DAFTAR USULAN PEKERJAAN TAMBAH KURANG

KEGIATAN : REHABILITASI TOTAL GEDUNG PUSKESMAS AMANDEMEN KE : I (Satu)

PEKERJAAN : REHABILITASI TOTAL GEDUNG PUSKESMAS KARAWANG KOTA TANGGAL : Tgl 2 Desember 2019
LOKASI : KECAMATAN KARAWANG BARAT KABUPATEN KARAWANG
KONTRAKTOR : CV MULTI CIPTA SEJAHTERA
KONTRAK NO. :
TANGGAL :

SESUAI KONTRAK PEKERJAAN TAMBAH PEKERJAAN KURANG KONTRAK AMANDEMEN

Ket.
NO. URAIAN PEKERJAAN SAT.
Harga Satuan Jml. Harga Harga Satuan Jml. Harga Harga Satuan Jml. Harga Jml. Harga (Perubahan)
Volume Volume Volume Volume
(Rp) (Rp) (Rp) (Rp) (Rp) (Rp) (Rp)
1 2 3 4 5 6 8 5 9 11 5 12 14 15 17

PEKERJAAN PERSIAPAN
1 Pekerjaan Bowplank M1 176.40 31,500.00 5,556,600.00 0.00 0.00 0.00 0.00 176.40 5,556,600.00
2 Air kerja Bulan 6.00 1,000,000.00 6,000,000.00 0.00 0.00 0.00 0.00 6.00 6,000,000.00
3 Listrik kerja Bulan 6.00 1,500,000.00 9,000,000.00 0.00 0.00 0.00 0.00 6.00 9,000,000.00
4 Pembersihan dan Perataan Lahan M2 2,972.26 10,000.00 29,722,600.00 0.00 0.00 0.00 0.00 2,972.26 29,722,600.00
5 Rencana Keselamatan Konstruksi (RKK) Paket 1.00 17,141,000.00 17,141,000.00 0.00 0.00 0.00 0.00 1.00 17,141,000.00
0.00 0.00 0.00 -
PEKERJAAN PENGURUGAN DAN PENGGALIAN TANAH 0.00 0.00 0.00 -
1 Galian Tanah untuk Pondasi Poer Plat M3 180.00 59,900.00 10,782,000.00 0.00 0.00 0.00 0.00 180.00 10,782,000.00
2 Galian Tanah untuk Pondasi Batu Kali M3 293.40 59,900.00 17,574,660.00 0.00 0.00 0.00 0.00 293.40 17,574,660.00
3 Galian Tanah untuk Septiktank M3 9.00 73,400.00 660,600.00 0.00 0.00 0.00 0.00 9.00 660,600.00
4 Galian Tanah untuk Groundtank M3 25.00 73,400.00 1,835,000.00 0.00 0.00 0.00 0.00 25.00 1,835,000.00
5 Galian Tanah untuk Saluran Air Bekas 3 M3 13.50 73,400.00 990,900.00 0.00 0.00 0.00 0.00 13.50 990,900.00
6 Galian Tanah untuk Saluran Air Kotor 4 M3 21.51 73,400.00 1,578,834.00 0.00 0.00 0.00 0.00 21.51 1,578,834.00
7 Galian Tanah untuk Bak Kontrol M3 2.00 73,400.00 146,800.00 0.00 0.00 0.00 0.00 2.00 146,800.00
Ketinggian 1,1
M untuk
dalam
8 Urugan Tanah Setinggi 1 Meter beserta pemadatan M3 2,785.30 121,300.00 337,856,890.00 0.00 0.00 2,785.30 121,300.00 337,856,890.00 - 0.00
bangunan dan
Luar
Bangunan
- Urugan Tanah Setinggi 1,1 Meter Beserta Pemadatan M3 1,538.92 121,300.00 186,671,238.60 0.00 0.00 1,538.92 186,671,238.60
- Urugan Tanah Setinggi 0,8 Meter Beserta Pemadatan M3 1,801.59 121,300.00 218,532,381.80 0.00 0.00 1,801.59 218,532,381.80
Untuk Saluran
Galian Tanah untuk Saluran Gravel Air
Pembuangan
- Barat M3 9.50 59,900.00 569,050.00 0.00 0.00 9.50 569,050.00
- Utara M3 9.63 59,900.00 576,537.50 0.00 0.00 9.63 576,537.50
- Timur M3 9.50 59,900.00 569,050.00 0.00 0.00 9.50 569,050.00
0.00 0.00 0.00 -
PEKERJAAN STRUKTUR 0.00 0.00 0.00 -
1 Pekerjaan Pondasi Poer Plat ( 150 Kg Besi + Bekisting ) Mutu Beton K-225 M3 10.50 3,565,200.00 37,434,600.00 0.00 0.00 10.50 3,565,200.00 37,434,600.00 - 0.00
- Pekerjaan Pondasi Poer Plat ( 150 Kg Besi + Bekisting ) Mutu Beton K-225 (P1) M3 12.80 3,565,200.00 45,634,560.00 0.00 0.00 12.80 45,634,560.00
- Pekerjaan Pondasi Poer Plat ( 150 Kg Besi + Bekisting ) Mutu Beton K-225 (P2) M3 8.92 3,565,200.00 31,790,888.40 0.00 0.00 8.92 31,790,888.40
- Pekerjaan Pondasi Poer Plat ( 150 Kg Besi + Bekisting ) Mutu Beton K-225 (P3) M3 0.65 3,565,200.00 2,314,706.10 0.00 0.00 0.65 2,314,706.10
2 Pekerjaan Pemasangan Pondasi Batu Belah, campuran 1 PC 3 PP M3 146.70 708,100.00 103,878,270.00 0.00 0.00 0.00 0.00 146.70 103,878,270.00
3 Pekerjaan Sloof Beton Bertulang 15X25 ( 200 Kg Besi + Bekisting ) Mutu Beton K-225 (TB1) M3 14.40 5,908,700.00 85,085,280.00 0.00 0.00 0.00 0.00 14.40 85,085,280.00
4 Pekerjaan Sloof Beton Bertulang 20X40 ( 200 Kg Besi + Bekisting ) Mutu Beton K-225 (TB2) M3 17.72 5,258,100.00 93,173,532.00 0.00 0.00 0.00 0.00 17.72 93,173,532.00
5 Pekerjaan Sloof Beton Bertulang 15X20 ( 200 Kg Besi + Bekisting ) Mutu Beton K-225 (TB3) M3 2.79 6,114,200.00 17,058,618.00 0.00 0.00 0.00 0.00 2.79 17,058,618.00
6 Pekerjaan Kolom Beton Bertulang 40x40 ( 200 Kg Besi + Bekisting ) Mutu Beton K-225 ( K1 ) M3 3.36 3,375,200.00 11,340,672.00 0.00 0.00 0.93 3,375,200.00 3,132,185.60 2.43 8,208,486.40
7 Pekerjaan Kolom Beton Bertulang 40x40 ( 200 Kg Besi + Bekisting ) Mutu Beton K-225 ( K2 ) M3 30.24 3,375,200.00 102,066,048.00 0.00 0.00 8.35 3,375,200.00 28,189,670.40 21.89 73,876,377.60
8 Pekerjaan Kolom Beton Bertulang 15x30 ( 200 Kg Besi + Bekisting ) Mutu Beton K-225 ( K3 ) M3 9.65 6,000,100.00 57,900,965.00 0.00 0.00 0.00 0.00 9.65 57,900,965.00
