JUMLAH HARGA
NO JENIS PEKERJAAN CCO-1
RAB/MC.0% CCO-1
TAMBAH KURANG
JUMLAH 1,883,673.00
OVER HEAD + PROFIT 10% 188,367.30
NILAI HSPK 2,072,040.30
DIBULATKAN 2,072,000.00
Jenis Pekerjaan : Pemasangan Pipa Drainase PVC AW 6" Panjang 7,3 m (Untuk Drainase)
Satuan Pembayaran : Titik
JUMLAH 1,744,200.00
OVER HEAD + PROFIT 10% 174,420.00
NILAI HSPK 1,918,620.00
DIBULATKAN 1,918,600.00
Jenis Pekerjaan : Bongkar dan Pemasangan kembali tiang PJU existing
Satuan Pembayaran : Titik
JUMLAH 1,872,600.00
OVER HEAD + PROFIT 10% 187,260.00
NILAI HSPK 2,059,860.00
DIBULATKAN 2,059,800.00
Jenis Pekerjaan : Finish Kolom (plester Aci Benangan)
Satuan Pembayaran : unit
JUMLAH 141,996.12
OVER HEAD + PROFIT 10% 14,199.61
NILAI HSPK 156,195.73
DIBULATKAN 156,100.00
DAFTAR HARGA SATUAN MATERIAL DAN UPAH
A UPAH
1 Mandor OH 161,200.00
2 Kepala Tukang OH 151,900.00
3 Tukang Batu OH 148,400.00
4 Tukang Listrik OH 147,900.00
5 Pembantu tukang OH 143,400.00
6 Operator Exavator OH 300,000.00
B BAHAN
1 U GUTTER 800/800-1200, Gandar 10 Ton bh 1,492,000
2 COVER 1000X1200X120, Gandar 10 Ton bh 617,000
3 Bahan Bakar (Pertamina DEX) ltr 11,500.00
4 Solar panel ICA 130 WP unit 1,800,000.00
5 Pipa PVC AW Rucika 6" bh 835,000.00
6 Bracket Solar Panel + Tambahan Support Bracket custom unit 1,050,000.00
7 Angkur 19 mm bh 60,000.00
8 Semen zak 55,000.00
9 Pasir pasang m3 195,000.00
C Sewa Alat
1 Excavator Sewa/jam 252,000.00
REKAP BACKUP PERHITUNGAN VOLUME
I. PEKERJAAN PENDAHULUAN
1 Persiapan (Mobilisasi & Demobilisasi) Ls 1.00 1.00
2 Pengukuran Lapangan Ls 1.00 1.00
3 Pembersihan lokasi/lapangan m2 9,625.96 12,776.25
4 Penebangan Pohon Batang 1.00 1.00
No. JENIS PEKERJAAN/MATERIAL Area Panjang Lebar Tinggi Diameter Jumlah Volume Sat. Keterangan
No. JENIS PEKERJAAN/MATERIAL Area Panjang Lebar Tinggi Diameter Jumlah Volume Sat. Keterangan
Uditch 60 418.8 0.20 0.66 55.28
Uditch 80 1046.4 0.20 0.87 182.07
Box Culvert 65 0.30 1.24 24.18
2. Pengurugan Agregat Lapis Pondasi Atas (LPA) Kelas B 8,174.10 0.27 2,207.01 m3
No. JENIS PEKERJAAN/MATERIAL Area Panjang Lebar Tinggi Diameter Jumlah Volume Sat. Keterangan
4.8 hitam 70.51 m2
4.8 merah 181.5 m2
corso 8 merah/1 5.51 m2 Perbandingan motif pasangan 8:1
49.63
corso 8 abu/8 44.12 m2 Perbandingan motif pasangan 8:1
7. TU 225.37
Topi Uskup K - 350 tb : 8 cm warna merah 1639.03 1,639.03 m1
No. JENIS PEKERJAAN/MATERIAL Area Panjang Lebar Tinggi Diameter Jumlah Volume Sat. Keterangan
saluran tertutup 5 8
12. Pipa PVC 4" panjang 1,2 m, jarak 5 meter 1605.29 /5 321.06 titik
1 STA +100 s/d STA +150 0.25 -0.69 0.94 187.7 176.44 1 STA 0 s/d STA +18 1.26 1.38 0.12 298.55 35.83
2 STA +100 s/d STA +150 -0.06 -0.84 0.78 176.63 137.77 2 STA +18 s/d STA +50 0.39 0.63 0.24 147.83 35.48
3 STA +100 s/d STA +150 -0.59 -0.84 0.25 175.9 43.98 3 STA +18 s/d STA +50 0.33 0.63 0.3 146.6 43.98
4 STA +100 s/d STA +150B -0.18 -0.37 0.19 175.38 33.32 4 STA +50 s/d STA +100 -0.15 0.13 0.28 201.12 56.31
5 STA +125A s/d STA +275A -0.01 -0.37 0.36 155.59 56.01 5 STA +50 s/d STA +100 0.03 0.13 0.1 257.45 25.75
6 STA +125A s/d STA +275A 1.21 -0.62 1.83 145.40 266.07 6 STA +150B s/d STA +250B -1.34 -0.92 0.42 218.68 91.85
7 STA +125A s/d STA +275A 0.34 -0.62 0.96 147.44 141.54 7 STA +250B s/d STA +375B -1.31 -0.76 0.55 113.37 62.35
8 STA +125A s/d STA +275A 1.25 -0.67 1.92 189.15 363.16 8 STA +250B s/d STA +375B -1.46 -0.76 0.7 164.69 115.28
9 STA +125A s/d STA +275A 0.82 -0.67 1.49 172.65 257.24 9 STA +50 s/d STA +100 -0.46 -0.37 0.09 116.62 10.50
