N
(4) (5) (6) (7)
432,239,020.60 56.45% 56.45%

-
432,239,020.60 56.45% 56.45%
11,467,000.00 1.50% 1.50%

320,772,887.74 41.89% 41.89%
- 0.00% 0.00%
1,248,710.89 0.16% 0.16%
333,488,598.63 43.55% 43.55%
765,727,619.23 100.00%
Nilai Barang Total (3C)-Nilai Barang Luar Negeri (3B)

Nilai Gabungan Barang dan Jasa (9C)
- -
x 100
Rp 765,727,619.23
%
Nilai Jasa Total (8C)-Nilai Jasa Luar Negeri (8B)

Nilai Gabungan Barang dan Jasa (9C)
- -
x 100
Rp 765,727,619.23
%
Malang, 6 Juli 2017

CV. ANDIKA PERKASA
SUDIONO, ST
Direktur
JADUAL WAKTU PELAKSANAAN
Nama Pekerjaan : REHABILITASI/PENGEMBANGAN JALAN RT11/RW04 KEL.TUNJUNGSEKAR
Nama Penawar : CV. ANDIKA PERKASA
I
No. URAIAN PEKERJAAN Nilai Pek %
M
1 2 3 4
I Divisi 1. UMUM
1 Mobilisasi 1.17 % 0.583

1 Galian biasa (+pembuangan) 2.70 % 0.676 0.676 0.676 0.676

1 Lapis Pondasi Agregat Kelas.A 6.00 % 1.199 1.199 1.199
2 Lapis Pondasi Agregat Kelas.B 8.27 % 1.654 1.654

1 Lapis Resap Pengikat 0.41 %
2 Lapis Perekat 2.27 %
3 Laston Lapis Aus (AC-WC) 63.16 %
4 Laston Lapis Aus Perata (AC-WC L) 8.35 %
6 Laston Lapis Pondasi (AC-Base) 7.34 %
1 Pembersihan Proyek 0.03 %
2 Pembongkaran Paving 0.30 % 0.075 0.075 0.075 0.075
Jumlah Nilai Pekerjaan 100.00 %
Kemajuan Bulanan % 1.33 1.95 3.60 3.60
Kumulatif Kemajuan % 1.33 3.28 6.89 10.49

L WAKTU PELAKSANAAN
N RT11/RW04 KEL.TUNJUNGSEKAR
Bulan Ke
II III
Minggu Ke
1 2 3 4 1 2 3 4
0.583
1.199 1.199
1.654 1.654 1.654
0.205 0.205
0.756 0.756 0.756
31.582 31.582
8.352
3.669 3.669
0.008 0.008 0.008 0.008
2.85 2.86 1.65 3.88 3.87 9.12 32.34 32.93
13.35 16.21 17.86 21.74 25.62 34.73 67.07 100.00
Malang, 6 Juli 2017

Dibuat oleh
KONTRAKTOR PELAKSANA
CV. ANDIKA PERKASA
SUDIONO, ST
Direktur
RINGKASAN ANALISA BIAYA SEWA PERALATAN PER JAM KERJA
HARGA ALAT
No. URAIAN KODE HP KAPASITAS
(Rp.)
1 ASPHALT MIXING PLANT E01 294.0 60.00 T/Jam 3,925,578,900

2 ASPHALT FINISHER E02 72.4 10.00 Ton 1,311,590,000
3 ASPHALT SPRAYER E03 4.0 850.00 Liter 105,329,000
4 BULLDOZER 100-150 HP E04 155.0 1,092,035,000
5 COMPRESSOR 4000-6500 L\ E05 75.0 5,000.00 CPM/(L/m) 132,307,000
6 CONCRETE MIXER 0.3-0.6 M E06 20.0 500.00 Liter 93,633,750
7 CRANE 10-15 TON E07 138.0 15.00 Ton 1,227,212,000
8 DUMP TRUCK 3.5 TON E08 100.0 3.50 Ton 227,806,250
9 DUMP TRUCK 10 TON E09 190.0 10.00 Ton 331,305,625
10 EXCAVATOR 80-140 HP E10 133.0 0.93 M3 939,925,000
11 FLAT BED TRUCK 3-4 M3 E11 190.0 10.00 M3 856,049,250
12 GENERATOR SET E12 180.0 135.00 KVA 282,982,000
13 MOTOR GRADER >100 HP E13 135.0 10,800.00 - 808,978,400
14 TRACK LOADER 75-100 HP E14 70.0 0.80 M3 648,618,700
15 WHEEL LOADER 1.0-1.6 M3 E15 96.0 1.50 M3 506,209,800
16 THREE WHEEL ROLLER 6-8 E16 55.0 8.00 Ton 326,702,800
17 TANDEM ROLLER 6-8 T. E17 82.0 8.10 Ton 653,405,600
18 TIRE ROLLER 8-10 T. E18 100.5 9.00 Ton 641,737,600
19 VIBRATORY ROLLER 5-8 T. E19 82.0 7.05 Ton 826,091,400
20 CONCRETE VIBRATOR E20 5.5 25.00 - 4,592,000
21 STONE CRUSHER E21 220.0 50.00 T/Jam 302,785,000
22 WATER PUMP 70-100 mm E22 6.0 5,883,500
23 WATER TANKER 3000-4500 L E23 100.0 4.00 m3 97,465,200
24 PEDESTRIAN ROLLER E24 8.8 835.00 Ton 173,922,000
25 TAMPER E25 4.7 121.00 Ton 20,344,200
26 JACK HAMMER E26 1,330.00 - 15,512,400
27 FULVI MIXER E27 345.0 2,005.00 - 223,635,900
28 CONCRETE PUMP E28 100.0 8.00 M3 129,652,300
29 TRAILER 20 TON E29 175.0 20.00 Ton 718,028,100
30 PILE DRIVER + HAMMER E30 25.0 2.50 Ton 1,047,124,300
31 CRANE ON TRACK 35 TON E31 125.0 35.00 Ton 990,150,000
32 WELDING SET E32 40.0 250.00 Amp 20,942,500
33 BORE PILE MACHINE E33 150.0 2,000.00 Meter 2,692,605,300
34 ASPHALT LIQUID MIXER E34 5.0 1,000.00 Liter 17,950,800
35 TRONTON E35 150.0 15.00 Ton 538,521,100
36 ROCK DRILL BREAKER E36 138.0 5,917,748,100
37 COLD MILLING MACHINE E37 248.0 1,000.00 m 4,945,000,000
38 COLD RECYCLER E38 900.0 2,200.00 M 23,335,912,600
39 HOT RECYCLER E39 400.0 3.00 M 35,003,868,900
40 AGGREGAT (CHIP) SPREAD E40 115.0 3.50 M 472,701,900
41 ASPHALT DISTRIBUTOR E41 115.0 4,000.00 Liter 543,607,100
42 SLIP FORM PAVER E42 105.0 2.50 M 1,600,176,900
43 CONCRETE PAN MIXER E43 134.0 1,500.00 Jam 3,590,140,400
44 CONCRETE BREAKER E44 290.0 20.00 m3/jam 1,077,042,200
45 ASPAHLT TANKER E45 190.0 4,000.00 liter 617,050,000
46 CEMENT TANKER E46 190.0 4,000.00 liter 588,350,000
47 CONDRETE MIXER (350) E47 20.0 350.00 liter 40,610,500
48 VIBRATING RAMMER E48 4.2 80.00 KG 23,934,300
49 TRUK MIXER (AGITATOR) E49 220.0 5.00 M3 691,211,040
50 BORE PILE MACHINE E50 125.0 60.00 CM 1,400,154,800
51 CRANE ON TRACK 75-100 T E51 200.0 75.00 Ton 1,077,042,200
52 BLENDING EQUIPMENT E52 50.0 30.00 Ton 588,350,000
IAYA SEWA PERALATAN PER JAM KERJA
BIAYA SEWA
ALAT /Jam
(diluar PPN )
7,445,604.46
476,573.46
60,488.71
629,164.56
217,738.72
121,336.88
623,631.14
296,944.53
524,055.40
543,024.93
650,776.79
489,928.23
515,893.85
331,195.17
355,193.80
219,768.95
359,300.05
398,028.51
401,002.29
34,455.19
592,254.38
32,622.17
265,468.21
90,051.01
41,077.09
21,103.26
1,054,141.76
271,252.87
572,748.44
326,372.78
522,003.61
112,244.19
963,168.62
33,340.46
588,962.80
2,072,388.59
1,745,665.57
7,550,607.89
9,322,555.97
535,538.91
404,589.58
614,287.99
1,375,319.23
899,429.39
554,340.68
547,808.98
74,784.50
39,418.90
644,417.88
693,083.84
695,762.22
296,017.83
REHABILITASI/PENGE
NO URAIAN
a b
A Divisi 1. UMUM
1 Mobilisasi
B Divisi 3. PEKERJAAN TANAH