9 Pekerjaan Kolom Beton Bertulang sirip beton ( 200 Kg Besi + Bekisting ) Mutu Beton K-225 ( K4 ) M3 13.07 6,000,100.00 78,421,307.00 0.00 0.00 0.00 0.00 13.07 78,421,307.00
10 Pekerjaan Kolom Praktis Beton Bertulang 11 x 11 M3 11.30 6,787,500.00 76,698,750.00 0.00 0.00 0.00 0.00 11.30 76,698,750.00
11 Pekerjaan Balok Beton Bertulang 30X55 ( 200 Kg Besi + Bekisting ) Mutu Beton K-225 ( B1 ) M3 3.33 4,775,500.00 15,902,415.00 0.00 0.00 0.00 0.00 3.33 15,902,415.00
12 Pekerjaan Balok Beton Bertulang 30X55 ( 200 Kg Besi + Bekisting ) Mutu Beton K-225 ( B2 ) M3 11.36 4,775,500.00 54,249,680.00 0.00 0.00 0.00 0.00 11.36 54,249,680.00
13 Pekerjaan Balok Beton Bertulang 25X50 ( 200 Kg Besi + Bekisting ) Mutu Beton K-225 ( B3 ) M3 12.13 4,271,000.00 51,807,230.00 0.00 0.00 0.00 0.00 12.13 51,807,230.00
14 Pekerjaan Balok Beton Bertulang 20X40 ( 200 Kg Besi + Bekisting ) Mutu Beton K-225 ( B4 ) M3 2.16 5,258,100.00 11,357,496.00 0.00 0.00 0.00 0.00 2.16 11,357,496.00
15 Pekerjaan Balok Beton Bertulang 20X30 ( 200 Kg Besi + Bekisting ) Mutu Beton K-225 ( B5 ) M3 11.46 4,750,500.00 54,440,730.00 0.00 0.00 0.00 0.00 11.46 54,440,730.00
16 Pekerjaan Balok Beton Bertulang 20X30+ekstra ( 200 Kg Besi + Bekisting ) Mutu Beton K-225 ( B5 ) M3 10.08 4,750,500.00 47,885,040.00 0.00 0.00 0.00 0.00 10.08 47,885,040.00
17 Pekerjaan Balok Beton Bertulang 20x40 ( 200 Kg Besi + Bekisting ) Mutu Beton K-225 ( B6 ) M3 7.71 5,258,100.00 40,539,951.00 0.00 0.00 0.00 0.00 7.71 40,539,951.00
18 Pekerjaan Balok Beton Bertulang 20x40+ekstra ( 200 Kg Besi + Bekisting ) Mutu Beton K-225 ( B6 ) M3 5.08 5,258,100.00 26,711,148.00 0.00 0.00 0.00 0.00 5.08 26,711,148.00
19 Pekerjaan Ring Balok Beton Bertulang 15x30 ( 200 Kg Besi + Bekisting ) Mutu Beton K-225 (RB1) M3 15.28 6,000,100.00 91,681,528.00 0.00 0.00 0.00 0.00 15.28 91,681,528.00
20 Pekerjaan Ring Balok Beton Bertulang 15x30 ( 200 Kg Besi + Bekisting ) Mutu Beton K-225 (RB2) M3 12.84 6,000,100.00 77,041,284.00 0.00 0.00 0.00 0.00 12.84 77,041,284.00
21 Pekerjaan Plat Lantai 2 Beton Bertulang ( 110 Kg Besi + Bekisting ) Mutu Beton K-225 M3 48.36 3,375,200.00 163,224,672.00 0.00 0.00 0.00 0.00 48.36 163,224,672.00
Pertambahan
Volume
22 PekerjaanTalang Beton Lantai 1 Beton Bertulang ( 110 Kg Besi + Bekisting ) Mutu Beton K-225 M3 18.08 3,375,200.00 61,023,616.00 7.89 3,375,200.00 26,632,488.13 0.00 0.00 25.97 87,656,104.13
Berdasarkan
Gambar Kerja
- Pekerjaan Beton Halus dan Waterproofing M2 217.41 140,300.00 30,502,623.00 0.00 0.00 217.41 30,502,623.00 New Item (SI)
 SESUAI KONTRAK PEKERJAAN TAMBAH PEKERJAAN KURANG KONTRAK AMANDEMEN
Ket.
NO. URAIAN PEKERJAAN SAT.
Harga Satuan Jml. Harga Harga Satuan Jml. Harga Harga Satuan Jml. Harga Jml. Harga (Perubahan)
Volume Volume Volume Volume
(Rp) (Rp) (Rp) (Rp) (Rp) (Rp) (Rp)
1 2 3 4 5 6 8 5 9 11 5 12 14 15 17
23 Pekerjaan Talang Beton Bertulang Lantai 2 ( 110 Kg Besi + Bekisting ) Mutu Beton K-225 M3 17.45 3,375,200.00 58,897,240.00 0.00 0.00 0.00 0.00 17.45 58,897,240.00
- Pekerjaan Beton Halus dan Waterproofing Lantai 2 M2 81.87 140,300.00 11,486,361.00 0.00 0.00 81.87 11,486,361.00 New Item (SI)
24 Pekerjaan Tangga Beton Bertulang ( 110 Kg Besi + Bekisting ) Mutu Beton K-225 M3 3.34 3,375,200.00 11,273,168.00 0.00 0.00 0.00 0.00 3.34 11,273,168.00
25 Pekerjaan Jembatan Pintu Keluar site M3 3.20 3,375,200.00 10,800,640.00 0.00 0.00 0.00 0.00 3.20 10,800,640.00
26 Pekerjaan meja beton dapur tebal 10 cm M3 0.59 3,375,200.00 1,991,368.00 0.00 0.00 0.00 0.00 0.59 1,991,368.00
New SI
(Dudukan
- Balok Lintel 15 x 15 (KP) Dudukan Kusen (Besi + Bekisting) M3 3.86 6,787,500.00 26,185,156.88 0.00 0.00 3.86 26,185,156.88
Jendela +
Pintu)
- Balokan Dudukan (Untuk Baja Ringan) Lantai 1 dan Lantai 2 (ukuran 15 x 20 cm) M3 6.94 6,787,500.00 47,088,281.25 0.00 0.00 6.94 47,088,281.25 New Item (SI)
0.00 0.00 0.00 -
PEKERJAAN DINDING BATA 0.00 0.00 0.00 -
1 Pekerjaan Pasangan Bata Merah M2 2,560.70 84,300.00 215,867,010.00 0.00 0.00 0.00 0.00 2,560.70 215,867,010.00
2 Pekerjaan Plesteran M2 5,121.40 52,600.00 269,385,640.00 0.00 0.00 0.00 0.00 5,121.40 269,385,640.00
3 Pekerjaan Acian M2 5,121.40 29,400.00 150,569,160.00 0.00 0.00 0.00 0.00 5,121.40 150,569,160.00
0.00 0.00 0.00 -
PEKERJAAN KUSEN, PINTU JENDELA, DAN AKSESORIS 0.00 0.00 0.00 -
- PD1 (1 unit) 0.00 0.00 0.00 -
1 Kusen Alumunium Dacon 3 White M1 8.40 150,900.00 1,267,560.00 0.00 0.00 0.00 0.00 8.40 1,267,560.00
2 Pintu Kaca Frame Alumunium White M2 4.32 394,400.00 1,703,808.00 0.00 0.00 0.00 0.00 4.32 1,703,808.00
3 Kaca Polos 5 mm merek Mulia M2 4.32 70,800.00 305,856.00 0.00 0.00 0.00 0.00 4.32 305,856.00
