8,069,000,000 Delapan
Milyar
Enam
Puluh
Sembilan
Juta 0
Rupiah
Sesuaikan sel yang berwarna merah dengan Sel yang akan ditulis terbilang pada Sheet anda
t anda
0 8069000000 8.07E+09
1 Satu
2 Dua 8 Milyaran
3 Tiga 069 Jutaan
4 Empat 000 Ribuan
5 Lima 000 Ratusan
6 Enam Sembilan Juta
7 Tujuh Enam Puluh
8 Delapan
9 Sembilan Delapan Milyar
ANALISA HARGA SATUAN PEKERJAAN
Pekerjaan : Galian
Volume : : 1 m3
A Tenaga
1 Pekerja OH 0.0255 150,000.00 3,825.00
3 Mandor OH 0.0101 183,750.00 1,855.88
B Bahan
C Peralatan
1 Excavator Jam 0.0735 502,730.00 36,950.66
2 Dump Truck Jam 0.0975 409,670.00 39,942.83
D Alat Bantu
A Tenaga
1 Pekerja OH 2.1000 150,000.00 315,000.00
2 Mandor OH 1.0050 183,750.00 184,668.75
3 Tukang Kayu OH 1.0000 157,500.00 157,500.00
4 Tukang Batu OH 0.0175 157,500.00 2,756.25
5 Tukang Cat OH 1.0000 157,500.00 157,500.00
B Bahan
1 Kayu Kelas III M3 0.0350 3,300,000.00 115,500.00
2 Paku Kg 0.6000 31,500.00 18,900.00
3 Plat Seng M1 1.4000 59,000.00 82,600.00
4 Cat Kayu Kg 1.5000 61,000.00 91,500.00
5 Semen PC Kg 16.8000 1,700.00 28,560.00
6 Pasir Beton M3 0.0270 435,000.00 11,745.00
7 Koral/Kerikil M3 0.0405 407,000.00 16,483.50
C Alat
Pekerjaan : Pengukuran
Volume : : 1 m2
A Tenaga
1 Pekerja OH 0.0050 150,000.00 750.00
2 Juru Gambar OH 0.0020 173,250.00 346.50
3 Mandor (Pengukuran) OH 0.0140 183,750.00 2,572.50
B Bahan
C Peralatan
1 Theodolite Jam 0.0240 -
2 Waterpass Jam 0.0240 -
3 Mistar Ukur Jam 0.0480 -
D Alat Bantu
A Pekerjaan Mobilisasi
1 Peralatan
a Dump Truck 5 Ton Unit 10.00 -
b Wheel Loader 1.0 - 1.6 m3 Unit 1.00 -
c Tandem Roller Unit 2.00 -
d Pneumatic Tire Roller Unit 1.00 -
e Asphalt Sprayer Unit 1.00 -
f Air Compressor Unit 1.00 -
g Generator Set (Genset) Unit 1.00 -
h Asphalt Viniser Unit 2.00 -
j Water tanker Unit 2.00 -
SUB TOTAL A -
B Pekerjaan Demobilisasi
1 Peralatan
a Dump Truck 5 Ton Unit 10.00 -
b Wheel Loader 1.0 - 1.6 m3 Unit 1.00 -
c Tandem Roller Unit 2.00 -
d Pneumatic Tire Roller Unit 1.00 -
e Asphalt Sprayer Unit 1.00 -
f Air Compressor Unit 1.00 -
g Generator Set (Genset) Unit 1.00 -
h Asphalt Viniser Unit 2.00 -
j Water tanker Unit 2.00 -
SUB TOTAL B -
Total Harga Lump sum untuk Mobilisasi dan Demobilisasi -
Pekerjaan : Tack coat (1 kg/m2)
Volume : : 1 kg/m2
A Tenaga
1 Pekerja OH 0.0113 80,000.00 904.00
2 Mandor OH 0.0009 125,000.00 112.50
B Bahan
1 Aspal 60 - 70 Kg 1.2000 13,100.00 15,720.00
2 Minyak Tanah ` Ltr 0.1166 20,000.00 2,332.00
.
