Pekerjaan
Lokasi
Nomor
Uraian Pekerjaan
Satuan
Volume
I. PEKERJAAN PERSIAPAN
1 Pembersihan lapangan & Bongkaran bangunan lama
2 Pengukuran dan pasang bouwplank
Harga Satuan
Rp.
5
Harga Jumlah
Rp.
6
m2
m'
98.00
70.00
45,000.00
29,937.50
4,410,000.00
2,095,625.00
6,505,625.00
m3
m3
m3
199.80
23.31
4.36
39,075.00
20,800.00
143,050.00
7,807,185.00
484,848.00
623,698.00
8,915,731.00
m3
m3
m3
m2
6.99
2.72
11.50
54.43
797,410.00
1,027,770.00
894,045.00
41,205.00
5,576,288.13
2,797,178.83
10,278,138.01
2,242,870.56
5 Plesteran dinding 1 : 4
m2
229.92
39,465.00
9,073,966.45
29,968,441.98
m3
m3
1.67
1.25
2,400,000.00
1,950,000.00
3,996,000.00
2,435,062.50
m3
m3
0.69
0.45
1,950,000.00
5,267,100.00
1,344,915.00
2,354,393.70
10,130,371.20
V. PEK. KUSEN PINTU DAN JENDELA
1 Pek. Kusen kayu klas II
2
3
4
5
6
m3
0.75
6,335,000.00
4,751,250.00
m2
unit
m2
m2
8.00
2.00
3.36
0.48
810,075.00
450,000.00
751,875.00
377,850.00
465,000.00
6,480,600.00
900,000.00
2,526,300.00
181,368.00
14,839,518.00
1
2
3
4
bh
bh
bh
bh
6.00
18.00
14.00
14.00
450,000.00
55,000.00
35,000.00
15,000.00
2,700,000.00
990,000.00
490,000.00
210,000.00
bh
bh
7.00
14.00
25,000.00
15,000.00
175,000.00
210,000.00
4,775,000.00
m3
1.65
5,245,000.00
8,654,250.00
2
3
4
5
6
m2
m2
m'
m2
m'
79.00
79.00
14.60
57.50
91.00
66,075.00
93,225.00
129,464.50
184,050.00
25,000.00
5,219,925.00
7,364,775.00
1,890,181.70
10,582,875.00
2,275,000.00
m'
4.30
547,875.00
2,355,862.50
Ls
1.00
4,500,000.00
4,500,000.00
42,842,869.20
Nomor
Uraian Pekerjaan
Satuan
Volume
Harga Satuan
Rp.
5
Harga Jumlah
Rp.
6
m2
m2
60.58
17.65
117,500.00
122,928.75
7,117,562.50
2,170,061.22
9,287,623.72
m2
m2
m2
341.86
43.67
79.00
50,415.00
60,392.00
12,025.00
17,234,690.41
2,637,153.26
949,975.00
20,821,818.67
bh
bh
bh
bh
bh
13.00
3.00
6.00
4.00
2.00
250,000.00
35,000.00
55,000.00
35,000.00
40,000.00
3,250,000.00
105,000.00
330,000.00
140,000.00
80,000.00
bh
unit
4.00
1.00
55,000.00
1,500,000.00
220,000.00
1,500,000.00
5,625,000.00
bh
bh
1.00
1.00
150,000.00
1,750,000.00
150,000.00
1,750,000.00
bh
unit
unit
2.00
1.00
1.00
325,000.00
1,500,000.00
2,000,000.00
650,000.00
1,500,000.00
2,000,000.00
bh
bh
4.00
1.00
35,000.00
45,000.00
140,000.00
45,000.00
bh
unit
unit
2.00
2.00
1.00
15,000.00
1,750,000.00
2,500,000.00
30,000.00
3,500,000.00
2,500,000.00
12,265,000.00
XII. PEKERJAAN LAIN-LAIN
1 Pemasangan Tower Air
1 Pas. Sumur pantek
unit
unit
1.00
1.00
5,000,000.00
3,500,000.00
5,000,000.00
3,500,000.00
8,500,000.00
R E K A P I T U LA S I
Pekerjaan
Lokasi
NO
I.
II.
III.
IV.
V.
VI.
VII.
VIII.
IX.
X.
JUMLAH
PEKERJAAN PERSIAPAN
PEKERJAAN TANAH
PEKERJAAN PASANGAN
PEKERJAAN BETON BERTULANG
PEKERJAAN KUSEN PINTU DAN JENDELA
Rp
Rp
Rp
Rp
Rp
6,505,625.00
8,915,731.00
29,968,441.98
10,130,371.20
14,839,518.00
Rp
Rp
Rp
Rp
Rp
4,775,000.00
42,842,869.20
9,287,623.72
20,821,818.67
5,625,000.00
Rp
Rp
Rp
Rp
12,265,000.00
8,500,000.00
174,476,998.77
174,477,000.00
M. AMINTOHARI
Analisa
1
F.21
Uraian Pekerjaan
4 M'
0.030 m3
0.100 kg
0.130
1 M'
A.1
A.14
A.18
G.19
H. Satuan
Rp.
3
2
PENGUKURAN & PAS. BOUWPLANG
Kayu papan
3,750,000.00
Paku
14,000.00
Pekerja
45,000.00
Harga Upah
Rp.
4
H. Bahan
Rp.
