Satuan
Volume Harga Bobot
NO. URAIAN PEKERJAAN Kontrak Satuan (Rp)
JUMLAH (RP)
(%) Volume Bobot (%) Volume Bobot (%) Volume Bobot (%)
1 2 4 5 6 7 8 9 10 11 10 11
A. PEKERJAAN PERSIAPAN
1 Papan Nama Proyek 1.00 Unit 450,000.00 450,000.00 0.05 - - - #REF! - #REF!
2 Uitzet / Pengukuran 1.00 Pkt 2,000,000.00 2,000,000.00 0.23 - #REF! - #REF! - #REF!
3 Mobilitas / Demobilitas 1.00 Pkt 20,000,000.00 20,000,000.00 2.31 - #REF! - #REF! - #REF!
4 Sewa Pondok Kerja 1.00 Unit 1,600,000.00 1,600,000.00 0.18 - #REF! - #REF! - #REF!
Sub Total - A : 24,050,000.00 2.77 #REF! #REF! #REF!
B. PEKERJAAN BANGUNAN
1 Galian Tanah 9.15 M3 61,701.99 564,573.16 0.07 - #REF! - #REF! - #REF!
2 Beton Cyclopen 60% Camp 1 Pc:2 PB: 3 Kr 40% Batu belah 4.90 M3 1,009,194.00 4,945,050.60 0.57 - #REF! - #REF! - #REF!
3 Beton Mutu F'c = 19,3 Mpa ( K 175 ) 2.14 M3 923,589.33 1,976,481.17 0.23 - #REF! - #REF! - #REF!
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ) 6.75 M3 855,280.70 5,773,144.74 0.67 - #REF! - #REF! - #REF!
5 pembesian 202.79 Kg 15,611.94 3,165,945.31 0.37 - #REF! - #REF! - #REF!
6 Bekisting 42.52 M2 69,703.23 2,963,781.13 0.34 - #REF! - #REF! - #REF!
7 Plesteran 1 PC : 3 PP Tebal 15 mm 24.13 M2 83,117.40 2,005,622.86 0.23 - #REF! - #REF! - #REF!
8 pancang Kayu Ø8 -10cm 42.50 M1 4,360.80 185,334.00 0.02 - #REF! - #REF! - #REF!
Sub Total - B : 21,579,932.97 2.49 #REF! #REF! #REF!
C. PEKERJAAN SALURAN
1 Bongkaran Saluran Lama 391.85 M3 61,701.99 24,177,922.82 2.79 - #REF! - #REF! - #REF!
2 Galian Tanah Biasa, termasuk perataan/perapian (Mekanis) 1.00 Ls 4,700,000.00 4,700,000.00 0.54 - #REF! - #REF! - #REF!
3 Galian tanah 195.05 M3 855,280.70 166,822,500.84 19.24 - #REF! - #REF! - #REF!
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ), Slump (12 ± 2 ) cm, W/c = 0.66 296.00 M3 1,009,194.00 298,721,424.00 34.44 - #REF! - #REF! - #REF!
5 menyediakan/pemasangan Wire Mesh ø 6 mm 2,650.02 Kg 13,606.34 36,057,073.13 4.16 - #REF! - #REF! - #REF!
6 Pembersihan 1,384.00 M2 83,117.40 115,034,481.60 13.26 - #REF! - #REF! - #REF!
7 Plesteran 1 PC : 3 PP Tebal 15 mm 1,596.00 M2 69,703.23 111,246,347.10 12.83 - #REF! - #REF! - #REF!
8 Bekisting 1,537.50 M1 4,360.80 6,704,730.00 0.77 - #REF! - #REF! - #REF!
9 Pemasangan/ pemancangan Kayu Ø8 -10cm 44.09 M3 139,666.35 6,157,889.37 0.71 - #REF! - #REF! - #REF!
10 Langsir Material 330.00 M3 157,606.35 52,010,095.50 6.00 - #REF! - #REF! - #REF!
Sub Total - C : 821,632,464.36 94.74 #REF! #REF! #REF!
Jumlah Total - A + B + C : 867,262,397.33 100.00 #REF! #REF! #REF!
Satuan
Volume Harga Bobot
NO. URAIAN PEKERJAAN Kontrak Satuan (Rp)
JUMLAH (RP)
(%) Volume Bobot (%) Volume Bobot (%) Volume Bobot (%)
1 2 4 5 6 7 8 9 10 11 10 11
A. PEKERJAAN PERSIAPAN
1 Papan Nama Proyek 1.00 Unit 450,000.00 450,000.00 #REF! - #REF! #REF! #REF! #REF! #REF!
2 Uitzet / Pengukuran 1.00 Pkt 2,000,000.00 2,000,000.00 #REF! - #REF! #REF! #REF! #REF! #REF!
3 Sewa Pondok Kerja 1.00 Unit 1,600,000.00 1,600,000.00 #REF! - #REF! #REF! #REF! #REF! #REF!
Sub Total - A : 4,050,000.00 #REF! #REF! #REF! #REF!
B. PEKERJAAN BANGUNAN
1 Galian Tanah 9.15 M3 61,701.99 564,573.16 #REF! - #REF! #REF! #REF! #REF! #REF!
2 Beton Cyclopen 60% Camp 1 Pc:2 PB: 3 Kr 40% Batu belah 4.90 M3 1,009,194.00 4,945,050.60 #REF! - #REF! #REF! #REF! #REF! #REF!
3 Beton Mutu F'c = 19,3 Mpa ( K 175 ) 2.14 M3 923,589.33 1,976,481.17 #REF! - #REF! #REF! #REF! #REF! #REF!
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ) 6.75 M3 855,280.70 5,773,144.74 #REF! - #REF! #REF! #REF! #REF! #REF!
Sub Total - B : 13,259,249.67 #REF! #REF! #REF! #REF!
C. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
2 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
3 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
4 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
5 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
6 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
Sub Total - C : #REF! #REF! #REF! #REF! #REF!
D. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
2 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
Sub Total - D : #REF! #REF! #REF! #REF! #REF!
E. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
Sub Total - E : #REF! #REF! #REF! #REF! #REF!
F. PEKERJAAN SALURAN
1 Bongkaran Saluran Lama 391.85 M3 61,701.99 24,177,922.82 #REF! - #REF! #REF! #REF! #REF! #REF!
2 Galian Tanah Biasa, termasuk perataan/perapian (Mekanis) 1.00 Ls 4,700,000.00 4,700,000.00 #REF! - #REF! #REF! #REF! #REF! #REF!
3 Galian tanah 195.05 M3 855,280.70 166,822,500.84 #REF! - #REF! #REF! #REF! #REF! #REF!
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ), Slump (12 ± 2 ) cm, W/c = 0.66 296.00 M3 1,009,194.00 298,721,424.00 #REF! - #REF! #REF! #REF! #REF! #REF!
5 Pembersihan 1,384.00 M2 83,117.40 115,034,481.60 #REF! - #REF! #REF! #REF! #REF! #REF!
6 Plesteran 1 PC : 3 PP Tebal 15 mm 1,596.00 M2 69,703.23 111,246,347.10 #REF! - #REF! #REF! #REF! #REF! #REF!
7 Bekisting 1,537.50 M1 4,360.80 6,704,730.00 #REF! - #REF! #REF! #REF! #REF! #REF!
8 Pemasangan/ pemancangan Kayu Ø8 -10cm 44.09 M3 139,666.35 6,157,889.37 #REF! - #REF! #REF! #REF! #REF! #REF!
9 Langsir Material 330.00 M3 157,606.35 52,010,095.50 #REF! - #REF! #REF! #REF! #REF! #REF!
10 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
11 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
12 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
Sub Total - F : #REF! #REF! #REF! #REF! #REF!
G. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
2 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
3 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
H. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
2 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
3 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
4 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
5 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
6 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
7 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
8 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
Sub Total - H : #REF! #REF! #REF! #REF! #REF!
I. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
2 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
3 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
4 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
5 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
6 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
7 #REF! #REF! ### #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
Sub Total - I : #REF! #REF! #REF! #REF! #REF!
TOTAL : #REF! #REF! #REF! #REF! #REF!
Di Bulatkan : #REF! #REF! #REF! #REF! #REF!
Satuan
Volume Harga Bobot
NO. URAIAN PEKERJAAN Kontrak Satuan (Rp)
JUMLAH (RP)
(%) Volume Bobot (%) Volume Bobot (%) Volume Bobot (%)
1 2 4 5 6 7 8 9 10 11 10 11
A. PEKERJAAN PERSIAPAN
1 Papan Nama Proyek 1.00 Unit 450,000.00 450,000.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 Uitzet / Pengukuran 1.00 Pkt 2,000,000.00 2,000,000.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
3 Sewa Pondok Kerja 1.00 Unit 1,600,000.00 1,600,000.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Sub Total - A : 4,050,000.00 #REF! #REF! #REF! #REF!
B. PEKERJAAN BANGUNAN
1 Galian Tanah 9.15 M3 61,701.99 564,573.16 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 Beton Cyclopen 60% Camp 1 Pc:2 PB: 3 Kr 40% Batu belah 4.90 M3 1,009,194.00 4,945,050.60 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
3 Beton Mutu F'c = 19,3 Mpa ( K 175 ) 2.14 M3 923,589.33 1,976,481.17 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ) 6.75 M3 855,280.70 5,773,144.74 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Sub Total - B : 13,259,249.67 #REF! #REF! #REF! #REF!
C. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
3 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
4 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
5 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
6 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Sub Total - C : #REF! #REF! #REF! #REF! #REF!
D. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Sub Total - D : #REF! #REF! #REF! #REF! #REF!
E. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Sub Total - E : #REF! #REF! #REF! #REF! #REF!
F. PEKERJAAN SALURAN
1 Bongkaran Saluran Lama 391.85 M3 61,701.99 24,177,922.82 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 Galian Tanah Biasa, termasuk perataan/perapian (Mekanis) 1.00 Ls 4,700,000.00 4,700,000.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
3 Galian tanah 195.05 M3 855,280.70 166,822,500.84 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ), Slump (12 ± 2 ) cm, W/c = 0.66 296.00 M3 1,009,194.00 298,721,424.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
5 Pembersihan 1,384.00 M2 83,117.40 115,034,481.60 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
6 Plesteran 1 PC : 3 PP Tebal 15 mm 1,596.00 M2 69,703.23 111,246,347.10 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
7 Bekisting 1,537.50 M1 4,360.80 6,704,730.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
8 Pemasangan/ pemancangan Kayu Ø8 -10cm 44.09 M3 139,666.35 6,157,889.37 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
9 Langsir Material 330.00 M3 157,606.35 52,010,095.50 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
10 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
11 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
12 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Sub Total - F : #REF! #REF! #REF! #REF! #REF!
G. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
3 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
H. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
3 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
4 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
5 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
6 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
7 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
8 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Sub Total - H : #REF! #REF! #REF! #REF! #REF!
I. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
3 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
4 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
5 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
6 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
7 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Sub Total - I : #REF! #REF! #REF! #REF! #REF!
TOTAL : #REF! #REF! #REF! #REF! #REF!
Di Bulatkan : #REF! #REF! #REF! #REF! #REF!
Satuan
Volume Harga Bobot
NO. URAIAN PEKERJAAN Kontrak Satuan (Rp)
JUMLAH (RP)
(%) Volume Bobot (%) Volume Bobot (%) Volume Bobot (%)
1 2 4 5 6 7 8 9 10 11 10 11
A. PEKERJAAN PERSIAPAN
1 Papan Nama Proyek 1.00 Unit 450,000.00 450,000.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 Uitzet / Pengukuran 1.00 Pkt 2,000,000.00 2,000,000.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
3 Sewa Pondok Kerja 1.00 Unit 1,600,000.00 1,600,000.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Sub Total - A : 4,050,000.00 #REF! #REF! #REF! #REF!
B. PEKERJAAN BANGUNAN
1 Galian Tanah 9.15 M3 61,701.99 564,573.16 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 Beton Cyclopen 60% Camp 1 Pc:2 PB: 3 Kr 40% Batu belah 4.90 M3 1,009,194.00 4,945,050.60 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
3 Beton Mutu F'c = 19,3 Mpa ( K 175 ) 2.14 M3 923,589.33 1,976,481.17 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ) 6.75 M3 855,280.70 5,773,144.74 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Sub Total - B : 13,259,249.67 #REF! #REF! #REF! #REF!
C. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
3 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
4 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
5 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
6 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Sub Total - C : #REF! #REF! #REF! #REF! #REF!
D. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Sub Total - D : #REF! #REF! #REF! #REF! #REF!
E. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Sub Total - E : #REF! #REF! #REF! #REF! #REF!
F. PEKERJAAN SALURAN
1 Bongkaran Saluran Lama 391.85 M3 61,701.99 24,177,922.82 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 Galian Tanah Biasa, termasuk perataan/perapian (Mekanis) 1.00 Ls 4,700,000.00 4,700,000.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
3 Galian tanah 195.05 M3 855,280.70 166,822,500.84 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ), Slump (12 ± 2 ) cm, W/c = 0.66 296.00 M3 1,009,194.00 298,721,424.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
5 Pembersihan 1,384.00 M2 83,117.40 115,034,481.60 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
6 Plesteran 1 PC : 3 PP Tebal 15 mm 1,596.00 M2 69,703.23 111,246,347.10 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
7 Bekisting 1,537.50 M1 4,360.80 6,704,730.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
8 Pemasangan/ pemancangan Kayu Ø8 -10cm 44.09 M3 139,666.35 6,157,889.37 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
9 Langsir Material 330.00 M3 157,606.35 52,010,095.50 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
10 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
11 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
12 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Sub Total - F : #REF! #REF! #REF! #REF! #REF!
G. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
3 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
H. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
3 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
4 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
5 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
6 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
7 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
8 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Sub Total - H : #REF! #REF! #REF! #REF! #REF!
I. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
3 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
4 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
5 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
6 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
7 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Sub Total - I : #REF! #REF! #REF! #REF! #REF!
TOTAL : #REF! #REF! #REF! #REF! #REF!
Di Bulatkan : #REF! #REF! #REF! #REF! #REF!
Satuan
Volume Harga Bobot
NO. URAIAN PEKERJAAN Kontrak Satuan (Rp)
JUMLAH (RP)
(%) Volume Bobot (%) Volume Bobot (%) Volume Bobot (%)
1 2 4 5 6 7 8 9 10 11 10 11
A. PEKERJAAN PERSIAPAN
1 Papan Nama Proyek 1.00 Unit 450,000.00 450,000.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 Uitzet / Pengukuran 1.00 Pkt 2,000,000.00 2,000,000.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
3 Sewa Pondok Kerja 1.00 Unit 1,600,000.00 1,600,000.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Sub Total - A : 4,050,000.00 #REF! #REF! #REF! #REF!
B. PEKERJAAN BANGUNAN
1 Galian Tanah 9.15 M3 61,701.99 564,573.16 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 Beton Cyclopen 60% Camp 1 Pc:2 PB: 3 Kr 40% Batu belah 4.90 M3 1,009,194.00 4,945,050.60 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
3 Beton Mutu F'c = 19,3 Mpa ( K 175 ) 2.14 M3 923,589.33 1,976,481.17 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ) 6.75 M3 855,280.70 5,773,144.74 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Sub Total - B : 13,259,249.67 #REF! #REF! #REF! #REF!
C. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
3 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
4 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
5 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
6 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Sub Total - C : #REF! #REF! #REF! #REF! #REF!
D. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Sub Total - D : #REF! #REF! #REF! #REF! #REF!
E. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Sub Total - E : #REF! #REF! #REF! #REF! #REF!
