Lokasi Pekerjaan
NO
URAIAN PEKERJAAN
A
B
I.
II.
III.
PEKERJAAN PERSIAPAN
PEKERJAAN BAK RUBBER TRAP
Pekerjaan Galian Tanah & Pasangan Pondasi
Pekerjaan Cor Beton Bertulang
Pekerjaan Pasangan
I.
II.
III.
PEKERJAAN TAMBAH
Pekerjaan Tanah Samping AtasPasangan Turap (Jalan Samping Turap 15
Penimbunan Tanah Pada Section KGB
Penimbunan & Perataan/Leveling Tanah Pada Lokasi Pabrik Nusira II
PEKERJAAN AKHIR
URAIAN PEKERJAAN
RJAAN PERSIAPAN
RJAAN BAK RUBBER TRAP
jaan Galian Tanah & Pasangan Pondasi
jaan Cor Beton Bertulang
jaan Pasangan
Sub Total
RJAAN TAMBAH
jaan Tanah Samping AtasPasangan Turap (Jalan Samping Turap 15,36 x 130 m)
mbunan Tanah Pada Section KGB
mbunan & Perataan/Leveling Tanah Pada Lokasi Pabrik Nusira II
Sub Total
RJAAN AKHIR
TOTAL
PPh 2%
TOTAL + PPh 2%
PEMBULATAN
ng : Empat Ratus Lima Puluh Satu Juta Sembilan Ratus Lima Puluh Tujuh Ribu Rupiah
JUMLAH HARGA
Rp
11,051,012.50
2.49
Rp
Rp
Rp
Rp
65,718,512.76
188,818,119.75
24,069,956.17
278,606,588.68
14.83
42.61
5.43
Rp
Rp
Rp
Rp
Rp
30,055,200.00
59,436,837.81
61,445,475.00
150,937,512.81
2,500,000.00
6.78
13.41
13.87
Rp
Rp
Rp
Rp
443,095,113.99
8,861,902.28
451,957,016.27
451,957,000.00
100.00
0.56
Nama Pekerjaan
Lokasi Pekerjaan
NO
URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN
1
Mobilisasi & Demobilisasi Pekerja
2
Mobilisasi & Demobilisasi Alat Kerja
3
Mesin Pompa Air
4
Keamanan
5
Air Kerja
6
Listrik Kerja
7
Pengukuran & Bowplank
8
Photo Dokumentasi & Laporan
B
I
II
C
I
II
D
I
PEKERJAAN AKHIR
1 Perapihan & Pembersihan Akhir
PEMBUATAN SALURAN AIR Sep; 118M, PENINGGIAN POSISI RUMAH POMPA El. -50CM TOP BAK AERASI & COR BET
GERBANG DEPAN (PENAMBAHAN 2X1,2MX12M)
SELESAI KAB. LANGKAT - SUMATERA UTARA
URAIAN PEKERJAAN
N PERSIAPAN
lisasi & Demobilisasi Pekerja
lisasi & Demobilisasi Alat Kerja
n Pompa Air
Beton Bertulang
Beton Bertulang Dinding & Lantai Saluran; Ready Mix K-175
rete Beton T = 12cm; Ready Mix K-175
besian 8 - 150 (M8) 1 Layer
VOLUME
QTY
SAT
1.00 Ls
1.00 Ls
1.00 Ls
1.00 Ls
1.00 Ls
1.00 Ls
1.00 Ls
1.00 Ls
135.94 M
115.70 M
5.78 M
115.70 M
54.27
3,028.96
14.42
181.26
M
Kg
Kg
M
0.48
213.71
57.24
1.29
4.34
M
Kg
Kg
Kg
M
1.13 M
85.19 Kg
0.41 Kg
PENINGGIAN POSISI RUMAH POMPA (-50cm Dari Top Balok Bak Aerasi)
Penimbunan, Leveling & Pemadatan
mbunan Tanah, Peninggian El -50cm Top Balok Aerasi
mbunan Tanah
adatan Tanah & Leveling
0.96 M
207.35 M
79.75 M
99.38 M
3.98 M
192.50 Kg
132.87 Kg
1.55 Kg
11.13 M
0.90 M
115.50 Kg
43.54 Kg
0.76 Kg
5.40 M
1.58 M
2.88
391.50
1.86
0.72
M
Kg
Kg
M
1.00 Paket
HARGA SATUAN
(Rp)
JUMLAH HARGA
(Rp)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
750,000.00
350,000.00
1,275,000.00
1,500,000.00
300,000.00
300,000.00
900,000.00
306,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
750,000.00
350,000.00
1,275,000.00
1,500,000.00
300,000.00
300,000.00
900,000.00
306,000.00
5,681,000.00
Rp
Rp
Rp
Rp
73,500.00
8,500.00
152,500.00
17,000.00
Rp
Rp
Rp
Rp
Rp
9,991,709.44
983,407.50
882,174.38
