Contoh CCO

Lampir Lampiran an Peke Pekerja rjaan an Tamb Tambah ah Kuran Kuran Kegiatan Pekerjaan Lokasi T!A! !A!

: : : :

Pembangunan Sarna Prasarana Dinas Pemuda dan Olahraga Pro! Sultra "angunan #edung Teater Olahraga$Seni Kota Kendari %&'% KOT+AK

o

'

enis Pekerjaan

Sa t

*ol!

% P2K2+AA P2+SIAPA

.

/

I 1

Pengukuran / Pasangan Bouwplank

LS

57.00

II 1 % 3 4 5 $ III A 1 % " 1

Sub Total I P2K2+AA TAAPeke Pekerj rjaa aan n Gali Galian an Alur Alur Pon Ponas asii an an Poor Poor Pla! Pla! &rugan 'e()ali Bekas Galian &rungan *ana+ Bawa+ Lan!ai &rungan Pasir Bawa+ Ponasi &rungan Pasir Bawa+ Lan!ai *i()unan Lokasi Bangunan Sub Total II P2K2+AA ST ST+7KT7+AL P2K2+AA PODASI Pa Pas. Ba!u 'osong Peke Pekerj rjaa aan n Pon Ponas asii Pas. Pas. Ba!u Ba!u Gunu Gunung ng 1 P-  Sub Total III P2K2+AA "2TO Pondasi Sumuran Be!on ' %00

, *ol!

-arga Satuan (+p)

-arga Satuan (+p)

umlah -arga (+p) 0

1

59,990.00

3,419,430.00

/

0

57.00

59,990.00

75.0 75.00 0 1# 1 #.75 3$.%9   

5$,4 5$,4%0 %0.0 .00 0 1#,#00.00 47,510.00 179,540.00 %9,7$0.00 55,#40.00

34.'54.3&!&& "3 "3 "3 "3 "3 "3

7#.# 7#.#3 3 %$.%# 104.#$ 4.17 1#.35 1%4.3%

5$,4 5$,4%0 %0.0 .00 0 1#,#00.00 47,510.00 179,540.00 %9,7$0.00 55,#40.00

4,44 4,447, 7,50 503. 3.97 97 493,99%.5$ 4,9#%,0##.$4 747,909.7# 54$,09$.00 $,94%,0%#.#0 '64'/540'5!1/

"3 "3

#.93 %%.7 %%.73 3

3%%,#70.00 $#5, $#5,30 300. 0.00 00

%,##3,%%9.10 15,5 15,57$ 7$,# ,#$9 $9.0 .00 0 '64.0&4&56!'&

"3

4.5$

95%,090.00

4,341,530.40

 

4.71

3%%,#70.00 $#5, $#5,30 300. 0.00 00

95%,090.00

3 4 1 % 3 1 % 3 1 % 3 1 % 3

Bekis!ing Be!on Si-lop Pek! Poor Plat Be!on ' 175 Pe()esian Bekis!ing Kolom Pedestal %& 8 .& Be!on ' 175 Pe()esian Bekis!ing Sloe9 "eton %&  3& Be!on ' 175 Pe()esian Bekis!ing Kolom %&  .& Be!on ' 175 Pe()esian Bekis!ing

"% "3

3#.00 1.#%

15 150,%70.00 9%0,550.00

5,710,%$0.00 1,$75,401.00

$%.#0 1.9%

15 150,%70.00 9%0,550.00

"3 'g "3

%.70 349.30 13.49

913,530.00 1#,$90.00 150,%70.00

%,4$$,531.00 $,5%#,417.00 %,0%7,14%.30

3.#4 509.57 19.#0

913,530.00 1#,$90.00 150,%70.00

"3 'g "3

%.#9 #3%.1% 43.3%

913,530.00 1#,$90.00 %59,770.00

%,$40,101.70 15,55%,3%%.#0 11,%53,%3$.40

4.70 1,111.71 7%.90

913,530.00 1#,$90.00 %59,770.00

"3 'g "3

1.%0 1,03$.$7 1%.00

913,530.00 1#,$90.00 150,%70.00

1,09$,%3$.00 19,375,3$%.30 1,#03,%40.00

3.74 $09.%0 37.44

913,530.00 1#,$90.00 150,%70.00

"3 'g "3

$.#4 1,5$4.10 13$.#0

913,530.00 1#,$90.00 %59,770.00

$,%4#,545.%0 %9,%33,0%9.00 35,53$,53$.00

7.9% 1,47#.$5 117.90

913,530.00 1#,$90.00 %59,770.00

KOT+AK o

' 1 % 3 1 % 3 , 1 % 3 4 1 % 1 % 1 % 1

enis Pekerjaan

% "alok "eton %&  3& ;m Be!on ' 175 Pe()esian Bekis!ing +ing "alok '/  %& ;m Be!on ' 175 Pe()esian Bekis!ing P2K2+AA KAP Dan ATAP Kuda
Sa t

*ol!

.

/

"3 'g "3 "3 'g "3

"1 "1 "1 B+

, *ol!

-arga Satuan (+p)

-arga Satuan (+p)


1

4.5$ %,113.0# 45.$0

913,530.00 1#,$90.00 %$5,770.00

4,1$5,$9$.#0 39,493,4$5.%0 1%,119,11%.00

%.$4 50$.%% 40.#0

913,530.00 1#,$90.00 %$5,770.00

0.$0 105.%%

54#,11#.00 1,9$$,5$1.#0 %,1%$,1$0.00 %''4&5%43/6!/&

1. 1 .3% 3#%.$$

#.00

913,530.00 1#,$90.00 %$5,770.00

913,530.00 1#,$90.00 %$5,770.00

%1$.35 1%0.00

31%,5%0.00 %41,040.00 1##,970.00 %5,000.00

  40,##3,$59.50 3,000,000.00

   

31%,5%0.00 %41,040.00 1##,970.00 %5,000.00

/

0

%$.40

"1 B+

%01.00

1##,970.00 15,000.00

37,9#%,970.00 

 

1##,970.00 15,000.00

"1 B+

19#.#0

1##,970.00 15,000.00

37,5$7,%3$.00 

 

1##,970.00 15,000.00

"1 B+

1,7#0.53

34,$50.00 15,000.00

$1,$95,3$4.50 

 

34,$50.00 15,000.00

B+

3%.00

75,000.00

%,400,000.00



75,000.00

1 1 % 3 I* A 1 % 3 4 5 $ 7 #

Sagrod Besi Polos 6ia(e!er 1% (( Penutup Atap A!ap Spanek  8. Gan!i/'"/ *alang Air :ujan ok/Bu()ungan Sub Total *II P2K2+AA A+SIT2KT7+AL Pekerjaan Dinding Pek. 6ining Ba!u "era+ 1 P-  % Psr Pek. 6ining Ba!u "era+ 1 P-  5 Psr Pek. Ples!eran 1 P-  % Psr Pek. Ples!eran 1 P-  5 Psr Pek. *erawang ;8os!er< *ali Air 'era(ik 6ining '"/ %02%5 Ples!eran an A-ian :alus umlah