F. PEKERJAAN SALURAN
1 Bongkaran Saluran Lama 391.85 M3 61,701.99 24,177,922.82 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 Galian Tanah Biasa, termasuk perataan/perapian (Mekanis) 1.00 Ls 4,700,000.00 4,700,000.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
3 Galian tanah 195.05 M3 855,280.70 166,822,500.84 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ), Slump (12 ± 2 ) cm, W/c = 0.66 296.00 M3 1,009,194.00 298,721,424.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
5 Pembersihan 1,384.00 M2 83,117.40 115,034,481.60 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
6 Plesteran 1 PC : 3 PP Tebal 15 mm 1,596.00 M2 69,703.23 111,246,347.10 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
7 Bekisting 1,537.50 M1 4,360.80 6,704,730.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
8 Pemasangan/ pemancangan Kayu Ø8 -10cm 44.09 M3 139,666.35 6,157,889.37 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
9 Langsir Material 330.00 M3 157,606.35 52,010,095.50 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
10 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
11 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
12 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Sub Total - F : #REF! #REF! #REF! #REF! #REF!
G. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
3 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF!
H. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
3 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
4 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
5 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
6 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
7 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
8 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Sub Total - H : #REF! #REF! #REF! #REF! #REF!
I. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
3 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
4 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
5 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
6 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
7 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Sub Total - I : #REF! #REF! #REF! #REF! #REF!
TOTAL : #REF! #REF! #REF! #REF! #REF!
Di Bulatkan : #REF! #REF! #REF! #REF! #REF!
Satuan
Volume Bobot
NO. URAIAN PEKERJAAN Kontrak
Kontrak Harga Satuan (Rp) JUMLAH (RP)
(%) Bobot Bobot Bobot Bobot Bobot
ADD I Volume
(%)
Volume
(%)
Volume
(%)
Volume
(%)
Volume
(%)
1 2 4 5 6 7 8 9 10 11 10 11 10 11 10 11
A. PEKERJAAN PERSIAPAN
1 Pengukuran/Setting Out dan Pemasangan Bowplank 1.00 1.00 Ls 1,000,000.00 1,000,000.00 0.67 1.00 0.67 - - - - - - 1.00 0.67
2 Rencana Keselamatan Kerja (RK3) 1.00 1.00 Ls 2,360,000.00 2,360,000.00 1.58 - - - - - - 0.50 0.79 0.50 0.79
3 Papan Nama Proyek 1.00 1.00 Ls 650,000.00 650,000.00 0.43 - - - - - - - - - -
Sub Total - A : 4,010,000.00 2.68 0.67 0.00 0.00 0.79 1.46
B. PEKERJAAN TANAH DAN PONDASI -
1 Galian Tanah Pondasi 19.92 19.59 m3 93,912.50 1,839,745.88 1.23 19.59 1.23 - - - - - - 19.59 1.23
2 Urugan Pasir dibawah Pondasi 2.20 1.18 m3 202,565.00 238,621.57 0.16 1.18 0.16 - - - - - - 1.18 0.16
3 Lantai Kerja T=10 cm Beton K-100 0.26 2.36 m3 974,367.43 2,295,609.67 1.54 2.36 1.54 - - - - - - 2.36 1.54
4 Pas. Batu Anstamping/Kosong 2.15 2.36 m3 677,556.00 1,596,321.94 1.07 2.36 1.07 - - - - - - 2.36 1.07
5 Tapak Pondasi 80 x 80 cm (TP-1)
- Beton K-200 0.29 0.51 m3 1,155,683.40 591,709.90 0.40 0.51 0.40 - - - - - - 0.51 0.40
- Pembesian 45.47 187.49 kg 13,979.35 2,621,057.00 1.75 187.49 1.75 - - - - - - 187.49 1.75
- Bekisting 1.92 2.05 m2 296,219.00 606,656.51 0.41 2.05 0.41 - - - - - - 2.05 0.41
6 Kolom Pedestal 20/20 cm (TP-1)
- Beton K-200 0.13 0.18 m3 1,155,683.40 212,645.75 0.14 0.18 0.14 - - - - - - 0.18 0.14
- Pembesian 45.41 39.02 kg 13,979.35 545,501.97 0.36 39.02 0.36 - - - - - - 39.02 0.36
- Bekisting 2.56 3.68 m2 256,358.67 943,399.91 0.63 3.68 0.63 - - - - - - 3.68 0.63
7 Pondasi Batu Gunung 1Pc : 4Ps 7.20 7.20 m3 1,150,435.00 8,283,132.00 5.54 - - 7.20 5.54 - - - - 7.20 5.54
8 Pas. Pondasi Batu Bata Trasraam 1Pc : 2Ps 0.60 0.88 m2 148,585.25 131,052.19 0.09 - - - - - - - - - -
9 Plasteran Pondasi Batu Bata Trasraam 1Pc : 2Ps 0.60 1.76 m2 82,601.20 145,708.52 0.10 - - - - - - - - - -
10 Angker Ø 10 (Ponasi Batu Gunung Ke Sloof) 14.81 12.08 Kg 13,979.35 168,831.90 0.11 - - 12.08 0.11 - - - - 12.08 0.11
11 Tanah Timbun 4.85 2.43 m3 123,365.00 299,825.06 0.20 - - - - - - - - - -
12 Urugan Kembali Bekas Galian 6.64 4.90 m3 66,825.00 327,275.44 0.22 - - 4.90 0.22 - - - - 4.90 0.22
Sub Total - B : 20,847,095.18 13.94 7.69 5.87 0.00 0.00 13.56
C. PEKERJAAN BETON BETULANG
1 Sloof SL 1 20/25 (Elev. +0.00)
- Beton K-200 1.58 1.41 m3 1,155,683.40 1,627,260.01 1.09 - - 1.41 1.09 - - - - 1.41 1.09
- Pembesian 167.67 179.79 kg 13,979.35 2,513,283.82 1.68 - - 179.79 1.68 - - - - 179.79 1.68
- Bekisting 17.60 15.65 m2 175,659.00 2,748,185.06 1.84 - - 15.65 1.84 - - - - 15.65 1.84
Kolom K1 13/13 (Elev. + 0.00)
2
- Beton K-200 0.76 0.81 m3 1,155,683.40 937,490.37 0.63 - - - - 0.41 0.31 0.24 0.19 0.65 0.50
- Pembesian 159.61 168.97 kg 13,979.35 2,362,095.24 1.58 - - - - 168.97 1.58 - - 168.97 1.58
- Bekisting 11.65 24.96 m2 256,358.67 6,398,712.40 4.28 - - - - 12.48 2.14 7.49 1.28 19.97 3.42
Kolom K2 20/20 (Elev. + 0.00)
3
- Beton K-200 0.45 0.48 m3 1,155,683.40 554,728.03 0.37 - - 0.48 0.37 - - - - 0.48 0.37
- Pembesian 75.97 89.15 kg 13,979.35 1,246,201.74 0.83 - - 89.15 0.83 - - - - 89.15 0.83
- Bekisting 8.96 4.80 m2 256,358.67 1,230,521.62 0.82 - - 4.80 0.82 - - - - 4.80 0.82
Ring Balok RB 13/13 (Elev. + 2.30)
4
- Beton K-200 0.16 0.14 m3 1,155,683.40 164,451.44 0.11 - - - - - - - - - -
- Pembesian 38.48 27.30 kg 13,979.35 381,634.20 0.26 - - - - - - - - - -
- Bekisting 2.50 2.19 m2 262,188.67 573,983.44 0.38 - - - - - - - - - -
Ring Balok RB 15/20 (Elev. + 3.00)
5
- Beton K-200 0.84 0.82 m3 1,155,683.40 948,238.23 0.63 - - - - - - - - - -
- Pembesian 107.37 145.01 kg 13,979.35 2,027,103.12 1.36 - - - - - - - - - -
- Bekisting 11.20 10.94 m2 262,188.67 2,868,344.05 1.92 - - - - - - - - - -
6 Plat Daag T=10 cm (Elev. + 3.00)
- Beton K-200 1.90 2.07 m3 1,155,683.40 2,394,830.26 1.60 - - - - - - - - - -
- Pembesian 195.38 575.65 kg 13,979.35 8,047,278.16 5.38 - - - - - - - - - -
- Bekisting 19.00 10.56 m2 275,425.33 2,907,389.78 1.94 - - - - - - - - - -
Sub Total - C : 39,931,730.95 26.71 0.00 6.63 4.03 1.47 12.14
E PEKERJAAN KUSEN
1 Kusen UPVC + Pintu UPVC P1 + Aksesoris (Terpasang) 2.00 2.00 Unit 2,200,000.00 4,400,000.00 2.94 - - - - - - - - - -
2 Kusen Alumunium + Pintu Allumunium P2 + Aksesories (Terpasang) 6.00 6.00 Unit 1,150,000.00 6,900,000.00 4.61 - - - - - - - - - -
3 Kusen Kayu V1 0.12 0.17 m3 10,452,887.50 1,733,924.98 1.16 - - - - 0.17 1.16 - - 0.17 1.16
4 Ventilasi + Kaca 3 mm + Aksesories (terpasang) 12.00 12.00 Unit 125,000.00 1,500,000.00 1.00 - - - - - - - - - -
Sub Total - E : 14,533,924.98 9.72 0.00 0.00 1.16 0.00 1.16
F PEKERJAAN ATAP
1 Rangka Atap Kuda Kuda Kayu 5/10 0.10 0.14 m3 9,634,900.00 1,368,972.84 0.92 - - - - - - - - - -
2 Gording Kayu 5/5 0.12 0.11 m3 11,094,902.50 1,171,052.85 0.78 - - - - - - - - - -
3 Penutup Atap Seng Spandex 19.20 20.64 m2 121,702.90 2,511,339.34 1.68 - - - - - - - - - -
Sub Total - F : 5,051,365.03 3.38 0.00 0.00 0.00 0.00 0.00
G. PEKERJAAN LANTAI
1 Urugan Pasir Bawah Lantai 1.03 0.81 m3 202,565.00 165,067.06 0.11 - - - - - - - - - -
2 Beton Cor Dibawah Lantai K-150 1.03 0.81 m3 1,064,050.43 863,968.52 0.58 - - - - - - - - - -
3 Lantai Keramik 25x25 cm (unpolished) 20.60 16.20 m2 282,810.00 4,582,257.31 3.06 - - - - - - - - - -
Sub Total - G : 5,611,292.88 3.75 0.00 0.00 0.00 0.00 0.00
H. PEKERJAAN PLAFOND
Plafond PVC T=6mm + Rangka Plafond Metal Furring 40 x 35 x 0.3mm + Aksesoris
1 19.40 16.20 m2 185,000.00 2,997,481.00 2.00 - - - - - - - - - -
(Terpasang)
Sub Total - H : 2,997,481.00 2.00 0.00 0.00 0.00 0.00 0.00
K PEKERJAAN PENGECATAN
1 Cat Dinding (L/D) 124.00 116.68 m2 43,155.75 5,035,425.86 3.37 - - - - - - - - - -
Sub Total - K : 5,035,425.86 3.37 0.00 0.00 0.00 0.00 0.00
Priode Bulan Lalu Priode Bulan Ini Priode S/D Bulan Ini
Volume
Satuan
Volume Harga Satuan Bobot
NO. URAIAN PEKERJAAN Kontrak
Kontrak
(Rp)
JUMLAH (RP)
(%)
ADD I Realisasi Pertimbang Pertimbang Realisasi
Volume Volume Realisasi (%) Volume Pertimbang (%)
(%) (%) (%) (%)
1 2 4 5 6 7 8 9 9 10 9 11 10 9 11
A. PEKERJAAN PERSIAPAN
1 Pengukuran/Setting Out dan Pemasangan Bowplank 1.00 1.00 Ls 1,000,000.00 1,000,000.00 0.67 - - - 1.00 100.00 0.67 1.00 100.00 0.67
2 Rencana Keselamatan Kerja (RK3) 1.00 1.00 Ls 2,360,000.00 2,360,000.00 1.58 - - - 0.50 50.00 0.79 0.50 50.00 0.79
3 Papan Nama Proyek 1.00 1.00 Ls 650,000.00 650,000.00 0.43 - - - - - - - - -
Sub Total - A : 4,010,000.00 4,010,000.00 2.68 - - - 1.50 150.00 1.46 1.50 150.00 1.46
B. PEKERJAAN TANAH
1 Galian Tanah Pondasi 19.92 19.59 m3 93,912.50 1,839,745.88 1.23 - - - 19.59 100.00 1.23 19.59 100.00 1.23
2 Urugan Pasir dibawah Pondasi 2.20 1.18 m3 202,565.00 238,621.57 0.16 - - - 1.18 100.00 0.16 1.18 100.00 0.16
3 Lantai Kerja T=10 cm Beton K-100 0.26 2.36 m3 974,367.43 2,295,609.67 1.54 - - - 2.36 100.00 1.54 2.36 100.00 1.54
4 Pas. Batu Anstamping/Kosong 2.15 2.36 m3 677,556.00 1,596,321.94 1.07 - - - 2.36 100.00 1.07 2.36 100.00 1.07
5 Tapak Pondasi 80 x 80 cm (TP-1)
- Beton K-200 0.29 0.51 m3 1,155,683.40 591,709.90 0.40 - - - 0.51 100.00 0.40 0.51 100.00 0.40
- Pembesian 45.47 187.49 kg 13,979.35 2,621,057.00 1.75 - - - 187.49 100.00 1.75 187.49 100.00 1.75
- Bekisting 1.92 2.05 m2 296,219.00 606,656.51 0.41 - - - 2.05 100.00 0.41 2.05 100.00 0.41
6 Kolom Pedestal 20/20 cm (TP-1)
- Beton K-200 0.13 0.18 m3 1,155,683.40 212,645.75 0.14 - - - 0.18 100.00 0.14 0.18 100.00 0.14
- Pembesian 45.41 39.02 kg 13,979.35 545,501.97 0.36 - - - 39.02 100.00 0.36 39.02 100.00 0.36
- Bekisting 2.56 3.68 m2 256,358.67 943,399.91 0.63 - - - 3.68 100.00 0.63 3.68 100.00 0.63
7 Pondasi Batu Gunung 1Pc : 4Ps 7.20 7.20 m3 1,150,435.00 8,283,132.00 5.54 - - - 7.20 100.00 5.54 7.20 100.00 5.54
8 Pas. Pondasi Batu Bata Trasraam 1Pc : 2Ps 0.60 0.88 m2 148,585.25 131,052.19 0.09 - - - - - - - - -
9 Plasteran Pondasi Batu Bata Trasraam 1Pc : 2Ps 0.60 1.76 m2 82,601.20 145,708.52 0.10 - - - - - - - - -
10 Angker Ø 10 (Ponasi Batu Gunung Ke Sloof) 14.81 12.08 Kg 13,979.35 168,831.90 0.11 - - - 12.08 100.00 0.11 12.08 100.00 0.11
11 Tanah Timbun 4.85 2.43 m3 123,365.00 299,825.06 0.20 - - - - - - - - -
12 Urugan Kembali Bekas Galian 6.64 4.90 m3 66,825.00 327,275.44 0.22 - - - 4.90 100.00 0.22 4.90 100.00 0.22
Sub Total - B : 6,426,094.90 20,847,095.18 13.94 - - - 282.60 1,300.00 13.56 282.60 1,300.00 13.56
C. PEKERJAAN BETON BETULANG
1 Sloof SL 1 20/25 (Elev. +0.00)
- Beton K-200 1.58 1.41 m3 1,155,683.40 1,627,260.01 1.09 - - - 1.41 100.00 1.09 1.41 100.00 1.09