5
112,500.00
1,400.00
5,850.00
5,850.00
G.33l
G.33h
G.50h
G.50q
113,900.00
1 M3
0.850
0.015
1 M3
0.450
0.010
TIMBUNAN TANAH
Pekerja
Mandor
1 M3
1.200 m3
0.300
0.010
1 M3
7.250 zak
1.160 m3
1
1.200
3.256
0.522
1.200
0.120
3.600
0.180
M3
m3
zak
m3
1
800.000
4.120
0.333
1.500
0.150
4.500
0.225
M3
bh
zak
m3
1
700.000
2.536
0.406
1.500
0.150
4.500
0.225
M3
bh
zak
m3
45,000.00
55,000.00
45,000.00
55,000.00
39,075.00
20,250.00
550.00
20,800.00
20,800.00
126,000.00
16,500.00
550.00
17,050.00
55,000.00
115,000.00
1 M2
0.170 zak
0.017 m3
0.150
0.015
0.400
0.020
PLESTERAN ADUKAN 1 : 2
Semen
Pasir pasang
Tukang
Kepala Tukang
Pekerja
Mandor
1 M2
0.130 zak
0.021 m3
0.150
0.015
0.400
0.020
PLESTERAN ADUKAN 1 : 4
Semen
Pasir pasang
Tukang
Kepala Tukang
Pekerja
Mandor
550.00
55,000.00
115,000.00
65,000.00
70,000.00
45,000.00
55,000.00
550.00
55,000.00
115,000.00
65,000.00
70,000.00
45,000.00
55,000.00
55,000.00
115,000.00
65,000.00
70,000.00
45,000.00
55,000.00
55,000.00
115,000.00
65,000.00
70,000.00
45,000.00
55,000.00
119,750.00
29,937.50
38,250.00
825.00
39,075.00
G.32h
H. Jumlah
Rp.
6
126,000.00
143,050.00
398,750.00
133,400.00
532,150.00
532,150.00
300,000.00
179,080.00
60,030.00
78,000.00
8,400.00
162,000.00
9,900.00
258,300.00
539,110.00
797,410.00
440,000.00
226,600.00
38,295.00
97,500.00
10,500.00
202,500.00
12,375.00
322,875.00
704,895.00
1,027,770.00
385,000.00
139,480.00
46,690.00
97,500.00
10,500.00
202,500.00
12,375.00
322,875.00
571,170.00
894,045.00
9,350.00
1,955.00
9,750.00
1,050.00
18,000.00
1,100.00
29,900.00
11,305.00
7,150.00
2,415.00
9,750.00
1,050.00
18,000.00
1,100.00
41,205.00
29,900.00
9,565.00
39,465.00
1
G.41
G.41
I.2
F.8
1
0.820
0.350
8.400
1.000
0.100
6.000
0.300
M3
m3
m3
zak
1
0.820
0.540
6.800
1.000
0.100
6.000
0.300
M3
m3
m3
zak
100 KG
110.000 kg
2.000 kg
9.000
3.000
9.000
1 M3
0.400 m3
4.000 kg
5.000
0.500
2.000
0.100
4.000
1 M3
G.41
I.2
F.8
2
BETON ADUKAN 1 Pc : 1,5 Ps : 2,5 Krl
Split
Pasir cor
Semen
Tukang
Kepala Tukang
Pekerja
Mandor
BETON ADUKAN 1 Pc : 2 Ps : 3 Krl
Split
Pasir cor
Semen
Tukang
Kepala Tukang
Pekerja
Mandor
PEKERJAAN PEMBESIAN
Besi beton
Kawat beton
Tukang
Kepala Tukang
Pekerja
CETAKAN/BEKISTING
Papan
Paku
Tukang
Kepala Tukang
Pekerja
Mandor
Pek. Bongkar cetakan
3
275,000.00
115,000.00
55,000.00
65,000.00
70,000.00
45,000.00
55,000.00
275,000.00
115,000.00
55,000.00
65,000.00
70,000.00
45,000.00
55,000.00
14,500.00
14,000.00
65,000.00
70,000.00
45,000.00
2,150,000.00
14,000.00
65,000.00
55,000.00
45,000.00
55,000.00
15,000.00
5
225,500.00
40,250.00
462,000.00
65,000.00
7,000.00
270,000.00
16,500.00
358,500.00
F.33
F.36
F.36.a
1 M3
1.100 m3
2.500 kg
36.000
3.600
12.000
0.600
65,000.00
7,000.00
270,000.00
16,500.00
358,500.00
1 M2
0.040 m3
0.050 kg
7.500
0.750
2.500
0.125
1 M2
0.035 m3
0.750 m2
4.500
0.450
1.500
0.075
1
0.001
1.000
0.100
0.630
0.060
0.600
0.010
M2
m3
m2
kg
2,850,000.00
14,000.00
65,000.00
70,000.00
45,000.00
55,000.00
3,750,000.00
14,000.00
65,000.00
70,000.00
45,000.00
55,000.00
3,750,000.00
300,000.00
65,000.00
70,000.00
45,000.00
55,000.00
3,750,000.00
300,000.00
14,000.00
65,000.00
70,000.00
45,000.00
55,000.00
1,086,250.00
661,600.00
1,020,100.00
1,595,000.00
28,000.00
585,000.00
210,000.00
405,000.00
1,200,000.00
1,623,000.00
2,823,000.00
860,000.00
56,000.00
325,000.00
27,500.00
90,000.00
5,500.00
60,000.00
508,000.00
727,750.00
225,500.00
62,100.00
374,000.00
F.27
916,000.00
1,424,000.00
1,020,100.00
