Professional Documents
Culture Documents
ZENI
Harsat
No Uraian Pekerjaan Volume
(Rp.)
1 2 3 4
I PEK. PERSIAPAN
1 Direksi keet/kantor sementara 1.00 m2 Rp
2 Listrik kerja 1.00 ls Rp
3 Air kerja 1.00 ls Rp
4 Foto dokumentasi 2.00 ls Rp
IV MINYEK
- Minyek 1.00 Pkt Rp
Jumlah
Ppn 10%
Jumlah
Dibulatkan
Terbilang : Tiga puluh enam miliar dua ratus tiga juta tujuh ratus delapan puluh delapan ribu rupiah
AYA
NDAM DAN KANSTEEN
O-SULSEL
Harsat Jumlah
(Rp.) (Rp.)
4 5
Rp 30,129,000.00
18,921,600.00 Rp 18,921,600.00
5,993,250.00 Rp 5,993,250.00
3,888,650.00 Rp 3,888,650.00
662,750.00 Rp 1,325,500.00
Rp 31,728,880,995.00
13,320,000.00 Rp 13,320,000.00
4,750.00 Rp 168,862,500.00
160,450.00 Rp 5,703,997,500.00
10,000.00 Rp 355,500,000.00
170,000.00 Rp 6,043,500,000.00
16,800.00 Rp 2,121,519,120.00
1,949,050.00 Rp 17,322,181,875.00
Rp 912,809,000.00
4,440,000.00 Rp 4,440,000.00
86,600.00 Rp 14,289,000.00
185,700.00 Rp 817,080,000.00
17,500.00 Rp 77,000,000.00
Rp 240,716,363.64
240,716,363.64 Rp 240,716,363.64
Rp 32,912,535,358.64
Rp 3,291,253,535.86
Rp 36,203,788,894.50
Rp 36,203,788,000.00
Harsat
No Uraian Pekerjaan Volume
(Rp.)
1 2 3 4
I PEK. PERSIAPAN
1 Direksi keet/kantor sementara 1.00 m2 Rp
2 Listrik kerja 1.00 ls Rp
3 Air kerja 1.00 ls Rp
4 Foto dokumentasi 2.00 ls Rp
IV MINYEK
- Minyek 1.00 Pkt Rp
Jumlah
Ppn 10%
Jumlah
Dibulatkan
Terbilang :
JALAN BETON + KANSTEEN
NDAM DAN KANSTEEN
O-SULSEL
Harsat Jumlah
(Rp.) (Rp.)
4 5
Rp 30,129,000.00
18,921,600.00 Rp 18,921,600.00
5,993,250.00 Rp 5,993,250.00
3,888,650.00 Rp 3,888,650.00
662,750.00 Rp 1,325,500.00
Rp 16,511,729,891.16
13,320,000.00 Rp 13,320,000.00
4,750.00 Rp -
160,450.00 Rp -
10,000.00 Rp -
170,000.00 Rp -
16,800.00 Rp 585,576,325.91
1,949,050.00 Rp 15,912,833,565.25
Rp 945,799,310.50
4,440,000.00 Rp 4,440,000.00
86,600.00 Rp 14,807,950.50
185,700.00 Rp 846,754,860.00
17,500.00 Rp 79,796,500.00
Rp 240,716,363.64
240,716,363.64 Rp 240,716,363.64
Rp 17,728,374,565.30
Rp 1,772,837,456.53
Rp 19,501,212,021.83
Rp 19,501,212,000.00
KOMANDO CADANGAN STRATEGIS AD/DARMA PUTRA
ZENI
Harsat
No Uraian Pekerjaan Volume
(Rp.)
1 2 3 4
I PEK. PERSIAPAN
1 Direksi keet/kantor sementara 1.00 m2 Rp
2 Listrik kerja 1.00 ls Rp
3 Air kerja 1.00 ls Rp
4 Foto dokumentasi 2.00 ls Rp
Jumlah
Ppn 10%
Jumlah
Dibulatkan
Terbilang :
AYA
PERKANTORAN DAN PERUMAHAN (PAKET 9)
O-SULSEL
Harsat Jumlah
(Rp.) (Rp.)
4 5
Rp 26,133,400.00
15,000,000.00 Rp 15,000,000.00
5,993,250.00 Rp 5,993,250.00
3,888,650.00 Rp 3,888,650.00
625,750.00 Rp 1,251,500.00
Rp #REF!
25,000,000.00 Rp 25,000,000.00
4,750.00 Rp 168,862,500.00
160,450.00 Rp 5,703,997,500.00
10,000.00 Rp 355,500,000.00
110,625.00 Rp 3,932,718,750.00
16,800.00 Rp #REF!
