Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

Total

Progres Nilai Tagihan Saat


No Item Pekerjaan Sat. Volume Harga Satuan Harga Total Bobot Input Data Progress
saat ini ini
saat ini
1 Striping m3 12,26 Rp 22.700 Rp 278.302 0,05% 12,26 0,05% 0,05% Rp 278.302 100,00%
2 Galian Diatas Air tipe - A m3 393,37 Rp 18.200 Rp 7.159.334 1,31% 508,90 1,70% 1,70% Rp 9.261.980 129,37%
3 Galian Sedimen Tipe - B m3 553,19 Rp 26.200 Rp 14.493.578 2,66% 786,10 3,78% 3,78% Rp 20.595.820 142,10%
4 Galian Struktur tipe - C m3 560,71 Rp 18.200 Rp 10.204.922 1,87% 791,00 2,64% 2,64% Rp 14.396.200 141,07%
5 Buangan Tanah m3 1.519,71 Rp 34.000 Rp 51.670.140 9,47% 2.086,00 13,00% 13,00% Rp 70.924.000 137,26%
6 Tanah Merah Type - B m3 361,54 Rp 135.300 Rp 48.916.362 8,97% 361,54 8,97% 8,97% Rp 48.916.362 100,00%
7 Concrete type - B1 m3 444,47 Rp 102.800 Rp 45.691.516 8,38% 192,60 3,63% 3,63% Rp 19.799.280 43,33%
8 Concrete type - D1 m3 19,31 Rp 102.800 Rp 1.985.068 0,36% 15,33 0,29% 0,29% Rp 1.575.924 79,39%
9 Concrete type - D2 m3 8,45 Rp 896.600 Rp 7.576.270 1,39% 8,57 1,41% 1,41% Rp 7.683.862 101,42%
10 Bagcasting m2 1.395,29 Rp 79.150 Rp 110.437.204 20,25% 1.147,28 16,65% 16,65% Rp 90.807.212 82,23%
11 Pembesian ton 31,19 Rp 1.250.000 Rp 38.987.500 7,15% 25,77 5,91% 5,91% Rp 32.212.500 82,62%
12 Pemasangan Panel Preecast m2 1.687,00 Rp 87.500 Rp 147.612.500 27,07% 1.776,00 28,49% 28,49% Rp 155.400.000 105,28%
13 Split untuk PVC m3 3,58 Rp 290.700 Rp 1.040.706 0,19% 1,36 0,07% 0,07% Rp 395.352 37,99%
14 Pemadatan Sirtu m3 197,71 Rp 270.650 Rp 53.510.212 9,81% 198,61 9,86% 9,86% Rp 53.753.797 100,46%
15 Pemasangan pipa PVC m 40,00 Rp 1.768 Rp 70.720 0,01% 30,00 0,01% 0,01% Rp 53.040 75,00%
16 Pemasangan Filter m2 4,29 Rp 9.500 Rp 40.755 0,01% 4,92 0,01% 0,01% Rp 46.740 114,69%
17 Pengecatan nat Preecast m2 12,25 Rp 20.094 Rp 246.152 0,05% 9,65 0,04% 0,04% Rp 193.907 78,78%
18 Installation of flap valve, 50 mm nos 240,00 Rp 7.800 Rp 1.872.000 0,34% 238,00 0,34% 0,34% Rp 1.856.400 99,17%
19 Installation of flap valve, 100 mm nos 1 Rp 15.800 Rp 15.800 0,00% 0,00% 0,00% Rp - 0,00%
20 Intallation of geotextile type -1 m2 1.033,19 Rp 3.000 Rp 3.099.570 0,57% 1074,77 0,59% 0,59% Rp 3.224.310 104,02%
21 Fabrikasi + install plastic cor (bhn + upah) m2 130,36 Rp 3.500 Rp 456.260 0,08% 157,48 0,10% 0,10% Rp 551.180 120,80%
Jumlah Rp 545.364.870 100,00% 9426,14 97,54% 97,54% Rp 531.926.168 97,54%

You might also like