2,823,000.00
1,424,000.00
5,267,100.00
5,267,100.00
3,135,000.00
35,000.00
2,340,000.00
252,000.00
540,000.00
33,000.00
3,165,000.00
3,170,000.00
6,335,000.00
150,000.00
700.00
487,500.00
52,500.00
112,500.00
6,875.00
659,375.00
150,700.00
810,075.00
131,250.00
225,000.00
292,500.00
31,500.00
67,500.00
4,125.00
395,625.00
356,250.00
751,875.00
3,750.00
300,000.00
1,400.00
40,950.00
4,200.00
27,000.00
550.00
72,700.00
305,150.00
377,850.00
1
F.36.b
G.81
F.11
F.33
F.16
F.21
1
0.025
0.800
0.150
6.300
0.630
2.100
0.100
M2
m3
m2
kg
10 M'
400.000 bh
0.534 m3
2.900
0.290
0.400
1 M'
1
0.012
1.000
0.020
0.200
0.800
0.080
0.280
0.014
M2
m3
m2
kg
kg
1 M3
1.100 m3
24.000
2.400
8.000
0.400
1 M2
0.018 m3
0.250 kg
0.100
0.100
0.005
1 M2
0.030 m3
0.100 kg
0.800
0.080
0.280
0.014
1 M'
H.2
G.16
2
3
PASANG DAUN PINTU KACA POLOS 5 MM
Papan klas II
3,750,000.00
Kaca polos 5 mm
300,000.00
Paku
14,000.00
Tukang
65,000.00
Kepala Tukang
70,000.00
Pekerja
45,000.00
Mandor
55,000.00
550.00
532,150.00
65,000.00
70,000.00
55,000.00
1 M'
4.000 bh
0.030 m3
0.200
0.020
0.400
0.020
60,000.00
14,000.00
65,000.00
70,000.00
45,000.00
55,000.00
20,000.00
532,150.00
65,000.00
70,000.00
45,000.00
55,000.00
93,750.00
240,000.00
2,100.00
409,500.00
44,100.00
94,500.00
5,500.00
553,600.00
335,850.00
889,450.00
220,000.00
284,168.10
188,500.00
20,300.00
22,000.00
230,800.00
1/10 x
1 M2
1.000 m2
4.000 bh
0.200
0.020
0.400
0.015
504,168.10
734,968.10
734,968.10
73,496.81
45,000.00
65,000.00
280.00
2,800.00
113,080.00
184,050.00
3,135,000.00
3,135,000.00
5,245,000.00
51,300.00
3,500.00
54,800.00
66,075.00
112,500.00
1,400.00
113,900.00
187,180.00
187,180.00
56,154.00
60,000.00
13,000.00
1,400.00
18,000.00
825.00
33,225.00
60,000.00
93,225.00
80,000.00
15,964.50
13,000.00
1,400.00
18,000.00
1,100.00
33,500.00
95,964.50
129,464.50
1
H.15
SPL
III
SPL
III
I.IX
I.X
K.35
1
0.010
1.000
0.035
0.600
0.060
0.350
0.017
M'
m3
m'
kg
1
1.000
0.025
1.000
0.250
0.025
0.500
0.025
M2
m2
m3
kg
1
1.000
0.025
1.000
0.250
0.025
0.500
0.025
M2
m2
m3
kg
1
0.425
0.030
0.057
0.080
0.300
0.030
0.200
0.010
M2
kg
lbr
ltr
kg
1
0.400
0.080
0.050
0.075
0.050
0.008
M2
kg
kg
lbr
1 M2
0.350 Ltr
0.100
0.005
2
TALANG PATAHAN ATAP
Papan klas II
Seng talang
Paku
Tukang
Kepala Tukang
Pekerja
Mandor
PASANG LANTAI KERAMIK 40/40 CM
Keramik 40/40 cm
Perekat G.19
Semen putih
Tukang
Kepala Tukang
Pekerja
Mandor
PASANG LANTAI KERAMIK 20/20 CM
Keramik 20/20 cm
Perekat G.19
Semen putih
Tukang
Kepala Tukang
Pekerja
Mandor
MENGECAT KAYU 3 X CAT
Cat kayu
Amplas
Minyak cat
Dempul
Tukang
Kepala Tukang
Pekerja
Mandor
3
3,750,000.00
450,000.00
14,000.00
65,000.00
70,000.00
45,000.00
55,000.00
85,000.00
532,150.00
2,750.00
65,000.00
70,000.00
45,000.00
55,000.00
65,000.00
532,150.00
2,750.00
65,000.00
70,000.00
45,000.00
55,000.00
55,000.00
9,000.00
21,000.00
55,000.00
65,000.00
70,000.00
45,000.00
55,000.00
15,000.00
65,000.00
55,000.00
37,500.00
450,000.00
490.00
39,000.00
4,200.00
15,750.00
935.00
59,885.00
487,990.00
547,875.00
85,000.00
13,303.75
2,750.00
16,250.00
1,750.00
22,500.00
1,375.00
41,875.00
101,053.75
142,928.75
65,000.00
13,303.75
2,750.00
16,250.00
1,750.00
22,500.00
1,375.00
41,875.00
81,053.75
122,928.75
23,375.00
270.00
1,197.00
4,400.00
19,500.00
2,100.00
9,000.00
550.00
31,150.00
29,242.00
60,392.00
38,000.00
4,400.00
450.00
4,875.00
2,250.00
440.00
7,565.00
42,850.00
50,415.00
5,250.00
6,500.00
275.00
6,775.00
5,250.00
12,025.00
No.
