H1 = 266,4463 – 264,7 H5

= 1,7463 m
H2 = 266,4094 – 264,7 H6
= 1,7094 m
H3 = 266,38 – 264,78 H7
= 1,6 m
H4 = 266,3284 – 264,85
= 1,4784 m
= 266,2768 – 264,78
= 1,4968 m
= 266,2473 – 264,7
= 1,5473 m
= 266,2031 – 264,7
= 1,5105 m
H1 = 267,4859 – 265,625 H5
= 1,8609 m
H2 = 267,421 – 265,625 H6
= 1,796 m
H3 = 267,369 – 265,705 H7
= 1,664 m
H4 = 267,278 – 265,775
= 1,503 m
= 267,1871 – 265,705
= 1,4821 m
= 267,1351 – 265,625
= 1,5101 m
= 267,0702 – 265,625
= 1,4452 m
H1 = 266,55 – 264,9429 H4
= 1,6071 m
H2 = 266,63 – 264,9677 H5
= 1,6623 m
H3 = 266,7 – 265,011
= 1,689 m
= 266,63 – 265,0544
= 1,5756 m
= 265,55 – 265,0792
= 1,4708 m
H1 = 266,55 – 264,8853 H4
= 1,6647 m
H2 = 266,63 – 264,9464 H5
= 1,6836 m
H3 = 266,7 – 265,0532
= 1,6468 m
= 266,63 – 265,1601
= 1,4699 m
= 266,55 – 265,2211
= 1,3289 m
 Luas (m )
2
Volume (m )
3

No STA Jarak
Galian Timbunan Galian Timbunan
1 0+000 0 4.5674
50 0 465.2186
2 0+050 0 14.0413
50 0 849.8935
3 0+100 0 19.9544
50 0 995.4003
4 0+150 0 19.8616
50 0 903.6510
5 0+200 0 16.2845
50 0 635.4488
6 0+250 0 9.1335
50 12.3500 281.2095
7 0+300 0.4940 2.1149
50 158.7556 52.8725
8 0+350 5.8562 0
37.5417 160.0106 0
9 0+387,54 2.6682 0
12.4583 25.5799 0.7593
10 0+400 1.4383 0.1219
 Luas (m )
2
Volume (m )
3