1 Galian biasa (+pembuangan)
C Divisi 5. PERKERASAN BERBUTIR

1 Lapis Pondasi Agregat Kelas.A
2 Lapis Pondasi Agregat Kelas.B
D Divisi 6. PERKERASAN ASPAL

1 Lapis Resap Pengikat
2 Lapis Perekat
3 Laston Lapis Aus (AC-WC)
4 Laston Lapis Aus Perata (AC-WC L)
5 Laston Lapis Pondasi (AC-Base)
E Pekerjaan lain-lain
1 Pembersihan Proyek
2 Pembongkaran Paving
BACK UP VOLUME
REHABILITASI/PENGEMBANGAN JALAN RT 11 / RW 04 KEL.TUNJUNGSEKAR
TAHUN ANGGARAN 2017
GAMBAR SKET ANALISA SATUAN uraian
c d e
Ls
3.1.(1) m
5.1.(1) m
Penanganan Jl. Gg I
R4 = sta 211 - 223.1
Penanganan Jl. Gg VIII

Sta 0 - 97
5.1.(2) m Penanganan Jl. Gg I

R4 = sta 211 - 223.1

Sta 0 - 97
6.1.(1) Liter
Penanganan Jl. Gg I
R1 = Sta 0 - 2.5
Sta 2.5 - 97.5
R2 = Sta 97.5 - 102
R3 = Sta 102 - 106
Sta 106 - 204
R4 = sta 204 - 223.1
Penanganan Jl. Gg II
R1 = Sta 0 - 4
Sta 4 - 50
Sta 50 - 100
Sta 100 - 125
R2 = Sta 125 - 130
R3 = Sta 130 - 133.5
Sta 133.5 - 180
Sta 180 - 225
R4 = Sta 225 - 227
Penanganan Jl. Gg III

R1 = Sta 0 - 2
Sta 2 - 48
Sta 48 - 67
R2 = Sta 67 - 70
R3 = Sta 70 - 93
Sta 23 - 50
Sta 50 - 100
Sta 100 - 150
Sta 150 - 160
R4 = Sta 160 - 164
R5 = Sta 164 - 167
Sta 167 - 181.5
Sta 181.5 - 209.5
R6 = Sta 209.5 - 212.8
Sta 212.8 - 234.8
Sta 234.8 - 238.8
Sta 238.8 - 245.8
Penanganan Jl. Gg IV
R1 = Sta 0 - 4
Sta 4 - 50
Sta 50 - 100
Sta 150 - 188
Sta 188 - 191
Penanganan Jl. Gg V
R1 = Sta 0 - 8
Sta 8 - 50
Sta 50 - 95
Penanganan Jl. Gg VI
R1 = Sta 0 - 4
Sta 4 - 50
Sta 50 - 97
R2 = Sta 97 - 101
Penanganan Jl. Gg VII

R1 = Sta 0 - 8
Sta 8 - 50
Sta 50 - 97

Sta 0 - 97
Sta 97 - 132
6.1.(1) Liter
Penanganan Jl. Gg I
R1 = Sta 0 - 2.5
Sta 2.5 - 97.5
R2 = Sta 97.5 - 102
R3 = Sta 102 - 106
Sta 106 - 204
R4 = sta 204 - 223.1
R1 = Sta 0 - 4
Sta 4 - 50
Sta 50 - 100
Sta 100 - 125
R2 = Sta 125 - 130
R3 = Sta 130 - 133.5
Sta 133.5 - 180
Sta 180 - 225
R4 = Sta 225 - 227

R1 = Sta 0 - 2
Sta 2 - 48
Sta 48 - 67
R2 = Sta 67 - 70
R3 = Sta 70 - 93
Sta 23 - 50
Sta 50 - 100
Sta 100 - 150
Sta 150 - 160
R4 = Sta 160 - 164
R5 = Sta 164 - 167
Sta 167 - 181.5
Sta 181.5 - 209.5
R6 = Sta 209.5 - 212.8
Sta 212.8 - 234.8
Sta 234.8 - 238.8
Sta 238.8 - 245.8
R1 = Sta 0 - 4
Sta 4 - 50
Sta 50 - 100
Sta 150 - 188
Sta 188 - 191
Penanganan Jl. Gg V
R1 = Sta 0 - 8
Sta 8 - 50
Sta 50 - 95
R1 = Sta 0 - 4
Sta 4 - 50
Sta 50 - 97
R2 = Sta 97 - 101

R1 = Sta 0 - 8
Sta 8 - 50
Sta 50 - 97

Sta 0 - 97
Sta 97 - 132
6.3.(5a) Ton Penanganan Jl. Gg I

R1 = Sta 0 - 2.5
Sta 2.5 - 97.5
R2 = Sta 97.5 - 102
R3 = Sta 102 - 106
Sta 106 - 204
R4 = sta 204 - 223.1
R1 = Sta 0 - 4
Sta 4 - 50
Sta 50 - 100
Sta 100 - 125
R2 = Sta 125 - 130
R3 = Sta 130 - 133.5
Sta 133.5 - 180
Sta 180 - 225
R4 = Sta 225 - 227

R1 = Sta 0 - 2
Sta 2 - 48
Sta 48 - 67
R2 = Sta 67 - 70
R3 = Sta 70 - 93
Sta 23 - 50
Sta 50 - 100
Sta 100 - 150
Sta 150 - 160
R4 = Sta 160 - 164
R5 = Sta 164 - 167
Sta 167 - 181.5
Sta 181.5 - 209.5
R6 = Sta 209.5 - 212.8
Sta 212.8 - 234.8
Sta 234.8 - 238.8
Sta 238.8 - 245.8
R1 = Sta 0 - 4
Sta 4 - 50
Sta 50 - 100
Sta 150 - 188
Sta 188 - 191
Penanganan Jl. Gg V
R1 = Sta 0 - 8
Sta 8 - 50
Sta 50 - 95
R1 = Sta 0 - 4
Sta 4 - 50
Sta 50 - 97
R2 = Sta 97 - 101

R1 = Sta 0 - 8
Sta 8 - 50
Sta 50 - 97

Sta 0 - 97
Sta 97 - 132
6.3.(5c) Ton Penanganan Jl. Gg I

R1 = Sta 0 - 2.5
Sta 2.5 - 97.5
R2 = Sta 97.5 - 102
R3 = Sta 102 - 106
Sta 106 - 211
Sta 161 - 211

R1 = Sta 0 - 2
Sta 2 - 68

R1 = Sta 0 - 8
Sta 8 - 50
Sta 50 - 97

R4 = sta 211 - 223.1

Sta 0 - 97
Ls
Ls
04 KEL.TUNJUNGSEKAR
p l t koef/n sub vol VOLUME
f g h i j k
1.00
12.10 6.50 0.20 15.73
97.00 3.50 0.20 67.90
-
12.10 6.50 0.30 23.60
97.00 3.50 0.30 101.85
401.88
62.75
2.50 5.20 0.08 1.04
95.00 3.10 0.08 23.56
4.50 5.75 0.08 2.07
4.00 5.75 0.08 1.84
98.00 3.10 0.08 24.30
19.10 6.50 0.08 9.93
66.42
4.00 6.75 0.08 2.16
46.00 3.50 0.08 12.88
50.00 3.50 0.08 14.00
25.00 3.50 0.08 7.00
5.00 6.75 0.08 2.70
3.50 6.60 0.08 1.85
46.50 3.10 0.08 11.53
45.00 3.70 0.08 13.32
2.00 6.15 0.08 0.98
115.30
2.00 4.00 0.08 0.64
46.00 2.90 0.08 10.67
19.00 3.50 0.08 5.32
3.00 4.00 0.08 0.96
70.00 5.75 0.08 32.20
27.00 3.50 0.08 7.56
50.00 3.30 0.08 13.20
50.00 3.10 0.08 12.40
10.00 3.30 0.08 2.64
4.00 5.65 0.08 1.81
3.00 4.80 0.08 1.15
14.50 4.20 0.08 4.87
28.00 6.00 0.08 13.44
3.30 3.25 0.08 0.86
22.00 2.50 0.08 4.40
4.00 2.50 0.08 0.80
7.00 4.25 0.08 2.38
35.71
4.00 4.75 0.08 1.52
46.00 3.00 0.08 11.04
50.00 3.00 0.08 12.00
38.00 3.30 0.08 10.03
3.00 4.65 0.08 1.12
26.18
8.00 6.10 0.08 3.90
42.00 3.20 0.08 10.75
45.00 3.20 0.08 11.52
28.32
4.00 5.75 0.08 1.84
46.00 3.00 0.08 11.04
47.00 3.80 0.08 14.29
4.00 3.60 0.08 1.15
30.25
8.00 7.15 0.08 4.58
42.00 3.50 0.08 11.76
47.00 3.70 0.08 13.91
36.96
97.00 3.50 0.08 27.16
35.00 3.50 0.08 9.80
2,009.42
2.50 5.20 0.40 5.20

