Professional Documents
Culture Documents
PROJECT
LOCATION
YEAR
SPK NUMBER
ADDENDUM NUMBER
CONTRACTOR
ADDRESS
CONTRACT VALUE
PERCENTAGE UP TO REPORT
LAST PERIOD
THIS PERIOD
:
:
:
:
:
:
:
:
:
:
:
22-Aug-11
7-Aug-11
ORIGINAL CONTRACT
NO
DESCRIPTION
II
MOSQUE BUILDING
II.1
AMOUNT ( Rp. )
=
=
=
74.11%
64.22%
9.90%
PROGRESS
PERCENT ( % )
LAST PERIOD
( Rp. )
(%)
94.99%
97.00%
37,063,939.72
2.80%
36,591,067.32
98.72%
37,063,939.72
100.00%
42,317,471.94
123,057,223.53
3.19%
9.29%
42,317,471.94
123,057,223.53
100.00%
100.00%
42,317,471.94
123,057,223.53
100.00%
100.00%
II.3
376,550,728.64
28.42%
296,323,422.93
78.69%
319,986,148.56
84.98%
II.4
Roof
149,777,726.80
11.30%
146,089,511.04
97.54%
149,777,726.80
100.00%
1,760,214.36
0.13%
1,694,078.36
96.24%
1,707,305.56
96.99%
9,448,184.99
36,520,029.06
0.71%
2.76%
9,448,184.99
9,976,434.19
100.00%
27.32%
9,448,184.99
14,964,651.29
100.00%
40.98%
III.3
44,239,728.55
3.34%
5,584,901.76
12.62%
5,584,901.76
12.62%
III.4
Miscellaneous Work
12,991,000.00
0.98%
11,691,900.00
90.00%
11,691,900.00
90.00%
IV
IV.1
II.2
III
MOSQUE TOWER
III.1
III.2
65.24%
IV.2
22.71%
17.19%
102,426,776.81
44.97%
158,586,063.54
69.63%
6,213,949.60
0.47%
0.00%
0.00%
61,487,387.95
4.64%
14,236,753.99
23.15%
35,864,997.49
58.33%
195,744,691.50
14.77%
51,425,759.25
26.27%
71,951,244.00
36.76%
1,325,000,000.00
100.00%
850,863,486.14
64.22%
982,001,759.20
74.11%
42.65%
227,752,088.22
IV.3
68.12%
SITE DEVELOPMENT
SITE DEVELOPMENT
TOTAL
982,001,759.20
74.11%
850,863,486.14
64.22%
131,138,273.07
9.90%
Terbilang :
Seratus Tiga Puluh Satu Juta Seratus Tiga Puluh Delapan Ribu Dua Ratus Tujuh Puluh Tiga, Nol Tujuh Rupiah
PT. ADHI KARYA (PERSERO) Tbk
MENYETUJUI,
DIPERIKSA OLEH,
DIPERIKSA OLEH,
DIBUAT OLEH,
SEPTAVIANTO, ST.
( PROJECT ENGINEER)
Ir. PRIYONO
( PROJECT MANAGER )
HARIS B.
( QS )
UAT OLEH,
ARIS B.