- Pembesian 167.67 179.79 kg 13,979.35 2,513,283.82 1.68 - - - 179.79 100.00 1.68 179.79 100.00 1.68
- Bekisting 17.60 15.65 m2 175,659.00 2,748,185.06 1.84 - - - 15.65 100.00 1.84 15.65 100.00 1.84
Kolom K1 13/13 (Elev. + 0.00)
2
- Beton K-200 0.76 0.81 m3 1,155,683.40 937,490.37 0.63 - - - 0.65 80.00 0.50 0.65 80.00 0.50
- Pembesian 159.61 168.97 kg 13,979.35 2,362,095.24 1.58 - - - 168.97 100.00 1.58 168.97 100.00 1.58
- Bekisting 11.65 24.96 m2 256,358.67 6,398,712.40 4.28 - - - 19.97 80.00 3.42 19.97 80.00 3.42
Kolom K2 20/20 (Elev. + 0.00)
3
- Beton K-200 0.45 0.48 m3 1,155,683.40 554,728.03 0.37 - - - 0.48 100.00 0.37 0.48 100.00 0.37
- Pembesian 75.97 89.15 kg 13,979.35 1,246,201.74 0.83 - - - 89.15 100.00 0.83 89.15 100.00 0.83
- Bekisting 8.96 4.80 m2 256,358.67 1,230,521.62 0.82 - - - 4.80 100.00 0.82 4.80 100.00 0.82
Ring Balok RB 13/13 (Elev. + 2.30)
4
- Beton K-200 0.16 0.14 m3 1,155,683.40 164,451.44 0.11 - - - - - - - - -
- Pembesian 38.48 27.30 kg 13,979.35 381,634.20 0.26 - - - - - - - - -
- Bekisting 2.50 2.19 m2 262,188.67 573,983.44 0.38 - - - - - - - - -
Ring Balok RB 15/20 (Elev. + 3.00)
5
- Beton K-200 0.84 0.82 m3 1,155,683.40 948,238.23 0.63 - - - - - - - - -
- Pembesian 107.37 145.01 kg 13,979.35 2,027,103.12 1.36 - - - - - - - - -
- Bekisting 11.20 10.94 m2 262,188.67 2,868,344.05 1.92 - - - - - - - - -
6 Plat Daag T=10 cm (Elev. + 3.00)
- Beton K-200 1.90 2.07 m3 1,155,683.40 2,394,830.26 1.60 - - - - - - - - -
- Pembesian 195.38 575.65 kg 13,979.35 8,047,278.16 5.38 - - - - - - - - -
- Bekisting 19.00 10.56 m2 275,425.33 2,907,389.78 1.94 - - - - - - - - -
Sub Total - C : 8,506,155.51 39,931,730.95 26.71 - - - 480.85 860.00 12.14 480.85 860.00 12.14
D PEKERJAAN DIDING DAN PLASTERAN
1 Pas. Dinding Batu Bata 1Pc : 2Ps (Trassram) 43.20 38.67 m2 148,585.25 5,745,791.62 3.84 - - - 38.67 100.00 3.84 38.67 100.00 3.84
2 Plasteran Dinding Batu Bata 1Pc : 2Ps (Trassaram) 43.20 77.34 m2 82,601.20 6,388,376.81 4.27 - - - - - - - - -
3 Pas. Dinding Batu Bata 1Pc : 4Ps 40.40 17.46 m2 134,959.00 2,356,654.06 1.58 - - - 13.97 80.00 1.26 13.97 80.00 1.26
4 Plasteran Dinding Batu Bata 1Pc : 4Ps 80.80 34.92 m2 75,504.00 2,636,901.70 1.76 - - - - - - - - -
5 Pas. Keramik Dinding 25x40 cm (Polished) 44.76 21.12 m2 317,531.50 6,706,265.28 4.49 - - - - - - - - -
6 Acian Dinding 36.04 112.26 m2 46,296.25 5,197,402.21 3.48 - - - - - - - - -
Sub Total - D : 306,690.45 29,031,391.67 19.42 - - - 52.64 180.00 5.10 52.64 180.00 5.10
E PEKERJAAN KUSEN
1 Kusen UPVC + Pintu UPVC P1 + Aksesoris (Terpasang) 2.00 2.00 Unit 2,200,000.00 4,400,000.00 2.94 - - - - - - - - -
2 Kusen Alumunium + Pintu Allumunium P2 + Aksesories (Terpasang) 6.00 6.00 Unit 1,150,000.00 6,900,000.00 4.61 - - - - - - - - -
3 Kusen Kayu V1 0.12 0.17 m3 10,452,887.50 1,733,924.98 1.16 - - - 0.17 100.00 1.16 0.17 100.00 1.16
4 Ventilasi + Kaca 3 mm + Aksesories (terpasang) 12.00 12.00 Unit 125,000.00 1,500,000.00 1.00 - - - - - - - - -
Sub Total - E : 13,927,887.50 14,533,924.98 9.72 0.00 0.00 0.00 0.17 100.00 1.16 0.17 100.00 1.16
F PEKERJAAN ATAP
1 Rangka Atap Kuda Kuda Kayu 5/10 0.10 0.14 m3 9,634,900.00 1,368,972.84 0.92 - - - - - - - - -
2 Gording Kayu 5/5 0.12 0.11 m3 11,094,902.50 1,171,052.85 0.78 - - - - - - - - -
3 Penutup Atap Seng Spandex 19.20 20.64 m2 121,702.90 2,511,339.34 1.68 - - - - - - - - -
Sub Total - F : 20,851,505.40 5,051,365.03 3.38 - - - - - - - - -
G. PEKERJAAN LANTAI
1 Urugan Pasir Bawah Lantai 1.03 0.81 m3 202,565.00 165,067.06 0.11 - - - - - - - - -
2 Beton Cor Dibawah Lantai K-150 1.03 0.81 m3 1,064,050.43 863,968.52 0.58 - - - - - - - - -
3 Lantai Keramik 25x25 cm (unpolished) 20.60 16.20 m2 282,810.00 4,582,257.31 3.06 - - - - - - - - -
Sub Total - G : 1,549,425.43 5,611,292.88 3.75 - - - - - - - - -
H. PEKERJAAN PLAFOND
PEMBANGUNAN SARANA DAN PRASARANA PARIWISATA GAMPONG SUAK RIBEE KEC. JOHAN PAHLAWAN
PEKERJAAN :
KABUPATEN ACEH BARAT
PELAKSANA : CV. HUSIBA
KONTRAK NOMOR : Dst.602/1417/2022
TANGGAL : 12 MEI 2022 Sertifikat No. :I
Bulan : JUNI 2022
Tanggal : 30 JUNI 2022
PROSENTASE
NILAI PEKERJAAN s/d
NOMOR NILAI KONTRAK NILAI KONTRAK FISIK s/d SAAT
URAIAN PEKERJAAN SAAT INI
DEVISI AWAL (Rp.) ADD I (Rp.) INI
(Rp.)
(%)
TERBILANG : Err:511
Satuan
Volume Bobot
NO. URAIAN PEKERJAAN Kontrak
Kontrak Harga Satuan (Rp) JUMLAH (RP)
(%) Bobot Bobot Bobot Bobot Bobot
ADD I Volume
(%)
Volume
(%)
Volume
(%)
Volume
(%)
Volume
(%)
1 2 4 5 6 7 8 9 10 11 10 11 10 11 10 11
A. PEKERJAAN PERSIAPAN
1 Pengukuran/Setting Out dan Pemasangan Bowplank 1.00 1.00 Ls 1,000,000.00 1,000,000.00 0.67 - - - - - - - - - -
2 Rencana Keselamatan Kerja (RK3) 1.00 1.00 Ls 2,360,000.00 2,360,000.00 1.58 - - - - - - 0.50 0.79 0.50 0.79
3 Papan Nama Proyek 1.00 1.00 Ls 650,000.00 650,000.00 0.43 - - - - - - 1.00 0.43 1.00 0.43
Sub Total - A : 4,010,000.00 2.68 0.00 0.00 0.00 1.22 1.22
B. PEKERJAAN TANAH DAN PONDASI -
1 Galian Tanah Pondasi 19.92 19.59 m3 93,912.50 1,839,745.88 1.23 - - - - - - - - - -
2 Urugan Pasir dibawah Pondasi 2.20 1.18 m3 202,565.00 238,621.57 0.16 - - - - - - - - - -
3 Lantai Kerja T=10 cm Beton K-100 0.26 2.36 m3 974,367.43 2,295,609.67 1.54 - - - - - - - - - -
4 Pas. Batu Anstamping/Kosong 2.15 2.36 m3 677,556.00 1,596,321.94 1.07 - - - - - - - - - -
5 Tapak Pondasi 80 x 80 cm (TP-1)
- Beton K-200 0.29 0.51 m3 1,155,683.40 591,709.90 0.40 - - - - - - - - - -
- Pembesian 45.47 187.49 kg 13,979.35 2,621,057.00 1.75 - - - - - - - - - -
- Bekisting 1.92 2.05 m2 296,219.00 606,656.51 0.41 - - - - - - - - - -
6 Kolom Pedestal 20/20 cm (TP-1)
- Beton K-200 0.13 0.18 m3 1,155,683.40 212,645.75 0.14 - - - - - - - - - -
- Pembesian 45.41 39.02 kg 13,979.35 545,501.97 0.36 - - - - - - - - - -
- Bekisting 2.56 3.68 m2 256,358.67 943,399.91 0.63 - - - - - - - - - -
7 Pondasi Batu Gunung 1Pc : 4Ps 7.20 7.20 m3 1,150,435.00 8,283,132.00 5.54 - - - - - - - - - -
8 Pas. Pondasi Batu Bata Trasraam 1Pc : 2Ps 0.60 0.88 m2 148,585.25 131,052.19 0.09 - - 0.88 0.09 - - - - 0.88 0.09
9 Plasteran Pondasi Batu Bata Trasraam 1Pc : 2Ps 0.60 1.76 m2 82,601.20 145,708.52 0.10 - - 1.76 0.10 - - - - 1.76 0.10
10 Angker Ø 10 (Ponasi Batu Gunung Ke Sloof) 14.81 12.08 Kg 13,979.35 168,831.90 0.11 - - - - - - - - - -
11 Tanah Timbun 4.85 2.43 m3 123,365.00 299,825.06 0.20 2.43 0.20 - - - - - - 2.43 0.20
12 Urugan Kembali Bekas Galian 6.64 4.90 m3 66,825.00 327,275.44 0.22 - - - - - - - - - -
Sub Total - B : 20,847,095.18 13.94 0.20 0.19 0.00 0.00 0.39
C. PEKERJAAN BETON BETULANG
1 Sloof SL 1 20/25 (Elev. +0.00)
- Beton K-200 1.58 1.41 m3 1,155,683.40 1,627,260.01 1.09 - - - - - - - - - -
- Pembesian 167.67 179.79 kg 13,979.35 2,513,283.82 1.68 - - - - - - - - - -
- Bekisting 17.60 15.65 m2 175,659.00 2,748,185.06 1.84 - - - - - - - - - -
Kolom K1 13/13 (Elev. + 0.00)
2
- Beton K-200 0.76 0.81 m3 1,155,683.40 937,490.37 0.63 0.16 0.13 - - - - - - 0.16 0.13
- Pembesian 159.61 168.97 kg 13,979.35 2,362,095.24 1.58 - - - - - - - - - -
- Bekisting 11.65 24.96 m2 256,358.67 6,398,712.40 4.28 4.99 0.86 - - - - - - 4.99 0.86
Kolom K2 20/20 (Elev. + 0.00)
3
- Beton K-200 0.45 0.48 m3 1,155,683.40 554,728.03 0.37 - - - - - - - - - -
- Pembesian 75.97 89.15 kg 13,979.35 1,246,201.74 0.83 - - - - - - - - - -
- Bekisting 8.96 4.80 m2 256,358.67 1,230,521.62 0.82 - - - - - - - - - -
Ring Balok RB 13/13 (Elev. + 2.30)
4
- Beton K-200 0.16 0.14 m3 1,155,683.40 164,451.44 0.11 0.14 0.11 - - - - - - 0.14 0.11
- Pembesian 38.48 27.30 kg 13,979.35 381,634.20 0.26 27.30 0.26 - - - - - - 27.30 0.26
- Bekisting 2.50 2.19 m2 262,188.67 573,983.44 0.38 2.19 0.38 - - - - - - 2.19 0.38
Ring Balok RB 15/20 (Elev. + 3.00)
5
- Beton K-200 0.84 0.82 m3 1,155,683.40 948,238.23 0.63 0.82 0.63 - - - - - - 0.82 0.63
- Pembesian 107.37 145.01 kg 13,979.35 2,027,103.12 1.36 145.01 1.36 - - - - - - 145.01 1.36
- Bekisting 11.20 10.94 m2 262,188.67 2,868,344.05 1.92 10.94 1.92 - - - - - - 10.94 1.92
6 Plat Daag T=10 cm (Elev. + 3.00)
- Beton K-200 1.90 2.07 m3 1,155,683.40 2,394,830.26 1.60 2.07 1.60 - - - - - - 2.07 1.60
- Pembesian 195.38 575.65 kg 13,979.35 8,047,278.16 5.38 575.65 5.38 - - - - - - 575.65 5.38
- Bekisting 19.00 10.56 m2 275,425.33 2,907,389.78 1.94 10.56 1.94 - - - - - - 10.56 1.94
Sub Total - C : 39,931,730.95 26.71 14.57 0.00 0.00 0.00 14.57
E PEKERJAAN KUSEN
1 Kusen UPVC + Pintu UPVC P1 + Aksesoris (Terpasang) 2.00 2.00 Unit 2,200,000.00 4,400,000.00 2.94 - - - - 2.00 2.94 - - 2.00 2.94
2 Kusen Alumunium + Pintu Allumunium P2 + Aksesories (Terpasang) 6.00 6.00 Unit 1,150,000.00 6,900,000.00 4.61 - - - - 6.00 4.61 - - 6.00 4.61
3 Kusen Kayu V1 0.12 0.17 m3 10,452,887.50 1,733,924.98 1.16 - - - - - - - - - -
4 Ventilasi + Kaca 3 mm + Aksesories (terpasang) 12.00 12.00 Unit 125,000.00 1,500,000.00 1.00 - - - - 12.00 1.00 - - 12.00 1.00
Sub Total - E : 14,533,924.98 9.72 0.00 0.00 8.56 0.00 8.56
F PEKERJAAN ATAP
1 Rangka Atap Kuda Kuda Kayu 5/10 0.10 0.14 m3 9,634,900.00 1,368,972.84 0.92 - - - - 0.14 0.92 - - 0.14 0.92
2 Gording Kayu 5/5 0.12 0.11 m3 11,094,902.50 1,171,052.85 0.78 - - - - 0.11 0.78 - - 0.11 0.78
3 Penutup Atap Seng Spandex 19.20 20.64 m2 121,702.90 2,511,339.34 1.68 - - - - 20.64 1.68 - - 20.64 1.68
Sub Total - F : 5,051,365.03 3.38 0.00 0.00 3.38 0.00 3.38
G. PEKERJAAN LANTAI
1 Urugan Pasir Bawah Lantai 1.03 0.81 m3 202,565.00 165,067.06 0.11 - - 0.81 0.11 - - - - 0.81 0.11
2 Beton Cor Dibawah Lantai K-150 1.03 0.81 m3 1,064,050.43 863,968.52 0.58 - - 0.81 0.58 - - - - 0.81 0.58
3 Lantai Keramik 25x25 cm (unpolished) 20.60 16.20 m2 282,810.00 4,582,257.31 3.06 - - - - 16.20 3.06 - - 16.20 3.06
Sub Total - G : 5,611,292.88 3.75 0.00 0.69 3.06 0.00 3.75
H. PEKERJAAN PLAFOND
Plafond PVC T=6mm + Rangka Plafond Metal Furring 40 x 35 x 0.3mm + Aksesoris
1 19.40 16.20 m2 185,000.00 2,997,481.00 2.00 - - - - 16.20 2.00 - - 16.20 2.00
(Terpasang)
Sub Total - H : 2,997,481.00 2.00 0.00 0.00 2.00 0.00 2.00
K PEKERJAAN PENGECATAN
1 Cat Dinding (L/D) 124.00 116.68 m2 43,155.75 5,035,425.86 3.37 - - - - - - 116.68 3.37 116.68 3.37
Sub Total - K : 5,035,425.86 3.37 0.00 0.00 0.00 3.37 3.37
Priode Bulan Lalu Priode Bulan Ini Priode S/D Bulan Ini
Volume
Satuan
Volume Harga Satuan Bobot
NO. URAIAN PEKERJAAN Kontrak
Kontrak
(Rp)
JUMLAH (RP)
(%)
ADD I Pertimbang Pertimbang Realisasi
Volume Realisasi (%) Volume Realisasi (%) Volume Pertimbang (%)
(%) (%) (%)
1 2 4 5 6 7 8 9 9 10 9 11 10 9 11
A. PEKERJAAN PERSIAPAN
1 Pengukuran/Setting Out dan Pemasangan Bowplank 1.00 1.00 Ls 1,000,000.00 1,000,000.00 0.67 1.00 100.00 0.67 - - - 1.00 100.00 0.67
2 Rencana Keselamatan Kerja (RK3) 1.00 1.00 Ls 2,360,000.00 2,360,000.00 1.58 0.50 50.00 0.79 0.50 50.00 0.79 1.00 100.00 1.58
3 Papan Nama Proyek 1.00 1.00 Ls 650,000.00 650,000.00 0.43 - - - 1.00 100.00 0.43 1.00 100.00 0.43
Sub Total - A : 4,010,000.00 4,010,000.00 2.68 1.50 150.00 1.46 1.50 150.00 1.22 3.00 300.00 2.68
B. PEKERJAAN TANAH