C Peralatan
1 Asphalt Sprayer Jam 0.2400 115,000.00 27,600.00
2 Compressor Jam 0.0320 264,962.42 8,478.80
D Alat Bantu
A Tenaga
1 Pekerja OH 0.1250 80,000.00 10,000.00
2 Mandor OH 0.0173 125,000.00 2,162.50
B Bahan
1 Aspal 60 - 70 (Ex. Shell Drum) Kg 6.0935 13,100.00 79,824.85
2 Pasir aspal/abu batu/screening M3 0.0015 600,000.00 900.00
3 Agregat Pecah Mesin 20 - 30 mm M3 0.0451 600,000.00 27,060.00
4 Agregat Pecah Mesin 5 - 10 mm M3 0.0317 600,000.00 19,020.00
C Peralatan
1 Tandem Roller Jam 0.0022 706,567.01 1,554.45
2 Wheel Loader Jam 0.0033 605,000.00 1,996.50
3 Tire Roller Jam 0.0032 681,704.83 2,181.46
4 Dump Truck 5 Ton Jam 0.1033 381,781.18 39,438.00
5 Asphalt Finisher Jam 0.0033 1,000,000.00 3,300.00
6 Asphalt Mixing Plant (AMP) Jam 0.0055 5,000,000.00 27,500.00
7 Generator Set Jam 0.0028 300,000.00 840.00
D Alat Bantu
A Tenaga
1 Pekerja OH 0.1250 80,000.00 10,000.00
2 Mandor OH 0.0173 125,000.00 2,162.50
B Bahan
1 Aspal 60 - 70 (Ex. Shell Drum) Kg 7.9333 13,100.00 103,926.23
2 Pasir aspal/abu batu/screening M3 0.0343 600,000.00 20,580.00
3 Agregat Pecah Mesin 10 - 20 mm M3 0.0339 600,000.00 20,340.00
4 Agregat Pecah Mesin 5 - 10 mm M3 0.0345 600,000.00 20,700.00
C Peralatan
1 Tandem Roller Jam 0.0022 706,567.01 1,554.45
2 Wheel Loader Jam 0.0033 605,000.00 1,996.50
3 Tire Roller Jam 0.0032 681,704.83 2,181.46
4 Dump Truck 5 Ton Jam 0.1033 381,781.18 39,438.00
5 Asphalt Finisher Jam 0.0033 1,000,000.00 3,300.00
6 Asphalt Mixing Plant (AMP) Jam 0.0033 5,000,000.00 16,500.00
7 Generator Set Jam 0.0028 300,000.00 840.00
D Alat Bantu
A Tenaga
1 Pekerja OH 0.0050 80,000.00 400.00
2 Mandor OH 0.0140 125,000.00 1,750.00
B Bahan
1 Thinner Ltr 0.2100 35,000.00 7,350.00
2 Cat Marka Kg 1.0500 60,000.00 63,000.00
C Peralatan
1 Sprayer cat Jam 0.0240 17,000.00 408.00
1. Pekerja Oh 0.0087 Rp. 89,000.00 Rp. 774.30 Rp. Rp. Rp. 774.30
2. Mandor Oh 0.0022 Rp. 127,000.00 Rp. 279.40 Rp. Rp. Rp. 279.40
3. Water Tanker Jam 0.007 Rp. 516,455.08 Rp. Rp. Rp. 3,615.19 Rp. 3,615.19
4. Excavator Jam 0.0087 Rp. 699,709.17 Rp. Rp. Rp. 6,087.47 Rp. 6,087.47
5. Dump Truck 5 Ton Jam 0.1839 Rp. 392,411.80 Rp. Rp. Rp. 72,164.53 Rp. 72,164.53
6. Motor Grader Jam 0.002 Rp. 718,750.90 Rp. Rp. Rp. 1,437.50 Rp. 1,437.50
7. Vibro Roller Jam 0.0543 Rp. 49,687.91 Rp. Rp. Rp. 2,698.05 Rp. 2,698.05
1. Pekerja Oh 0.0225 Rp. 89,000.00 Rp. 2,002.50 Rp. Rp. Rp. 2,002.50
2. Mandor Oh 0.116 Rp. 127,000.00 Rp. 14,732.00 Rp. Rp. Rp. 14,732.00
3. Water Tanker Jam 0.0104 Rp. 516,455.08 Rp. Rp. Rp. 5,371.13 Rp. 5,371.13
4. Motor Grader Jam 0.009 Rp. 718,750.90 Rp. Rp. Rp. 6,468.76 6,468.76
5. Tandem Roller Jam 0.0428 Rp. 386427.21 Rp. Rp. Rp. 16,539.08 Rp. 16,539.08
6. Excavator Jam 0.008 Rp. 699,709.17 Rp. Rp. Rp. 5,597.67 Rp. 5,597.67
7. Dump Truck 5 Ton Jam 0.3014 Rp. 392,411.80 Rp. Rp. Rp. 118,272.92 Rp. 118,272.92
