Professional Documents
Culture Documents
BERAT
BESI
100
105
110
125
140
150
155
175
225
250
275
300
350
375
400
HARGA
TERENDAH
TERTINGGI
Err:509
4,926,250.00
Err:509
5,043,912.50
Err:509
5,161,575.00
Err:509
5,514,562.50
Err:509
5,867,550.00
Err:509
6,102,875.00
Err:509
6,220,537.50
Err:509
6,691,187.50
Err:509
7,867,812.50
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
: ###
:
: DRAINASE KELURAHAN BALEHUMARA
: ###
:
:
NO
III.
SATUAN
m3
m3
m3
m3
m3
m3
m3
m3
Bh
Bh
Bh
Bh
Bh
m2
m3
m3
m3
m3
m3
m3
m3
m3
KAYU KLAS II
- Papan Peka / Sui
- Papan Bunaro/Bugis (sejenis)
- Papan Gumahe / Nantu (sejenis) 3.5 cm
- Papan Gumahe / Nantu (sejenis) 2.5 cm
- Balok Bunaro/Bugis (sejenis)
- Balok Hoade 5/10
- Balok Hoade 8/12
- Balok Hoade 4/12
- Totara Hoade 4/6
- Totara / Kaso Hoade 5/7 (sejenis)
- Totara / Kaso Nantu 5/7 (sejenis)
ErTeralis profil kayu bunaro/bugis
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
bh
m3
BAMBU
- Bambu Kalaengbatu dia. 6-8
Ujg
Hal. 2
NO
SATUAN
Ujg
Hal. 3
NO
SATUAN
Zak
Zak
Zak
Zak
Kg
2.8
5
7.8
11
14
20
28
32
Kg.
Kg.
Kg.
Kg.
Kg.
Kg.
Kg.
Kg.
Kg
Ujg
Ujg
Ujg
Ujg
Ujg
Kg
Kawat
- Kawat Beton
- Kawat Ayam
- Kawat Harmonika
- Duri kecil 50 m1/50 kg
- Kawat Kasa
Kg
m2
m2
Roll
m1
Lbr
Lbr
Kg
Kg
Kg
Kg
Klg
Cat Tembok
- Mamerkalk
- Metrolite
- Kimex
- Catylac
- Panalux anti lumut
Kg
Kg
Kg
Kg
Kg
BAHAN PAKU
- Paku Biasa 2" s/d 6"
- Paku Skrup macam-macam
- Paku Seng
- Paku Tripleks
Paku Gypsum
- Baut Paku Kaling
- Mur Baut dia 8-16 mm
Kg
Dos
Kg
Kg
Kg
Bh
Bh
Hal. 4
NO
B.
1
.
2
.
.
.
.
.
.S
.
.
.
.Y
.
.
.L
.O
.N
D
O
3
.,
4
.A
.M
.a
.T
.A
.
.2
.
.
.
.
.
.
.
.F
SATUAN
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
#REF!
#REF!
###
#REF!
#REF!
.5
.
T
6
.A
.T
.I
.M
.U
.
.3
.
.
.
.
.
.
.
.H
.7
.
S
.I
.N
.D
Hal. 5
HARGA SATUAN
(Rp.)
200,000.00
220,000.00
350,000.00
200,000.00
300,000.00
250,000.00
250,000.00
250,000.00
1,250.00
1,800.00
2,500.00
2,500.00
12,750.00
10,250.00
200,000.00
250,000.00
200,000.00
200,000.00
172,000.00
9,000,000.00
4,600,000.00
4,600,000.00
3,100,000.00
3,100,000.00
2,100,000.00
2,100,000.00
2,100,000.00
2,100,000.00
2,100,000.00
2,100,000.00
2,100,000.00
2,100,000.00
2,100,000.00
18,500.00
1,750,000.00
15,500.00
Hal. 6
HARGA SATUAN
(Rp.)
20,500.00
Hal. 7
HARGA SATUAN
(Rp.)
