Rab Dermaga Fix
Rab Dermaga Fix
A. URAIAN PERALATAN
3. Workshop =
(6,25 % - 8,75 %) x B J 0.00 Rupiah
W
4. Sparepart = (12,5 % - 17,5 %) x B K 77,000.00 Rupiah
W
5. Operator = ( 1 Orang / Jam ) x U1 L #REF! Rupiah
6. Pembantu Operat= ( 1 Orang / Jam ) x U2 M #REF! Rupiah
A. URAIAN PERALATAN
3. Workshop =
(6,25 % - 8,75 %) x B J 0.00 Rupiah
W
4. Sparepart = (12,5 % - 17,5 %) x B K 65,000.00 Rupiah
W
5. Operator = ( 1 Orang / Jam ) x U1 L #REF! Rupiah
6. Pembantu Operat= ( 1 Orang / Jam ) x U2 M #REF! Rupiah
A. URAIAN PERALATAN
3. Workshop =
(6,25 % - 8,75 %) x B J 0.00 Rupiah
W
4. Sparepart = (12,5 % - 17,5 %) x B K 12,300.00 Rupiah
W
5. Operator = ( 1 Orang / Jam ) x U1 L #REF! Rupiah
6. Pembantu Operat= ( 1 Orang / Jam ) x U2 M #REF! Rupiah
A. URAIAN PERALATAN
3. Workshop =
(6,25 % - 8,75 %) x B J 0.00 Rupiah
W
4. Sparepart = (12,5 % - 17,5 %) x B K 110,000.00 Rupiah
W
5. Operator = ( 1 Orang / Jam ) x U1 L #REF! Rupiah
6. Pembantu Operat= ( 1 Orang / Jam ) x U2 M #REF! Rupiah
A. URAIAN PERALATAN
3. Workshop =
(6,25 % - 8,75 %) x B J 0.00 Rupiah
W
4. Sparepart = (12,5 % - 17,5 %) x B K 12,575.00 Rupiah
W
5. Sopir = ( 1 Orang / Jam ) x U1 L #REF! Rupiah
6. Pembantu Sopir = ( 1 Orang / Jam ) x U2 M #REF! Rupiah
A. URAIAN PERALATAN
3. Workshop =
(6,25 % - 8,75 %) x B J 0.00 Rupiah
W
4. Sparepart = (12,5 % - 17,5 %) x B K 97,500.00 Rupiah
W
5. Operator = ( 1 Orang / Jam ) x U1 L #REF! Rupiah
6. Pembantu Operat= ( 1 Orang / Jam ) x U2 M #REF! Rupiah
A. URAIAN PERALATAN
Tenaga
0.200 Oh Pekerja #REF! Rp #REF!
0.150 Oh Tukang Batu #REF! Rp #REF!
0.010 Oh Kepala Kelompok #REF! Rp #REF!
B Rp #REF!
JUMLAH ( A+B ) Rp #REF!
8. 1 KG PEKERJAAN PEMBESIAN
Bahan
1.050 Kg Besi Beton #REF! Rp #REF!
0.015 Kg Kawat Beton #REF! Rp #REF!
A Rp #REF!
Tenaga
0.007 Oh Pekerja #REF! Rp #REF!
0.007 Oh Tukang Batu #REF! Rp #REF!
0.0003 Oh Kepala Kelompok #REF! Rp #REF!
B Rp #REF!
JUMLAH (A+B) Rp #REF!