1,949,050.00 Rp 17,322,181,875.00
190,550.00 Rp 838,420,000.00
Rp #REF!
Rp #REF!
Rp #REF!
Rp #REF!
KOMANDO CADANGAN STRATEGIS AD/DARMA PUTRA
ZENI
(RAB) REVISI PEK. TAMBAHAN PERKERASAAN + PAS. TURAP BATU KALI + PAS. BRONJONG
PEK. PRASARANA JALAN BETON TEMBUS RINDAM DAN KANSTEEN
DI MADIVIF 3 KOSTRAD, PAKATTO-SULSEL
Harsat
No Uraian Pekerjaan Volume
(Rp.)
1 2 3 4
I PEK. TAMBAHAN
a PEK. PENAMBAHAN + PERBAIKAN PERKERASAN = 2.367 M'
- Pek. Lapis pondasi atas base course 464.91 m3 Rp
- Kupas tanah dasar Riten 30.00 m3 Rp
- Pek. Lapis pondasi macadam batu 15/25 (t:25cm) 15.00 m3 Rp
Jumlah
Ppn 10%
Jumlah
Dibulatkan
Terbilang :
P BATU KALI + PAS. BRONJONG
AM DAN KANSTEEN
SULSEL
Harsat Jumlah
(Rp.) (Rp.)
4 5
Rp 593,747,468.25
425,200.00 Rp 197,679,732.00
99,000.00 Rp 2,970,000.00
299,550.00 Rp 4,493,250.00
88,800.00 Rp 17,316,000.00
86,600.00 Rp 6,079,320.00
28,850.00 Rp 2,899,425.00
199,650.00 Rp 583,976.25
780,700.00 Rp 172,495,665.00
112,000.00 Rp 9,828,000.00
38,600.00 Rp 4,632,000.00
86,600.00 Rp 3,117,600.00
450,000.00 Rp 129,600,000.00
133,500.00 Rp 42,052,500.00
Rp 593,747,468.25
Rp 59,374,746.83
Rp 653,122,215.08
Rp 653,122,000.00
PEKERJAAN PEMBESIAN JALAN BETON/RIGID
a Potongan Pembesian A - A
- Besi Ø 8 Dudukan
- Besi Ø 10 Tulangan Melintang
- Tie Bar Ø 13
b Potongan Pembesian B - B
- Besi Ø 8 Dudukan
- Besi Ø 10 Tulangan Melintang
- Dowel Ø 19
c Potongan Pembesian D - D
- Besi Ø 8 Dudukan
- Besi Ø 10 Tulangan Melintang
- Besi Ø 8 Atas
1 Besi Ø 19 Dowel
2 Besi Ø 16 Tie Bar Baja Ulir
3 Besi Ø 10 Tulangan Melintang
4 Besi Ø 8 Dudukan
2 RUAS JALAN perum ( L = 6 m, T = 0,20 cm)
a Potongan Pembesian A - A
- Besi Ø 8 Dudukan
- Besi Ø 10 Tulangan Melintang
- Tie Bar Ø 13
b Potongan Pembesian B - B
- Besi Ø 8 Dudukan
- Besi Ø 10 Tulangan Melintang
- Dowel Ø 19
c Potongan Pembesian D - D
- Besi Ø 8 Dudukan
- Besi Ø 10 Tulangan Melintang
- Besi Ø 8 Atas
1 Besi Ø 19 Dowel
2 Besi Ø 16 Tie Bar Baja Ulir
3 Besi Ø 10 Tulangan Melintang
4 Besi Ø 8 Dudukan
Section I & II
Section III
TOTAL
ALAN BETON/RIGID
= 0,25 cm)
= 0.56 m x 8.83
= 5.30 m x 7
= 0.875 m x 8.83
= 1.12 m x 26.00
= 7.80 m x 8
= 0.875 m x 26.00
= 0.560 m x 17.67
= 5.30 m x 4
= 0.438 m x 17.67
`
RIGID PER 5.5M
= 1.12 m x 19.33
= 5.80 m x 8
= 0.875 m x 19.33
= 0.560 m x 17.67
= 5.30 m x 4
= 0.438 m x 17.67
`
RIGID PER 5.5M
KONTRAK 126,280.90
HIT. GAMBAR 34,855.73
SELISIH (91,425.17)
Sisi Jumlah
Bh = 29.12 m x 1 = 29.12 m