8. Sirtu m3 1.1 Rp. 311,900.00 Rp. Rp. 343,090.00 Rp. Rp. 343,090.00
1. Pekerja Oh 0.3797 Rp. 89,000.00 Rp. 33,793.30 Rp. Rp. Rp. 33,793.30
2. Mandor Oh 0.0543 Rp. 127,000.00 Rp. 6,896.10 Rp. Rp. Rp. 6,896.10
3. Vibrator Roller Jam 0.033 Rp. 49,687.91 Rp. Rp. Rp. 1,639.70 Rp. 1,639.70
4. Dump Truck 5 Ton Jam 0.1073 Rp. 392,411.80 Rp. Rp. Rp. 42,105.79 42,105.79
5. Tire Roller Jam 0.23 Rp. 572,900.22 Rp. Rp. Rp. 131,767.05 Rp. 131,767.05
6. Batcing Plan Jam 0.059 Rp. 942,832.00 Rp. Rp. Rp. 55,627.09 Rp. 55,627.09
7. Water Tanker Jam 0.016 Rp. 516,455.08 Rp. Rp. Rp. 8,263.28 Rp. 8,263.28
8. Wheel Loader Jam 0.0313 Rp. 547,284.54 Rp. Rp. Rp. 17,130.01 Rp. 17,130.01
9. Asphalt Finisher Jam 0.04 Rp. 519,431.54 Rp. Rp. Rp. 20,777.26 Rp. 20,777.26
10. Semen PC Kg 256 Rp. 1,706.00 Rp. Rp. 436,736.00 Rp. Rp. 436,736.00
11. Agregat Pecah Mesin 20-30 mm m3 1.2 Rp. 470,178.51 Rp. Rp. 564,214.21 Rp. Rp. 564,214.21
1. Pekerja Oh 0.0018 Rp. 89,000.00 Rp. 160.20 Rp. Rp. Rp. 160.20
2. Mandor Oh 0.0013 Rp. 127,000.00 Rp. 165.10 Rp. Rp. Rp. 165.10
3. Asphalt Spayer Jam 0.264 Rp. 88,329.46 Rp. Rp. Rp. 23,318.98 Rp. 23,318.98
4. Compressor Jam 0.032 Rp. 197,641.98 Rp. Rp. Rp. 6,324.54 Rp. 6,324.54
5. Minyak Tanah Jam 0.3166 Rp. 10,000.00 Rp. Rp. 3,166.00 Rp. Rp. 3,166.00
6. Asphalt AC 60-70 Jam 2.4 Rp. 11,040.00 Rp. Rp. 26,496.00 Rp. Rp. 26,496.00
1. Pekerja Oh 0.1875 Rp. 89,000.00 Rp. 16,687.50 Rp. Rp. Rp. 16,687.50
2. Mandor Oh 0.0259 Rp. 127,000.00 Rp. 3,289.30 Rp. Rp. Rp. 3,289.30
3. Tandem Roller Jam 0.0033 Rp. 386,427.21 Rp. Rp. Rp. 1,275.21 Rp. 1,275.21
4. Wheel Loader Jam 0.005 Rp. 547,284.54 Rp. Rp. Rp. 2,736.42 Rp. 2,736.42
5. Tire Roller Jam 0.0048 Rp. 572,900.22 Rp. Rp. Rp. 2,749.92 Rp. 2,749.92
6. Dumptruck 5 ton Jam 0.155 Rp. 392,411.80 Rp. Rp. Rp. 60,823.83 Rp. 60,823.83
7. Asphalt Finisher Jam 0.005 Rp. 519,431.54 Rp. Rp. Rp. 2,597.16 Rp. 2,597.16
8. AMP Jam 0.0082 Rp. 8,609,548.54 Rp. Rp. Rp. 70,598.30 Rp. 70,598.30
9. Genset Jam 0.0042 Rp. 520,082.28 Rp. Rp. Rp. 2,184.35 Rp. 2,184.35
10. Asphalt AC 60-70 Kg 9.1402 Rp. 11,040.00 Rp. Rp. 100,907.81 Rp. Rp. 100,907.81
11. Pasir Asphalt/Abu Batu m3 0.0023 Rp. 250,000.00 Rp. Rp. 575.00 Rp. Rp. 575.00
12. Agregat Pecah Mesin 20-30mm m3 0.0676 Rp. 470,178.51 Rp. Rp. 31,784.07 Rp. Rp. 31,784.07
13. Agregat Pecah Mesin 5 - 10 mm m3 0.0475 Rp. 470,178.51 Rp. Rp. 22,333.48 Rp. Rp. 22,333.48
1. Pekerja Oh 0.0113 Rp. 89,000.00 Rp. 1,005.70 Rp. Rp. Rp. 1,005.70
2. Mandor Oh 0.0009 Rp. 127,000.00 Rp. 114.30 Rp. Rp. Rp. 114.30
3. Asphalt Spayer Jam 0.24 Rp. 88,329.46 Rp. Rp. Rp. 21,199.07 Rp. 21,199.07
4. Compressor Jam 0.032 Rp. 197,641.98 Rp. Rp. Rp. 6,324.54 Rp. 6,324.54
5. Minyak Tanah Jam 0.1166 Rp. 10,000.00 Rp. Rp. 1,166.00 Rp. Rp. 1,166.00
6. Asphalt AC 60-70 Jam 1.2 Rp. 11,040.00 Rp. Rp. 13,248.00 Rp. Rp. 13,248.00
1. Pekerja Oh 0.125 Rp. 89,000.00 Rp. 11,125.00 Rp. Rp. Rp. 11,125.00