95.00 3.10 0.40 117.80
4.50 5.75 0.40 10.35
4.00 5.75 0.40 9.20
98.00 3.10 0.40 121.52
19.10 6.50 0.40 49.66
4.00 6.75 0.40 10.80

46.00 3.50 0.40 64.40
50.00 3.50 0.40 70.00
25.00 3.50 0.40 35.00
5.00 6.75 0.40 13.50
3.50 6.60 0.40 9.24
46.50 3.10 0.40 57.66
45.00 3.70 0.40 66.60
2.00 6.15 0.40 4.92
2.00 4.00 0.40 3.20

46.00 2.90 0.40 53.36
19.00 3.50 0.40 26.60
3.00 4.00 0.40 4.80
70.00 5.75 0.40 161.00
27.00 3.50 0.40 37.80
50.00 3.30 0.40 66.00
50.00 3.10 0.40 62.00
10.00 3.30 0.40 13.20
4.00 5.65 0.40 9.04
3.00 4.80 0.40 5.76
14.50 4.20 0.40 24.36
28.00 6.00 0.40 67.20
3.30 3.25 0.40 4.29
22.00 2.50 0.40 22.00
4.00 2.50 0.40 4.00
7.00 4.25 0.40 11.90
4.00 4.75 0.40 7.60

46.00 3.00 0.40 55.20
50.00 3.00 0.40 60.00
38.00 3.30 0.40 50.16
3.00 4.65 0.40 5.58
8.00 6.10 0.40 19.52

42.00 3.20 0.40 53.76
45.00 3.20 0.40 57.60
4.00 5.75 0.40 9.20

46.00 3.00 0.40 55.20
47.00 3.80 0.40 71.44
4.00 3.60 0.40 5.76
8.00 7.15 0.40 22.88

42.00 3.50 0.40 58.80
47.00 3.70 0.40 69.56
97.00 3.50 0.40 135.80

35.00 3.50 0.40 49.00
448.10
2.50 5.20 0.04 2.23 1.16
95.00 3.10 0.04 2.23 26.27
4.50 5.75 0.04 2.23 2.31
4.00 5.75 0.04 2.23 2.05
98.00 3.10 0.04 2.23 27.10
19.10 6.50 0.04 2.23 11.07
4.00 6.75 0.04 2.23 2.41

46.00 3.50 0.04 2.23 14.36
50.00 3.50 0.04 2.23 15.61
25.00 3.50 0.04 2.23 7.81
5.00 6.75 0.04 2.23 3.01
3.50 6.60 0.04 2.23 2.06
46.50 3.10 0.04 2.23 12.86
45.00 3.70 0.04 2.23 14.85
2.00 6.15 0.04 2.23 1.10
2.00 4.00 0.04 2.23 0.71

46.00 2.90 0.04 2.23 11.90
19.00 3.50 0.04 2.23 5.93
3.00 4.00 0.04 2.23 1.07
70.00 5.75 0.04 2.23 35.90
27.00 3.50 0.04 2.23 8.43
50.00 3.30 0.04 2.23 14.72
50.00 3.10 0.04 2.23 13.83
10.00 3.30 0.04 2.23 2.94
4.00 5.65 0.04 2.23 2.02
3.00 4.80 0.04 2.23 1.28
14.50 4.20 0.04 2.23 5.43
28.00 6.00 0.04 2.23 14.99
3.30 3.25 0.04 2.23 0.96
22.00 2.50 0.04 2.23 4.91
4.00 2.50 0.04 2.23 0.89
7.00 4.25 0.04 2.23 2.65
4.00 4.75 0.04 2.23 1.69

46.00 3.00 0.04 2.23 12.31
50.00 3.00 0.04 2.23 13.38
38.00 3.30 0.04 2.23 11.19
3.00 4.65 0.04 2.23 1.24
8.00 6.10 0.04 2.23 4.35

42.00 3.20 0.04 2.23 11.99
45.00 3.20 0.04 2.23 12.84
4.00 5.75 0.04 2.23 2.05
46.00 3.00 0.04 2.23 12.31
47.00 3.80 0.04 2.23 15.93
4.00 3.60 0.04 2.23 1.28
8.00 7.15 0.04 2.23 5.10

42.00 3.50 0.04 2.23 13.11
47.00 3.70 0.04 2.23 15.51
97.00 3.50 0.04 2.23 30.28

35.00 3.50 0.04 2.23 10.93
136.98
2.50 5.20 0.06 2.23 1.74
95.00 3.10 0.06 2.23 39.40
4.50 5.75 0.06 2.23 3.46
4.00 5.75 0.06 2.23 3.08
105.00 3.10 0.06 2.23 43.55
50.00 3.70 0.06 2.23 11.10
2.00 4.00 0.06 2.23 0.48

66.00 2.90 0.06 2.23 11.48
8.00 7.15 0.06 2.23 3.43

42.00 3.50 0.06 2.23 8.82
47.00 3.70 0.06 2.23 10.43
46.62
12.10 6.50 0.050 2.23 8.77
97.00 3.50 0.050 2.23 37.85
1.00
1.00
REKAPITULASI REKAYASA LAPANGAN (MC.0)
TAHUN 2017
KONTRAK AWAL MC.0
PEKERJAAN TAMBAH PEKERJAAN KURANG JUMLAH HARGA

NO URAIAN ANALISA SATUAN HARGA SATUAN JUMLAH HARGA
VOLUME VOLUME (Rp.)
(Rp.) (Rp.) JUMLAH HARGA JUMLAH HARGA
VOLUME VOLUME
(Rp.) (Rp.)
a b c d e f g h i j k l m
A Divisi 1. UMUM
1 Mobilisasi Ls 1.00 8,928,000.00 8,928,000.00 - - - - 1.00 8,928,000.00

1 Galian biasa (+pembuangan) 3.1.(1) m 219.73 94,259.57 20,711,654.49 - - 219.73 20,711,654.49 - -

1 Lapis Pondasi Agregat Kelas.A 5.1.(1) m 79.90 574,637.95 45,913,572.23 - - 79.90 45,913,572.23 - -
2 Lapis Pondasi Agregat Kelas.B 5.1.(2) m 119.85 528,422.67 63,331,457.23 - - 119.85 63,331,457.23 - -
D PEKERJAAN JALAN
1 Lapis Resap Pengikat 6.1.(1) Liter 319.60 9,804.56 3,133,535.95 82.28 806,758.05 - - 401.88 3,940,294.00
2 Lapis Perekat 6.1.(2) Liter 1,731.12 10,029.60 17,362,444.40 278.30 2,791,238.20 - - 2,009.42 20,153,682.60
3 Laston Lapis Aus (AC-WC) 6.3.(5a) Ton 356.94 1,355,017.81 483,660,057.00 91.16 123,524,317.85 - - 448.10 607,184,374.85
4 Laston Lapis Aus Perata (AC-WC L) 6.3.(5c) Ton 47.20 1,355,017.81 63,956,840.62 89.78 121,660,104.67 - - 136.98 185,616,945.29
5 Laston Lapis Pondasi (AC-Base) 6.3.(7a) Ton 45.54 1,233,883.56 56,191,057.29 1.08 1,337,190.46 - - 46.62 57,528,247.75
C PEKERJAAN LAIN-LAIN
1 Pembersihan Lokasi Ls 1.00 239,000.00 239,000.00 - - - - 1.00 239,000.00
2 Pembongkaran Paving Ls 1.00 2,300,000.00 2,300,000.00 - - - - 1.00 2,300,000.00
JUMLAH 763,427,619.23 250,119,609.23 ### 883,590,544.49

