Peningkatan Ekonomi Masyarakat
Peningkatan Ekonomi Masyarakat
Pagar Helow
Segmen 1
Panjang = 1.00 m
Tinggi = 1.00 m
V = 1.00 x 1.00
= 1.00 M3
Segmen 2
Panjang = 1.00 m
Tinggi = 1.00 m
V = 1.00 x 1.00
= 1.00 M2
Panjang = 0.50 m
Tinggi = 1.00 m
V = 0.50 x 1.00
= 0.50 M2
Segmen 3
Panjang = 1.00 m
Tinggi = 1.00 m
V = 1.00 x 1.00
= 1.00 M2
Segmen 4
Panjang = 1.00 m
Tinggi = 1.00 m
V = 1.00 x 1.00
= 1.00 M2
Panjang = 0.73 m
Tinggi = 1.00 m
V = 0.73 x 1.00
= 0.73 M2
Segmen 5
Panjang = 1.00 m
Tinggi = 1.00 m
V = 1.00 x 1.00
= 1.00 M2
Panjang = 0.73 m
Tinggi = 1.00 m
V = 0.73 x 1.00
= 0.73 M2
Segmen 6
Panjang = 1.00 m
Tinggi = 1.00 m
V = 1.00 x 1.00
= 1.00 M2
Panjang = 1.08 m
Tinggi = 1.00 m
V = 1.08 x 1.00
= 1.08 M2
Segmen 7
Panjang = 0.40 m
Tinggi = 1.00 m
V = 0.40 x 1.00
= 0.40 M2
Panjang = 0.50 m
Volume 568.48
Tinggi = 0.50 m
Jumlah = 4.00 Bh
tu Alam Teras V1 = 0.50 x 0.50 x 4.00
Panjang = 1.38 m = 1.00 M2
Tinggi = 2.06 m
Jumlah = 4.00 Bh
V1 = 1.38 x 2.06 x 4.00 4.13 4.13
= 11.37 M2 segmen = 25.00 segmen = 25.00
Total = 103.28 M2 Total = 103.28 M2
Volume Total Volume Total
231.36 134.69
Plesteran Plesteran
ENGINEER ESTIMATE (EE)
PEKERJAAN TANAH DAN PASANGAN
Panjang = 3.75 m
Tinggi = 2.80 m
V = 3.75 x 2.80
= 10.50 M3
Panjang = 2.50 m
Tinggi = 2.80 m
V = 2.50 x 2.80
= 7.00 M2
Lebar = 0.70 m
Tinggi = 2.80 m
V = 0.70 x 2.80
= 1.96 M2
Lebar = 0.75 m
Tinggi = 55.00 m
V = 0.75 x 55.00
= 41.25 M2
Lebar = 0.40 m
Tinggi = 55.00 m
V = 0.40 x 55.00
= 22.00 M2
BESI HELLOW
Panjang = 1.10 m
Jumlah = 8.00 m
Batu ALAM
Type
Lebar = 1.00 m
Tinggi = 0.40 m
V = 1.00 x 0.40
= 0.40 M2
Type2
Lebar = 1.12 m
Tinggi = 0.20 m
V = 1.12 x 0.20
= 0.22 M2
V.Total 0.62 M2
Jumlah = 4.00 Tiang
Segmen = 2.00 Segmen
= 4.99 M2
SLOOF 12/20
Panjang = 4.43 m
Lebar = 0.12 m
Tinggi = 0.20 m
KOLOM 12/12
Panjang = 0.12 m
Lebar = 0.12 m
Tinggi = 1.36 m
KOLOM 12/25
Panjang = 0.12 m
Lebar = 0.25 m
Tinggi = 1.36 m
KOLOM 25/66
Panjang = 0.25 m
Lebar = 0.66 m
Tinggi = 1.36 m
Panjang = 4.00 m
Lebar = 0.12 m
Tinggi = 0.12 m
Panjang = 0.20 m
Lebar = 0.25 m
Tinggi = 0.12 m
Panjang = 0.20 m
Lebar = 0.12 m