1 Galian Tanah Pondasi 19.92 19.59 m3 93,912.50 1,839,745.88 1.23 19.59 100.00 1.23 - - - 19.59 100.00 1.23
2 Urugan Pasir dibawah Pondasi 2.20 1.18 m3 202,565.00 238,621.57 0.16 1.18 100.00 0.16 - - - 1.18 100.00 0.16
3 Lantai Kerja T=10 cm Beton K-100 0.26 2.36 m3 974,367.43 2,295,609.67 1.54 2.36 100.00 1.54 - - - 2.36 100.00 1.54
4 Pas. Batu Anstamping/Kosong 2.15 2.36 m3 677,556.00 1,596,321.94 1.07 2.36 100.00 1.07 - - - 2.36 100.00 1.07
5 Tapak Pondasi 80 x 80 cm (TP-1)
- Beton K-200 0.29 0.51 m3 1,155,683.40 591,709.90 0.40 0.51 100.00 0.40 - - - 0.51 100.00 0.40
- Pembesian 45.47 187.49 kg 13,979.35 2,621,057.00 1.75 187.49 100.00 1.75 - - - 187.49 100.00 1.75
- Bekisting 1.92 2.05 m2 296,219.00 606,656.51 0.41 2.05 100.00 0.41 - - - 2.05 100.00 0.41
6 Kolom Pedestal 20/20 cm (TP-1)
- Beton K-200 0.13 0.18 m3 1,155,683.40 212,645.75 0.14 0.18 100.00 0.14 - - - 0.18 100.00 0.14
- Pembesian 45.41 39.02 kg 13,979.35 545,501.97 0.36 39.02 100.00 0.36 - - - 39.02 100.00 0.36
- Bekisting 2.56 3.68 m2 256,358.67 943,399.91 0.63 3.68 100.00 0.63 - - - 3.68 100.00 0.63
7 Pondasi Batu Gunung 1Pc : 4Ps 7.20 7.20 m3 1,150,435.00 8,283,132.00 5.54 7.20 100.00 5.54 - - - 7.20 100.00 5.54
8 Pas. Pondasi Batu Bata Trasraam 1Pc : 2Ps 0.60 0.88 m2 148,585.25 131,052.19 0.09 - - - 0.88 100.00 0.09 0.88 100.00 0.09
9 Plasteran Pondasi Batu Bata Trasraam 1Pc : 2Ps 0.60 1.76 m2 82,601.20 145,708.52 0.10 - - - 1.76 100.00 0.10 1.76 100.00 0.10
10 Angker Ø 10 (Ponasi Batu Gunung Ke Sloof) 14.81 12.08 Kg 13,979.35 168,831.90 0.11 12.08 100.00 0.11 - - - 12.08 100.00 0.11
11 Tanah Timbun 4.85 2.43 m3 123,365.00 299,825.06 0.20 - - - 2.43 100.00 0.20 2.43 100.00 0.20
12 Urugan Kembali Bekas Galian 6.64 4.90 m3 66,825.00 327,275.44 0.22 4.90 100.00 0.22 - - - 4.90 100.00 0.22
Sub Total - B : 6,426,094.90 20,847,095.18 13.94 282.60 1,300.00 13.56 5.08 300.00 0.39 287.67 1,600.00 13.94
C. PEKERJAAN BETON BETULANG
1 Sloof SL 1 20/25 (Elev. +0.00)
- Beton K-200 1.58 1.41 m3 1,155,683.40 1,627,260.01 1.09 1.41 100.00 1.09 - - - 1.41 100.00 1.09
- Pembesian 167.67 179.79 kg 13,979.35 2,513,283.82 1.68 179.79 100.00 1.68 - - - 179.79 100.00 1.68
- Bekisting 17.60 15.65 m2 175,659.00 2,748,185.06 1.84 15.65 100.00 1.84 - - - 15.65 100.00 1.84
Kolom K1 13/13 (Elev. + 0.00)
2
- Beton K-200 0.76 0.81 m3 1,155,683.40 937,490.37 0.63 0.65 80.00 0.50 0.16 20.00 0.13 0.81 100.00 0.63
- Pembesian 159.61 168.97 kg 13,979.35 2,362,095.24 1.58 168.97 100.00 1.58 - - - 168.97 100.00 1.58
- Bekisting 11.65 24.96 m2 256,358.67 6,398,712.40 4.28 19.97 80.00 3.42 4.99 20.00 0.86 24.96 100.00 4.28
Kolom K2 20/20 (Elev. + 0.00)
3
- Beton K-200 0.45 0.48 m3 1,155,683.40 554,728.03 0.37 0.48 100.00 0.37 - - - 0.48 100.00 0.37
- Pembesian 75.97 89.15 kg 13,979.35 1,246,201.74 0.83 89.15 100.00 0.83 - - - 89.15 100.00 0.83
- Bekisting 8.96 4.80 m2 256,358.67 1,230,521.62 0.82 4.80 100.00 0.82 - - - 4.80 100.00 0.82
Ring Balok RB 13/13 (Elev. + 2.30)
4
- Beton K-200 0.16 0.14 m3 1,155,683.40 164,451.44 0.11 - - - 0.14 100.00 0.11 0.14 100.00 0.11
- Pembesian 38.48 27.30 kg 13,979.35 381,634.20 0.26 - - - 27.30 100.00 0.26 27.30 100.00 0.26
- Bekisting 2.50 2.19 m2 262,188.67 573,983.44 0.38 - - - 2.19 100.00 0.38 2.19 100.00 0.38
Ring Balok RB 15/20 (Elev. + 3.00)
5
- Beton K-200 0.84 0.82 m3 1,155,683.40 948,238.23 0.63 - - - 0.82 100.00 0.63 0.82 100.00 0.63
- Pembesian 107.37 145.01 kg 13,979.35 2,027,103.12 1.36 - - - 145.01 100.00 1.36 145.01 100.00 1.36
- Bekisting 11.20 10.94 m2 262,188.67 2,868,344.05 1.92 - - - 10.94 100.00 1.92 10.94 100.00 1.92
6 Plat Daag T=10 cm (Elev. + 3.00)
- Beton K-200 1.90 2.07 m3 1,155,683.40 2,394,830.26 1.60 - - - 2.07 100.00 1.60 2.07 100.00 1.60
- Pembesian 195.38 575.65 kg 13,979.35 8,047,278.16 5.38 - - - 575.65 100.00 5.38 575.65 100.00 5.38
- Bekisting 19.00 10.56 m2 275,425.33 2,907,389.78 1.94 - - - 10.56 100.00 1.94 10.56 100.00 1.94
Sub Total - C : 8,506,155.51 39,931,730.95 26.71 480.85 860.00 12.14 779.84 940.00 14.57 1,260.69 1,800.00 26.71
D PEKERJAAN DIDING DAN PLASTERAN
1 Pas. Dinding Batu Bata 1Pc : 2Ps (Trassram) 43.20 38.67 m2 148,585.25 5,745,791.62 3.84 38.67 100.00 3.84 - - - 38.67 100.00 3.84
2 Plasteran Dinding Batu Bata 1Pc : 2Ps (Trassaram) 43.20 77.34 m2 82,601.20 6,388,376.81 4.27 - - - 77.34 100.00 4.27 77.34 100.00 4.27
3 Pas. Dinding Batu Bata 1Pc : 4Ps 40.40 17.46 m2 134,959.00 2,356,654.06 1.58 13.97 80.00 1.26 3.49 20.00 0.32 17.46 100.00 1.58
4 Plasteran Dinding Batu Bata 1Pc : 4Ps 80.80 34.92 m2 75,504.00 2,636,901.70 1.76 - - - 34.92 100.00 1.76 34.92 100.00 1.76
5 Pas. Keramik Dinding 25x40 cm (Polished) 44.76 21.12 m2 317,531.50 6,706,265.28 4.49 - - - 21.12 100.00 4.49 21.12 100.00 4.49
6 Acian Dinding 36.04 112.26 m2 46,296.25 5,197,402.21 3.48 - - - 112.26 100.00 3.48 112.26 100.00 3.48
Sub Total - D : 306,690.45 29,031,391.67 19.42 52.64 180.00 5.10 249.14 420.00 14.31 301.78 600.00 19.42
E PEKERJAAN KUSEN
1 Kusen UPVC + Pintu UPVC P1 + Aksesoris (Terpasang) 2.00 2.00 Unit 2,200,000.00 4,400,000.00 2.94 - - - 2.00 100.00 2.94 2.00 100.00 2.94
2 Kusen Alumunium + Pintu Allumunium P2 + Aksesories (Terpasang) 6.00 6.00 Unit 1,150,000.00 6,900,000.00 4.61 - - - 6.00 100.00 4.61 6.00 100.00 4.61
3 Kusen Kayu V1 0.12 0.17 m3 10,452,887.50 1,733,924.98 1.16 0.17 100.00 1.16 - - - 0.17 100.00 1.16
4 Ventilasi + Kaca 3 mm + Aksesories (terpasang) 12.00 12.00 Unit 125,000.00 1,500,000.00 1.00 - - - 12.00 100.00 1.00 12.00 100.00 1.00
Sub Total - E : 13,927,887.50 14,533,924.98 9.72 0.17 100.00 1.16 20.00 300.00 8.56 20.17 400.00 9.72
F PEKERJAAN ATAP
1 Rangka Atap Kuda Kuda Kayu 5/10 0.10 0.14 m3 9,634,900.00 1,368,972.84 0.92 - - - 0.14 100.00 0.92 0.14 100.00 0.92
2 Gording Kayu 5/5 0.12 0.11 m3 11,094,902.50 1,171,052.85 0.78 - - - 0.11 100.00 0.78 0.11 100.00 0.78
3 Penutup Atap Seng Spandex 19.20 20.64 m2 121,702.90 2,511,339.34 1.68 - - - 20.64 100.00 1.68 20.64 100.00 1.68
Sub Total - F : 20,851,505.40 5,051,365.03 3.38 - - - 20.88 300.00 3.38 20.88 300.00 3.38
G. PEKERJAAN LANTAI
1 Urugan Pasir Bawah Lantai 1.03 0.81 m3 202,565.00 165,067.06 0.11 - - - 0.81 100.00 0.11 0.81 100.00 0.11
2 Beton Cor Dibawah Lantai K-150 1.03 0.81 m3 1,064,050.43 863,968.52 0.58 - - - 0.81 100.00 0.58 0.81 100.00 0.58
3 Lantai Keramik 25x25 cm (unpolished) 20.60 16.20 m2 282,810.00 4,582,257.31 3.06 - - - 16.20 100.00 3.06 16.20 100.00 3.06
Sub Total - G : 1,549,425.43 5,611,292.88 3.75 - - - 17.83 300.00 3.75 17.83 300.00 3.75
H. PEKERJAAN PLAFOND
Sub Total - H : 185,000.00 2,997,481.00 2.00 - - - 16.20 100.00 2.00 16.20 100.00 2.00
I PEKERJAAN INSTALASI LISTRIK
a PEKERJAAN INSTALASI ARUS PLN
1 Pemasukan Arus Listrik Dari PLN (1300 VA / 6 A) 1.00 1.00 Ls 1,500,000.00 1,500,000.00 1.00 - - - 1.00 100.00 1.00 1.00 100.00 1.00
2 Kabel NYY (Dari Gardu Listrik Ke Meteran Bangunan) 1.00 1.00 Ls 500,000.00 500,000.00 0.33 - - - 1.00 100.00 0.33 1.00 100.00 0.33
b PEKERJAAN PENERANGAN
1 MCB 6 Amper + Box (Terpasang) 1.00 1.00 Unit 200,000.00 200,000.00 0.13 - - - 1.00 100.00 0.13 1.00 100.00 0.13
2 Lampu Downlight LED 14 watt + Aksesories (terpasang) 8.00 8.00 Unit 120,000.00 960,000.00 0.64 - - - 8.00 100.00 0.64 8.00 100.00 0.64
3 Saklar Double + Aksesoris (Terpasang) 4.00 4.00 Unit 120,000.00 480,000.00 0.32 - - - 4.00 100.00 0.32 4.00 100.00 0.32
4 Saklar Tunggal + Aksesories (Terpasang) 2.00 2.00 Unit 120,000.00 240,000.00 0.16 - - - 2.00 100.00 0.16 2.00 100.00 0.16
5 Stop Kontak + Aksesoris (Terpasang) 2.00 2.00 Unit 120,000.00 240,000.00 0.16 - - - 2.00 100.00 0.16 2.00 100.00 0.16
Kabel NYM (PVC/Cu/3x2,5mm²) (Seluruh Instalasi dipasang didalam pipa
6 1.00 1.00 Ls 500,000.00 500,000.00 0.33 - - - 1.00 100.00 0.33 1.00 100.00 0.33
1/2 inch + armatur listrik)
Sub Total - I : 2,680,000 4,620,000.00 3.09 - - - 20.00 800.00 3.09 20.00 800.00 3.09
J PEKERJAAN MEKANIKAL
a PEMASANGAN INSTALASI JARINGAN AIR KOTOR
1 Pipa PVC Ø 3 inch + Pemasangan 16.00 16.00 m' 58,000.00 928,000.00 0.62 - - - 16.00 100.00 0.62 16.00 100.00 0.62
2 Elbow 90° Ø 3 inch + Pemasangan 6.00 6.00 Unit 30,000.00 180,000.00 0.12 - - - 6.00 100.00 0.12 6.00 100.00 0.12
3 Socket Ø 3 + Pemasangan 3.00 3.00 Unit 30,000.00 90,000.00 0.06 - - - 3.00 100.00 0.06 3.00 100.00 0.06
4 Aksesoris Pipa 1.00 1.00 Ls 125,000.00 125,000.00 0.08 - - - 1.00 100.00 0.08 1.00 100.00 0.08
PEMASANGAN INSTALASI JARINGAN AIR BERSIH 1 inch
b
1 Mesin Pompa Air 1.00 1.00 Unit 650,000.00 650,000.00 0.43 - - - 1.00 100.00 0.43 1.00 100.00 0.43
2 Pipa PVC Ø1 inch 10.00 10.00 m' 35,000.00 350,000.00 0.23 - - - 10.00 100.00 0.23 10.00 100.00 0.23
3 Pipa PVC Ø3/4 inch 7.20 7.20 m' 30,000.00 216,000.00 0.14 - - - 7.20 100.00 0.14 7.20 100.00 0.14
4 Elbow 90° Ø3/4 inch 6.00 6.00 Unit 25,000.00 150,000.00 0.10 - - - 6.00 100.00 0.10 6.00 100.00 0.10
5 Socket Ø1 inch 6.00 6.00 Unit 25,000.00 150,000.00 0.10 - - - 6.00 100.00 0.10 6.00 100.00 0.10
6 Reducer PVC dia 1 - 3/4 inch 2.00 2.00 Unit 25,000.00 50,000.00 0.03 - - - 2.00 100.00 0.03 2.00 100.00 0.03
7 Tee PVC Ø1 inch 6.00 6.00 Unit 25,000.00 150,000.00 0.10 - - - 6.00 100.00 0.10 6.00 100.00 0.10
8 Aksesoris Pipa 1.00 1.00 Ls 100,000.00 100,000.00 0.07 - - - 1.00 100.00 0.07 1.00 100.00 0.07
c PEKERJAAN SANITASI
1 Sumur Air Bersih 1.00 1.00 Unit 1,500,000.00 1,500,000.00 1.00 - - - 1.00 100.00 1.00 1.00 100.00 1.00
2 Sumuran Resapan 2.00 2.00 Unit 800,000.00 1,600,000.00 1.07 - - - 2.00 100.00 1.07 2.00 100.00 1.07
3 Bak Air Fiber + Pemasangan 4.00 4.00 Bh 400,000.00 1,600,000.00 1.07 - - - 4.00 100.00 1.07 4.00 100.00 1.07
4 Floor Drain + Pemasangan 6.00 6.00 Bh 55,000.00 330,000.00 0.22 - - - 6.00 100.00 0.22 6.00 100.00 0.22
5 Kran Air 3/4 + Pemasangan 8.00 8.00 Bh 55,000.00 440,000.00 0.29 - - - 8.00 100.00 0.29 8.00 100.00 0.29
6 Shower (Terpasang) 2.00 2.00 Bh 800,000.00 1,600,000.00 1.07 - - - 2.00 100.00 1.07 2.00 100.00 1.07
7 Closet Duduk 2.00 2.00 Bh 1,965,315.00 3,930,630.00 2.63 - - - 2.00 100.00 2.63 2.00 100.00 2.63
8 Closet Jongkok 2.00 2.00 Bh 931,095.00 1,862,190.00 1.25 - - - 2.00 100.00 1.25 2.00 100.00 1.25
9 Tangki Air 1000 Liter 1.00 1.00 Bh 1,850,000.00 1,850,000.00 1.24 - - - 1.00 100.00 1.24 1.00 100.00 1.24
Sub Total - J : 3,858,000 17,851,820.00 11.94 - - - 93.20 2,100.00 11.94 93.20 2,100.00 11.94
K PEKERJAAN PENGECATAN
1 Cat Dinding (L/D) 124.00 116.68 m2 43,155.75 5,035,425.86 3.37 - - - 116.68 100.00 3.37 116.68 100.00 3.37
Sub Total - K : 43,155.75 5,035,425.86 3.37 - - - 116.68 100.00 3.37 116.68 100.00 3.37
PEMBANGUNAN SARANA DAN PRASARANA PARIWISATA GAMPONG SUAK RIBEE KEC. JOHAN PAHLAWAN
PEKERJAAN :
KABUPATEN ACEH BARAT
PELAKSANA : CV. HUSIBA
KONTRAK NOMOR : Dst.602/1417/2022
TANGGAL : 12 MEI 2022 Sertifikat No. : II
Bulan : JULI 2022
Tanggal : 26 JULI 2022
PROSENTASE
NILAI PEKERJAAN s/d
NOMOR NILAI KONTRAK NILAI KONTRAK FISIK s/d SAAT
URAIAN PEKERJAAN SAAT INI
DEVISI AWAL (Rp.) ADD I (Rp.) INI
(Rp.)