Bh = 62.40 m x 1 = 62.40 m
Bh = 22.75 m x 1 = 22.75 m
Sisi Jumlah
Bh = 9.89 m x 2 = 19.79 m
Bh = 21.20 m x 2 = 42.40 m
Bh = 7.73 m x 2 = 15.46 m
Sisi Jumlah
Bh = 21.65 m x 1 = 21.65 m
Bh = 46.40 m x 1 = 46.40 m
Bh = 16.92 m x 1 = 16.92 m
Sisi Jumlah
Bh = 9.89 m x 2 = 19.79 m
Bh = 21.20 m x 2 = 42.40 m
Bh = 7.73 m x 2 = 15.46 m
JUMLAH = 15,739.26 kg
KG
p 449,568.00
p 318,528.00
p 124,320.00
p 79,632.00
PEKERJAAN PEMBESIAN JALAN BETON/RIGID
a Potongan Pembesian A - A
- Besi Ø 8 Dudukan
- Besi Ø 10 Tulangan Melintang
- Tie Bar Ø 13
b Potongan Pembesian B - B
- Besi Ø 8 Dudukan
- Besi Ø 10 Tulangan Melintang
- Dowel Ø 19
c Potongan Pembesian D - D
- Besi Ø 8 Dudukan
- Besi Ø 10 Tulangan Melintang
- Besi Ø 8 Atas
1 Besi Ø 19 Dowel
2 Besi Ø 16 Tie Bar Baja Ulir
3 Besi Ø 10 Tulangan Melintang
4 Besi Ø 8 Dudukan
2 RUAS JALAN TEMBUS RINDAM ( L = 26.45 m, T = 0,25 cm)
a Potongan Pembesian A - A
- Besi Ø 8 Dudukan
- Besi Ø 10 Tulangan Melintang
- Tie Bar Ø 13
b Potongan Pembesian B - B
- Besi Ø 8 Dudukan
- Besi Ø 10 Tulangan Melintang
- Dowel Ø 19
c Potongan Pembesian D - D
- Besi Ø 8 Dudukan
- Besi Ø 10 Tulangan Melintang
- Besi Ø 8 Atas
1 Besi Ø 19 Dowel
2 Besi Ø 16 Tie Bar Baja Ulir
3 Besi Ø 10 Tulangan Melintang
4 Besi Ø 8 Dudukan
kantor
perum
TOTAL
ALAN BETON/RIGID
= 0.56 m x 8.83
= 5.30 m x 4
= 0.875 m x 8.83
= 0.56 m x 13.00
= 7.80 m x 4
= 0.875 m x 13.00
= 0.560 m x 8.83
= 5.30 m x 4
= 0.438 m x 8.83
`
RIGID PER 5.5M
= 0.56 m x 8.83
= 5.30 m x 4
= 0.875 m x 8.83
= 0.56 m x 9.67
= 5.80 m x 4
= 0.875 m x 9.67
= 0.560 m x 8.83
= 5.30 m x 4
= 0.438 m x 8.83
`
RIGID PER 5.5M
KONTRAK 34,243.50
HIT. YG AKAN DIKERJAKAN 21,496.12
SELISIH (12,747.38)
Sisi Jumlah
Bh = 7.28 m x 1 = 7.28 m
Bh = 31.20 m x 1 = 31.20 m
Bh = 11.38 m x 1 = 11.38 m
Sisi Jumlah
Bh = 4.95 m x 2 = 9.89 m
Bh = 21.20 m x 2 = 42.40 m
Bh = 3.86 m x 2 = 7.73 m
Sisi Jumlah
Bh = 5.41 m x 1 = 5.41 m
Bh = 23.20 m x 1 = 23.20 m
Bh = 8.46 m x 1 = 8.46 m
Sisi Jumlah
Bh = 4.95 m x 2 = 9.89 m
Bh = 21.20 m x 2 = 42.40 m
Bh = 3.86 m x 2 = 7.73 m
JUMLAH = 9,904.53 kg
KG
p 449,568.00
p 318,528.00
p 124,320.00
p 79,632.00
8 Lapis Pondasi Atas (LPA / Base Course) Agregat Kelas A tiap 1m³
Harga bahan:
- Batu pecah/split 2/3 m³ 0.768 262,650
- Pasir urug m³ 0.432 123,600
Upah tenaga:
- Pekerja Oh 1 100,000
- Mandor Oh 0.034 150,000
Err:508
Err:508
6 kali bolak-balik
201,715.20
53,395.20
Jumlah Harga Bahan 255,110.40
19,195.70
3,741.54