Tinggi = 1.00 m
Pilar
Panjang = 0.12 m
Lebar = 0.13 m
Tinggi = 4.20 m
Panjang = 0.25 m
Lebar = 0.12 m
Tinggi = 0.20 m
Jumlah' 0.07 M3
Jumlah 3.00 Pilar
Jumlah = 25.00 Segmen
= 5.18 M3
Panjang = 0.20 m
Lebar = 0.12 m
Tinggi = 2.06 m
Jumlah 4.00 Pilar
V = 0.20 x 0.12 x 2.06 x 4.00
= 0.20 M3
M
ENGINEER ESTIMATE (EE) ENGINEER ESTIMATE (EE) ENGINEER ESTIMATE (EE) ENGINEER ESTIMATE (EE) ENGINEER ESTIMATE (EE) ENGINEER ESTIMATE (EE) ENGINEER ESTIMATE (EE) ENGINEER ESTIMATE (EE) ENGINEER ESTIMATE (EE)
PEKERJAAN TANAH DAN PASANGAN PEK. PASANGAN PEKERJAAN BETON PEKERJAAN BETON PEKERJAAN BETON PEKERJAAN BETON PEKERJAAN BETON PEKERJAAN AKHIR PEKERJAAN AKHIR
Pek. Sloof Beton Bertulang 12/20
GALIAN TANAH Plesteran Ciprat Pek. Sloof Beton Bertulang 12/20 BESI HELLOW #REF! #REF! Pembersihan Akhir Pengecatan Pagar Besi Hollow
Panjang = 42.70 m Panjang = 1.00 m Pokok segmen 1 type 1 type 1 type 1 type 1 type 1
Lebar = 0.60 m Lebar = 1.00 m Panjang = 43.70 m Panjang = 41.70 m Panjang = 1.06 m Panjang = 1.12 m Panjang = 6.07 m Panjang = 197.04 m Panjang = 0.86 m
Tinggi = 0.50 m Jumlah Sisi = 2.00 m Koef Besi 10 = 0.617 m Lebar = 0.12 m Jumlah = 4.00 m Lebar = 0.20 m Lebar = 0.17 m Jumlah = 4.00 m
Jumlah = 4.00 m Tinggi = 0.20 m Segmen = 4.00
V1 = 42.70 x 0.60 x 0.50 V1 = 1.00 x 1.00 x 2.00 V1 = 1.06 x 4.00 V1 = 1.12 x 0.20 Sisi = 2.00 V1 = 197.04 x 0.17 V1 = 0.86 x 4.00
= 12.81 M3 = 2.00 M3 V1 = 43.70 x 0.62 x 4.00 V1 = 41.70 x 0.12 x 0.20 = 4.22 M = 0.22 M Volume = 48.56 m = 33.50 M = 3.42 M
= 107.76 Kg = 1.00 M3
segmen = 16.00 Begel Segmen = 4.00 Segmen = 16.00 Segmen = 4.00
Volume = 32.00 Panjang = 0.50 m Volume = 16.88 m Volume = 3.58 m bagian Atas profil Volume = 13.68 m
Model 2 Koef Besi 6 = 0.222 m type 2 type 2 type 2 type 2 0.86 type 2
Panjang = 1.09 m Jumlah = 278.00 m Panjang = 1.20 m Panjang = 0.86 m Panjang = 6.07 m Panjang = 12.17 m 0.92 Panjang = 1.00 m
Volume GALIAN TANAH 12.81 M3 Volume Pek. Sloof Beton Bertulang 12/20 1.00 M3
Lebar = 0.20 m Jumlah = 4.00 m Lebar = 0.40 m Lebar = 0.25 m 1.12 Jumlah = 4.00 m
Jumlah Sisi = 2.00 m V1 = 0.50 x 0.22 x 278.00 Segmen = 12.00 0.12