100,000.00
100,000.00
100,000.00
121,000.00
16,000.00
15,480.00
13,680.00
12,360.00
11,880.00
11,640.00
12,360.00
15,000.00
14,880.00
13,410.00
112,500.00
187,500.00
337,500.00
487,500.00
100,000.00
6,500.00
20,500.00
20,500.00
30,500.00
86,900.00
20,500.00
3,100.00
3,100.00
20,500.00
55,250.00
40,250.00
18,250.00
180,250.00
6,250.00
23,000.00
20,250.00
15,250.00
30,250.00
25,250.00
15,250.00
27,250.00
30,250.00
35,250.00
25,250.00
25,250.00
Hal. 8
HARGA SATUAN
(Rp.)
60,000.00
65,000.00
70,000.00
75,000.00
75,000.00
75,000.00
75,000.00
75,000.00
80,000.00
80,000.00
80,000.00
#REF!
#REF!
#REF!
Hal. 9
NO.
:
:
:
:
:
:
#REF!
DRAINASE KELURAHAN BALEHUMARA
URAIAN
PEKERJAAN / TENAGA / BAHAN
VOL.
SAT.
HARGA
SATUAN
(Rp)
1.000
0.750
0.020
m3
org
org
60,000.00
70,000.00
1.000
1.000
0.030
m3
org
org
60,000.00
70,000.00
1.000
2.500
0.140
m3
org
org
60,000.00
70,000.00
1.000
1.100
0.300
0.020
m3
m3
org
org
200,000.00
60,000.00
70,000.00
1.000
0.650
0.025
m3
org
org
60,000.00
70,000.00
1.000
1.150
0.300
0.010
m3
m3
org
org
200,000.00
60,000.00
70,000.00
1.000
1.150
0.250
0.010
m3
m3
org
org
172,000.00
60,000.00
70,000.00
1.000
m3
Hal. 10
URAIAN
PEKERJAAN / TENAGA / BAHAN
NO.
9
10
11
VOL.
SAT.
HARGA
SATUAN
(Rp)
1.100
0.080
1.500
0.075
m3
m3
org
org
200,000.00
200,000.00
60,000.00
70,000.00
1.000
1.100
0.080
1.500
0.075
m3
m3
m3
org
org
220,000.00
200,000.00
60,000.00
70,000.00
1.000
1.100
0.130
0.025
m3
m3
org
org
250,000.00
60,000.00
70,000.00
1.000
1.100
0.410
3.250
1.200
0.120
2.000
1.600
m3
m3
m3
zak
org
org
org
org
200,000.00
250,000.00
100,000.00
75,000.00
80,000.00
65,000.00
60,000.00
Hal. 11
NO.
12
URAIAN
PEKERJAAN / TENAGA / BAHAN
14
15
16
SAT.
(Rp)
1.000
m3
0.500
0.540
6.720
1.000
0.100
2.000
4.000
m3
m3
zak
org
org
org
org
250,000.00
350,000.00
100,000.00
75,000.00
80,000.00
65,000.00
60,000.00
100.000
2.000
6.750
2.250
3.000
1.500
kg
kg
org
org
org
org
13,410.00
20,500.00
75,000.00
80,000.00
65,000.00
60,000.00
c.Bekisting / Cetakan
- Papan/Totara kayu kls III
- Paku 2" - 6"
- Tukang Kayu
- Kepala tukang Kayu
- Pekerja Terlatih
0.400
2.000
2.000
0.200
1.500
m3
kg
org
org
org
1,750,000.00
25,250.00
75,000.00
80,000.00
65,000.00
2.000
org
60,000.00
1.000
m3
1.000
m3
1.000
m3
1.000
m3
13
VOL.
HARGA
SATUAN
Hal. 12
NO.
URAIAN
PEKERJAAN / TENAGA / BAHAN
VOL.
SAT.
HARGA
SATUAN
(Rp)
- Bekisting / Cetakan
- Penyiraman
17
18
19
1.000
m3
1.000
m3
1.000
m3
Hal. 13
NO.