4 Engsel merek Belluci Psg 3.00 59,126.10 177,378.30 0.00 0.00 0.00 0.00 3.00 177,378.30
5 Silinder Kunci set 1.00 78,200.00 78,200.00 0.00 0.00 0.00 0.00 1.00 78,200.00
6 Handle Pintu termasuk Rumah Kunci merek Solid Psg 2.00 162,360.00 324,720.00 0.00 0.00 0.00 0.00 2.00 324,720.00
7 Selot Tanam 8 & 12 Set 1.00 88,700.00 88,700.00 0.00 0.00 0.00 0.00 1.00 88,700.00
- PD2 (10 unit) 0.00 0.00 0.00 -
1 Kusen Alumunium Dacon 3 White M1 101.00 150,900.00 15,240,900.00 0.00 0.00 0.00 0.00 101.00 15,240,900.00
2 Pintu Kaca Frame Alumunium White M2 43.20 394,400.00 17,038,080.00 0.00 0.00 0.00 0.00 43.20 17,038,080.00
3 Kaca Polos 5 mm merek Mulia M2 54.00 70,800.00 3,823,200.00 0.00 0.00 0.00 0.00 54.00 3,823,200.00
4 Engsel merek Belluci Psg 30.00 59,126.10 1,773,783.00 0.00 0.00 0.00 0.00 30.00 1,773,783.00
5 Silinder Kunci set 10.00 78,200.00 782,000.00 0.00 0.00 0.00 0.00 10.00 782,000.00
6 Handle Pintu termasuk Rumah Kunci merek Solid Psg 20.00 162,360.00 3,247,200.00 0.00 0.00 0.00 0.00 20.00 3,247,200.00
7 Selot tanam 8 & 12 Set 10.00 88,700.00 887,000.00 0.00 0.00 0.00 0.00 10.00 887,000.00
- PD3 (20 unit) 0.00 0.00 0.00 -
1 Kusen Alumunium Dacon 3 White M1 182.00 150,900.00 27,463,800.00 0.00 0.00 0.00 0.00 182.00 27,463,800.00
2 Pintu Kaca Frame Alumunium White M2 62.40 394,400.00 24,610,560.00 0.00 0.00 0.00 0.00 62.40 24,610,560.00
3 Kaca Polos 5 mm merek Mulia M2 78.00 70,800.00 5,522,400.00 0.00 0.00 0.00 0.00 78.00 5,522,400.00
4 Silinder Kunci Set 20.00 59,126.10 1,182,522.00 0.00 0.00 0.00 0.00 20.00 1,182,522.00
5 Engsel merek Belluci Psg 60.00 78,200.00 4,692,000.00 0.00 0.00 0.00 0.00 60.00 4,692,000.00
6 Handle Pintu Psg 40.00 162,360.00 6,494,400.00 0.00 0.00 0.00 0.00 40.00 6,494,400.00
7 Selot tanam 8 & 12 Set 20.00 88,700.00 1,774,000.00 0.00 0.00 0.00 0.00 20.00 1,774,000.00
- P1 (5 unit) 0.00 0.00 0.00 -
1 Kusen Alumunium Dacon 3 White M1 40.00 150,900.00 6,036,000.00 0.00 0.00 0.00 0.00 40.00 6,036,000.00
2 Daun Pintu Double Teakwood ( fin. Vernis plitur Impra) M2 12.00 445,500.00 5,346,000.00 0.00 0.00 0.00 0.00 12.00 5,346,000.00
3 Kaca Polos 5 mm merek Mulia m 3.00 70,800.00 212,400.00 0.00 0.00 0.00 0.00 3.00 212,400.00
4 Silinder Kunci Set 5.00 59,126.10 295,630.50 0.00 0.00 0.00 0.00 5.00 295,630.50
5 Engsel merek Belluci psg 10.00 78,200.00 782,000.00 0.00 0.00 0.00 0.00 10.00 782,000.00
6 Handle Pintu termasuk Rumah Kunci merek Solid Psg 5.00 162,360.00 811,800.00 0.00 0.00 0.00 0.00 5.00 811,800.00
- P2 (11 unit) 0.00 0.00 0.00 -
1 Kusen Alumunium Dacon 3 White M1 88.00 150,900.00 13,279,200.00 0.00 0.00 0.00 0.00 88.00 13,279,200.00
2 Pintu Kaca Frame Alumunium White M2 26.40 394,400.00 10,412,160.00 0.00 0.00 0.00 0.00 26.40 10,412,160.00
3 Kaca Polos 5 mm merek Mulia m 33.00 70,800.00 2,336,400.00 0.00 0.00 0.00 0.00 33.00 2,336,400.00
4 Silinder Kunci Set 11.00 78,200.00 860,200.00 0.00 0.00 0.00 0.00 11.00 860,200.00
5 Engsel merek Belluci psg 22.00 59,126.10 1,300,774.20 0.00 0.00 0.00 0.00 22.00 1,300,774.20
6 Handle Pintu termasuk Rumah Kunci merek Solid Psg 11.00 162,360.00 1,785,960.00 0.00 0.00 0.00 0.00 11.00 1,785,960.00
- P3 (1 unit) 0.00 0.00 0.00 -
1 Kusen Alumunium Dacon 3 White M1 8.00 150,900.00 1,207,200.00 0.00 0.00 0.00 0.00 8.00 1,207,200.00
2 Daun Pintu Double Teakwood ( fin. Vernis plitur Impra) M2 2.40 445,500.00 1,069,200.00 0.00 0.00 0.00 0.00 2.40 1,069,200.00
3 Kaca Polos 5 mm merek Mulia m 0.60 70,800.00 42,480.00 0.00 0.00 0.00 0.00 0.60 42,480.00
4 Silinder Kunci Set 1.00 78,200.00 78,200.00 0.00 0.00 0.00 0.00 1.00 78,200.00
5 Engsel merek Belluci psg 2.00 59,126.10 118,252.20 0.00 0.00 0.00 0.00 2.00 118,252.20
6 Handle Pintu termasuk Rumah Kunci merek Solid Psg 1.00 162,360.00 162,360.00 0.00 0.00 0.00 0.00 1.00 162,360.00
- P4 (19 unit) 0.00 0.00 0.00 -
1 Kusen Alumunium Dacon 3 White m 148.20 150,900.00 22,363,380.00 0.00 0.00 0.00 0.00 148.20 22,363,380.00
2 Daun Pintu Double Teakwood ( fin. Vernis plitur Impra) M2 41.04 445,500.00 18,283,320.00 0.00 0.00 0.00 0.00 41.04 18,283,320.00
3 Kaca Polos 5 mm merek Mulia m 10.26 70,800.00 726,408.00 0.00 0.00 0.00 0.00 10.26 726,408.00
4 Silinder Kunci Set 19.00 78,200.00 1,485,800.00 0.00 0.00 0.00 0.00 19.00 1,485,800.00
5 Engsel merek Belluci psg 38.00 59,126.10 2,246,791.80 0.00 0.00 0.00 0.00 38.00 2,246,791.80
6 Handle Pintu termasuk Rumah Kunci merek Solid unit 19.00 162,360.00 3,084,840.00 0.00 0.00 0.00 0.00 19.00 3,084,840.00
- P5 (1 unit) 0.00 0.00 0.00 -
 SESUAI KONTRAK PEKERJAAN TAMBAH PEKERJAAN KURANG KONTRAK AMANDEMEN
Ket.