2. Mandor Oh 0.0173 Rp. 127,000.00 Rp. 2,197.10 Rp. Rp. Rp. 2,197.10
3. Tandem Roller Jam 0.0022 Rp. 10,000.00 Rp. Rp. Rp. 22.00 Rp. 22.00
4. Wheel Loader Jam 0.0033 Rp. 11,040.00 Rp. Rp. Rp. 36.43 Rp. 36.43
5. Tire Roller Jam 0.0032 Rp. 519,431.54 Rp. Rp. Rp. 1,662.18 Rp. 1,662.18
6. Dumptruck 5 ton Jam 0.1033 Rp. 392,411.80 Rp. Rp. Rp. 40,536.14 Rp. 40,536.14
7. Asphalt Finisher Jam 0.0033 Rp. 250,000.00 Rp. Rp. Rp. 825.00 Rp. 825.00
8. AMP Jam 0.0033 Rp. 8,609,548.54 Rp. Rp. Rp. 28,411.51 Rp. 28,411.51
9. Genset Jam 0.0028 Rp. 520,082.28 Rp. Rp. Rp. 1,456.23 Rp. 1,456.23
10. Asphalt AC 60-70 Kg 7.9333 Rp. 11,040.00 Rp. Rp. 87,583.63 Rp. Rp. 87,583.63
11. Pasir Asphalt/Abu Batu m3 0.0345 Rp. 250,000.00 Rp. Rp. 8,625.00 Rp. Rp. 8,625.00
12. Agregat Pecah Mesin 10-20mm m3 0.0339 Rp. 470,178.51 Rp. Rp. 15,939.05 Rp. Rp. 15,939.05
13. Agregat Pecah Mesin 5 - 10 mm m3 0.0345 Rp. 470,178.51 Rp. Rp. 16,221.16 Rp. Rp. 16,221.16
1. Pekerja Oh 0.005 Rp. 89,000.00 Rp. 445.00 Rp. Rp. Rp. 445.00
2. Juru Gambar Oh 0.002 Rp. 139,000.00 Rp. 278.00 Rp. Rp. Rp. 278.00
3. Mandor Oh 0.014 Rp. 127,000.00 Rp. Rp. Rp. 1,778.00 Rp. 1,778.00
4. Theodolite Jam 0.024 Rp. 85,942.00 Rp. Rp. Rp. 2,062.61 Rp. 2,062.61
5. Water Pass Jam 0.024 Rp. 18,938.00 Rp. Rp. Rp. 454.51 Rp. 454.51
6. Mistar Ukur Jam 0.048 Rp. 2,247.00 Rp. Rp. Rp. 107.86 Rp. 107.86
1. Pekerja Oh 0.005 Rp. 89,000.00 Rp. 445.00 Rp. Rp. Rp. 445.00
3. Mandor Oh 0.002 Rp. 139,000.00 Rp. 278.00 Rp. Rp. Rp. 278.00
4. Spayer Cat Jam 0.014 Rp. 17,000.00 Rp. Rp. Rp. 238.00 Rp. 238.00
5. Alat Bantu Pengecatan Ls 1 Rp. 10,000.00 Rp. Rp. Rp. 10,000.00 Rp. 10,000.00
6. Thinner Jam 0.21 25,875.00 Rp. 5,433.75 Rp. 5,433.75
7. Cat Marka Jam 1.05 Rp. 77,050.00 Rp. Rp. 80,902.50 Rp. 80,902.50
REKAPITULASI
RENCANA ANGGARAN BIAYA
KELUARAN (OUTPUT) KEGIATAN TA. 2019
TERBILANG :
Sepuluh milyar Rupiah
MENGETAHUI,
KEPALA SUBDIREKTORAT PRASARANA BANDAR UDARA
DIREKTORAT BANDAR UDARA
Ir. ARY WINARNI, M. Sc.
Pembina TK I (IV/b)
NIP. 19690319 199403 2 001
RENCANA ANGGARAN BIAYA
SPESIFIKASI 2010
Pekerjaan : PEMBUATAN JALAN AKSES PKP-PK KE APRON
Lokasi : UNIT PENYELENGGARA BANDAR UDARA APT PRANOTO
Tahun Anggaran : 2019
Sumber Dana : APBN
REKAPITULASI
RENCANA ANGGARAN BIAYA
KELUARAN (OUTPUT) KEGIATAN TA. 2021
TERBILANG :
Delapan Milyar Enam Puluh Sembilan Juta 0 Rupiah
TRIONO
NIP. 19830329 200712 1 001
KEMENTERIAN PERHUBUNGAN
DIREKTORAT JENDERAL PERHUBUNGAN UDARA
KANTOR UNIT PENYELENGGARA BANDAR UDARA APT PRANOTO
SAMARINDA
Jl. Poros Samarinda-Bontang Kel. Sungai Siring Samarinda - Kalimantan Timur
Telp. (0541) 2831593 Email : mail@ap tpranotoairport.com
II Pekerjaan Tanah
1 Pek. Timbunan Tanah pilihan + Pemadatan m3 Pendukung 214.25 270,950.94 58,051,238.47
2 Pekerjaan galian Tanah m3 Pendukung 1,263.75 65,100.42 82,270,656.28
140,321,894.74
5,466,263,207.40
Jenis
