PEKERJAAN ADDENDUM KONTRAK TAMBAH KURANG DI WTP SUNGAI GELAM

LOKASI :SUNGAI GELAM

TAHUN : 2019

Harga Satuan Jumlah Harga

No Pekerjaan Volume Satuan Bahan Upah Alat Subtotal Bahan Upah Alat Total
Rp Rp Rp Rp Rp Rp Rp Rp
1 SHELTER SKIM TANK
1.1 PEKERJAAN PEMBERSIHAN
Pekerjaan Pembongkaran lantai Existing Dengan Jack hammer 1 Lot XXXXXX 1500000 XXXXXX 1,500,000.00 XXXXXX 1,500,000.00 XXXXXX 1,500,000
Pekerjaan Pembongkaran Atap Existing Shelter BackWash Pit 1 Lot XXXXXX 1200000 XXXXXX 1,200,000.00 XXXXXX 1,200,000.00 XXXXXX 1,200,000
Pekerjaan Pembersihan lapangan 1 Lot XXXXXX 1850000 XXXXXX 1,850,000.00 XXXXXX 1,850,000.00 XXXXXX 1,850,000
SUB TOTAL 4,550,000
1.2 PEKERJAAN GALIAN DAN TIMBUNAN
Pemasangan Bowplank Shelter 77.70 M2 15,540.00 35,390.72 XXXXXX 50,930.72 1,207,458.00 2,749,858.83 XXXXXX 3,957,317
Pekerjaan Galian Pondasi dan Sloof 17.35 M3 2,250.00 77,437.73 XXXXXX 79,687.73 39,033.00 1,343,389.72 XXXXXX 1,382,423
Pek. Urugan Pasir Bawah Pondasi tapak , T=100 mm 0.59 M3 202,800.00 33,793.47 XXXXXX 236,593.47 119,246.40 19,870.56 XXXXXX 139,117
Pek. Urugan Pasir Bawah Sloof, T=100 mm 0.90 M3 202,800.00 33,793.47 XXXXXX 236,593.47 181,708.80 30,278.95 XXXXXX 211,988
Pek. Urugan Tanah kembali 10.47 M3 202,800.00 33,793.47 XXXXXX 236,593.47 2,122,809.00 353,733.11 XXXXXX 2,476,542
SUB TOTAL 8,167,386
1.3 PEKERJAAN PONDASI DAN LANTAI KERJA
Pek. Lantai Kerja Beton bawah Pondasi Tapak 1:3:5 T. 150 mm 0.88 M3 509,500.00 151,613.69 72,500.00 733,613.69 449,379.00 133,723.27 63,945.00 647,047
Pek. Lantai Kerja Beton bawah Sloof 1:3:5 T. 100 mm 1.34 M3 509,500.00 151,613.69 72,500.00 733,613.69 684,768.00 203,768.80 97,440.00 985,977
Pek. Bongkar pasang bekisting 12.60 M2 69,044.92 48,404.33 XXXXXX 117,449.25 869,965.99 609,894.52 XXXXXX 1,479,861
SUB TOTAL 3,112,885
1.4 PEKERJAAN BETON
Pek. Pondasi beton setempat Mutu Beton K250 2.85 M3 1,514,100.00 94,758.56 152,500.00 1,761,358.56 4,312,913.85 269,919.75 434,396.25 5,017,230
Pekerjaan Beton Sloof 600x300 Mutu Beton K250 4.03 M3 1,514,100.00 94,758.56 152,500.00 1,761,358.56 6,104,851.20 382,066.50 614,880.00 7,101,798
Pekerjaan Cement grouting/Sika Grout Thk. 3 MM 0.01 M3 597,500.00 XXXXXX XXXXXX 597,500.00 8,066.25 XXXXXX XXXXXX 8,066
Pek. Bongkar pasang bekisting 12.60 M2 69,044.92 48,404.33 XXXXXX 117,449.25 869,965.99 609,894.52 XXXXXX 1,479,861
SUB TOTAL 13,606,954
1.5 PEKERJAAN PEMBESIAN DAN BAJA
Deform /Besi ulir - D10 62.60 KG 21,725.00 4,400.39 3,700.00 29,825.39 1,360,071.90 275,482.22 231,634.80 1,867,188.92
Deform /Besi ulir - D13 317.86 KG 21,725.00 4,400.39 3,700.00 29,825.39 6,905,537.47 1,398,714.89 1,176,086.93 9,480,339.29
Pekerjaan Profil WF 300x150x6.5x9 495.45 KG 21,095.00 9,308.68 14,050.07 44,453.75 10,451,517.75 4,611,986.88 6,961,108.01 22,024,612.64
Pekerjaan Profil WF 200x100x5.5x12 556.80 KG 21,095.00 9,308.68 14,050.07 44,453.75 11,745,696.00 5,183,074.57 7,823,079.90 24,751,850.47
Pekerjaan Profil HB 100x100x6x8 185.76 KG 21,095.00 9,308.68 14,050.07 44,453.75 3,918,607.20 1,729,180.91 2,609,941.31 8,257,729.43
Pekerjaan CNP 125x50x20x2.3 300.81 KG 21,172.50 9,308.68 14,050.07 44,531.25 6,368,899.73 2,800,144.87 4,226,402.06 13,395,446.65
Pekerjaan Stiffener Plat Thk. 6 MM 56.49 KG 21,095.00 9,308.68 14,050.07 44,453.75 1,191,707.94 525,870.17 793,722.77 2,511,300.88
Pekerjaan base Plate Thk. 16 MM 30.07 KG 21,095.00 9,308.68 14,050.07 44,453.75 634,368.84 279,930.71 422,513.76 1,336,813.30
Pekerjaan Endplate WF200x100c5.5c9 90.77 KG 21,095.00 9,308.68 14,050.07 44,453.75 1,914,748.85 844,929.59 1,275,295.50 4,034,973.94
Pekerjaan Sadgrod Dia 12 mm + Baut 20.72 KG 21,725.00 4,400.39 3,700.00 29,825.39 450,142.00 91,176.15 76,664.00 617,982.15
Pekerjaan Tie Rod / Ikatan Angin Dia 10 mm 24.67 KG 21,725.00 4,400.39 3,700.00 29,825.39 535,883.33 108,543.04 91,266.67 735,693.04
Pekerjaan Pemasangan Bolt & Nut M12x60 384 PCS 37,000.00 6,425.60 XXXXXX 43,425.60 14,208,000.00 2,467,430.40 XXXXXX 16,675,430.40
Pekerjaan Pemasangan Anchor Bolt M16x60 30 PCS 37,000.00 6,425.60 XXXXXX 43,425.60 1,110,000.00 192,768.00 XXXXXX 1,302,768.00
Pekerjaan Pemasangan Anchor Bolt M16x500 18.00 PCS 190,800.00 142,137.83 XXXXXX 332,937.83 3,434,400.00 2,558,481.00 XXXXXX 5,992,881.00
SUB TOTAL 112,985,010

