O Jenis Pekerjaan Sketsa Dan Perhitungan

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 13

o

A
B
C
E

Paving Block ( t = 6 Cm ), urugan 5 cm


List Batu bata 1 : 4
Plesteran List bata 1 : 4
Galian Tanah Kansteen

o
1
A

Jenis Pekerjaan

Jenis Pekerjaan
2
Paving Block ( t = 6 Cm ) K-175
Bahan
Paving blok Holand 6 cm K : 175
Pasir pasang
Upah
Pekerja
Tukang batu
Kepala tukang batu
Mandor
Peralatan
JumlahA
List Batu bata 1 : 4
Bahan
Bata merah
P C (50 kg)
Pasir pasang
Upah
Pekerja
Tukang batu
Kepala tukang batu
Mandor
JumlahB
Plesteran List bata 1 : 4
Bahan
P C (50 kg)
Pasir
Upah
Pekerja
Tukang batu
Kepala Tukang
Mandor
JumlahC
Galian Tanah Kansteen
Upah
Pekerja

Sketsa dan Perhitungan

Volume

200x1
200x0,2x2
200x0,2x2
2x(0,15x0,2x200)

200
80
80
12

Koefisien
3

Satuan
4
m2
1.01 m2
0.1 m3
0.2
0.3
0.03
0.025
0.05

Org
Org
Org
Org
lot
m2

70 Bh
11.5 Kg
0.043 M3
0.32
0.1
0.01
0.015

Org
Org
Org
Org
m2

6.24 Kg
0.024 m3
0.2
0.15
0.015
0.01

Org
Org
Org
Org
M3

0.4 Org

Mandor
JumlahD
Total

0.04 Org

Satuan
m2
m2
m2
m3

Harga Satuan
5

Volume Total
Biaya Total
6 = 3 x Volume
7
200

48,000.00
125,000.00

202
20

9,696,000
2,500,000

30,000
42,500
45,000
40,000
13,750

40
60
6
5
10

1,200,000
2,550,000
270,000
200,000
137,500
16,553,500

80
650
1,312.50
125,000.00

5,600.00
920
3.44

3,640,000
1,207,500
430,000

30,000
42,500
45,000
40,000

25.6
8
0.8
1.2

768,000
340,000
36,000
48,000
6,469,500

80
1,312.50
125,000.00

499.2
1.92

655,200
240,000

30,000.00
42,500.00
45,000.00
40,000.00

16
12
1.2
0.8

480,000
510,000
54,000
32,000
1,971,200

12
30,000

4.8

144,000

40,000

0.48

19,200
163,200
25,157,400

No

Jenis Pekerjaan

Koefisien

Satuan

Harga
Satuan

Paving Block ( t = 6 Cm )
Bahan
Paving Block
Pasir Pasang
Upah
Mandor
Tukang Batu
Pekerja
JumlahA
List Batu bata 1 : 4
Bahan
Batu Bata
Pasir Pasang
PC 50 Kg
Upah
Mandor
Tukang Batu
Pekerja
JumlahB
Plesteran List bata 1 : 4
Bahan
Pasir Pasang
PC 50 Kg
Upah
Mandor
Tukang Batu
Pekerja
JumlahC
Galian Tanah Kansteen
Upah
Mandor
Pekerja
JumlahD
total

m2

Volume Total

Biaya Total

6 = 3 x Volume
Pekerjaan
200

1.01 M2
0.1 M3

47,000
75,000

202
20

9,494,000
1,500,000

0.025 Hok
0.3 Hok
0.2 Hok

40,000
40,000
30,000

5
60
40

200,000
2,400,000
1,200,000
14,794,000

m2

40

70 Bh
0.043 m3
0.23 Zak

625
75,000
58,000

2,800.00
1.72
9.2

1,750,000
129,000
533,600

0.015 Hok
0.1 Hok
0.32 Hok

40,000
40,000
30,000

0.6
4
12.8

24,000
160,000
384,000
2,980,600

m2

40

0.024 m3
0.125 Zak

75,000
58,000

0.96
4.99

72,000
290,000

0.01 Hok
0.15 Hok
0.2 Hok

40,000
40,000
30,000

0.4
6
8

16,000
240,000
240,000
858,000

M3
0.04 Hok
0.4 Hok

6
40,000
30,000

0.24
2.4

9,600
72,000
81,600
18,714,200

erhitungan volume:
Paving Block (t=6 cm): 200x2 = 200 m2
Kansteen/list bata: 100x0,2x2 = 40 m2
Plesteran Kansteen: 100x0,2x2 = 40 m2
Galian Tanah Kansteen: (0,15x0,2x100)x2 sisi = 6 m3