NO. URAIAN PEKERJAAN SAT.
Harga Satuan Jml. Harga Harga Satuan Jml. Harga Harga Satuan Jml. Harga Jml. Harga (Perubahan)
Volume Volume Volume Volume
(Rp) (Rp) (Rp) (Rp) (Rp) (Rp) (Rp)
1 2 3 4 5 6 8 5 9 11 5 12 14 15 17
1 Kusen Alumunium Dacon 3 White M1 9.39 150,900.00 1,416,951.00 0.00 0.00 0.00 0.00 9.39 1,416,951.00
2 Daun Pintu Double Teakwood ( fin. Vernis plitur Impra) M2 2.16 445,500.00 962,280.00 0.00 0.00 0.00 0.00 2.16 962,280.00
3 Kaca Polos 5 mm merek Mulia m 0.60 70,800.00 42,480.00 0.00 0.00 0.00 0.00 0.60 42,480.00
4 Silinder Kunci Set 1.00 78,200.00 78,200.00 0.00 0.00 0.00 0.00 1.00 78,200.00
5 Engsel merek Belluci psg 2.00 59,126.10 118,252.20 0.00 0.00 0.00 0.00 2.00 118,252.20
6 Handle Pintu termasuk Rumah Kunci merek Solid Psg 1.00 162,360.00 162,360.00 0.00 0.00 0.00 0.00 1.00 162,360.00
- PJ1 (1 unit) 0.00 0.00 0.00 -
1 Kusen Alumunium Dacon 3 White M1 17.64 150,900.00 2,661,876.00 0.00 0.00 0.00 0.00 17.64 2,661,876.00
2 Pintu Kaca Frame Alumunium White Bh 2.30 394,400.00 907,120.00 0.00 0.00 0.00 0.00 2.30 907,120.00
3 Jendela Casement Unit 2.00 975,000.00 1,950,000.00 0.00 0.00 0.00 0.00 2.00 1,950,000.00
4 Kaca Polos 5 mm merek Mulia M2 6.60 70,800.00 467,280.00 0.00 0.00 0.00 0.00 6.60 467,280.00
5 Silinder Kunci Set 1.00 78,200.00 78,200.00 0.00 0.00 0.00 0.00 1.00 78,200.00
6 Engsel merek Belluci Psg 2.00 59,126.10 118,252.20 0.00 0.00 0.00 0.00 2.00 118,252.20
7 Handle Pintu termasuk Rumah Kunci merek Solid Psg 1.00 162,360.00 162,360.00 0.00 0.00 0.00 0.00 1.00 162,360.00
- J1 (11 unit) 0.00 0.00 0.00 -
1 Kusen Alumunium Dacon 3 White m 69.30 150,900.00 10,457,370.00 0.00 0.00 0.00 0.00 69.30 10,457,370.00
2 Jendela Casement Unit 11.00 975,000.00 10,725,000.00 0.00 0.00 0.00 0.00 11.00 10,725,000.00
3 Kaca Polos 5 mm merek Mulia m 18.70 70,800.00 1,323,960.00 0.00 0.00 0.00 0.00 18.70 1,323,960.00
- J2 (19 unit) 0.00 0.00 0.00 -
1 Kusen Alumunium Dacon 3 White m 197.22 150,900.00 29,760,498.00 0.00 0.00 0.00 0.00 197.22 29,760,498.00
2 Jendela Casement Unit 38.00 975,000.00 37,050,000.00 0.00 0.00 0.00 0.00 38.00 37,050,000.00
3 Kaca Polos 5 mm merek Mulia m 54.15 70,800.00 3,833,820.00 0.00 0.00 0.00 0.00 54.15 3,833,820.00
- J3 (12 unit) 0.00 0.00 0.00 -
1 Kusen Alumunium Dacon 3 White m 93.60 150,900.00 14,124,240.00 0.00 0.00 78.00 150,900.00 11,770,200.00 15.60 2,354,040.00
2 Kaca Polos 5 mm merek Mulia m 13.68 70,800.00 968,544.00 0.00 0.00 11.40 70,800.00 807,120.00 2.28 161,424.00
- J4 (7 unit) 0.00 0.00 0.00 -
1 Kusen Alumunium Alexindo 3 White m 115.08 150,900.00 17,365,572.00 0.00 0.00 0.00 0.00 115.08 17,365,572.00
2 Jendela Casement Unit 14.00 975,000.00 13,650,000.00 0.00 0.00 0.00 0.00 14.00 13,650,000.00
3 Kaca Polos 5 mm merek Mulia m 39.34 70,800.00 2,785,272.00 0.00 0.00 0.00 0.00 39.34 2,785,272.00
- J5 (2 unit) 0.00 0.00 0.00 -
1 Kusen Alumunium Dacon 3 White m 58.38 150,900.00 8,809,542.00 0.00 0.00 0.00 0.00 58.38 8,809,542.00
2 Kaca Polos 5 mm merek Mulia m 17.02 70,800.00 1,205,016.00 0.00 0.00 0.00 0.00 17.02 1,205,016.00
- J6 (1 unit) 0.00 0.00 0.00 -
1 Kusen Alumunium Dacon 3 White m 61.34 150,900.00 9,256,206.00 0.00 0.00 0.00 0.00 61.34 9,256,206.00
2 Kaca Polos 5 mm merek Mulia m 20.68 70,800.00 1,464,144.00 0.00 0.00 0.00 0.00 20.68 1,464,144.00
- BV (9 unit) 0.00 0.00 0.00 -
1 Kusen Alumunium Dacon 3 White m 23.40 150,900.00 3,531,060.00 0.00 0.00 0.00 0.00 23.40 3,531,060.00
2 Kaca Polos 5 mm merek Mulia m 3.78 70,800.00 267,624.00 0.00 0.00 0.00 0.00 3.78 267,624.00
- PG1 (Pintu Geser) (2 unit) 0.00 0.00 0.00 -
1 Kusen Alumunium Dacon 3 White m 16.00 150,900.00 2,414,400.00 0.00 0.00 0.00 0.00 16.00 2,414,400.00
2 Pintu Kaca Frame Alumunium White m 4.80 394,400.00 1,893,120.00 0.00 0.00 0.00 0.00 4.80 1,893,120.00
3 Kaca Polos 5 mm merek Mulia M2 6.00 70,800.00 424,800.00 0.00 0.00 0.00 0.00 6.00 424,800.00
4 Silinder Kunci Set 2.00 78,200.00 156,400.00 0.00 0.00 0.00 0.00 2.00 156,400.00
5 Rel dan Box Penutup Dekkson Set 2.00 350,000.00 700,000.00 0.00 0.00 0.00 0.00 2.00 700,000.00
6 Handle Pintu Tanam Psg 2.00 162,360.00 324,720.00 0.00 0.00 0.00 0.00 2.00 324,720.00
7 Curtain Wall m2 121.50 1,124,500.00 136,626,750.00 0.00 0.00 121.50 1,124,500.00 136,626,750.00 - 0.00 Diganti ACP
0.00 0.00 0.00 0.00 -
PEKERJAAN ATAP 0.00 0.00 0.00 0.00 -
1 Pekerjaan rangka atap baja ringan Profil C Ketebalan 1 mm M2 1,094.50 112,700.00 123,350,150.00 0.00 0.00 0.00 0.00 1,094.50 123,350,150.00
2 Pekerjaan pengadaan & pemasangan atap Onduline M2 1,094.50 281,800.00 308,430,100.00 0.00 0.00 0.00 0.00 1,094.50 308,430,100.00