Uraian
1
2
3
4
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
H. Satuan
Rp.
A. UPAH PEKERJA
Tukang
Kepala tukang
Pekerja
Mandor
hari
hari
hari
hari
65,000.00
70,000.00
45,000.00
55,000.00
B. BAHAN BANGUNAN
Tanah Urug
Pasir urug
Pasir pasang
Pasir cor
Batu belah hitam
Split
Semen 40 kg
Semen putih
Batu bata
Batu muka lempeng
Besi beton
Kawat beton
Kayu klas II (balok)
Kayu klas II (papan)
Papan begisting / kayu racuk
Keramik 40/40 cm
Keramik 20/20 cm
Triplek 3 mm
Teakwood
Kaca motif 8 mm
Atap genteng
Bubungan Genteng plentong
Paku
Paku atap
Paku triplek
Minyak cat
Cat kayu
Cat tembok
Residu/Ter
Amplas
Seng talang BJLS 20
m3
m3
m3
m3
m3
m3
zax
kg
buah
m2
kg
kg
m3
m3
m3
m2
m2
m2
m2
m2
m2
bh
kg
bh
kg
ltr
kg
kg
kg
buah
m'
85,000.00
105,000.00
115,000.00
115,000.00
250,000.00
275,000.00
55,000.00
2,750.00
550.00
200,000.00
14,500.00
14,000.00
2,850,000.00
3,750,000.00
2,150,000.00
85,000.00
65,000.00
65,000.00
85,000.00
300,000.00
60,000.00
20,000.00
14,000.00
2,500.00
14,000.00
21,000.00
55,000.00
95,000.00
15,000.00
9,000.00
55,000.00
32 Spritus
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
Satuan
Sirlak
Lem putih.
Perwarna
Kloset jongkok porselint
Bak air fiber glass 50.50.60
Bak pantry
Stop kran 1,5"
Kran air 1/2"
Floor drain
Kunci tanam 2 x putar
Engsel pintu type H 4"
Engsel jendela @ 2 bh
Hak angin @ 2 buah
Grendel pintu
Grendel jendela @ 2 buah
Tarikan daun jendela
Lampu TL 20 watt (inbow)
Lampu pijar 40 watt
Saklar tunggal
Saklar ganda
Saklar triple
Stop kontak
ltr
kg
kg
grm
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
12,500.00
27,500.00
15,000.00
5,500.00
250,000.00
325,000.00
350,000.00
45,000.00
35,000.00
15,000.00
450,000.00
55,000.00
35,000.00
15,000.00
25,000.00
15,000.00
25,000.00
55,000.00
35,000.00
35,000.00
40,000.00
45,000.00
55,000.00
Keterangan
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
MCB 2 group
Roster beton 20/20 cm
Instalasi Listrik
Kusen sudut Kaca t = 5 mm
buah
buah
titik
m2
1,500,000.00
15,000.00
250,000.00
465,000.00
Nomor
Uraian Pekerjaan
Satuan Volume
3
Harga Satuan
Rp.
5
Harga Jumlah
Rp.
6
1
2
3
4
m3
m3
m3
m3
25.20
7.20
10.10
76.65
39,075.00
20,800.00
143,050.00
90,000.00
984,690.00
149,760.00
1,444,805.00
6,898,500.00
9,477,755.00
1
2
3
4
5
m3
m3
m3
m2
m2
17.40
2.32
9.05
46.43
180.92
550,000.00
1,027,770.00
894,045.00
41,205.00
39,465.00
9,570,000.00
2,386,070.83
8,087,727.76
1,913,230.56
7,140,181.45
29,097,210.60
1
2
3
4
m3
m3
m3
m3
0.71
0.71
0.53
0.35
5,129,800.00
4,103,840.00
3,590,860.00
5,129,800.00
3,641,132.04
2,912,905.63
1,894,947.09
1,800,559.80
10,249,544.56
1
2
3
4
5
m3
m2
unit
m2
m2
0.50
8.00
2.00
3.36
0.24
6,335,000.00
810,075.00
266,000.00
751,875.00
377,850.00
3,167,500.00
6,480,600.00
532,000.00
2,526,300.00
90,684.00
12,797,084.00
1
2
3
4
5
6
bh
bh
bh
bh
bh
bh
5.00
15.00
14.00
14.00
7.00
14.00
250,000.00
35,000.00
25,000.00
15,000.00
20,000.00
15,000.00
1,250,000.00
525,000.00
350,000.00
210,000.00
140,000.00
210,000.00
2,685,000.00
m3
m2
0.49
84.37
5,245,000.00
66,075.00
2,570,050.00
5,574,747.75
3
4
5
6
7
8
Nomor
1
Uraian Pekerjaan
m2
m'
m2
m'
m'
Ls
84.37
8.60
64.74
91.00
2.30
1.00
Satuan Volume
4
Harga Satuan
Rp.
5
5,484,050.00
1,113,394.70
9,549,150.00
455,000.00
1,260,112.50
1,500,000.00
27,506,504.95
Harga Jumlah
Rp.
