Kabupaten : Muara Enim Jenis Prasarana : Jalan Rabat Beton

Kecamatan : TAKE OF SHEET Lokasi : Dusun I

Desa : Volume : 72.00 m

P = 72.00 m
L = 1.20 m
T = 0.15 m
0.15

0.05

Pasir Urug Cor Beton Ad.1:2:3

1.20

I. PEKERJAAN PEMBERSIHAN LAHAN

V = P x L Pekerja = 0.100 x 86.40 = 8.64 HOK ≈ 9 HOK

= 72.00 x 1.20 Mandor = 0.050 x 72.00 = 3.60 HOK ≈ 4 HOK
= 86.40 m2

II. PEKERJAAN URUGAN PASIR

V = P x L x T Pasir Urug = 1.200 x 4.32 = 5.18 m3 ≈ 5 m3

= 72.00 x 1.20 x 0.05 Pekerja = 0.300 x 4.32 = 1.30 HOK ≈ 1 HOK
= 4.32 m3 Mandor = 0.010 x 4.32 = 0.04 HOK ≈ 1 HOK

III. PEKERJAAN GALIAN TANAH DAN TIMBUNAN

1. Galian Tanah Pondasi
V = P x L x T x 2 Pekerja = 0.750 x - = - HOK ≈ - HOK
= 72 x - x - x -
= - m3
2. Pekerjaan Timbunan
V = P x L x T Tanah Timb. = 1.200 x - = - m3 ≈ - m3
= 72.00 x 1.20 x - Pekerja = 0.192 x - = - HOK ≈ - HOK
= - m3

IV. PEKERJAAN BEGISTING

Papan Kelas III

= P x L x T x 2 Papan = 0.045 x 10.80 = 0.49 m3 ≈ 0.50 m3
= 72.00 x 0.15 x 0.02 x 2 Paku = 0.300 x 10.80 = 3.24 Kg ≈ 3.00 Kg
= 21.60 Pekerja = 0.520 x 10.80 = 5.62 HOK ≈ 6.00 HOK
= 10.80 (Asumsi 2X pakai) Tukang Kayu = 0.260 x 10.80 = 2.81 HOK ≈ 3.00 HOK
Mandor = 0.026 x 10.80 = 0.28 HOK ≈ 1.00 HOK
V. PEKERJAAN COR BETON
Pondasi
V = P x L x T x 2 Semen = 6.520 x 12.96 = 84.50 Zak ≈ 84 Zak
= 72.00 x 1.20 x 0.15 x - Pasir = 0.540 x 12.96 = 7.00 m3 ≈ 7 m3
= - m3 Koral = 0.760 x 12.96 = 9.85 m3 ≈ 10 m3
Air = Ltr
Pekerja = 1.650 x 12.96 = 21.38 HOK ≈ 21 HOK
Jalan Tukang Batu = 0.275 x 12.96 = 3.56 HOK ≈ 4 HOK
V = P x L x T Mandor = 0.083 x 12.96 = 1.08 HOK ≈ 1 HOK
= 72.00 x 1.20 x 0.15
= 12.96 m3
Total Vol = 12.96 m3
VI. PEKERJAAN ASPAL LABURAN
V = P x L Aspal Cair = 1.040 x - = - Ltr ≈ - Ltr
= - x - Pasir Urug = 0.005 x - = - m3 ≈ - m3
= - m2 Pekerja = 0.005 x - = - HOK ≈ - HOK
Mandor = 0.0004 x - = - HOK ≈ - HOK
VII. PEKERJAAN MENGGUNAKAN MESIN MOLEN
Sewa Mesin Molen 0.2500 x 0.00 = - = - Sewa-Hari
BBM Mesin Molen 1.9075 x 12.96 = 24.72 = 25 Ltr

" MENGETAHUI " Dibuat Oleh Tanggal

Kepala Desa Mutiara Jaya, Pelaksana Kegiatan,
SULAEMAN M. TAUFIK
 PERHITUNGAN BIAYA PAJAK

PAGU RAB RP. #REF!

JENIS PEKERJAAN : JALAN SETAPAK (COR BETON)
VOLUME/DIMENSI : P= , L= , T=0,15
SUMBER DANA : DANA DESA TAHUN 2022
DESA :
KABUPATEN : MUARA ENIM

HARGA SATUAN
NO. MATERIAL KENA PAJAK VOLUME PPN 10 % PPh 1,5 % PPN + PPh
(RP)
1 Semen 84 Zak 65,000 6,500 975 7,475
2 Batu Koral 10 M3 280,000 28,000 4,200 32,200
3 Pasir Urug 5 M4 110,000 11,000 1,650 12,650
4 Pasir Pasangan/Beton 7 M5 120,000 12,000 1,800 13,800
5 Kayu Kls III 1 M3 2,000,000 200,000 30,000 230,000
6 Paku 3 Kg 20,000 2,000 300 2,300
7 Trolly/Gerobak 2 Bh 500,000 50,000 7,500 57,500
8 Ember Cor 15 Bh 15,000 1,500 225 1,725
9 Cangkul 2 Bh 100,000 10,000 1,500 11,500
10 Sekop 2 Bh 100,000 10,000 1,500 11,500
11 Meteran 5 m 1 Bh 20,000 2,000 300 2,300
12 Meteran 100 m Bh 175,000 17,500 2,625 20,125
JUMLAH
JUMLAH PAJAK
DIBAYAR (RP)
627,900
322,000
63,250
96,600
115,000
6,900
115,000
25,875
23,000
23,000
2,300
-
1,420,825