Lokasi
NO.
Uraian Pekerjaan
Vol./Satuan
lantai Bawah
I.
a
Pekerjaan Dinding/Tembok
Perbaikan dinding ruang tamu
3.0
3.0
1.0
1.2
1.2
2.3
1.0
1.0
II
Pekerjaan Plafond
7.50
lantai Atas
I.
a
Pekerjaan Dinding/Tembok
Perbaikan dinding dan balok yang retak tembus 2 sisi
Perbaikan dinding
1.5
1
1.5
110.00
2.00
Cat Plafond
7.50
1.00
200.00
25.00
Lokasi
NO.
Uraian Pekerjaan
Vol./Satuan
PERBAIKAN
RSIN
Vol./Satuan
Harga Satuan
Rp.
Jumlah Harga
Rp.
m1
265,000.00
795,000.00
m1
265,000.00
795,000.00
m1
265,000.00
265,000.00
m1
265,000.00
318,000.00
m1
265,000.00
318,000.00
m1
265,000.00
609,500.00
m1
265,000.00
265,000.00
m1
265,000.00
Sub Total
265,000.00
3,630,500.00
M2
155,000.00
Sub Total I
1,162,500.00
1,162,500.00
M2
650,000.00
975,000.00
1,500,000.00
1,500,000.00
265,000.00
397,500.00
ls
M2
Sub Total I
2,872,500.00
m2
160,000.00
17,600,000.00
m2
140,000.00
280,000.00
m2
38,000.00
7,600,000.00
m2
38,000.00
285,000.00
bln
5,000,000.00
5,000,000.00
Sub Total I
30,765,000.00
Total
38,430,500.00
38,430,500.00
Jumlah Total
9,607,625.00
48,038,125.00
PERBAIKAN
RSIN
Vol./Satuan
Harga Satuan
Rp.
Palembang,
Warga
Jumlah Harga
Rp.
Januari 2015
H. N u r s i n
LOKASI
Gelam
a Rp.
0.1100 Oh
Pekerja
a Rp.
0.0110 Oh
Mandor
a Rp.
0.4000 Oh
Pekerja
a Rp.
0.0400 Oh
Mandor
a Rp.
0.1920 Oh
Pekerja
a Rp.
0.0190 Oh
Mandor
a Rp.
1.2000 M3
Pasir
a Rp.
0.1920 Oh
Pekerja
a Rp.
0.0190 Oh
Mandor
a Rp.
Koral
a Rp.
4.0000 Zak
Semen porland
a Rp.
0.5200 M3
Pasir pasang
a Rp.
0.1500 Org
Tukang
a Rp.
0.0150 Org
Kep.Tukang
a Rp.
1.0000 Org
Pekerja
a Rp.
0.0800 Org
Mandor
a Rp.
Jumlah
Koral
a Rp.
6.4000 Zak
Semen portland
a Rp.
0.5400 M3
Pasir pasang
a Rp.
0.2500 Org
Tukang
a Rp.
0.0250 Org
Kep.Tukang
a Rp.
1.6500 Org
Pekerja
a Rp.
0.0825 Org
Mandor
a Rp.
Jumlah
Kayu klas IV
a Rp.
4.0000 Kg
Paku
a Rp.
5.0000 Org
Tukang
a Rp.
0.5000 Org
Kep.Tukang
a Rp.
2.0000 Org
Pekerja
a Rp.
0.1000 Org
Mandor
a Rp.
4.0000 Org
Pekerja bongkar
a Rp.
Jumlah
Besi Beton
a Rp.
2.0000 Kg
Kawat ikat
a Rp.
1.5000 Org
Kep.Tukang
a Rp.
4.5000 Org
Tukang
a Rp.
6.7500 Org
Pekerja
a Rp.
Jumlah
Beton
a Rp.
1.2500 K2
Pembesian
a Rp.
0.8000 K3
Bekisting
a Rp.
Jumlah
Beton
a Rp.
1.0000 K2
Pembesian
a Rp.
0.8000 K3
Bekisting
a Rp.
Jumlah
Beton
a Rp.
1.2000 K2
Pembesian
a Rp.
1.0000 K3
Bekisting
a Rp.
Jumlah
Keramik 30/30 cm
a Rp.
0.0960 Zak
Semen portland
a Rp.
0.0500 M3
Perekat
a Rp.
0.2500 Org
Tukang
a Rp.
0.0250 Org
Kep.Tukang
a Rp.
0.5000 Org
Pekerja
a Rp.
0.0250 Org
Mandor
a Rp.
Jumlah
Cat dasar
a Rp.
0.2840 Kg
Cat kilat
a Rp.
0.2000 Ltr
Minyak cat
a Rp.
0.0800 Kg
Plamir kayu
a Rp.