6
2
VIII. PEKERJAAN LANTAI
1 Pas. Lantai keramik 40/40 cm
2 Pas. Lantai dan dinding keramik 20/20 cm
m2
m2
64.20
8.65
125,750.00
122,928.75
8,073,150.00
1,063,333.69
9,136,483.69
m2
m2
m2
292.10
35.65
84.37
42,500.00
57,500.00
12,025.00
12,414,097.00
2,050,130.36
1,014,549.25
15,478,776.61
1
2
3
4
5
6
7
titik
bh
bh
bh
bh
bh
unit
12.00
4.00
4.00
4.00
2.00
4.00
1.00
125,000.00
25,000.00
45,000.00
30,000.00
40,000.00
55,000.00
1,500,000.00
1,500,000.00
100,000.00
180,000.00
120,000.00
80,000.00
220,000.00
1,500,000.00
3,700,000.00
1
2
3
4
5
6
7
8
9
bh
bh
unit
unit
bh
bh
bh
unit
unit
1.00
1.00
1.00
1.00
2.00
1.00
2.00
1.00
1.00
175,000.00
350,000.00
2,500,000.00
1,750,000.00
25,000.00
35,000.00
15,000.00
250,000.00
1,750,000.00
175,000.00
350,000.00
2,500,000.00
1,750,000.00
50,000.00
35,000.00
30,000.00
250,000.00
1,750,000.00
6,890,000.00
unit
1.00
1,500,000.00
1,500,000.00
1,500,000.00
65,000.00
129,464.50
147,500.00
5,000.00
547,875.00
1,500,000.00
R E K A P I T U LA S I
Pekerjaan
Lokasi
NO
II.
III.
IV.
V.
VI.
VII.
VIII.
IX.
X.
XI.
XII.
URAIAN PEKERJAAN
PEKERJAAN TANAH
PEKERJAAN PASANGAN
PEKERJAAN BETON BERTULANG
PEKERJAAN KUSEN PINTU DAN JENDELA
PEKERJAAN KUNCI DAN PENGGANTUNG
PEKERJAAN RANGKA ATAP & LANGIT-LANGIT
PEKERJAAN LANTAI
PEKERJAAN PENGECATAN
PEKERJAAN INSTALASI LISTRIK
PEKERJAAN PLUMBING DAN SANITASI
PEKERJAAN LAIN-LAIN
J U M LAH
DIBULATKAN
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
JUMLAH
9,477,755.00
29,097,210.60
10,249,544.56
12,797,084.00
2,685,000.00
27,506,504.95
9,136,483.69
15,478,776.61
3,700,000.00
6,890,000.00
1,500,000.00
128,518,359.41
128,518,000.00
TERBILANG : Seratus Tiga Puluh Tiga Juta Tiga Ratus Delapan puluh Sembilan Ribu Rupiah.
Makassar, 11 Juni 2010
Pemohon
M. AMINTOHARI
Analisa
1
F.21
A.1
A.14
A.18
G.19
Uraian Pekerjaan
4 M'
0.030 m3
0.100 kg
0.130
2
PENGUKURAN & PAS. BOUWPLANG
Kayu papan
Paku
Pekerja
1 M'
H. Satuan
Rp.
3
3,750,000.00
14,000.00
45,000.00
Harga Upah
Rp.
4
5,850.00
5,850.00
1 M3
0.750
0.025
45,000.00
55,000.00
33,750.00
1,375.00
35,125.00
1 M3
0.250
0.010
TIMBUNAN TANAH
Pekerja
Mandor
45,000.00
55,000.00
11,250.00
550.00
11,800.00
1 M3
1.200 m3
0.300
0.010
105,000.00
55,000.00
55,000.00
1 M3
7.250 zak
1.160 m3
55,000.00
115,000.00
1
1.200
3.256
0.522
1.200
0.120
3.600
0.180
M3
m3
zak
m3
125,000.00
55,000.00
115,000.00
65,000.00
65,000.00
40,000.00
55,000.00
1
800.000
4.120
0.333
1.500
0.150
4.500
0.225
M3
bh
zak
m3
550,000.00
55,000.00
115,000.00
65,000.00
65,000.00
40,000.00
55,000.00
550,000.00
55,000.00
16,500.00
550.00
17,050.00
G.32h
G.33l
G.33h
1 M3
700.000 bh
2.536 zak
78,000.00
7,800.00
144,000.00
9,900.00
239,700.00
97,500.00
9,750.00
180,000.00
12,375.00
299,625.00
G.50h
G.50q
1
G.41
G.41
I.2
F.8
0.406 m3
1.500
0.150
4.500
0.225
Pasir pasang
Tukang
Kepala Tukang
Pekerja
Mandor
115,000.00
65,000.00
65,000.00
40,000.00
55,000.00
1 M2
0.170 zak
0.017 m3
0.150
0.015
0.400
0.020
PLESTERAN ADUKAN 1 : 2
Semen
Pasir pasang
Tukang
Kepala Tukang
Pekerja
Mandor
55,000.00
115,000.00
65,000.00
65,000.00
40,000.00
55,000.00
1 M2
0.130 zak
0.021 m3
0.150
0.015
0.400
0.020
PLESTERAN ADUKAN 1 : 4
Semen
Pasir pasang
Tukang
Kepala Tukang
Pekerja
Mandor
55,000.00
115,000.00
65,000.00
65,000.00
40,000.00
55,000.00
1
0.820
0.350
8.400
1.000
0.100
6.000
0.300
M3
m3
m3
zak
2
BETON ADUKAN 1 Pc : 1,5 Ps : 2,5 Krl
Split
Pasir cor
Semen
Tukang
Kepala Tukang
Pekerja
Mandor
300,000.00
120,000.00
55,000.00
65,000.00
65,000.00
40,000.00
55,000.00
1
0.820
0.540
6.800
1.000
0.100
6.000
0.300
M3
m3
m3
zak
300,000.00
120,000.00
55,000.00
65,000.00
65,000.00
40,000.00
55,000.00
100 KG
110.000 kg
2.000 kg
9.000