No STA Jarak
Galian Timbunan Galian Timbunan
10 0+400 1.4383 0.1219
2.6880 4.9423 0.1638
11 0+402,69 2.2391 0
15.1462 77.5686 0
12 0+417,83 8.0036 0
32.1658 478.3430 0
13 0+450 21.7387 0
29.4351 661.7312 0
14 0+479,44 23.2233 0
20.5649 488.0764 0
15 0+500 24.2436 0
39.0039 1072.4898 0
16 0+539,00 30.7505 0
10.9961 350.3876 0
17 0+550 32.9788 0
4.1501 138.2679 0
18 0+554,15 33.6551 0
15.1462 528.5455 0
19 0+569,30 36.1373 0
30.7037 1171.3686 0
20 0+600 40.1641 0
50 1909.2202 0
21 0+650 36.2047 0
50 1334.8178 0
22 0+700 17.1880 0
50 429.7009 251.4789
23 0+750 0 10.0592
0
50 878.1892
24 0+800 0 25.0684
24 0+800 0 25.0684
50 0 1058.3702
25 0+850 0 17.2664
50 148.1902 431.6599
 50 148.1902 431.6599
26 0+900 5.9276 0
50 1638.6150 0
27 0+950 59.6170 0
0.0778 4.6385 0
28 0+950,08 59.5915 0
14.4759 824.6536 0
29 0+964,55 54.3432 0
14.4759 749.2434 0
30 0+979,03 49.1728 0
20.9704 962.1584 0
31 1+000 42.5907 0
35.0778 1483.4650 0
32 1+035,08 41.9907 0
14.9222 624.5509 0
33 1+050 41.7171 0
42.4355 885.1416 227.2925
34 1+092,44 0 10.7124
7.5645 0 108.2286
35 1+100 0 17.9024
39.2673 35.2915 480.1091
36 1+139,27 1.7975 6.5510
10.7327 27.6452 57.3023
37 1+150 3.3541 4.1271
394.7657
45.3155 93.5109
38 1+195,32 14.0689 0
38 1+195,32 14.0689 0
4.6845 70.4532 0
39 1+200 16.0107 0
9.7914 129.8119 0
40 1+209,79 10.5047 0
14.4759 103.5864 5.3387
41 1+224,27 3.8069 0.7376
25.7327 48.9809 126.2505
42 1+250 0 9.0749
42 1+250 0 9.0749
50 0 2420.6961
43 1+300 0 87.7530
50 0 4210.1917
44 1+350 0 80.6547
50 0 3642.6959
45 1+400 0 65.0531
50 0 2649.1192
46 1+450 0 40.9116
50 0 1367.2267
47 1+500 0 13.7774
50 106.1950 354.4661
48 1+550 4.2478 0.4012
50 197.6025 36.0650
49 1+600 3.6563 1.0414
50 91.4075 449.2548
50 1+650 0 16.9288
50 42.3275 474.0073
51 1+700 1.6931 2.0315
2235.5655
46.5558 47.2890
52 1+746,56 94.3450 0
52 1+746,56 94.3450 0
3.4442 338.8283 0
53 1+750 102.4076 0
21.5558 2271.7737 0
54 1+771,56 108.3732 0
25 2797.0363 0
55 1+796,56 115.3897 0
3.4442 399.2614 0
56 1+800 116.4555 0
21.5558 2362.3798 0
57 1+821,56 102.7319 0
28.4442 2672.9856 0
58 1+850 85.2140 0
15.3897 1225.1663 0
 15.3897 1225.1663 0
59 1+865,39 74.0046 0
34.6103 2144.1816 0
60 1+900 49.8998 0
9.1504 432.3714 0
61 1+909,15 44.6034 0
25 939.2784 0
62 1+934,15 30.5389 0
15.8496 418.2582 0
63 1+950 22.2395 0
9.1504 199.5760 0
64 1+959,15 21.3817 0
25 505.3892 0
65 1+984,15 19.0494 0
287.8837
15.8496 0
66 2+000 17.2775 0
66 2+000 17.2775 0
50 1092.4880 0
67 2+050 26.4220 0
50 1332.3390 0
68 2+100 26.8715 0
50 771.8044 0
69 2+150 4.0006 0
50 100.0157 390.7639
70 2+200 0 15.6306
50 0 1029.0686
71 2+250 0 25.5322
50 0 1115.3121
72 2+300 0 19.0803
50 0 941.1085
73 2+350 0 18.5640
50 0 518.5588
74 2+400 0 2.1783
9.0644 6.5710 9.8725
75 2+409,06 1.4499 0
 Kiri Kanan
STA Jarak
H (H/5)+ (H/6)+ Luas Volume H (H/5)+ (H/6)+ Luas
0,3 0,3 0,3 0,3
0+000 0.209 0.342 0.335 0.114 0.436 0.387 0.373 0.144
50 8.433
0+050 0.940 0.488 0.457 0.223 1.318 0.564 0.520 0.293