3,401.17
Jumlah Harga Peralatan 26,338.41
100,000.00
5,100.00
Jumlah Upah Tenaga 105,100.00
Jumlah Total 386,548.81
Jumlah Total + jasa 10% 425,200
BACK UP VOLUME TURAP PASANGAN BATU
I. Pas. Bauwplank 195.00 m'
L=RATA2
RENCANA GALIAN TANAH TURAB 1 + A. 0.30 + 0.60 = 0.45 m2
TURAB 2 2
L=RATA2
RENCANA URUGAN TANAH KEMBALI A. 0.50 + 0.10 = 0.30 m2
TURAB 1 2
L=RATA2
RENCANA URUGAN TANAH KEMBALI B. 0.50 + 0.10 = 0.30 m2
TURAB 2 2
L=RATA2
RENCANA PONDASI TURAB2 A. 0.30 + 0.60 = 0.45 m2
2
L=RATA2
RENCANA TURAB 2 A. 0.50 + 3.00 = 1.75 m2
2
JUMLAH TOTAL VOLUME TURAB 1 + TURAB 2 = 220.95 M3
T P
x 0.80 m' = 0.36 M2 x 195.00 m' = 70.20 M3
T=RATA2 P
x 1.50 m2 = 0.45 M2 x 25.00 m' = 11.25 M3
T=RATA2 P
x 1.75 m2 = 0.53 M2 x 170.00 m' = 89.25 M3 (+)
100.50 M3
T=RATA2
x 25.00 M' = 37.50 M2 x 0.45 m' = 16.88 M3 (+)
25.88 M3
T P
x 0.80 m' = 0.36 M2 x 170.00 m' = 61.20 M3
T=RATA2
x 170.00 m' = 297.50 M3 x 0.45 m' = 133.88 M3 (+)
195.08 M3
KEBUTUHAN LPA
NO PANJANG LEBAR TINGGI VOLUME
1 14.00 3.00 0.10 4.20
2 18.00 16.00 0.20 57.60
3 12.80 1.50 0.05 0.96
4 25.00 3.00 0.10 7.50
5 10.00 1.00 0.10 1.00
6 11.00 3.50 0.10 3.85
7 24.00 2.00 0.10 4.80
8 3.00 2.00 0.10 0.60
9 20.00 4.00 0.10 8.00
10 1.00 1.00 0.10 0.10
11 22.00 3.00 0.10 6.60
12 25.00 1.00 0.10 2.50
13 13.00 3.00 0.10 3.90
14 22.00 8.00 0.10 17.60
15 50.00 8.00 0.15 60.00
16 100.00 8.00 0.15 120.00
17 36.00 6.00 0.15 32.40
18 30.00 16.00 0.10 48.00
19 20.00 6.00 0.10 12.00
20 59.00 6.00 0.15 53.10
21 14.00 3.00 0.10 4.20
22 20.00 2.00 0.10 4.00
23 10.00 2.00 0.20 4.00
24 10.00 2.00 0.20 4.00
25 10.00 2.00 0.20 4.00
VOLUME TOTAL = 464.91
KEBUTUHAN LPB
NO PANJANG LEBAR TINGGI VOLUME
23 10.00 2.00 0.25 5.00
24 10.00 2.00 0.25 5.00
25 10.00 2.00 0.25 5.00
VOLUME TOTAL = 15.00
STA Posisi
STA 0+100 - STA 0+114 Kiri
STA 0+490 - STA 0+508 Kiri
STA 0+830 - STA 0+849 Kiri
STA 1+250 - STA 1+275 Kiri
STA 1+275 - STA 1+285 Kiri
STA 1+400 - STA 1+411 Kiri
STA 1+475 - STA 1+499 Kiri
STA 1+530 - STA 1+533 Kiri
STA 1+570 - STA 1+590 Kiri
STA 1+610 - STA 1+611 Kiri
STA 1+620 - STA 1+642 Kiri
STA 1+650 - STA 1+675 Kanan
STA 1+705 - STA 1+718 Kiri
STA 1+710 - STA 1+732 Kanan
STA 1+800 - STA 1+850 Kanan
STA 1+850 - STA 1+950 Kanan
STA 1+970 - STA 2+006 Kiri
STA 2+050 - STA 2+080 Kanan/Kiri
STA 2+105 - STA 2+125 Kiri
STA 2+135 - STA 2+194 Kiri
STA 2+205 - STA 2+219 Kiri
STA 2+240 - STA 2+260 Kiri
Riten 1
Riten 2
Riten 3
M3
STA Posisi
Riten 1
Riten 2
Riten 3
M3