R E N C A N A A N G G A R A N B IA Y A

P E K E R JA A N P E N G A M A N A N D A N P E R K U A TA N TO W E R 9 1 T /L 1 5 0 K V

LO LA K - B O R O K O

J u m la h H a rg a
N o U ra ia n P e k e rja a n S a tu a n V o lu m e T o ta l H a r g a (R p )
(R p )
a b c d e f = d X e
II P e k e r j a a n K o n s tr u k s i

B P e r k u a ta n L e r e n g ( S h o r tc r e te + G r o u n d A n c h o r )

1 S o il N a ilin g D 20m m , L = 7m (G ro u t in g 1 2 k g / m ') m 1 6 8 0 .0 1 7 4 ,9 6 1 2 9 3 ,9 3 5 ,0 9 2

2 H e a d P la t e t = 1 0 m m (2 0 c m x 20cm ) K g 7 5 3 6 .0 4 3 ,6 6 5 3 2 9 ,0 5 5 ,6 7 2

T e rb ila n g : S u b J u m la h 6 2 2 ,9 9 0 ,7 6 4 .3 4
D ib u la t k a n 6 2 2 ,9 9 0 ,0 0 0 .0 0

P P n 10% 6 2 ,2 9 9 ,0 0 0 .0 0
G r a n d T o ta l 6 8 5 ,2 8 9 ,0 0 0 .0 0

M anado, O k to b e r 2 0 2 1

D ib u a t o le h :

P T. B E R K A T TA B Y TA A B A D I

___________________________________

D ire k t u r U t a m a
 A N A L IS A H A R G A S A T U A N

P e k e rja a n S o il N a illin g (M )

N o. U r a i a n S at V o lu m e H a rg a S a tu a n (R p .) J u m la h H a r g a ( R p .)

A B A H A N

1 A ngkur 20 m m M 1 .0 0 0 0 1 ,3 5 0 .0 0 1 ,3 5 0 .0 0

2 P ip a c o r r u g a te d M 1 .0 0 0 0 3 7 ,2 2 5 .0 0 3 7 ,2 2 5 .0 0

3 S e m e n G r o u d tin g K G 1 2 .0 0 0 0 1 ,9 0 0 .0 0 2 2 ,8 0 0 .0 0

S u b T o ta l A 6 1 ,3 7 5 .0 0

B U P A H

1 M andor O H 0 .0 0 5 0 1 3 5 ,0 0 0 .0 0 6 7 5 .0 0

2 P e k e r ja O H 0 .0 2 2 3 9 0 ,0 0 0 .0 0 2 ,0 0 5 .7 9

S u b T o ta l B 2 ,6 8 0 .7 9

C P E R A LA TA N

1 A la t B a n tu Ls 1 .0 0 0 0 9 5 ,0 0 0 .0 0 9 5 ,0 0 0 .0 0

S u b T o ta l C 9 5 ,0 0 0 .0 0

D . J u m la h H a r g a S a tu a n ( A + B + C ) 1 5 9 ,0 5 5 .7 9

E . O v e r H e a d & p r o fit 10% 1 5 ,9 0 5 .5 8

F. J u m la h H a r g a ( D + E ) 1 7 4 ,9 6 1 .3 6

P e k e rja a n H e a d P la te 1 0 m m (K g )

N o. U r a i a n S at V o lu m e H a rg a S a tu a n (R p .) J u m la h H a r g a ( R p .)

A B A H A N

1 B e s i P la t 1 0 m m K g 1 .0 0 0 0 1 9 ,5 0 0 .0 0 1 9 ,5 0 0 .0 0

S u b T o ta l A 1 9 ,5 0 0 .0 0

B U P A H

1 M andor O H 0 .0 0 3 0 1 3 5 ,0 0 0 .0 0 4 0 5 .0 0

2 K e p a la T u k a n g O H 0 .0 0 6 0 1 6 5 ,0 0 0 .0 0 9 9 0 .0 0

3 T u k a n g B a tu O H 0 .0 6 0 0 1 4 0 ,0 0 0 .0 0 8 ,4 0 0 .0 0

4 P e k e r ja O H 0 .0 6 0 0 9 0 ,0 0 0 .0 0 5 ,4 0 0 .0 0

S u b T o ta l B 1 5 ,1 9 5 .0 0

C P E R A LA TA N
1 A la t B a n tu Ls 1 .0 0 0 0 5 ,0 0 0 .0 0 5 ,0 0 0 .0 0

S u b T o ta l C 5 ,0 0 0 .0 0

D . J u m la h H a r g a S a tu a n ( A + B + C ) 3 9 ,6 9 5 .0 0

E . O v e r H e a d & p r o fit 10% 3 ,9 6 9 .5 0

F. J u m la h H a r g a ( D + E ) 4 3 ,6 6 4 .5 0

M anado, O k to b e r 2 0 2 1

D ib u a t o le h :

P T. B E R K A T TA B Y TA A B A D I

___________________________________

D ir e k tu r U ta m a