'g "% "1 "1

1#,710.00 307.#0 4$.40

1%%,170.00 7$,$40.00 4%,%$5.00

 37,$03,9%$.00 3,55$,09$.00 



1#,710.00

  

1%%,170.00 7$,$40.00 4%,%$5.00

       

109,0$0.00 9$,4#%.9# 51,1%0.00 44,130.00 %15,3#1.70 %,500.00 134,#40.00 $%,14#.00

%%54/.145.0!&&

"% "% "% "% "3 "1 "% "%

%1.$0 43.%0 30.$0

109,0$0.00 9$,4#%.9# 51,1%0.00 44,130.00 %15,3#1.70 %,500.00 134,#40.00 $%,14#.00

 %,0#4,03%.37  1,90$,41$.00 $,590,$#0.0%   '&4/6'4'%6!35

KOT+AK o

' " 1 % 3 4 5 , 1 % 3 D 1 % 3 4 5 2 1 % 3 4 2

enis Pekerjaan

% Pekerjaan Lantai Lan!ai 'era(ik :o(ogeneus $0 = $0 Lan!ai 'era(ik 30 = 30 ; &n Polis < Lan!ai 'era(ik %0 = %0 'a(ar "ani Lan!ai Parpue! 'a>u Lapis "ela(iLan!ai 8a)a! Be!on Sub Total II Pekerjaan Kusen
Sat

. "% "% "% "% "3

*ol!

-arga Satuan (+p)

/

194.## %0.1%

, *ol!

-arga Satuan (+p)


1

%05,#10.00 1%0,330.00 151,540.00 %%5,#90.00 #19,%50.00

   44,0%1,443.%0 1$,4#3,310.00

/

0     

%05,#10.00 1%0,330.00 151,540.00 %%5,#90.00 #19,%50.00

 

4,#31,%30.00 531,$%0.00 397,$70.00

0&4/&.41/3!%& B+ "% "%

  

4,#31,%30.00 531,$%0.00 397,$70.00

   <

"% "% "% "% "3

$0.1# 1%0.9$

39,$%0.00 %%,#70.00 39,$90.00 3$,$90.00 3$,$90.00

%,3#4,331.$0 %,7$$,355.%0    /4'/&4060!6&

    

39,$%0.00 %%,#70.00 39,$90.00 3$,$90.00 3$,$90.00

"% "% "% "%

19#.1$ 14#.9$ 141.9%

117,0%0.00 13%,710.00 %$4,310.00 73,440.00

%3,1##,$#3.%0 19,7$#,4#1.$0 37,510,#75.%0  6&4.064&.&!&&

   

117,0%0.00 13%,710.00 %$4,310.00 73,440.00

A 1 % 3 4 5 $ 7 # 9

Sub Total II Pekerjaan =ekanikal dan 2lektrikal Pekerjaan ?ns!alasi Lis!rik ?ns!alasi Lis!rik S!op 'on!ak Saklar *unggal Saklar Gana Saklar *riple Panel Bo= La(pu 6ownlig! 1# wa!! La(pu SL 10 a!! La(pu Panggung Ar-o 8 300/500 wa!! umlah

14%034/00!.&

*i!ik B+ B+ B+ B+ B+ B+ B+ B+

%0.00 $.00 5.00 1.00 #.00 4.00 %.00

75,000.00 1%,000.00 10,000.00 1%,000.00 1%,000.00 750,000.00 #%,500.00 15,000.00 %,500,000.00

1,500,000.00 7%,000.00  $0,000.00  750,000.00 $$0,000.00 $0,000.00 5,000,000.00 64'&%4&&&!&&

       

75,000.00 1%,000.00 10,000.00 1%,000.00 1%,000.00 750,000.00 #%,500.00 15,000.00 %,500,000.00

+2KAPIT7LASI Lampiran Pekerjaan Tambah Kurang Kegiatan Pekerjaan Lokasi T!A!

: : : :


o

enis Pekerjaan

'

%

Satuan (+p)

,

umlah -arga (+p) /

0

Satuan (+p) 1

6

A! #2D7# T2AT2+ OLA- +A#A $ S2I ?

PC'C8AA PC8S?APA

+p!

3,419,430.00

+p!

??

PC'C8AA *AA:

+p!

1#,159,$19.75

+p!

???

PC'C8AA S*8&'*&8AL

?



A PC'C8AA PD6AS?

+p!

1#,4$0,09#.10

+p!

B PC'C8AA BC*D

+p!

%11,09%,35#.50

+p!

 PC'C8AA 'AP 6an A*AP

+p!

%%9,547,94$.00

+p!

A Pekerjaan 6ining

+p!

10,5#1,1%#.39

+p!

B Pekerjaan Lan!ai

+p!

$0,504,753.%0

+p!

 Pekerjaan 'usen6aun Pin!u an enela

+p!

6 Pekerjaan a!

+p!

5,150,$#$.#0

+p!

C Pekerjaan Pla@on

+p!

#0,4$#,040.00

+p!

PC'C8AA A8S?*C'*&8AL



+p!

 Pekerjaan Sani!asi

+p!

7,%$3,5$$.40

+p!

G Pekerjaan "ekanikal an Clek!rikal

+p!

#,10%,000.00

+p!

A

TOTAL ,OST

+p!

0/%41.540%1!'.

+p!

"

PP > '& ?  A

+p!

0/4%1.450%!1'

+p!

"

I=" > % ?  A

+p!

'43&/4.55!%/

+p!

,

7=LA- > A @ "

+p!

1'5433&4&65!'&

+p!

D

DI"7LATKA

+p!

1'5433&4&&&!&&

+p!

TERBILANG :

Lampiran Pekerjaan Tambah Kuran Kegiatan

: Pembangunan Sarna Prasarana Dinas Pemuda dan Olahraga Pro! Sultra

Pekerjaan

: "angunan #edung Olah +aga =ini % (Dua) 7nit

Lokasi

: Kota Kendari

T!A!

: %&'%

KOT+AK o

enis Pekerjaan

Sat

' I


.

1


LS

*ol!