(%)
TERBILANG : Err:511
Satuan
Volume Volume Harga Satuan Bobot
NO. URAIAN PEKERJAAN Kontrak ADD (Rp)
JUMLAH (RP)
(%) Realisasi
Volume Volume #REF! Volume #REF!
(%)
1 2 4 5 6 7 8 9 10 11 10 11
A. PEKERJAAN PERSIAPAN
1 Papan Nama Proyek 1.00 1.00 Unit 450,000.00 450,000.00 #REF! - - #REF! #REF! #REF! #REF!
2 Uitzet / Pengukuran 1.00 1.00 Pkt 2,000,000.00 2,000,000.00 0.23 - - #REF! #REF! #REF! #REF!
3 Mobilitas / Demobilitas 1.00 1.00 Pkt 20,000,000.00 20,000,000.00 2.31 - - #REF! #REF! #REF! #REF!
4 Sewa Pondok Kerja 1.00 1.00 Unit 1,600,000.00 1,600,000.00 0.18 - - #REF! #REF! #REF! #REF!
Sub Total - A : 24,050,000.00 #REF! #REF! #REF!
B. PEKERJAAN BANGUNAN
1 Galian Tanah 9.15 #REF! M3 61,701.99 1,151,359.04 0.13 - - #REF! #REF! #REF! #REF!
2 Beton Cyclopen 60% Camp 1 Pc:2 PB: 3 Kr 40% Batu belah 4.90 30.10 M3 1,009,194.00 30,376,739.40 3.50 - - #REF! #REF! #REF! #REF!
3 Beton Mutu F'c = 19,3 Mpa ( K 175 ) 2.14 2.27 M3 923,589.33 2,096,547.78 0.24 - - #REF! #REF! #REF! #REF!
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ) 5.33 5.33 M3 855,280.70 4,558,646.14 0.53 - - #REF! #REF! #REF! #REF!
5 pembesian 202.79 202.79 Kg 15,611.94 3,165,945.31 0.37 - - #REF! #REF! #REF! #REF!
6 Bekisting 127.94 127.94 M2 69,703.23 8,917,830.61 1.03 - - #REF! #REF! #REF! #REF!
7 Plesteran 1 PC : 3 PP Tebal 15 mm 24.13 77.24 M2 83,117.40 6,419,987.98 0.74 - - #REF! #REF! #REF! #REF!
8 pancang Kayu Ø8 -10cm 42.50 168.00 M1 4,360.80 732,614.40 0.08 - - #REF! #REF! #REF! #REF!
Sub Total - B : 57,419,670.66 6.62 #REF! #REF!
F. PEKERJAAN SALURAN
1 Bongkaran Saluran Lama 391.85 175.60 M3 61,701.99 10,834,868.57 1.25 - - #REF! #REF! #REF! #REF!
2 Galian Tanah Biasa, termasuk perataan/perapian (Mekanis) 1.00 1.00 Ls 4,700,000.00 4,700,000.00 0.54 - - #REF! #REF! #REF! #REF!
3 Galian tanah 172.96 172.96 M3 855,280.70 147,929,350.15 17.06 - - #REF! #REF! #REF! #REF!
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ), Slump (12 ± 2 ) cm, W/c = 0.66 310.50 310.50 M3 1,009,194.00 313,354,737.00 36.13 - - #REF! #REF! #REF! #REF!
5 menyediakan/pemasangan Wire Mesh ø 6 mm 2,650.02 2,368.83 Kg 13,606.34 32,231,106.38 3.72 - - #REF! #REF! #REF! #REF!
6 Pembersihan 1,384.00 1,217.80 M2 83,117.40 101,220,369.72 11.67 - - #REF! #REF! #REF! #REF!
7 Plesteran 1 PC : 3 PP Tebal 15 mm 1,971.20 1,971.20 M2 69,703.23 137,398,997.12 15.84 - - #REF! #REF! #REF! #REF!
8 Bekisting 1,537.50 1,076.00 M1 4,360.80 4,692,220.80 0.54 - - #REF! #REF! #REF! #REF!
9 Pemasangan/ pemancangan Kayu Ø8 -10cm 61.00 61.00 M3 139,666.35 8,519,647.35 0.98 - - #REF! #REF! #REF! #REF!
10 Langsir Material 330.00 138.00 M3 157,606.35 21,749,676.30 2.51 - - #REF! #REF! #REF! #REF!
11 Pembesian 202.52 M3 15,611.94 3,161,730.09 0.36 - - #REF! #REF! #REF! #REF!
Sub Total - F : 785,792,703.48 90.61 #REF! #REF!
TOTAL : 867,262,374.14 #REF! #REF! #REF!
Di Bulatkan : 867,262,374.00 #REF! #REF! #REF!
Disetujui Oleh
PEJABAT PEMBUAT KOMITMEN (PPK)
PERENCANAAN DAN PENGAWASAN DINAS CIPTA KARYA DAN
PENGAIRAN KABUPATEN ACEH BARAT
Satuan
Volume Volume Harga Bobot
NO. URAIAN PEKERJAAN Kontrak ADD Satuan (Rp)
JUMLAH (RP)
(%) Bobot Bobot Bobot Bobot
Volume Volume Volume Volume Volume
(%) (%) (%) (%)
1 2 4 5 6 7 8 9 10 11 10 11 10 11 10
A. PEKERJAAN PERSIAPAN
1 Papan Nama Proyek 1.00 1.00 Unit 450,000.00 450,000.00 0.05 - - - - 1.00 0.05 - - 1.00
2 Uitzet / Pengukuran 1.00 1.00 Pkt 2,000,000.00 2,000,000.00 0.23 - - - - 1.00 0.23 - - 1.00
3 Mobilitas / Demobilitas 1.00 1.00 Pkt 20,000,000.00 20,000,000.00 2.31 - - - - - - - - -
4 Sewa Pondok Kerja 1.00 1.00 Unit 1,600,000.00 1,600,000.00 0.18 - - - - - - - - -
Sub Total - A : 24,050,000.00 2.77 0.00 0.00 0.28 0.00
B. PEKERJAAN BANGUNAN
1 Galian Tanah 9.15 #REF! M3 61,701.99 1,151,359.04 0.13 - - - - - - - - -
2 Beton Cyclopen 60% Camp 1 Pc:2 PB: 3 Kr 40% Batu belah 4.90 30.10 M3 1,009,194.00 30,376,739.40 3.50 - - - - - - - - -
3 Beton Mutu F'c = 19,3 Mpa ( K 175 ) 2.14 2.27 M3 923,589.33 2,096,547.78 0.24 - - - - - - - - -
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ) 4.90 5.33 M3 855,280.70 4,558,646.14 0.53 - - - - - - - - -
5 pembesian 202.79 202.79 M3 15,611.94 3,165,945.31 0.37 - - - - - - - - -
6 Bekisting 127.94 127.94 M3 69,703.23 8,917,830.61 1.03 - - - - - - - - -
7 Plesteran 1 PC : 3 PP Tebal 15 mm 24.13 77.24 M3 83,117.40 6,419,987.98 0.74 - - - - - - - - -
8 pancang Kayu Ø8 -10cm 42.50 168.00 M3 4,360.80 732,614.40 0.08 - - - - - - - - -
Sub Total - B : 57,419,670.66 6.62 0.00 0.00 0.00 0.00
C. PEKERJAAN SALURAN
1 Bongkaran Saluran Lama 391.85 175.60 M3 61,701.99 10,834,868.57 1.25 - - - - - - - - -
2 Galian Tanah Biasa, termasuk perataan/perapian (Mekanis) 1.00 1.00 Ls 4,700,000.00 4,700,000.00 0.54 - - - - - - - - -
3 Galian tanah 172.96 172.96 M3 855,280.70 147,929,350.15 17.06 - - - - - - - - -
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ), Slump (12 ± 2 ) cm, W/c = 0. 310.50 310.50 M3 1,009,194.00 313,354,737.00 36.13 - - - - - - - - -
5 menyediakan/pemasangan Wire Mesh ø 6 mm 2,650.02 2,368.83 Kg 13,606.34 32,231,106.38 3.72 - - - - - - - - -
6 Pembersihan 1,384.00 1,217.80 M2 83,117.40 101,220,369.72 11.67 - - - - - - - - -
7 Plesteran 1 PC : 3 PP Tebal 15 mm 1,971.20 1,971.20 M2 69,703.23 137,398,997.12 15.84 - - - - - - - - -
8 Bekisting 1,537.50 1,076.00 M1 4,360.80 4,692,220.80 0.54 - - - - - - - - -
9 Pemasangan/ pemancangan Kayu Ø8 -10cm 61.00 61.00 M3 139,666.35 8,519,647.35 0.98 - - - - - - - - -
10 Langsir Material 330.00 138.00 M3 157,606.35 21,749,676.30 2.51 - - - - - - - - #REF!
11 Pembesian 202.52 M3 15,611.94 3,161,730.09 0.36 - - - - - - - - #REF!
Sub Total - F : 785,792,703.48 90.61 0.00 0.00 0.00 0.00
TOTAL : 867,262,374.14 100.00 - - 0.28 -
Di Bulatkan : 867,262,000.00 - - - - -
Diperiksa oleh Dibuat Oleh
PPTK PENGAWASAN BIDANG PROGRAM Konsultan Pengawas
DINAS CIPTA KARYA DAN PENGAIRAN CV. BEUNA ENGINEERING KONSULTAN
KAB. ACEH BARAT
Bulan II
Bobot
(%)
11
0.05
0.23
-
-
0.28
-
-
-
-
-
-
-
-
0.00
-
-
-
-
-
-
-
-
-
-
-
0.00
0.28
-
LAPORAN KAMAJUAN FISIK BULANAN
Satuan
Volume Volume Harga Satuan Bobot
NO. URAIAN PEKERJAAN Kontrak ADD (Rp)
JUMLAH (RP)
(%) Realisasi Pertimbang Realisasi Pertimbang Realisasi
Volume Volume Volume Pertimbang (%)
(%) (%) (%) (%) (%)
1 2 4 5 6 7 8 9 9 10 9 11 10 9 11
A. PEKERJAAN PERSIAPAN
1 Papan Nama Proyek 1.00 1.00 Unit 450,000.00 450,000.00 0.05 #REF! #REF! #REF! 1.00 100.00 0.05 #REF! #REF! #REF!
2 Uitzet / Pengukuran 1.00 1.00 Pkt 2,000,000.00 2,000,000.00 0.23 #REF! #REF! #REF! 1.00 100.00 0.23 #REF! #REF! #REF!
3 Mobilitas / Demobilitas 1.00 1.00 Pkt 20,000,000.00 20,000,000.00 2.31 #REF! #REF! #REF! - - - #REF! #REF! #REF!
4 Sewa Pondok Kerja 1.00 1.00 Unit 1,600,000.00 1,600,000.00 0.18 #REF! #REF! #REF! - - - #REF! #REF! #REF!
Sub Total - A : 24,050,000.00 2.77 #REF! 0.28 #REF!
B. PEKERJAAN BANGUNAN
1 Galian Tanah 9.15 #REF! M3 61,701.99 1,151,359.04 0.13 #REF! #REF! #REF! - - - #REF! #REF! #REF!
2 Beton Cyclopen 60% Camp 1 Pc:2 PB: 3 Kr 40% Batu belah 4.90 30.10 M3 1,009,194.00 30,376,739.40 3.50 #REF! #REF! #REF! - - - #REF! #REF! #REF!
3 Beton Mutu F'c = 19,3 Mpa ( K 175 ) 2.14 2.27 M3 923,589.33 2,096,547.78 0.24 #REF! #REF! #REF! - - - #REF! #REF! #REF!
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ) 5.33 5.33 M3 855,280.70 4,558,646.14 0.53 #REF! #REF! #REF! - - - #REF! #REF! #REF!
5 pembesian 202.79 202.79 Kg 15,611.94 3,165,945.31 0.37 #REF! #REF! #REF! - - - #REF! #REF! #REF!
6 Bekisting 127.94 127.94 M2 69,703.23 8,917,830.61 1.03 #REF! #REF! #REF! - - - #REF! #REF! #REF!
7 Plesteran 1 PC : 3 PP Tebal 15 mm 24.13 77.24 M2 83,117.40 6,419,987.98 0.74 #REF! #REF! #REF! - - - #REF! #REF! #REF!
8 pancang Kayu Ø8 -10cm 42.50 168.00 M1 4,360.80 732,614.40 0.08 #REF! #REF! #REF! - - - #REF! #REF! #REF!
Sub Total - B : 57,419,670.66 6.62 #REF! 0.00 #REF!