50 13.178
0+100 1.375 0.575 0.529 0.304 1.838 0.668 0.606 0.405

50 15.267
0+150 1.388 0.578 0.531 0.307 0.662 0.602 0.399

50 13.973
0+200 1.104 0.521 0.484 0.252 1.521 0.604 0.553 0.334

50 10.176
0+250 0.511 0.402 0.385 0.155 0.923 0.485 0.454 0.220

50 -
0+300 - - - - 0.284 0.357 0.347 0.124

- -
0+750 0.848 0.470 0.441 0.207 0.748 0.450 0.425 0.191

50 16.511
0+800 2.041 0.708 0.640 0.453 1.975 0.695 0.629 0.437

50 18.585
0+850 1.304 0.561 0.517 0.290 1.483 0.597 0.547 0.326

- -
1+092,44 0.196 0.339 0.333 0.113 1.515 0.603 0.552 0.333

7.565 1.153
1+100 0.755 0.451 0.426 0.192 2.136 0.727 0.656 0.477

39.267 -
1+139,27 - - - - 1.205 0.541 0.501 0.271

10.733 -
1+150 - - - - 0.898 0.480 0.450 0.216

- -
1+224,27 - - - - 0.221 0.344 0.337 0.116

25.733 -
1+250 0.341 0.368 0.357 0.131 1.076 0.515 0.479 0.247

1+300 50 6.131 1.526 1.322 2.018 53.724 6.195 1.539 1.332 2.051

1+300 6.131 1.526 1.322 2.018 6.195 1.539 1.332 2.051

50 95.951
1+350 5.742 1.448 1.257 1.820 5.747 1.449 1.258 1.823

50 80.568
 50 80.568
1+400 4.838 1.268 1.106 1.402 4.733 1.247 1.089 1.357

50 55.596
1+450 3.317 0.963 0.853 0.822 3.029 0.906 0.805 0.729

50 28.157
1+500 1.377 0.575 0.529 0.305 0.835 0.467 0.439 0.205

50 10.248
1+550 0.133 0.327 0.322 0.105 - - - -

50 5.753
1+600 0.291 0.358 0.349 0.125 - - - -

50 13.396
1+650 1.865 0.673 0.611 0.411 - - - -

50 13.737
1+700 0.394 0.379 0.366 0.139 - - - -

- -
2+200 1.060 0.512 0.477 0.244 1.458 0.592 0.543 0.321

50 16.743
2+250 1.926 0.685 0.621 0.426 2.160 0.732 0.660 0.483

50 19.462
2+300 1.607 0.621 0.568 0.353 1.471 0.594 0.545 0.324

50 17.959
2+350 1.665 0.633 0.577 0.365 1.329 0.566 0.521 0.295

2+400 50 0.200 0.340 0.333 0.113 11.972 - - - -

n
Volume

10.929

17.444

20.087

18.325

13.858

8.597

15.706

19.092

3.064

14.682

2.611

4.669

57.441

96.851

79.514
79.514

52.156

23.351

20.109

20.173

15.474

-
 Kiri Kanan
STA Jarak
H (H/5)+ (H/6)+ Luas Volume H (H/5)+ (H/6)+ Luas
0,3 0,3 0,3 0,3
0+000 0.209 0.342 0.657 0.175 0.436 0.387 0.373 0.280
50 18.265
0+050 0.940 0.488 0.457 0.555 1.318 0.564 0.520 0.800

