Professional Documents
Culture Documents
KEGIATAN
PEKERJAAN
LOKASI
:
:
:
NO
URAIAN PEKERJAAN
VOLUME
SATUAN
A.
I.
1
2
3
II.
1
2
3
4
5
6
7
8
9
10
11
12
III.
1
2
3
4
5
6
7
8
9
IV.
1
2
3
4
5
6
7
8
LANTAI I
PEKERJAAN PERSIAPAN
Pek. Pembersihan Lokasi
Pek. Pasang Bouwplank / Pengukuran
Pek. Pasang Papan Nama proyek
PEKERJAAN STRUKTUR
Pek. Cor Kolom ( K1 ) Uk 25/40 Beton Bertulang
Pek. Cor Kolom ( K2 ) Uk 25/25 Beton Bertulang
Pek. Cor Kolom Praktis 13/13 Beton Bertulang
Pek. Cor Balok Lantai Beton Bertulang Uk 20/45 cm
Pek. Cor Balok Lantai Beton Bertulang Uk 25/60 cm
Pek. Cor Balok Lantai Beton Bertulang Uk 15/45 cm
Pek. Cor Balok Laty Beton Bertulang Uk 13/20 cm
Pek. Cor Plat Lantai, t = 12 cm Beton Bertulang
Pek. Cor Kanopi Beton t = 10 cm
HARGA SATUAN
( Rp )
5
JUMLAH HARGA
( Rp )
6
1.000
1.000
1.000
Ls
Ls
Bh
2,500,000.00
3,500,000.00
350,000.00
Sub Total
2,500,000.00
3,500,000.00
350,000.00
6,350,000.00
124.989
41.663
464.000
6.027
6.027
10.290
2.000
2.100
0.500
12.056
60.280
120.560
M3
M3
Btg
M3
M3
M3
M3
M3
M3
M3
M2
M2
27,600.00
13,230.00
37,640.00
138,900.00
621,000.00
3,833,300.00
3,833,300.00
3,833,300.00
3,833,300.00
4,075,480.00
87,310.00
26,180.00
Sub Total
3,449,696.40
551,201.49
17,464,960.00
837,150.30
3,742,767.00
39,444,657.00
7,666,600.00
8,049,930.00
1,916,650.00
49,133,986.88
5,263,046.80
3,156,260.80
140,676,906.67
9.555
2.275
0.250
10.305
3.600
2.093
1.612
37.947
3.100
M3
M3
M'
M3
M3
M3
M3
M3
M3
5,764,820.00
6,418,100.00
2,447,940.00
5,549,580.00
4,574,100.00
5,542,020.00
5,416,930.00
4,290,920.00
3,930,920.00
Sub Total
55,082,855.10
14,601,177.50
611,985.00
57,188,421.90
16,466,760.00
11,599,447.86
8,732,091.16
162,827,541.24
12,185,852.00
339,296,131.76
32.128
359.412
64.257
718.823
74.000
74.000
M2
M2
M2
M2
M'
M2
95,650.00
87,310.00
51,620.00
45,500.00
150,000.00
194,490.00
3,073,043.20
31,380,261.72
3,316,946.34
32,706,446.50
11,100,000.00
14,392,260.00
8.000
99.885
Unit
M2
1,500,000.00
44,940.00
Sub Total
12,000,000.00
4,488,831.90
112,457,789.66
NO
URAIAN PEKERJAAN
VOLUME
SATUAN
V.
1
2
3
4
5
6
7
1
2
3
PEKERJAAN PLAFOND
Pek. Pas. Rangka Plafond Metal Furing
Pek. Pas. Plafond Gypsum Board t = 9 mm
Pek. Pas. List Gypsum
VI.
HARGA SATUAN
( Rp )
5
1.816
2.940
2.000
28.350
0.580
28.350
17.775
M3
M2
Bh
M2
M2
M2
M2
6,009,250.00
361,750.00
250,000.00
443,750.00
150,670.00
165,000.00
340,500.00
Sub Total
10,912,798.00
1,063,545.00
500,000.00
12,580,312.50
87,388.60
4,677,750.00
6,052,387.50
35,874,181.60
318.480
318.480
190.640
M2
M2
M'
80,250.00
45,310.00
34,870.00
25,558,020.00
14,430,328.80
6,647,616.80
46,635,965.60
66,900.00
138,900.00
621,000.00
165,390.00
155,890.00
153,390.00
5,443,987.50
2,260,597.50
10,106,775.00
52,842,105.00
935,340.00
2,853,054.00
74,441,859.00
156,850.00
47,670.00
57,670.00
38,440.00
37,670.00
52,670.00
72,670.00
470,550.00
858,060.00
692,040.00
4,843,440.00
4,746,420.00
6,636,420.00
4,578,210.00
22,825,140.00
135,000.00
45,000.00
55,000.00
45,000.00
45,000.00
450,000.00
3,645,000.00
135,000.00
165,000.00
45,000.00
1,080,000.00
450,000.00
5,520,000.00
Sub Total
VII.