20
21
22
23
24
25
URAIAN
PEKERJAAN / TENAGA / BAHAN
Beton Bertulang 1:2:3
Memakai Besi 225 kg/m3
- Pek. cor beton 1:2:3
- Pembesian 225 kg/m3
- Bekisting / Cetakan
- Penyiraman
VOL.
SAT.
HARGA
SATUAN
(Rp)
1.000
m3
Pek.Beton Tumbuk 1 : 3 : 5
- Semen (50 Kg)
- Pasir Pasang
- Kerikil
- Tukang batu
- Kepala Tukang
- Pekerja Terlatih
- Pekerja Tidak Terlatih
1.000
3.850
0.503
0.830
0.500
0.050
1.500
3.000
m3
zak
m3
m3
org
org
org
org
100,000.00
250,000.00
250,000.00
75,000.00
80,000.00
65,000.00
60,000.00
Pek.Beton Tumbuk 1 : 2 : 4
- Semen (50 Kg)
- Pasir Pasang
- Kerikil
- Tukang batu
- Kepala Tukang
- Pekerja Terlatih
- Pekerja Tidak Terlatih
- Mandor
1.000
4.120
0.380
0.860
0.900
0.100
2.000
4.000
0.300
m3
zak
m3
m3
org
org
org
org
org
100,000.00
250,000.00
250,000.00
75,000.00
80,000.00
65,000.00
60,000.00
70,000.00
Pek.Beton Tumbuk 1 : 3 : 6
- Semen (50 Kg)
- Pasir Pasang
- Kerikil
- Tukang batu
- Kepala Tukang
- Pekerja Terlatih
- Pekerja Tidak Terlatih
- Mandor
1.000
3.392
0.500
1.000
0.500
0.050
2.000
4.000
0.300
m3
zak
m3
m3
org
org
org
org
org
100,000.00
250,000.00
250,000.00
75,000.00
80,000.00
65,000.00
60,000.00
70,000.00
1.000
0.112
0.011
0.150
0.015
0.400
0.020
m2
zak
m3
org
org
org
org
100,000.00
250,000.00
75,000.00
80,000.00
65,000.00
70,000.00
1.000
0.104
0.021
0.200
0.020
0.400
0.020
m2
zak
m3
org
org
org
org
100,000.00
250,000.00
75,000.00
80,000.00
65,000.00
70,000.00
Hal. 14
NO.
26
27
URAIAN
PEKERJAAN / TENAGA / BAHAN
Pek. Plesteran 1 : 3 tebal 1.5 cm
- Semen (50 Kg)
- Pasir Pasang
- Tukang batu
- Kepala Tukang
- Pekerja Terlatih
- Mandor
10 m2 Acian Tembok
- Semen Putih 40 Kg
- Ampelas
- Mamerkalk
- Tukang Cat
- Kepala tukang Cat
- Pekerja Terlatih
Pek. Gosok, Acian Tembok
VOL.
SAT.
HARGA
SATUAN
(Rp)
1.000
0.130
0.019
0.200
0.020
0.400
0.020
m2
zak
m3
org
org
org
org
1.000
12.000
2.500
0.030
0.180
0.180
1.000
kg
Lbr
kg
org
org
org
m2
100,000.00
250,000.00
75,000.00
80,000.00
65,000.00
70,000.00
3,025.00
3,100.00
6,250.00
75,000.00
80,000.00
65,000.00
Hal. 15
JUMLAH
HARGA
(Rp)
46,400.00
45,000.00
1,400.00
62,100.00
60,000.00
2,100.00
159,800.00
150,000.00
9,800.00
239,400.00
220,000.00
18,000.00
1,400.00
40,750.00
39,000.00
1,750.00
248,700.00
230,000.00
18,000.00
700.00
213,500.00
197,800.00
15,000.00
700.00
331,250.00
Hal. 16
JUMLAH
HARGA
(Rp)
220,000.00
16,000.00
90,000.00
5,250.00
353,250.00
242,000.00
16,000.00
90,000.00
5,250.00
284,550.00
275,000.00
7,800.00
1,750.00
973,100.00
220,000.00
102,500.00