PPN 10% 76,342,761.92 88,359,054.45
TOTAL 839,770,381.15 971,949,598.94
PEMBULATAN 839,700,000.00 971,900,000.00
132,200,000.00
REHABILITASI/PENGE
NO URAIAN
a b
A Divisi 1. UMUM
1 Mobilisasi



2 Lapis Perekat
E Pekerjaan lain-lain
BACK UP VOLUME
TAHUN ANGGARAN 2017
c d e
Ls
3.1.(1) m
5.1.(1) m
5.1.(2) m
6.1.(1) Liter
Penanganan Jl. Gg I
R1 = Sta 0 - 2.5
Sta 2.5 - 99.5
R2 = Sta 99.5 - 102
R3 = Sta 102 - 104
Sta 104 - 206
R1 = Sta 0 - 2.5
Sta 2.5 - 50
Sta 50 - 100
Sta 100 - 127.5
R2 = Sta 127.5 - 130
R3 = Sta 130 - 132.5
Sta 132.5 - 180
Sta 180 - 225

R1 = Sta 0 - 2
Sta 2 - 48
Sta 48 - 67
R2 = Sta 67 - 70
R3 = Sta 70 - 73
Sta 23 - 50
Sta 50 - 100
Sta 100 - 150
Sta 150 - 160
R4 = Sta 160 - 164
R5 = Sta 164 - 167
Sta 167 - 181.5
Sta 181.5 - 209.5
R6 = Sta 209.5 - 212.8
Sta 212.8 - 234.8
Sta 234.8 - 238.8
Sta 238.8 - 245.8
R1 = Sta 0 - 4
Sta 4 - 50
Sta 50 - 100
Sta 150 - 188
R2 = 188 - 191
R1 = Sta 0 - 4
Sta 4 - 50
Sta 50 - 97
R2 = Sta 97 - 101

Sta 0 - 97
6.1.(1) Liter
Penanganan Jl. Gg I
R1 = Sta 0 - 2.5
Sta 2.5 - 99.5
R2 = Sta 99.5 - 102
R3 = Sta 102 - 104
Sta 104 - 206
R1 = Sta 0 - 2.5
Sta 2.5 - 50
Sta 50 - 100
Sta 100 - 127.5
R2 = Sta 127.5 - 130
R3 = Sta 130 - 132.5
Sta 132.5 - 180
Sta 180 - 225

R1 = Sta 0 - 2
Sta 2 - 48
Sta 48 - 67
R2 = Sta 67 - 70
R3 = Sta 70 - 73
Sta 23 - 50
Sta 50 - 100
Sta 100 - 150
Sta 150 - 160
R4 = Sta 160 - 164
R5 = Sta 164 - 167
Sta 167 - 181.5
Sta 181.5 - 209.5
R6 = Sta 209.5 - 212.8
Sta 212.8 - 234.8
Sta 234.8 - 238.8
Sta 238.8 - 245.8
R1 = Sta 0 - 4
Sta 4 - 50
Sta 50 - 100
Sta 150 - 188
R2 = 188 - 191
R1 = Sta 0 - 4
Sta 4 - 50
Sta 50 - 97
R2 = Sta 97 - 101

Sta 0 - 97

R1 = Sta 0 - 2.5
Sta 2.5 - 99.5
R2 = Sta 99.5 - 102
R3 = Sta 102 - 104
Sta 104 - 206
R1 = Sta 0 - 2.5
Sta 2.5 - 50
Sta 50 - 100
Sta 100 - 127.5
R2 = Sta 127.5 - 130
R3 = Sta 130 - 132.5
Sta 132.5 - 180
Sta 180 - 225

R1 = Sta 0 - 2
Sta 2 - 48
Sta 48 - 67
R2 = Sta 67 - 70
R3 = Sta 70 - 73
Sta 23 - 50
Sta 50 - 100
Sta 100 - 150
Sta 150 - 160
R4 = Sta 160 - 164
R5 = Sta 164 - 167
Sta 167 - 181.5
Sta 181.5 - 209.5
R6 = Sta 209.5 - 212.8
Sta 212.8 - 234.8
Sta 234.8 - 238.8
Sta 238.8 - 245.8
R1 = Sta 0 - 4
Sta 4 - 50
Sta 50 - 100
Sta 150 - 188
R2 = 188 - 191
R1 = Sta 0 - 4
Sta 4 - 50
Sta 50 - 97
R2 = Sta 97 - 101

Sta 0 - 97
6.3.(5c) Ton Penanganan Jl. Gg I

R1 = Sta 0 - 2.5
Sta 2.5 - 97.5
R2 = Sta 97.5 - 102
R3 = Sta 102 - 106
Sta 106 - 211
Sta 161 - 211

R1 = Sta 0 - 2
Sta 2 - 68

R1 = Sta 0 - 8
Sta 8 - 50
6.3.(7a) Ton
Sta 0 - 97
Ls
Ls
04 KEL.TUNJUNGSEKAR
f g h i j k
1.00
#REF!
66.79
2.50 5.20 0.08 1.04
97.00 4.00 0.08 31.04
2.50 5.75 0.08 1.15
2.00 5.75 0.08 0.92
102.00 4.00 0.08 32.64
73.62
2.50 6.75 0.08 1.35
47.50 4.00 0.08 15.20
50.00 4.00 0.08 16.00
27.50 4.00 0.08 8.80
2.50 6.75 0.08 1.35
2.50 6.60 0.08 1.32
47.50 4.00 0.08 15.20
45.00 4.00 0.08 14.40
97.33
2.00 4.00 0.08 0.64
46.00 4.00 0.08 14.72
19.00 4.00 0.08 6.08
3.00 4.00 0.08 0.96
3.00 5.75 0.08 1.38
27.00 4.00 0.08 8.64
50.00 4.00 0.08 16.00
50.00 4.00 0.08 16.00
10.00 4.00 0.08 3.20
4.00 5.65 0.08 1.81
3.00 4.80 0.08 1.15
14.50 4.20 0.08 4.87
28.00 6.00 0.08 13.44
3.30 3.25 0.08 0.86
22.00 2.50 0.08 4.40
4.00 2.50 0.08 0.80
7.00 4.25 0.08 2.38
34.80
4.00 4.75 0.08 1.52
46.00 3.00 0.08 11.04
50.00 3.00 0.08 12.00
38.00 3.00 0.08 9.12
3.00 4.65 0.08 1.12
32.75
4.00 5.75 0.08 1.84
46.00 4.00 0.08 14.72
47.00 4.00 0.08 15.04
4.00 3.60 0.08 1.15
#REF!
#REF! #REF! 0.08 #REF!
#REF!
2.50 5.20 0.40 5.20

97.00 4.00 0.40 155.20
2.50 5.75 0.40 5.75
2.00 5.75 0.40 4.60
102.00 4.00 0.40 163.20
2.50 6.75 0.40 6.75

47.50 4.00 0.40 76.00
50.00 4.00 0.40 80.00
27.50 4.00 0.40 44.00
2.50 6.75 0.40 6.75
2.50 6.60 0.40 6.60
47.50 4.00 0.40 76.00
45.00 4.00 0.40 72.00
2.00 4.00 0.40 3.20

46.00 4.00 0.40 73.60
19.00 4.00 0.40 30.40
3.00 4.00 0.40 4.80
3.00 5.75 0.40 6.90
27.00 4.00 0.40 43.20
50.00 4.00 0.40 80.00
50.00 4.00 0.40 80.00
10.00 4.00 0.40 16.00
4.00 5.65 0.40 9.04
3.00 4.80 0.40 5.76
14.50 4.20 0.40 24.36
28.00 6.00 0.40 67.20
3.30 3.25 0.40 4.29
22.00 2.50 0.40 22.00
4.00 2.50 0.40 4.00
7.00 4.25 0.40 11.90
4.00 4.75 0.40 7.60

46.00 3.00 0.40 55.20
50.00 3.00 0.40 60.00
38.00 3.00 0.40 45.60
3.00 4.65 0.40 5.58
4.00 5.75 0.40 9.20