= 30.85 Kg V1 = 1.20 x 4.00 V1 = 0.86 x 0.40 Sisi = 2.00 V1 = 12.17 x 0.25 0.20 V1 = 1.00 x 4.00
PASANGAN BATU V1 = 1.09 x 0.20 x 2.00 #REF! = 4.80 M = 0.34 M Volume = 145.68 m = 3.04 M 0.35 = 4.00 M
= 0.44 M3
Volume Pek. Sloof Beton Bertulang 12/20 138.61 Kg
Segmen = 12.00 Segmen = 4.00 type 3 Segmen = 2.00 Segmen = 12.00
Panjang = 41.70 m segmen = 7.00 Panjang = 0.12 m Volume = 57.60 m Volume = 1.37 m Panjang = 0.20 m Volume = 6.09 m Volume = 48.00 m
Lebar = 0.45 m Volume = 3.05 #REF! Lebar = 0.12 m type 3 type 3
Tinggi = 0.60 m Tinggi = 1.36 m Panjang = 1.00 m Segmen = 7.00 Panjang = 9.30 m
Volume Plesteran Ciprat 35.05 M2
Pokok Lebar = 0.40 m Sisi = 2.00 Lebar = 0.25 m
V = 41.70 x 0.45 x 0.60 Panjang = 1.60 m V = 0.12 x 0.12 x 1.36 Volume = 2.80 m
Volume BESI HELLOW 74.48 M Panjang Besi 61.68
= 11.26 M3 Koef Besi 8 = 0.395 m = 0.02 M3 V1 = 1.00 x 0.40 V1 = 9.30 x 0.25
Plesteran Kaki Pondasi Jumlah = 4.00 m = 0.40 M = 2.33 M
Volume #REF! 197.04 M Lebar besi 0.16
Jumlah = 2.00 Tiang
V1 = 1.60 x 0.39 x 4.00 Segmen = 8.00 Segmen Segmen = 12.00 Segmen = 5.00
Volume Pengecatan Pagar Besi Hollow 9.87
Panjang = 41.70 m = 2.53 Kg = 0.31 M3 Volume = 4.80 m Volume = 11.63 m
Lebar = 0.30 m Begel type 4
Sisi = 2.00 bh Panjang = 0.34 m Panjang = 2.00 m Profil 51.21 M
Volume PASANGAN BATU 11.26 M3
Koef Besi 6 = 0.222 m Lebar = 2.00 m
Volume #REF! 0.31 M3
V = 41.70 x 0.30 x 2.00 Jumlah = 11.00 m Pilar MODEL 1
PAS. BATU KOSONG = 25.02 M2 V1 = 2.00 x 2.00 Type 1
V1 = 0.34 x 0.22 x 11.00 #REF! = 4.00 M Panjang = 4.62 m
Pengurangan = 24.00 = 0.83 Kg Lebar = 0.12 m
Panjang = 41.70 m Luas = 0.04 Segmen = 2.00
Lebar = 0.60 m Volume = 0.86 Jumlah = 2.00 Tiang Panjang = 0.12 m Volume = 8.00 m V1 = 4.62 x 0.12
Tinggi = 0.15 m Segmen = 8.00 Segmen Lebar = 0.25 m = 0.55 M
Plestera Volume #REF! 27.50 M
Volume n Kaki 24.16 m2
Pondasi = 53.68 kg Tinggi = 1.36 m
V = 41.70 x 0.60 x 0.15 Segmen = 8.00
= 3.75 M3 V = 0.12 x 0.25 x 1.36 jumlah = 3.00 pilar
Plesteran Beton = 0.04 M3 Volume = 13.31 m
Volume PAS. BATU KOSONG 3.75 M3 Volume #REF! 53.68 Kg
M
ENGINEER ESTIMATE (EE)
