PERHITUNGAN PEKERJAAN TAMBAH KURANG ( CCO ) ADDENDUM

PEKERJAAN : PEMBANGUNAN RUANG KELAS

LOKASI : KOTA YOGYAKARTA
TH. ANGGARAN : 2008

Harga Kontrak Pekerjaan Pengurangan Pekerjaan Tambah Harga Kontrak Baru ( CCO ) / Addendum
No Macam Pekerjaan Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga
Rp. Rp. Rp. Rp.

I. PEKERJAAN PERSIAPAN
1 Papan nama pekerjaan 1.00 ls 295,800.00 295,800.00 1.00 ls 295,800.00 295,800.00
2 Uitset dan bouplank 1.00 ls 10,000.00 10,000.00 1.00 ls 10,000.00 10,000.00
3 Pembersihan lokasi 1.00 ls 200,000.00 200,000.00 1.00 ls 200,000.00 200,000.00
505,800.00 505,800.00
II. PEKERJAAN TANAH
1 Galian tanah pondasi 47.25 m3 30,800.00 1,455,300.00 47.25 m3 30,800.00 1,455,300.00
2 Urug tanah kembali 15.75 m3 8,500.00 133,875.00 15.75 m3 8,500.00 133,875.00
3 Urug pasir bawah pondasi 4.50 m3 111,300.00 500,850.00 4.50 m3 111,300.00 500,850.00
4 Urug pasir bawah lantai 8.40 m3 111,300.00 934,920.00 8.40 m3 111,300.00 934,920.00
3,024,945.00 3,024,945.00
III. PEKERJAAN PASANGAN DAN PLESTERAN
1 Pasang batu kosong bawah pondasi 9.00 m3 130,000.00 1,170,000.00 9.00 m3 130,000.00 1,170,000.00
1 Pasang pondasi batu 1:3:10 18.56 m3 408,700.00 7,586,493.75 2.98 m3 408,700.00 1,217,926.00 15.58 m3 408,700.00 6,368,567.75
2 Pasang batu merah 1:4 11.25 m2 69,900.00 786,375.00 1.87 m2 69,900.00 130,713.00 9.38 m2 69,900.00 655,662.00
3 Pasang batu merah 1:3:10 122.32 m2 64,100.00 7,840,494.06 23.98 m2 64,100.00 1,537,118.00 146.30 m2 64,100.00 9,377,612.06
4 Plesteran 1:4 22.50 m2 29,600.00 666,000.00 3.54 m2 29,600.00 104,784.00 26.04 m2 29,600.00 770,784.00
5 Plesteran 1:3:10 244.63 m2 25,100.00 6,140,293.32 47.96 m2 47.96 2,300.16 292.59 m2 25,100.00 7,344,089.32
6 Sponengan 81.34 m' 6,500.00 528,684.00 81.34 m' 6,500.00 528,684.00
24,718,340.13 1,348,639.00 1,644,202.16 26,215,399.13
 Harga Kontrak Pekerjaan Pengurangan Pekerjaan Tambah Harga Kontrak Baru ( CCO ) / Addendum
No Macam Pekerjaan Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga
Rp. Rp. Rp. Rp.