No. URAIAN PEKERJAAN Komponen Volume Harga Jumlah
Satuan Harga
IV Pekerjaan Dinding Penahan Tanah
1. Pek. Beton Mutu (K-300) m3 Utama 144.30 2,769,638.60 399,669,236.12
2. Pek. Lantai Kerja Beton (K-175), t=10 cm m3 Utama 21.43 2,124,847.50 45,538,137.98
3. Urugan Pasir, t= 10 cm m3 Utama 21.43 484,417.50 10,381,672.55
4. Baja tulangan kg Utama 36,413.68 16,033.05 583,822,280.95
5. Pipa PVC m Utama 171.45 25,245.25 4,328,298.11
1,043,739,625.72
V Pekerjaan Drainase
1. Galian Drainase m3 Utama 239.20 65,100.42 15,572,020.56
2. U-Ditch 50 x 50 cm m3 Utama 650.00 640,196.91 416,127,990.20
3. Pek. Lantai Kerja Beton (K-175), t=10 cm m3 Utama 41.60 2,124,847.50 88,393,656.00
4. Urugan Pasir, t= 10 cm kg Utama 41.60 484,417.50 20,151,768.00
540,245,434.76
TRIONO
NIP. 19830329 200712 1 001
ANALISA HARGA SATUAN PEKERJAAN
Pekerjaan : Pemb. Gudang bahan dan Tempat Kerja
Volume : m2
A Tenaga
1 pekerja OH 2.000 150,000.00 300,000.00
2 Tukang Kayu OH 1.000 157,500.00 157,500.00
B Bahan
1 semen PC kg 2.500 1,540.00 3,850.00
2 Pasir Pasang M3 0.020 405,000.00 8,100.00
3 Paku kg 0.300 18,000.00 5,400.00
4 Kayu Klas III M3 0.110 3,240,000.00 356,400.00
5 Atap seng gelombang Lbr 1.500 48,000.00 72,000.00
A Tenaga
1 mandor OH 0.1620 183,750.00 29,767.50
2 tukang batu OH 0.3240 157,500.00 51,030.00
3 pekerja OH 1.9450 150,000.00 291,750.00
B Bahan
1 beton readymix k-175 m3 1.10 1,593,000.00 1,752,300.00
A Tenaga
1 mandor OH 0.2360 183,750.00 43,365.00
2 tukang batu OH 0.6230 157,500.00 98,122.50
3 pekerja OH 2.1463 150,000.00 321,945.00
B Bahan
1 beton readymix k-300 m3 1.10 2,096,551.00 2,306,206.10
A Tenaga
1 Pekerja OH 0.0087 150,000.00 1,305.00
2 Mandor OH 0.0022 183,750.00 404.25
B Bahan
1 tanah Pilihan M3 1.2000 132,000.00 158,400.00
C Alat
Water Tanker Jam 0.0070 362,390.00 2,536.73
Excavator Jam 0.0087 502,730.00 4,373.75
Dump Truck 5 Ton Jam 0.1839 409,670.00 75,338.31
Motor Grader Jam 0.0020 629,680.00 1,259.36
Vibrator Roller Jam 0.0543 503,380.00 27,333.53
A Tenaga
1 Mandor OH 0.0117 183,750.00 2,149.88
2 pekerja OH 0.0225 150,000.00 3,375.00
B Bahan
1 Agregat pecah kelas A m3 1.100 346,500.00 381,150.00
-
C Alat - -
1 Dump truk 5 ton Jam 0.3091 409,670.00 126,629.00
2 Excavator hari 0.0080 4,021,840.00 32,174.72
3 Motor Grader Jam 0.0090 629,680.00 5,667.12
4 Water Tanker Jam 0.0141 362,390.00 5,109.70
5 Tandem Roller Jam 0.1071 362,370.00 38,809.83
A Tenaga
1 Pekerja OH 0.0050 150,000.00 750.00
2 Mandor OH 0.0020 183,750.00 367.50
B Bahan
C Alat
1 Excavator Jam 0.0535 502,730.00 26,919.95
2 Dump Truck 5 Ton Jam 0.0905 409,670.00 37,062.97
D Jumlah Total 65,100.42
Pekerjaan : Pembesian
Volume : kg
A Tenaga
1 Pekerja OH 0.0700 150,000.00 10,500.00
2 Tukang Besi OH 0.0700 157,500.0000 11,025.00
3 Kepala Tukang Besi OH 0.0070 173,250.00 1,212.75
4 Mandor OH 0.0040 183,750.00 735.00
B Bahan