10 STA +125A s/d STA +275A 0.19 -0.72 0.91 91.43 83.20 10 STA +125A s/d STA +275A -0.48 -0.37 0.11 168.89 18.58
11 STA +125A s/d STA +275A 0.44 -0.72 1.16 138.34 160.47 11 STA +150B s/d STA +250B -0.94 -0.92 0.02 200.95 4.02
12 STA +125A s/d STA +275A 0.08 -0.735 0.82 68.85 56.46 12 STA 0 s/d STA +18 1.46 1.48 0.02 92.91 1.86
13 STA +125A s/d STA +275A 0.16 -0.735 0.89 103.36 91.99 13 STA +100 s/d STA +150 -0.72 -0.69 0.03 131.99 3.96
14 STA +125A s/d STA +275A 0.45 -0.75 1.2 91.24 109.49
15 STA +125A s/d STA +275A 0.07 -0.75 0.82 137.31 112.59
16 STA +125A s/d STA +275A -0.02 -0.75 0.73 47.73 34.84
17 STA +125A s/d STA +275A -0.19 -0.75 0.56 87.10 48.78
18 STA +150B s/d STA +250B -0.85 -0.89 0.04 186.56 7.46
19 STA +150B s/d STA +250B -0.77 -0.865 0.1 213.54 21.35
20 STA +150B s/d STA +250B -0.19 -0.865 0.68 213.54 145.21
21 STA +150B s/d STA +250B -0.41 -0.89 0.48 186.55 89.54
22 STA +150B s/d STA +250B -0.57 -0.89 0.32 187.06 59.86
23 STA +150B s/d STA +250B -0.74 -0.89 0.15 188.56 28.28
24 STA +150B s/d STA +250B -0.42 -0.795 0.38 188.94 71.80
25 STA +150B s/d STA +250B -0.60 -0.795 0.2 184.65 36.93
26 STA +18 s/d STA +50 1.03 1.005 0.02 232.83 4.66
27 STA +18 s/d STA +50 1.04 1.005 0.03 233.15 6.99
28 STA +250B s/d STA +375B -0.27 -0.82 0.55 195.9 107.75
29 STA +250B s/d STA +375B -0.33 -0.82 0.49 186.68 91.47
30 STA +250B s/d STA +375B 0.06 -0.85 0.91 188.01 171.09
31 STA +250B s/d STA +375B 0.14 -0.85 0.99 179.09 177.30
32 STA +250B s/d STA +375B 0.29 -0.87 1.16 174.14 202.00
33 STA +250B s/d STA +375B -0.30 -0.87 0.57 193.17 110.11
34 STA +250B s/d STA +375B -0.77 -0.77 0 191.09 0.00
35 STA +250B s/d STA +375B -0.67 -0.76 0.09 149.1 13.42
36 STA +325B s/d STA +425B 0.29 -0.895 1.18 172.94 204.07
37 STA +325B s/d STA +425B 0.18 -0.895 1.07 245.86 263.07
38 STA +425B s/d STA +625B -0.09 -0.92 0.21 165.23 34.70
39 STA +425B s/d STA +625B -0.06 -0.92 0.24 130.83 31.40
40 STA +425B s/d STA +625B -0.04 -0.945 0.29 114.31 33.15
41 STA +425B s/d STA +625B -0.05 -0.945 0.28 114.31 32.01
42 STA +425B s/d STA +625B 0.19 -0.97 0.54 133.26 71.96
Perhitungan Volume Cut & fill
Proyek UNESA Surabaya
43 STA +425B s/d STA +625B 0.09 -0.97 0.44 133.26 58.63
44 STA +425B s/d STA +625B 0.06 -0.995 0.44 125.39 55.17
45 STA +425B s/d STA +625B 0.23 -0.995 0.6 125.39 75.23
46 STA +425B s/d STA +625B 0.20 -1.02 0.6 133.92 80.35
47 STA +425B s/d STA +625B 0.15 -1.02 0.55 133.92 73.66
48 STA +425B s/d STA +625B 0.19 -1.045 0.61 125.1 76.31
49 STA +425B s/d STA +625B 0.00 -1.045 0.43 125.1 53.79
50 STA +425B s/d STA +625B 0.10 -1.07 0.55 105.54 58.05
51 STA +425B s/d STA +625B -0.04 -1.07 0.41 105.54 43.27
52 STA +425B s/d STA +625B -0.04 -1.095 0.44 132.68 58.38
53 STA +425B s/d STA +625B 0.03 -1.095 0.51 132.68 67.67
54 STA +425B s/d STA +625B -0.16 -1.12 0.34 81.66 27.76
55 STA +425B s/d STA +625B -0.39 -1.12 0.11 81.88 9.01
56 STA +50 s/d STA +100 0.05 -0.37 0.42 126.57 53.16
57 STA 0 s/d STA +18 3.58 2.27 1.31 48.37 63.36
58 STA 0 s/d STA +18 3.34 2.27 1.07 33.98 36.36
59 STA 0 s/d STA +18 3.00 2.03 0.97 110.66 107.34
60 STA 0 s/d STA +18 3.13 2.03 1.1 158.82 174.70
61 STA 0 s/d STA +18 1.68 1.48 0.2 174.27 34.85
62 STA 0 s/d STA +18 2.87 1.58 1.29 53.41 68.90
63 STA 0 s/d STA +18 2.17 1.58 0.59 68.28 40.29
64 STA 0 s/d STA +18 1.74 1.38 0.36 283.95 102.22
Cut Fill 4.9
Total Volume
9,440.85 5,607.41 2,259.65 505.74
Ket:
Elevasi Rencana : Elevasi top tanah (-1,12m dari top paving)
Paving + Pasir : 12cm
Basecourse : 27cm
Sirtu : 73 cm