/ 177.$0

-arga Satuan (+p)


1

59,990.00

10,$54,%%4.00

Sub Total I II 1 % 3 4 5 $

P2K2+AA TAAPekerjaan Galian Alur Ponasi an Poor Pla! &rugan 'e()ali Bekas Galian &rungan *ana+ Bawa+ Lan!ai &rungan Pasir Bawa+ Ponasi &rungan Pasir Bawa+ Lan!ai *i()unan Lokasi Bangunan

P2K2+AA ST+7KT7+AL P2K2+AA PODASI Pas. Ba!u 'osong Pekerjaan Ponasi Pas. Ba!u Gunung 1 P-  Sub Total III

/

-arga Satuan (+p) 0

1 %9.$0

59,990.00

14$.#0 3$.70 115.$4   

5$,4%0.00 1#,#00.00 47,510.00 179,540.00 %9,7$0.00 55,#40.00

 15.%$

3%%,#70.00 $#5,300.00

'&40/.4%%.!&& "3 "3 "3 "3 "3 "3

110.09 3$.%$ %13.%3 #.55 41.33 4$%.40

5$,4%0.00 1#,#00.00 47,510.00 179,540.00 %9,7$0.00 55,#40.00

Sub Total II III A 1 %

, *ol!

$,%11,%77.#0 $#1,$##.00 10,130,557.30 1,535,0$7.00 1,%%9,9#0.#0 %5,#%0,41$.00 ./40&64560!5&

"3 "3

%0.3% 34.%%

3%%,#70.00 $#5,300.00

$,5$%,009.## %3,450,9$$.00 3&4&'%451/!66

" 1 % 3 4 1 % 3 1 % 3 1 % 3 1 % 3

P2K2+AA "2TO Pondasi Sumuran Be!on ' %00 Pe()esian Bekis!ing Be!on Si-lop Pek! Poor Plat Be!on ' 175 Pe()esian Bekis!ing Kolom Pedestal %& 8 .& Be!on ' 175 Pe()esian Bekis!ing Sloe9 "eton %&  3& Be!on ' 175 Pe()esian Bekis!ing Sloe9 "eton '/  %& Be!on ' 175 Pe()esian Bekis!ing

"3 'g "% "3

11.$3 707.99 97.04 4.%%

95%,090.00 1#,$90.00 150,%70.00 9%0,550.00

11,07$,$15.0$ 13,%3%,%77.03 14,5#%,501.34 3,##4,7%1.00

#.95 557.47 119.3% 3.$5

95%,090.00 1#,$90.00 150,%70.00 9%0,550.00

"3 'g "%

#.45 1,093.7% 4%.%4

913,530.00 1#,$90.00 150,%70.00

7,719,3%#.50 %0,441,$%$.#0 $,347,404.#0

7.30 9$#.19 37.$0

913,530.00 1#,$90.00 150,%70.00

"3 'g "%

$.$9 1,9%7.03 100.3%

913,530.00 1#,$90.00 %59,770.00

$,111,515.70 3$,01$,190.70 %$,0$0,1%$.40

#.$5 %,00%.31 13$.0#

913,530.00 1#,$90.00 %59,770.00

"3 'g "%

5.94 1,$$0.07 59.40

913,530.00 1#,$90.00 150,%70.00

5,4%$,3$#.%0 31,0%$,70#.30 #,9%$,03#.00

5.94 1,113.%5 59.40

913,530.00 1#,$90.00 150,%70.00

"3 'g "%

1.45 %54.$% 19.3$

913,530.00 1#,$90.00 150,%70.00

1,3%4,$1#.50 4,75#,#47.#0 %,909,%%7.%0

  

913,530.00 1#,$90.00 150,%70.00

KOT+AK o

' 1 % 3 1 % 3 1 % 3 1 % 3 1 % 3 1 % 3 1

enis Pekerjaan

% Kolom %&  .& Be!on ' 175 Pe()esian Bekis!ing Kolom Praktis '3  '3 ;m Be!on ' 175 Pe()esian Bekis!ing "alok "eton %&  3& ;m Be!on ' 175 Pe()esian Bekis!ing "alok "eton %&  .& ;m Be!on ' 175 Pe()esian Bekis!ing +ing "alok '/  %& ;m Be!on ' 175 Pe()esian Bekis!ing Plat Leel ("agian Luar) Be!on ' 175 Pe()esian Bekis!ing Plat Leel ("agian Dalam) Be!on ' 175

Sat

*ol!

.

/

"3 'g "% "3 'g "%

, *ol!

-arga Satuan (+p)

-arga Satuan (+p)


1

54.1% 5,047.%1 541.%0

913,530.00 1#,$90.00 %59,770.00

49,440,%43.$0 94,33%,354.90 140,5#7,5%4.00

0.73 %39.9$ %4.19

913,530.00 1#,$90.00 %59,770.00

$$$,#7$.90 4,4#4,#5%.40 $,%#3,#3$.30

4.$1 9#$.0# $1.44

1,001,070.00 1#,$90.00 %$5,770.00

4,$14,93%.70 1#,4%9,#35.%0 1$,3%#,90#.#0

7.34 440.$# 30.$0

1,001,070.00 1#,$90.00 %$5,770.00

7,347,#53.#0 #,%3$,309.%0 #,13%,5$%.00

"3 'g "%

%.9% 51%.$$ 3#.9#

913,530.00 1#,$90.00 %$5,770.00

%,$$7,507.$0 9,5#1,$15.40 10,359,714.$0

%.30 $51.50 4$.0#

913,530.00 1#,$90.00 %$5,770.00

"3 'g "%

%%.0% %,$7#.90 157.3%

913,530.00 1#,$90.00 3$9,770.00

%0,115,930.$0 50,0$#,$41.00 5#,17%,%1$.40

1#.14 %,$#3.%$ 135.93

913,530.00 1#,$90.00 3$9,770.00

"3

7 %#

913 530 00

$ $50 49# 40

7 %#

913 530 00

"3 'g "% "3 'g "%

/

0

%4.0$ 4,599.0$ 3#0.34

913,530.00 1#,$90.00 %59,770.00 1,001,070.00 1#,$90.00 %$5,770.00

4.$1 #$3.$1 44.$4   

1,001,070.00 1#,$90.00 %$5,770.00 1,001,070.00 1#,$90.00 %$5,770.00

% 3

Pe()esian Bekis!ing

'g "%

1,%39.44 7%.#0

1#,$90.00 3$9,770.00

%3,1$5,133.$0 %$,919,%5$.00

1,%#1.01 #1.40

1#,$90.00 3$9,770.00

1004.3&41'6!13 , 1 % 3 4 1 % 1 % 1 % 1 % 1

P2K2+AA KAP Dan ATAP Kuda
"1 "1 "1 B+

14.00 73.00 $5#.40 1#0.00

31%,%%0.00 %40,740.00 1##,970.00 %5,000.00

4,371,0#0.00 17,574,0%0.00 1%4,417,#4#.00 4,500,000.00

1#.00 %0.00 745.50 

31%,%%0.00 %40,740.00 1##,970.00 %5,000.00

"1 B+

%$9.$0 %1$.00

1##,970.00 15,000.00

50,94$,31%.00 3,%40,000.00

%14.54 

1##,970.00 15,000.00

"1 B+

331.$0 

1##,970.00 15,000.00

$%,$$%,45%.00 

4$.#0 

1##,970.00 15,000.00

"1 B+

3,#3$.50 

34,$50.00 15,000.00

13%,934,7%5.00 

%,740.1% 

34,$50.00 15,000.00

B+ 'g

 

75,000.00 34,700.00

 

 

75,000.00 34,700.00

'g



1#,710.00





1#,710.00

KOT+AK o

enis Pekerjaan

' 1 % 3 4 5 $ 7

% Penutup Atap A!ap Spanek  8. Gan!i/'"/ *alang Air :ujan ok/Bu()ungan 'uakua Pipa Gip 1.5 8ealing 6ALA" Pipa Gip % Pla! 6uiukan *iang 8alling Bau! Pla! *iang 8alling

Sat

3 "% "1 "1 "1 "1 "1 B+

*ol!

