RENCANA ANGGARAN BIAYA

No. Uraian Pekerjaan Volume Analisa Harga Satuan Jumlah Harga

Rp. Rp.
1 2 3 4 5 6
I. PEKERJAAN PERSIAPAN
1 Brak direksi 1.00 unit LS 2,000,000.00 2,000,000.00
2 Uitzet / Bowplank 1.00 set LS 1,710,000.00 1,710,000.00
3 Papan nama proyek 1.00 bh LS 400,000.00 400,000.00
4 Bongkaran jemb. Lama 1.00 set LS 20,000,000.00 20,000,000.00
5 Jembatan darurat 1.00 set LS 5,000,000.00 5,000,000.00
6 Mobilasasi alat 1.00 set LS 7,500,000.00 7,500,000.00
7 Prasasti jembatan 2.00 bh LS 600,000.00 1,200,000.00
Jumlah I 37,810,000.00
II. PEKERJAAN JEMBATAN
A. ABUTMENT (ARAH DARI SUKOHARJO)
1 Galian tanah 606.89 m3 K.224 28,650.00 17,387,470.13
2 Kisdam 1.00 set LS 4,000,000.00 4,000,000.00
3 Beton siklop K.175 54.26 m3 El-719 769,974.08 41,778,177.60
4 Lantai kerja K.175 3.29 m2 El-718 1,099,966.42 3,622,189.42
5 Urugan sirtu 256.50 m3 W.1.a 141,187.48 36,214,588.62
6 Penulangan beton 15,321.14 kg K.715 11,985.00 183,623,921.03
7 Beton K.250 145.96 m3 El-717 1,233,385.62 180,022,498.32
8 Pasangan batu kali 1:5 3.50 m3 Pn.6.3 507,280.00 1,775,480.00
9 Plesteran 1:3 18.50 m2 Pl.6.14 37,744.50 698,273.25
10 Cat-catan tembok 18.50 m2 Pc.6.14 12,475.00 230,787.50
Jumlah A 469,353,385.87
B. JEMBATAN
1 Baja rangka 150,159.35 kg Bs.6.2 25,359.00 3,807,890,956.65
2 Transpotasi rangka jembatan 1.00 set LS 250,000,000.00 250,000,000.00
3 Pemasangan rangka jembatan 1.00 set LS 400,000,000.00 400,000,000.00
4 Penulangan beton 10,464.90 kg K.715 11,985.00 125,421,802.05
5 Beton K.350 65.25 m3 El-715 1,302,718.45 85,002,378.86
6 Cat-catan tembok 65.70 m2 Pc.6.14 12,475.00 819,607.50
7 Tack coat 67.50 lt El-612(a) 8,465.83 571,443.53
8 HRS-WC tb. 3 cm 17.82 ton El-6.3(3a) 1,028,816.67 18,333,513.06
Jumlah B 4,688,039,701.65
Jumlah III 5,157,393,087.52
III. PEKERJAAN JALAN
1 Urugan tanah 1,755.00 m3 A16+A15 58,290.00 102,298,950.00
2 Urugan sirtu 900.00 m3 W.1.a 141,187.48 127,068,732.00
3 LPA Klas A 420.00 m3 El-421 325,696.36 136,792,471.20
4 Prime coat 1,120.00 lt El-611(a) 5,807.55 6,504,456.00
5 Tack coat 700.00 lt El-612(a) 8,465.83 5,926,081.00
6 AC-WC tb. 5 cm 162.40 ton El-6.3(5a) 958,265.44 155,622,307.46
7 HRS-WC tb. 3 cm 92.40 ton El-6.3(3a) 1,028,816.67 95,062,660.31
8 Urugan berm sirtu 140.00 m3 W.1.a 141,187.48 19,766,247.20
9 Penulangan beton 606.23 kg K.715 11,985.00 7,265,624.60
10 Beton K.250 2.36 m3 El-717 1,233,385.62 2,913,873.53
11 Cat-catan tembok 37.69 m2 Pc.6.14 12,475.00 470,151.56
12 Rambu jalan 2.00 set LS 1,500,000.00 3,000,000.00
Jumlah II 662,691,554.86

