RENCANA ANGGARAN BIAYA

Harga Satuan Jumlah

No Uraian Pekerjaan Volume Analisa
( Rp. ) ( Rp. )
1 2 3 4 5 6
I PEKERJAAN PERSIAPAN
1 Brak Direksi 1.00 bh LS 800,000.00 800,000.00
2 Uitzet / Bowplank 1.00 Set LS 490,000.00 490,000.00
3 Papan Nama Proyek 2.00 bh LS 350,000.00 700,000.00
4 Mobilisasi 1.00 Set LS 4,500,000.00 4,500,000.00
Jumlah I 6,490,000.00
II PEKERJAAN JALAN (STA P.0+000 s/d STA P.2+750)
1 Levelling sirtu 108.00 m3 W.1.a 136,859.53 14,780,829.24
2 Perbaikan Lapis Aus 1,380.50 m2 W.3 26,671.75 36,820,350.88
3 Levelling Lapen 106.03 m3 K. 530 1,086,951.15 115,243,995.68
4 Laston tb. 4 cm 9,170.00 m2 K.641 72,349.72 663,446,932.40
6 Urugan Berm Sirtu 157.50 m3 W.1.a 136,859.53 21,555,375.98
Jumlah II 851,847,484.17
III PEKERJAAN GORONG-GORONG 1/2 BENTANG (STA P.2+350)
1 Galian tanah 6.11 m3 K.224 27,595.00 168,577.86
2 Pas. Batu kali 1:5 14.81 m3 Pn.6.3 465,230.00 6,888,893.23
3 Plesteran 1:3 21.32 m2 Pl.6.14 34,478.10 735,073.09
4 Cat Tembok 9.02 m2 Pc.6.14 11,409.40 102,912.79
5 Beton K-225 1.95 m3 K.722 779,970.82 1,520,943.10
6 Acuan beton 4.51 m2 K.710 78,452.00 353,818.52
7 Penulangan beton 143.51 kg K.715 11,769.15 1,689,038.79
8 Urugan Sirtu 0.94 m3 W.1.a 136,859.53 129,058.54
Jumlah III 11,641,693.61
IV PEKERJAAN TALUD (STA P.1+170 s/d STA P.1+235 KANAN)
1 Galian tanah 23.40 m3 K.224 27,595.00 645,723.00
2 Pas. Batu kali 1:5 52.65 m3 Pn.6.3 465,230.00 24,494,359.50
3 Plesteran 1:3 26.00 m2 Pl.6.14 34,478.10 896,430.60
4 Siaran 1:2 65.00 m2 Pl.6.26 26,388.00 1,715,220.00
5 Suling2 f 2" 6.00 ljr LS 35,000.00 210,000.00
6 Urugan tanah 43.88 m3 A.16 + A.15 47,155.00 2,068,925.63
Jumlah IV 30,030,658.73
 REKAPITULASI :
I PEKERJAAN PERSIAPAN 6,490,000.00
II PEKERJAAN JALAN (STA P.0+000 s/d STA P.2+750) 851,847,484.17
III PEKERJAAN GORONG-GORONG 1/2 BENTANG (STA P.2+350) 11,641,693.61
IV PEKERJAAN TALUD (STA P.1+170 s/d STA P.1+235 KANAN) 30,030,658.73
JUMLAH 900,009,836.51
DIBULATKAN 900,000,000.00

Terbilang : Sembilan ratus juta rupiah

 PERHITUNGAN VOLUME

I PEKERJAAN PERSIAPAN
1 Brak Direksi : = 1.00 Set
2 Uitzet / Bowplank : = 1.00 Set
3 Papan Nama Proyek : = 2.00 Set
4 Mobilisasi : = 1.00 Set

II PEKERJAAN JALAN (STA P.0+000 s/d STA P.2+750)

1 Levelling sirtu
P. 1 + 000 - P. 1 + 100 : 0.10 x 3.00 x 100.00 ( 30% ) = 9.00 m3
P. 2 + 000 - P. 2 + 200 : 0.05 x 3.00 x 200.00 ( 60% ) = 18.00 m3
P. 2 + 300 - P. 2 + 400 : 0.10 x 3.00 x 100.00 ( 30% ) = 9.00 m3
P. 2 + 600 - P. 2 + 700 : 0.30 x 3.00 x 100.00 ( 80% ) = 72.00 m3
= 108.00 m3

