No.
Komponen Pekerjaan
Tenaga Kerja
- Mandor
- Operator
- Pengemudi
- Pekerja
: 02.01
: Pembersihan Tempat Kerja
m2
:
: 4000
m2
(A)
:
8.0
jam/hari
Kode
( L 01 )
( L 02 )
( L 10 )
( L 11 )
Satuan
hari
hari
hari
hari
Kuantitas
1.00
2.00
3.00
6.00
Harga Satuan
Total
(Rp.)
(Rp.)
64,800.00
76,800.00
51,600.00
36,000.00
Sub Total
2
Peralatan
- Buldozer
- Excavator 0.6 m3
- Dumptruck 8 ton
E - 06
E - 38
E - 34
jam
jam
jam
8.00
8.00
24.00
287,500.00
237,500.00
187,500.00
Sub Total
3
F - 02
F - 03
ltr
ltr
520.00
52.00
4,300.00
30,000.00
Sub Total
589,200.00
2,300,000.00
1,900,000.00
4,500,000.00
8,700,000.00
2,236,000.00
1,560,000.00
3,796,000.00
Material
Sub Total
64,800.00
153,600.00
154,800.00
216,000.00
Jumlah = (Q)
Overhead & Profit 10% x (Q)
Jumlah Total = (B)
13,085,200.00
1,308,520.00
14,393,720.00
3,598.43
3,598.00
No.
Komponen Pekerjaan
: 02.02 01
: Penebangan Pohon dia 20~40 cm
: Buah
:
6
bh
(A)
:
8.0
jam/hari
Kode
Satuan
Kuantitas
Harga Satuan
(Rp.)
1
Tenaga Kerja
- Mandor
- Pengemudi
- Pekerja
( L 01 )
( L 10 )
( L 11 )
hari
hari
hari
1.00
1.00
4.00
64,800.00
51,600.00
36,000.00
Sub Total
2
Peralatan
- Gergaji Mesin
- Dumptruck 8 ton
- Alat Bantu
E - 34
jam
jam
ls
8.00
4.00
1.00
25,000.00
187,500.00
25,000.00
Sub Total
3
F - 01
ltr
ltr
5.00
0.50
4,500.00
30,000.00
Sub Total
Material
Sub Total
Jumlah = (Q)
Overhead & Profit 10% x (Q)
Jumlah Total = (B)
Dibulatkan
No.
Komponen Pekerjaan
: 02.02 02
: Penebangan Pohon dia 40~60 cm
: Buah
:
6
bh
(A)
:
8.0
jam/hari
Kode
Satuan
Kuantitas
Harga Satuan
(Rp.)
1
Tenaga Kerja
- Mandor
- Pengemudi
- Pekerja
( L 01 )
( L 10 )
( L 11 )
hari
hari
hari
1.00
1.00
6.00
64,800.00
51,600.00
36,000.00
Sub Total
2
Peralatan
- Gergaji Mesin
- Dumptruck 8 ton
- Alat Bantu
E - 34
jam
jam
ls
14.00
4.00
1.00
25,000.00
187,500.00
25,000.00
Sub Total
3
F - 01
F - 02
F - 03
ltr
ltr
ltr
8.00
60.00
6.80
4,500.00
4,300.00
30,000.00
Sub Total
Material
Sub Total
Jumlah = (Q)
Overhead & Profit 10% x (Q)
Jumlah Total = (B)
Dibulatkan
No.
Komponen Pekerjaan
: 02.02 03
: Penebangan Pohon dia > 60 cm
: Buah
:
4
bh
(A)
:
8.0
jam/hari
Kode
Satuan
Kuantitas
Harga Satuan
(Rp.)
1
Tenaga Kerja
- Mandor
- Pengemudi
- Pekerja
( L 01 )
( L 10 )
( L 11 )
hari
hari
hari
1.00
1.00
6.00
64,800.00
51,600.00
36,000.00
Sub Total
2
Peralatan
- Gergaji Mesin
- Dumptruck 8 ton
- Alat Bantu
E - 34
jam
jam
ls
14.00
4.00
1.00
25,000.00
187,500.00
25,000.00
Sub Total
3
F - 01
F - 02
F - 03
ltr
ltr
ltr
8.00
60.00
6.80
4,500.00
4,300.00
30,000.00
Sub Total
Material
Sub Total
Jumlah = (Q)
Overhead & Profit 10% x (Q)
Jumlah Total = (B)
Total
(Rp.)
64,800.00
51,600.00
144,000.00
260,400.00
200,000.00
750,000.00
25,000.00
975,000.00
22,500.00
15,000.00
37,500.00
1,272,900.00
127,290.00
1,400,190.00
233,365.00
233,365.00
Total
(Rp.)
64,800.00
51,600.00
216,000.00
332,400.00
350,000.00
750,000.00
25,000.00
1,125,000.00
36,000.00
258,000.00
204,000.00
498,000.00
1,955,400.00
195,540.00
2,150,940.00
358,490.00
358,490.00
Total
(Rp.)
64,800.00
51,600.00
216,000.00
332,400.00
350,000.00
750,000.00
25,000.00
1,125,000.00
36,000.00
258,000.00
204,000.00
498,000.00
1,955,400.00
195,540.00
2,150,940.00
537,735.00
537,735.00