( QS )
NOTE
DESCRIPTION
II
II.1
1
2
3
4
5
6
II.2
:
:
:
:
:
:
:
:
:
:
:
:
MOSQUE BUILDING
Excavation & backfilling
Soil excavation
Backfilling
Sand filling under pile cap, tie beam and ground
floor, thickness = 10 cm
Sand-stone filling for ground floor levelling,
thickness = 75 Cm
Remove of surplus excavated materials from site
Termite control
Q'TY
UNIT
UNIT PRICE
225.00
95.00
m3
m3
25,982.00
7,086.00
up to Date
up to Date
22-Aug-11
7-Aug-11
AMOUNT
PERCENT ( %
)
5,845,950.00
673,170.00
0.44%
0.05%
=
=
=
LAST PERIOD
Q'TY
(%)
PROGRESS
THIS PERIOD
Q'TY
(%)
225.00
95.00
100.00%
100.00%
74.11%
64.22%
9.90%
225.00
95.00
100.00%
100.00%
6.18
m3
100,385.00
619,877.38
0.05%
6.18
100.00%
6.18
100.00%
246.92
23.11
572.00
m3
m3
m2
100,385.00
17,715.00
8,267.00
Sub Total
24,786,780.41
409,437.94
4,728,724.00
37,063,939.72
1.87%
0.03%
0.36%
2.80%
246.92
23.11
514.80
100.00%
100.00%
90.00%
2.76%
57.20
246.92
23.11
572.00
100.00%
100.00%
100.00%
2.80%
79.30
m3
301,155.00
23,881,591.50
1.80%
79.30
100.00%
79.30
100.00%
14.13
2,383.84
200.00
6.78
m3
kg
m1
m3
53,145.00
360,323.10
0.00%
0.00%
0.00%
0.03%
6.78
0.00%
0.00%
0.00%
100.00%
6.78
0.00%
0.00%
0.00%
100.00%
10.12
1,477.80
16.00
m3
kg
m2
44,287.50
708.60
53,145.00
448,189.50
1,047,169.08
850,320.00
0.03%
0.08%
0.06%
10.12
1,477.80
16.00
100.00%
100.00%
100.00%
10.12
1,477.80
16.00
100.00%
100.00%
100.00%
10.80
1,211.90
10.53
m3
kg
m2
44,287.50
708.60
53,145.00
478,305.00
858,752.34
559,497.27
0.04%
0.06%
0.04%
10.80
1,211.90
10.53
100.00%
100.00%
100.00%
10.80
1,211.90
10.53
100.00%
100.00%
100.00%
6.32
1,069.65
16.81
m3
kg
m2
44,287.50
708.60
53,145.00
279,897.00
757,950.80
893,282.42
0.02%
0.06%
0.07%
6.32
1,069.65
16.81
100.00%
100.00%
100.00%
6.32
1,069.65
16.81
100.00%
100.00%
100.00%
6.60
930.73
20.99
m3
kg
m2
44,287.50
708.60
53,145.00
292,297.50
659,517.26
1,115,619.84
0.02%
0.05%
0.08%
6.60
930.73
20.99
100.00%
100.00%
100.00%
6.60
930.73
20.99
100.00%
100.00%
100.00%
7.98
1,471.99
79.80
m3
kg
m2
44,287.50
708.60
53,145.00
353,414.25
1,043,052.68
4,240,971.00
0.03%
0.08%
0.32%
7.98
1,471.99
79.80
100.00%
100.00%
100.00%
7.98
1,471.99
79.80
100.00%
100.00%
100.00%
3.42
705.94
45.59
m3
kg
m2
44,287.50
708.60
53,145.00
151,463.25
500,231.01
2,422,806.15
0.01%
0.04%
0.18%
3.42
705.94
45.59
100.00%
100.00%
100.00%
3.42
705.94
45.59
100.00%
100.00%
100.00%
25.35
m3
44,287.50
Sub Total
1,122,820.99
42,317,471.94
0.08%
3.19%
25.35
100.00%
3.19%
25.35
100.00%
3.19%
10.00%
0.04%
0.00%
4.74
733.22
47.36
m3
kg
m2
76,765.00
708.60
88,575.00
363,559.04
519,561.66
4,194,912.00
0.03%
0.04%
0.32%
4.74
733.22
47.36
100.00%
100.00%
100.00%
4.74
733.22
47.36
100.00%
100.00%
100.00%
11.99
1,876.27
106.60
m3
kg
m2
76,765.00
708.60
88,575.00
920,258.82
1,329,521.99
9,441,855.49