3.000
9.000
1 M3
0.400 m3
4.000 kg
PEKERJAAN PEMBESIAN
Besi beton
Kawat beton
Tukang
Kepala Tukang
Pekerja
CETAKAN/BEKISTING
Papan
Paku
14,500.00
14,000.00
65,000.00
65,000.00
40,000.00
2,000,000.00
14,000.00
97,500.00
9,750.00
180,000.00
12,375.00
299,625.00
9,750.00
975.00
16,000.00
1,100.00
27,825.00
9,750.00
975.00
16,000.00
1,100.00
27,825.00
65,000.00
6,500.00
240,000.00
16,500.00
328,000.00
65,000.00
6,500.00
240,000.00
16,500.00
328,000.00
585,000.00
195,000.00
360,000.00
1,140,000.00
5.000
0.500
2.000
0.100
4.000
Tukang
Kepala Tukang
Pekerja
Mandor
Pek. Bongkar cetakan
1 M3
G.41
I.2
F.8
65,000.00
55,000.00
40,000.00
55,000.00
15,000.00
325,000.00
27,500.00
80,000.00
5,500.00
60,000.00
498,000.00
F.27
F.33
F.36
F.36.a
1
F.36.b
1 M3
1.100 m3
2.500 kg
36.000
3.600
12.000
0.600
PEKERJAAN KUSEN
Kayu balok klas II
Paku
Tukang
Kepala Tukang
Pekerja
Mandor
3,000,000.00
14,000.00
65,000.00
65,000.00
40,000.00
55,000.00
1 M2
0.040 m3
0.050 kg
7.500
0.750
2.500
0.125
3,500,000.00
14,000.00
65,000.00
65,000.00
40,000.00
55,000.00
1 M2
0.035 m3
0.750 m2
4.500
0.450
1.500
0.075
3,500,000.00
250,000.00
65,000.00
65,000.00
40,000.00
55,000.00
1
0.001
1.000
0.100
0.630
0.060
0.600
0.010
M2
m3
m2
kg
3,500,000.00
250,000.00
14,000.00
65,000.00
65,000.00
40,000.00
55,000.00
1
0.025
0.800
0.150
6.300
0.630
2.100
M2
m3
m2
kg
2
PASANG DAUN PINTU KACA POLOS 5 MM
Papan klas II
Kaca polos 5 mm
Paku
Tukang
Kepala Tukang
Pekerja
3
3,500,000.00
250,000.00
14,000.00
65,000.00
65,000.00
40,000.00
2,340,000.00
234,000.00
480,000.00
33,000.00
3,087,000.00
487,500.00
48,750.00
100,000.00
6,875.00
643,125.00
292,500.00
29,250.00
60,000.00
4,125.00
385,875.00
40,950.00
3,900.00
24,000.00
550.00
69,400.00
4
409,500.00
40,950.00
84,000.00
0.100
G.81
F.11
Mandor
10 M'
400.000 bh
0.534 m3
2.900
0.290
0.400
1 M'
1
1.000
1.000
0.020
0.200
0.800
0.080
0.280
0.014
M2
m3
m2
kg
kg
F.33
1 M3
1.100 m3
24.000
2.400
8.000
0.400
F.16
1 M2
0.018 m3
0.250 kg
0.100
0.100
0.005
F.21
1 M2
0.030 m3
0.100 kg
0.800
0.080
0.280
0.014
1 M'
H.2
1 M2
1.000 m2
4.000 bh
0.200
0.020
0.400
0.015
55,000.00
550,000.00
532,150.00
65,000.00
65,000.00
55,000.00
5,500.00
539,950.00
188,500.00
18,850.00
22,000.00
229,350.00
1/10 x
55,000.00
14,000.00
65,000.00
65,000.00
40,000.00
55,000.00
13,000.00
1,300.00
16,000.00
825.00
31,125.00
G.16
1
H.15
SPL
III
SPL
III
I.IX
I.X
1 M'
4.000 bh
0.030 m3
0.200
0.020
0.400
0.020
1
0.010
1.000
0.035
0.600
0.060
0.350
0.017
M'
m3
m'
kg
2
TALANG PATAHAN ATAP
Papan klas II
Seng talang
Paku
Tukang
Kepala Tukang
Pekerja
Mandor
1
1.000
0.025
1.000
0.250
0.025
0.500
0.025
M2
m2
m3
kg
1
1.000
0.025
1.000
0.250
0.025
0.500
0.025
M2
m2
m3
kg
1
0.425
0.030
0.057
0.080
0.300
0.030
0.200
0.010
M2
kg
lbr
ltr
kg
1
0.400
0.080
0.050
0.075
0.050
M2
kg
kg
lbr
25,000.00
532,150.00
65,000.00
65,000.00
40,000.00
55,000.00
3
3,500,000.00
350,000.00
14,000.00
65,000.00
65,000.00
40,000.00
55,000.00
75,000.00
532,150.00
2,500.00
65,000.00
65,000.00
40,000.00
55,000.00
55,000.00
532,150.00
2,500.00
65,000.00
65,000.00
40,000.00
55,000.00
45,000.00
15,000.00
21,000.00
45,000.00
65,000.00
65,000.00
40,000.00
55,000.00
65,000.00
45,000.00
15,000.00
65,000.00
40,000.00
13,000.00
1,300.00
16,000.00
1,100.00
31,400.00
4
39,000.00
3,900.00
14,000.00
935.00
57,835.00
16,250.00
1,625.00
20,000.00
1,375.00
39,250.00
16,250.00
1,625.00
20,000.00
1,375.00
39,250.00
19,500.00
1,950.00
8,000.00
550.00
30,000.00
4,875.00
2,000.00
K.35
0.008
Mandor
55,000.00
1 M2
0.350 Ltr
0.100
0.005
PEKERJAAN RESIDU/TER
Residu/Ter
Pekerja
Mandor
25,000.00
65,000.00
55,000.00
440.00
7,315.00
6,500.00
275.00
6,775.00
H. Bahan
Rp.