. 1,433.00 5$.$0

-arga Satuan (+p)

P2K2+AA A+SIT2KT7+AL Pekerjaan Dinding Pek. 6ining Ba!u "era+ 1 P-  % Psr Pek. 6ining Ba!u "era+ 1 P-  5 Psr Pek. Ples!eran 1 P-  % Psr Pek. Ples!eran 1 P-  5 Psr Pek. *erawang ;8os!er< *ali Air 'era(ik 6ining '"/ %02%5 Ples!eran an A-ian :alus

/

0

1%%,170.00 7$,$40.00 4%,%$5.00 1#9,%70.00 %1#,170.00 1#,710.00 17,500.00

175,0$9,$10.00 4,337,#%4.00     

Pekerjaan Lantai Lan!ai 'era(ik :o(ogeneus $0 = $0 Lan!ai 'era(ik 30 = 30 ; &n Polis < Lan!ai 'era(ik %0 = %0 'a(ar "ani Lan!ai 8a)a! Be!on

1

6

$5$.4%      

1%%,170.00 7$,$40.00 4%,%$5.00 1#9,%70.00 %1#,170.00 1#,710.00 17,500.00

3.0% 51.95 $.04 103.91 1$#.30   

109,0$0.00 9$,4#%.9# 51,1%0.00 44,130.00 %15,3#1.70 %,500.00 134,#40.00 $%,14#.00

/6&4&/3461'!&&

"% "% "% "% "3 "1 "% "%

114.00 170.7# %%#.00 341.5$ 39%.#0  %5.50 

109,0$0.00 9$,4#%.9# 51,1%0.00 44,130.00 %15,3#1.70 %,500.00 134,#40.00 $%,14#.00

umlah " 1 % 3 4

-arga Satuan (+p)

umlah -arga (+p)

Sub Total *II I* A 1 % 3 4 5 $ 7 #

, *ol!

1%,43%,#40.00 1$,477,3$3.3% 11,$55,3$0.00 15,073,04%.#0 #4,$01,931.7$  3,43#,4%0.00  '.3401645/1!66

"% "% "% "3

450.40 5%.7% 4.4# $%.%#

%05,#10.00 1%0,330.00 151,540.00 #19,%50.00

9%,$9$,#%4.00 $,343,797.$0 $7#,#99.%0 51,0%%,#90.00

   

%05,#10.00 1%0,330.00 151,540.00 #19,%50.00

Sub Total II , 1 % 3 4 5 D 1 % 3 4 5 $

Pekerjaan Kusen
'/&41.%4.'&!6& "1 B+ "% "% B+

"% "% "% "% "% "%

    

5$9.55

3$%.##

$0,100.00 4,#31,%30.00 531,$%0.00 397,$70.00 %45,000.00

39,$%0.00 45,05$.00 39,$90.00 3$,$90.00 3$,$90.00 %%,#70.00

     < %%,5$5,571.00    #,%99,0$5.$0 3&460.4030!0&

    

$0,100.00 4,#31,%30.00 531,$%0.00 397,$70.00 %45,000.00

     

39,$%0.00 45,05$.00 39,$90.00 3$,$90.00 3$,$90.00 %%,#70.00

KOT+AK o

' 2 1 % 3 4 5 $ 7

enis Pekerjaan

% Pekerjaan Pla9ond 8angka Pla@on Besi :ollow Pla@on 'alsi Boar Alu(uniu( o(posi! Lis! Pla@on Alu(uniu( 6ala( Lis! Plank 8. :ollow 8uang Gan!i

Sat

3 "% "% "% "% "% "%

*ol!

. 3##.34 3%%.## 300.4$

*ol!

-arga Satuan (+p)

Pekerjaan Air "ersih Pen>a()ungan A*B Pipa Gie Air Bersi+  A--essories 'ran! Air as!a@el  A--esesories

# 1 % 3 4 5 $ 7

Sub Total II Pekerjaan Sanitasi 'lose 6uuk &rinoir  A--essories as!a@el  A--essories loor 6rain Pipa P Air 'o!or  A--essories Sep!i!ank an Su(ur 8esepan Pipa P 6ia(e!er 4 Pe()uangan Air :uja Sub Total II

*

Pekerjaan =ekanikal dan 2lektrikal

-arga Satuan (+p)


0

117,0%0.00 50,9#0.00 %$4,310.00 73,440.00 13%,900.00 %$4,500.00 73,307.00

45,443,54$.#0 1$,4$0,4%%.40 79,414,5#%.$0    

Sub Total II  1 % 3 4

,

1

6       

117,0%0.00 50,9#0.00 %$4,310.00 73,440.00 13%,900.00 %$4,500.00 73,307.00

   

%5,000,000.00 94,7$0.00 %5,000.00 #%1,1%0.00

 

1,$%5,#30.00 %,%70,510.00 #%1,1%0.00 34,130.00 59,970.00 3,500,000.00 59,970.00

'.'43'64//'!6& Ls "1 B+ B+

%5,000,000.00 94,7$0.00 %5,000.00 #%1,1%0.00

    <

B+ B+ B+ B+ "1 B+ "1

%.00 4.00 %.00 3$.00 1.00 145.%0

1,$%5,#30.00 %,%70,510.00 #%1,1%0.00 34,130.00 59,970.00 3,500,000.00 59,970.00

3,%51,$$0.00 9,0#%,040.00  $#,%$0.00 %,15#,9%0.00 3,500,000.00 #,707,$44.00 %041064/%.!&&

   

A 1 % 3 4 5 $ 7 # 9

Pekerjaan Instalasi Listrik ?ns!alasi Lis!rik S!op 'on!ak Saklar *unggal Saklar Gana Saklar *riple Panel Bo= La(pu 6ownlig! 1# wa!! La(pu SL 10 a!! La(pu Panggung Ar-o 8 300/500 wa!! umlah

*i!ik B+ B+ B+ B+ B+ B+ B+ B+

%#.00 10.00 $.00 #.00 1.00 1%.00 4.00 %.00

75,000.00 1%,000.00 10,000.00 1%,000.00 1%,000.00 750,000.00 #%,500.00 15,000.00 %,500,000.00

%,100,000.00 1%0,000.00 $0,000.00 9$,000.00  750,000.00 990,000.00 $0,000.00 5,000,000.00 54'104&&&!&&

        

75,000.00 1%,000.00 10,000.00 1%,000.00 1%,000.00 750,000.00 #%,500.00 15,000.00 %,500,000.00

+2KAPIT7LASI Lampiran Pekerjaan Tambah Kurang Kegiatan Pekerjaan Lokasi T!A!