0.1200 Kg
Cat meni
a Rp.
0.3000 Lbr
Amplas niken
a Rp.
0.2250 Org
Tukang
a Rp.
0.0225 Org
Kep.Tukang
a Rp.
0.1500 Org
Pekerja
a Rp.
0.0075 Org
Mandor
a Rp.
Jumlah
Cat dasar
a Rp.
0.1420 Kg
Cat kilat
a Rp.
0.1000 Ltr
Minyak cat
a Rp.
0.0400 Kg
Plamir kayu
a Rp.
0.0600 Kg
Cat meni
a Rp.
0.1500 Lbr
Amplas niken
a Rp.
0.1125 Org
Tukang
a Rp.
0.0112 Org
Kep.Tukang
a Rp.
0.0750 Org
Pekerja
a Rp.
0.0035 Org
Mandor
a Rp.
Jumlah
Plamur tembok
a Rp.
0.3500 Kg
Cat tembok
a Rp.
0.2000 Lbr
Amplas
a Rp.
0.1000 Org
Tukang
a Rp.
0.0100 Org
Kep.Tukang
a Rp.
0.0750 Org
Pekerja
a Rp.
0.0035 Org
Mandor
a Rp.
Jumlah
Plamur tembok
a Rp.
0.3500 Kg
Cat tembok
a Rp.
0.2000 Lbr
Amplas biasa
a Rp.
0.2000 Org
Tukang
a Rp.
0.0200 Org
Kep.Tukang
a Rp.
0.1500 Org
Pekerja
a Rp.
0.0075 Org
Mandor
a Rp.
Jumlah
Cat tembok
a Rp.
0.2000 Lbr
Amplas Biasa
a Rp.
0.2000 Org
Tukang
a Rp.
0.0200 Org
Kep.Tukang
a Rp.
0.1500 Org
Pekerja
a Rp.
0.0075 Org
Mandor
a Rp.
Jumlah
a Rp.
0.3600 Lbr
Plywood
a Rp.
0.0300 Kg
Paku
a Rp.
0.1000 Org
Tukang
a Rp.
0.0100 Org
Kep.Tukang
a Rp.
0.0700 Org
Pekerja
a Rp.
0.0035 Org
Mandor
a Rp.
Jumlah
a Rp.
1.1000 Lbr
Eternit/Asbes
a Rp.
0.0600 Kg
Paku
a Rp.
0.3200 Org
Tukang
a Rp.
0.0320 Org
Kep.Tukang
a Rp.
0.1800 Org
Pekerja
a Rp.
0.0090 Org
Mandor
a Rp.
Jumlah
a Rp.
0.0200 Kg
Paku
a Rp.
0.0600 Org
Tukang
a Rp.
0.0060 Org
Kep.Tukang
a Rp.
0.1200 Org
Pekerja
a Rp.
0.0060 Org
Mandor
a Rp.
Jumlah
Genteng Metal
a Rp.
0.0200 Kg
Paku
a Rp.
0.1000 Org
Tukang
a Rp.
0.0100 Org
Kep.Tukang
a Rp.
0.2000 Org
Pekerja
a Rp.
0.0010 Org
Mandor
a Rp.
Jumlah
a Rp.
0.0200 Kg
Paku
a Rp.
0.1500 Org
Tukang
a Rp.
0.0150 Org
Kep.Tukang
a Rp.
0.2500 Org
Pekerja
a Rp.
0.0130 Org
Mandor
a Rp.
Jumlah
Kayu Klas II
a Rp.
0.0500 Kg
Paku
a Rp.
0.2200 Org
Tukang
a Rp.
0.0220 Org
Kep.Tukang
a Rp.
0.1100 Org
Pekerja
a Rp.
0.0050 Org
Mandor
a Rp.
Jumlah
28. 1 M2 PLESTERAN 1 Pc : 4 Ps
8.6800 Kg
Semen Portland
a Rp.
0.0280 M3
PasirPasang
a Rp.
0.2000 Org
Tukang
a Rp.
0.0200 Org
Kep.Tukang
a Rp.
0.2500 Org
Pekerja
a Rp.
0.0125 Org
Mandor
a Rp.
Jumlah
Bata Lobang
a Rp.
11.5000 Kg
Semen Portland
a Rp.
0.0430 M3
PasirPasang
a Rp.
0.1000 Org
Tukang
a Rp.
0.0100 Org
Kep.Tukang
a Rp.
0.3200 Org
Pekerja
a Rp.
0.0150 Org
Mandor
a Rp.
Jumlah
Kayu Klas II
a Rp.
Besi Strip
a Rp.
Paku
a Rp.
Tukang
a Rp.
1.2000 Org
Kep.Tukang
a Rp.
4.0000 Org
Pekerja
a Rp.