3 Pekerjaan pengadaan dan pemasangan nok Onduline M1 201.67 165,000.00 33,275,550.00 0.00 0.00 0.00 0.00 201.67 33,275,550.00
4 Pekerjaan pengadaan dan pasang lisplank, dengan GRC lebar 30 cm, termasuk rangka dudukannya M1 264.85 33,000.00 8,740,050.00 0.00 0.00 0.00 0.00 264.85 8,740,050.00
- Pekerjaan Lisplank Beton
Keliling Lantai 1 M1 93.90 255,090.00 23,952,951.00 0.00 0.00 93.90 23,952,951.00 New Item (SI)
Keliling Lantai 2 M1 60.65 255,090.00 15,471,208.50 0.00 0.00 60.65 15,471,208.50 New Item (SI)
0.00 0.00 0.00 0.00 -
PEKERJAAN LISTRIK 0.00 0.00 0.00 0.00 -
A. LANTAI 1 0.00 0.00 0.00 0.00 -
1 Penambahan Daya dari 12.000 ke 16.000 watt ls 1.00 24,000,000.00 24,000,000.00 0.00 0.00 0.00 0.00 1.00 24,000,000.00
2 Pasangan Box panel (10 slot) dan MCB merek Schneider Unit 1.00 12,975,000.00 12,975,000.00 0.00 0.00 0.00 0.00 1.00 12,975,000.00
3 Pemasangan instalasi lampu (kabel merek Eterna) titik 304.00 112,750.00 34,276,000.00 0.00 0.00 0.00 0.00 304.00 34,276,000.00
4 Pasangan armatur Downlight merek Mikawa 4 + lampu LED merek Myled 18 watt Bh 40.00 251,900.00 10,076,000.00 0.00 0.00 0.00 0.00 40.00 10,076,000.00
5 Pasangan lampu TL Brilux 18 watt + armatur Bh 59.00 157,960.00 9,319,640.00 0.00 0.00 0.00 0.00 59.00 9,319,640.00
6 Pasangan lampu Fitting Broco + armatur Bh 17.00 73,260.00 1,245,420.00 0.00 0.00 0.00 0.00 17.00 1,245,420.00
7 Pasangan lampu Taman + armatur Bh 14.00 722,200.00 10,110,800.00 0.00 0.00 0.00 0.00 14.00 10,110,800.00
8 Pasangan lampu plafond Phillips 33361 + armatur Bh 3.00 219,700.00 659,100.00 0.00 0.00 0.00 0.00 3.00 659,100.00
9 Pasangan outlet stop kontak + armatur Broco standar Bh 54.00 43,200.00 2,332,800.00 0.00 0.00 0.00 0.00 54.00 2,332,800.00
 SESUAI KONTRAK PEKERJAAN TAMBAH PEKERJAAN KURANG KONTRAK AMANDEMEN
Ket.
NO. URAIAN PEKERJAAN SAT.
Harga Satuan Jml. Harga Harga Satuan Jml. Harga Harga Satuan Jml. Harga Jml. Harga (Perubahan)
Volume Volume Volume Volume
(Rp) (Rp) (Rp) (Rp) (Rp) (Rp) (Rp)
1 2 3 4 5 6 8 5 9 11 5 12 14 15 17
10 Pasangan outlet stop kontak AC Broco Gracio Bh 21.00 86,500.00 1,816,500.00 0.00 0.00 0.00 0.00 21.00 1,816,500.00
11 Pasangan outlet tv Broco + armatur Bh 2.00 456,700.00 913,400.00 0.00 0.00 0.00 0.00 2.00 913,400.00
12 Pasangan outlet telepon Broco + armatur Bh 4.00 548,000.00 2,192,000.00 0.00 0.00 0.00 0.00 4.00 2,192,000.00
13 Pasangan outlet saklar dobel merek Broco standar Unit 25.00 48,700.00 1,217,500.00 0.00 0.00 0.00 0.00 25.00 1,217,500.00
14 Pasangan outlet saklar tunggal merek Broco standar Unit 42.00 43,200.00 1,814,400.00 0.00 0.00 0.00 0.00 42.00 1,814,400.00
15 Pemasangan AC 2 PK merk LG unit 10.00 7,352,500.00 73,525,000.00 0.00 0.00 10.00 7,352,500.00 73,525,000.00 - 0.00
16 Pemasangan exhaust kamar mandi merek SEKAI 10 unit 13.00 363,300.00 4,722,900.00 0.00 0.00 0.00 0.00 13.00 4,722,900.00
LANTAI 2 0.00 0.00 0.00 0.00 -
1 Pemasangan instalasi lampu (kabel merek Eterna) titik 92.00 112,750.00 10,373,000.00 0.00 0.00 0.00 0.00 92.00 10,373,000.00
2 Pasangan instalasi MCB merek Schneider Unit 1.00 79,750.00 79,750.00 0.00 0.00 0.00 0.00 1.00 79,750.00
3 Pasangan armatur Downlight merek Mikawa 4 + lampu LED merek Myled 18 watt Bh 12.00 251,900.00 3,022,800.00 0.00 0.00 0.00 0.00 12.00 3,022,800.00
4 Pasangan lampu TL Brilux 18 watt + armatur Bh 21.00 157,960.00 3,317,160.00 0.00 0.00 0.00 0.00 21.00 3,317,160.00
5 Pasangan lampu Fitting Broco + armatur Bh 3.00 73,260.00 219,780.00 0.00 0.00 0.00 0.00 3.00 219,780.00
6 Pasangan outlet stop kontak + armatur Broco standar Bh 16.00 86,500.00 1,384,000.00 0.00 0.00 0.00 0.00 16.00 1,384,000.00
7 Pasangan outlet stop kontak AC Broco Gracio Bh 9.00 86,500.00 778,500.00 0.00 0.00 0.00 0.00 9.00 778,500.00
8 Pasangan outlet tv Broco + armatur Bh 2.00 86,500.00 173,000.00 0.00 0.00 0.00 0.00 2.00 173,000.00
9 Pasangan outlet telepon Broco + armatur Bh 2.00 548,000.00 1,096,000.00 0.00 0.00 0.00 0.00 2.00 1,096,000.00
10 Pemasangan Instalasi Penangkal Petir Titik 2.00 12,975,000.00 25,950,000.00 0.00 0.00 0.00 0.00 2.00 25,950,000.00
11 Pasangan outlet saklar dobel merek Broco standar Unit 8.00 48,700.00 389,600.00 0.00 0.00 0.00 0.00 8.00 389,600.00
12 Pasangan outlet saklar tunggal merek Broco standar Unit 11.00 43,200.00 475,200.00 0.00 0.00 0.00 0.00 11.00 475,200.00
13 Pemasangan AC 5 PK standing floor merk LG unit 1.00 24,220,000.00 24,220,000.00 0.00 0.00 1.00 24,220,000.00 24,220,000.00 - 0.00
14 Pemasangan exhaust kamar mandi merek SEKAI 10 unit 5.00 363,300.00 1,816,500.00 0.00 0.00 0.00 0.00 5.00 1,816,500.00