: : : :

Pembangunan Sarna Prasarana Dinas Pemuda dan Olahraga Pro! Sultra "angunan #edung Olah +aga =ini % (Dua) 7nit Kota Kendari %&'% KOT+AK

o

enis Pekerjaan

'

%

Satuan (+p)

,


0

Satuan (+p) 1

6

"! #2D7# OLA- +A#A =II ( % 7IT)

?


+p!

10,$54,%%4.00

+p!

??


+p!

45,$0#,9#$.90

+p!

???


?




+p!

30,01%,975.##

+p!


+p!

7$$,430,71#.73

+p!


+p!

5#0,053,#71.00

+p!


+p!

143,$7#,957.##

+p!

B Pekerjaan Lan!ai

+p!

150,74%,410.#0

+p!


+p!

6 Pekerjaan a!

+p!

30,#$4,$3$.$0

+p!


+p!

141,31#,551.#0

+p!




+p!

 Pekerjaan Air Bersi+

+p!



+p!

G Pekerjaan Sani!asi

+p!

%$,7$#,5%4.00

Pekerjaan ?ns!alasi Lis!rik

+p!

9,17$,000.00

A

TOTAL ,OST

+p!

'453/43&546/1!/5

+p!

"

PP > '& ?  A

+p!

'534/3&456/!10

+p!

,

I=" > % ?  A

+p!

3461&40'5!1%

+p!

D

7=LA- > A @ " @ ,

+p!

%4'3%41''4.03!&1

+p!

2

7=LA- > D 8 %

+p!

.4%0/4.%%45%0!'.

+p!



DI"7LATKA

+p!

.4%0/4.%&4&&&!&&

+p!

+p!

 Pekerjaan "ekanikal an Clek!rikal A

TERBILANG :

+2KAPIT7LASI TOTA Lampiran Pekerjaan Tambah Kurang Kegiatan Pekerjaan Lokasi T!A!

: : : :

Pembangunan Sarna Prasarana Dinas Pemuda dan Olahraga Pro! Sultra Pembangunan #edung Pemuda Bouth ,enter Kota Kendari %&'% KOT+AK

o

enis Pekerjaan

'

%

Satuan (+p)

,


0

Satuan (+p) 1

6

A "angunan #edung Teater Olahraga$Seni

+p!

719,330,000.00

+p!

" "angunan #edung Olah +aga =ini % (Dua) 7nit

+p!

4,%$5,4%0,000.00

+p!

A

TOTAL ,OST

+p!

.456.41/&4&&&!&&

+p!

"

DI"7LATKA

+p!

.456.41/&4&&&!&&

+p!

,

S2LISI-

+p!

TERBILANG : Dua Milyar Enam Ratus Dua Puluh Tiga Juta Lima Ratus Lima Puluh Satu Ribu Rupiah

Mengetahui/Menyetujui KEPALA BIDANG CIPTA KARYA

DINAS PEKERJAAN UMUM

DINAS PEKERJAAN UMUM PROV. SULTRA

PROV. SULTRA

Ir. BOY ICHWANSYAH, MTP

MUH. AKHYAR

LAODE. ABDUL RAHMAN, ST

ADIL HADRIFIN, ST

Nip. 19630513 198411 1 002

P.P.T.K

Pengawas Lap.

Tea Lea!e"

(Amandemen II)

,O

Pekerjaan Kurang

Pekerjaan Tambah K2T


*ol /


3,419,430.00



34.'54.3&!&&

<

4,%31,500.00 35%,500.00 1,7%4,137.90    043&64'31!5&

  <

4,4#4,343.90

3.#3 7.53 $#.57 4.17 1#.35 1%4.3%

#.93 %%.73

*ol

umlah -arga (+p)

/

1 

1

 <

<

%1$,003.97 141,49%.5$ 3,%57,950.74 747,909.7# 54$,09$.00 $,94%,0%#.#0 ''46/'4.6'!6/

      <

<

%,##3,%%9.10 15,57$,#$9.00 '64.0&4&56!'&

  <

  <



0.15

14%,#13.50

9,43$,95$.00 1,7$7,45$.00

 

%4.#0 0.10

3,7%$,$9$.00 9%,055.00

3,507,955.%0 9,5%3,#$3.30 %,975,34$.00

  

1.14 1$0.%7 $.31

1,041,4%4.%0 %,995,44$.30 94#,%03.70

4,%93,591.00 %0,777,#59.90 1#,937,%33.00

  

1.#1 %79.59 %9.5#

1,$53,4#9.30 5,%%5,537.10 7,$#3,99$.$0

%.54

%,3%0,3$$.%0  3,#%%,#$#.#0

3,41$,$0%.%0 11,3#5,94#.00 5,$%$,10#.#0 7,%35,157.$0 %7,$35,9$#.50 30,$%$,##3.00

4%7.47

#5.45 1#.90

 7,9#9,414.30   1,597,0$0.50 4,909,$53.00

%5.44 1.0# 

9#$,$1%.40  



,O

Pekerjaan Kurang


umlah -arga (+p) 1 %,411,719.%0 9,4$1,%51.#0 10,#43,41$.00

*ol / 1.9% 1,$0$.#$ 4.#0

1,%05,#59.$0 7,151,915.40 7,01$,3%#.00 %&/4%&/4.&6!.&

   


*ol

umlah -arga (+p)

/

1

1,753,977.$0 30,03%,%13.40 1,%75,$9$.00    .14//64&'.!6&

1

   0.7% %77.44 1#.40

$57,741.$0 5,1#5,353.$0 4,#90,1$#.00 .'401'4&0.!1&

%1$.35 1%0.00

  40,##3,$59.50 3,000,000.00

   

   

 

%01.00 

37,9#%,970.00 



 

 

19#.#0 

37,5$7,%3$.00 



 

 

1,7#0.53 

$1,$95,3$4.50 



 



3%.00

%,400,000.00



<

   

 307.#0 4$.40

<

        <

 37,$03,9%$.00 3,55$,09$.00 







  

%%54/.145.0!&&

 %1.$0 43.%0 30.$0   

 %,0#4,03%.37  1,90$,41$.00 $,590,$#0.0%    '&4/6'4'%6!35

 

 

<

<

        <

<

,O

Pekerjaan Kurang


umlah -arga (+p) 1     

*ol

umlah -arga (+p)