2 Perbaikan Lapis Aus

P. 0 + 200 - P. 0 + 300 : 4.00 x 100.00 ( 10% ) = 40.00 m2
P. 0 + 500 - P. 0 + 600 : 4.00 x 100.00 ( 10% ) = 40.00 m2
P. 0 + 800 - P. 0 + 880 : 4.00 x 80.00 ( 15% ) = 48.00 m2
P. 0 + 900 - P. 1 + 000 : 3.00 x 100.00 ( 10% ) = 30.00 m2
P. 1 + 000 - P. 1 + 100 : 3.00 x 100.00 ( 30% ) = 90.00 m2
P. 1 + 300 - P. 1 + 400 : 3.00 x 100.00 ( 15% ) = 45.00 m2
P. 1 + 600 - P. 1 + 700 : 3.00 x 100.00 ( 10% ) = 30.00 m2
P. 1 + 800 - P. 1 + 900 : 3.00 x 100.00 ( 10% ) = 30.00 m2
P. 2 + 000 - P. 2 + 100 : 3.00 x 100.00 ( 100% ) = 300.00 m2
P. 2 + 100 - P. 2 + 200 : 3.00 x 100.00 ( 100% ) = 300.00 m2
P. 2 + 300 - P. 2 + 400 : 3.00 x 100.00 ( 40% ) = 120.00 m2
P. 2 + 400 - P. 2 + 500 : 3.00 x 100.00 ( 25% ) = 75.00 m2
P. 2 + 500 - P. 2 + 600 : 3.00 x 100.00 ( 10% ) = 30.00 m2
P. 2 + 600 - P. 2 + 700 : 3.00 x 100.00 ( 60% ) = 180.00 m2
P. 2 + 700 - P. 2 + 750 : 3.00 x 50.00 ( 15% ) = 22.50 m2
1,380.50 m2
3 Levelling Lapen
P. 0 + 000 - P. 0 + 010 : 0.03 ( 12.00 + 4.00 ) 10.00 ( 15% ) = 0.36 m2
2
P. 0 + 010 - P. 0 + 100 : 0.03 x 4.00 x 90.00 ( 20% ) = 2.16 m3
P. 0 + 100 - P. 0 + 200 : 0.03 x 4.00 x 100.00 ( 20% ) = 2.40 m3
P. 0 + 200 - P. 0 + 300 : 0.05 x 4.00 x 100.00 ( 65% ) = 13.00 m3
P. 0 + 300 - P. 0 + 400 : 0.03 x 4.00 x 100.00 ( 15% ) = 1.80 m3
P. 0 + 400 - P. 0 + 500 : 0.03 x 4.00 x 100.00 ( 20% ) = 2.40 m3
P. 0 + 500 - P. 0 + 600 : 0.04 x 4.00 x 100.00 ( 30% ) = 4.80 m3
P. 0 + 600 - P. 0 + 700 : 0.04 x 4.00 x 100.00 ( 20% ) = 3.20 m3
P. 0 + 700 - P. 0 + 800 : 0.04 x 4.00 x 100.00 ( 20% ) = 3.20 m3
P. 0 + 800 - P. 0 + 880 : 0.03 x 4.00 x 80.00 ( 25% ) = 2.40 m3
P. 0 + 880 - P. 0 + 900 : 0.04 x 3.00 x 20.00 ( 20% ) = 0.48 m3
P. 0 + 900 - P. 1 + 000 : 0.03 x 3.00 x 100.00 ( 20% ) = 1.80 m3
P. 1 + 000 - P. 1 + 100 : 0.04 x 3.00 x 100.00 ( 40% ) = 4.80 m3
P. 1 + 100 - P. 1 + 200 : 0.04 x 3.00 x 100.00 ( 20% ) = 2.40 m3
P. 1 + 200 - P. 1 + 300 : 0.04 x 3.00 x 100.00 ( 20% ) = 2.40 m3
P. 1 + 300 - P. 1 + 400 : 0.03 x 3.00 x 100.00 ( 25% ) = 2.25 m3
P. 1 + 400 - P. 1 + 500 : 0.04 x 3.00 x 100.00 ( 20% ) = 2.40 m3
P. 1 + 500 - P. 1 + 600 : 0.04 x 3.00 x 100.00 ( 55% ) = 6.60 m3
P. 1 + 600 - P. 1 + 700 : 0.03 x 3.00 x 100.00 ( 50% ) = 4.50 m3
P. 1 + 700 - P. 1 + 800 : 0.04 x 3.00 x 100.00 ( 20% ) = 2.40 m3
P. 1 + 800 - P. 1 + 900 : 0.03 x 3.00 x 100.00 ( 35% ) = 3.15 m3
P. 1 + 900 - P. 2 + 000 : 0.04 x 3.00 x 100.00 ( 20% ) = 2.40 m3
P. 2 + 000 - P. 2 + 100 : 0.03 x 3.00 x 100.00 ( 100% ) = 9.00 m3
P. 2 + 100 - P. 2 + 200 : 0.03 x 3.00 x 100.00 ( 100% ) = 9.00 m3
P. 2 + 200 - P. 2 + 300 : 0.03 x 3.00 x 100.00 ( 20% ) = 1.80 m3
P. 2 + 300 - P. 2 + 400 : 0.04 x 3.00 x 100.00 ( 20% ) = 2.40 m3
P. 2 + 400 - P. 2 + 500 : 0.04 x 3.00 x 100.00 ( 40% ) = 4.80 m3
P. 2 + 500 - P. 2 + 600 : 0.04 x 3.00 x 100.00 ( 25% ) = 3.00 m3
P. 2 + 600 - P. 2 + 700 : 0.04 x 3.00 x 100.00 ( 30% ) = 3.60 m3
P. 2 + 700 - P. 2 + 750 : 0.03 x 3.00 x 50.00 ( 25% ) = 1.13 m3
106.03 m3
4 Laston tb. 4 cm
P. 0 + 000 - P. 0 + 010 : ( 12.00 + 4.00 ) x 10.00 = 80.00 m2
2
P. 0 + 010 - P. 0 + 880 : 4.00 x 870.00 = 3,480.00 m2
P. 0 + 880 - P. 2 + 750 : 3.00 x 1,870.00 = 5,610.00 m2
= 9,170.00 m2
5 Urugan Berm Sirtu
P. 0 + 000 - P. 2 + 750 : 0.05 x 0.50 x 2,550.00 x 2.00 ( 100% ) = 127.50 m3
P. 2 + 000 - P. 2 + 200 : 0.15 x 0.50 x 200.00 x 2.00 ( 100% ) = 30.00 m3
= 157.50 m3
III PEKERJAAN GORONG-GORONG 1/2 BENTANG (STA P.2+350)
1 Galian tanah : 0.80 x 0.80 x 4.10 ( 2.00 ) = 5.25 m3
: 0.30 x 0.70 x 4.10 = 0.86 m3
= 6.11 m3