0.07%
0.10%
0.71%
11.99
1,876.27
106.60
100.00%
100.00%
100.00%
11.99
1,876.27
106.60
100.00%
100.00%
100.00%
12.75
2,267.24
102.00
m3
kg
m2
100,385.00
708.60
94,480.00
1,279,908.75
1,606,568.57
9,636,960.00
0.10%
0.12%
0.73%
12.75
2,267.24
102.00
100.00%
100.00%
100.00%
12.75
2,267.24
102.00
100.00%
100.00%
100.00%
15.12
2,981.51
201.55
m3
kg
m2
76,765.00
708.60
88,575.00
1,160,686.80
2,112,699.97
17,852,255.82
0.09%
0.16%
1.35%
15.12
2,981.51
201.55
100.00%
100.00%
100.00%
15.12
2,981.51
201.55
100.00%
100.00%
100.00%
4.13
1,076.28
55.05
m3
kg
m2
76,765.00
708.60
94,480.00
317,039.45
762,650.59
5,201,397.99
0.02%
0.06%
0.39%
4.13
1,076.28
55.05
100.00%
100.00%
100.00%
4.13
1,076.28
55.05
100.00%
100.00%
100.00%
4.13
1,076.28
55.05
m3
kg
m2
76,765.00
708.60
94,480.00
317,039.45
762,650.59
5,201,397.99
0.02%
0.06%
0.39%
4.13
1,076.28
55.05
100.00%
100.00%
100.00%
4.13
1,076.28
55.05
100.00%
100.00%
100.00%
3.17
602.55
34.37
m3
kg
m2
76,765.00
708.60
94,480.00
243,037.99
426,969.14
3,247,585.79
0.02%
0.03%
0.25%
3.17
602.55
34.37
100.00%
100.00%
100.00%
3.17
602.55
34.37
100.00%
100.00%
100.00%
6.14
2,032.85
81.85
m3
kg
m2
76,765.00
708.60
94,480.00
471,337.10
1,440,477.24
7,732,828.98
0.04%
0.11%
0.58%
6.14
2,032.85
81.85
100.00%
100.00%
100.00%
6.14
2,032.85
81.85
100.00%
100.00%
100.00%
3.96
1,031.98
52.79
m3
kg
m2
94,480.00
708.60
94,480.00
374,140.80
731,258.19
4,987,296.86
0.03%
0.06%
0.38%
3.96
1,031.98
52.79
100.00%
100.00%
100.00%
3.96
1,031.98
52.79
100.00%
100.00%
100.00%
3.60
472.86
23.98
m3
kg
m2
94,480.00
708.60
94,480.00
340,128.00
335,068.60
2,265,252.48
0.03%
0.03%
0.17%
3.60
472.86
23.98
100.00%
100.00%
100.00%
3.60
472.86
23.98
100.00%
100.00%
100.00%
3.60
472.86
23.98
m3
kg
m2
100,385.00
708.60
100,385.00
361,386.00
335,068.60
2,406,830.76
0.03%
0.03%
0.18%
3.60
472.86
23.98
100.00%
100.00%
100.00%
3.60
472.86
23.98
100.00%
100.00%
100.00%
22.80
1,966.27
m3
kg
76,765.00
708.60
1,750,242.00
1,393,300.34
0.13%
0.11%
22.80
1,966.27
100.00%
100.00%
22.80
1,966.27
100.00%
100.00%
El. +5.00
El. +6.00
El. +6.00
El. +6.00
El. +9.50
El. +9.50
El. +11.50
El. +6.00
NOTE
13
14
II.3
1
2
3
4
5
6
Roof
Dome (Stainles Steel), medium
Galvalume Roof Frame
Roof Tile
Rainfall PVC Pipe dia. 4"
Waterproofing membrane
Column Head Ornament
III
III.1
1
2
3
4
5
MOSQUE TOWER
Excavation & backfilling
Soil excavation
Backfilling
Sand Filling under pile cap, tie beam and ground floor,
thickness = 10 cm
Remove of surplus excavated materials from site
Termite Control
m2
82,670.00
18,848,760.00
1.42%
228.00
100.00%
228.00
100.00%
2.55
220.08
25.52
m3
kg
m2
100,385.00
708.60
82,670.00
256,182.52
155,951.86
2,109,738.40
0.02%
0.01%
0.16%
2.55
220.08
25.52
100.00%
100.00%
100.00%
2.55
220.08
25.52
100.00%
100.00%
100.00%