1.6 PEKERJAAN PENGECATAN

Pekerjaan Pengecatan Rangka dan Profil Baja 25.06 M2 7,996.80 41,997.11 7,600.00 57,593.91 200,436.27 1,052,639.11 190,490.66 1,443,566
SUB TOTAL 1,443,566

1.7 PEKERJAAN ATAP

Pekerjaan Pemasangan Penutup Atap Spandek Thk. 0.35 MM 71.78 M2 117,478.00 41,636.73 159,114.73 8,432,570.84 2,988,684.77 XXXXXX 11,421,256
SUB TOTAL 11,421,256

1.7 PEKERJAAN SANITAIR

Talang air Hujan Aluminium Thk. 0.3 mm 14.8 M1 71,592.00 41,636.73 XXXXXX 113,228.73 1,059,561.60 616,223.66 XXXXXX 1,675,785
Besi Plat Strip 4X25 MM 3.186 KG 21,725.00 9,308.68 14,050.07 45,083.75 69,215.85 29,657.46 44,763.53 143,637
Pipa Pembuang Air Aluminum Dia 3" + Accessories 30 M1 16,010.00 53,979.07 XXXXXX 69,989.07 480,300.00 1,619,372.22 XXXXXX 2,099,672
SUB TOTAL 3,919,094