1,966,815.00
13,824,106.31
Rp
Rp
Rp
Rp
958,500.00
11,750.00
10,000.00
146,875.00
Rp
Rp
Rp
Rp
52,018,366.51
33,590,272.66
144,236.16
26,621,901.56
Rp
Rp
Rp
Rp
Rp
958,500.00
11,750.00
11,750.00
10,000.00
146,875.00
Rp
Rp
Rp
Rp
Rp
462,056.91
2,511,143.91
672,627.83
12,902.00
637,226.37
Rp
Rp
Rp
958,500.00
11,750.00
10,000.00
Rp
Rp
Rp
1,081,188.00
1,000,953.13
4,056.55
Rp
146,875.00 Rp
Sub Jumlah Rp
141,000.00
120,897,932.39
Rp
Rp
39,750.00 Rp
12,500.00 Rp
Sub Jumlah Rp
8,242,162.50
996,875.00
9,239,037.50
Rp
472,500.00
Rp
46,954,687.50
Rp
Rp
Rp
Rp
Rp
958,500.00
11,750.00
11,750.00
10,000.00
227,500.00
Rp
Rp
Rp
Rp
Rp
3,810,037.50
2,261,875.00
1,561,199.65
15,493.72
2,532,075.00
Rp
Rp
Rp
Rp
Rp
958,500.00
11,750.00
11,750.00
10,000.00
227,500.00
Sub Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
862,650.00
1,357,125.00
511,614.58
7,537.41
1,228,500.00
61,102,831.37
Rp
422,045.45
Rp
664,721.59
Rp
Rp
Rp
Rp
1,218,200.00
11,750.00
10,000.00
227,500.00
Sub Jumlah
Rp
Rp
Rp
Rp
Rp
3,508,416.00
4,600,125.00
18,642.86
163,800.00
8,955,705.45
Rp
2,500,000.00 Rp
Sub Jumlah Rp
2,500,000.00
2,500,000.00
tttt tttttttt
ttttttttttt ttt tttttt tttt tt tttttt tt(tttt)
tt.tttttt tt
ttttttt - ttttttt
ttttt
tttttttttt
tt.ttttttt
tt ttttttt
tt
t
t
tttt ttttttttt
tttt ttttttttttt
ttttttt ttttt
ttttttt ttttttt
tttt tttttttt
ttttt (%)
ttttttttt ttttttttt
t.ttt
tttt t
t
tttt t
t
t.tt
ttttt tt
tttt t
t
tttt t
t
t.tt
t.tt
t.tt
t.tt
t.tt
t.tt
t.tt
t.tt
t.tt
t.tt
tt.ttt
tt.
tt.ttt
ttt.
ttttttttt tttttttt
t.ttt
t.
ttttttttt ttttt ttttttt tttttttttttt ttttt (ttttt ttttttt ttttt tt,tt t ttt t)
t.ttt
tt.
tt.ttt
ttt.
tt.ttt
ttttttttt tttttt
ttttttttt ttttt
t.tt
t.ttt
tttttttt ttttttt tttttttt
ttttttttt tttttttt ttttttt tttttttt
ttttttttt ttttttttt tttttttt ttttttt tttttttt
ttttttttt tttttttt ttttttt tttttttt
ttttttt
tttttt tt tttt / ttttttt tttttttttt
ttt.tt
t.tt
t.tt
t.tt
tt.tt
t.tt
t.tt
tt.tt
tt.tt
t tt(tttt)
tttt t
t
tttt t
t
ttttt tt
tttt t
t
t.tt
t.tt
t.tt
t.tt
t.tt
t.tt
tttt t
t
tttt t
t
tttt t
t
ttttt tt
tttt t
t
t.tt
t.tt
t.tt
t.tt
t.tt
t.tt
t.tt
t.tt
t.tt
t.tt
t.tt
t.tt
t.tt
t.tt
t.tt
t.tt
t.tt
t.tt
t.tt
t.tt
t.tt
t.tt
tttttttttt
tttt t
t
t.tt
t.tt
t.tt
t.tt
t.tt
t.tt
tt.tt
tt.tt
tt.tt
tt.tt
t.tt
t.tt
t.tt
t.tt
tt.tt
tt.tt
tt.tt
tt.tt
tt.tt
tt.tt
tt.tt
ttt.tt
tttttt ttttttttt
tt
tttttt ttttttttt
t
t.
tt.
ttt ttttttt ttttt tttttttt tt ttttt tttttttt ttttt; tttt ttttt tttttt - ttttt ttt t-ttt
-
ttt ttttt tt tttt ttttt t/t tt t,tt tttttt ttttt ttttt ttt t-ttt
-
ttt
t
t.
ttttttttt tttttttt
t
ttttttttt tttttttttt, ttttt & tttttt
t
ttttttttt ttttttttt tttttt tttttt tttt
t
tttttttt tttttttttt & ttttttttt ttttttt tttt tttttt
ttttttttt tttttt
tttttttttt ttttt ttttttt tttt tttttttt ttttt (ttttt ttttttt ttttt tt,tt t ttt ttttt)
-
tt.
ttt.
tttttt ttttttttt
ttttttttttt tttttt
ttttttttt
tt. tttt ttttt ttttttt
tttt ttttt t-ttt
tttt tttttttttt tttt
tttttttt tt - ttt
ttttttttt
tttttt ttttt
tttttt ttttt
tttttt ttttt