Professional Documents
Culture Documents
PEMILIK
: Eddi Muarsarsar
PEKERJAAN
LOKASI
: Tateli
TANGGAL
: Oktober 2014
No.
Uraian Pekerjaan
Volume
Sat.
Harga Satuan
Total
1
I
Pekerjaan persiapan
1.00 Unit
1,500,000.00
1,500,000.00
1.00
Ls
1,000,000.00
1,000,000.00
1.00
Ls
500,000.00
500,000.00
Air kerja
1.00
Ls
500,000.00
500,000.00
Listrik kerja
1.00
Ls
500,000.00
Sub total
500,000.00
4,000,000.00
II
Pekerjaan tanah
20.74
M3
66,400.00
1,376,870.40
98.60
M3
66,400.00
6,547,040.00
1.21
M3
90,775.00
109,801.44
5.80
M3
90,775.00
Sub total
526,495.00
2,206,825.92
III
Pekerjaan pondasi
17.40
M3
200,287.50
3,485,002.50
42.41
M3
710,424.00
30,130,857.90
1.728
M3
972,750.00
1,680,912.00
5.80
M3
2,592,185.78
15,034,677.50
5.04
M3
2,592,185.78
13,064,616.31
Sub total
IV
63,396,066.20
Pekerjaan beton
2.56
M3
4,222,438.90
10,809,443.58
3.84
M3
5,489,170.57
21,078,414.99
0.47
M3
5,489,170.57
2,582,105.84
2.86
M3
5,489,170.57
15,677,071.15
3.24
M3
5,853,153.49
18,992,312.45
34,497,008.83
5
6
7.20
M3
4,791,251.23
0.25
M3
4,791,251.23
1,207,395.31
5.32
M3
4,791,251.23
25,489,456.53
11.60
M3
3,992,587.89
46,314,019.47
9.75
M3
2,912,921.95
Sub total
V
2
3
4
Acian
28,400,988.99
205,048,217.14
817.00
M2
124,990.00
102,116,830.00
Plesteran 1 : 4
1,634.00
M2
52,397.50
85,617,515.00
Plesteran 1 : 3
84.00
M2
59,207.50
4,973,430.00
1,634.00
M2
12,220.00
19,967,480.00
Sub total
212,675,255.00
VI
Pekerjaan keramik
166.00
M2
160,833.00
12.00
M2
158,208.00
1,898,496.00
84.00
M2
166,350.00
13,973,400.00
3.00
M2
34.00
M2
74
M2
154,708.00
182,000.00
44,200.00
Sub total
26,698,278.00
464,124.00
6,188,000.00
3,270,800.00
52,493,098.00
Kusen aluminium
112.00
14.00
Bh
80,000.00
Kaca bening10 mm
95.00
M2
135,000.00
12,825,000.00
Handle pintu
20.00
Bh
140,000.00
2,800,000.00
20.00
Bh
48,000.00
960,000.00
14.00
Bh
18,000.00
1,100,000.00
Sub total
8,960,000.00
15,400,000.00
252,000.00
41,197,000.00
251.30
M2
135,000.00
Sub total
IX
33,925,500.00
33,925,500.00
Pekerjaan atap
73.00
M2
150,000.00
10,950,000.00
73.00
M2
131,300.00
9,584,900.00
Sub total
20,534,900.00
Pekerjaan cat
817.00
M2
37,675.00
30,780,475.00
817.00
M2
52,250.00
42,688,250.00
251.30
M2
37,675.00
9,467,727.50
52.00
M2
91,000.00
Sub total
4,732,000.00
87,668,452.50
XI
Pekerjaan sanitair
16.00
M'
110,000.00
1,760,000.00
56.00
M'
65,000.00
3,640,000.00
13.00
M'
40,000.00
520,000.00
104.00
M'
220,000.00
22,880,000.00
13.00
Ttk
86,405.00
1,123,265.00
91.00
M'
20,361.00
1,852,851.00
7,350,000.00
6.00
Bh
1,225,000.00
3.00
Bh
1,900,000.00
5,700,000.00
Washtafel ex Toto
3.00
Bh
1,112,000.00
3,336,000.00
10
Floor drain
3.00
Bh
24,500.00
73,500.00
11
Kitchen Zink
1.00
Bh
1,100,000.00
1,100,000.00
12
Kran 1/2"
2.00
Bh
45,000.00
90,000.00
13 Septic Tank
2.00
Bh
2,500,000.00
5,000,000.00
14 Tandon Air
2.00
Bh
2,000,000.00
4,000,000.00
Sub total
58,425,616.00
2.00 Unit
300,000.00
600,000.00
Pentanahan / grounding
1.00
Set
450,000.00
450,000.00
Instalasi listrik
57.00
Ttk
120,186.00
6,850,602.00
Stop kontak
20.00
Bh
32,500.00
650,000.00
Saklar tunggal
5.00
Bh
27,000.00
135,000.00
9.00
Bh
33,500.00
301,500.00
39.00
Bh
67,350.00
2,626,650.00
1.00
Ls
2,000,000.00
Sub total
2,000,000.00
13,613,752.00
52.8
M3
14.8
M3
3,992,587.89
66,400.00
59,090,300.70
3,505,920.00
45,500,000.00
Ls
45,500,000.00
17
390,000.00
6,630,000.00
1.00
Ls
2,000,000.00
2,000,000.00
1.00
Ls
1,000,000.00
1,000,000.00
Pembersihan akhir
1.00
Ls
800,000.00
800,000.00
Sub total
118,526,220.70
REKAPITULASI
I
Pekerjaan persiapan
II
Pekerjaan tanah
4,000,000.00
III
Pekerjaan pondasi
IV
Pekerjaan beton
205,048,217.14
212,675,255.00
VI
Pekerjaan keramik
52,493,098.00
VII
41,197,000.00
2,206,825.92
63,396,066.20
33,925,500.00
IX
Pekerjaan atap
20,534,900.00
Pekerjaan cat
87,668,452.50
XI
Pekerjaan sanitair
58,425,616.00
XII
Pekerjaan listrik
13,613,752.00
TERBILANG
118,526,220.70
TOTAL
913,710,903.46
DIBULATKAN
910,000,000.00