325,000.00
90,000.00
9,600.00
130,000.00
96,000.00
Hal. 17
JUMLAH
HARGA
(Rp)
4,926,250.00
1,439,000.00
125,000.00
189,000.00
672,000.00
75,000.00
8,000.00
130,000.00
240,000.00
2,353,250.00
1,341,000.00
41,000.00
506,250.00
180,000.00
195,000.00
90,000.00
1,014,000.00
700,000.00
50,500.00
150,000.00
16,000.00
97,500.00
120,000.00
120,000.00
5,043,912.50
1,439,000.00
2,470,912.50
1,014,000.00
120,000.00
5,161,575.00
1,439,000.00
2,588,575.00
1,014,000.00
120,000.00
5,514,562.50
1,439,000.00
2,941,562.50
1,014,000.00
120,000.00
5,867,550.00
1,439,000.00
3,294,550.00
Hal. 18
JUMLAH
HARGA
(Rp)
1,014,000.00
120,000.00
6,102,875.00
1,439,000.00
3,529,875.00
1,014,000.00
120,000.00
6,220,537.50
1,439,000.00
3,647,537.50
1,014,000.00
120,000.00
6,691,187.50
1,439,000.00
4,118,187.50
1,014,000.00
120,000.00
Hal. 19
JUMLAH
HARGA
(Rp)
7,867,812.50
1,439,000.00
5,294,812.50
1,014,000.00
120,000.00
1,037,250.00
385,000.00
125,750.00
207,500.00
37,500.00
4,000.00
97,500.00
180,000.00
1,188,500.00
412,000.00
95,000.00
215,000.00
67,500.00
8,000.00
130,000.00
240,000.00
21,000.00
1,146,700.00
339,200.00
125,000.00
250,000.00
37,500.00
4,000.00
130,000.00
240,000.00
21,000.00
53,800.00
11,200.00
2,750.00
11,250.00
1,200.00
26,000.00
1,400.00
59,650.00
10,400.00
5,250.00
15,000.00
1,600.00
26,000.00
1,400.00
Hal. 20
JUMLAH
HARGA
(Rp)
61,750.00
13,000.00
4,750.00
15,000.00
1,600.00
26,000.00
1,400.00
84,200.00
3,025.00
37,200.00
15,625.00
2,250.00
14,400.00
11,700.00
8,420.00
Hal. 21
NO.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
:
:
:
:
:
:
#REF!
DRAINASE KELURAHAN BALEHUMARA
JUMLAH HARGA
URAIAN
PEKERJAAN / TENAGA / BAHAN
VOL.
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
SAT.
(Rp)
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
m2
m2
m2
46,400.00
62,100.00
159,800.00
239,400.00
40,750.00
248,700.00
213,500.00
331,250.00
353,250.00
284,550.00
973,100.00
4,926,250.00
5,043,912.50
5,161,575.00
5,514,562.50
5,867,550.00
6,102,875.00
6,220,537.50
6,691,187.50
7,867,812.50
1,037,250.00
1,188,500.00
1,146,700.00
53,800.00
59,650.00
61,750.00
8,420.00
#REF!
#REF!
###
#REF!
#REF!
Hal. 22
NO.
URAIAN
PEKERJAAN / TENAGA / BAHAN
JUMLAH HARGA
VOL.
SAT.
(Rp)
###
Hal. 23
:
:
:
:
:
NO
SAT.
PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi / Pembongkaran
2 Pengukuran / Pasang Bowplank
3 Pekerjaan Stelleng / Perancah
4 Pasang papan nama Proyek
5 Quality Control / Pengujian Laboratorium
Paket
Paket
Paket
Paket
Paket
II
III
IV
VOL.