IV. PEKERJAAN TALUD ………..

IV. PEKERJAAN TALUD

1 Galian tanah 98.00 m3 K.224 28,650.00 2,807,700.00
2 Pasangan batu kali 1:5 248.00 m3 Pn.6.3 507,280.00 125,805,440.00
3 Siaran 1:2 300.00 m2 Pl.6.26 28,643.75 8,593,125.00
4 Plesteran 1:3 80.00 m2 Pl.6.14 37,744.50 3,019,560.00
5 Suling-suling PVC O 5 cm 47.00 ljr LS 40,000.00 1,880,000.00
Jumlah IV 142,105,825.00
GABUNGAN :
I. PEKERJAAN PERSIAPAN 37,810,000.00
II. PEKERJAAN JEMBATAN 5,157,393,087.52
III. PEKERJAAN JALAN 662,691,554.86
IV. PEKERJAAN TALUD 142,105,825.00
Jumlah 6,000,000,467.37
Pembulatan 6,000,000,000.00

Terbilang : ( Enam milyard rupiah )

 PERHITUNGAN VOLUME

I. PEKERJAAN PERSIAPAN
1 Brak direksi : 1.00 unit
2 Uitzet / bowplank : 1.00 set
3 Papan nama proyek : 1.00 buah
4 Bongkaran jemb. Lama : 1.00 set
5 Jembatan darurat : 1.00 set
6 Mobilisasi alat : 1.00 set
7 Prasasti jembatan : 2.00 buah
8 Pembebasan tanah : 285.00 m2
8 Rambu jalan : 2.00 set
II. PEKERJAAN JEMBATAN
A. ABUTMENT (ARAH DARI SUKOHARJO)
1 Galian tanah : 4.00 + 10.00 x 9.50 + 10.00 x 7.65 ( 1) = 522.11 m3
abutment 2 2
sumuran : 3.14 x 1.50 x 1.50 x 6.00 ( 2) ( 1) = 84.78 m3
= 606.89 m3

2 Kisdam : 1.00 set

3 Beton siklop K.175 : 3.14 x 1.20 x 1.20 x 6.00 ( 2) ( 1) = 54.26 m3

4 Lantai kerja K.175 : 0.10 x 3.70 x 8.90 ( 1) ( 1) = 3.29 m3

5 Urugan sirtu : 1.50 + 8.00 x 9.00 x 6.00 ( 1) = 256.50 m3

2

Landasan gelagar
6 : 2.00 bh ( 1) ( 2) = 4.00 bh
(elastomer)

7 Seismic : 2.00 bh ( 1) ( 2) = 4.00 bh

8 Expansion Joint : 0.40 x 7.00 ( 1 ) ( 2) = 5.60 m2

9 Penulangan beton :
plat injak 13 mm : 2.60 x 1.040 ( 18 ) ( 2) = 97.34 kg
7.50 x 1.040 ( 7 ) ( 2) = 109.20 kg
abutment 19 mm : 1.50 x 2.226 ( 44 ) ( 1) = 146.92 kg
atas 4.20 x 2.226 ( 44 ) ( 1) = 411.36 kg
3.15 x 2.226 ( 44 ) ( 1) = 308.52 kg
3.10 x 2.226 ( 44 ) ( 1) = 303.63 kg
1.70 x 2.226 ( 44 ) ( 1) = 166.50 kg
13 mm : 8.80 x 1.040 ( 59 ) ( 1) = 539.97 kg
2.10 x 1.040 ( 11 ) ( 2) = 48.05 kg
0.65 x 1.040 ( 7 ) ( 2) = 9.46 kg
tengah 25 mm : 6.85 x 3.853 ( 59 ) ( 2) = 3,114.38 kg
6.10 x 3.853 ( 5 ) ( 2) = 235.03 kg
13 mm : 0.90 x 1.040 ( 11 ) ( 2) = 20.59 kg
16 mm : 8.80 x 1.578 ( 21 ) ( 2) = 583.23 kg
bawah 22 mm : 5.70 x 2.984 ( 59 ) ( 1) = 1,003.52 kg
19 mm : 4.00 x 2.226 ( 44 ) ( 1) = 391.78 kg
8.80 x 2.226 ( 46 ) ( 1) = 901.08 kg
13 mm : 3.60 x 1.040 ( 2 ) ( 1) = 7.49 kg
25 mm : 3.60 x 3.853 ( 59 ) ( 1) = 818.38 kg
samping 19 mm : 6.50 x 2.226 ( 45 ) ( 2) = 1,302.21 kg
8.75 x 2.226 ( 52 ) ( 2) = 2,025.66 kg
sumuran 16 mm : 6.75 x 1.578 ( 48 ) ( 1) = 511.27 kg
6.75 x 1.578 ( 38 ) ( 1) = 404.76 kg
12 mm : 9.45 x 0.888 ( 31 ) ( 1) = 260.14 kg
7.55 x 0.888 ( 31 ) ( 1) = 207.84 kg
= 13,928.31 kg
 10% = 1,392.83 kg
= 15,321.14 kg