DASAR PERHITUNGAN
(0.2 + 0.25)
Talud = x 0.83 x 18.00
2
= 3.34 m3
(0.2 + 0.42)
Pagar = x 0.40 x 22.52
2
= 2.79 m3
Total = 29.06 m3
DASAR PERHITUNGAN
GAMBAR/SKET PERHITUNGAN
10. Beton Bertulang
Gambar Terlampir a. Volume Sloof :
- Sloof Bangunan 16/20: = L x T x P
= 0.16 x 0.20 x 83.00
= 2.66 m3
- Sloof Pagar 12/15: = L x T x P
= 0.13 x 0.13 x 19.17
= 0.32 m3
Total Sloof = 2.98 m3
DASAR PERHITUNGAN
GAMBAR/SKET PERHITUNGAN
g Pembesian Plat
3.90 1 Plat Dapur+Wc Besi ф10-15 :
- Memanjang :
3.90
Bentang/Jarak = = 26.00 + 1 = 27.00
0.15
3.20
Banjang Besi = 3.20 x 27.00 = 86.4 x 2
= 172.80 m'
- Melintang :
3.20
Bentang/Jarak = = 21.33 + 1 = 22.33
0.15
Banjang Besi = 3.90 x 22.33 = 87.1 x 2
= 174.20 m'
DASAR PERHITUNGAN
GAMBAR/SKET PERHITUNGAN
45 2 Plat Teras Besi ф10-15 :
45 - Memanjang :
2.00 1.50 7.10
Bentang/Jarak = = 47.33 + 1 = 48.33
0.15
7.10 Banjang Besi = 0.45 x 48.33 = 21.75 x 2
= 43.50 m'
3.60 - Melintang :
0.45
Bentang/Jarak = = 3.00 + 1.00 = 4.00
0.15
Banjang Besi = 7.10 x 4.00 = 28.40 x 2
= 56.80 m'
1.3
0.30 x 5 3 Plat Kanopi (Plat P.Jendela) Besi ф10-15 :
p = 6.50 - Memanjang :
0.30
Bentang/Jarak = = 2.00 + 1 = 3.00
0.15
Banjang Besi = 9.24 x 3.00 = 27.72 x 2
2.74 = 55.44 m'
0.30 X 1 - Melintang :
P = 2.74 9.24
Bentang/Jarak = = 61.60 + 1 = 62.60
0.15
Tot P = 9.24 Banjang Besi = 0.30 x 62.60 = 18.78 x 2
= 37.56 m'
4 Plat Meja Beton Besi ф10-10 :
- Memanjang :
1.90
Bentang/Jarak = = 19.00 + 1 = 20.00
0.10
Banjang Besi = 0.60 x 20.00 = 12.00 x 1
= 12.00 m'
- Melintang :
0.60
Bentang/Jarak = = 6.00 + 1 = 7.00
0.10
Banjang Besi = 1.90 x 7.00 = 13.30 x 1
= 13.30 m'
3.50 4 Plat Dekker Besi ф10-15 :
- Memanjang :
1.10 3.50
Bentang/Jarak = = 23.33 + 1 = 24.33
0.15
Banjang Besi = 1.10 x 24.33 = 26.77 x 2
= 53.53 m'
- Melintang :
1.10
Bentang/Jarak = = 7.33 + 1 = 8.33
0.15
Banjang Besi = 3.50 x 8.33 = 29.17 x 2
= 58.33 m'
Kebutuhan Besi:
1,284.76 m' x 1)
Total Besi ф12 =
12
= 107.00 btg = 1140.05 Kg
958.15 m' x 1)
Total Besi ф10 =
12
= 80.00 btg = 590.43 Kg
- m' x 1)
Total Besi ф8 =
12
= - btg = 0.00 Kg
1,297.87 m' x 1)
Total Besi ф6 =
12
= 108.00 btg = 287.92 Kg
DASAR PERHITUNGAN
GAMBAR/SKET PERHITUNGAN
Baut / Sekrup
Mur Baut 20 mm (KK. A) = 15 x 4 = 60 Bh
Mur Baut 20 mm (KK. B) = 17 x 2 = 34 Bh
= 94 Bh
DASAR PERHITUNGAN
GAMBAR/SKET PERHITUNGAN
DASAR PERHITUNGAN
GAMBAR/SKET PERHITUNGAN
28 Pengecatan Kayu
a. Lisplank = 8.66 m2
Kusen Pintu&Jendela P L Bh
P1 = 5.30 x 0.23 x 2.00 = 2.44 m2
P2 = 5.10 x 0.23 x 2.00 = 2.35 m2
= 4.78 m2
P L Btg
PJ1 h = 2.20 x 0.23 x 1 = 0.51 m2
h = 1.30 x 0.23 x 1 = 0.30 m2
v = 2.10 x 0.23 x 2 = 0.97 m2
v = 1.15 x 0.23 x 2 = 0.53 m2
= 2.30 m2 x 1 Bh = 2.30 m2
Dibuat Oleh :
PELAKSANA KEGIATAN
MUH. YUSUF
Ketua TPK
2.00
2.00
2.75
2.00
21.00 6.00 2.00 10.00
650,000.00
216,666.67
Err:522
27
5
32.00
16.00
22.52 7.86
18.52 7.47
3.65 3.60
14.87 18.93
7.10
12 14 12 besi
#REF! #REF! #REF! #REF!