9.00
1,184.64
100.80
m3
kg
m2
76,765.00
708.60
82,670.00
Sub Total
690,885.00
839,435.90
8,333,136.00
123,057,223.53
0.05%
0.06%
0.63%
9.29%
9.00
1,184.64
100.80
100.00%
100.00%
100.00%
9.29%
9.00
1,184.64
100.80
100.00%
100.00%
100.00%
9.29%
355.76
533.64
711.50
1,067.26
398.00
2.18
2.35
427.35
22.08
98.70
142.96
80.10
36.00
104.67
1,074.34
927.23
581.80
m2
m2
m2
m2
m2
m3
m3
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
64,955.00
62,002.50
23,620.00
22,439.00
17,715.00
253,915.00
242,105.00
119,281.00
100,385.00
94,480.00
129,910.00
129,910.00
118,100.00
88,575.00
17,715.00
10,038.50
10,038.50
23,108,390.80
33,087,014.10
16,805,724.48
23,948,157.38
7,050,570.00
552,265.13
568,946.75
50,974,735.35
2,216,500.80
9,325,176.00
18,571,933.60
10,405,791.00
4,251,600.00
9,271,145.25
19,031,933.10
9,307,998.36
5,840,399.30
1.74%
2.50%
1.27%
1.81%
0.53%
0.04%
0.04%
3.85%
0.17%
0.70%
1.40%
0.79%
0.32%
0.70%
1.44%
0.70%
0.44%
355.76
533.64
711.50
1,067.26
398.00
2.18
2.35
256.41
13.25
88.83
128.66
48.06
32.40
94.20
966.91
834.51
349.08
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
60.00%
60.00%
90.00%
90.00%
60.00%
90.00%
90.00%
90.00%
90.00%
60.00%
64.10
3.31
12.02
232.72
355.76
533.64
711.50
1,067.26
398.00
2.18
2.35
320.51
16.56
88.83
128.66
60.08
32.40
94.20
966.91
834.51
581.80
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
75.00%
75.00%
90.00%
90.00%
75.00%
90.00%
90.00%
90.00%
90.00%
100.00%
1.00
6.00
4.00
2.00
1.00
10.00
4.00
2.00
4.00
4.00
4.00
0.80
360.00
204.00
24.00
229.53
240.00
20.00
1.00
2.00
128.10
4.00
24.00
56.00
7.32
18.72
210.00
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
m2
m1
m1
m2
m2
m2
m1
unit
unit
unit
m1
m2
unit
m2
m'
m2
m2
m1
2,371,059.21
1,770,209.11
1,073,869.13
1,023,062.51
1,023,062.51
145,735.40
2,598,200.00
1,588,467.68
1,389,445.56
1,009,186.23
1,318,585.56
354,300.00
14,762.50
14,762.50
88,575.00
11,219.50
76,765.00
383,825.00
2,952,500.00
1,771,500.00
170,064.00
413,350.00
30,706.00
41,335.00
129,910.00
129,910.00
29,525.00
Sub Total
2,371,059.21
10,621,254.65
4,295,476.51
2,046,125.02
1,023,062.51
1,457,354.00
10,392,800.00
3,176,935.35
5,557,782.22
4,036,744.92
5,274,342.22
283,440.00
5,314,500.00
3,011,550.00
2,125,800.00
2,575,211.84
18,423,600.00
7,676,500.00
2,952,500.00
3,543,000.00
21,785,198.40
1,653,400.00
736,944.00
2,314,760.00
950,941.20
2,431,915.20
6,200,250.00
376,550,728.64
0.18%
0.80%
0.32%
0.15%
0.08%
0.11%
0.00%
0.78%
0.24%
0.42%
0.30%
0.40%
0.02%
0.40%
0.23%
0.16%
0.19%
1.39%
0.58%
0.22%
0.27%
0.00%
0.00%
1.64%
0.12%
0.06%
0.17%
0.07%
0.18%
0.47%
28.42%
0.90
5.40
3.60
1.80
0.90
10.00
4.00
1.80
3.60
3.60
3.60
0.80
360.00
204.00
120.00
128.10
24.00
-
90.00%
90.00%
90.00%
90.00%
90.00%
100.00%
0.00%
100.00%
90.00%
90.00%
90.00%