10 Beton K.350 ……

10 Beton K.250
plat injak : 0.20 x 2.50 x 7.00 ( 1) = 3.50 m3
atas : 0.30 + 0.50 x 0.20 x 8.70 ( 1) = 0.70 m3
2
0.30 x 0.80 x 8.70 ( 1) = 2.09 m3
0.55 x 0.90 x 8.70 ( 1) = 4.31 m3
1.00 x 1.80 x 8.70 ( 1) = 15.66 m3
0.80 + 1.80 x 0.50 x 8.70 ( 1) = 5.65 m3
2
tengah : 0.80 x 3.00 x 8.70 ( 1) = 20.88 m3
bawah : 1.00 x 3.50 x 8.70 ( 1) = 30.45 m3
0.80 + 3.50 x 0.50 x 8.70 ( 1) = 9.35 m3
2
samping : 0.50 x 3.00 x 6.45 ( 2) = 19.35 m3
sumuran : 0.30 x 6.00 x 9.45 ( 1) ( 2) = 34.02 m3
= 145.96 m3

2 Pasangan batu kali 1:5 : 0.10 + 0.50 x 0.25 x 2.50 ( 2) = 0.38 m3

2
0.50 x 1.25 x 2.50 ( 2) = 3.13 m3
= 3.50 m3

4 Plesteran 1:3 : 0.50 x 1.25 ( 2) ( 2) = 2.50 m2

1.25 x 2.50 ( 2) ( 2) = 12.50 m2
2.00 + 2.50 x 0.35 ( 2) ( 2) = 3.15 m2
2
- + 0.50 x 0.35 ( 2) ( 2) = 0.35 m2
2
= 18.50 m2

8 Cat-catan tembok : 0.50 x 1.25 ( 2) ( 2) = 2.50 m2

1.25 x 2.50 ( 2) ( 2) = 12.50 m2
2.00 + 2.50 x 0.35 ( 2) ( 2) = 3.15 m2
2
- + 0.50 x 0.35 ( 2) ( 2) = 0.35 m2
2
= 18.50 m2

B. JEMBATAN
1 Baja rangka
Atas
WF. 200x200x8x12 : 7.00 x 49.90 ( 9) ( 1) = 3,143.70 kg
8.00 x 49.90 ( 8) ( 2) = 6,387.20 kg
Samping
WF. 400x400x13x21 : 5.00 x 172.00 ( 8) ( 2) = 13,760.00 kg
6.00 x 172.00 ( 18 ) ( 2) = 37,152.00 kg
5.00 x 172.00 ( 9) ( 2) = 15,480.00 kg
 Bawah
WF. 800x300x14x26 : 7.00 x 210.00 ( 10 ) ( 1) = 14,700.00 kg
WF. 400x400x13x21 : 5.00 x 172.00 ( 9) ( 5) = 38,700.00 kg
WF. 200x200x8x12 : 8.00 x 49.90 ( 9) ( 2) = 7,185.60 kg
= 136,508.50 kg
Sambungan 10% = 13,650.85 kg
= 150,159.35 kg