HSPK
1.000
1.000
1.000
1.000
1.000
500,000.00
750,000.00
750,000.00
500,000.00
1,500,000.00
46,400.00
40,750.00
248,700.00
239,400.00
PEKERJAAN TANAH
1 Galian Tanah
2 Timbunan Tanah Kembali
3 Urugan Pasir dibawah lantai
4 Urugan Tanah dibawah lantai
m3
m3
m3
m3
91.616
22.904
41.600
145.280
m3
m3
m2
m2
m3
m2
m2
m3
m2
m2
m2
m'
21.660
331,250.00
99.116
973,100.00
131.520 Err:509
526.080 Err:509
29.120 1,037,250.00
263.040
61,750.00
###
59,650.00
7.929 1,037,250.00
40.650 Err:509
16.000 Err:509
352.000 Err:509
120.000 Err:509
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
37.530
15.700
10.578
1.625
1.936
10.750
31.570
10.800
7.600
8.640
4.400
24.296
7.350
3.692
49.920
3.120
4.210
6,691,187.50
6,691,187.50
6,102,875.00
6,691,187.50
5,161,575.00
6,102,875.00
6,691,187.50
6,102,875.00
6,102,875.00
6,102,875.00
5,161,575.00
6,102,875.00
6,691,187.50
6,102,875.00
6,102,875.00
5,161,575.00
5,161,575.00
NO
V
VI
SAT.
VOL.
HSPK
m3
Set
m2
m2
2.310
8.000
44.000
227.520
Err:509
Err:509
Err:509
Err:509
m3
m3
m3
m2
m3
m2
m2
m'
0.768
2.176
2.060
635.000
0.670
32.664
635.000
89.360
Err:509
2,796,142.00
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
NO
VII
VIII
IX
I
II
III
IV
V
VI
VII
VIII
IX
X
(A)
(B)
(C)
(D)
SAT.
VOL.
Bh
Bh
Bh
Bh
Bh
Bh
Bh
87.000
210.000
210.000
210.000
210.000
29.000
8.000
20.000
2.000
1.000
1.000
1.000
4.000
2.000
4.000
HSPK
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
650,000.00
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Paket
Paket
1.000 Err:509
1.000 Err:509
PEKERJAAN LAIN-LAIN
1 Administrasi Proyek
2 Dokumentasi Proyek
3 Pembersihan Akhir
Paket
Paket
Paket
1.000
1.000
1.000
PEKERJAAN PERSIAPAN
PEKERJAAN TANAH
PEKERJAAN METSEL / BETON
PEKERJAAN BETON BERTULANG
PEKERJAAN KAYU / KOSEN
PEKERJAAN KAP / ATAP
PEKERJAAN KACA / PENGGANTUNG
PEKERJAAN INSTALASI AIR / SANITASI
PEKERJAAN SITE DEVELOPMENT
PEKERJAAN LAIN-LAIN
JUMLAH BIAYA KONSTRUKSI
PPN 10% x A
JUMLAH
DIBULATKAN
Terbilang :
700,000.00
500,000.00
250,000.00
JUMLAH HARGA
(Rp.
4,000,000.00
500,000.00
750,000.00
750,000.00
500,000.00
1,500,000.00
50,310,272.40
4,250,982.40
933,338.00
10,345,920.00
34,780,032.00
Err:509
7,174,875.00
96,449,779.60
Err:509
Err:509
30,204,720.00
16,242,720.00
62,761,344.00
8,224,355.25
Err:509
###
251,120,266.88
105,051,643.75
64,556,211.75
10,873,179.69
9,992,809.20
65,605,906.25
211,240,789.38
65,911,050.00
46,381,850.00
52,728,840.00
22,710,930.00
148,272,399.56
49,180,228.13
22,531,814.50
304,655,520.00
16,104,114.00
21,731,366.30
JUMLAH HARGA
(Rp.
Err:509
Err:509
Err:509
Err:509
6,084,404.99
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
JUMLAH HARGA
(Rp.
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
1,450,000.00
700,000.00
500,000.00
250,000.00
4,000,000.00
50,310,272.40
Err:509
###
Err:509
Err:509
Err:509
Err:509
Err:509
1,450,000.00
Err:509
Err:509
Err:509
Err:509
BILL OF QUANTITY
( BOQ )
PROGRAM
KEGIATAN
PEKERJAAN
VOLUME
LOKASI
TAHUN ANGGARAN
NO
A.
B.
C.
D.
E.
:
:
:
:
:
:
SAT.
VOL.