12 12 12 12.00
#REF! #REF!
25.30
2.108333333
111.87
9.322222222
Bj
0.887 1,139.58 0.47
Pjg
0.006165 12 12 1,140.56
0.62
594.05 (3.62)
0.006165 10 10 590.70
0.393 -
0.006165 8 8 -
0.006165 6 6 288.05
2,019.17 2,019.31
6 4 24
24
1.05 0.3
2.9
3.045
30
30
900
DAFTAR ANALISA BAHAN DAN HOK
Balok Kayu Balok Kayu Balok Kayu Balok Kayu Balok Kayu Kayu Kayu
Klas I Klas I klas II klas II klas II Sandaran Sandaran Paku Beton Baut Panjang Paku Campur Pekerja Tukang
15 x 15 10 x 10 8 x 12 6 x 12 5x7 Kalas I Kalas II 25 Cm
NO. URAIAN PEKERJAAN SAT. VOLUME KOEF. 3 x 20 3 x 15
Balok Kayu Balok Kayu Balok Kayu Balok Kayu Balok Kayu Kayu Kayu
Klas I Klas I klas II klas II klas II Sandaran Sandaran Paku Beton Baut Panjang Paku Campur Pekerja Tukang
15 x 15 10 x 10 8 x 12 6 x 12 5x7 Kalas I Kalas II 25 Cm
NO. URAIAN PEKERJAAN SAT. VOLUME KOEF. 3 x 20 3 x 15
TOTAL 1.09 6.60 9.38 17.41 3.30 16.76 4.24 86.76 19.90 45.66 561.37 194.02
DIBULATKAN 1.00 7.00 9.00 17.00 3.00 17.00 4.00 87.00 20.00 46.00 561.00 194.00
Balok Kayu Balok Kayu Balok Kayu Balok Kayu Balok Kayu Kayu Kayu
Klas I Klas I klas II klas II klas II Sandaran Sandaran Paku Beton Baut Panjang Paku Campur Pekerja Tukang
15 x 15 10 x 10 8 x 12 6 x 12 5x7 Kalas I Kalas II 25 Cm
NO. URAIAN PEKERJAAN SAT. VOLUME KOEF. 3 x 20 3 x 15
297,500,000
P
DAFTAR ANALISA BAHAN DAN HOK
Pasir Beton Semen Papan Kayu Atap Sekrup Atap Paku Cat Meny Cat Lapis 2 Pekerja Tukang
20 x 3 Spandek Kayu
NO. URAIAN PEKERJAAN SAT. VOLUME KOEF.
( M3) (Zak) (M3) ( M2 ) ( Bh ) ( Kg ) ( Kg) (Kg ) ( HOK ) ( HOK )
1 2 3 4 5 6 7 8 10 14 15
1 Pekerjaan Pondasi Telapak Cetak Beton
Bahan
Pasir Kg 1.2000 3.80
Semen Portland (50 Kg) Zak 3.2600 10.31
Papan Bekisting M3 0.0000 -
Paku Cmpur Kg 3.16 0.0000 -
Tenaga
Pekerja OH 4.0000 12.65
Tukang Batu OH 1.0000 3.16
2 Memasang 1 m2 Atap Spandek tebal 0.3 mm
Bahan
Atap Spandek Zincalume Tebal 0.3 mm M2 1.0000 70.20
Sekrup Atap Bh 4.2000 294.84
Tenaga 70.20
Pekerja HOK 0.0600 4.21
Tukang Kayu HOK 0.0750 5.27
TOTAL 3.80 10.31 0.33 70.20 294.84 0.40 30.60 76.50 26.94 10.40
DIBULATKAN 4.00 10.00 0.33 70.00 295.00 0.40 31.00 77.00 27.00 10.00
Pasir Beton Semen Papan Kayu Atap Sekrup Atap Paku Cat Meny Cat Lapis 2 Pekerja Tukang
20 x 3 Spandek Kayu
NO. URAIAN PEKERJAAN SAT. VOLUME KOEF.