1
2
3
4
5
6
PEKERJAAN LANTAI
Pek. Urugan Tanah Bawah Lantai dipadatkan
Pek. Urugan Pasir Bawah Lantai
Pek. Cor Lantai 1 : 3 : 5
Pek. Pas. Lantai Keramik 40 x 40 cm
Pek. Pas. Lantai Keramik Km/wc 20 x 20 cm
Pek. Pas. Dinding Keramik km/wc 20 x 25 cm
81.375
16.275
16.275
319.500
6.000
18.600
M3
M3
M3
M2
M2
M2
Sub Total
VIII.
1
2
3
4
5
6
7
3.000
18.000
12.000
126.000
126.000
126.000
63.000
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Sub Total
IX.
1
2
3
4
5
6
JUMLAH HARGA
( Rp )
6
27.000
3.000
3.000
1.000
24.000
1.000
Ttk
Ttk
Bh
Bh
Bh
Unit
Sub Total
NO
URAIAN PEKERJAAN
VOLUME
SATUAN
X.
1
2
3
4
5
6
7
8
9
10
XI.
1
2
3
4
5
6
PEKERJAAN PENGECATAN
Pek. Cat Air Dinding dan Kolom
Pek. Cat Air Plafond
Pek. Cat Minyak pintu
Pek. Cat Minyak Kusen
Pek. Cat Minyak ram jendela
Pek. Cat Minyak papan jalusi
HARGA SATUAN
( Rp )
5
JUMLAH HARGA
( Rp )
6
18.000
15.000
15.000
2.000
2.000
1.000
2.000
2.000
1.000
1.000
M'
M'
M'
Bh
Bh
Bh
Bh
unit
unit
Bh
18,620.00
74,650.00
83,950.00
409,800.00
27,150.00
805,700.00
43,850.00
1,800,000.00
6,500,000.00
3,500,000.00
Sub Total
335,160.00
1,119,750.00
1,259,250.00
819,600.00
54,300.00
805,700.00
87,700.00
3,600,000.00
6,500,000.00
3,500,000.00
18,081,460.00
882.965
318.480
5.880
34.560
7.088
17.775
M2
M2
M2
M2
M2
M2
20,230.00
20,230.00
28,730.00
28,730.00
28,730.00
28,730.00
Sub Total
17,862,381.95
6,442,850.40
168,932.40
992,908.80
203,638.24
510,675.75
26,181,387.54
XIII.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
0.743
0.068
0.068
0.338
0.270
0.598
0.225
2.246
20.730
30.000
8.000
16.000
16.000
5.500
M3
M3
M3
M3
M3
M3
M3
M3
M2
M'
M2
M2
M2
M'
27,600.00
138,900.00
621,000.00
3,833,300.00
13,230.00
3,710,080.00
3,710,080.00
3,710,080.00
164,890.00
25,000.00
87,310.00
87,310.00
20,230.00
250,000.00
Sub Total
20,506.80
9,445.20
42,228.00
1,295,655.40
3,572.10
2,218,627.84
834,768.00
8,332,839.68
3,418,169.70
750,000.00
698,480.00
1,396,960.00
323,680.00
1,375,000.00
20,719,932.72
XIV.
1
2
3
4
5
6
95.000
8.550
4.275
4.275
14.060
45.000
M1
M3
M3
M3
M2
M'
148,380.00
66,900.00
138,900.00
621,000.00
185,000.00
350,000.00
14,096,100.00
571,995.00
593,797.50
2,654,775.00
2,601,100.00
15,750,000.00
36,267,767.50
Sub Total
NO
URAIAN PEKERJAAN
VOLUME
SATUAN
B.
I.
1
2
3
4
LANTAI II
PEKERJAAN STRUKTUR
Pek. Cor Kolom ( K1 ) Uk 25/40 Beton Bertulang
Pek. Cor Kolom ( K2 ) Uk 25/25 Beton Bertulang
Pek. Cor Balok Laty Beton Bertulang Uk 13/20 cm
Pek. Cor Ring Balok Beton Bertulang Uk 15/25
1
2
3
4
5
6
7
II.
III.
1
2
3
4
5
6
7
1
2
3
4
5
6
7
IV.