0.2000 Org
Mandor
a Rp.
15.0000 Kg
0.8000 M3
12.0000 Org
Jumlah
a Rp.
0.1500 M3
Paku
a Rp.
0.1000 Org
Tukang
a Rp.
0.0100 Org
Kep.Tukang
a Rp.
0.1000 Org
Pekerja
a Rp.
0.0050 Org
Mandor
a Rp.
Jumlah
DODDY R. SULAIMAN
Direktur
N PEKERJAAN UTAMA
5,000.00 Rp.
7,500.00
39,750.00 Rp.
4,372.50
49,750.00 Rp.
547.25
12,419.75
39,750.00 Rp.
49,750.00 Rp.
15,900.00
1,990.00
17,890.00
39,750.00 Rp.
49,750.00 Rp.
7,632.00
945.25
8,577.25
75,000.00 Rp.
90,000.00
39,750.00 Rp.
7,632.00
49,750.00 Rp.
945.25
98,577.25
250,000.00 Rp.
217,500.00
50,500.00 Rp.
202,000.00
85,000.00 Rp.
44,200.00
52,500.00 Rp.
7,875.00
65,000.00 Rp.
975.00
39,750.00 Rp.
39,750.00
49,750.00 Rp.
Jumlah
250,000.00 Rp.
205,000.00
50,500.00 Rp.
323,200.00
85,000.00 Rp.
45,900.00
52,500.00 Rp.
13,125.00
65,000.00 Rp.
1,625.00
39,750.00 Rp.
65,587.50
49,750.00 Rp.
Jumlah
4,104.38
658,541.88
1,250,000.00 Rp.
500,000.00
18,000.00 Rp.
72,000.00
52,500.00 Rp.
262,500.00
65,000.00 Rp.
32,500.00
39,750.00 Rp.
79,500.00
49,750.00 Rp.
4,975.00
39,750.00 Rp.
Jumlah
159,000.00
1,110,475.00
9,000.00 Rp.
990,000.00
16,000.00 Rp.
32,000.00
65,000.00 Rp.
97,500.00
52,500.00 Rp.
236,250.00
39,750.00 Rp.
Jumlah
3,980.00
516,280.00
268,312.50
1,624,062.50
658,541.88 Rp.
658,541.88
1,624,062.50 Rp.
2,030,078.13
1,110,475.00 Rp.
Jumlah
888,380.00
3,577,000.00
658,541.88 Rp.
658,541.88
1,624,062.50 Rp.
1,624,062.50
#REF! Rp.
Jumlah
2,282,604.38
658,541.88 Rp.
658,541.88
1,624,062.50 Rp.
1,948,875.00
1,624,062.50 Rp.
1,624,062.50
Jumlah
4,231,479.38
38,000.00 Rp.
41,800.00
50,500.00 Rp.
4,848.00
Rp.
52,500.00 Rp.
13,125.00
65,000.00 Rp.
1,625.00
39,750.00 Rp.
19,875.00
49,750.00 Rp.
Jumlah
1,243.75
82,516.75
7,000.00 Rp.
994.00
36,000.00 Rp.
10,224.00
12,000.00 Rp.
2,400.00
6,500.00 Rp.
520.00
16,000.00 Rp.
1,920.00
6,000.00 Rp.
1,800.00
52,500.00 Rp.
11,812.50
65,000.00 Rp.
1,462.50
39,750.00 Rp.
5,962.50
49,750.00 Rp.
Jumlah
373.13
37,468.63
7,000.00 Rp.
497.00
36,000.00 Rp.
5,112.00
12,000.00 Rp.
1,200.00
6,500.00 Rp.
260.00
16,000.00 Rp.
960.00
6,000.00 Rp.
900.00
52,500.00 Rp.
5,906.25
65,000.00 Rp.
728.00
39,750.00 Rp.
2,981.25
49,750.00 Rp.
174.13
Jumlah
18,718.63
8,000.00 Rp.
1,600.00
8,750.00 Rp.
3,062.50
5,000.00 Rp.
1,000.00
52,500.00 Rp.
5,250.00
65,000.00 Rp.
650.00
39,750.00 Rp.
2,981.25
49,750.00 Rp.
Jumlah
8,000.00 Rp.
1,600.00
8,750.00 Rp.
3,062.50
5,000.00 Rp.
1,000.00
52,500.00 Rp.
10,500.00
65,000.00 Rp.
1,300.00
39,750.00 Rp.
5,962.50
49,750.00 Rp.
Jumlah
373.13
23,798.13
8,750.00 Rp.
2,485.00
5,000.00 Rp.
1,000.00
52,500.00 Rp.
10,500.00
65,000.00 Rp.
1,300.00
39,750.00 Rp.
5,962.50
49,750.00 Rp.