46.00 4.00 0.40 73.60
47.00 4.00 0.40 75.20
4.00 3.60 0.40 5.76
#REF! #REF! 0.40 #REF!
370.68
2.50 5.20 0.04 2.23 1.16
97.00 4.00 0.04 2.23 34.61
2.50 5.75 0.04 2.23 1.28
2.00 5.75 0.04 2.23 1.03
102.00 4.00 0.04 2.23 36.39
2.50 6.75 0.04 2.23 1.51
47.50 4.00 0.04 2.23 16.95
50.00 4.00 0.04 2.23 17.84
27.50 4.00 0.04 2.23 9.81
2.50 6.75 0.04 2.23 1.51
2.50 6.60 0.04 2.23 1.47
47.50 4.00 0.04 2.23 16.95
45.00 4.00 0.04 2.23 16.06
2.00 4.00 0.04 2.23 0.71

46.00 4.00 0.04 2.23 16.41
19.00 4.00 0.04 2.23 6.78
3.00 4.00 0.04 2.23 1.07
3.00 5.75 0.04 2.23 1.54
27.00 4.00 0.04 2.23 9.63
50.00 4.00 0.04 2.23 17.84
50.00 4.00 0.04 2.23 17.84
10.00 4.00 0.04 2.23 3.57
4.00 5.65 0.04 2.23 2.02
3.00 4.80 0.04 2.23 1.28
14.50 4.20 0.04 2.23 5.43
28.00 6.00 0.04 2.23 14.99
3.30 3.25 0.04 2.23 0.96
22.00 2.50 0.04 2.23 4.91
4.00 2.50 0.04 2.23 0.89
7.00 4.25 0.04 2.23 2.65
4.00 4.75 0.04 2.23 1.69

46.00 3.00 0.04 2.23 12.31
50.00 3.00 0.04 2.23 13.38
38.00 3.00 0.04 2.23 10.17
3.00 4.65 0.04 2.23 1.24
4.00 5.75 0.04 2.23 2.05

46.00 4.00 0.04 2.23 16.41
47.00 4.00 0.04 2.23 16.77
4.00 3.60 0.04 2.23 1.28
97.00 3.50 0.04 2.23 30.28
#REF!
2.50 5.20 0.06 2.23 1.74
97.00 4.00 0.06 2.23 51.91
2.50 5.75 0.06 2.23 1.92
2.00 5.75 0.06 2.23 1.54
105.00 4.00 0.06 2.23 56.20
50.00 4.00 0.06 2.23 12.00
2.00 4.00 0.06 2.23 0.48

66.00 4.00 0.06 2.23 15.84
97.00 3.50 0.06 2.23 20.37

#REF! #REF! 0.06 2.23 #REF!
37.85
97.00 3.50 0.050 2.23 37.85
1.00
1.00
REKAPITULASI REKAYASA LAPANGAN (MC.0)
TAHUN 2017
KONTRAK AWAL MC.0
PEKERJAAN TAMBAH PEKERJAAN KURANG JUMLAH HARGA

NO URAIAN ANALISA SATUAN HARGA SATUAN JUMLAH HARGA
VOLUME VOLUME (Rp.)
(Rp.) (Rp.) JUMLAH HARGA JUMLAH HARGA
VOLUME VOLUME
(Rp.) (Rp.)
a b c d e f g h i j k l m
A Divisi 1. UMUM
1 Mobilisasi Ls 1.00 8,928,000.00 8,928,000.00 - - - - 1.00 8,928,000.00

1 Galian biasa (+pembuangan) 3.1.(1) m 219.73 94,259.57 20,711,654.49 - - 219.73 20,711,654.49 - -

1 Lapis Pondasi Agregat Kelas.A 5.1.(1) m 79.90 574,637.95 45,913,572.23 - - 79.90 45,913,572.23 - -
2 Lapis Pondasi Agregat Kelas.B 5.1.(2) m 119.85 528,422.67 63,331,457.23 - - 119.85 63,331,457.23 - -
D PEKERJAAN JALAN
1 Lapis Resap Pengikat 6.1.(1) Liter 319.60 9,804.56 3,133,535.95 #REF! #REF! - - #REF! #REF!
2 Lapis Perekat 6.1.(2) Liter 1,731.12 10,029.60 17,362,444.40 - - #REF! #REF! #REF! #REF!
3 Laston Lapis Aus (AC-WC) 6.3.(5a) Ton 356.94 1,355,017.81 483,660,057.00 13.74 18,617,294.30 - - 370.68 502,277,351.30
4 Laston Lapis Aus Perata (AC-WC L) 6.3.(5c) Ton 47.20 1,355,017.81 63,956,840.62 #REF! #REF! - - #REF! #REF!
5 Laston Lapis Pondasi (AC-Base) 6.3.(7a) Ton 45.54 1,233,883.56 56,191,057.29 - - 7.69 9,483,320.57 37.85 46,707,736.72
C PEKERJAAN LAIN-LAIN
1 Pembersihan Lokasi Ls 1.00 239,000.00 239,000.00 - - - - 1.00 239,000.00
2 Pembongkaran Paving Ls 1.00 2,300,000.00 2,300,000.00 - - - - 1.00 2,300,000.00
JUMLAH 763,427,619.23 #REF! #REF! #REF!

PPN 10% 76,342,761.92 #REF!
TOTAL 839,770,381.15 #REF!
PEMBULATAN 839,700,000.00 #REF!
DETAIL PERHITUNGAN VOLUME PEKERJAAN
Kegiatan : PENINGKATAN JL. BABATAN KEL. ARJOWINANGUN

Lokasi : KOTA MALANG
NO PEKERJAAN & SKETSA GAMBAR PANJANG LEBAR TINGGI
1 Lapis Perekat
JL. BABATAN STA 0.00

4.00 + 4.00
50.00 1.00
2
STA 50.00
4.00 + 4.00
50.00 1.00
2
STA 100.00
4.00 + 4.00
50.00 1.00
2
STA 150.00
4.00 + 4.00
50.00 1.00
2
STA 200.00
4.00 + 4.00
50.00 1.00
2
STA 250.00
4.00 + 4.00
50.00 1.00
2
STA 300.00
4.00 + 4.00
50.00 1.00
2
TOTAL Lapis Perekat
2 Lapis Perekat
4.00 + 4.00
50.00 1.00
2
STA 50.00
4.00 + 4.00
50.00 1.00
2
STA 100.00
4.00 + 4.00
50.00 1.00
2
STA 150.00
4.00 + 4.00
50.00 1.00
2
STA 200.00
4.00 + 4.00
50.00 1.00
2
STA 250.00
4.00 + 4.00
50.00 1.00
2
STA 300.00
4.00 + 4.00
50.00 1.00
2
TOTAL Lapis Perekat


4.00 + 4.00
50.00 1.00
2
STA 50.00
4.00 + 4.00
50.00 1.00
2
STA 100.00
4.00 + 4.00
50.00 1.00
2
STA 150.00
4.00 + 4.00
50.00 1.00
2
STA 200.00
4.00 + 4.00
50.00 1.00
2
STA 250.00
4.00 + 4.00
50.00 1.00
2
STA 300.00
4.00 + 4.00
50.00 1.00
2
TOTAL Laston Lapis Aus Perata (AC-WC L)

4.00 + 4.00
50.00 1.00
2
STA 50.00
4.00 + 4.00
50.00 1.00
2
STA 100.00
4.00 + 4.00
50.00 1.00
2
STA 150.00
4.00 + 4.00
50.00 1.00
2
STA 200.00
4.00 + 4.00
50.00 1.00
2
STA 250.00
4.00 + 4.00
50.00 1.00
2
STA 300.00
4.00 + 4.00
50.00 1.00
2
TOTAL Laston Lapis Aus (AC-WC)
5 Marka Jalan Termoplastik
JL. BABATAN ### STA 0.00