HSPK
PEKERJAAN PERSIAPAN
1
Pasang Papan Nama Proyek
2
Pengukuran Dan Pasang Bouplank
LS
LS
1.00
1.00
250,000.00
500,000.00
PEKERJAAN TANAH
1
Galian Tanah
m3
34.73
60,000.00
m3
m3
m3
25.00
40.00
6.50
687,959.00
920,314.00
3,924,632.10
PEKERJAAN PLESTERAN
1
Plesteran Camp. 1 : 4
m2
130.00
59,650.00
PEKERJAAN LAIN-LAIN
1
Dokumentasi dan Pelaporan
2
Pembersihan Akhir
LS
LS
1.00
1.00
500,000.00
300,000.00
A.
PEKERJAAN PERSIAPAN
B.
PEKERJAAN TANAH
C.
PEKERJAAN PONDASI
D.
PEKERJAAN PLESTERAN
E.
PEKERJAAN LAIN-LAIN
(A)
(B)
PPN 10% x A
(C)
JUMLAH
(D)
DIBULATKAN
November 2014
KONSULTAN PERENCANA
PT. SARANA GERMINA CIPTA
Mengetahui
ISMIATY LEMBO, ST
NIP. 19810621 200902 2 001
NO
SAT.
VOL.
HSPK
BILL OF QUANTITY
( BOQ )
JUMLAH HARGA
(Rp.)
750,000.00
250,000.00
500,000.00
2,083,800.00
2,083,800.00
79,521,643.65
17,198,975.00
36,812,560.00
25,510,108.65
7,754,500.00
7,754,500.00
800,000.00
500,000.00
300,000.00
750,000.00
2,083,800.00
79,521,643.65
7,754,500.00
800,000.00
90,909,943.65
9,090,994.37
100,000,938.02
100,000,000.00
Ondong,
November 2014
ISMIATY LEMBO, ST
NIP. 19810621 200902 2 001
JUMLAH HARGA
(Rp.)
NO
A.
B.
C.
D.
E.
:
:
:
:
:
:
SAT.
VOL.
HSPK
PEKERJAAN PERSIAPAN
1
Pasang Papan Nama Proyek
2
Pengukuran Dan Pasang Bouplank
LS
LS
1.00
1.00
750,000.00
750,000.00
PEKERJAAN TANAH
1
Galian Tanah
m3
34.73
75,750.00
m3
m3
m3
25.00
40.00
6.50
661,491.50
1,212,000.00
1,595,000.00
PEKERJAAN PLESTERAN
1
Plesteran Camp. 1 : 4
m2
130.00
72,020.00
PEKERJAAN LAIN-LAIN
1
Dokumentasi dan Pelaporan
2
Pembersihan Akhir
LS
LS
1.00
1.00
1,000,000.00
1,000,000.00
A.
PEKERJAAN PERSIAPAN
B.
PEKERJAAN TANAH
C.
PEKERJAAN PONDASI
D.
PEKERJAAN PLESTERAN
E.
PEKERJAAN LAIN-LAIN
(A)
(B)
PPN 10% x A
(C)
JUMLAH
(D)
DIBULATKAN
Terbilang : SEMBILAN PULUH SEMBILAN JUTA SEMBILAN RATUS ENAM PULUH PULUH ENAM RIBU RUPIAH
Ondong, 12 November 2014
DISETUJUI OLEH
CV. MANDO MEGAH LESTARI
DIBUAT OLEH
CV. MANDO MEGAH LESTARI
PINGKAN PETRACIA
DIREKTUR
YERIEER
PIMPINAN TEKNIK
NO
SAT.
VOL.
HSPK
JUMLAH HARGA
(Rp.)
1,500,000.00
750,000.00
750,000.00
2,630,797.50
2,630,797.50
75,384,787.50
16,537,287.50
48,480,000.00
10,367,500.00
9,362,600.00
9,362,600.00
2,000,000.00
1,000,000.00
1,000,000.00
1,500,000.00
2,630,797.50
75,384,787.50
9,362,600.00
2,000,000.00
90,878,185.00
9,087,818.50
99,966,003.50
99,966,000.00
PIMPINAN TEKNIK
JUMLAH HARGA
(Rp.)