( M3) (Zak) (M3) ( M2 ) ( Bh ) ( Kg ) ( Kg) (Kg ) ( HOK ) ( HOK )
1 2 3 4 5 6 7 8 10 14 15
0 Alat Tukang
1 Meter Saku 5 meter Bh 35,000 525.00 3,500.00 39,000
2 Meter Roll 50 m Bh 70,000 1,050.00 7,000.00 78,100
3 Kuas Besar Bh 25,000 375.00 2,500.00 27,900
4 Kuas kecil Bh 15,000 225.00 1,500.00 16,700
5 Gergaji kayu manual Bh 150,000 2,250.00 15,000.00 167,300
5 Linggis Bh 65,000 975.00 6,500.00 72,500
6 Pacul Bh 83,000 1,245.00 8,300.00 92,500
38 Parang Bh 70,000 1,050.00 7,000.00 78,100
39 Gerobak dorong/Arco Bh 550,000 8,250.00 55,000.00 613,300
40 Sekopang Bh 110,000 1,650.00 11,000.00 122,700
41 Sendok Spesi Bh 40,000 600.00 4,000.00 44,600
42 Mesin Pemotong (Senso) Besar Bh 3,800,000 57,000.00 380,000.00 4,237,000
43 Mesin Pemotong (Senso) Kecil Bh 1,750,000 26,250.00 175,000.00 1,951,300
44 Benang Pondasi Rol 17,500 262.50 1,750.00 19,500
C. DAFTAR UPAH :
1 Pekerja HOK 100,000 100,000
2 Tukang Batu/Kayu/Cat/Besi HOK 120,000 120,000
3 Pembersihan Dan Perapian HOK 350,000 350,000
800
ukasi Perikanan Desa 4,964,000 10 1.5
451,273 67,691
PAJAK
Harga Satuan PPH 1.5% PPN 10 % 110.00
(Rp.) 1.50 10.00 11.50
98.50
1.50 1.50
200,000 21,830,000 3,200,000 108.50
150,000 #REF!
69,000
#REF!
70
55,000 50000
550,000 0
8 #REF!
#REF! #REF!
#REF!
RP. #REF!
1,655
351,000,000 105,300,000 -
20 15 15
30 30 25
600 450 375
350,766,700
200,000,000 297,766,700
10,000,000 14,888,335
89,330,010
PEMERINTAH KABUPATEN KONAWE
KECAMATAN PURIALA DESA WATUSA
Peningkatan Sarana dan Prasarana Infrastruktur Desa Watusa Tahun Anggaran 2020
Bobot
No. URAIAN JUMLAH HARGA (RP.)
%
a b c d
I. BAHAN BANGUNAN 14,880,000 5.00
II. BAHAN BANGUNAN 183,120,588 61.55
III. PERALATAN 11,740,400 3.95
V. UPAH 87,780,000 29.51
A Jumlah 297,520,988 100.00
E Jumlah Total 297,520,988 100.00
Dibulatkan 297,500,000
Terbilang : ( Dua Ratus Sembilan Puluh Tujuh Juta Lima Ratus Ribu Rupiah )
................................. ..........................................
Nip. PDTI
gunan Wiasata Edukasi Perikanan Desa
5,950,000
484,415,000 Pagu
350,000,000 52,500,000 297,500,000 GOR
186,915,000 Normalisasi
66,502,600 RAB
120,412,400
172,900,000
280,400,000
350,766,700
297,766,700
BACK UP DATA PERHITUNGAN VOLUME RENCANA
Sketsa/Gambar
Formula Perhitungan
Dik.