F. PEKERJAAN SALURAN
1 Bongkaran Saluran Lama 391.85 175.60 M3 61,701.99 10,834,868.57 1.25 #REF! #REF! #REF! - - - #REF! #REF! #REF!
2 Galian Tanah Biasa, termasuk perataan/perapian (Mekanis) 1.00 1.00 Ls 4,700,000.00 4,700,000.00 0.54 #REF! #REF! #REF! - - - #REF! #REF! #REF!
3 Galian tanah 172.96 172.96 M3 855,280.70 147,929,350.15 17.06 #REF! #REF! #REF! - - - #REF! #REF! #REF!
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ), Slump (12 ± 2 ) cm, W/c = 0.66 310.50 310.50 M3 1,009,194.00 313,354,737.00 36.13 #REF! #REF! #REF! - - - #REF! #REF! #REF!
5 menyediakan/pemasangan Wire Mesh ø 6 mm 2,650.02 2,368.83 Kg 13,606.34 32,231,106.38 3.72 #REF! #REF! #REF! - - - #REF! #REF! #REF!
6 Pembersihan 1,384.00 1,217.80 M2 83,117.40 101,220,369.72 11.67 #REF! #REF! #REF! - - - #REF! #REF! #REF!
7 Plesteran 1 PC : 3 PP Tebal 15 mm 1,971.20 1,971.20 M2 69,703.23 137,398,997.12 15.84 #REF! #REF! #REF! - - - #REF! #REF! #REF!
8 Bekisting 1,537.50 1,076.00 M1 4,360.80 4,692,220.80 0.54 #REF! #REF! #REF! - - - #REF! #REF! #REF!
9 Pemasangan/ pemancangan Kayu Ø8 -10cm 61.00 61.00 M3 139,666.35 8,519,647.35 0.98 #REF! #REF! #REF! - - - #REF! #REF! #REF!
10 Langsir Material 330.00 138.00 M3 157,606.35 21,749,676.30 2.51 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
11 Pembesian 202.52 M3 15,611.94 3,161,730.09 0.36 #REF! - - #REF! - - #REF! - -
Sub Total - F : 785,792,703.48 90.61 #REF! #REF! #REF!
TOTAL : 867,262,374.14 100.00 #REF! #REF! #REF!
Di Bulatkan : 867,262,374.00 100.00 #REF! #REF! #REF!
Satuan
Volume Volume Harga Bobot
NO. URAIAN PEKERJAAN Kontrak ADD Satuan (Rp)
JUMLAH (RP)
(%) Bobot Bobot Bobot Bobot
Volume Volume Volume Volume Volume
(%) (%) (%) (%)
1 2 4 5 6 7 8 9 10 11 10 11 10 11 10
A. PEKERJAAN PERSIAPAN
1 Papan Nama Proyek 1.00 1.00 Unit 450,000.00 450,000.00 0.05 - - - - 1.00 0.05 - - 1.00
2 Uitzet / Pengukuran 1.00 1.00 Pkt 2,000,000.00 2,000,000.00 0.23 - - - - 1.00 0.23 - - 1.00
3 Mobilitas / Demobilitas 1.00 1.00 Pkt 20,000,000.00 20,000,000.00 2.31 - - - - - - - - -
4 Sewa Pondok Kerja 1.00 1.00 Unit 1,600,000.00 1,600,000.00 0.18 - - - - - - - - -
Sub Total - A : 24,050,000.00 2.77 0.00 0.00 0.28 0.00
B. PEKERJAAN BANGUNAN
1 Galian Tanah 9.15 #REF! M3 61,701.99 1,151,359.04 0.13 - - - - - - - - -
2 Beton Cyclopen 60% Camp 1 Pc:2 PB: 3 Kr 40% Batu belah 4.90 30.10 M3 1,009,194.00 30,376,739.40 3.50 - - - - - - - - -
3 Beton Mutu F'c = 19,3 Mpa ( K 175 ) 2.14 2.27 M3 923,589.33 2,096,547.78 0.24 - - - - - - - - -
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ) 4.90 5.33 M3 855,280.70 4,558,646.14 0.53 - - - - - - - - -
5 pembesian 202.79 202.79 M3 15,611.94 3,165,945.31 0.37 - - - - - - - - -
6 Bekisting 127.94 127.94 M3 69,703.23 8,917,830.61 1.03 - - - - - - - - -
7 Plesteran 1 PC : 3 PP Tebal 15 mm 24.13 77.24 M3 83,117.40 6,419,987.98 0.74 - - - - - - - - -
8 pancang Kayu Ø8 -10cm 42.50 168.00 M3 4,360.80 732,614.40 0.08 - - - - - - - - -
Sub Total - B : 57,419,670.66 6.62 0.00 0.00 0.00 0.00
C. PEKERJAAN SALURAN
1 Bongkaran Saluran Lama 391.85 175.60 M3 61,701.99 10,834,868.57 1.25 - - - - - - - - -
2 Galian Tanah Biasa, termasuk perataan/perapian (Mekanis) 1.00 1.00 Ls 4,700,000.00 4,700,000.00 0.54 - - - - - - - - -
3 Galian tanah 172.96 172.96 M3 855,280.70 147,929,350.15 17.06 - - - - - - - - -
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ), Slump (12 ± 2 ) cm, W/c = 0. 310.50 310.50 M3 1,009,194.00 313,354,737.00 36.13 - - - - - - - - -
5 menyediakan/pemasangan Wire Mesh ø 6 mm 2,650.02 2,368.83 Kg 13,606.34 32,231,106.38 3.72 - - - - - - - - -
6 Pembersihan 1,384.00 1,217.80 M2 83,117.40 101,220,369.72 11.67 - - - - - - - - -
7 Plesteran 1 PC : 3 PP Tebal 15 mm 1,971.20 1,971.20 M2 69,703.23 137,398,997.12 15.84 - - - - - - - - -
8 Bekisting 1,537.50 1,076.00 M1 4,360.80 4,692,220.80 0.54 - - - - - - - - -
9 Pemasangan/ pemancangan Kayu Ø8 -10cm 61.00 61.00 M3 139,666.35 8,519,647.35 0.98 - - - - - - - - -
10 Langsir Material 330.00 138.00 M3 157,606.35 21,749,676.30 2.51 - - - - - - - - #REF!
11 Langsir Material 202.52 M3 15,611.94 3,161,730.09 0.36 - - - - - - - - #REF!
Sub Total - F : 785,792,703.48 90.61 0.00 0.00 0.00 0.00
TOTAL : 867,262,374.14 100.00 - - 0.28 -
Di Bulatkan : 867,262,000.00 - - - - -
Diperiksa oleh Dibuat Oleh
PPTK PENGAWASAN BIDANG PROGRAM Konsultan Pengawas
DINAS CIPTA KARYA DAN PENGAIRAN CV. BEUNA ENGINEERING KONSULTAN
KAB. ACEH BARAT
Bulan II
Bobot
(%)
11
0.05
0.23
-
-
0.28
-
-
-
-
-
-
-
-
0.00
-
-
-
-
-
-
-
-
-
-
-
0.00
0.28
-
LAPORAN KAMAJUAN FISIK BULANAN
Satuan
Volume Volume Harga Satuan Bobot
NO. URAIAN PEKERJAAN Kontrak ADD (Rp)
JUMLAH (RP)
(%) Realisasi Pertimbang Realisasi Pertimbang Realisasi
Volume Volume Volume Pertimbang (%)
(%) (%) (%) (%) (%)
1 2 4 5 6 7 8 9 9 10 9 11 10 9 11
A. PEKERJAAN PERSIAPAN
1 Papan Nama Proyek 1.00 1.00 Unit 450,000.00 450,000.00 0.05 #REF! #REF! #REF! 1.00 100.00 0.05 #REF! #REF! #REF!
2 Uitzet / Pengukuran 1.00 1.00 Pkt 2,000,000.00 2,000,000.00 0.23 #REF! #REF! #REF! 1.00 100.00 0.23 #REF! #REF! #REF!
3 Mobilitas / Demobilitas 1.00 1.00 Pkt 20,000,000.00 20,000,000.00 2.31 #REF! #REF! #REF! - - - #REF! #REF! #REF!
4 Sewa Pondok Kerja 1.00 1.00 Unit 1,600,000.00 1,600,000.00 0.18 #REF! #REF! #REF! - - - #REF! #REF! #REF!
Sub Total - A : 24,050,000.00 2.77 #REF! 0.28 #REF!
B. PEKERJAAN BANGUNAN
1 Galian Tanah 9.15 #REF! M3 61,701.99 1,151,359.04 0.13 #REF! #REF! #REF! - - - #REF! #REF! #REF!
2 Beton Cyclopen 60% Camp 1 Pc:2 PB: 3 Kr 40% Batu belah 4.90 30.10 M3 1,009,194.00 30,376,739.40 3.50 #REF! #REF! #REF! - - - #REF! #REF! #REF!
3 Beton Mutu F'c = 19,3 Mpa ( K 175 ) 2.14 2.27 M3 923,589.33 2,096,547.78 0.24 #REF! #REF! #REF! - - - #REF! #REF! #REF!
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ) 5.33 5.33 M3 855,280.70 4,558,646.14 0.53 #REF! #REF! #REF! - - - #REF! #REF! #REF!
5 pembesian 202.79 202.79 Kg 15,611.94 3,165,945.31 0.37 #REF! #REF! #REF! - - - #REF! #REF! #REF!
6 Bekisting 127.94 127.94 M2 69,703.23 8,917,830.61 1.03 #REF! #REF! #REF! - - - #REF! #REF! #REF!
7 Plesteran 1 PC : 3 PP Tebal 15 mm 24.13 77.24 M2 83,117.40 6,419,987.98 0.74 #REF! #REF! #REF! - - - #REF! #REF! #REF!
8 pancang Kayu Ø8 -10cm 42.50 168.00 M1 4,360.80 732,614.40 0.08 #REF! #REF! #REF! - - - #REF! #REF! #REF!
Sub Total - B : 57,419,670.66 6.62 #REF! 0.00 #REF!
F. PEKERJAAN SALURAN
1 Bongkaran Saluran Lama 391.85 175.60 M3 61,701.99 10,834,868.57 1.25 #REF! #REF! #REF! - - - #REF! #REF! #REF!
2 Galian Tanah Biasa, termasuk perataan/perapian (Mekanis) 1.00 1.00 Ls 4,700,000.00 4,700,000.00 0.54 #REF! #REF! #REF! - - - #REF! #REF! #REF!
3 Galian tanah 172.96 172.96 M3 855,280.70 147,929,350.15 17.06 #REF! #REF! #REF! - - - #REF! #REF! #REF!
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ), Slump (12 ± 2 ) cm, W/c = 0.66 310.50 310.50 M3 1,009,194.00 313,354,737.00 36.13 #REF! #REF! #REF! - - - #REF! #REF! #REF!
5 menyediakan/pemasangan Wire Mesh ø 6 mm 2,650.02 2,368.83 Kg 13,606.34 32,231,106.38 3.72 #REF! #REF! #REF! - - - #REF! #REF! #REF!
6 Pembersihan 1,384.00 1,217.80 M2 83,117.40 101,220,369.72 11.67 #REF! #REF! #REF! - - - #REF! #REF! #REF!
7 Plesteran 1 PC : 3 PP Tebal 15 mm 1,971.20 1,971.20 M2 69,703.23 137,398,997.12 15.84 #REF! #REF! #REF! - - - #REF! #REF! #REF!
8 Bekisting 1,537.50 1,076.00 M1 4,360.80 4,692,220.80 0.54 #REF! #REF! #REF! - - - #REF! #REF! #REF!
9 Pemasangan/ pemancangan Kayu Ø8 -10cm 61.00 61.00 M3 139,666.35 8,519,647.35 0.98 #REF! #REF! #REF! - - - #REF! #REF! #REF!
10 Langsir Material 330.00 138.00 M3 157,606.35 21,749,676.30 2.51 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
11 Pembesian 202.52 M3 15,611.94 3,161,730.09 0.36 #REF! - - #REF! - - #REF! - -
Sub Total - F : 785,792,703.48 90.61 #REF! #REF! #REF!
TOTAL : 867,262,374.14 100.00 #REF! #REF! #REF!
Di Bulatkan : 867,262,374.00 100.00 #REF! #REF! #REF!
Satuan
Volume Volume Harga Bobot
NO. URAIAN PEKERJAAN Kontrak ADD Satuan (Rp)
JUMLAH (RP)
(%) Bobot Bobot Bobot Bobot
Volume Volume Volume Volume Volume
(%) (%) (%) (%)
1 2 4 5 6 7 8 9 10 11 10 11 10 11 10
A. PEKERJAAN PERSIAPAN
1 Papan Nama Proyek 1.00 1.00 Unit 450,000.00 450,000.00 0.05 - - - - 1.00 0.05 - - 1.00
2 Uitzet / Pengukuran 1.00 1.00 Pkt 2,000,000.00 2,000,000.00 0.23 - - - - 1.00 0.23 - - 1.00
3 Mobilitas / Demobilitas 1.00 1.00 Pkt 20,000,000.00 20,000,000.00 2.31 - - - - - - - - -
4 Sewa Pondok Kerja 1.00 1.00 Unit 1,600,000.00 1,600,000.00 0.18 - - - - - - - - -
Sub Total - A : 24,050,000.00 2.77 0.00 0.00 0.28 0.00
B. PEKERJAAN BANGUNAN
1 Galian Tanah 9.15 #REF! M3 61,701.99 1,151,359.04 0.13 - - - - - - - - -
2 Beton Cyclopen 60% Camp 1 Pc:2 PB: 3 Kr 40% Batu belah 4.90 30.10 M3 1,009,194.00 30,376,739.40 3.50 - - - - - - - - -
3 Beton Mutu F'c = 19,3 Mpa ( K 175 ) 2.14 2.27 M3 923,589.33 2,096,547.78 0.24 - - - - - - - - -
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ) 4.90 5.33 M3 855,280.70 4,558,646.14 0.53 - - - - - - - - -
5 pembesian 202.79 202.79 M3 15,611.94 3,165,945.31 0.37 - - - - - - - - -
6 Bekisting 127.94 127.94 M3 69,703.23 8,917,830.61 1.03 - - - - - - - - -
7 Plesteran 1 PC : 3 PP Tebal 15 mm 24.13 77.24 M3 83,117.40 6,419,987.98 0.74 - - - - - - - - -
8 pancang Kayu Ø8 -10cm 42.50 168.00 M3 4,360.80 732,614.40 0.08 - - - - - - - - -
Sub Total - B : 57,419,670.66 6.62 0.00 0.00 0.00 0.00
C. PEKERJAAN SALURAN
1 Bongkaran Saluran Lama 391.85 175.60 M3 61,701.99 10,834,868.57 1.25 - - - - - - - - -
2 Galian Tanah Biasa, termasuk perataan/perapian (Mekanis) 1.00 1.00 Ls 4,700,000.00 4,700,000.00 0.54 - - - - - - - - -
3 Galian tanah 172.96 172.96 M3 855,280.70 147,929,350.15 17.06 - - - - - - - - -
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ), Slump (12 ± 2 ) cm, W/c = 0. 310.50 310.50 M3 1,009,194.00 313,354,737.00 36.13 - - - - - - - - -
5 menyediakan/pemasangan Wire Mesh ø 6 mm 2,650.02 2,368.83 Kg 13,606.34 32,231,106.38 3.72 - - - - - - - - -
6 Pembersihan 1,384.00 1,217.80 M2 83,117.40 101,220,369.72 11.67 - - - - - - - - -
7 Plesteran 1 PC : 3 PP Tebal 15 mm 1,971.20 1,971.20 M2 69,703.23 137,398,997.12 15.84 - - - - - - - - -
8 Bekisting 1,537.50 1,076.00 M1 4,360.80 4,692,220.80 0.54 - - - - - - - - -
9 Pemasangan/ pemancangan Kayu Ø8 -10cm 61.00 61.00 M3 139,666.35 8,519,647.35 0.98 - - - - - - - - -
10 Langsir Material 330.00 138.00 M3 157,606.35 21,749,676.30 2.51 - - - - - - - - #REF!
11 Langsir Material 202.52 M3 15,611.94 3,161,730.09 0.36 - - - - - - - - #REF!
Sub Total - F : 785,792,703.48 90.61 0.00 0.00 0.00 0.00
TOTAL : 867,262,374.14 100.00 - - 0.28 -
Di Bulatkan : 867,262,000.00 - - - - -
Diperiksa oleh Dibuat Oleh
PPTK PENGAWASAN BIDANG PROGRAM Konsultan Pengawas
DINAS CIPTA KARYA DAN PENGAIRAN CV. BEUNA ENGINEERING KONSULTAN
KAB. ACEH BARAT
Bulan II
Bobot
(%)
11
0.05
0.23
-
-
0.28
-
-
-
-
-
-
-
-
0.00
-
-
-
-
-
-
-
-
-
-
-
0.00
0.28
-
LAPORAN KAMAJUAN FISIK BULANAN
Satuan
Volume Volume Harga Satuan Bobot
NO. URAIAN PEKERJAAN Kontrak ADD (Rp)
JUMLAH (RP)
(%) Realisasi Pertimbang Realisasi Pertimbang Realisasi
Volume Volume Volume Pertimbang (%)
(%) (%) (%) (%) (%)
1 2 4 5 6 7 8 9 9 10 9 11 10 9 11
A. PEKERJAAN PERSIAPAN
1 Papan Nama Proyek 1.00 1.00 Unit 450,000.00 450,000.00 0.05 #REF! #REF! #REF! 1.00 100.00 0.05 #REF! #REF! #REF!
2 Uitzet / Pengukuran 1.00 1.00 Pkt 2,000,000.00 2,000,000.00 0.23 #REF! #REF! #REF! 1.00 100.00 0.23 #REF! #REF! #REF!
3 Mobilitas / Demobilitas 1.00 1.00 Pkt 20,000,000.00 20,000,000.00 2.31 #REF! #REF! #REF! - - - #REF! #REF! #REF!
4 Sewa Pondok Kerja 1.00 1.00 Unit 1,600,000.00 1,600,000.00 0.18 #REF! #REF! #REF! - - - #REF! #REF! #REF!
Sub Total - A : 24,050,000.00 2.77 #REF! 0.28 #REF!