0.00 + 0.00###
370.00 0.120
-
TOTAL Marka Jalan Termoplastik

UNGAN VOLUME PEKERJAAN
TINGGI JML UNIT KOEF VOLUME
- 50.00
###
1 1 0.4 80.00 Ltr
- 100.00
###
1 1 0.4 80.00 Ltr
- 150.00
###
1 1 0.4 80.00 Ltr
- 200.00
###
1 1 0.4 80.00 Ltr
- 250.00
###
1 1 0.4 80.00 Ltr
- 300.00
###
1 1 0.4 80.00 Ltr
- 350.00
###
1 1 0.4 80.00 Ltr
560.00 Ltr
- 50.00
###
1 100% 0.4 80.00 Ltr
- 100.00
###
1 100% 0.4 80.00 Ltr
- 150.00
###
1 100% 0.4 80.00 Ltr
- 200.00
###
1 100% 0.4 80.00 Ltr
- 250.00
###
1 50% 0.4 40.00 Ltr
- 300.00
###
1 50% 0.4 40.00 Ltr
- 350.00
###
1 100% 0.4 80.00 Ltr
480.00 Ltr
- 50.00
###
0.04 100% 2.3 18.40 Ton
- 100.00
###
0.04 100% 2.3 18.40 Ton
- 150.00
###
0.04 100% 2.3 18.40 Ton
- 200.00
###
0.04 100% 2.3 18.40 Ton
- 250.00
###
0.04 60% 2.3 11.04 Ton
- 300.00
###
0.05 60% 2.3 13.12 Ton
- 350.00
###
0.04 100% 2.3 18.86 Ton
116.62 Ton
- 50.00
###
0.04 1 2.3 18.40 Ton
- 100.00
###
0.04 1 2.3 18.40 Ton
- 150.00
###
0.04 1 2.3 18.40 Ton
- 200.00
###
0.04 1 2.3 18.40 Ton
- 250.00
###
0.04 1 2.3 18.40 Ton
- 300.00
###
0.04 1 2.3 18.40 Ton
- 350.00
###
0.04 1 2.3 18.40 Ton
128.80 Ton
- 370.00
###
1 2 1 88.80 M2
88.80 M2
REKAPITULASI REKAYASA LAPANGAN ( MC - 0 )
KONTRAK AWAL PEKERJAAN TAMBAH KURANG

TOTAL VOLUME
NO URAIAN PEKERJAAN KODE HARGA SAT. JUM. HARGA PEKERJAAN TAMBAH PEKERJAAN KURANG JUM. HARGA BOBOT (%)
VOLUME
Rp. Rp. VOLUME JUM. HARGA VOLUME JUM. HARGA MC 0
I Divisi 1. UMUM
1 Mobilisasi 8,928,000.00 1.00 Ls 8,928,000.00 - - - - 1.00 Ls 8,928,000.00 #REF!

1 Galian biasa (+pembuangan) 3.1.(1) 94,259.57 219.73 m 20,711,654.49 - - 219.73 20,711,654.49 0.00 m - #REF!
-
III Divisi 5. PERKERASAN BERBUTIR -
1 Lapis Pondasi Agregat Kelas.A 5.1.(1) 574,637.95 79.90 m 45,913,572.23 - - 79.90 45,913,572.23 0.00 m - #REF!
2 Lapis Pondasi Agregat Kelas.B 5.1.(2) 528,422.67 119.85 m 63,331,457.23 - - 119.85 63,331,457.23 0.00 m - #REF!

1 Lapis Resap Pengikat 6.1.(1) 9,804.56 319.60 Liter 3,133,535.95 #REF! #REF! - - #REF! Liter #REF! #REF!
2 Lapis Perekat 6.1.(2) 10,029.60 1,731.12 Liter 17,362,444.40 - - #REF! #REF! #REF! Liter #REF! #REF!
3 Laston Lapis Aus (AC-WC) 6.3.(5a) 1,355,017.81 356.94 Ton 483,660,057.00 13.74 18,617,294.30 - - 370.68 Ton 502,277,351.30 #REF!
4 Laston Lapis Aus Perata (AC-WC L) 6.3.(5c) 1,355,017.81 47.20 Ton 63,956,840.62 #REF! #REF! - - #REF! Ton #REF! #REF!
5 Laston Lapis Pondasi (AC-Base) 6.3.(7a) 1,233,883.56 45.54 Ton 56,191,057.29 - - 7.69 9,483,320.57 37.85 Ton 46,707,736.72 #REF!
III Pekerjaan lain-lain

1 Pembersihan Proyek 239,000.00 1.00 Ls 239,000.00 - - - - 1.00 Ls 239,000.00 #REF!
2 Pembongkaran Paving 2,300,000.00 1.00 Ls 2,300,000.00 - - - - 1.00 Ls 2,300,000.00 #REF!
Jumlah 765,727,619.23 #REF! #REF! #REF! #REF!

PPn 10 % 76,572,761.92 #REF! #REF! #REF!
Jumlah Kontruksi 842,300,381.15 #REF! #REF! #REF!
Jumlah Dibulatkan 842,300,000.00 #REF! #REF! #REF!
Malang, 1 Agustus 2017

MENGETAHUI : DIPERIKSA dan DISETUJUI : DIBUAT OLEH :
PEJABAT PEMBUAT KOMITMEN (PPK) KONSULTAN SUPERVISI : KONTRAKTOR PELAKSANA
BIDANG BINA MARGA CV. A2R CONSULTANT CV. ANDIKA PERKASA
Ir. Didik Setyanto, MM Sri Wahyuni, ST Sudiono, ST

Pembina Direktur Direktur
19620102 198903 1 013
Peningkatan Jl. Babatan Kelurahan Arjowinangun
MC-0 PEKERJAAN TAMBAH KURANG

TOTAL VOLUME
VOLUME
Rp. Rp. VOLUME JUM. HARGA VOLUME JUM. HARGA MC- 100
I PEKERJAAN PERSIAPAN
1 Mobilisasi 1.2 8,471,013.55 1.00 Ls 8,471,013.55 1.00 Ls 8,471,013.55 2.31
II PEKERJAAN JALAN -
1 Lapis Perekat 6.1.(2) 8,326.74 1,040.00 Liter 8,659,809.60 - - 1,040.00 Liter 8,659,809.60 2.36
2 Laston Lapis Aus (AC-WC) 6.3.(5a) 1,304,574.35 128.80 Ton 168,029,176.28 - - 128.80 Ton 168,029,176.28 45.85
3 Laston Lapis Aus Perata (AC-WC L) 6.3.(5c) 1,259,636.89 116.62 Ton 146,898,773.50 - - 116.62 Ton 146,898,773.50 40.09
4 Marka Jalan Termoplastik 8.4.(1) 385,088.88 88.80 m 34,195,892.54 - - 88.80 m 34,195,892.54 9.33
III PEKERJAAN LAIN-LAIN

1 Pembersihan proyek 185,300.00 1.00 Ls 185,300.00 1.00 Ls 185,300.00 0.05
Jumlah 366,439,965.47 - - 366,439,965.47 100.00

PPn 10 % 36,643,996.55 - - 36,643,996.55
Jumlah Kontruksi 403,083,962.02 - - 403,083,962.02
Jumlah Dibulatkan 403,083,000.00 - - 403,083,000.00
Malang, 25 Oktober 2016

MENGETAHUI : DIPERIKSA dan DISETUJUI : - DIBUAT OLEH :
BIDANG BINA MARGA DAN SUMBER DAYA AIR CV. CIPTA GALAKSI ABADI CV. SIDO MUKTI
NOER RAHMAN WIJAYA, ST. MM. Yulianti Dian Amalia, SE HADI NOTO WINARNO
NIP. 19681226 199602 1 005
REHABILITASI/PENGE
NO URAIAN
a b
A Divisi 1. UMUM
1 Mobilisasi


2 Lapis Perekat
BACK UP VOLUME
TAHUN ANGGARAN 2017
c d e
Ls
3.1.(1) m
5.1.(1) m
5.1.(2) m
6.1.(1) Liter
6.1.(1) Liter
Penanganan Jl. Gg I
R1 = Sta 0 - 2.5
Sta 2.5 - 100
R2 = Sta 100 - 102
R3 = Sta 102 - 104
Sta 104 - 220.6
R4 = sta 220.6 - 223.1
R=0-3
Sta 3 - 58
R1 = Sta 0 - 4
Sta 4 - 50
Sta 50 - 100
Sta 100 - 127
R2 = Sta 127 - 130
R3 = Sta 130 - 133.5
Sta 133.5 - 180
Sta 180 - 225
R4 = Sta 225 - 227

R1 = Sta 0 - 2
Sta 2 - 48
Sta 48 - 67
R2 = Sta 67 - 70
R3 = Sta 0 - 2.5
Sta 2.5 - 50
Sta 50 - 100
Sta 100 - 150
Sta 150 - 160
R4 = Sta 160 - 164
R5 = Sta 164 - 167
Sta 167 - 181.5
Sta 181.5 - 209.5
R6 = Sta 209.5 - 212.8
R1 = Sta 0 - 4
Sta 4 - 50
Sta 50 - 100
Sta 150 - 188
Sta 188 - 191
Penanganan Jl. Gg V
R1 = Sta 0 - 2.5
Sta 2.5 - 50
Sta 50 - 95
R1 = Sta 0 - 4
Sta 4 - 50
Sta 50 - 97
R2 = Sta 97 - 101