200*2

400

18,700,000

46,750 /M2

LIEM
No

Jenis Pekerjaan

Koefisien

Satuan

Harga
Satuan

Paving Block ( t = 6 Cm )
Bahan
Paving Block
Pasir Pasang
Upah
Mandor
Tukang Batu
Pekerja
JumlahA
List Batu bata 1 : 4
Bahan
Batu Bata
Pasir Pasang
PC 50 Kg
Upah
Mandor
Tukang Batu
Pekerja
JumlahB
Plesteran List bata 1 : 4
Bahan
Pasir Pasang
PC 50 Kg
Upah
Mandor
Tukang Batu
Pekerja
JumlahC
Galian Tanah Kansteen
Upah
Mandor
Pekerja
JumlahD
total

m2

Volume Total
6 = 3 x Volume
Pekerjaan
500

Biaya Total
7

1.01 M2
0.1 M3

90,000
130,000

202
20

45,450,000
6,500,000

0.025 Hok
0.3 Hok
0.2 Hok

100,000
75,000
55,000

5
60
40

1,250,000
11,250,000
5,500,000
69,950,000

m2

66.8

70 Bh
0.043 m3
0.23 Zak

600
130,000
58,000

2,800.00
1.72
9.2

2,805,600
373,412
891,112

0.015 Hok
0.1 Hok
0.32 Hok

100,000
75,000
55,000

0.6
4
12.8

100,200
501,000
1,175,680
5,847,004

m2

66.8

0.024 m3
0.125 Zak

130,000
58,000

0.96
4.99

208,416
484,300

0.01 Hok
0.15 Hok
0.2 Hok

100,000
75,000
55,000

0.4
6
8

66,800
751,500
734,800
2,245,816

M3
0.04 Hok
0.4 Hok

10.02
100,000
55,000

0.24
2.4

PPN 10%
TOTAL

40,080
220,440
260,520
78,303,340
7,830,334
86,133,674

LIEM
No

Jenis Pekerjaan

Koefisien

Satuan

Harga
Satuan

Paving Block ( t = 6 Cm )
Bahan
Paving Block
Pasir Pasang
Upah
Mandor
Tukang Batu
Pekerja
JumlahA
List Batu bata 1 : 4
Bahan
Batu Bata
Pasir Pasang
PC 50 Kg
Upah
Mandor
Tukang Batu
Pekerja
JumlahB
Plesteran List bata 1 : 4
Bahan
Pasir Pasang
PC 50 Kg
Upah
Mandor
Tukang Batu
Pekerja
JumlahC
Galian Tanah Kansteen
Upah
Mandor
Pekerja
JumlahD
total

m2

Volume Total
6 = 3 x Volume
Pekerjaan
600

Biaya Total
7

1.01 M2
0.1 M3

90,000
130,000

202
20

54,540,000
7,800,000

0.025 Hok
0.3 Hok
0.2 Hok

100,000
75,000
55,000

5
60
40

1,500,000
13,500,000
6,600,000
83,940,000

m2

80

70 Bh
0.043 m3
0.23 Zak

600
130,000
58,000

2,800.00
1.72
9.2

3,360,000
447,200
1,067,200

0.015 Hok
0.1 Hok
0.32 Hok

100,000
75,000
55,000

0.6
4
12.8

120,000
600,000
1,408,000
7,002,400

m2

80

0.024 m3
0.125 Zak

130,000
58,000

0.96
4.99

249,600
580,000

0.01 Hok
0.15 Hok
0.2 Hok

100,000
75,000
55,000

0.4
6
8

80,000
900,000
880,000
2,689,600

M3
0.04 Hok
0.4 Hok

12
100,000
55,000

0.24
2.4

PPN 10%
TOTAL

48,000
264,000
312,000
93,944,000
9,394,400
103,338,400

LIEM
No

Jenis Pekerjaan

Koefisien

Satuan

Harga
Satuan

Paving Block ( t = 6 Cm )
Bahan
Paving Block
Pasir Pasang
Upah
Mandor
Tukang Batu
Pekerja
JumlahA
List Batu bata 1 : 4
Bahan
Batu Bata
Pasir Pasang
PC 50 Kg
Upah
Mandor
Tukang Batu
Pekerja
JumlahB
Plesteran List bata 1 : 4
Bahan
Pasir Pasang
PC 50 Kg
Upah
Mandor
Tukang Batu
Pekerja
JumlahC
Galian Tanah Kansteen
Upah
Mandor
Pekerja
JumlahD
total