DAFTAR KUANTITAS DAN HARGA
Volume Papan
No. Uraian Pekerjaan segmen 2 SEGMEN 2 SEGMEN 3
segmen 1 nama
1 2 3
I PEKERJAAN PENDAHULUAN
1 Pembersihan Lapangan dan Peralatan 1.00
2 Pengukuran dan Pemasangan Bowplank 1.00
3 Papan Nama Proyek 1.00
Sub Total 1
II PEKERJAAN TANAH DAN PASIR
1 Pek. Galian Tanah Pondasi 12.81 #REF! 4.0164
2 Pek. Urugan Tanah Kembali 3.20 #REF! 1.00
3 Pek. Urugan Pasir Dibawah Pondasi 1.25 #REF! 0.3482
### 0.4632
### 0.26055
Sub Total 2
III PEK. PASANGAN
1 Pas. Batu Kosong 3.75 #REF! 1.0446
2 Pas. Pondasi 1 : 5 11.26 #REF! 11.375043
3 Pas. Dinding Batu Bata 1/2 Bata Camp. 1 : 5 24.77 #REF! 0.5376
4 Pek. Plesteran Ciprat (Tekstur Kasar) Camp 1 : 2 35.05 #REF!
5 Pek. Plesteran Beton Camp 1 : 3 40.42 #REF! 34.521
6 Pek. Kaki Pondasi Camp. 1 : 3 24.16 #REF! 1.05
7 Pek. Acian Dinding, & Pondasi 1 Pc : 7 Kpr 64.57 #REF! 35.57
Sub Total 3
IV PEKERJAAN BETON & PEMBESIAN
1 Pek. Sloof Beton Bertulang 12/20 1.00 #REF! 0.24
2 Pek. Kolom Beton Bertulang 12/12 0.31 #REF!
3 Pek. Kolom Beton Bertulang 12/25 0.57 #REF! 0.12
4 Pek. Kolom Beton Bertulang 25/66 1.80 #REF!
5 Pek. Kolom Beton Bertulang 50/50 1.28 #REF!
6 Pek. Ring Balk Beton Bertulang 12/12 0.45 #REF! 0.09
7 Pek. Kolom Beton Tak Bertulang 12/20 0.17 #REF!
8 Pek. Cor Kolom Beton Camp. 1 : 2 : 3 (Pilar) 1.73 #REF!
9 Pek. Pembesian 588.87 #REF! 104.31
10 Pek. Pas Terali Besi Hellow 74.48 #REF! 9.60 11
11 Pek. Profil Beton 197.04 #REF! 3.12
12 Pek. Pas. Batu Alam 27.50 #REF!
Cor Lantai Alas Keramik 0.14
Sub Total 4
V PEKERJAAN PENGECATAN
1 Pengecetan Dinding 143.56 #REF! 30.391
2 Pengecatan Pagar Besi Hollow 9.87 #REF! 2.592
Sub Total 5
VI PEKERJAAN AKHIR
1 Pembersihan Akhir 1.00
2 Dokumentasi & Administrasi 1.00
Sub Total 6
ENGINEER ESTIMATE (EE)
REKAPITULASI
No. URAIAN
1 PEKERJAAN PENDAHULUAN
3 PEK. PASANGAN
5 PEKERJAAN PENGECATAN
6 PEKERJAAN AKHIR
JUMLAH
PPN 10 %
TOTAL
DIBULATKAN
1.00
1.00
1.00
-
-
#REF!
#REF!
#REF!
0.46
0.26
-
-
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
-
-
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.14
-
-
#REF!
#REF!
-
-
1.00
1.00
-
ENGINEER ESTIMATE (EE) ENGINEER ESTIMATE (EE) ENGINEER ESTIMATE (EE) ENGINEER ESTIMATE (EE) ENGINEER ESTIMATE (EE) ENGINEER ESTIMATE (EE) ENGINEER ESTIMATE (EE) ENGINEER ESTIMATE (EE) ENGINEER ESTIMATE (EE)
PEKERJAAN TANAH DAN PASANGAN PEK. PASANGAN PEKERJAAN BETON PEKERJAAN BETON PEKERJAAN BETON PEKERJAAN BETON PEKERJAAN BETON PEKERJAAN AKHIR PEKERJAAN AKHIR
Pek. Sloof Beton Bertulang 12/20
GALIAN TANAH Pek. Sloof Beton Bertulang 12/20 BESI HELLOW #REF! #REF! Pembersihan Akhir Pengecatan Pagar Besi Hollow
Panjang = 6.38 m PASANGAN DINDING BATU BATA Pokok segmen 1 type 1 type 1 type 1 type 1 type 1
Lebar = 0.75 m Segmen 1 Panjang = 1.70 m Panjang = 1.70 m Panjang = 1.20 m Panjang = 0.80 m Panjang = 0.78 m Panjang = 6.38 m Panjang = 1.10 m
Tinggi = 0.50 m Type 1 Koef Besi 10 = 0.617 m Lebar = 0.12 m Jumlah = 4.00 m Lebar = 0.40 m Lebar = 2.40 m Jumlah = 4.00 m