B. PEKERJAAN BANGUNAN
1 Galian Tanah 9.15 #REF! M3 61,701.99 1,151,359.04 0.13 #REF! #REF! #REF! - - - #REF! #REF! #REF!
2 Beton Cyclopen 60% Camp 1 Pc:2 PB: 3 Kr 40% Batu belah 4.90 30.10 M3 1,009,194.00 30,376,739.40 3.50 #REF! #REF! #REF! - - - #REF! #REF! #REF!
3 Beton Mutu F'c = 19,3 Mpa ( K 175 ) 2.14 2.27 M3 923,589.33 2,096,547.78 0.24 #REF! #REF! #REF! - - - #REF! #REF! #REF!
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ) 5.33 5.33 M3 855,280.70 4,558,646.14 0.53 #REF! #REF! #REF! - - - #REF! #REF! #REF!
5 pembesian 202.79 202.79 Kg 15,611.94 3,165,945.31 0.37 #REF! #REF! #REF! - - - #REF! #REF! #REF!
6 Bekisting 127.94 127.94 M2 69,703.23 8,917,830.61 1.03 #REF! #REF! #REF! - - - #REF! #REF! #REF!
7 Plesteran 1 PC : 3 PP Tebal 15 mm 24.13 77.24 M2 83,117.40 6,419,987.98 0.74 #REF! #REF! #REF! - - - #REF! #REF! #REF!
8 pancang Kayu Ø8 -10cm 42.50 168.00 M1 4,360.80 732,614.40 0.08 #REF! #REF! #REF! - - - #REF! #REF! #REF!
Sub Total - B : 57,419,670.66 6.62 #REF! 0.00 #REF!
F. PEKERJAAN SALURAN
1 Bongkaran Saluran Lama 391.85 175.60 M3 61,701.99 10,834,868.57 1.25 #REF! #REF! #REF! - - - #REF! #REF! #REF!
2 Galian Tanah Biasa, termasuk perataan/perapian (Mekanis) 1.00 1.00 Ls 4,700,000.00 4,700,000.00 0.54 #REF! #REF! #REF! - - - #REF! #REF! #REF!
3 Galian tanah 172.96 172.96 M3 855,280.70 147,929,350.15 17.06 #REF! #REF! #REF! - - - #REF! #REF! #REF!
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ), Slump (12 ± 2 ) cm, W/c = 0.66 310.50 310.50 M3 1,009,194.00 313,354,737.00 36.13 #REF! #REF! #REF! - - - #REF! #REF! #REF!
5 menyediakan/pemasangan Wire Mesh ø 6 mm 2,650.02 2,368.83 Kg 13,606.34 32,231,106.38 3.72 #REF! #REF! #REF! - - - #REF! #REF! #REF!
6 Pembersihan 1,384.00 1,217.80 M2 83,117.40 101,220,369.72 11.67 #REF! #REF! #REF! - - - #REF! #REF! #REF!
7 Plesteran 1 PC : 3 PP Tebal 15 mm 1,971.20 1,971.20 M2 69,703.23 137,398,997.12 15.84 #REF! #REF! #REF! - - - #REF! #REF! #REF!
8 Bekisting 1,537.50 1,076.00 M1 4,360.80 4,692,220.80 0.54 #REF! #REF! #REF! - - - #REF! #REF! #REF!
9 Pemasangan/ pemancangan Kayu Ø8 -10cm 61.00 61.00 M3 139,666.35 8,519,647.35 0.98 #REF! #REF! #REF! - - - #REF! #REF! #REF!
10 Langsir Material 330.00 138.00 M3 157,606.35 21,749,676.30 2.51 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
11 Pembesian 202.52 M3 15,611.94 3,161,730.09 0.36 #REF! - - #REF! - - #REF! - -
Sub Total - F : 785,792,703.48 90.61 #REF! #REF! #REF!
TOTAL : 867,262,374.14 100.00 #REF! #REF! #REF!
Di Bulatkan : 867,262,374.00 100.00 #REF! #REF! #REF!
Satuan
Volume Volume Harga Bobot
NO. URAIAN PEKERJAAN Kontrak ADD Satuan (Rp)
JUMLAH (RP)
(%) Bobot Bobot Bobot Bobot
Volume Volume Volume Volume Volume
(%) (%) (%) (%)
1 2 4 5 6 7 8 9 10 11 10 11 10 11 10
A. PEKERJAAN PERSIAPAN
1 Papan Nama Proyek 1.00 1.00 Unit 450,000.00 450,000.00 0.05 - - - - 1.00 0.05 - - 1.00
2 Uitzet / Pengukuran 1.00 1.00 Pkt 2,000,000.00 2,000,000.00 0.23 - - - - 1.00 0.23 - - 1.00
3 Mobilitas / Demobilitas 1.00 1.00 Pkt 20,000,000.00 20,000,000.00 2.31 - - - - - - - - -
4 Sewa Pondok Kerja 1.00 1.00 Unit 1,600,000.00 1,600,000.00 0.18 - - - - - - - - -
Sub Total - A : 24,050,000.00 2.77 0.00 0.00 0.28 0.00
B. PEKERJAAN BANGUNAN
1 Galian Tanah 9.15 #REF! M3 61,701.99 1,151,359.04 0.13 - - - - - - - - -
2 Beton Cyclopen 60% Camp 1 Pc:2 PB: 3 Kr 40% Batu belah 4.90 30.10 M3 1,009,194.00 30,376,739.40 3.50 - - - - - - - - -
3 Beton Mutu F'c = 19,3 Mpa ( K 175 ) 2.14 2.27 M3 923,589.33 2,096,547.78 0.24 - - - - - - - - -
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ) 4.90 5.33 M3 855,280.70 4,558,646.14 0.53 - - - - - - - - -
5 pembesian 202.79 202.79 M3 15,611.94 3,165,945.31 0.37 - - - - - - - - -
6 Bekisting 127.94 127.94 M3 69,703.23 8,917,830.61 1.03 - - - - - - - - -
7 Plesteran 1 PC : 3 PP Tebal 15 mm 24.13 77.24 M3 83,117.40 6,419,987.98 0.74 - - - - - - - - -
8 pancang Kayu Ø8 -10cm 42.50 168.00 M3 4,360.80 732,614.40 0.08 - - - - - - - - -
Sub Total - B : 57,419,670.66 6.62 0.00 0.00 0.00 0.00
C. PEKERJAAN SALURAN
1 Bongkaran Saluran Lama 391.85 175.60 M3 61,701.99 10,834,868.57 1.25 - - - - - - - - -
2 Galian Tanah Biasa, termasuk perataan/perapian (Mekanis) 1.00 1.00 Ls 4,700,000.00 4,700,000.00 0.54 - - - - - - - - -
3 Galian tanah 172.96 172.96 M3 855,280.70 147,929,350.15 17.06 - - - - - - - - -
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ), Slump (12 ± 2 ) cm, W/c = 0. 310.50 310.50 M3 1,009,194.00 313,354,737.00 36.13 - - - - - - - - -
5 menyediakan/pemasangan Wire Mesh ø 6 mm 2,650.02 2,368.83 Kg 13,606.34 32,231,106.38 3.72 - - - - - - - - -
6 Pembersihan 1,384.00 1,217.80 M2 83,117.40 101,220,369.72 11.67 - - - - - - - - -
7 Plesteran 1 PC : 3 PP Tebal 15 mm 1,971.20 1,971.20 M2 69,703.23 137,398,997.12 15.84 - - - - - - - - -
8 Bekisting 1,537.50 1,076.00 M1 4,360.80 4,692,220.80 0.54 - - - - - - - - -
9 Pemasangan/ pemancangan Kayu Ø8 -10cm 61.00 61.00 M3 139,666.35 8,519,647.35 0.98 - - - - - - - - -
10 Langsir Material 330.00 138.00 M3 157,606.35 21,749,676.30 2.51 - - - - - - - - #REF!
11 Langsir Material 202.52 M3 15,611.94 3,161,730.09 0.36 - - - - - - - - #REF!
Sub Total - F : 785,792,703.48 90.61 0.00 0.00 0.00 0.00
TOTAL : 867,262,374.14 100.00 - - 0.28 -
Di Bulatkan : 867,262,000.00 - - - - -
Diperiksa oleh Dibuat Oleh
PPTK PENGAWASAN BIDANG PROGRAM Konsultan Pengawas
DINAS CIPTA KARYA DAN PENGAIRAN CV. BEUNA ENGINEERING KONSULTAN
KAB. ACEH BARAT
Bulan II
Bobot
(%)
11
0.05
0.23
-
-
0.28
-
-
-
-
-
-
-
-
0.00
-
-
-
-
-
-
-
-
-
-
-
0.00
0.28
-
LAPORAN KAMAJUAN FISIK BULANAN
Satuan
Volume Volume Harga Satuan Bobot
NO. URAIAN PEKERJAAN Kontrak ADD (Rp)
JUMLAH (RP)
(%) Realisasi Pertimbang Realisasi Pertimbang Realisasi
Volume Volume Volume Pertimbang (%)
(%) (%) (%) (%) (%)
1 2 4 5 6 7 8 9 9 10 9 11 10 9 11
A. PEKERJAAN PERSIAPAN
1 Papan Nama Proyek 1.00 1.00 Unit 450,000.00 450,000.00 0.05 #REF! #REF! #REF! 1.00 100.00 0.05 #REF! #REF! #REF!
2 Uitzet / Pengukuran 1.00 1.00 Pkt 2,000,000.00 2,000,000.00 0.23 #REF! #REF! #REF! 1.00 100.00 0.23 #REF! #REF! #REF!
3 Mobilitas / Demobilitas 1.00 1.00 Pkt 20,000,000.00 20,000,000.00 2.31 #REF! #REF! #REF! - - - #REF! #REF! #REF!
4 Sewa Pondok Kerja 1.00 1.00 Unit 1,600,000.00 1,600,000.00 0.18 #REF! #REF! #REF! - - - #REF! #REF! #REF!
Sub Total - A : 24,050,000.00 2.77 #REF! 0.28 #REF!
B. PEKERJAAN BANGUNAN
1 Galian Tanah 9.15 #REF! M3 61,701.99 1,151,359.04 0.13 #REF! #REF! #REF! - - - #REF! #REF! #REF!
2 Beton Cyclopen 60% Camp 1 Pc:2 PB: 3 Kr 40% Batu belah 4.90 30.10 M3 1,009,194.00 30,376,739.40 3.50 #REF! #REF! #REF! - - - #REF! #REF! #REF!
3 Beton Mutu F'c = 19,3 Mpa ( K 175 ) 2.14 2.27 M3 923,589.33 2,096,547.78 0.24 #REF! #REF! #REF! - - - #REF! #REF! #REF!
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ) 5.33 5.33 M3 855,280.70 4,558,646.14 0.53 #REF! #REF! #REF! - - - #REF! #REF! #REF!
5 pembesian 202.79 202.79 Kg 15,611.94 3,165,945.31 0.37 #REF! #REF! #REF! - - - #REF! #REF! #REF!
6 Bekisting 127.94 127.94 M2 69,703.23 8,917,830.61 1.03 #REF! #REF! #REF! - - - #REF! #REF! #REF!
7 Plesteran 1 PC : 3 PP Tebal 15 mm 24.13 77.24 M2 83,117.40 6,419,987.98 0.74 #REF! #REF! #REF! - - - #REF! #REF! #REF!
8 pancang Kayu Ø8 -10cm 42.50 168.00 M1 4,360.80 732,614.40 0.08 #REF! #REF! #REF! - - - #REF! #REF! #REF!
Sub Total - B : 57,419,670.66 6.62 #REF! 0.00 #REF!
F. PEKERJAAN SALURAN
1 Bongkaran Saluran Lama 391.85 175.60 M3 61,701.99 10,834,868.57 1.25 #REF! #REF! #REF! - - - #REF! #REF! #REF!
2 Galian Tanah Biasa, termasuk perataan/perapian (Mekanis) 1.00 1.00 Ls 4,700,000.00 4,700,000.00 0.54 #REF! #REF! #REF! - - - #REF! #REF! #REF!
3 Galian tanah 172.96 172.96 M3 855,280.70 147,929,350.15 17.06 #REF! #REF! #REF! - - - #REF! #REF! #REF!
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ), Slump (12 ± 2 ) cm, W/c = 0.66 310.50 310.50 M3 1,009,194.00 313,354,737.00 36.13 #REF! #REF! #REF! - - - #REF! #REF! #REF!
5 menyediakan/pemasangan Wire Mesh ø 6 mm 2,650.02 2,368.83 Kg 13,606.34 32,231,106.38 3.72 #REF! #REF! #REF! - - - #REF! #REF! #REF!
6 Pembersihan 1,384.00 1,217.80 M2 83,117.40 101,220,369.72 11.67 #REF! #REF! #REF! - - - #REF! #REF! #REF!
7 Plesteran 1 PC : 3 PP Tebal 15 mm 1,971.20 1,971.20 M2 69,703.23 137,398,997.12 15.84 #REF! #REF! #REF! - - - #REF! #REF! #REF!
8 Bekisting 1,537.50 1,076.00 M1 4,360.80 4,692,220.80 0.54 #REF! #REF! #REF! - - - #REF! #REF! #REF!
9 Pemasangan/ pemancangan Kayu Ø8 -10cm 61.00 61.00 M3 139,666.35 8,519,647.35 0.98 #REF! #REF! #REF! - - - #REF! #REF! #REF!
10 Langsir Material 330.00 138.00 M3 157,606.35 21,749,676.30 2.51 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
11 Pembesian 202.52 M3 15,611.94 3,161,730.09 0.36 #REF! - - #REF! - - #REF! - -
Sub Total - F : 785,792,703.48 90.61 #REF! #REF! #REF!