PEKERJAAN PLAFOND
1 Pekerjaan rangka plafond hollow galvanis 20/40 dan 40/40 M2 1,597.00 67,700.00 108,116,900.00 0.00 0.00 0.00 0.00 1,597.00 108,116,900.00
2 Pekerjaan gypsum 9 mm eks. Jayaboard m2 1,597.00 43,200.00 68,990,400.00 0.00 0.00 0.00 0.00 1,597.00 68,990,400.00
3 List profil gipsum uk. 10 cm M1 1,423.16 24,400.00 34,725,104.00 0.00 0.00 0.00 0.00 1,423.16 34,725,104.00

PEKERJAAN SANITAIR
1 Pengadaan dan Pemasangan Pipa Air Bersih 1 M1 81.71 14,400.00 1,176,624.00 0.00 0.00 0.00 0.00 81.71 1,176,624.00
2 Pengadaan dan Pemasangan Pipa Air Bersih 3/4 M1 315.94 12,800.00 4,044,032.00 0.00 0.00 0.00 0.00 315.94 4,044,032.00
3 Pengadaan dan Pemasangan Pipa Air Bersih supply Fixtures toilet 1/2 M1 353.50 57,800.00 20,432,300.00 0.00 0.00 0.00 0.00 353.50 20,432,300.00
4 Pengadaan dan Pemasangan Pipa Air Bekas/ Drain 3. M1 213.33 57,800.00 12,330,474.00 0.00 0.00 0.00 0.00 213.33 12,330,474.00
5 Pengadaan dan Pemasangan pipa air Kotor ex.Wavin 4 M1 138.48 75,700.00 10,482,936.00 0.00 0.00 0.00 0.00 138.48 10,482,936.00
6 Pengadaan dan Pemasangan pipa air Hujan ex.Wavin 4 M1 285.00 75,700.00 21,574,500.00 0.00 0.00 0.00 0.00 285.00 21,574,500.00
7 Pengadaan dan Pemasangan Urinoir lengkap warna standar INA Bh 6.00 3,468,000.00 20,808,000.00 0.00 0.00 0.00 0.00 6.00 20,808,000.00
8 Pengadaan dan Pemasangan Kloset Duduk INA Type C1 Bh 16.00 2,730,300.00 43,684,800.00 0.00 0.00 0.00 0.00 16.00 43,684,800.00
9 Pengadaan dan Pemasangan Jet washer merek Jaguchi Bh 16.00 819,090.00 13,105,440.00 0.00 0.00 0.00 0.00 16.00 13,105,440.00
10 Pengadaan dan Pemasangan Kran tembok dia 1/2 ONDA Bh 26.00 80,000.00 2,080,000.00 0.00 0.00 0.00 0.00 26.00 2,080,000.00
11 Pengadaan dan Pemasangan Wastafel lengkap INA Bh 34.00 360,800.00 12,267,200.00 0.00 0.00 0.00 0.00 34.00 12,267,200.00
12 Pengadaan dan Pemasangan Kran Wastafel lokal ONDA Bh 34.00 112,000.00 3,808,000.00 0.00 0.00 0.00 0.00 34.00 3,808,000.00
13 Pengadaan dan Pemasangan Floor drain merek Lokal Bh 20.00 28,700.00 574,000.00 0.00 0.00 0.00 0.00 20.00 574,000.00
14 Pengadaan dan Pemasangan Bak Cuci stainless steel standar lokal Bh 4.00 553,500.00 2,214,000.00 0.00 0.00 0.00 0.00 4.00 2,214,000.00
15 Pengadaan dan Pemasangan Kran cuci piring ONDA Bh 4.00 137,760.00 551,040.00 0.00 0.00 0.00 0.00 4.00 551,040.00
16 Pengadaan dan Pemasangan Roof Drain 4 merek Lokal Bh 51.00 88,970.00 4,537,470.00 0.00 0.00 0.00 0.00 51.00 4,537,470.00
0.00 0.00 0.00 0.00 -
PEKERJAAN FINISHING 0.00 0.00 0.00 0.00 -
1 Pemasangan Granit Tile Lantai uk. 60x60 Merek Happy House M2 1,697.00 248,600.00 421,874,200.00 0.00 0.00 0.00 0.00 1,697.00 421,874,200.00
2 Pemasangan Granit Tile Lantai Teras uk. 60x60 Happy House nonslip M2 60.09 280,500.00 16,855,245.00 0.00 0.00 0.00 0.00 60.09 16,855,245.00
3 Pemasangan Plin Lantai Granit Tile uk. 60 x 60 merek Happy House M1 1,229.53 62,500.00 76,845,625.00 0.00 0.00 0.00 0.00 1,229.53 76,845,625.00
4 Pemasangan Keramik Lantai Toilet uk. 20 x 20 Asia Brown M2 101.43 148,200.00 15,031,926.00 0.00 0.00 0.00 0.00 101.43 15,031,926.00
5 Pemasangan Keramik Dinding Toilet uk. 20 x 25 Asia tinggi 1,5 m M2 56.20 154,700.00 8,694,140.00 0.00 0.00 0.00 0.00 56.20 8,694,140.00
6 Pemasangan Keramik Dinding UGD, Spoel Hook dan Ruang Alat uk. 20 x 25 Asia tinggi 1,5 m M2 38.09 154,700.00 5,892,523.00 0.00 0.00 0.00 0.00 38.09 5,892,523.00
7 Pemasangan Keramik Dinding R. Perawatan Kelas 1 uk. 20 x 25 Asia tinggi 1,5 m M2 29.43 154,700.00 4,552,821.00 0.00 0.00 0.00 0.00 29.43 4,552,821.00
8 Pemasangan Keramik Dinding R. Perawatan Kelas 2 uk. 20 x 25 Asia tinggi 1,5 m M2 38.62 154,700.00 5,974,514.00 0.00 0.00 0.00 0.00 38.62 5,974,514.00
9 Pemasangan Keramik Dinding R. Bersalin uk. 20 x 25 Asia tinggi 1,5 m M2 18.52 154,700.00 2,865,044.00 0.00 0.00 0.00 0.00 18.52 2,865,044.00
10 Pemasangan Keramik Dinding R. Pasca Bersalin uk. 20 x 25 Asia tinggi 1,5 m M2 20.62 154,700.00 3,189,914.00 0.00 0.00 0.00 0.00 20.62 3,189,914.00
11 Pemasangan Keramik Dinding R. Neonatal uk. 20 x 25 Asia tinggi 1,5 m M2 15.82 154,700.00 2,447,354.00 0.00 0.00 0.00 0.00 15.82 2,447,354.00
12 Pemasangan Keramik Dinding R. Perawatan Pria uk. 20 x 25 Asia tinggi 1,5 m M2 55.26 154,700.00 8,548,722.00 0.00 0.00 0.00 0.00 55.26 8,548,722.00
13 Pemasangan Keramik Dinding R. Perawatan Wanita uk. 20 x 25 Asia tinggi 1,5 m M2 55.26 154,700.00 8,548,722.00 0.00 0.00 0.00 0.00 55.26 8,548,722.00
14 Pemasangan Keramik Dinding R. Perawatan Anak uk. 20 x 25 Asia tinggi 1,5 m M2 20.32 154,700.00 3,143,504.00 0.00 0.00 0.00 0.00 20.32 3,143,504.00
15 Pemasangan Keramik Dinding R. Perawatan Infeksius uk. 20 x 25 Asia tinggi 1,5 m M2 29.47 154,700.00 4,559,009.00 0.00 0.00 0.00 0.00 29.47 4,559,009.00
16 Pemasangan Keramik Meja Beton ( Dapur dan Spoel Hook ) 30x30 Mulia Putih M2 6.72 133,000.00 893,760.00 0.00 0.00 0.00 0.00 6.72 893,760.00
17 Pengecatan Dinding Vynilex M2 4,743.79 49,300.00 233,868,847.00 0.00 0.00 0.00 0.00 4,743.79 233,868,847.00
18 Pengecatan Plafond Sanlex m2 1,597.00 52,700.00 84,161,900.00 0.00 0.00 0.00 0.00 1,597.00 84,161,900.00
19 Pemasangan ACP ( beserta rangka )merek Seven m2 22.70 750,000.00 17,025,000.00 0.00 0.00 22.70 750,000.00 17,025,000.00 - 0.00
Pengganti
Curtin Wall
- Pemasangan ACP ( Beserta Rangka )merek Seven m2 109.50 750,000.00 82,125,000.00 0.00 0.00 109.50 82,125,000.00
(Kiri dan
Kanan)
 SESUAI KONTRAK PEKERJAAN TAMBAH PEKERJAAN KURANG KONTRAK AMANDEMEN
Ket.
NO. URAIAN PEKERJAAN SAT.
Harga Satuan Jml. Harga Harga Satuan Jml. Harga Harga Satuan Jml. Harga Jml. Harga (Perubahan)
Volume Volume Volume Volume
(Rp) (Rp) (Rp) (Rp) (Rp) (Rp) (Rp)
1 2 3 4 5 6 8 5 9 11 5 12 14 15 17