NO
A.
B.
C.
D.
E.
:
:
:
:
:
:
SAT.
VOL.
HSPK
PEKERJAAN PERSIAPAN
1
Pasang Papan Nama Proyek
2
Pengukuran Dan Pasang Bouplank
LS
LS
1.00
1.00
750,000.00
750,000.00
PEKERJAAN TANAH
1
Galian Tanah
m3
34.73
75,750.00
m3
m3
m3
25.00
40.00
6.50
661,491.50
1,212,000.00
1,595,000.00
PEKERJAAN PLESTERAN
1
Plesteran Camp. 1 : 4
m2
130.00
72,020.00
PEKERJAAN LAIN-LAIN
1
Dokumentasi dan Pelaporan
2
Pembersihan Akhir
LS
LS
1.00
1.00
1,000,000.00
1,000,000.00
DIBUAT OLEH
CV. MANDO MEGAH LESTARI
PINGKAN PETRACIA
DIREKTUR
YERIEER
PIMPINAN TEKNIK
JUMLAH HARGA
(Rp.)
1,500,000.00
750,000.00
750,000.00
2,630,797.50
2,630,797.50
75,384,787.50
16,537,287.50
48,480,000.00
10,367,500.00
9,362,600.00
9,362,600.00
2,000,000.00
1,000,000.00
1,000,000.00
PIMPINAN TEKNIK
REKAPITULASI
PROGRAM
KEGIATAN
PEKERJAAN
VOLUME
LOKASI
TAHUN ANGGARAN
NO
:
:
:
:
:
:
A.
PEKERJAAN PERSIAPAN
B.
PEKERJAAN UTAMA
E.
PEKERJAAN LAIN-LAIN
A.
PEKERJAAN PERSIAPAN
B.
PEKERJAAN UTAMA
E.
PEKERJAAN LAIN-LAIN
(A)
(B)
PPN 10% x A
(C)
JUMLAH
(D)
DIBULATKAN
SAT.
VOL.
HSPK
Terbilang : SEMBILAN PULUH SEMBILAN JUTA SEMBILAN RATUS ENAM PULUH PULUH ENAM RIBU RUPIAH
Ondong, 12 November 2014
DISETUJUI OLEH
CV. MANDO MEGAH LESTARI
DIBUAT OLEH
CV. MANDO MEGAH LESTARI
PINGKAN PETRACIA
DIREKTUR
YERIEER
PIMPINAN TEKNIK
REKAPITULASI
JUMLAH HARGA
(Rp.)
1,500,000.00
87,378,185.00
2,000,000.00
1,500,000.00
87,378,185.00
2,000,000.00
90,878,185.00
9,087,818.50
99,966,003.50
99,966,000.00
PIMPINAN TEKNIK
NO
:
:
:
:
:
:
A.
PEKERJAAN PERSIAPAN
B.
PEKERJAAN UTAMA
E.
PEKERJAAN LAIN-LAIN
A.
PEKERJAAN PERSIAPAN
B.
PEKERJAAN UTAMA
E.
PEKERJAAN LAIN-LAIN
(A)
(B)
PPN 10% x A
(C)
JUMLAH
(D)
DIBULATKAN
SAT.
VOL.
HSPK
Terbilang : SEMBILAN PULUH SEMBILAN JUTA SEMBILAN RATUS ENAM PULUH PULUH ENAM RIBU RUPIAH
Ondong, 12 November 2014
DISETUJUI OLEH
CV. MANDO MEGAH LESTARI
DIBUAT OLEH
CV. MANDO MEGAH LESTARI
PINGKAN PETRACIA
DIREKTUR
YERIEER
PIMPINAN TEKNIK
JUMLAH HARGA
(Rp.)
1,500,000.00
87,378,185.00
2,000,000.00
1,500,000.00
87,378,185.00
2,000,000.00
90,878,185.00
9,087,818.50
99,966,003.50
99,966,000.00
PIMPINAN TEKNIK