Professional Documents
Culture Documents
Contract Change Order
Contract Change Order
CCCCCC
CCCCC -C
PROGRAM
KEGIATAN
SUMBER DANA
TAHUN ANGGARAN
:
:
:
:
NO.
URAIAN PEKERJAAN
SAT
HARGA SATUAN
JUMLAH HARGA
Rp.
Rp.
I
PERSIAPAN
Ls
4,682,100.00
1.00
4,682,100.00
Pengukuran/Pemasangan Bouwplank
Ls
10,300,000.00
1.00
10,300,000.00
Ls
30,000,000.00
1.00
30,000,000.00
Ls
11,550,000.00
1.00
11,550,000.00
Ls
27,000,000.00
1.00
27,000,000.00
Bh
1,500,000.00
1.00
1,500,000.00
Bh
276,225,000.00
1.00
276,225,000.00
Ls
37,500,000.00
1.00
37,500,000.00
SUB JUMLAH I
II
398,757,100.00
832,340.00
330,979.00
300.00
99,293,700.00
74,621.08
1,475.00
110,066,261.79
titik
697,403.31
70.00
48,820,184.43
titik
586,224.89
40.00
23,448,995.60
titik
30,000,000.00
2.00
1,175.00
SUB JUMLAH II
III
978,001,382.75
60,000,000.00
1,319,630,524.58
BETON TRESTLE
1 Cor Beton Isi Tiang Pancang spoon pile dia. 45 cm
m3
21,828,718.57
4.59
100,132,261.25
m3
15,365,810.47
38.93
598,175,635.83
m3
8,308,133.25
75.66
628,583,392.01
KONTRAK
NO.
URAIAN PEKERJAAN
SAT
HARGA SATUAN
Rp.
Rp.
4 Beton Balok Memanjang Trestle 60 x 88 Precast
m3
8,429,435.31
71.13
599,578,990.12
m3
8,108,105.24
57.18
463,650,494.55
m3
8,095,329.89
74.39
602,180,055.03
m3
6,692,730.00
49.70
332,599,609.45
m3
2,237,730.00
84.85
189,865,538.84
9 Kerb
m3
8,817,194.77
6.37
56,172,760.78
3,570,938,737.87
2,398,496.98
2,226.00
5,339,054,277.48
832,340.00
8,961.00
7,458,598,740.00
74,621.08
8,961.00
668,679,497.88
titik
697,403.31
565.00
394,032,870.15
titik
586,224.89
289.00
169,418,993.21
-
titik
30,000,000.00
2.00
SUB JUMLAH IV
V
JUMLAH HARGA
60,000,000.00
14,089,784,378.72
BETON DERMAGA
1 Beton Isi Tiang Pancang Spoon pile dia. 45 cm
m3
21,828,718.57
164.74
3,595,982,014.61
m3
9,987,556.60
144.03
1,438,498,909.89
m3
15,365,810.47
106.36
1,634,353,699.13
m3
13,541,898.33
60.02
812,730,569.93
m3
12,831,342.33
27.90
357,994,450.90
m3
12,831,342.33
71.68
919,699,292.56
m3
8,108,105.24
280.59
2,275,036,221.15
m3
8,085,915.42
264.50
2,138,732,553.48
m3
9,176,280.42
301.70
2,768,505,826.09
m3
8,094,205.14
311.91
2,524,699,140.03
m3
12,507,599.27
19.32
241,615,548.90
KONTRAK
NO.
URAIAN PEKERJAAN
SAT
HARGA SATUAN
JUMLAH HARGA
Rp.
Rp.
12 Pemasangan Precast Balok , Slab dan kerb dari Sungai
m3
11,154,550.00
530.87
5,921,601,457.59
m3
3,729,550.00
154.39
575,815,294.29
14 Kerb
m3
8,817,194.77
5.63
49,658,440.94
SUB JUMLAH V
VI
25,254,923,419.47
PEKERJAAN LAIN-LAIN
2 Pasang Cleat Besi beton
bh
250,000.00
23.00
5,750,000.00
3 Cat Kerb
m2
76,917.72
172.75
13,287,536.13
561,292.05
213.00
119,555,206.65
bh
14,078,443.98
9.00
126,705,995.86
bh
1,590,200.99
465.00
739,443,460.35
1,329,122.48
456.85
607,209,604.99
622,000.00
4,430.50
2,755,771,000.00
10 Pengecatan Besi
m2
76,917.72
2,640.62
203,110,785.92
436,500.00
690.00
301,185,000.00
SUB JUMLAH VI
VII
4,872,018,589.89
PEKERJAAN PONTON
2,398,496.98
576.00
1,381,534,260.48
832,340.00
576.00
479,427,840.00
74,621.08
576.00
42,981,742.08
Bh
697,403.31
84.00
58,581,878.04
Bh
293,112.44
12.00
3,517,349.28
622,000.00
273.60
170,179,200.00
m2
76,917.72
266.77
8 Pengecatan Besi
SUB JUMLAH VII
VIII
20,519,678.60
2,156,741,948.48
1 Galian Tanah
m3
37,145.00
19.60
728,042.00
26,257.00
142.48
3,741,097.36
6 Urugan Pasir
m3
195,657.00
6.60
1,291,336.20
m3
1,287,887.94
6.60
8,500,060.40
KONTRAK
NO.
URAIAN PEKERJAAN
SAT
HARGA SATUAN
Rp.
Rp.
9 Beton Plat Ijak
m3
8,748,671.57
33.40
292,205,630.44
306,466,166.40
m3
960,201.00
22.00
21,124,422.00
21,124,422.00
SUB JUMLAH IX
JUMLAH HARGA
PEKERJAAN JALAN
1 Galian tanah
m3
37,145.00
541.50
20,114,017.50
m2
8,203.47
1,393.60
11,432,355.79
m3
283,500.00
696.80
197,542,800.00
229,089,173.29
52,219,474,460.70
HANGE ORDER-3
BOBOT
%
TERTAGIH 2014
SELISIH
KEUANGAN
0.0090
0.0197
0.0575
0.0221
0.0517
0.0029
0.5290
0.0718
0.7636
1.8729
0.1902
0.2108
0.0935
0.0449
0.1149
2.5271
0.1918
1.1455
1.2037
77.0901
(1.4313)
(11,891,431.122156)
HANGE ORDER-3
BOBOT
%
TERTAGIH 2014
SELISIH
KEUANGAN
1.1482
0.8879
1.1532
0.6369
0.3636
49.6957
133.0023
(48.1550)
(107,757,795.843638)
361.9670
(50.0526)
(405,136,012.240417)
0.1076
6.8383
10.2243
14.2832
1.2805
0.7546
0.3244
0.1149
26.9819
6.8863
2.7547
3.1298
1.5564
0.6856
1.7612
4.3567
4.0957
5.3017
4.8348
0.4627
HANGE ORDER-3
BOBOT
%
11.3398
TERTAGIH 2014
SELISIH
KEUANGAN
497.4309
1.1027
0.0951
48.3630
0.0110
0.0255
0.2290
0.2426
1.4160
1.1628
5.2773
0.3890
0.5768
9.3299
2.6456
0.9181
0.0823
0.1122
0.0067
0.3259
0.0393
4.1302
0.0014
0.0072
0.0025
0.0163
(524,785,239.206211)
HANGE ORDER-3
BOBOT
%
0.5596
0.5869
0.0405
0.0405
0.0385
0.0219
0.3783
0.4387
100.0000
TERTAGIH 2014
SELISIH
KEUANGAN