T = 0.15 m
L = 0.15 m
P = 4 m
Jmlh = 11 Bh
Rumus
Volume = P X L X T x Jmlh
Volume 0.99 M3
BACK UP DATA PERHITUNGAN VOLUME RENCANA
Sketsa/Gambar
Formula Perhitungan
Dik.
T = 0.10 m
L = 0.10 m
P = 3 m
Jmlh = 200
Rumus
Volume = P X L X T x Jmlh
Volume 6.00 M3
BACK UP DATA PERHITUNGAN VOLUME RENCANA
Sketsa/Gambar
Formula Perhitungan
Dik.
V1 T = 0.08 m
L = 0.12 m
P = 800 m
Volume = P X L X T
Luas 800 X 0.1 X 0.08
Volume 7.68 M3
BACK UP DATA PERHITUNGAN VOLUME RENCANA
Formula Perhitungan
Dik.
V1 T = 0.06 m
L = 0.12 m
P = 4 m
Jmlh = 700 m
Volume = P X L X T x Jmlh
Luas 2 X 0.1 X 0.06 700
Volume 10.08 M3
BACK UP DATA PERHITUNGAN VOLUME RENCANA
Formula Perhitungan
Dik.
V1 T = 0.03 m
L = 2.0 m
P = 254 m
Volume = P X L X T
Luas 254 X 2.0 X 0.03
Volume 15.24 M3
BACK UP DATA PERHITUNGAN VOLUME RENCANA
Formula Perhitungan
Dik.
V1 T = 0.05 m
L = 0.07 m
P = 4 m
Jmlh 143 Btg
Volume = P X L X T x Btg
Luas 4 X 0.07 X 0.05 x 143
Volume 2.00 M3
BACK UP DATA PERHITUNGAN VOLUME RENCANA
Formula Perhitungan
Dik.
V1 T = 0.05 m
L = 0.07 m
P = 4 m
Jmlh 214
Volume = P X L X T x Jmlh
Luas 4 X 0.07 X 0.05 x 214
Volume 3.00 M3
BACK UP DATA PERHITUNGAN VOLUME RENCANA
Formula Perhitungan
Dik.
V1 T = 0.03 m
L = 0.15 m
P = 4 m
Jmlh 214
Volume = P X L X T x Jmlh
Luas 4 X 0.15 X 0.03 x 214
Volume 3.85 M3
BACK UP DATA PERHITUNGAN VOLUME RENCANA
Formula Perhitungan
Dik.
V1 T = 0.08 m
L = 0.12 m
P = 88 m
Volume = P X L X T
Luas 88 X 0.12 X 0.08
Volume 0.84 M3
BACK UP DATA PERHITUNGAN VOLUME RENCANA
Formula Perhitungan
Dik.
V1 T = 0.06 m
L = 0.12 m
P = 81 m
Volume = P X L X T
Luas 81 X 0.12 X 0.06
Volume 0.58 M3
BACK UP DATA PERHITUNGAN VOLUME RENCANA
a + b
= x t x p x Jmlh
2
0.25 0.3
= x 0.25 x 0.23 x 200
2
= 3.16 M3
BACK UP DATA PERHITUNGAN VOLUME RENCANA
URAIAN : SPANDEK
Sketsa/Gambar
a + b
V1 = x t x Sisi
2
7.8 2.4
= x 3.6 x 2
2
= 36.72 M2
1
V2 = x a x t x Sisi
V2 = x a x t x Sisi
2
1
= x 5.8 x 3.6 x 2
2
= 20.88 M2
1
V3 = x a x t x Sisi
2
1
= x 3.5 x 3.6 x 2
2
= 12.60 M2
V1+V2+V3 = 70.20 M2
URAIAN REKAPITULASI
Sketsa/Gambar
Pondasi Setempat = 3.16 M3
Atap Spandek = M2
6 24
5 20
26 78
122
1
2
297,500,000
172,900,000
124,600,000
140
70
297,500,000
14
12
26
104
150
254
1016
4
5
5
6
6
22
88
216