2 Pas. Batu kali 1:5 : 0.80 x 0.80 x 4.10 ( 2.00 ) = 5.25 m3

: ( 0.80 + 0.70 ) x 0.95 x 4.10 ( 2.00 ) = 5.84 m3
2
: ( 0.40 + 0.50 ) x 0.40 x 4.10 ( 2.00 ) = 1.48 m3
2
: 0.30 x 0.70 x 4.10 = 0.86 m3
: 0.50 x 0.60 x 2.30 ( 2.00 ) = 1.38 m3
= 14.81 m3

3 Plesteran 1:3 : 1.15 x 4.10 ( 2.00 ) = 9.43 m2

: 0.70 x 4.10 ( 1.00 ) = 2.87 m2
: 0.60 x 0.50 ( 4.00 ) = 1.20 m2
: 1.70 x 2.30 ( 2.00 ) = 7.82 m2
= 21.32 m2

4 Cat Tembok : 1.20 + 7.82 = 9.02 m2

5 Beton K-225 : 0.20 x 0.20 x 4.10 ( 2.00 ) = 0.33 m3

: 0.20 x 1.10 x 4.10 = 0.90 m3
plat injak total panjang : 0.10 x 0.50 x 7.20 ( 2.00 ) = 0.72 m3
= 1.95 m3

6 Acuan beton : 0.70 x 4.10 = 2.87 m2

: 0.20 x 4.10 ( 2.00 ) = 1.64 m2
= 4.51 m2

7 Penulangan beton :
f 12mm balok : 0.888 x 4.20 x 4.00 ( 2.00 ) = 29.84 kg
f 8mm balok : 0.395 x 0.65 x 20.50 ( 2.00 ) = 10.53 kg
f 12mm pokok : 0.888 x 1.20 x 20.50 ( 1.00 ) = 21.84 kg
f 12mm bengkok : 0.888 x 1.35 x 20.50 ( 1.00 ) = 24.58 kg
f 10mm susut : 0.617 x 1.20 x 20.50 ( 1.00 ) = 15.18 kg
f 10mm bagi : 0.617 x 4.20 x 5.50 ( 2.00 ) = 28.51 kg
= 130.47 kg
Besi terbuang 10% = 13.05 kg
= 143.51 kg

8 Urugan Sirtu : 0.20 x 0.58 x 4.10 ( 2.00 ) = 0.94 m3

9 Pembersihan lokasi : = LS
IV PEKERJAAN TALUD (STA P.1+170 s/d STA P.1+235 KANAN)
1 Galian tanah : 0.60 x 0.60 x 65.00 ( 1.00 ) = 23.40 m3

2 Pas. Batu kali 1:5 : 0.60 x 0.60 x 65.00 ( 1.00 ) = 23.40 m3

: ( 0.30 + 0.60 ) x 1.00 x 65.00 ( 1.00 ) = 29.25 m3
2 = 52.65 m3

3 Plesteran 1:3 : 0.40 x 65.00 ( 1.00 ) = 26.00 m2

4 Siaran 1:2 : 1.00 x 65.00 ( 1.00 ) = 65.00 m2

5 Suling2 f 2" : 0.50 x 43.33 x 0.25 = 6.00 ljr

6 Urugan tanah : ( 0.25 + 1.10 ) x 1.00 x 65.00 ( 1.00 ) = 43.88 m3

2