ACP Ditengah
- Pemasangan ACP ( Beserta Rangka )merek Seven m2 80.94 750,000.00 60,705,000.00 0.00 0.00 80.94 60,705,000.00
yang ada logo

ACP Samping
- Pemasangan ACP ( Beserta Rangka )merek Seven m2 74.40 750,000.00 55,800,000.00 0.00 0.00 74.40 55,800,000.00 Pengganti
Curtin wall

20 Pemasangan Batu Alam Andesit 20x40 Fasad Depan, Pagar, dan Kolom Selasar M2 247.50 303,600.00 75,141,000.00 0.00 0.00 247.50 303,600.00 75,141,000.00 - 0.00
- Pemasangan LOGO (Uk. Ls 1.00 7,700,000.00 7,700,000.00 0.00 0.00 1.00 7,700,000.00 Sesuai Gbr
- Pemasangan Huruf PUSKESMAS KARAWANG (Uk. Ls 1.00 19,124,600.00 19,124,600.00 0.00 0.00 1.00 19,124,600.00 Sesuai Gbr
0.00 0.00 0.00 0.00 -
PEKERJAAN BESI 0.00 0.00 0.00 0.00 -
1 Pemasangan Handrail untuk Ram dan finishing cat besi Avian M1 7.70 769,800.00 5,927,460.00 0.00 0.00 0.00 0.00 7.70 5,927,460.00
2 Pemasangan Handrail untuk Kamar Mandi Difabel dan finishing cat besi ex. Avian 0.00 0.00 0.00 0.00 -
3 Pemasangan Railing Tangga dan finishing cat besi Avian M1 14.02 1,167,700.00 16,371,154.00 0.00 0.00 0.00 0.00 14.02 16,371,154.00
4 Pemasangan Kanopi Ambulan Rangka Besi Hollow Penutup Kanopi Polikarbonate M1 18.00 1,038,000.00 18,684,000.00 0.00 0.00 0.00 0.00 18.00 18,684,000.00
5 Kanopi Drop Off Rangka Baja Penutup Kaca Temper 10 mm M2 306.13 462,200.00 141,493,286.00 0.00 0.00 306.13 462,200.00 141,493,286.00 - 0.00 Ganti Acrilyic
- Kanopi Drop Off Rangka Baja Penutup Acrylic tbl 8 mm M2 16.00 1,100,000.00 17,600,000.00 0.00 0.00 0.00 16.00 17,600,000.00 New Item (SI)
- Pemasangan ACP Sisi Kanopi Drop Off M2 76.80 750,000.00 57,600,000.00 0.00 0.00 0.00 76.80 57,600,000.00 Sisi Kanopi
6 Kanopi Selasar Rangka Besi Hollow Penutup Kaca Temper 8 mm M2 113.51 323,600.00 36,731,836.00 0.00 0.00 113.51 323,600.00 36,731,836.00 - 0.00 Ganti Acrilyic
- Kanopi Selasar Rangka Besi Hollow Penutup Acrylic tbl 8 mm M2 79.00 1,100,000.00 86,900,000.00 0.00 0.00 79.00 86,900,000.00 Ganti Acrilyic
0.00 0.00 0.00 0.00 -
PEKERJAAN LAIN -LAIN 0.00 0.00 0.00 0.00 -
1 Pemasangan Pagar Depan Besi Hollow m2 30.00 562,200.00 16,866,000.00 0.00 0.00 30.00 562,200.00 16,866,000.00 - 0.00
2 Pemasangan dinding Bata Pagar m2 165.00 88,500.00 14,602,500.00 0.00 0.00 165.00 88,500.00 14,602,500.00 - 0.00
3 Pekerjaan Plester Pagar Bata Depan m2 330.00 51,800.00 17,094,000.00 0.00 0.00 330.00 51,800.00 17,094,000.00 - 0.00
4 Pekerjaan Aci Pagar Bata Depan m2 330.00 29,400.00 9,702,000.00 0.00 0.00 330.00 29,400.00 9,702,000.00 - 0.00
5 Hotmix aspal t = 3 cm m2 821.90 124,500.00 102,326,550.00 0.00 0.00 0.00 0.00 821.90 102,326,550.00
- Lapis Pondasi Kelas B = 15 cm m3 123.29 294,498.00 36,307,185.93 0.00 0.00 123.29 36,307,185.93 New Item (SI)
- Lapis Pondasi Kelas C = 10 cm m3 82.19 197,082.00 16,198,169.58 0.00 0.00 82.19 16,198,169.58 New Item (SI)
- Prime Coat m2 821.90 14,200.00 11,670,980.00 0.00 0.00 821.90 11,670,980.00 New Item (SI)
Pekerjaan Saluran Gravel Beton 1/2 Ø 30 CM + Pasangan
- Barat m' 38.00 208,400.00 7,919,200.00 0.00 0.00 38.00 7,919,200.00 New Item (SI)
- Utara m' 38.50 208,400.00 8,023,400.00 0.00 0.00 38.50 8,023,400.00 New Item (SI)
- Timur m' 38.00 208,400.00 7,919,200.00 0.00 0.00 38.00 7,919,200.00 New Item (SI)