m2

Volume Total
6 = 3 x Volume
Pekerjaan
480

Biaya Total
7

1.01 M2
0.1 M3

90,000
130,000

202
20

43,632,000
6,240,000

0.025 Hok
0.3 Hok
0.2 Hok

100,000
75,000
55,000

5
60
40

1,200,000
10,800,000
5,280,000
67,152,000

m2

64

70 Bh
0.043 m3
0.23 Zak

600
130,000
58,000

2,800.00
1.72
9.2

2,688,000
357,760
853,760

0.015 Hok
0.1 Hok
0.32 Hok

100,000
75,000
55,000

0.6
4
12.8

96,000
480,000
1,126,400
5,601,920

m2

64

0.024 m3
0.125 Zak

130,000
58,000

0.96
4.99

199,680
464,000

0.01 Hok
0.15 Hok
0.2 Hok

100,000
75,000
55,000

0.4
6
8

64,000
720,000
704,000
2,151,680

M3
0.04 Hok
0.4 Hok

9.6
100,000
55,000

0.24
2.4

PPN 10%
TOTAL

38,400
211,200
249,600
75,155,200
7,515,520
82,670,720

LIEM
No

Jenis Pekerjaan

Koefisien

Satuan

Harga
Satuan

Paving Block ( t = 6 Cm )
Bahan
Paving Block
Pasir Pasang
Upah
Mandor
Tukang Batu
Pekerja
JumlahA
List Batu bata 1 : 4
Bahan
Batu Bata
Pasir Pasang
PC 50 Kg
Upah
Mandor
Tukang Batu
Pekerja
JumlahB
Plesteran List bata 1 : 4
Bahan
Pasir Pasang
PC 50 Kg
Upah
Mandor
Tukang Batu
Pekerja
JumlahC
Galian Tanah Kansteen
Upah
Mandor
Pekerja
JumlahD
total

m2

Volume Total
6 = 3 x Volume
Pekerjaan
1000

Biaya Total
7

1.01 M2
0.1 M3

90,000
130,000

202
20

90,900,000
13,000,000

0.025 Hok
0.3 Hok
0.2 Hok

100,000
75,000
55,000

5
60
40

2,500,000
22,500,000
11,000,000
139,900,000

m2

133.32

70 Bh
0.043 m3
0.23 Zak

600
130,000
58,000

2,800.00
1.72
9.2

5,599,440
745,259
1,778,489

0.015 Hok
0.1 Hok
0.32 Hok

100,000
75,000
55,000

0.6
4
12.8

199,980
999,900
2,346,432
11,669,500

m2

133.32

0.024 m3
0.125 Zak

130,000
58,000

0.96
4.99

415,958
966,570

0.01 Hok
0.15 Hok
0.2 Hok

100,000
75,000
55,000

0.4
6
8

133,320
1,499,850
1,466,520
4,482,218

M3
0.04 Hok
0.4 Hok

20
100,000
55,000

0.24
2.4

PPN 10%
TOTAL

79,992
439,956
519,948
156,571,666
15,657,167
172,228,833

LIEM
No

Jenis Pekerjaan

Koefisien

Satuan

Harga
Satuan

Paving Block ( t = 6 Cm )
Bahan
Paving Block
Pasir Pasang
Upah
Mandor
Tukang Batu
Pekerja
JumlahA
List Batu bata 1 : 4
Bahan
Batu Bata
Pasir Pasang
PC 50 Kg
Upah
Mandor
Tukang Batu
Pekerja
JumlahB
Plesteran List bata 1 : 4
Bahan
Pasir Pasang
PC 50 Kg
Upah
Mandor
Tukang Batu
Pekerja
JumlahC
Galian Tanah Kansteen
Upah
Mandor
Pekerja
JumlahD
total