2 Trapezoidal steel sheet : 7.00 x 45.00 = 315.00 m2

3 Besi Pipa O 3"

Sandaran : 45.00 ( 2) ( 2) = 180.00 m'
Pembuang : 1.70 ( 9) ( 2) = 30.60 m'
= 210.60 m'

4 Klem sandaran : 18.00 ( 2) ( 2) = 72.00 buah

5 Erection jembatan : = 1.00 set

6 Penulangan beton …..

6 Penulangan beton :
trotoar 16 mm : 1.50 x 1.578 ( 301 ) ( 2) = 1,424.93 kg
13 mm : 46.50 x 1.040 ( 10 ) ( 2) = 967.20 kg
plat 16 mm : 7.20 x 1.578 ( 301 ) ( 1) = 3,419.84 kg
13 mm : 7.20 x 1.040 ( 151 ) ( 1) = 1,130.69 kg
45.50 x 1.040 ( 24 ) ( 1) = 1,135.68 kg
57.50 x 1.040 ( 24 ) ( 1) = 1,435.20 kg
= 9,513.54 kg
10% = 951.35 kg
= 10,464.90 kg
7 Beton K.350
trotoar : 0.43 x 0.50 x 45.00 ( 2) = 19.35 m3
plat 0.10 x 6.00 x 45.00 ( 1) = 27.00 m3
0.10 x 0.35 x 45.00 ( 12 ) = 18.90 m3
= 65.25 m3

8 Cat-catan tembok : 0.43 x 45.00 ( 1) ( 2) = 38.70 m2

trotoar 0.30 x 45.00 ( 1) ( 2) = 27.00 m2
= 65.70 m2

9 Tack coat : 6.00 x 45.00 = 270.00 m2

x 0.25 = 67.50 lt

10 HRS-WC tb. 3 cm : 0.03 x 6.00 x 45.00 = 8.10 m3

x 2.20 = 17.82 ton

III. PEKERJAAN JALAN

1 Urugan tanah : 6.00 + 7.00 x 1.35 x 100.00 ( 2) = 1,755.00 m3
2

2 Urugan sirtu : 0.50 x 9.00 x 200.00 = 900.00 m3

3 LPA Klas A : 0.30 x 7.00 x 200.00 = 420.00 m3

4 Prime coat : 7.00 x 200.00 = 1,400.00 m2
x 0.80 = 1,120.00 lt

5 Tack coat : 7.00 x 200.00 ( 2) = 2,800.00 m2

x 0.25 = 700.00 lt

6 AC-WC tb. 5 cm : 0.05 x 7.00 x 200.00 = 70.00 m3

x 2.32 = 162.40 ton

10 HRS-WC tb. 3 cm : 0.03 x 7.00 x 200.00 = 42.00 m3

x 2.20 = 92.40 ton

7 Urugan berm sirtu : 0.35 x 1.00 x 200.00 ( 2) = 140.00 m3

6 Penulangan beton :
patok 12 mm : 1.50 x 0.888 ( 4 ) ( 75 ) = 399.60 kg
6 mm : 0.65 x 0.222 ( 14 ) ( 75 ) = 151.52 kg
= 551.12 kg
10% = 55.11 kg
= 606.23 kg
7 Beton K.250
patok 0.15 x 0.15 x 1.40 ( 75 ) = 2.36 m3

8 Cat-catan tembok
patok : 0.15 x 0.15 ( 1) ( 75 ) = 1.69 m2
0.15 x 0.80 ( 4) ( 75 ) = 36.00 m2
= 37.69 m2

IV. PEKERJAAN TALUD …..

IV. PEKERJAAN TALUD

1 Galian tanah : 0.70 x 0.70 x 100.00 ( 2) = 98.00 m3

2 Pasangan batu kali 1:5 : 0.30 + 0.70 x 1.50 x 100.00 ( 2) = 150.00 m3

2
0.70 x 0.70 x 100.00 ( 2) = 98.00 m3
= 248.00 m3

3 Siaran 1:2 : 1.50 x 100.00 ( 2) = 300.00 m2

4 Plesteran 1:3 : 0.40 x 100.00 ( 2) = 80.00 m2

5 Suling-suling PVC O 5 : 23.33 ( 2) = 46.67 ljr

= 47.00 ljr