Jumlah
373.13
21,620.63
2,250,000.00 Rp.
27,000.00
55,000.00 Rp.
19,800.00
18,000.00 Rp.
540.00
52,500.00 Rp.
5,250.00
65,000.00 Rp.
650.00
39,750.00 Rp.
2,782.50
49,750.00 Rp.
174.13
Jumlah
56,196.63
2,250,000.00 Rp.
27,000.00
9,000.00 Rp.
9,900.00
18,000.00 Rp.
1,080.00
52,500.00 Rp.
16,800.00
65,000.00 Rp.
2,080.00
39,750.00 Rp.
7,155.00
49,750.00 Rp.
Jumlah
174.13
14,717.88
447.75
64,462.75
28,500.00 Rp.
21,000.00 Rp.
420.00
52,500.00 Rp.
3,150.00
65,000.00 Rp.
390.00
39,750.00 Rp.
4,770.00
49,750.00 Rp.
298.50
Jumlah
38,098.50
45,000.00 Rp.
45,900.00
21,000.00 Rp.
420.00
52,500.00 Rp.
5,250.00
65,000.00 Rp.
650.00
39,750.00 Rp.
7,950.00
49,750.00 Rp.
Jumlah
49.75
60,219.75
22,500.00 Rp.
24,750.00
21,000.00 Rp.
420.00
52,500.00 Rp.
7,875.00
65,000.00 Rp.
975.00
39,750.00 Rp.
9,937.50
49,750.00 Rp.
Jumlah
646.75
44,604.25
2,650,000.00 Rp.
29,150.00
18,000.00 Rp.
900.00
52,500.00 Rp.
11,550.00
65,000.00 Rp.
1,430.00
39,750.00 Rp.
4,372.50
49,750.00 Rp.
248.75
Jumlah
47,651.25
1,010.00 Rp.
8,766.80
85,000.00 Rp.
2,380.00
52,500.00 Rp.
10,500.00
65,000.00 Rp.
1,300.00
39,750.00 Rp.
9,937.50
49,750.00 Rp.
Jumlah
621.88
33,506.18
600.00 Rp.
35,100.00
1,010.00 Rp.
11,615.00
85,000.00 Rp.
3,655.00
52,500.00 Rp.
5,250.00
65,000.00 Rp.
650.00
39,750.00 Rp.
12,720.00
49,750.00 Rp.
Jumlah
746.25
69,736.25
2,650,000.00 Rp.
2,915,000.00
8,000.00 Rp.
120,000.00
18,000.00 Rp.
14,400.00
52,500.00 Rp.
630,000.00
65,000.00 Rp.
78,000.00
39,750.00 Rp.
159,000.00
49,750.00 Rp.
Jumlah
29,070.00
9,950.00
3,926,350.00
2,250,000.00 Rp.
27,000.00
18,000.00 Rp.
2,700.00
52,500.00 Rp.
5,250.00
65,000.00 Rp.
650.00
39,750.00 Rp.
3,975.00
49,750.00 Rp.
Jumlah
DODDY R. SULAIMAN
248.75
39,823.75
I.
Pekerjaan Pendahuluan
1.
II.
Pekerjaan Pondasi
1.
2.
Vol./Satuan
Harga Satuan
Rp.
2.88 M3
2.16 M3
25,000.00
16,000.00
Sub Total I
50.00 Btg
6,500.00
0.19 M2
350,000.00
3.
0.96 M2
3,000,000.00
II.
1.
2.69 M3
3,000,000.00
2.
0.54 M3
3,000,000.00
3.
5.76 M2
100,000.00
4.
6.48 M2
300,000.00
5.
1.00 Ls
1,500,000.00
31.84 M2
24,000.00
Sub Total II
50.00 bh
1.00 Ls
110,000.00
300,000.00
Total I,II,III
Jasa 10 %
Total + Jasa
PPN 10 %
Total +PPN
Dibulatkan
Terbilang :
Palembang, 08 Maret 2010
CV. GADA ARTA BAHANA
ALVIN ANDHONY, ST
Direktur
Jumlah Harga
Rp.
Maret 2010
BAHANA
72,000.00
34,560.00
106,560.00
325,000.00
67,200.00
2,880,000.00
R.Dpn
R.Tgh
R.Blkg
Kmr.C
Kmr.D
46.8
61.56
66.6
115.2
61.2
3,272,200.00
8,064,000.00
1,620,000.00
576,000.00
1,944,000.00
1,500,000.00
13,704,000.00
764,160.00
34,716,560.00
5,500,000.00
300,000.00
5,800,000.00
40,623,120.00
4,062,312.00
44,685,432.00
4,468,543.20
49,153,975.20
49,153,000.00
Kmr.FMd F
Kmr
Kmr Pbt
61.2
39.6
36