R1 = Sta 0 - 3
Sta 3 - 50
Sta 50 - 97
Penanganan Jl. Gg. VIII

R=Sta 0 - 3
Sta 3 - 7
Gang Baru
R= Sta 0 - 4
Sta 4 - 46
R= Sta 46 - 50

R1 = Sta 0 - 2.5
Sta 2.5 - 100
R2 = Sta 100 - 102
R3 = Sta 102 - 104
Sta 106 - 220.6
R4 = sta 220.6 - 223.1
R=0-3
Sta 3 - 58
R1 = Sta 0 - 4
Sta 4 - 50
Sta 50 - 100
Sta 100 - 127
R2 = Sta 127 - 130
R3 = Sta 130 - 133.5
Sta 133.5 - 180
Sta 180 - 225
R4 = Sta 225 - 227

R1 = Sta 0 - 2
Sta 2 - 48
Sta 48 - 67
R2 = Sta 67 - 70
R3 = Sta 0 - 2.5
Sta 2.5 - 50
Sta 50 - 100
Sta 100 - 150
Sta 150 - 160
R4 = Sta 160 - 164
R5 = Sta 164 - 167
Sta 167 - 181.5
Sta 181.5 - 209.5
R6 = Sta 209.5 - 212.8
R1 = Sta 0 - 4
Sta 4 - 50
Sta 50 - 100
Sta 150 - 188
Sta 188 - 191
Penanganan Jl. Gg V
R1 = Sta 0 - 2.5
Sta 2.5 - 50
Sta 50 - 95
R1 = Sta 0 - 4
Sta 4 - 50
Sta 50 - 97
R2 = Sta 97 - 101

R1 = Sta 0 - 3
Sta 3 - 50
Sta 50 - 97
Penanganan Jl. Gg. VIII

R=Sta 0 - 3
Sta 3 - 7
Gang Baru
R= Sta 0 - 4
Sta 4 - 46
R= Sta 46 - 50
6.3.(5c) Ton
Penanganan Jl. Gg I
Sta 2.5 - 100
Sta 106 - 178.82
Sta 4 - 50
Sta 50 - 100
6.3.(7a) Ton
Ls
Ls
04 KEL.TUNJUNGSEKAR
f g h i j k
1.00
-
-
2,018.53
2.50 5.20 0.40 5.20

97.50 4.00 0.40 156.00
2.00 5.75 0.40 4.60
2.00 5.75 0.40 4.60
116.60 4.00 0.40 186.56
2.50 6.50 0.40 6.50
3.00 6.50 0.40 7.80

55.00 4.00 0.40 88.00
4.00 6.75 0.40 10.80

46.00 4.00 0.40 73.60
50.00 4.00 0.40 80.00
27.00 4.00 0.40 43.20
3.00 6.75 0.40 8.10
3.50 6.60 0.40 9.24
46.50 4.00 0.40 74.40
45.00 4.00 0.40 72.00
2.00 6.15 0.40 4.92
2.00 4.00 0.40 3.20
46.00 4.00 0.40 73.60
19.00 4.00 0.40 30.40
3.00 4.00 0.40 4.80
2.50 5.75 0.40 5.75
47.50 4.00 0.40 76.00
50.00 4.00 0.40 80.00
50.00 4.00 0.40 80.00
10.00 4.00 0.40 16.00
4.00 5.65 0.40 9.04
3.00 4.80 0.40 5.76
14.50 4.20 0.40 24.36
28.00 6.00 0.40 67.20
3.30 3.25 0.40 4.29
4.00 4.75 0.40 7.60

46.00 3.00 0.40 55.20
50.00 3.00 0.40 60.00
38.00 3.00 0.40 45.60
3.00 4.65 0.40 5.58
2.50 6.10 0.40 6.10

47.50 4.00 0.40 76.00
11.68 4.00 0.40 18.69
4.00 5.75 0.40 9.20

46.00 4.00 0.40 73.60
47.00 4.00 0.40 75.20
4.00 3.60 0.40 5.76
3.00 7.15 0.40 8.58

47.00 4.00 0.40 75.20
47.00 4.00 0.40 75.20
3.00 8.25 0.40 9.90

4.00 4.50 0.40 7.20
4.00 6.50 0.40 10.40

42.00 4.00 0.40 67.20
4.00 6.50 0.40 10.40
467.56
2.50 5.20 0.04 2.32 1.21
97.50 4.00 0.04 2.32 36.19
2.00 5.75 0.04 2.32 1.07
2.00 5.75 0.04 2.32 1.07
114.60 4.00 0.04 2.32 42.54
2.50 6.50 0.04 2.32 1.51
3.00 6.50 0.04 2.32 1.81

55.00 4.00 0.04 2.32 20.42
4.00 6.75 0.04 2.32 2.51

46.00 4.00 0.04 2.32 17.08
50.00 4.00 0.04 2.32 18.56
27.00 4.00 0.04 2.32 10.02
3.00 6.75 0.04 2.32 1.88
3.50 6.60 0.04 2.32 2.14
46.50 4.00 0.04 2.32 17.26
45.00 4.00 0.04 2.32 16.70
2.00 6.15 0.04 2.32 1.14
2.00 4.00 0.04 2.32 0.74

46.00 4.00 0.04 2.32 17.08
19.00 4.00 0.04 2.32 7.05
3.00 4.00 0.04 2.32 1.11
2.50 5.75 0.04 2.32 1.33
47.50 4.00 0.04 2.32 17.63
50.00 4.00 0.04 2.32 18.56
50.00 4.00 0.04 2.32 18.56
10.00 4.00 0.04 2.32 3.71
4.00 5.65 0.04 2.32 2.10
3.00 4.80 0.04 2.32 1.34
14.50 4.20 0.04 2.32 5.65
28.00 6.00 0.04 2.32 15.59
3.30 3.25 0.04 2.32 1.00
4.00 4.75 0.04 2.32 1.76

46.00 3.00 0.04 2.32 12.81
50.00 3.00 0.04 2.32 13.92
38.00 3.00 0.04 2.32 10.58
3.00 4.65 0.04 2.32 1.29
2.50 6.10 0.04 2.32 1.42

47.50 4.00 0.04 2.32 17.63
11.68 4.00 0.04 2.32 4.34
4.00 5.75 0.04 2.32 2.13

46.00 4.00 0.04 2.32 17.08
47.00 4.00 0.04 2.32 17.45
4.00 3.60 0.04 2.32 1.34
3.00 7.15 0.04 2.32 1.99

47.00 4.00 0.04 2.32 17.45
47.00 4.00 0.04 2.32 17.45
3.00 8.25 0.04 2.32 2.30

4.00 4.50 0.04 2.32 1.67
4.00 6.50 0.04 2.32 2.41

42.00 4.00 0.04 2.32 15.59
4.00 6.50 0.04 2.32 2.41
74.14
97.50 4.00 0.03 2.32 27.14

72.82 4.00 0.03 2.32 20.27
46.00 4.00 0.03 2.32 12.81

50.00 4.00 0.03 2.32 13.92
1.00
1.00
KONTRAK AWAL PEKERJAAN TAMBAH KURANG

TOTAL VOLUME
VOLUME
Rp. Rp. VOLUME JUM. HARGA VOLUME JUM. HARGA MC 0
I Divisi 1. UMUM
1 Mobilisasi 8,928,000.00 1.00 Ls 8,928,000.00 - - - - 1.00 Ls 8,928,000.00 1.17

1 Galian biasa (+pembuangan) 3.1.(1) 94,259.57 219.73 m 20,711,654.49 - - 219.73 20,711,654.49 0.00 m - 0.00
-
III Divisi 5. PERKERASAN BERBUTIR -
1 Lapis Pondasi Agregat Kelas.A 5.1.(1) 574,637.95 79.90 m 45,913,572.23 - - 79.90 45,913,572.23 0.00 m - 0.00
2 Lapis Pondasi Agregat Kelas.B 5.1.(2) 528,422.67 119.85 m 63,331,457.23 - - 119.85 63,331,457.23 0.00 m - 0.00