90.00%
100.00%
100.00%
100.00%
0.00%
0.00%
50.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
0.00%
100.00%
0.00%
0.00%
0.00%
0.00%
22.36%
229.53
120.00
-
0.90
5.40
3.60
1.80
0.90
10.00
4.00
1.80
3.60
3.60
3.60
0.80
360.00
204.00
229.53
240.00
128.10
24.00
-
90.00%
90.00%
90.00%
90.00%
90.00%
100.00%
0.00%
100.00%
90.00%
90.00%
90.00%
90.00%
100.00%
100.00%
100.00%
0.00%
100.00%
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
0.00%
100.00%
0.00%
0.00%
0.00%
0.00%
24.15%
1.00
286.00
286.00
70.40
343.56
20.00
unit
m2
m2
m1
m2
unit
43,106,500.00
153,530.00
118,100.00
73,222.00
59,050.00
177,150.00
Sub Total
43,106,500.00
43,909,580.00
33,776,600.00
5,154,828.80
20,287,218.00
3,543,000.00
149,777,726.80
3.25%
3.31%
2.55%
0.39%
1.53%
0.27%
11.30%
1.00
286.00
286.00
56.32
343.56
5.00
100.00%
100.00%
100.00%
80.00%
100.00%
25.00%
11.03%
14.08
15.00
1.00
286.00
286.00
70.40
343.56
20.00
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
11.30%
34.30
7.65
m3
m3
25,982.00
7,086.00
891,182.60
54,236.24
0.07%
0.00%
34.30
7.65
100.00%
100.00%
34.30
7.65
100.00%
100.00%
1.76
29.31
16.00
m3
m3
m2
112,195.00
16,534.00
8,267.00
Sub Total
197,911.98
484,611.54
132,272.00
1,760,214.36
0.01%
0.04%
0.01%
0.13%
1.76
29.31
8.00
100.00%
100.00%
50.00%
0.13%
1.60
1.76
29.31
9.60
100.00%
100.00%
60.00%
0.13%
5.65
3,007.06
80.00
0.88
m3
kg
m2
m3
35,430.00
679.08
26,572.50
53,145.00
200,250.36
2,042,016.67
2,125,800.00
46,873.89
0.02%
0.15%
0.16%
0.00%
5.65
3,007.06
80.00
0.88
100.00%
100.00%
100.00%
100.00%
5.65
3,007.06
80.00
0.88
100.00%
100.00%
100.00%
100.00%
24.00
3,402.24
24.00
m3
kg
m2
44,287.50
708.60
53,145.00
1,062,900.00
2,410,827.26
1,275,480.00
0.08%
0.18%
0.10%
24.00
3,402.24
24.00
100.00%
100.00%
100.00%
24.00
3,402.24
24.00
100.00%
100.00%
100.00%
0.72
127.00
0.98
m3
kg
m2
44,287.50
708.60
53,145.00
31,887.00
89,993.79
52,039.58
0.00%
0.01%
0.00%
0.72
127.00
0.98
100.00%
100.00%
100.00%
0.72
127.00
0.98
100.00%
100.00%
100.00%
1.19
0.88
m3
m3
53,145.00
53,145.00
Sub Total
63,242.55
46,873.89
9,448,184.99
0.00%
0.00%
0.71%
1.19
0.88
100.00%
100.00%
0.71%
1.19
0.88
100.00%
100.00%
0.71%
4,133.87
119.89
0.00%
60.00%
60.00%
El. +5.00
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
II.4
228.00
El. +11.50
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
III.2
- Formwork
Concrete Slab
- Concrete K-250
- Reinforcement Bar
- Formwork
Concrete Slab
- Concrete K-250
- Reinforcement Bar
- Formwork
0.00%
15.00%
15.00%
15.00%
40.00%
100.00%
50.00%
1.79%
20.00%
75.00%
0.28%
10.00%
0.00%
0.00%
45/45
22.48
6,889.78
199.82
m3
kg
m2
82,670.00
708.60
100,385.00
1,858,173.59
4,882,101.58
20,058,983.90
0.14%
0.37%
1.51%
2,755.91
79.93
0.00%
40.00%
40.00%
1,377.96
39.96
2.54
613.91
33.90
m3
kg
m2
82,670.00