Lebar = 0.84 m Jumlah = 4.00 m Tinggi = 0.20 m Segmen = 2.00
V1 = 6.38 x 0.75 x 0.50 Tinggi = 0.32 m V1 = 1.20 x 4.00 V1 = 0.80 x 0.40 Sisi = 2.00 V1 = 6.38 x 2.40 V1 = 1.10 x 4.00
= 2.39 M3 Sisi = 2.00 Bh V1 = 1.70 x 0.62 x 4.00 V1 = 1.70 x 0.12 x 0.20 = 4.80 M = 0.32 M Volume = 3.12 m = 15.31 M = 4.40 M
V1 = 0.84 x 0.32 x 2.00 = 4.19 Kg = 0.04 M3
= 0.54 M3 Begel Segmen = 2.00 Segmen = 4.00 Segmen = 6.00
Panjang = 5.59 m Panjang = 0.50 m Volume = 9.60 m Volume = 1.28 m #REF! Panjang = 6.38 m Volume = 26.40 m
Lebar = 0.40 m Koef Besi 6 = 0.222 m Panjang = 5.75 m Lebar = 2.05 m
Volume PASANGAN DINDING BATU BATA 0.54 M2
Tinggi = 0.40 m Jumlah = 12.00 m Panjang = 1.70 m
Volume #REF! 10.56 M
#REF! Lebar = 0.12 m lebar = 0.50 V1 = 6.38 x 2.05
V2 = 5.59 x 0.40 x 0.40 V1 = 0.50 x 0.22 x 12.00 Tinggi = 0.20 m Pengecatan Besi Hellow Tebal = 0.05 = 13.08 M
= 0.89 M3 Belakang = 1.33 Kg Panjang = 8.10 m Volume = 0.14 m
Panjang = 6.38 m V1 = 1.70 x 0.12 x 0.20 Jumlah = 0.16 m
Panjang = 0.75 m Lebar = 2.40 m Sisi = 5.52 x 2.00 = 0.04 M3 Panjang = 2.00 m
Lebar = 0.60 m Sisi = 1.00 bh = 11.05 Kg V1 = 8.10 x 0.16 Lebar = 0.50 m
Tinggi = 0.50 m = 1.30 M #REF!
Sisi = 2.00 Sisi V = 6.38 x 2.40 x 1.00 Panjang = 6.48 m Panjang = 5.75 m V1 = 2.00 x 0.50
V3 = 0.75 x 0.60 x 0.50 x 2.00 = 15.31 M2 Lebar = 0.12 m Segmen = 2.00 = 1.00 M
= 0.45 M3 Tinggi = 0.20 m Volume = 2.59 m lebar = 1.55 = 2.00
Depan
Panjang = 5.59 m Panjang = 6.38 m V1 = 6.48 x 0.12 x 0.20 Volume = 8.91 m
Lebar = 0.50 m Lebar = 2.05 m = 0.16 M3 type 1
30 m2
Tinggi = 0.10 m Sisi = 1.00 bh Pokok segmen 1 Panjang = 1.38 m
Volume #REF! 8.91 M
Panjang = 6.48 m Jumlah = 4.00 m
V1 = 5.59 x 0.50 x 0.10 V = 6.38 x 2.05 x 1.00 Koef Besi 10 = 0.617 m
= 0.28 M3 = 13.08 M2 Jumlah = 4.00 m V1 = 1.38 x 4.00
= 5.50 M
Samping V1 = 6.48 x 0.62 x 4.00
Panjang = 2.00 m = 15.98 Kg Segmen = 2.00 1.10
Lebar = 0.50 m Begel Volume = 11.00 m 0.92
Volume GALIAN TANAH 4.02 M3 Volume Pek. Sloof Beton Bertulang 12/20 0.24 M3
Sisi = 2.00 bh Panjang = 0.50 m 1.12
Koef Besi 6 = 0.222 m 0.12
V = 2.00 x 0.50 x 2.00 Jumlah = 44.00 m 0.20
PASANGAN BATU = 2.00 M2 #REF! 0.35
V1 = 0.50 x 0.22 x 44.00
Type 1 Atas batu Bata = 4.88 Kg Panjang = 2.00 m
Panjang = 6.38 m Panjang = 0.85 m Lebar = 0.12 m
Lebar = 0.75 m Lebar = 0.25 m Sisi = 20.86 x 1.00 Tinggi = 0.25 m
Tinggi = 0.70 m Sisi = 2.00 bh = 20.86 Kg J4mlah = 2.00
V1 = 2.00 x 0.12 x 0.25 x 2.00
V = 6.38 x 0.75 x 0.70 V = 0.85 x 0.25 x 2.00 = 0.12 M3
Volume BESI HELLOW 9.60 M Panjang Besi 26.40
= 3.35 M3 = 0.43 M2
Volume Pek. Sloof Beton Bertulang 12/20 31.91 Kg
Panjang = 1.56 m
Panjang = 5.59 m
Volume #REF! 0.09 M3
Lebar = 0.40 m
Tinggi = 0.15 m
URUGAN PASIR
Panjang = 6.38 m
Lebar = 0.60 m
Tinggi = 0.05 m
Panjang = 5.59 m
Volume pilar 0.20 M3
Lebar = 0.40 m
Tinggi = 0.05 m
Panjang = 0.75 m
Lebar = 0.60 m
Tinggi = 0.05 m
Panjang = 0.75 m
Lebar = 0.60 m
Tinggi = 0.05 m
#REF!