1 Lapis Resap Pengikat 6.1.(1) 9,804.56 319.60 Liter 3,133,535.95 - - 319.60 3,133,535.95 0.00 Liter - 0.00
2 Lapis Perekat 6.1.(2) 10,029.60 1,731.12 Liter 17,362,444.40 287.41 2,882,636.50 - - 2,018.53 Liter 20,245,080.90 2.64
3 Laston Lapis Aus (AC-WC) 6.3.(5a) 1,355,017.81 356.94 Ton 483,660,057.00 110.62 149,888,306.21 - - 467.56 Ton 633,548,363.21 82.74
4 Laston Lapis Aus Perata (AC-WC L) 6.3.(5c) 1,355,017.81 47.20 Ton 63,956,840.62 26.94 36,510,334.50 - - 74.14 Ton 100,467,175.11 13.12
5 Laston Lapis Pondasi (AC-Base) 6.3.(7a) 1,233,883.56 45.54 Ton 56,191,057.29 - - 45.54 56,191,057.29 - Ton - 0.00
III Pekerjaan lain-lain

1 Pembersihan Proyek 239,000.00 1.00 Ls 239,000.00 - - - - 1.00 Ls 239,000.00 0.03
2 Pembongkaran Paving 2,300,000.00 1.00 Ls 2,300,000.00 - - - - 1.00 Ls 2,300,000.00 0.30
Jumlah 765,727,619.23 189,281,277.21 189,281,277.21 765,727,619.23 100.00

PPn 10 % 76,572,761.92 18,928,127.72 18,928,127.72 76,572,761.92
Jumlah Kontruksi 842,300,381.15 208,209,404.93 208,209,404.93 842,300,381.15
Jumlah Dibulatkan 842,300,000.00 208,209,000.00 208,209,000.00 842,300,000.00
Malang, 1 Agustus 2017

MENGETAHUI : DIPERIKSA dan DISETUJUI : DIBUAT OLEH :
BIDANG BINA MARGA CV. A2R CONSULTANT CV. ANDIKA PERKASA
Ir. Didik Setyanto, MM Sri Wahyuni, ST Sudiono, ST

19620102 198903 1 013
Peningkatan Jl. Babatan Kelurahan Arjowinangun
MC-0 PEKERJAAN TAMBAH KURANG

TOTAL VOLUME
VOLUME
Rp. Rp. VOLUME JUM. HARGA VOLUME JUM. HARGA MC- 100
I PEKERJAAN PERSIAPAN
1 Mobilisasi 1.2 8,471,013.55 1.00 Ls 8,471,013.55 1.00 Ls 8,471,013.55 2.31
II PEKERJAAN JALAN -
1 Lapis Perekat 6.1.(2) 8,326.74 1,040.00 Liter 8,659,809.60 - - 1,040.00 Liter 8,659,809.60 2.36
2 Laston Lapis Aus (AC-WC) 6.3.(5a) 1,304,574.35 128.80 Ton 168,029,176.28 - - 128.80 Ton 168,029,176.28 45.85
3 Laston Lapis Aus Perata (AC-WC L) 6.3.(5c) 1,259,636.89 116.62 Ton 146,898,773.50 - - 116.62 Ton 146,898,773.50 40.09
4 Marka Jalan Termoplastik 8.4.(1) 385,088.88 88.80 m 34,195,892.54 - - 88.80 m 34,195,892.54 9.33
III PEKERJAAN LAIN-LAIN

1 Pembersihan proyek 185,300.00 1.00 Ls 185,300.00 1.00 Ls 185,300.00 0.05
Jumlah 366,439,965.47 - - 366,439,965.47 100.00

PPn 10 % 36,643,996.55 - - 36,643,996.55
Jumlah Kontruksi 403,083,962.02 - - 403,083,962.02
Jumlah Dibulatkan 403,083,000.00 - - 403,083,000.00
Malang, 25 Oktober 2016

MENGETAHUI : DIPERIKSA dan DISETUJUI : - DIBUAT OLEH :
BIDANG BINA MARGA DAN SUMBER DAYA AIR CV. CIPTA GALAKSI ABADI CV. SIDO MUKTI
NOER RAHMAN WIJAYA, ST. MM. Yulianti Dian Amalia, SE HADI NOTO WINARNO
NIP. 19681226 199602 1 005

30.tunjungsekar 1

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

30.tunjungsekar 1

Diunggah oleh

Hak Cipta:

Format Tersedia

REKAPITULASI

DAFTAR KUANTITAS DAN HARGA

No. Jenis Pekerjaan

II Divisi 3. PEKERJAAN TANAH

III Divisi 5. PERKERASAN BERBUTIR

IV Divisi 6. PERKERASAN ASPAL

(A) Jumlah Harga Konstruksi

pat puluh dua juta tiga ratus ribu rupiah

Malang, 6 Juli 2017

Jumlah Divisi 1. UMUM

II Divisi 3. PEKERJAAN TANAH

Jumlah Divisi 3. PEKERJAAN TAN

III Divisi 5. PERKERASAN BERBUTIR

Jumlah Divisi 5. PERKERASAN BE

IV Divisi 6. PERKERASAN ASPAL

Jumlah Divisi 6. PERKERASAN AS

Jumlah Pekerjaan lain-lain

Divisi 3. PEKERJAAN TANAH 20,711,654.49

Divisi 5. PERKERASAN BERBUT 109,245,029.47

Divisi 6. PERKERASAN ASPAL 624,303,935.27

Pekerjaan lain-lain 2,539,000.00

FORMULIR STANDAR UNTUK

PROYEK : PROYEK-PROYEK DI LINGKUNGAN DINAS PEKERJAAN UMUM KOTA MALAN

PERKIRAAN HARGA JUMLAH

1. Pekerja [ L27 ] jam 0.0166 7,714.29 127.92

JUMLAH HARGA TENAGA 245.18

JUMLAH HARGA BAHAN -

1. EXCAVATOR 80-140 HP [ E10 ] jam 0.0083 543,024.93 4,502.34

JUMLAH HARGA PERALATAN 94,014.38

FORMULIR STANDAR UNTUK

PROYEK : PROYEK-PROYEK DI LINGKUNGAN DINAS PEKERJAAN UMUM KOTA MALAN

PERKIRAAN HARGA JUMLAH

1. Pekerja [ L27 ] jam 0.1321 7,714.29 1,019.43

JUMLAH HARGA TENAGA 1,286.42

1 Bahan Agregat Base Kelas A[ M26 ] m 1.2586 310,371.51 390,636.46

JUMLAH HARGA BAHAN 390,636.46

1 WHEEL LOADER 1.0-1.6 [ E15 ] jam 0.0189 355,193.80 6,705.44

JUMLAH HARGA PERALATAN 182,715.07

D. JUMLAH HARGA TENAGA, BAHAN DAN PERALATAN = (A+B+C) 574,637.95

FORMULIR STANDAR UNTUK

PROYEK : PROYEK-PROYEK DI LINGKUNGAN DINAS PEKERJAAN UMUM KOTA MALAN

PERKIRAAN HARGA JUMLAH

1. Pekerja [ L27 ] jam 0.1321 7,714.29 1,019.43

JUMLAH HARGA TENAGA 1,286.42

1 Bahan Agregat Base Kelas B[ M27 ] m 1.2586 273,652.19 344,421.18

JUMLAH HARGA BAHAN 344,421.18

1 WHEEL LOADER 1.0-1.6 [ E15 ] jam 0.0189 355,193.80 6,705.44

JUMLAH HARGA PERALATAN 182,715.07

D. JUMLAH HARGA TENAGA, BAHAN DAN PERALATAN = (A+B+C) 528,422.67

FORMULIR STANDAR UNTUK

PROYEK : PROYEK-PROYEK DI LINGKUNGAN DINAS PEKERJAAN UMUM KOTA MALAN

PERKIRAAN HARGA JUMLAH

1. Pekerja [ L27 ] jam 0.0058 7,714.29 45.06

JUMLAH HARGA TENAGA 55.39

1 Aspal [ M10 ] Kg 0.6790 9,475.31 6,433.51

JUMLAH HARGA BAHAN 9,546.01

1 ASPHALT SPRAYER [ E03 ] jam 0.0007 60,488.71 44.17

D. JUMLAH HARGA TENAGA, BAHAN DAN PERALATAN = (A+B+C) 9,804.56

FORMULIR STANDAR UNTUK

PROYEK : PROYEK-PROYEK DI LINGKUNGAN DINAS PEKERJAAN UMUM KOTA MALAN

PERKIRAAN HARGA JUMLAH

1. Pekerja [ L27 ] jam 0.0058 7,714.29 45.06

JUMLAH HARGA TENAGA 55.39