5
H. Jumlah
Rp.
6
112,500.00
1,400.00
113,900.00
119,750.00
29,937.50
35,125.00
11,800.00
126,000.00
126,000.00
143,050.00
398,750.00
133,400.00
532,150.00
532,150.00
150,000.00
179,080.00
60,030.00
389,110.00
628,810.00
440,000,000.00
226,600.00
38,295.00
440,264,895.00
385,000,000.00
139,480.00
###
46,690.00
385,186,170.00
###
9,350.00
1,955.00
11,305.00
39,130.00
7,150.00
2,415.00
9,565.00
37,390.00
246,000.00
42,000.00
462,000.00
750,000.00
1,078,000.00
246,000.00
64,800.00
374,000.00
684,800.00
1,012,800.00
1,595,000.00
28,000.00
1,623,000.00
800,000.00
56,000.00
2,763,000.00
856,000.00
1,354,000.00
1,012,800.00
2,763,000.00
1,354,000.00
5,129,800.00
5,129,800.00
3,300,000.00
35,000.00
3,335,000.00
6,422,000.00
140,000.00
700.00
140,700.00
783,825.00
122,500.00
187,500.00
310,000.00
695,875.00
3,500.00
250,000.00
1,400.00
254,900.00
5
87,500.00
200,000.00
2,100.00
324,300.00
6
289,600.00
829,550.00
220,000,000.00
284,168.10
220,284,168.10
220,513,518.10
###
22,051,351.81
65,000.00
37,500.00
280.00
2,800.00
105,580.00
174,750.00
3,300,000.00
3,300,000.00
5,358,000.00
54,000.00
3,500.00
57,500.00
68,275.00
105,000.00
1,400.00
106,400.00
183,900.00
183,900.00
55,170.00
55,000.00
55,000.00
86,125.00
100,000.00
15,964.50
115,964.50
5
147,364.50
6
35,000.00
350,000.00
490.00
385,490.00
443,325.00
75,000.00
13,303.75
2,500.00
90,803.75
130,053.75
55,000.00
13,303.75
2,500.00
70,803.75
110,053.75
19,125.00
450.00
1,197.00
3,600.00
24,372.00
26,000.00
3,600.00
750.00
54,372.00
30,350.00
37,665.00
8,750.00
8,750.00
15,525.00
1
2
3
4
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
Satuan
H. Satuan
Rp.
A. UPAH PEKERJA
Tukang
Kepala tukang
Pekerja
Mandor
hari
hari
hari
hari
65,000.00
65,000.00
40,000.00
55,000.00
B. BAHAN BANGUNAN
Tanah Urug
Pasir urug
Pasir pasang
Pasir cor
Batu belah hitam
Split
Semen 40 kg
Semen putih
Batu bata
Batu muka lempeng
Besi beton
Kawat beton
Kayu klas II (balok)
Kayu klas II (papan)
Papan begisting / kayu racuk
Keramik 40/40 cm
Keramik 20/20 cm
Gypsum t 5 mm
Teakwood
Kaca motif 8 mm
Atap genteng
Bubungan Genteng plentong
Paku
Paku atap
Paku Gypsum
Minyak cat
Cat kayu
Cat tembok
Residu/Ter
Amplas
m3
m3
m3
m3
m3
m3
zax
kg
buah
m2
kg
kg
m3
m3
m3
m2
m2
m2
m2
m2
m2
bh
kg
bh
kg
ltr
kg
kg
kg
buah
85,000.00
105,000.00
115,000.00
120,000.00
125,000.00
300,000.00
55,000.00
2,500.00
550,000.00
110,000.00
14,500.00
14,000.00
3,000,000.00
3,500,000.00
2,000,000.00
75,000.00
55,000.00
37,500.00
85,000.00
250,000.00
55,000.00
25,000.00
14,000.00
2,500.00
14,000.00
21,000.00
45,000.00
65,000.00
25,000.00
15,000.00
Keterangan
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
Sirlak
Lem putih.
Perwarna
Kloset jongkok porselint
Bak air fiber glass 50.50.60
Bak pantry
Stop kran 1,5"
Kran air 1/2"
Floor drain
Kunci tanam 2 x putar
Engsel pintu type H 4"
Engsel jendela @ 2 bh
Hak angin @ 2 buah
Grendel pintu
Grendel jendela @ 2 buah
Tarikan daun jendela
Lampu TL 20 watt (inbow)
Lampu pijar 40 watt
Saklar tunggal
Saklar ganda
Saklar triple
Stop kontak
MCB 2 group
Roster beton 20/20 cm
m'
m3
titik
bh
kg
kg
ltr
kg
kg
grm
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
45,000.00
15,000.00
125,000.00
1,500,000.00
20,000.00
25,000.00
15,000.00
35,000.00
10,000.00
3,500.00
175,000.00
350,000.00
350,000.00
35,000.00
25,000.00
15,000.00
250,000.00
35,000.00
25,000.00
15,000.00
25,000.00
15,000.00
20,000.00
45,000.00
25,000.00
30,000.00
40,000.00
45,000.00
55,000.00
1,500,000.00
15,000.00
Nomor
Uraian Pekerjaan
Satuan Volume
Harga Satuan
Rp.
