TAKE OFF SHEET ( LEMBAR PERHITUNGAN )

Kabupaten : Magelang Jenis Prasarana : Drainase

Kecamatan : Borobudur Lokasi : Dusun Banjaran I 02/01
Desa : Karanganyar Volume :165 m3
Gambar sketsa Perhitungan Volume / Luas Perhitungan Analisa

Pekerjaan Persiapan ( Perataan ) Pekerjaan Gali pondasi : Analys 03-1 m3 Galian tanah biasa
Vol. = 0.7 x 0.55 x 143 Pekerja 0.4 x 55.1 = 22.02 hok
= 55.055 m3 Mandor 0.04 x 55.055 = 2.2022 hok
Drainase
P= 143 m
b3 Panjang drainase = 143 m Analys 03- 1 m3 Pasangan batu belah 1 :5
0.15 0.15 Batu bata 70.00 x 67.5 = 4,725.00 Bh
Vol 1 = 2 x 0.15 x 0.45 = 67.5 m3 PC (50 kg) 0.19 x 67.5 = 12.83 Zak
Pasir 0.05 x 67.5 = 3.04 m3
0.5 V. Lantai = 0.5 x 0.4 x 143 = 28.6 m3 Pekerja 0.32 x 67.5 = 21.60 hok
Tukang batu 0.10 x 67.5 = 6.75 hok
0.05 Mandor 0.02 x 67.5 = 1.01 hok

b1 b2 b1 Buis U = 143 x 1.1 = 157.30

0.7

b1 = 0.15 Plester Analys 03- 1 m2 Plester camp 1:4 tebal 1,5 cm

b2 = 0.3 Luas = 0.9 x 143 = 128.7 m2 PC (50 kg) 0.104 x 214.5 = 22.31 Zak
b3 = 0.4 Pasir 0.02 x 214.5 = 4.29 m3
Luas plester total = 214.5 m2 Tukang batu 0.15 x 214.5 = 32.18 hok
Pekerja 0.2 x 214.5 = 42.90 hok
Mandor 0.01 x 214.5 = 2.15 hok

Analys 03- 1 m2 Lantai landasan Buis Beton U camp

1:4 tebal 5 cm
PC (50 kg) 0.104 x 85.8 = 8.92 Zak
Pasir 0.02 x 85.8 = 1.72 m3
Tukang batu 0.15 x 85.8 = 12.87 hok
Pekerja 0.2 x 85.8 = 17.16 hok
Mandor 0.01 x 85.8 = 0.86 hok

Tanggal Survai : 2014 Di buat oleh : TPK

 RENCANA ANGGARAN BIAYA ( PRASARANA )

Propinsi : Jawa Tengah No RAB : 03

Kabupaten : Magelang Program : Dana Desa
Kecamatan : Borobudur Jenis Kegiatan : Saluran Drainase
Desa : Karanganyar Ukuran/Dimensi : P = 143 m
Campuran = 1PC : 5 Pasir
Biaya
Volume
Kategori Harga Satuan Total
No URAIAN Satuan
Biaya Biaya Swadaya DD
Total Swadaya DD
( Rp ) ( Rp ) ( Rp ) ( Rp )

I BAHAN
I.1 Buis beton U 157 157 Bh I-b 30,000 4,710,000 - 4,710,000
I.2 PC (50 Kg) 118 118 zak I-b 60,000 7,080,000 - 7,080,000
I.3 Pasir 39 39 m3 I-a 215,000 8,385,000 - 8,385,000
I.4 Split 2/3 3 3 m3 I-a 216,000 648,000 - 648,000
I.5 Batu Belah 17 17 m3 I-a 215,000 3,655,000 - 3,655,000
I.6 Batu Bata 5,250 5,250 Bh I-a 750 3,937,500 - 3,937,500
I.7 Bambu 10 10 Bt I-a 5,000 50,000 - 50,000
I.8 Paku 5 5 Kg I-b 12,000 60,000 - 60,000
I.9 Besi 10 50 50 btg I-b 70,000 3,500,000 - 3,500,000
I.10 Papan Cor 50 50 lbr I-b 10,000 500,000 - 500,000

Sub Total I) 32,525,500 - 32,525,500

II ALAT
II,1 Ember 16 16 bh II-a 6,000 96,000 - 96,000
II,3 Tomblok 20 20 bh II-a 15,000 300,000 - 300,000
II,4 Benang 6 6 Roll II-a 3,000 18,000 - 18,000
II,5 Sewa Molen 1 1 HOK II-a 150,000 150,000 - 150,000
II,6 Bendrat 10 10 kg II-a 16,000 160,000 - 160,000
II,7 Prasasti 1 1 lbr II-a 200,000 200,000 - 200,000
Sub Total II) 924,000 - 924,000
III UPAH
III,1 Pekerja 149 149 hok III-a 50,000 7,450,000 - 7,450,000
III.2 Tukang 80.5 80.5 hok III-a 55,000 4,427,500 - 4,427,500
III.3 Ket. Kelompok 8 8 hok III-a 60,000 480,000 - 480,000
III.4 Langsir Material 1 1 paket 1,975,750 1,975,750 - 1,975,750
Sub Total III) 14,333,250 - 14,333,250
Dana Desa 47,782,750
Sumber Dana
BOP - 2,217,250
Total Biaya 50,000,000

Karanganyar, 11 Oktober 2017

Disetujui oleh : Dibuat oleh :

Kepala Desa Karanganyar

Windarmoko, A.Ma Tolabi