/

1

  194.## %0.1%

<    <

   44,0%1,443.%0 1$,4#3,310.00

*ol

umlah -arga (+p)

/

1   

0&4/&.41/3!%&



     <

$0.1# 1%0.9$

    <

19#.1$ 14#.9$ 141.9% 

   < %,3#4,331.$0 %,7$$,355.%0    /4'/&4060!6& %3,1##,$#3.%0 19,7$#,4#1.$0 37,510,#75.%0  6&4.064&.&!&&

  

  



1

     <

<

   <

<

     <

<

    <

<

<

         <

%0.00 $.00  5.00  1.00 #.00 4.00 %.00

14%034/00!.&

<

1,500,000.00 7%,000.00  $0,000.00  750,000.00 $$0,000.00 $0,000.00 5,000,000.00

        

64'&%4&&&!&&

<

<

<

(Amandemen II)

,O

Pekerjaan Kurang


3,419,430.00 $,30#,137.90  %05,%05,40#.40

Satuan (+p) '&

Pekerjaan Tambah

umlah -arga (+p) ''



K2T

Satuan umlah -arga (+p) (+p) '%

'3

'.



*e!ap

11,#51,4#1.#5



'urang

1#,4$0,09#.10



'urang

47,55#,014.#0

41,$71,0$4.70 'urang



%%9,547,94$.00



'urang



10,5#1,1%#.39



'urang



$0,504,753.%0



'urang



'urang







5,150,$#$.#0



'urang



#0,4$#,040.00



'urang



7,%$3,5$$.40



'urang



#,10%,000.00



'urang





%'.453%4510!3&

.154.6141'/!/.

.'401'4&0.!1&

<

%'4.534%51!03

.145.6411'!//

.4'014'&0!.1

<

.415.4611!'0

.'041'&!0/

<

%304.%04%13!53

/%14.304.61!&5

./46364'1'!'1

<

%304.%04&&&!&&

/%14.&&4&&&!&&

./46&&4&&&!&&

<

<

(Amandemen II)

,O

Pekerjaan Kurang


umlah -arga (+p) 1 7,774,704.00

*ol / 4#.00


*ol /


1

%,#79,5%0.00





1411.41&.!&&

%46154/%&!&&

<

<

#,%#%,45$.00 $#9,9$0.00 5,494,05$.40   

  4,$3$,500.90 1,535,0$7.00 1,%%9,9#0.#0 %5,#%0,41$.00

97.59 #.55 41.33 4$%.40

'.4.004.1%!.&

 10,457,$7#.00 '&4./14016!&&

334%%'450.!1&

%0.3% 1#.9$

3$.71 0.44

%,071,17#.%0 #,%7%.00     %4&154./&!%&

$,5$%,009.## 1%,993,%##.00

 

'54///4%51!66

<

<

<

#,5%1,%05.50 10,419,114.30 17,930,%1$.40 3,3$0,007.50

%.$# 150.5% 0.57

%,555,409.5$ %,#13,1$%.73  5%4,713.50

$,$$#,7$9.00 1#,095,471.10 5,$50,15%.00

1.15 1%5.53 4.$4

1,050,559.50 %,34$,155.70 $97,%5%.#0

7,90%,034.50 37,4%3,173.90 35,349,501.$0 5,4%$,3$#.%0 %0,#0$,$4%.50 #,9%$,03#.00   

    54$.#% 

 10,%%0,0$5.#0 

1.45 %54.$% 19.3$

1,3%4,$1#.50 4,75#,#47.#0 %,909,%%7.%0

%%.%#

  3,347,715.0$ 



   1.9$ 75.%# 35.7$  

1,790,51#.#0 1,40$,9#3.%0 9,%#9,375.%0   

  

  

  

,O

Pekerjaan Kurang


umlah -arga (+p) 1 %1,979,531.#0 #5,95$,431.40 9#,#00,9%1.#0

*ol /


30.0$ 44#.15 1$0.#$

%7,4$0,711.#0 #,375,9%3.50 41,7#$,$0%.%0

0.73 %39.9$ %4.19

730,7#1.10 4,4#4,#5%.40 $,4%#,97$.30

 1%%.47 1$.#0

 %,%##,9$4.30 4,4$4,93$.00

7.34 440.$# 30.$0

7,347,#53.#0 #,%3$,309.%0 #,13%,5$%.00

%,101,119.00 1%,17$,535.00 1%,%4$,$#1.$0

0.

%$5$$,3##.$0  

1$,571,434.%0 50,150,1%9.40 50,%$%,#3$.10

3.##

   4,$14,93%.70 1$,140,#70.90 11,#$3,97%.#0   

$,$50,49#.40

%1.39

3,544,49$.40  7,909,3#0.30

*ol

umlah -arga (+p)

/

1   

;0.73<



;730,7#1.10<        

13#.#4 7.10

4.3$

 %,594,919.$0 1,##$,9$7.00  #1,4##.40 

1   



 

%3,94%,07$.90 30,099,%7#.00

 

03&4&3/45..!/&

41.57 #.$0

'.543'.4'.'!'5

77$,943.30 3,1#0,0%%.00 %.43/.453%!/0

5,$19,9$0.00 4,#14,#00.00 140,#77,135.00 

1#0.00

 1%,759,%%0.00  4,500,000.00

40,541,$%3.#0 

55.0$ %1$.00

10,404,$##.%0 3,%40,000.00

 

#,#43,79$.00 

%#4.#0

53,#1#,$5$.00 



 

94,945,15#.00 

1,09$.3# 



 

 

 

 







53.00

  



37,9#9,5$7.00 

4.00 #7.10

<

1,%4#,##0.00  1$,459,%#7.00   



,O

Pekerjaan Kurang


umlah -arga (+p)

*ol

5

'&

#0,194,#31.40      

77$.5# 5$.$0

31/463143&.!%&

3%9,$33.#5 5,01%,53%.0% 30#,7$4.#0 4,5#5,3%7.$5 3$,%4#,740.11   

'' 94,#74,77#.$0 4,337,#%4.00     

*ol

umlah -arga (+p)

'%

'3

    

%%'45%.4133!6&

110.9# 11#.#3 %%1.9$ %37.$$ %%4.50  %5.50 

.04.6.4556!.3    

umlah -arga (+p)

450.40 5%.7% 4.4# $%.%#

1%,103,%0$.15 11,4$4,#31.31 11,34$,595.%0 10,4#7,715.15 4#,353,191.$5  3,43#,4%0.00 

       '141&64'01!&&

 

'.