1 Besi beton kg 10.50 12,653.00 132,856.50
2 Kawat Beton kg 0.15 26,675.00 4,001.25
C Peralatan
E Jumlah 10 kg 160,330.50
Jumlah Total 1/10 kg 16,033.05
Pekerjaan : Joint sealent
Volume : m'
A Tenaga
1 Pekerja OH 0.0521 150,000.00 7,812.50
2 Mandor OH 0.0104 183,750.00 1,914.06
B Bahan
1 Aspalt kg 0.235 17,600.00 4,127.20
C Peralatan
1 Compressor Jam 0.0063 205,040.00 1,281.50
2 Concrete Cutter Jam 0.0119 68,740.00 818.33
A Tenaga
1 Pekerja OH 0.0360 150,000.00 5,400.00
2 Tuakng batu OH 0.0600 157,500.00 9,450.00
3 Kepala tukang batu OH 0.0060 173,250.00 1,039.50
4 Mandor OH 0.0018 183,750.00 330.75
B Bahan
1 pipa pvc 3/4" m 1.000 9,025.00 9,025.00
C Peralatan
E Jumlah Total
SALURAN TERBUKA U-DITCH 50 x 50 CM 25,245.25
Pekerjaan :
Volume : m'
A Tenaga
1 Pekerja Jam 2.1000 21,428.57 45,000.00
2 Tuakng Jam 0.7000 22,500.00 15,750.00
3 Mandor Jam 0.7000 26,250.00 18,375.00
B Bahan
1 U-Ditch 50 x 50 cm m 1.0000 510,000.00 510,000.00
C Peralatan
1 Excavator Jam 0.0996 502,730.00 50,071.91
2 Alat Bantu Ls 1.0000 1,000.00 1,000.00
A Tenaga
1 mandor OH 0.1620 183,750.00 29,767.50
2 tukang batu OH 0.3240 157,500.00 51,030.00
3 pekerja OH 0.9000 150,000.00 135,000.00
B Bahan
1 Pasir Urug m3 1.10 244,200.00 268,620.00
Galian
Timbunan
Pekerjaan Perkerasan
Pekerjaan Base Course t= 25 cm 500.00 7.00 0.25
Pek. Beton Mutu (K-300),t= 30 cm 500.00 7.00 0.30
Pek. Lantai Kerja Beton (K-175), t= 10 cm 500.00 7.00 0.10
Bak Sampah
A 34.00 4.00
B 12.00 10.00
34.00 4.00 0.25
Pekerjaan Base Course t= 25 cm
12.00 10.00 0.25
34.00 4.00 0.30
Pek. Beton Mutu (K-300),t= 30 cm
12.00 10.00 0.30
34.00 4.00 0.10
Pek. Lantai Kerja Beton (K-175), t= 10 cm
12.00 10.00 0.10
Beton Turap
Area A 142.88 0.20 2.60
Area B 142.88 1.40 0.35
Volume Beton Turap
Beton K-175
Area B 142.88 1.50 0.10
Volume Beton Turap
Beton Pasir
Area B 142.88 1.50 0.10
Volume Beton Turap
Drainase U-Ditch 50 x 50 cm
Galian Tanah
650.00 0.64 0.58
Pembesian Jalan
Joint Sealent Jalan
Pipa Jalan
Pembesian Turap
Pipa Turap
Sat.
Jumlah Volume
1.00 1.00 Ls
1.00 28.50 M2
1.00 1.00 Ls
1.00 1.00 Ls
1,263.75 M3
214.25 M3
1.00 875.00 M3
1.00 1,050.00 M3
1.00 350.00 M3
1.00 34.00 M3
1.00 30.00 M3
1.00 40.80 M3
1.00 36.00 M3
1.00 13.60 M3
1.00 12.00 M3
939.00 M3
1,126.80 M3
375.60 M3
1.00 74.30 M3
1.00 70.01 M3
Volume Beton Turap 144.30 M3
1.00 21.43 M3
Volume Beton Turap 21.43 M3
1.00 21.43 M3
Volume Beton Turap 21.43 M3
1.00 239.20 M3
239.20 M3
650.00 M1
1.00 41.60 M3
1.00 41.60 M3
59,285.06 Kg
1,213.50 M
740.55 M
36,413.68 Kg
171.45 M
CUT AND FILL
JARAK STA 25 METER
AREAS VOLUMES CUMULATIVE VOLUMES
STATION Square Meters Cubic Meters Cubic Meters
FILL CUT FILL CUT FILL CUT
0 8.220
9.125 133.625 9 134
25 0.730 2.470
18.750 55.000 28 189
50 0.770 1.930
17.375 54.500 45 243
75 0.620 2.430
19.625 50.625 65 294
100 0.950 1.620
11.875 72.000 77 366
125 4.140
35.875 51.750 113 418
150 2.870