50 34.874
0+100 1.375 0.575 0.529 0.840 1.838 0.668 0.606 1.192

50 42.217
0+150 1.388 0.578 0.531 0.849 0.662 0.602 0.170

50 37.655
0+200 1.104 0.521 0.484 0.657 1.521 0.604 0.553 0.945

50 24.367
0+250 0.511 0.402 0.385 0.317 0.923 0.485 0.454 0.545

50 -
0+300 - - - - 0.284 0.357 0.347 0.209

- -
0+750 0.848 0.470 0.441 0.500 0.748 0.450 0.425 0.443

50 46.539
0+800 2.041 0.708 0.640 1.361 1.975 0.695 0.629 1.306

50 53.798
0+850 1.304 0.561 0.517 0.790 1.483 0.597 0.547 0.917

- -
1+092,44 0.196 0.339 0.333 0.170 1.515 0.603 0.552 0.941

7.565 2.335
1+100 0.755 0.451 0.426 0.447 2.136 0.727 0.656 1.444

39.267 -
1+139,27 - - - - 1.205 0.541 0.501 0.723

10.733 -
1+150 - - - - 0.898 0.480 0.450 0.530

- -
1+224,27 - - - - 0.221 0.344 0.337 0.181

25.733 -
1+250 0.341 0.368 0.357 0.235 1.076 0.515 0.479 0.639

1+300 50 6.131 1.526 1.322 6.837 176.783 6.195 1.539 1.332 6.952

1+300 6.131 1.526 1.322 6.837 6.195 1.539 1.332 6.952

50 324.579
1+350 5.742 1.448 1.257 6.147 5.747 1.449 1.258 6.157

50 270.737
 50 270.737
1+400 4.838 1.268 1.106 4.683 4.733 1.247 1.089 4.525

50 183.338
1+450 3.317 0.963 0.853 2.651 3.029 0.906 0.805 2.327

50 87.298
1+500 1.377 0.575 0.529 0.841 0.835 0.467 0.439 0.493

50 24.618
1+550 0.133 0.327 0.322 0.143 - - - -

50 8.885
1+600 0.291 0.358 0.349 0.212 - - - -

50 35.636
1+650 1.865 0.673 0.611 1.213 - - - -

50 36.831
1+700 0.394 0.379 0.366 0.260 - - - -

- -
2+200 1.060 0.512 0.477 0.629 1.458 0.592 0.543 0.900

50 47.349
2+250 1.926 0.685 0.621 1.265 2.160 0.732 0.660 1.466

50 56.868
2+300 1.607 0.621 0.568 1.010 1.471 0.594 0.545 0.909

50 51.607
2+350 1.665 0.633 0.577 1.054 1.329 0.566 0.521 0.808

2+400 50 0.200 0.340 0.333 0.172 30.652 - - - -

n
Volume

27.000

49.804

59.056

52.887

37.254

28.840

43.720

55.572

9.021

42.553

6.724

10.553

189.792

327.727

267.049
267.049

171.296

70.480

59.132

39.356

42.908

-
 Kiri Kanan
STA Jarak
H H’ H’ – 0,3 Luas H H’ H’ – 0,3 Luas

0+000 0.209 0.298 -0.002 0.436 0.622 0.322

50 26.024 47.614
0+050 0.940 1.343 1.043 1.318 1.882 1.582

50 67.656 97.695
0+100 1.375 1.963 1.663 1.838 2.625 2.325

50 83.628 115.310
0+150 1.388 1.982 1.682 1.811 2.587 2.287

50 73.966 103.969
0+200 1.104 1.577 1.277 1.521 2.172 1.872

50 42.677 72.258
0+250 0.511 0.730 0.430 0.923 1.319 1.019

50 - 28.100
0+300 - - - 0.284 0.405 0.105

- - -
0+750 0.848 1.210 0.910 0.748 1.068 0.768

50 88.118 82.223
0+800 2.041 2.914 2.614 1.975 2.821 2.521

50 104.417 108.457
0+850 1.304 1.862 1.562 1.483 2.117 1.817

- - -
1+092,44 0.196 0.280 -0.020 1.515 2.163 1.863

7.565 2.870 17.447

1+100 0.755 1.079 0.779 2.136 3.050 2.750

39.267 - 81.878
1+139,27 - - - 1.205 1.720 1.420

10.733 - 12.897
1+150 - - - 0.898 1.283 0.983

- - -
1+224,27 - - - 0.221 0.316 0.016

25.733 - 16.117
1+250 0.341 0.487 0.187 1.076 1.536 1.236

1+300 50 6.131 8.757 8.457 216.082 6.195 8.847 8.547 244.594

1+300 6.131 8.757 8.457 6.195 8.847 8.547

50 408.911 411.388
1+350 5.742 8.200 7.900 5.747 8.208 7.908

50 362.721 359.182
 50 362.721 359.182
1+400 4.838 6.909 6.609 4.733 6.759 6.459

50 276.151 262.122
1+450 3.317 4.737 4.437 3.029 4.326 4.026

50 152.588 122.949
1+500 1.377 1.966 1.666 0.835 1.192 0.892

50 38.924 -
1+550 0.133 0.191 -0.109 - - -

50 0.155 -
1+600 0.291 0.416 0.116 - - -

50 61.965 -
1+650 1.865 2.663 2.363 - - -

50 65.638 -
1+700 0.394 0.563 0.263 - - -

- - -
2+200 1.060 1.514 1.214 1.458 2.083 1.783

50 91.634 114.180
2+250 1.926 2.751 2.451 2.160 3.084 2.784

50 111.161 114.621
2+300 1.607 2.295 1.995 1.471 2.101 1.801

50 101.816 84.960
2+350 1.665 2.377 2.077 1.329 1.898 1.598

2+400 50 0.200 0.286 -0.014 51.592 - - - -

 Perkerasan Perkerasan di Perkerasan di Perkerasan di
Jalan Tikungan PI
1
Tikungan PI
2
Tikungan PI
3