       

514'5345/5!.0

<

9%,$9$,#%4.00 $,343,797.$0 $7#,#99.%0 51,0%%,#90.00

   

<

<

'/&41.%4.'&!6&

     <       <

     < 5$9.55

3$%.##

%%,5$5,571.00     #,%99,0$5.$0 3&460.4030!0&

<     

   

     <

<

      <

<

,O

Pekerjaan Kurang


umlah -arga (+p)

*ol

umlah -arga (+p)

5

'&

      

3##.34 3%%.## 300.4$ 

''

<    

<

umlah -arga (+p)

'%

'3

   

'.'43'64//'!6&    

<       

45,443,54$.#0 1$,4$0,4%%.40 79,414,5#%.$0    

*ol

    <

%.00 4.00  %.00 3$.00 1.00 145.%0

       <

   

'.

<

    <

3,%51,$$0.00 9,0#%,040.00  $#,%$0.00 %,15#,9%0.00 3,500,000.00 #,707,$44.00

      

34%/'400&!&&

<

<

<

         <

%#.00 10.00 $.00 #.00  1.00 1%.00 4.00 %.00

%,100,000.00 1%0,000.00 $0,000.00 9$,000.00  750,000.00 990,000.00 $0,000.00 5,000,000.00

        

54'104&&&!&&

<

<

(Amandemen II)

,O

Pekerjaan Kurang


Satuan (+p) '&

Pekerjaan Tambah


K2T

Satuan umlah -arga (+p) (+p) '%

'3

'.

7,774,704.00

%,#79,5%0.00



14,4$$,47%.40

33,%%1,9$4.70

%,079,450.%0 'urang





'urang



10,457,$7#.00

19,555,%97.##

$30,035,944.50

149,314,141.19

%4,354,93%.5$ 'urang

375,#37,304.%0

%%1,9%4,733.#0

17,70#,1$7.00 'urang

4$,4#4,99#.43

97,193,959.4$



'urang

150,74%,410.#0



'urang



'urang

 





'urang



30,#$4,$3$.$0



'urang



141,31#,551.#0



'urang









3,%51,$$0.00



'urang



9,17$,000.00



'urang

'4&6/4&/14'&'!/3

6/54..%4610!%3

..4'.%4/.5!10

<

'&64/&/41'&!'/

6/45..4%61!0%

.4.'.4%/.!56

<

<

CCC

<

<

'4'534/0%46''!06

5./43614'03!6/

.64//046&.!1.

<

%43614'%/40%3!30

'465&411.43%1!1&

514''340&5!.1

<

%43614'%/4&&&!&&

'465&411&4&&&!&&

514''&4&&&!&&

<

(Amandemen II)

,O

Pekerjaan Kurang


umlah -arga (+p)

umlah -arga (+p)

umlah -arga (+p)

5

''

'3

%3$,4%$,000.00

5%7,400,000.00

45,#00,000.00 Berkurang

%,3#7,1%5,000.00

1,#90,770,000.00

97,110,000.00 Berkurang

%40%34//'4&&&!&&

%4.'64'1&4&&&!&&

'.%45'&4&&&!&&

%40%34//'4&&&!&&

%4.'64'1&4&&&!&&

'.%45'&4&&&!&&

Kendari, 26 Desember 2012

K#nsu$tan Pengawas V. KAISON KONSULTAN

K#nt"a%t#" Pe$a%sana PT SINAR SURYA BARABATAMA

'.

<

MANSYUR

YUSNARI

Pengawas Lapangan

Pelaksana

H.ABD RAHMAN BAFADAL

Direktur

+2,AA -IT7#A P2K2+ Kegiatan Pekerjaan Lokasi T!A!

: : : :


o

'

enis Pekerjaan

Sat


.

I 1


LS

II 1 % 3 4 5 $ III A 1 % " 1

Sub Total I P2K2+AA TAAPekerjaan Galian Alur Ponasi an Poor Pla! &rugan 'e()ali Bekas Galian &rungan *ana+ Bawa+ Lan!ai &rungan Pasir Bawa+ Ponasi &rungan Pasir Bawa+ Lan!ai *i()unan Lokasi Bangunan Sub Total II P2K2+AA ST+7KT7+AL P2K2+AA PODASI Pas. Ba!u 'osong Pekerjaan Ponasi Pas. Ba!u Gunung 1 P-  4 P Sub Total III P2K2+AA "2TO Pondasi Sumuran Be!on ' %00

*ol!

/ 57.00

*ol!

-arga Satuan (+p)


1

59,990.00

3,419,430.00

/ $4.00

34.'54.3&!&& "3 "3 "3 "3 "3 "3

7#.#3 %$.%# 104.#$ 4.17 1#.35 1%4.3%

5$,4%0.00 1#,#00.00 47,510.00 179,540.00 %9,7$0.00 55,#40.00

4,447,5##.$0 494,0$4.00 4,9#1,#9#.$0 74#,$#1.#0 54$,09$.00 $,94%,0%#.#0 '64'0&43/1!6&

$4.90 31.%9 157.30 3.50 %$.%% 1%4.3%

"3 "3

#.93 %%.73

3%%,#70.00 $#5,300.00

%,##3,%%9.10 15,57$,#$9.00 '64.0&4&56!'&

7.5$ 15.%1

"3

4.5$

95%,090.00

4,341,530.40

4.7%

3 4 1 % 3 1 % 3 1 % 3 1 % 3

Bekis!ing Be!on Si-lop Pek! Poor Plat Be!on ' 175 Pe()esian Bekis!ing Kolom Pedestal %& 8 .& Be!on ' 175 Pe()esian Bekis!ing Sloe9 "eton %&  3& Be!on ' 175 Pe()esian Bekis!ing Kolom %&  .& Be!on ' 175 Pe()esian Bekis!ing

"% "3

3#.00 1.#%

150,%70.00 9%0,550.00

5,710,%$0.00 1,$75,401.00

$%.#0 1.9%

"3 'g "3

%.70 349.30 13.49

913,530.00 1#,$90.00 150,%70.00

%,4$$,531.00 $,5%#,417.00 %,0%7,14%.30

3.#4 593.$0 19%.00

%.#9 #3%.1% 43.3%

913,530.00 1#,$90.00 %59,770.00

%,$40,101.70 15,55%,3%%.#0 11,%53,%3$.40

5.10 1,091.33 74.%4

1.%0 1,03$.$7 1%.00

913,530.00 1#,$90.00 150,%70.00

1,09$,%3$.00 19,375,3$%.30 1,#03,%40.00

3.74 #35.03 37.44

$.#4 1,5$4.10 13$.#0

913,530.00 1#,$90.00 %59,770.00

$,%4#,545.%0 %9,%33,0%9.00 35,53$,53$.00

7.04 1,$44.9% 10%.40

"3 'g "3 "3 'g "3 "3 'g "3

KOT+AK o

' 1 % 3 1 % 3 , 1 % 3 4 1 % 1 % 1 % 1

enis Pekerjaan

% "alok "eton %&  3& ;m Be!on ' 175 Pe()esian Bekis!ing +ing "alok '/  %& ;m Be!on ' 175 Pe()esian Bekis!ing P2K2+AA KAP Dan ATAP Kuda
Sat

*ol!