68.750 0.000 181 418
175 2.630
32.875 61.875 214 479
200 4.950
0.000 154.875 214 634
225 7.440
0.000 162.000 214 796
250 5.520
0.000 113.375 214 910
275 3.550
0.000 94.125 214 1004
300 3.980
0.000 154.875 214 1159
325 8.410
0.000 105.125 214 1264
350
0.000 0.000 214 1264
375
0.000 0.000 214 1264
400
0.000 0.000 214 1264
425
0.000 0.000 214 1264
450
0.000 0.000 214 1264
475
0.000 0.000 214 1264
500
0.000 0.000 214 1264
525
0.000 0.000 214 1264
550
0.000 0.000 214 1264
575
0.000 0.000 214 1264
600
0.000 0.000 214 1264
625
0.000 0.000 214 1264
TOTAL VOLUME
GALIAN 1264 m3
TIMBUNAN 214 m3
Pembesian Melintang
Diameter
No Uraian
Besi a b c d
1 Bangku Dowel 12.00 0.15 0.20 0.15
2 Dowel 16.00 0.80
3 Tulangan Memanjang 12.00 7.00
Pembesian Memanjang
Diameter
No Uraian
Besi a b c d
1 Bangku Dowel 12.00 0.15 0.20 0.15
2 Dowel 16.00 0.80
3 Tulangan Memanjang 12.00 5.00
Joint Sealent
Pipa PVC
Pembesian Lantai
Diameter
No Uraian
Besi a b c d
1 Besi Arah Memanjang 12.00 300.00
2 Besi Arah Melintang 12.00 7.00
3 Besi Arah Memanjang 12.00 200.00
4 Besi Arah Melintang 12.00 7.00
Perhitungan
e Panjang Lebar Jalan Jarak Bangku Jumlah Persegmen Total Panjang Jumlah Koefisien
0.50 7.00 0.30 23.00 11.50 2.00 0.888
0.80 7.00 0.30 23.00 18.40 1.00 1.578
7.00 4.00 28.00 2.00 0.888
Jumlah Persegmen
Perhitungan
e Panjang Lebar Jalan Jarak Bangku Jumlah Persegmen Total Panjang Jumlah Koefisien
0.50 5.00 0.30 17.00 8.50 2.00 0.888
0.80 5.00 0.30 17.00 13.60 1.00 1.578
5.00 4.00 20.00 2.00 0.888
Jumlah Persegmen
Sat.
Kg
Kg
Kg
Sat.
M
M
Volume Sat.
407.10 M
269.10 M
676.20 M
Perhitungan
e Panjang Lebar Jalan Jarak Bangku Jumlah Persegmen Total Panjang Jumlah Koefisien
300.00 7.00 0.15 47.00 14,100.00 1.00 0.888
7.00 300.00 0.15 2,000.00 14,000.00 1.00 0.888
200.00 7.00 0.15 47.00 9,400.00 1.00 0.888
7.00 200.00 0.15 1,333.00 9,331.00 1.00 0.888
Jumlah Persegmen
Volume Sat
20.42 Kg
29.04 Kg
49.72 Kg
99.19 Kg
Volume Sat
15.09 Kg
21.47 Kg
35.52 Kg
72.08 Kg
Volume Sat
12,519.45 Kg
12,430.66 Kg
8,346.30 Kg
8,285.03 Kg
41,581.43 Kg
Area A
Diameter
No Uraian
Besi a b c d
1 Bangku Dowel 12.00 0.15 0.20 0.15
2 Dowel 16.00 0.80
3 Tulangan Memanjang 12.00 4.00
Area B
Diameter
No Uraian
Besi a b c d
1 Bangku Dowel 12.00 0.15 0.20 0.15
2 Dowel 16.00 0.80
3 Tulangan Memanjang 12.00 5.00
Joint Sealent
Pipa PVC
Perhitungan
e Panjang Lebar Jalan Jarak Bangku Jumlah Persegmen Total Panjang Jumlah Koefisien
0.50 5.00 0.30 17.00 8.50 2.00 0.888
0.80 5.00 0.30 17.00 13.60 1.00 1.578
5.00 4.00 20.00 2.00 0.888
Jumlah Persegmen
Sat.
Kg
Kg
Kg
Sat.
M
M
M
Volume Sat.
31.20 M
33.15 M
64.35 M
Volume Sat
11.54 Kg
16.42 Kg
28.41 Kg
56.37 Kg
Volume Sat
15.09 Kg
21.47 Kg
35.52 Kg
72.08 Kg
Panjang Turap 142.875 meter
Pipa PVC
Panjang Jarak Jumlah Panjang Jumlah
No Uraian Volume
Jalan Persegmen Segmen Pipa Persegmen
1 Pipa PVC 2.00 0.30 285.75 171.45
Sat.