Lapis Aus (AC-WC) 507.70 57.83 85.77 39.80

Lapis Antara (AC-BC) 772.36 87.83 130.30 60.52
Lapis Pondasi (AC-Base) 1359.85 156.86 232.78 108.29
Lapis pondasi agregat (LPA) 4100.71 470.25 698.39 326.13
Kelas A
Lapis resap perekat (Tack 25745.33 2927.79 4343.33 2017.33
Coat) (m2)
Lapis resap pengikat (Prime 13359.45 1512.97 2245.70 1045.81
Coat) (m2)
Volume Total
(m3)

691.09
1051.01
1857.78
5595.47

35033.78

18163.93
No. Mata Kemampuan Kemampuan
Pembayaran Uraian Pekerjaan Satuan Volume Kerja per Hari Kerja per
Minggu
DIVISI 1. UMUM
1.2 Mobilisasi LS 1.0 - -
1.8 Manajemen dan Keselamatan Lalu LS 1.0 - -
Lintas
1.21 Manajemen Mutu LS 1.0 - -

DIVISI 2. DRAINASE
2.1.(1) Galian untuk Selokan Drainase dan M3 4732.87 261.45 1568.70
Saluran Air
2.2.(1) Pasangan Batu dengan Mortar M3 2082.46 17.43 104.58

Plesteran Saluran Drainase M2 1656.50 35.00 210.00

Siaran Saluran Drainase M2 8939.70 57.75 346.50
DIVISI 3. PEKERJAAN TANAH DAN GEOSINTETIK
3.1.(1) Galian Biasa M3 40104.03 1823.61 10941.68
3.2.(1b) Timbunan Biasa dari hasil galian M3 27558.04 1673.28 10039.68

3.3.(1) Penyiapan Badan Jalan M2 18955.13 358.28 2149.70

3.4.(1) Pembersihan dan Pengupasan M2 35496.50 1463.26 8779.56
Lahan
DIVISI 5. PERKERASAN BERBUTIR
5.1.(1) Lapis Pondasi Agregat Kelas A M3 5595.47 1324.68 7948.08

DIVISI 6. PERKERASAN ASPAL

6.1.(1) Lapis Resap Pengikat - Aspal M2 18163.93 - -
Cair/Emulsi
6.1 (2a) Lapis Perekat - Aspal Cair/Emulsi M2 35033.78 - -

6.3.(5a) Laston Lapis Aus (AC-WC) M3 691.09 798.29 4789.76

6.3.(6a) Laston Lapis Antara (AC-BC) M3 1051.01 798.29 4789.76

6.3.(7a) Laston Lapis Fondasi (AC-Base) M3 1857.78 798.29 4789.76

DIVISI 7. STRUKTUR
Galian Pondasi DPT M3 1034.69 261.45 1568.70
7.9.(1) Pasangan Batu DPT M3 3195.96 17.43 104.58
Plesteran DPT M2 1245.79 35.00 210.00
Siaran DPT M2 4926.66 57.75 346.50
DIVISI 9. PEKERJAAN HARIAN & PEKERJAAN LAIN-LAIN
9.2.(1) Marka Jalan Termoplastik M2 729.77 392.18 2353.05
9.2.(3a) Rambu Jalan Tunggal dengan Buah 18 28.00 168.00
Permukaan Pemantul
9.2.(6a) Patok Kilometer Buah 6 28.00 168.00
9.2.(6b) Patok Hektometer c om
B u ah
to u s er
4 2
28.00 168.00
mit
9.2.(7) Rel Pengaman M’ 1966.59 43.95 263.68
 Waktu
Pekerjaan
(minggu)

3
Selama
Proyek
Selama
Proyek

2
3

4
3

5
3

1
2

1
6
1
2

1
1

1
1
4
No. Mata Kode
Pembayaran Uraian Pekerjaan Analisa Satuan

1 2 3 4
DIVISI 1. UMUM
1.2 Mobilisasi - LS
1.8.(1) Manajemen dan Keselamatan Lalu Lintas EI - 181 LS
1.21 Manajemen Mutu EI - 121 LS
Jumlah Harga
DIVISI 2. DRAINASE
2.1.(1) Galian untuk Selokan Drainase dan Saluran Air EI - 211 M3