708.60
100,385.00
210,229.81
435,013.53
3,402,869.80
0.02%
0.03%
0.26%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
4.32
762.01
5.88
m3
kg
m2
82,670.00
708.60
100,385.00
357,134.40
539,962.72
589,781.95
0.03%
0.04%
0.04%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.55
102.16
5.50
m3
kg
m2
82,670.00
708.60
100,385.00
45,468.50
72,392.35
552,117.50
0.00%
0.01%
0.04%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.13
m3
82,670.00
10,416.42
0.00%
0.00%
0.00%
20.00%
20.00%
dia. 30 cm
30/40
20/30
15/20
III.3
1
2
3
4
5
6
7
8
9
10
11
III.4
1
- Reinforcement Bar
- Formwork
Beam
- Concrete K-250
- Reinforcement Bar
- Formwork
Concrete Slab, thickness t = 12 cm
- Concrete K-250
- Reinforcement Bar
- Formwork
Architectural and Finishing Work
Brick Masonry
Plaster Work with cement coating
Wooden Door P-3
Window
Ceramic floor tile, 40 x 40 cm
Exterior Wall Painting
Interior Wall Painting
Hand Rail
Step Stair
Concrete List Profil
Bouvenlight J1
Miscellaneous Work
Dome of Tower
Material : Stainless steel
41.72
1.68
kg
m2
708.60
100,385.00
29,560.01
168,604.64
0.00%
0.01%
0.00%
0.00%
0.00%
0.00%
1.12
369.05
11.23
m3
kg
m2
82,670.00
708.60
100,385.00
92,838.41
261,508.29
1,127,323.55
0.01%
0.02%
0.09%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.68
144.62
16.77
m3
kg
m2
82,670.00
708.60
94,480.00
Sub Total
138,637.59
102,480.91
1,584,429.60
36,520,029.06
0.01%
0.01%
0.12%
2.76%
0.00%
0.00%
0.00%
0.75%
0.00%
0.00%
0.00%
1.13%
195.55
393.60
1.00
32.49
230.06
229.64
32.50
45.00
39.00
4.00
m2
m2
unit
unit
m2
m2
m2
m1
nos
m1
bh
62,002.50
22,439.00
2,112,809.00
141,720.00
20,077.00
11,219.50
206,675.00
32,477.50
18,453.13
118,100.00
Sub Total
12,124,588.88
8,831,990.40
2,112,809.00
4,604,482.80
4,618,914.62
2,576,445.98
6,716,937.50
1,461,487.50
719,671.88
472,400.00
44,239,728.55
0.92%
0.67%
0.16%
0.00%
0.35%
0.35%
0.19%
0.51%
0.11%
0.05%
0.04%
3.34%
0.60
138.04
137.78
-
0.00%
0.00%
60.00%
0.00%
0.00%
60.00%
60.00%
0.00%
0.00%
0.00%
0.00%
0.42%
0.60
138.04
137.78
-
0.00%
0.00%
60.00%
0.00%
0.00%
60.00%
60.00%
0.00%
0.00%
0.00%
0.00%
0.42%
0.90
90.00%
0.90
90.00%
20/35
1.00
unit
12,991,000.00
1.1
1
2
1.2
1
1.3
1
1.4
1
6
2
2.1
1
2
3
4
5
6
7
8
9
10
11
12
13
3
3.1
1
3.2
1
0.00%
12,991,000.00
0.98%
12,991,000.00
0.98%
174,345.13
265,725.00
31,382,122.50
3,985,875.00
2.37%
0.30%
135.00
-
75.00%
0.00%
45.00
11.25
16,527.92
17,992.42
20,014.82
31,591.34
578,477.12
539,772.51
400,296.41
631,826.73
0.04%
0.04%
0.03%
0.05%
35.00
30.00
20.00
20.00
100.00%
100.00%
100.00%
100.00%
232,227.71
161,980.06
161,980.06
464,455.41
809,900.28
161,980.06
0.04%
0.06%
0.01%
0.60
1.50
0.30
30.00%
30.00%
30.00%
0.60
1.50
0.30
22,971.63
41,970.38
65,908.07
232,227.71
332,650.50
372,015.00
229,716.31
671,526.05
1,647,701.68