GRAND TOTAL 1. 159,206,151.33

2 WALKWAY DAN FLATFORM
2.1 WALKWAY
2.1.1. PEKERJAAN STRUKTUR DAN PEMBESIAN
Pekerjaan Profil Canal 100X50X7.5X5 508.0608 KG 21,095.00 9,308.68 14,050.07 44,453.75 10,717,542.58 4,729,376.82 7,138,290.65 22,585,210
Pekerjaan Profil L 50x50x6 ( Top rail ) 242.6316 KG 21,095.00 9,308.68 14,050.07 44,453.75 5,118,313.60 2,258,580.60 3,408,991.37 10,785,886
Pekerjaan Profil L 50x50x6 ( Mid rail) 242.6316 KG 21,095.00 9,308.68 14,050.07 44,453.75 5,118,313.60 2,258,580.60 3,408,991.37 10,785,886
Pekerjaan Profil L 50x50x6 ( Post rail) 292.785 KG 21,172.50 9,308.68 14,050.07 44,531.25 6,198,990.41 2,725,442.69 4,113,650.23 13,038,083
Pekerjaan base Plate Thk. 6 MM 1376.12 KG 21,095.00 9,308.68 14,050.07 44,453.75 29,029,196.47 12,809,840.30 19,334,548.03 61,173,585
Pekerjaan Grating Galvanized Walk & stair Uk. 6X0.9X4.5X25 34.64 M2 1,060,464.26 10,154.93 14,050.07 1,084,669.26 36,734,481.94 351,766.66 486,694.48 37,572,943
Pekerjaan Dyna Bolt M12 176 PCS 37,000.00 6,425.60 14,050.07 57,475.67 6,512,000.00 1,130,905.60 2,472,812.61 10115718.21
SUB TOTAL 166,057,311

2.1.2 PEKERJAAN PENGECATAN

Pekerjaan Pengecatan Rangka dan Profil Baja Walkway 14.98 M2 7,996.80 41,997.11 7,600.00 57,593.91 119,829.03 629,310.84 113,883.13 863,023
SUB TOTAL 863,023

TOTAL 2.1 166,920,334

2.2 FLATFORM
2.2.1 PEKERJAAN STRUKTUR DAN PEMBESIAN
Pekerjaan Profil unp 100X50X7.5X5 79.56 KG 21,095.00 480.00 10,154.93 31,729.93 0.00 38,188.80 807,925.97 846,115
Pekerjaan Profil L 50x50x6 ( Top rail ) 37.995 KG 21,095.00 375.00 1,020.48 22,490.48 0.00 14,248.13 38,773.14 53,021
Pekerjaan Profil L 50x50x6 ( Mid rail) 37.995 KG 21,095.00 375.00 1,020.48 22,490.48 0.00 14,248.13 38,773.14 53,021
Pekerjaan Profil L 50x50x6 ( Post rail) 414.816 KG 21,172.50 375.00 1,020.48 22,567.98 0.00 155,556.00 423,311.43 578,867
Pekerjaan base Plate Thk. 6 MM 45.15 KG 117,478.00 41,636.73 XXXXXX 159,114.73 5,303,990.73 1,879,848.58 XXXXXX 7,183,839
Pekerjaan Grating Galvanized Walk & stair Uk. 6X0.9X4.5X25 7.25 M2 820.08 23,096.08 XXXXXX 23,916.16 5,945.56 167,446.56 XXXXXX 173,392
Pekerjaan Dyna Bolt M12 32 PCS 21,725.00 9,308.68 14,050.07 45,083.75 695,200.00 297,877.85 449,602.29 1,442,680
SUB TOTAL 10,330,936

2.2.2 PEKERJAAN PENGECATAN

Pekerjaan Pengecatan Rangka dan Profil Baja Flatform 24.65 M2 7,996.80 41,997.11 7,600.00 57,593.91 197,082.60 1,035,026.50 187,303.39 1,419,412
SUB TOTAL 1,419,412

TOTAL 2.2 11,750,349

GRAND TOTAL 2. 178,670,682.39

GRAND TOTAL 1 + 2 337,876,833.72