2.2.(1) Pasangan Batu dengan Mortar EI - 221 M3

Plesteran Saluran Drainase - M2

Siaran Saluran Drainase - M2

Jumlah Harga
 Perkiraan Harga Satuan Jumlah Harga Bobot (%)
Kuantitas (Rupiah) (Rupiah)

5 6 7=4×6 8

1.00 24,500,000.00 24,500,000.00 0.091

1.00 36,591,000.00 36,591,000.00 0.136
1.00 150,500,000.00 150,500,000.00 0.560
Jumlah Harga Pekerjaan DIVISI 1 211,591,000.00 0.787

4732.87 32,290.73 152,827,730.42 0.568

2082.46 1,253,512.57 2,610,391,311.87 9.706
1656.50 26,219.68 43,432,982.62 0.161
8939.70 14,237.70 127,280,734.02 0.473
Jumlah Harga Pekerjaan DIVISI 2 2,933,932,758.94 10.909
No. Mata Kode
Pembayaran Uraian Pekerjaan Analisa Satuan

1 2 3 4
DIVISI 3. PEKERJAAN TANAH DAN GEOSINTETIK
3.1.(1) Galian Biasa EI - 311 M3

3.2.(1b) Timbunan Biasa dari hasil galian EI - 321b M3

3.3.(1) Penyiapan Badan Jalan EI - 331 M2

3.4.(1) Pembersihan dan Pengupasan Lahan EI - 341 M2

Jumlah Harga
DIVISI 4. PEKERJAAN PREVENTIF
DIVISI 5. PERKERASAN BERBUTIR DAN PERKERASAN BETON SEMEN
5.1.(1) Lapis Pondasi Agregat Kelas A EI - 511 M3

Jumlah Harga
DIVISI 6. PERKERASAN ASPAL
6.1 (1) Lapis Resap Pengikat - Aspal Cair/Emulsi EI - 611 Liter
6.1 (2a) Lapis Perekat - Aspal Cair/Emulsi EI – 612a Liter
6.3(5a) Laston Lapis Aus (AC-WC) EI - 635a Ton
6.3(6a) Laston Lapis Antara (AC-BC) EI - 636a Ton
6.3(7a) Laston Lapis Fondasi (AC-Base) EI - 637a Ton
Jumlah Harga
1 2 3 4
DIVISI 7. STRUKTUR
Galian Pondasi Dinding Penahan Tanah EI - 211 M3

7.9.(1) Pasangan Batu Dinding Penahan Tanah EI - 791 M3

Plesteran Dinding Penahan Tanah - M2

Siaran Dinding Penahan Tanah - M2

Jumlah Harga
DIVISI 8. REHABILITASI JEMBATAN
DIVISI 9. PEKERJAAN HARIAN & PEKERJAAN LAIN-LAIN
9.2.(1) Marka Jalan Termoplastik EI - 921 M2

9.2.(3a) Rambu Jalan Tunggal dengan Permukaan Pemantul EI - 923a Buah

Engineering Grade
9.2.(6a) Patok Kilometer EI - 846a Buah
9.2.(6b) Patok Hektometer EI - 926b Buah
9.2.(7) Rel Pengaman EI - 927 M1

Jumlah Harga
DIVISI 10. PEKERJAAN PEMELIHARAAN KINERJA
Bersambung ke halaman selanjutnya
 Perkiraan Harga Satuan Jumlah Harga Bobot (%)
Kuantitas (Rupiah) (Rupiah)

5 6 7=4×6 8

40104.03 10,323.89 414,029,548.01 1.539

27558.04 24,039.80 662,489,779.21 2.463
18955.13 12,903.07 244,579,335.76 0.909
35496.50 14,507.62 514,969,533.02 1.915
Jumlah Harga Pekerjaan DIVISI 3 1,836,068,196.00 6.827

ON SEMEN
5595.47 509,497.20 2,850,874,860.41 10.600
Jumlah Harga Pekerjaan DIVISI 5 2,850,874,860.41 10.600

18163.93 20,209.52 367,084,329.64 1.365

35033.78 23,793.18 833,565,129.56 3.099
1582.60 1,582,143.93 2,503,894,361.19 9.310
2406.82 1,492,168.51 3,591,382,076.52 13.354
4254.32 1,299,206.31 5,527,237,199.33 20.552
Jumlah Harga Pekerjaan DIVISI 6 12,823,163,096.24 47.680
5 6 7=4×6 8