Panjang = 5.79 m
Lebar = 0.40 m
Tinggi = 0.20 m
0.00 M
Volume #REF! 0.46 M3
#REF!
Panjang = 5.79 m
Lebar = 0.45 m
Tinggi = 0.10 m
0.00 M
V = 5.79 x 0.45 x 0.10
= 0.26 M3
0.00 M
ENGINEER ESTIMATE (EE)
PEKERJAAN AKHIR
M
PEMBESIAN PEMBESIAN PEMBESIAN PEMBESIAN PEMBESIAN PEMBESIAN
SLOOF 12/20 KOLOM 12/12 KOLOM 12/25 KOLOM 25/66 Beton 50/50 RingBalk
Pokok segmen 1 Pokok segmen 1 Pokok segmen 1 Pokok segmen 1 Pokok segmen 1 Pokok segmen 1
Panjang = 119.35 m Panjang = 1.61 m Panjang = 1.61 m Panjang = 1.61 m Panjang = 2.60 m Panjang = 1.20 m
Koef Besi 10 = 0.617 m Koef Besi 8 = 0.395 m Koef Besi 8 = 0.395 m Koef Besi 12 = 0.888 m Koef Besi 12 = 0.888 m Koef Besi 8 = 0.395 m
Jumlah = 4.00 m Jumlah = 4.00 m Jumlah = 6.00 m Jumlah = 12.00 m Jumlah = 12.00 m Jumlah = 4.00 m
V1 = 119.35 x 0.62 x 4.00 V1 = 1.61 x 0.39 x 4.00 V1 = 1.61 x 0.39 x 6.00 V1 = 1.61 x 0.89 x 12.00 V1 = 2.60 x 0.89 x 12.00 V1 = 1.20 x 0.39 x 4.00
= 294.32 Kg = 2.54 Kg = 3.81 Kg = 17.15 Kg = 27.70 Kg = 1.89 Kg
Begel Begel Begel Begel Begel Begel
Panjang = 0.44 m Panjang = 0.38 m Panjang = 0.66 m Panjang = 1.76 m Panjang = 1.80 m Panjang = 1.80 m
Koef Besi 6 = 0.222 m Koef Besi 6 = 0.222 m Koef Besi 6 = 0.222 m Koef Besi 6 = 0.222 m Koef Besi 8 = 0.395 m Koef Besi 6 = 0.222 m
Jumlah = 796.00 m Jumlah = 11.00 m Jumlah = 11.00 m Jumlah = 11.00 m Jumlah = 17.00 m Jumlah = 7.00 m
V1 = 0.44 x 0.22 x 796.00 V1 = 0.38 x 0.22 x 11.00 V1 = 0.66 x 0.22 x 11.00 V1 = 1.76 x 0.22 x 11.00 V1 = 1.80 x 0.39 x 17.00 V1 = 1.80 x 0.22 x 7.00
= 77.73 Kg = 0.93 Kg = 1.61 Kg = 4.30 Kg = 12.07 Kg = 2.80 Kg
Jumlah = 2.00 Tiang Jumlah = 2.00 Tiang Jumlah = 25.00 Tiang Total = 39.77 Total = 4.69
Segmen = 2.00 Segmen Segmen = 2.00 Segmen = 536.21 M3 Jumlah = 4.00 Tiang Jumlah = 4.00 Tiang
= 13.87 M3 = 21.69 M3 Segmen = 0.00 Segmen Segmen = 2.00 Segmen
= 159.09 M3 = 37.52 M3
P as. Batu
C or Beton
P lesteran
Siaran
30 cm 200 cm 30 cm
C oporan
10 cm
31 cm 30 cm
20 cm
50 cm
36 cm
80 cm 80 cm
10 cm
20 cm
102 cm
100 cm
70 cm
80 cm
50 cm
80 cm 80 cm
Rabat
P L T J V
141.00 2.00 0.20 1.00 56.40 m3
Jumlah 56.40 M3
TALUD
Galian Tanah
L T Ls2
0.80 0.80 0.64 M2