5
m2
m2
65.00
65.00
45,000.00
29,937.50
1
2
3
4
m3
m3
m3
m3
25.20
7.20
10.10
76.65
39,075.00
20,800.00
143,050.00
90,000.00
1
2
3
4
5
m3
m3
m3
m2
m2
17.40
2.32
9.05
46.43
180.92
550,000.00
1,027,770.00
894,045.00
41,205.00
39,465.00
1
2
3
4
m3
m3
m3
m3
0.71
0.71
0.53
0.35
5,129,800.00
4,103,840.00
3,590,860.00
5,129,800.00
1
2
3
4
5
m3
m2
unit
m2
m2
0.50
8.00
2.00
3.36
0.24
4,500,000.00
350,000.00
266,000.00
450,000.00
377,850.00
1
2
3
4
5
bh
bh
bh
bh
bh
5.00
15.00
14.00
14.00
7.00
250,000.00
35,000.00
25,000.00
15,000.00
20,000.00
I. PEKERJAAN PERSIAPAN
1 Pembersihan lapangan & Bongkaran bangunan lama
2 Pengukuran dan pasang bouwplank
1
3
4
5
6
7
8
Nomor
1
Uraian Pekerjaan
bh
14.00
15,000.00
m3
m2
m'
m2
m'
m'
Ls
84.37
84.37
12.00
64.74
91.00
2.30
1.00
150,000.00
65,000.00
129,464.50
130,000.00
5,000.00
350,000.00
1,000,000.00
Satuan Volume
Harga Satuan
Rp.
5
2
VIII. PEKERJAAN LANTAI
1 Pas. Lantai keramik 40/40 cm
2 Pas. Lantai dan dinding keramik 20/20 cm
m2
m2
64.20
8.65
85,000.00
75,000.00
m2
m2
292.10
35.65
32,500.00
47,500.00
1
2
3
4
5
6
7
titik
bh
bh
bh
bh
bh
unit
12.00
4.00
4.00
4.00
2.00
4.00
1.00
125,000.00
25,000.00
45,000.00
30,000.00
40,000.00
55,000.00
1,500,000.00
1
2
3
4
5
6
7
8
9
bh
bh
unit
unit
bh
bh
bh
unit
unit
1.00
1.00
1.00
1.00
2.00
1.00
2.00
1.00
1.00
175,000.00
350,000.00
2,500,000.00
1,750,000.00
25,000.00
35,000.00
15,000.00
250,000.00
1,750,000.00
unit
1.00
1,500,000.00
R E K A P I T U LA S I
Pekerjaan
Lokasi
NO
I.
II.
III.
IV.
V.
VI.
VII.
VIII.
IX.
X.
XI.
XII.
URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN
PEKERJAAN TANAH
PEKERJAAN PASANGAN
PEKERJAAN BETON BERTULANG
PEKERJAAN KUSEN PINTU DAN JENDELA
PEKERJAAN KUNCI DAN PENGGANTUNG
PEKERJAAN RANGKA ATAP & LANGIT-LANGIT
PEKERJAAN LANTAI
PEKERJAAN PENGECATAN
PEKERJAAN INSTALASI LISTRIK
PEKERJAAN PLUMBING DAN SANITASI
PEKERJAAN LAIN-LAIN
J U M LA H
DIBULATKAN
TERBILANG : Seratus Tiga Puluh Tiga Juta Tiga Ratus Delapan puluh Sembilan Ribu Rupiah
Makassar, 11 Juni 2010
Pemohon
M. AMINTOHARI
Harga Jumlah
Rp.
6
2,925,000.00
1,945,937.50
4,870,937.50
984,690.00
149,760.00
1,444,805.00
6,898,500.00
9,477,755.00
9,570,000.00
2,386,070.83
8,087,727.76
1,913,230.56
7,140,181.45
29,097,210.60
3,641,132.04
2,912,905.63
1,894,947.09
1,800,559.80
10,249,544.56
2,250,000.00
2,800,000.00
532,000.00
1,512,000.00
90,684.00
7,184,684.00
1,250,000.00
525,000.00
350,000.00
210,000.00
140,000.00
210,000.00
2,685,000.00
12,655,500.00
5,484,050.00
1,553,574.00
8,416,200.00
455,000.00
805,000.00
1,000,000.00
30,369,324.00
Harga Jumlah
Rp.
6
5,457,000.00
648,750.00
6,105,750.00
9,493,133.00
1,693,585.95
11,186,718.95
1,500,000.00
100,000.00
180,000.00
120,000.00
80,000.00
220,000.00
1,500,000.00
3,700,000.00
175,000.00
350,000.00
2,500,000.00
1,750,000.00
50,000.00
35,000.00
30,000.00
250,000.00
1,750,000.00
6,890,000.00
1,500,000.00
84.37
1,500,000.00
JUMLAH
Rp
4,870,937.50
Rp
9,477,755.00
Rp
29,097,210.60
Rp
10,249,544.56
Rp
7,184,684.00
Rp
2,685,000.00
Rp
30,369,324.00
Rp
6,105,750.00
Rp
11,186,718.95
Rp
3,700,000.00
Rp
6,890,000.00
Rp
1,500,000.00
Rp 123,316,924.61
Rp 123,317,000.00
M. AMINTOHARI