IV. PEKERJAAN BETON BERTULANG

1 Beton sloof 15/20 1.35 m3 4,209,200.00 5,682,420.00 0.12 m3 4,209,200.00 505,104.00 1.47 m3 4,209,200.00 6,187,524.00
2 Beton kolom 15/15 1.02 m3 6,404,800.00 6,556,914.00 0.07 m3 6,404,800.00 468,798.84 1.10 m3 6,404,800.00 7,025,712.84
3 Beton balok latai 15/20 0.72 m3 5,770,300.00 4,154,616.00 0.21 m3 5,770,300.00 1,211,763.00 0.51 m3 5,770,300.00 2,942,853.00
4 Beton ringbalk 15/20 1.35 m3 5,770,300.00 7,789,905.00 0.01 m3 5,770,300.00 57,703.00 1.34 m3 5,770,300.00 7,732,202.00
5 Beton konsol 0.54 m3 5,136,900.00 2,773,926.00 0.06 5,136,900.00 295,563.16 0.60 m3 5,136,900.00 3,069,489.16
6 Dook pintu 4.00 bh 10,000.00 40,000.00 4.00 bh 10,000.00 40,000.00
26,997,781.00 1,269,466.00 1,269,466.00 973,902.84 26,997,781.00
V. PEKERJAAN KAYU 295,563.16
1 Kusen pintu dan jendela kayu bengkirai 0.73 m3 11,122,400.00 8,072,193.02 295,563.16 (295,563.16) 0.06 0.73 m3 11,122,400.00 8,072,193.02
2 Daun pintu panil kayu 4.80 m3 578,600.00 2,777,280.00 (0.07) 4.80 m3 578,600.00 2,777,280.00
3 Daun jendela kaca 7.41 m3 386,600.00 2,864,706.00 7.41 m3 386,600.00 2,864,706.00
4 Krepyak 23.40 m' 28,800.00 673,920.00 23.40 m' 28,800.00 673,920.00
5 Kuda-kuda kayu 1.80 m3 10,172,200.00 18,309,960.00 1.80 m3 10,172,200.00 18,309,960.00
6 Gording, nok, murplat kayu bengkirai 8/12 1.35 m3 9,805,400.00 13,272,589.44 1.35 m3 9,805,400.00 13,272,589.44
7 Usuk kayu bengkirai 5/7 cm reng jati 2/3 cm 126.00 m3 43,100.00 5,430,600.00 126.00 m3 43,100.00 5,430,600.00
8 Papan ruiter 35.00 m3 42,500.00 1,487,500.00 35.00 m3 42,500.00 1,487,500.00
9 Papan lisplang 2/20 44.00 m' 55,400.00 2,437,600.00 44.00 m' 55,400.00 2,437,600.00
55,326,348.46 55,326,348.46
VI. PEKERJAAN ATAP DAN PLAPOND
1 Genteng paris 126.00 m2 68,700.00 8,656,200.00 126.00 m2 68,700.00 8,656,200.00
2 Kerpus 35.00 m' 67,000.00 2,345,000.00 35.00 m' 67,000.00 2,345,000.00
3 Plafond eternit 120.00 m2 114,300.00 13,716,000.00 120.00 m2 114,300.00 13,716,000.00
24,717,200.00 24,717,200.00
VII. PEKERJAAN LANTAI
1 Lantai keramik 30/30 102.00 m2 124,200.00 12,668,400.00 102.00 m2 124,200.00 12,668,400.00
2 Plint keramik 10/30 60.00 m' 15,000.00 900,000.00 60.00 m' 15,000.00 900,000.00
13,568,400.00 13,568,400.00
VIII. PEKERJAAN BESI, KACA DAN INSTALASI LISTRIK
1 Angkur dan bout 10.00 kg 13,000.00 130,000.00 10.00 kg 13,000.00 130,000.00
2 Kaca bening 5 mm 9.88 m2 89,400.00 883,272.00 9.88 m2 89,400.00 883,272.00
3 Lampu SL 20 Watt 13.00 ttk 300,000.00 3,900,000.00 13.00 ttk 300,000.00 3,900,000.00
4 Stop kontak 2.00 ttk 250,000.00 500,000.00 2.00 ttk 250,000.00 500,000.00
5 Box sekering 1.00 ttk 150,000.00 150,000.00 1.00 ttk 150,000.00 150,000.00
5,563,272.00 5,563,272.00
IX. PEKERJAAN PENGGANTUNG DAN PENGUNCI
1 Slot tanam 1.00 bh 82,600.00 82,600.00 1.00 bh 82,600.00 82,600.00
2 Engsel pintu 12.00 bh 27,000.00 324,000.00 12.00 bh 27,000.00 324,000.00
3 Grendel pintu 4.00 bh 13,800.00 55,200.00 4.00 bh 13,800.00 55,200.00
4 Engsel jendela 12.00 bh 20,900.00 250,800.00 12.00 bh 20,900.00 250,800.00
5 Kait angin jendela 12.00 bh 17,400.00 208,800.00 12.00 bh 17,400.00 208,800.00
6 Handel jendela 6.00 bh 16,600.00 99,600.00 6.00 bh 16,600.00 99,600.00
7 Grendel jendela 6.00 bh 13,800.00 82,800.00 6.00 bh 13,800.00 82,800.00
1,103,800.00 1,103,800.00
 Harga Kontrak Pekerjaan Pengurangan Pekerjaan Tambah Harga Kontrak Baru ( CCO ) / Addendum
No Macam Pekerjaan Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga Volume Harga Satuan Jumlah Harga
Rp. Rp. Rp. Rp.

X. PEKERJAAN CAT-CATAN
1 Cat tembok 267.13 m2 9,800.00 2,617,905.36 267.13 m2 9,800.00 2,617,905.36
2 Cat kayu 36.29 m2 29,500.00 1,070,496.00 36.29 m2 29,500.00 1,070,496.00
3 Cat plafond 120.00 m2 9,800.00 1,176,000.00 120.00 m2 9,800.00 1,176,000.00
4,864,401.36 4,864,401.36

Jumlah 160,390,287.95 2,470,323.38 2,765,886.58 160,685,851.15

Dibulatkan 160,390,000.00 2,470,000.00 2,765,000.00 160,685,000.00