Ls1 Ls2 Lsr P J
0.40 0.64 0.52 6.00 2.00
Volume = 6.24 M3
STA 1-2 6 - 85 m
L T Ls1
0.80 0.80 0.64 M2
L T Ls2
0.80 0.80 0.64 M2
STA 3 - 4 91 - 110 m
L T Ls1
0.80 0.80 0.64 M2
L T Ls2
0.80 0.80 0.64 M2
L T Ls2
0.80 0.80 0.64 M2
L T Ls2
0.80 0.50 0.40 M2
Jumlah = 180.304 M3
Pas Coporan
STA 0-1 0-6 m
L T Ls1
0.80 0.50 0.40 M2
L T Ls2
0.80 0.80 0.64 M2
STA 1-2 6 - 85 m
L T Ls1
0.80 0.80 0.64 M2
L T Ls2
0.80 0.80 0.64 M2
L T Ls2
0.80 0.80 0.64 M2
L T Ls2
0.80 0.80 0.64 M2
L T Ls2
0.80 0.50 0.40 M2
Jumlah = 180.304 M3
Pas Dinding Talud
STA 0-1 0 -6 m
La Lb Lr
0.30 0.36 0.33
Lr T Ls1
0.33 0.30 0.10
La Lb Lr
0.30 0.5 0.4
Lr T Ls2
0.40 1.00 0.40
La Lb Lr
0.30 0.5 0.4
Lr T Ls1
0.4 1.00 0.4
La Lb Lr
0.30 0.6 0.45
Lr T Ls2
0.45 1.50 0.675
STA 3 - 4 91-110 m
La Lb Lr
0.30 0.6 0.45
Lr T Ls1
0.45 1.5 0.68
La Lb Lr
0.30 0.5 0.40
Lr T Ls2
0.40 1.00 0.40
STA 4 -5 110-140 m
La Lb Lr
0.30 0.5 0.4
Lr T Ls1
0.4 1.00 0.4
La Lb Lr
0.30 0.5 0.4
Lr T Ls2
0.4 1.00 0.40
STA 5 - 6 140-147 m
La Lb Lr
0.30 0.5 0.4
Lr T Ls1
0.4 1.00 0.4
La Lb Lr
0.30 0.36 0.33
Lr T Ls2
0.33 0.30 0.10
Jumlah = 127.479 M3
Jumlah Total Pas. Talud = 307.783 M3
Plesteran
P L J Ls
143.3 0.40 2 114.64 M2
Siaran
T0 T1 T2 T3 T4 T5 T6
0.31 1.02 1.53 1.53 1.020 1.02 0.310
Tr = 0.96 m
Tr P J Ls
0.963 143.3 2.00 275.95 M2
Volume Ls P
2.1 2.00
4.2 M3
Volume Ls P
75.05 2.00
150.1 M3
STA 3 - 4 91 -110 m
T1 T2 Tr L Ls
1.2 0.7 0.95 19 18.05
Volume Ls P
18.05 2.00
36.1 M3
STA 4 - 5 110-140 m
T1 T2 Tr L Ls
0.7 0.7 0.7 30 21
Volume Ls P
21 2.00
42 M3
STA 5 - 6 140-147 m
1/2 a x t
1/2 0.7 x 7
2.45 M2
Volume Ls P
2.45 2.00
4.9 M3
Jumlah = 237.3 M3
ANALISA HARGA UPAH DAN BAHAN
3 1 m3 Urugan Tanah
0.300 Org/ Hr Pekerja Rp. 50,000.00 = Rp. 15,000.00
0.010 Org/ Hr Mandor Rp. 0.00 = Rp. 0.00
1.200 m3 Tanah Urug Rp. 100,000.00 = Rp. 120,000.00
Rp. 135,000.00
1 2 3 4 5
I PEKERJAAN PENDAHULUAN
1 Pemasangan Papan Proyek 1.00 Ls Rp 150,000.00 Rp 150,000.00
2 Pembersihan Lapangan Dan Peralatan 1.00 Ls Rp 600,000.00 Rp 600,000.00
3 Pengukuran Dan pemasangan Bouwplank 1.00 Ls Rp 600,000.00 Rp 600,000.00
Sub Total 1 Rp 1,350,000.00
II PEKERJAAN TANAH ###