TOTAL : 867,262,374.14 100.00 #REF! #REF! #REF!
Di Bulatkan : 867,262,374.00 100.00 #REF! #REF! #REF!
REKAPITULASI #REF!
KEGIATAN : REHABILITAS /PEMELIAHARAN JARINGAN IRIGASI ( DAKPENUGASAN)
PEKERJAAN : PENINGKATAN JARINGAN IRIGASI D.I BARO PAYA No : 05
NOMOR SPK : 610/09/SP/PUPR/IV/2016 Tanggal : 30 Nov s/d 05 Des 2016
TANGGAL SPK : 22 AGUSTUS 2016 Bulan : V ( Lima )
LOKASI : KEC. PANTON RHEU
TAHUN ANGGA : 2016
Satuan
Volume Harga Bobot
NO. URAIAN PEKERJAAN Kontrak Satuan (Rp)
JUMLAH (RP)
(%) Bobot Bobot Bobot Bobot Bobot
Volume Volume Volume Volume Volume
(%) (%) (%) (%) (%)
1 2 4 5 6 7 8 9 10 11 10 11 10 11 10 11
A. PEKERJAAN PERSIAPAN
1 Papan Nama Proyek 1.00 Unit 450,000.00 450,000.00 #REF! - #REF! - #REF! - #REF! - #REF! - #REF!
2 Uitzet / Pengukuran 1.00 Pkt 2,000,000.00 2,000,000.00 #REF! 1.00 #REF! - #REF! - #REF! - #REF! 1.00 #REF!
3 Sewa Pondok Kerja 1.00 Unit 1,600,000.00 1,600,000.00 #REF! 0.20 #REF! - #REF! - #REF! - #REF! 0.20 #REF!
Sub Total - A : 4,050,000.00 #REF! #REF! #REF! #REF! #REF! #REF!
B. PEKERJAAN BANGUNAN
1 Galian Tanah 9.15 M3 61,701.99 564,573.16 #REF! - #REF! - #REF! - #REF! - #REF! - #REF!
2 Beton Cyclopen 60% Camp 1 Pc:2 PB: 3 Kr 40% Batu belah 4.90 M3 1,009,194.00 4,945,050.60 #REF! - #REF! - #REF! - #REF! - #REF! - #REF!
3 Beton Mutu F'c = 19,3 Mpa ( K 175 ) 2.14 M3 923,589.33 1,976,481.17 #REF! - #REF! - #REF! - #REF! - #REF! - #REF!
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ) 6.75 M3 855,280.70 5,773,144.74 #REF! - #REF! - #REF! - #REF! - #REF! - #REF!
Sub Total - B : 13,259,249.67 #REF! #REF! #REF! #REF! #REF! #REF!
C. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! - #REF! - #REF! - #REF! - #REF! - #REF!
2 #REF! #REF! ### #REF! #REF! #REF! - #REF! - #REF! - #REF! - #REF! - #REF!
3 #REF! #REF! ### #REF! #REF! #REF! - #REF! - #REF! - #REF! - #REF! - #REF!
4 #REF! #REF! ### #REF! #REF! #REF! - #REF! - #REF! - #REF! - #REF! - #REF!
5 #REF! #REF! ### #REF! #REF! #REF! - #REF! - #REF! - #REF! - #REF! - #REF!
6 #REF! #REF! ### #REF! #REF! #REF! - #REF! - #REF! - #REF! - #REF! - #REF!
Sub Total - C : #REF! #REF! #REF! #REF! #REF! #REF! #REF!
D. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! - #REF! - #REF! - #REF! - #REF! - #REF!
2 #REF! #REF! ### #REF! #REF! #REF! - #REF! - #REF! - #REF! - #REF! - #REF!
Sub Total - D : #REF! #REF! #REF! #REF! #REF! #REF! #REF!
E. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! - #REF! - #REF! - #REF! - #REF! - #REF!
Sub Total - E : #REF! #REF! #REF! #REF! #REF! #REF! #REF!
F. PEKERJAAN SALURAN
1 Bongkaran Saluran Lama 391.85 M3 61,701.99 24,177,922.82 #REF! - #REF! - #REF! - #REF! - #REF! - #REF!
2 Galian Tanah Biasa, termasuk perataan/perapian (Mekanis) 1.00 Ls 4,700,000.00 4,700,000.00 #REF! - #REF! - #REF! - #REF! - #REF! - #REF!
3 Galian tanah 195.05 M3 855,280.70 166,822,500.84 #REF! - #REF! - #REF! - #REF! - #REF! - #REF!
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ), Slump (12 ± 2 ) cm, W/c = 0. 296.00 M3 1,009,194.00 298,721,424.00 #REF! - #REF! - #REF! - #REF! - #REF! - #REF!
5 Pembersihan 1,384.00 M2 83,117.40 115,034,481.60 #REF! - #REF! - #REF! - #REF! - #REF! - #REF!
6 Plesteran 1 PC : 3 PP Tebal 15 mm 1,596.00 M2 69,703.23 111,246,347.10 #REF! - #REF! - #REF! - #REF! - #REF! - #REF!
7 Bekisting 1,537.50 M1 4,360.80 6,704,730.00 #REF! - #REF! - #REF! - #REF! - #REF! - #REF!
8 Pemasangan/ pemancangan Kayu Ø8 -10cm 44.09 M3 139,666.35 6,157,889.37 #REF! - #REF! - #REF! - #REF! - #REF! - #REF!
9 Langsir Material 330.00 M3 157,606.35 52,010,095.50 #REF! 4.00 #REF! - #REF! - #REF! - #REF! 4.00 #REF!
10 #REF! #REF! ### #REF! #REF! #REF! 1.00 #REF! - #REF! - #REF! - #REF! 1.00 #REF!
11 #REF! #REF! ### #REF! #REF! #REF! 3.00 #REF! - #REF! - #REF! - #REF! 3.00 #REF!
12 #REF! #REF! ### #REF! #REF! #REF! 1.00 #REF! - #REF! - #REF! - #REF! 1.00 #REF!
Sub Total - F : #REF! #REF! #REF! #REF! #REF! #REF! #REF!
G. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! - #REF! - #REF! - #REF! #REF! #REF!
2 #REF! #REF! ### #REF! #REF! #REF! 4.74 #REF! - #REF! - #REF! - #REF! 4.74 #REF!
3 #REF! #REF! ### #REF! #REF! #REF! 24.83 #REF! - #REF! - #REF! - #REF! 24.83 #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF!
H. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! - #REF! - #REF! - #REF! - #REF! - #REF!
2 #REF! #REF! ### #REF! #REF! #REF! 6.00 #REF! - #REF! - #REF! - #REF! 6.00 #REF!
3 #REF! #REF! ### #REF! #REF! #REF! 3.00 #REF! - #REF! - #REF! - #REF! 3.00 #REF!
4 #REF! #REF! ### #REF! #REF! #REF! 3.00 #REF! - #REF! - #REF! - #REF! 3.00 #REF!
5 #REF! #REF! ### #REF! #REF! #REF! 1.00 #REF! - #REF! - #REF! - #REF! 1.00 #REF!
6 #REF! #REF! ### #REF! #REF! #REF! 3.00 #REF! - #REF! - #REF! - #REF! 3.00 #REF!
7 #REF! #REF! ### #REF! #REF! #REF! 3.00 #REF! - #REF! - #REF! - #REF! 3.00 #REF!
8 #REF! #REF! ### #REF! #REF! #REF! 3.00 #REF! - #REF! - #REF! - #REF! 3.00 #REF!
Sub Total - H : #REF! #REF! #REF! #REF! #REF! #REF! #REF!
I. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! 1.00 #REF! - #REF! - #REF! - #REF! 1.00 #REF!
2 #REF! #REF! ### #REF! #REF! #REF! 1.00 #REF! - #REF! - #REF! - #REF! 1.00 #REF!
3 #REF! #REF! ### #REF! #REF! #REF! 1.00 #REF! - #REF! - #REF! - #REF! 1.00 #REF!
4 #REF! #REF! ### #REF! #REF! #REF! 1.00 #REF! - #REF! - #REF! - #REF! 1.00 #REF!
5 #REF! #REF! ### #REF! #REF! #REF! 1.00 #REF! - #REF! - #REF! - #REF! 1.00 #REF!
6 #REF! #REF! ### #REF! #REF! #REF! 1.00 #REF! - #REF! - #REF! - #REF! 1.00 #REF!
7 #REF! #REF! ### #REF! #REF! #REF! 1.00 #REF! - #REF! - #REF! - #REF! 1.00 #REF!
Sub Total - I : #REF! #REF! #REF! #REF! #REF! #REF! #REF!
TOTAL : #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Di Bulatkan : #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Satuan
Volume Harga Bobot
NO. URAIAN PEKERJAAN Kontrak Satuan (Rp)
JUMLAH (RP)
(%) Realisasi Pertimbang Realisasi Pertimbang Realisasi
Volume Volume Volume Pertimbang (%)
(%) (%) (%) (%) (%)
1 2 4 5 6 7 8 9 9 10 9 11 10 9 11
A. PEKERJAAN PERSIAPAN
1 Papan Nama Proyek 1.00 Unit 450,000.00 450,000.00 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 Uitzet / Pengukuran 1.00 Pkt 2,000,000.00 2,000,000.00 #REF! #REF! #REF! #REF! 1.00 100.00 #REF! #REF! #REF! #REF!
3 Sewa Pondok Kerja 1.00 Unit 1,600,000.00 1,600,000.00 #REF! #REF! #REF! #REF! 0.20 20.00 #REF! #REF! #REF! #REF!
Sub Total - A : 4,050,000.00 #REF! #REF! #REF! #REF!
B. PEKERJAAN BANGUNAN
1 Galian Tanah 9.15 M3 61,701.99 564,573.16 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 Beton Cyclopen 60% Camp 1 Pc:2 PB: 3 Kr 40% Batu belah 4.90 M3 1,009,194.00 4,945,050.60 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
3 Beton Mutu F'c = 19,3 Mpa ( K 175 ) 2.14 M3 923,589.33 1,976,481.17 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ) 6.75 M3 855,280.70 5,773,144.74 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Sub Total - B : 13,259,249.67 #REF! #REF! #REF! #REF!
C. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
3 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
4 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
5 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
6 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Sub Total - C : #REF! #REF! #REF! #REF! #REF! #REF!
D. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Sub Total - D : #REF! #REF! #REF! #REF! #REF!
E. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Sub Total - E : #REF! #REF! #REF! #REF! #REF!
F. PEKERJAAN SALURAN
1 Bongkaran Saluran Lama 391.85 M3 61,701.99 24,177,922.82 #REF! #REF! #REF! #REF! - - #REF! #REF! #REF! #REF!
2 Galian Tanah Biasa, termasuk perataan/perapian (Mekanis) 1.00 Ls 4,700,000.00 4,700,000.00 #REF! #REF! #REF! #REF! - - #REF! #REF! #REF! #REF!
3 Galian tanah 195.05 M3 855,280.70 166,822,500.84 #REF! #REF! #REF! #REF! - - #REF! #REF! #REF! #REF!
4 Beton Mutu F'c = 14,5 Mpa ( K 175 ), Slump (12 ± 2 ) cm, W/c = 0.66 296.00 M3 1,009,194.00 298,721,424.00 #REF! #REF! #REF! #REF! - - #REF! #REF! #REF! #REF!
5 Pembersihan 1,384.00 M2 83,117.40 115,034,481.60 #REF! #REF! #REF! #REF! - - #REF! #REF! #REF! #REF!
6 Plesteran 1 PC : 3 PP Tebal 15 mm 1,596.00 M2 69,703.23 111,246,347.10 #REF! #REF! #REF! #REF! - - #REF! #REF! #REF! #REF!
7 Bekisting 1,537.50 M1 4,360.80 6,704,730.00 #REF! #REF! #REF! #REF! - - #REF! #REF! #REF! #REF!
8 Pemasangan/ pemancangan Kayu Ø8 -10cm 44.09 M3 139,666.35 6,157,889.37 #REF! #REF! #REF! #REF! - - #REF! #REF! #REF! #REF!
9 Langsir Material 330.00 M3 157,606.35 52,010,095.50 #REF! #REF! #REF! #REF! 4.00 1.21 #REF! #REF! #REF! #REF!
10 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! 1.00 #REF! #REF! #REF! #REF! #REF!
11 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! 3.00 #REF! #REF! #REF! #REF! #REF!
12 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! 1.00 #REF! #REF! #REF! #REF! #REF!
Sub Total - F : #REF! #REF! #REF! #REF! #REF!
G. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! 4.74 #REF! #REF! #REF! #REF! #REF!
3 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! 24.83 #REF! #REF! #REF! #REF! #REF!
Sub Total - G : #REF! #REF! #REF! #REF! #REF!
H. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! - #REF! #REF! #REF! #REF! #REF!
2 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! 6.00 #REF! #REF! #REF! #REF! #REF!
3 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! 3.00 #REF! #REF! #REF! #REF! #REF!
4 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! 3.00 #REF! #REF! #REF! #REF! #REF!
5 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! 1.00 #REF! #REF! #REF! #REF! #REF!
6 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! 3.00 #REF! #REF! #REF! #REF! #REF!
7 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! 3.00 #REF! #REF! #REF! #REF! #REF!
8 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! 3.00 #REF! #REF! #REF! #REF! #REF!
Sub Total - H : #REF! #REF! #REF! #REF! #REF!
I. #REF!
1 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! 1.00 #REF! #REF! #REF! #REF! #REF!
2 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! 1.00 #REF! #REF! #REF! #REF! #REF!
3 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! 1.00 #REF! #REF! #REF! #REF! #REF!
4 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! 1.00 #REF! #REF! #REF! #REF! #REF!
5 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! 1.00 #REF! #REF! #REF! #REF! #REF!
5 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! 1.00 #REF! #REF! #REF! #REF! #REF!
5 #REF! #REF! ### #REF! #REF! #REF! #REF! #REF! #REF! 1.00 #REF! #REF! #REF! #REF! #REF!
Sub Total - I : #REF! #REF! #REF! #REF! #REF!
TOTAL : #REF! #REF! #REF! #REF! #REF!
Di Bulatkan : #REF! #REF! #REF! #REF! #REF!
NILAI PEKERJAAN
NOMOR NILAI KONTRAK PROSENTASE FISIK s/d
URAIAN PEKERJAAN s/d SAAT INI
DEVISI (Rp.) SAAT INI (%)
(Rp.)
A. PEKERJAAN PERSIAPAN 4,050,000.00 #REF! #REF!
B. PEKERJAAN BANGUNAN 13,259,249.67 #REF! #REF!
C. ### #REF! #REF! #REF!
D. ### #REF! #REF! #REF!
E. ### #REF! #REF! #REF!
F. PEKERJAAN SALURAN #REF! #REF! #REF!
G. ### #REF! #REF! #REF!
H. ### #REF! #REF! #REF!
I ### #REF! #REF! #REF!
J. ### #REF! #REF! #REF!
K. ### #REF! #REF! #REF!
L. ### #REF! #REF! #REF!
TOTAL #REF! #REF! #REF!
A. TOTAL TANPA PPN 10 % #REF! #REF! #REF!
B. PPN 10% #REF! #REF!
C. TOTAL TERMASUK PPN 10% #REF! #REF!
D. NILAI SERTIFIKAT s/d BULAN INI (DIBULATKAN) #REF! #REF!
E. POTONGAN-POTONGAN :
1. Nilai Sertifikat s/d Bulan Lalu -
2. Pengembalian Uang Muka (30% x D ) -
3. Retensi (5% X D) #REF!
F. TOTAL NILAI POTONGAN (1+2+3) #REF!
G. NILAI SERTIFIKAT BULAN INI (D - F) #REF!
DIBULATKAN #REF!
TERBILANG : Err:511
IRFAN A. RANI
SAMSUL GANI FAHMI, ST Direktur
Site Engineer