1034.69 32,290.73 33,410,754.83 0.124

3195.96 983,608.67 3,143,569,459.91 11.689
1245.79 26,219.68 32,664,118.09 0.121
4926.66 14,237.70 70,144,310.18 0.261
Jumlah Harga Pekerjaan DIVISI 7 3,279,788,643.01 12.195

729.77 134,433.62 98,105,432.93 0.365

18.00 899,223.51 16,186,023.15 0.060

6.00 243,755.83 1,462,535.00 0.005

42.00 88,795.95 3,729,430.10 0.014
1916.59 1,481,495.65 2,839,426,274.94 10.558
Jumlah Harga Pekerjaan DIVISI 9 2,956,313,713.57 11.002
Sambungan Tabel 5.7 Rekapitulasi Rencana Anggaran Biaya (RAB)
REKAPITULASI
DIVISI

DIVISI 1
DIVISI 2
DIVISI 3
DIVISI 4
DIVISI 5
DIVISI 6
DIVISI 7
DIVISI 8
DIVISI 9
DIVISI 10
(A)
(B)
(C)
(D)
Terbilang :
ngan Tabel 5.7 Rekapitulasi Rencana Anggaran Biaya (RAB)
PITULASI
URAIAN PEKERJAAN

UMUM
DRAINASE
PEKERJAAN TANAH DAN GEOSINTETIK
PEKERJAAN PREVENTIF
PEKERASAN BERBUTIR DAN PERKERASAN BETON SEMEN
PERKERASAN ASPAL
STRUKTUR
REHABILITASI JEMBATAN
PEKERJAAN HARIAN DAN PEKERJAAN LAIN-LAIN
PEKERJAAN PEMELIHARAAN KINERJA
JUMLAH HARGA PEKERJAAN
Pajak Pertambahan Niai ( PPN ) = 10% × (A)
JUMLAH TOTAL HARGA PEKERJAAN = (A) + (B)
DIBULATKAN = (Rp.)
DUA PULUH SEMBILAN MILYAR LIMA RATUS DELAPAN PULUH TIGA JUTA TUJUH RATUS ENAM
 JUMLAH HARGA (RUPIAH) BOBOT
(%)
211,591,000.00
2,933,932,758.94
1,836,068,196.00
0.00
2,850,874,860.41
12,823,163,096.24
3,279,788,643.01
0.00
2,958,909,696.13
0.00
26,894,328,250.73 100 %
2,689,432,825.07
29,583,761,075.80
29,583,761,000.00
A TUJUH RATUS ENAM PULUH SATU RIBU RUPIAH
No. Mata Waktu Perkiraan Harga Satuan Jumlah Harga Bobot 2021
Pembayaran Pekerjaan Kuantitas (Rupiah) (Rupiah) (%) BULAN I BULAN II BULAN III
Uraian Pekerjaan (minggu) Satuan
1 2 3 4 5 6 7 8 9 10
1-7 7-14 14-21 21-28 28-35 35-42 42-49 49-56 56-63 63-70
DIVISI 1. UMUM
1.2 Mobilisasi 3 LS 1 24,500,000 24,500,000 0.091 0.030 0.030
1.8.(1) Manajemen dan Keselamatan Lalu Lintas Selama Proyek LS 1 36,591,000 36,591,000 0.136 0.007 0.007 0.007 0.007 0.007 0.007 0.007 0.007 0.007 0.007
1.21 Manajemen Mutu Selama Proyek LS 1 150,500,000 150,500,000 0.560 0.028 0.028 0.028 0.028 0.028 0.028 0.028 0.028 0.028 0.028
DIVISI 2. DRAINASE
2.1.(1) Galian untuk Selokan Drainase dan Saluran A 2 M3 4,733 32,291 152,827,730 0.568 0.284 0.284
2.2.(1) Pasangan Batu dengan Mortar 5 M3 2,082 1,253,513 2,610,391,312 9.706 1.941 1.941 1.941 1.941
Plesteran Saluran Drainase 2 M2 1,657 26,220 43,432,983 0.161 0.081
Siaran Saluran Drainase 3 M2 8,940 14,238 127,280,734 0.473
DIVISI 3. PEKERJAAN TANAH DAN GEOSINTETIK