1 Pek. Galian Tanah Pondasi 180.30 M³ Rp 20,000.00 Rp 3,606,080.00
2 Pek. Urugan Tanah 237.30 M³ Rp 135,000.00 Rp 32,035,500.00
Sub Total 2 Rp 35,641,580.00
III PEK. PASANGAN Demobilisasi
1 Pek. Pasangan Batu 1 : 4 307.78 M³ Rp 798,000.00 Rp 245,610,734.25
2 Pek. Plesteran Camp 1 : 2 114.64 M2 Rp 43,558.00 Rp 4,993,489.12
3 Pek. Siaran 1 : 2 275.95 M2 Rp 43,558.00 Rp 12,020,041.67
Sub Total 3 Rp 262,624,265.04
IV PEKERJAAN BETON
1 Pek. Pondasi Cor Latai Beton 56.40 M³ Rp 872,650.00 Rp 49,217,460.00
Sub Total 4 Rp 49,217,460.00
V PEKERJAAN AKHIR ###
1 Pekerjaan Prasasti 1.00 Ls Rp 750,000.00 Rp 750,000.00
2 Pembersihan Akhir 1.00 Ls Rp 500,000.00 Rp 500,000.00
Sub Total 5 Rp 1,250,000.00
Sub Total 6 Rp 350,083,305.04
###
REKAPITULASI
JUMLAH HARGA
No. URAIAN
(Rp)
JUMLAH Rp 350,083,305.04
TERBILANG : ###
SAHRIL L BURA
Kepala Desa
ENGINEER ESTIMATE (EE) ###
1 2 3 4 5
I. UPAH KERJA
1 Pekerja orang/hari Rp 50,000.00
2 Mandor orang/hari Rp -
3 Tukang Batu/Kayu/Besi/Cat/Listrik orang/hari Rp 60,000.00
4 Kepala Tukang orang/hari Rp 70,000.00
II. BAHAN-BAHAN
1 Batu Kali/Batu Gunung m³ Rp 180,000.00 ###
2 Kerikil m³ Rp 180,000.00
3 Pasir Pasang m³ Rp 180,000.00
4 Pasir Cor m³ Rp 180,000.00
5 Pasir Urug m³ Rp 180,000.00
6 Tanah Timbunan m³ Rp 100,000.00
7 Pasir Plesteran m³ Rp 180,000.00
8 Batu Bata bh Rp 1,825.00
9 Kapur kg Rp 67,500.00 ###
10 Semen / PC. kg Rp 120,000.00 ###
11 Semen Warna kg Rp 30,063.00 ###
12 Kayu Klas I m³ Rp 3,088,750.00
13 Kayu Klas II m³ Rp 2,000,000.00 ###
14 Kayu Kelas III Campuran m³ Rp 1,400,000.00 ###
15 Triplek 3mm lbr Rp 74,175.00
16 Besi Beton SNI Dia. 6 kg Rp 53,425.00 ###
17 Besi Beton SNI Dia. 12 kg Rp 143,775.00
18 Besi Beton SNI Dia. 16 kg Rp 258,525.00
19 Besi Beton SNI Dia. 10 kg Rp 104,425.00
20 Bendrat kg Rp 38,475.00 ###
21 Paku Biasa kg Rp 30,888.00 ###
22 Paku Triplek kg Rp 34,075.00 ###
23 Paku Seng kg Rp 40,450.00 ###
24 Cat Tembok I kg Rp 161,575.00
25 Cat Tembok II kg Rp 46,825.00
26 Cat Genteng kg Rp 35,669.00
27 Minyak Cat kg Rp 45,000.00
28 Kayu Dolken Btg Rp 15,000.00
29 many Kayu Rp 43,638.00
30 Pipa PVC Dia. 3" Btg Rp 129,925.00
###
Dibuat
Tenaga Teknis
WAHYUDI NUSI