M
DAFTAR HARGA SATUAN BAHAN
B BAHAN
1 Tanah pilihan M3 Rp 132,000.00
2 Agregat pecah kelas A bh Rp 20,000.00
3 Aspal 60-70 kg Rp 17,600.00
4 - Batu Pasang M³ Rp 367,500.00
5 - Batu Pecah 10 - 15 cm M³ Rp 507,150.00
6 - Batu Pecah 5 - 7 cm M³ Rp 507,150.00
7 - Batu Pecah 3 - 5 cm M³ Rp 507,150.00
8 - Batu Pecah 2 - 3 cm M³ Rp 507,150.00
9 - Batu Pecah 1 - 2 cm M³ Rp 367,500.00
10 - Batu Pecah 0,5 - 1 cm M³ Rp 325,000.00
11 Batu Abu Filler M³ Rp 315,000.00
12 Sirtu M³ Rp 309,750.00
13 Batu Padas M³ Rp 315,700.00
14 Kerikil Koral M³ Rp 346,500.00
15 Semen PC 50 kg Zak Rp 73,500.00
16 Semen PC kg Rp 1,540.00
17 Pasir beton m3 Rp 405,000.00
18 Air m3 Rp 75,000.00
23 - Beton K - 300 m3 Rp 2,096,551.00
27 - Beton K - 304 m3 Rp 1,593,000.00
28 Paku Kg Rp 18,000.00
29 Kayu Klas III M3 Rp 3,240,000.00
30 Atap seng gelombang Lbr Rp 48,000.00
31 - Kawat Ikat Beton kg Rp 26,675.00
32 Besi Beton Polos kg Rp 12,653.00
33 pipa pvc 3/4" m Rp 9,025.00
34 U-Ditch 50 x 50 cm Pcs Rp 510,000.00
35 Pasir Urug M3 Rp 244,200.00
DAFTAR HARGA SATUAN UPAH KERJA
A TENAGA
1 Pekerja Biasa Hari Rp 150,000.00
2 Mandor Hari Rp 183,750.00
3 Tukang Kayu Hari Rp 157,500.00
4 Kepala Tukang Kayu Hari Rp 173,250.00
5 Tukang Batu Hari Rp 157,500.00
6 Kepala Tukang Batu Hari Rp 173,250.00
7 Tukang Cat Hari Rp 157,500.00
8 Kepala Tukang Cat Hari Rp 173,250.00
9 Tukang Besi Hari Rp 157,500.00
10 Kepala Tukang Besi Hari Rp 173,250.00
11 Juru Gambar Hari Rp 173,250.00
DAFTAR HARGA SATUAN SEWA ALAT
A TENAGA
1 Asphalt Maxing Plant Jam Rp 5,393,440.00
2 Asphalt sprayer Jam Rp 50,450.00
3 Batching Plant Jam Rp 658,230.00
4 Concrete Mixer Truck Jam Rp 543,080.00
5 Bulldozer D 8 Jam Rp 854,710.00
6 Compressor 4000/6500 L/M Jam Rp 205,040.00
7 Concrete Mixer 0.3 - 0.6 m3 Jam Rp 68,860.00
8 Concrete Vibrator Jam Rp 67,060.00
9 Crane 10-15 Ton Jam Rp 1,434,609.00
10 Dump Truck 3 - 4 M3 Jam Rp 409,670.00
11 Excavator PC 200 Jam Rp 502,730.00
12 Flat Bed Truck 3 - 4 M3 Jam Rp 362,390.00
14 Motor Grader GD 511A-1/S1 Jam Rp 629,680.00
15 Wheel Loader WA 180 Jam Rp 499,650.00
16 Three Wheel Roller 6 - 8 T Jam Rp 319,140.00
17 Tandem Roller 6 - 8 T Jam Rp 362,370.00
18 P. Tire Roller 8 - 10 T Jam Rp 503,840.00
19 Vibratory Roller BW 21 Jam Rp 503,380.00
20 Concrete Cutter Jam Rp 68,740.00
21 Water Tanker 3000 - 4500 L Jam Rp 362,390.00
22 Stamper Jam Rp 33,000.00
DAFTAR HARGA SATUAN BAHAN
B BAHAN
1 Dump Truck 5 Ton Unit Rp 2,000,000.00
2 Wheel Loader 1.0 - 1.6 m3 Unit Rp 10,000,000.00
3 Tandem Roller Unit Rp 10,000,000.00
4 Pneumatic Tire Roller Unit Rp 10,000,000.00
5 Asphalt Sprayer Unit Rp 1,000,000.00
6 Air Compressor Unit Rp 1,000,000.00
7 Generator Set (Genset) Unit Rp 1,000,000.00
8 Asphalt Viniser Unit Rp 10,000,000.00
9 Water tanker Unit Rp 2,000,000.00
Rp 47,000,000.00
STA A DIA BESI (MM) PNJG BESI (M) JARAK (M)
TULANGAN Lebar Jalan
(M)
2 3 4 5 6 7
JALAN KARYA
Bangku 12 0.45 0.30 7.00
Panjang m1 jalan inspeksi = 1,178.16 Tulangan Utama 12 6.90 7.00
750.26 Dowel 19 0.60 0.30 7.00
427.90
8 10 11 13 14 15 16 17 18
19 20 21
- -
1,649.42 1,649.42
BACK UP DATA
Gambar
16.00
4.00 4.00 4.00 4.00
5.00
10.00
5.00
Gambar
16.00
4.00 4.00 4.00 4.00
5.00
10.00
5.00
Gambar
16.00
4.00 4.00 4.00 4.00
5.00
10.00
5.00
Gambar
16.00
4.00 4.00 4.00 4.00
5.00
10.00
5.00
Gambar
16.00
4.00 4.00 4.00 4.00
5.00
10.00
5.00
Gambar
2.00
2.50
2.00
2.50
10.01
10.80
2.00
2.50
2.00
2.50
2.01
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
16.80
Gambar
16.00
4.00 4.00 4.00 4.00
5.00
10.00
5.00