Untuk Saluran
- Rollag Bata Merah (tinggi 50 cm) M2 72.50 134,600.00 9,758,500.00 0.00 0.00 72.50 9,758,500.00
Gravel

- Pasangan Kanstin Uk. 20.10.40 (GOROWONG) M' 114.50 75,000.00 8,587,500.00 0.00 0.00 114.50 8,587,500.00 New Item (SI)

- Penutup Saluran Gravel Plat Decker Tebal 8 mm M3 4.58 3,565,200.00 16,328,616.00 0.00 0.00 4.58 16,328,616.00 New Item (SI)

6 Pemasangan Roster Beton merek Cisangkan bh 240.00 71,100.00 17,064,000.00 0.00 0.00 0.00 0.00 240.00 17,064,000.00
7 Pengeboran Air termasuk Pompa dan Pemasangannya Ls 1.00 12,975,000.00 12,975,000.00 0.00 0.00 0.00 0.00 1.00 12,975,000.00
8 Pengadaan Pompa Air Tarik 300 watt Shimizu Unit 2.00 3,892,500.00 7,785,000.00 0.00 0.00 0.00 0.00 2.00 7,785,000.00
9 Pengadaan Torn Air Fiber 2000L merek Profil Unit 2.00 3,892,500.00 7,785,000.00 0.00 0.00 0.00 0.00 2.00 7,785,000.00
10 Pembuatan Groundtank unit 1.00 8,650,000.00 8,650,000.00 0.00 0.00 0.00 0.00 1.00 8,650,000.00
11 Pemasangan Septiktank dan resapannya Unit 1.00 20,760,000.00 20,760,000.00 0.00 0.00 0.00 0.00 1.00 20,760,000.00
12 Pembuatan Bak Kontrol 45 x 45 x 50 Unit 4.00 617,300.00 2,469,200.00 0.00 0.00 0.00 0.00 4.00 2,469,200.00
13 Pengadaan dan pemasangan IPAL Unit 1.00 64,875,000.00 64,875,000.00 0.00 0.00 0.00 0.00 1.00 64,875,000.00

REAL COST 5,693,668,011.40 1,178,244,833.66 982,218,038.00 5,889,694,807.06

PPN 10 % 569,366,801.14 117,824,483.37 98,221,803.80 588,969,480.71
JUMLAH 6,263,034,812.54 1,296,069,317.03 1,080,439,841.80 6,478,664,287.77
DIBULATKAN 6,263,034,000.00 1,296,069,000.00 1,080,439,000.00 6,478,664,000.00
Karawang, 2 Desember 2019
Diperiksa, Dibuat Oleh :
KONSULTAN PENGAWAS CV. MULTI CIPTA SEJAHTERA
CV. SASANA KARYA

IR.H. ARITA, IAI RUDI SAPRUDI

Direktur Direktur
No URAIAN REKAP KONTRAK AMANDEMEN

A Sesuai Kontrak Pekerjaan Tambah Pekerjaan Kurang Kontrak Amandemen Selisih (Pekerjaan Tambah - Pekerjaan Kurang)
> REAL COST Rp 5,693,668,011.40 Rp 1,178,244,833.66 Rp 982,218,038.00 Rp 5,889,694,807.06 Rp 196,026,795.66
> PPN 10 % Rp 569,366,801.14 Rp 117,824,483.37 Rp 98,221,803.80 Rp 588,969,480.71 Rp 19,602,679.57
> JUMLAH Rp 6,263,034,812.54 Rp 1,296,069,317.03 Rp 1,080,439,841.80 Rp 6,478,664,287.77 Rp 215,629,475.23
> DIBULATKAN Rp 6,263,034,000.00 Rp 1,296,069,000.00 Rp 1,080,439,000.00 Rp 6,478,664,000.00 Rp 215,630,000.00
Selisih (Pekerjaan Tambah - Pekerjaan Kurang) Rp 196,026,795.66
Rencana yang akan dihilangkan Pekerjaannya
> Pengadaan dan pemasangan IPAL Rp 64,875,000.00 Sblm PPN 10%
> Hotmix aspal t = 3 cm Rp 102,326,550.00 Idem
> Prime Coat Rp 11,670,980.00 Idem
TOTAL Rp 178,872,530.00 Rp 178,872,530.00
Masih ada Selisih Rp 17,154,265.66