m2

Volume Total
6 = 3 x Volume
Pekerjaan
2250

Biaya Total
7

1.01 M2
0.1 M3

90,000
130,000

202
20

204,525,000
29,250,000

0.025 Hok
0.3 Hok
0.2 Hok

100,000
75,000
55,000

5
60
40

5,625,000
50,625,000
24,750,000
314,775,000

m2

180

70 Bh
0.043 m3
0.23 Zak

600
130,000
58,000

2,800.00
1.72
9.2

7,560,000
1,006,200
2,401,200

0.015 Hok
0.1 Hok
0.32 Hok

100,000
75,000
55,000

0.6
4
12.8

270,000
1,350,000
3,168,000
15,755,400

m2

180

0.024 m3
0.125 Zak

130,000
58,000

0.96
4.99

561,600
1,305,000

0.01 Hok
0.15 Hok
0.2 Hok

100,000
75,000
55,000

0.4
6
8

180,000
2,025,000
1,980,000
6,051,600

M3
0.04 Hok
0.4 Hok

27
100,000
55,000

0.24
2.4

PPN 10%
TOTAL

108,000
594,000
702,000
337,284,000
33,728,400
371,012,400

LIEM
No

Jenis Pekerjaan

Koefisien

Satuan

Harga
Satuan

Paving Block ( t = 6 Cm )
Bahan
Paving Block
Pasir Pasang
Upah
Mandor
Tukang Batu
Pekerja
JumlahA
List Batu bata 1 : 4
Bahan
Batu Bata
Pasir Pasang
PC 50 Kg
Upah
Mandor
Tukang Batu
Pekerja
JumlahB
Plesteran List bata 1 : 4
Bahan
Pasir Pasang
PC 50 Kg
Upah
Mandor
Tukang Batu
Pekerja
JumlahC
Galian Tanah Kansteen
Upah
Mandor
Pekerja
JumlahD
total

m2

Volume Total
6 = 3 x Volume
Pekerjaan
850

Biaya Total
7

1.01 M2
0.1 M3

90,000
130,000

202
20

77,265,000
11,050,000

0.025 Hok
0.3 Hok
0.2 Hok

100,000
75,000
55,000

5
60
40

2,125,000
19,125,000
9,350,000
118,915,000

m2

113.3

70 Bh
0.043 m3
0.23 Zak

600
130,000
58,000

2,800.00
1.72
9.2

4,760,000
633,533
1,511,867

0.015 Hok
0.1 Hok
0.32 Hok

100,000
75,000
55,000

0.6
4
12.8

170,000
850,000
1,994,667
9,920,067

m2

113.3

0.024 m3
0.125 Zak

130,000
58,000

0.96
4.99

353,600
821,667

0.01 Hok
0.15 Hok
0.2 Hok

100,000
75,000
55,000

0.4
6
8

113,333
1,275,000
1,246,667
3,810,267

M3
0.04 Hok
0.4 Hok

17
100,000
55,000

0.24
2.4

PPN 10%
TOTAL

68,000
374,000
442,000
133,087,333
13,308,733
146,396,067

LIEM
No

Jenis Pekerjaan

Koefisien

Satuan

Harga
Satuan

Paving Block ( t = 6 Cm )
Bahan
Paving Block
Pasir Pasang
Upah
Mandor
Tukang Batu
Pekerja
JumlahA
List Batu bata 1 : 4
Bahan
Batu Bata
Pasir Pasang
PC 50 Kg
Upah
Mandor
Tukang Batu
Pekerja
JumlahB
Plesteran List bata 1 : 4
Bahan
Pasir Pasang
PC 50 Kg
Upah
Mandor
Tukang Batu
Pekerja
JumlahC
Galian Tanah Kansteen
Upah
Mandor
Pekerja
JumlahD
total

m2

Volume Total
6 = 3 x Volume
Pekerjaan
730

Biaya Total
7

1.01 M2
0.1 M3

90,000
130,000

202
20

66,357,000
9,490,000

0.025 Hok
0.3 Hok
0.2 Hok

100,000
75,000
55,000

5
60
40

1,825,000
16,425,000
8,030,000
102,127,000

m2

97.3

70 Bh
0.043 m3
0.23 Zak

600
130,000
58,000

2,800.00
1.72
9.2

4,088,000
544,093
1,298,427

0.015 Hok
0.1 Hok
0.32 Hok

100,000
75,000
55,000

0.6
4
12.8

146,000
730,000
1,713,067
8,519,587

m2

97.3

0.024 m3
0.125 Zak

130,000
58,000

0.96
4.99

303,680
705,667

0.01 Hok
0.15 Hok
0.2 Hok

100,000
75,000
55,000

0.4
6
8

97,333
1,095,000
1,070,667
3,272,347

M3
0.04 Hok
0.4 Hok

15
100,000
55,000

0.24
2.4

PPN 10%
TOTAL

58,400
321,200
379,600
114,298,533
11,429,853
125,728,387

You might also like