HARGA SATUAN
( Rp )
5
8.400
2.000
0.780
5.456
M3
M3
M3
M3
5,764,820.00
6,418,100.00
5,416,930.00
4,911,130.00
Sub Total
48,424,488.00
12,836,200.00
4,225,205.40
26,795,125.28
92,281,018.68
38.026
430.287
76.052
860.574
11.000
107.438
30.000
M2
M2
M2
M2
M'
M2
M'
95,650.00
87,310.00
51,620.00
45,500.00
150,000.00
44,940.00
250,000.00
Sub Total
3,637,186.90
37,568,357.97
3,925,804.24
39,156,117.00
1,650,000.00
4,828,263.72
7,500,000.00
98,265,729.83
1.816
2.940
2.000
28.350
0.580
28.350
17.775
M3
M2
Bh
M2
M2
M2
M2
6,009,250.00
361,750.00
250,000.00
443,750.00
150,670.00
165,000.00
340,500.00
Sub Total
10,912,798.00
1,063,545.00
500,000.00
12,580,312.50
87,388.60
4,677,750.00
6,052,387.50
35,874,181.60
607.597
607.597
48.000
23.300
91.580
22.400
2.000
M2
M2
M'
M2
M'
M'
Psg
165,000.00
66,500.00
55,370.00
384,960.00
89,200.00
41,200.00
750,000.00
100,253,505.00
40,405,200.50
2,657,760.00
8,969,568.00
8,168,936.00
922,880.00
1,500,000.00
162,877,849.50
80,250.00
66,750.00
45,310.00
84,700.00
34,870.00
8,530.00
26,121,375.00
7,787,589.00
14,748,405.00
9,881,779.60
6,346,340.00
972,249.40
65,857,738.00
165,390.00
155,890.00
153,390.00
50,787,961.20
935,340.00
2,853,054.00
54,576,355.20
Sub Total
V.
1
2
3
4
5
6
PEKERJAAN PLAFOND
Pek. Pas. Rangka Plafond Metal Furing
Pek. Pas. Rangka Plafond Kayu
Pek. Pas. Plafond Gypsum Board t = 9 mm
Pek. Pas. Plafond Lambreziring
Pek. Pas. List Gypsum
Pek. Pas. List Profil Kayu
325.500
116.668
325.500
116.668
182.000
113.980
M2
M2
M2
M2
M'
M'
Sub Total
VI.
1
2
3
PEKERJAAN LANTAI
Pek. Pas. Lantai Keramik Ruangan 40 x 40 cm
Pek. Pas. Lantai Keramik Km/wc 20 x 20 cm
Pek. Pas. Dinding Keramik km/wc 20 x 25 cm
JUMLAH HARGA
( Rp )
6
307.080
6.000
18.600
M2
M2
M2
Sub Total
NO
URAIAN PEKERJAAN
VOLUME
SATUAN
VII.
1
2
3
4
5
6
7
3.000
18.000
12.000
126.000
126.000
126.000
63.000
HARGA SATUAN
( Rp )
5
Bh
Bh
Bh
Bh
Bh
Bh
Bh
156,850.00
47,670.00
57,670.00
38,440.00
37,670.00
52,670.00
72,670.00
470,550.00
858,060.00
692,040.00
4,843,440.00
4,746,420.00
6,636,420.00
4,578,210.00
22,825,140.00
135,000.00
45,000.00
55,000.00
45,000.00
250,000.00
4,050,000.00
135,000.00
220,000.00
1,215,000.00
250,000.00
5,870,000.00
409,800.00
805,700.00
27,150.00
43,850.00
819,600.00
805,700.00
54,300.00
87,700.00
1,767,300.00
20,230.00
20,230.00
28,730.00
28,730.00
28,730.00
28,730.00
28,730.00
21,121,414.72
6,584,865.00
168,932.40
992,908.80
203,638.24
510,675.75
3,351,871.64
32,934,306.55
Sub Total
VIII.
1
2
3
4
5
30.000
3.000
4.000
27.000
1.000
Ttk
Ttk
Bh
Bh
Unit
Sub Total
IX
1
2
3
4
2.000
1.000
2.000
2.000
Bh
Bh
Bh
Bh
Sub Total
X
1
2
3
4
5
6
7
PEKERJAAN PENGECATAN
Pek. Cat Air Dinding dan Kolom
Pek. Cat Air Plafond
Pek. Cat Minyak Pintu panil
Pek. Cat Minyak Kusen
Pek. Cat Minyak ram jendela
Pek. Cat Minyak papan jalusi
Pek. Cat Minyak Lambrezering
1,044.064
325.500
5.880
34.560
7.088
17.775
116.668
M2
M2
M2
M2
M2
M2
M2
JUMLAH HARGA
( Rp )
6
Sub Total
SYAMSIR, S.Kom
Direktur