696,683.12
665,301.00
372,015.00
0.02%
0.05%
0.12%
0.05%
0.05%
0.03%
10.00
16.00
25.00
0.90
0.60
0.30
100.00%
100.00%
100.00%
30.00%
30.00%
30.00%
0.90
0.60
-
16,527.92
17,992.42
20,014.82
31,591.34
578,477.12
539,772.51
400,296.41
631,826.73
0.04%
0.04%
0.03%
0.05%
35.00
30.00
20.00
20.00
100.00%
100.00%
100.00%
100.00%
232,227.71
161,980.06
161,980.06
464,455.41
809,900.28
161,980.06
0.04%
0.06%
0.01%
0.60
1.50
0.30
30.00%
30.00%
30.00%
0.60
1.50
0.30
22,971.63
41,970.38
65,908.07
232,227.71
332,650.50
372,015.00
229,716.31
671,526.05
1,647,701.68
696,683.12
665,301.00
372,015.00
0.02%
0.05%
0.12%
0.05%
0.05%
0.03%
10.00
16.00
25.00
0.90
0.60
0.30
100.00%
100.00%
100.00%
30.00%
30.00%
30.00%
0.90
0.60
-
3,543,000.00
7,086,000.00
0.53%
0.00%
159,435.00
98,325.34
47,766.73
31,666.15
3,188,700.00
19,665,067.20
955,334.52
633,323.06
0.24%
1.48%
0.07%
0.05%
12.00
180.00
20.00
20.00
60.00%
90.00%
100.00%
100.00%
8.00
20.00
-
957,708.33
2,289,959.00
549,165.00
1,915,416.66
11,449,795.00
1,098,330.00
0.14%
0.86%
0.08%
0.00%
0.00%
0.00%
36,670,050.00
36,670,050.00
2.77%
0.60
7,015,140.00
7,015,140.00
0.53%
957,708.33
321,822.50
414,531.00
545,622.00
342,490.00
1,594,350.00
5,746,249.98
3,218,225.00
1,243,593.00
1,636,866.00
1,027,470.00
1,594,350.00
0.43%
0.24%
0.09%
0.12%
0.08%
0.12%
2,254,187.69
2,909,747.80
9,660,804.39
1,722,596.27
3,671,105.43
2,415,201.69
8,794,322.41
563,547.22
295,250.00
161,014.00
177,150.00
228,523.50
2,952,500.00
2,254,187.69
2,909,747.80
9,660,804.39
1,722,596.27
3,671,105.43
2,415,201.69
8,794,322.41
3,381,283.31
295,250.00
483,041.99
1,062,900.00
685,570.50
2,952,500.00
0.17%
0.22%
0.73%
0.13%
0.28%
0.18%
0.66%
0.26%
0.02%
0.04%
0.08%
0.05%
0.22%
4,251,600.00
4,251,600.00
0.32%
0.00%
354,300.00
4,251,600.00
0.32%
3.60
30.00%
3.60
Sub Total
IV
IV.1
1
0.38%
0.88%
0.00%
25.00%
75.00%
0.88%
180.00
11.25
100.00%
75.00%
35.00
30.00
20.00
20.00
100.00%
100.00%
100.00%
100.00%
1.20
3.00
0.60
60.00%
60.00%
60.00%
10.00
16.00
25.00
1.80
1.20
0.30
100.00%
100.00%
100.00%
60.00%
60.00%
30.00%
35.00
30.00
20.00
20.00
100.00%
100.00%
100.00%
100.00%
1.20
3.00
0.60
60.00%
60.00%
60.00%
10.00
16.00
25.00
1.80
1.20
0.30
100.00%
100.00%
100.00%
60.00%
60.00%
30.00%
0.00%
40.00%
10.00%
20.00
200.00
20.00
20.00
100.00%
100.00%
100.00%
100.00%
1.20
3.00
1.20
60.00%
60.00%
60.00%
1.20
3.00
1.20
60.00%
60.00%
60.00%
60.00%
0.40
40.00%
1.00
100.00%
0.60
60.00%
0.40
40.00%
1.00
100.00%
6.00
1.80
1.80
1.80
-
0.00%
60.00%
60.00%
60.00%
60.00%
0.00%
6.00
4.00
1.20
1.20
1.20
-
100.00%
40.00%
40.00%
40.00%
40.00%
6.00
10.00
3.00
3.00
3.00
-
100.00%
100.00%
100.00%
100.00%
100.00%
0.00%
6.00
3.00
-
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
100.00%
100.00%
0.00%
0.60
1.80
-
0.60
1.80
6.00
3.00
-