3.1.(1) Galian Biasa 4 M3 40,104 10,324 414,029,548 1.539 0.385 0.385 0.385 0.385
3.2.(1b) Timbunan Biasa dari hasil galian 3 M3 27,558 24,040 662,489,779 2.463 0.821 0.821 0.821
3.3.(1) Penyiapan Badan Jalan 5 M2 18,955 12,903 244,579,336 0.909 0.182 0.182 0.182 0.182
3.4.(1) Pembersihan dan Pengupasan Lahan 3 M2 35,496 14,508 514,969,533 1.915 0.638 0.638 0.638
DIVISI 5. PERKERASAN BERBUTIR
5.1.(1) Lapis Pondasi Agregat Kelas A 1 M3 5,595 509,497 2,850,874,860 10.600
DIVISI 6. PERKERASAN ASPAL
6.1 (1) Lapis Resap Pengikat - Aspal Cair/Emulsi 3 Liter 18,164 20,210 367,084,330 1.365
6.1 (2a) Lapis Perekat - Aspal Cair/Emulsi 3 Liter 35,034 23,793 833,565,130 3.099
6.3(5a) Laston Lapis Aus (AC-WC) 1 Ton 1,583 1,582,144 2,503,894,361 9.310
6.3(6a) Laston Lapis Antara (AC-BC) 2 Ton 2,407 1,492,169 3,591,382,077 13.354
6.3(7a) Laston Lapis Fondasi (AC-Base) 3 Ton 4,254 1,299,206 5,527,237,199 20.552
DIVISI 7. STRUKTUR
Galian Pondasi Diding Penahan Tanah 1 M3 1,035 32,291 33,410,755 0.124 0.124
7.9.(1) Pasangan Batu Diding Penahan Tanah 6 M3 3,196 983,609 3,143,569,460 11.689 1.948 1.948 1.948 1.948 1.948
Plesteran Diding Penahan Tanah 1 M2 1,246 26,220 32,664,118 0.121
Siaran Diding Penahan Tanah 2 M2 4,927 14,238 70,144,310 0.261
DIVISI 9. PEKERJAAN HARIAN & PEKERJAAN LAIN-LAIN
9.2.(1) Marka Jalan Termoplastik 1 M2 730 134,434 98,105,433 0.365
9.2.(3a) Rambu Jalan Tunggal dengan Permukaan Pe 1 Buah 18 899,224 16,186,023 0.060
9.2.(6a) Patok Kilometer 1 Buah 6 243,756 1,462,535 0.005
9.2.(6b) Patok Hektometer 1 Buah 42 88,796 3,729,430 0.014
9.2.(7) Rel Pengaman 4 M1 1,917 1,481,496 2,839,426,275 10.558
Jumlah Bobot Prosentase = 100,00
Rencana Prosentase Pekerjaan 0.703 0.703 1.058 1.241 1.365 3.473 4.390 4.106 4.106 4.187
Komulatif Pekerjaan 0.703 1.407 2.465 3.705 5.070 8.543 12.934 17.040 21.146 25.332
Realiasi Prosentase Pekerjaan
Komulatif Pekerjaan
 2021
BULAN III BULAN IV BULAN V
Ket.
11 12 13 14 15 16 17 18 19 20
70-77 77-84 84-91 91-98 98-105 105-112 112-119 119-126 126-133 133-140

0.030 100%
0.007 0.007 0.007 0.007 0.007 0.007 0.007 0.007 0.007 0.007
0.028 0.028 0.028 0.028 0.028 0.028 0.028 0.028 0.028 0.028

1.941
0.081
0.158 0.158 0.158

0.182

10.600
50%
0.455 0.455 0.455
1.033 1.033 1.033
9.310
6.677 6.677
6.851 6.851 6.851

1.948
0.121
0.130 0.130

0.365
0.060
0.005
0.014
2.639 2.639 2.639 2.639 0%

4.596 10.923 7.498 7.340 15.050 10.384 13.017 2.674 2.674 0.509
29.929 40.852 48.350 55.690 70.741 81.125 94.142 96.816 99.491 100.00