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
60.00%
60.00%
100.00%
100.00%
0.00%
30.00%
30.00%
30.00%
30.00%
30.00%
30.00%
30.00%
30.00%
30.00%
30.00%
60.00%
60.00%
30.00%
0.00%
7.20
60.00%
2
3
4
5
6
7
8
9
3.3
1
2
IV.2
1
1.1
1
2
2
2.1
1
2
2.2
1
IV.3
1
1
2
3
2
2.1
1
2.2
1
2
v
1
2
3
4
5
6
7
8
15.00
4.00
1.00
6.00
15.00
10.00
33.00
10.00
unit
unit
unit
unit
unit
unit
ttk
ttk
454,685.00
248,010.00
1,328,625.00
37,201.50
47,830.50
30,115.50
186,598.00
207,856.00
6,820,275.00
992,040.00
1,328,625.00
223,209.00
717,457.50
301,155.00
6,157,734.00
2,078,560.00
0.51%
0.07%
0.10%
0.02%
0.05%
0.02%
0.46%
0.16%
4.50
1.20
0.30
1.80
4.50
3.00
33.00
10.00
30.00%
30.00%
30.00%
30.00%
30.00%
30.00%
100.00%
100.00%
4.50
1.20
0.30
1.80
4.50
3.00
-
4.00
1.00
unit
ttk
608,215.00
2,657,250.00
Sub Total
2,432,860.00
2,657,250.00
227,752,088.22
0.18%
0.20%
17.19%
1.20
0.30
30.00%
30.00%
7.73%
0.30
2.00
2.00
unit
unit
251,907.30
286,392.50
503,814.60
572,785.00
0.04%
0.04%
0.00%
0.00%
1.00
1.00
unit
ttk
885,750.00
1,003,850.00
885,750.00
1,003,850.00
0.07%
0.08%
1.00
ttk
3,247,750.00
Sub Total
3,247,750.00
6,213,949.60
0.25%
0.47%
30.00%
30.00%
30.00%
30.00%
30.00%
30.00%
9.00
2.40
0.60
3.60
9.00
6.00
33.00
10.00
60.00%
60.00%
60.00%
60.00%
60.00%
60.00%
100.00%
100.00%
1.20
0.60
30.00%
60.00%
11.97%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
99.75
152.00
2.40
95.00%
95.00%
0.00%
60.00%
18.00
18.00
60.00%
60.00%
150.00
60.00%
9.00
0.00%
100.00%
2.71%
108.00
1.00
109.08
0.75
-
0.00%
60.00%
100.00%
60.00%
0.00%
0.00%
75.00%
0.00%
5.43%
74.11%
30.00%
4.24%
0.00%
105.00
160.00
2.00
4.00
m1
m1
unit
unit
26,572.50
17,992.42
295,250.00
135,815.00
2,790,112.50
2,878,786.70
590,500.00
543,260.00
0.21%
0.22%
0.04%
0.04%
99.75
152.00
-
95.00%
95.00%
0.00%
0.00%
2.40
30.00
30.00
m1
m1
174,345.13
206,675.00
5,230,353.75
6,200,250.00
0.39%
0.47%
18.00
18.00
60.00%
60.00%
250.00
m1
146,444.00
36,611,000.00
2.76%
0.00%
150.00
9.00
9.00
unit
ttk
590,500.00
147,625.00
Sub Total
5,314,500.00
1,328,625.00
61,487,387.95
0.40%
0.10%
4.64%
13.50
0.00%
150.00%
1.07%
(4.50)
855.70
180.00
1.00
181.80
7.56
1.00
1.00
-
m2
m1
unit
m1
m2
ls
unit
m2
76,765.00
64,955.00
3,543,000.00
501,925.00
708,600.00
9,357,500.00
8,857,500.00
Sub Total
65,687,810.50
11,691,900.00
3,543,000.00
91,249,965.00
5,357,016.00
9,357,500.00
8,857,500.00
195,744,691.50
1,325,000,000.00
4.96%
0.88%
0.27%
6.89%
0.40%
0.71%
0.67%
0.00%
14.77%
100.00%
45.00
0.85
81.81
0.50
-
0.00%
25.00%
85.00%
45.00%
0.00%
0.00%
50.00%
0.00%
3.88%
64.22%
63.00
0.15
27.27
0.25
-
60.00%
60.00%
-50.00%
1.63%
35.00%
15.00%
15.00%
25.00%
1.55%
9.90%
MENYETUJUI,
DIPERIKSA OLEH,
DIPERIKSA OLEH,
DIBUAT OLEH,
SEPTAVIANTO, ST.
( PROJECT ENGINEER )
Ir. PRIYONO
( PROJECT MANAGER )
HARIS B.
( QS )