. "3 'g "3 "3 'g "3

"1 "1 "1 B+

/

*ol!

-arga Satuan (+p)


1

/

4.5$ %,113.0# 45.$0

913,530.00 1#,$90.00 %$5,770.00

4,1$5,$9$.#0 39,493,4$5.%0 1%,119,11%.00

%.## $4%.34 3#.40

0.$0 105.%%

54#,11#.00 1,9$$,5$1.#0 %,137,$#0.00 %''4'&34616!/&

1.44 419.19

#.00

913,530.00 1#,$90.00 %$7,%10.00

%1$.35 1%0.00

31%,5%0.00 %41,040.00 1##,970.00 %5,000.00

  40,##3,$59.50 3,000,000.00

1%.3% 14.40 313.$0 1%0.00

19.%0

"1 B+

%01.00

1##,970.00 15,000.00

37,9#%,970.00 

1%7.0# 

"1 B+

19#.#0

1##,970.00 15,000.00

37,5$7,%3$.00 

319.7% 

"1 B+

1,7#0.53

34,$50.00 15,000.00

$1,$95,3$4.50 

1,9#7.59 

B+

3%.00

75,000.00

%,400,000.00

3%.00

1 1 % 3 I* A 1 % 3 4 5 $ 7 #

Sagrod Besi Polos 6ia(e!er 1% (( Penutup Atap A!ap Spanek  8. Gan!i/'"/ *alang Air :ujan ok/Bu()ungan Sub Total *II P2K2+AA A+SIT2KT7+AL Pekerjaan Dinding Pek. 6ining Ba!u "era+ 1 P-  % Psr Pek. 6ining Ba!u "era+ 1 P-  5 Psr Pek. Ples!eran 1 P-  % Psr Pek. Ples!eran 1 P-  5 Psr Pek. *erawang ;8os!er< *ali Air 'era(ik 6ining '"/ %02%5 Ples!eran an A-ian :alus umlah

'g "% "1 "1

1#,710.00 307.#0 4$.40

1%%,170.00 7$,$40.00 4%,%$5.00

 37,$03,9%$.00 3,55$,09$.00 

 303.#$ 4$.3% %3.1$

%%54/.145.0!&&

"% "% "% "% "3 "1 "% "%

%1.$0 43.%0 30.$0

109,0$0.00 9$,4#%.9# 51,1%0.00 44,130.00 %15,3#1.70 %,500.00 134,#40.00 $%,14#.00

 %,0#4,03%.37  1,90$,41$.00 $,590,$#0.0%   '&4/6'4'%6!35

 1%.7$ 137.## $%.4$ 4#.40   

KOT+AK o

' " 1 % 3 4 5 , 1 % 3 D 1 % 3 4 5 2 1 % 3 4 2

enis Pekerjaan

% Pekerjaan Lantai Lan!ai 'era(ik :o(ogeneus $0 = $0 Lan!ai 'era(ik 30 = 30 ; &n Polis < Lan!ai 'era(ik %0 = %0 'a(ar "ani Lan!ai Parpue! 'a>u Lapis "ela(iLan!ai 8a)a! Be!on Sub Total II Pekerjaan Kusen
Sat

. "% "% "% "% "3

*ol!

*ol!

-arga Satuan (+p)

/

194.## %0.1%


1

%05,#10.00 1%0,330.00 151,540.00 %%5,#90.00 #19,%50.00

   44,0%1,443.%0 1$,4#3,310.00

/ 10%.#0   95.1$ %$.1%

0&4/&.41/3!%& B+ "% "%

  

4,#31,%30.00 531,$%0.00 397,$70.00

   <

%.4% %.19

"% "% "% "% "3

$0.1# 1%0.9$

39,$%0.00 %%,#70.00 39,$90.00 3$,$90.00 3$,$90.00

%,3#4,331.$0 %,7$$,355.%0    /4'/&4060!6&

  9$.#0 %5.5% 137.##

"% "% "% "%

19#.1$ 14#.9$ 141.9%

117,0%0.00 13%,710.00 %$4,310.00 73,440.00

%3,1##,$#3.%0 19,7$#,4#1.$0 37,510,#75.%0  6&4.064&.&!&&

370.30 117.39 %5%.91 

A 1 % 3 4 5 $ 7 # 9

Sub Total II Pekerjaan =ekanikal dan 2lektrikal Pekerjaan ?ns!alasi Lis!rik ?ns!alasi Lis!rik S!op 'on!ak Saklar *unggal Saklar Gana Saklar *riple Panel Bo= La(pu 6ownlig! 1# wa!! La(pu SL 10 a!! La(pu Panggung Ar-o 8 300/500 wa!! umlah

14%034/00!.&

*i!ik B+ B+ B+ B+ B+ B+ B+ B+

%0.00 $.00 5.00 1.00 #.00 4.00 %.00

75,000.00 1%,000.00 10,000.00 1%,000.00 1%,000.00 750,000.00 #%,500.00 15,000.00 %,500,000.00

1,500,000.00 7%,000.00  $0,000.00  750,000.00 $$0,000.00 $0,000.00 5,000,000.00 64'&%4&&&!&&

%0.00 $.00 5.00 1.00 #.00 4.00 %.00

+2KAPIT7 +2,AA -IT7#A P2K2+ Kegiatan Pekerjaan Lokasi T!A!

: : : :


o

enis Pekerjaan

'

%

Satuan (+p)


0

A! #2D7# T2AT2+ OLA- +A#A $ S2I ?


+p!

3,419,430.00

??


+p!

1#,1$0,357.#0

???


?




+p!

1#,4$0,09#.10


+p!

%11,103,#7#.50


+p!

%%9,547,94$.00


+p!

10,5#1,1%#.39

B Pekerjaan Lan!ai

+p!

$0,504,753.%0


+p!

6 Pekerjaan a!

+p!

5,150,$#$.#0


+p!

#0,4$#,040.00




1

 Pekerjaan Sani!asi

+p!

7,%$3,5$$.40

G Pekerjaan "ekanikal an Clek!rikal

+p!

#,10%,000.00

A

TOTAL ,OST

+p!

0/%410'466/!'5

"

PP > '& ?  A

+p!

0/4%104'66!/%

"

I=" > % ?  A

+p!

'34&//4%31!1&

,

7=LA- > A @ "

+p!

13'4&5343''!.'

D

DI"7LATKA

+p!

13'4&5&4&&&!&&

TERBILANG :

+2,AA -IT7#A P2K2+ Kegiatan

: Pembangunan Sarna Prasarana Dinas Pemuda dan Olahraga Pro! Sultra

Pekerjaan

: "angunan #edung Olah +aga =ini % (Dua) 7nit

Lokasi

: Kota Kendari

T!A!

: %&'%

KOT+AK o

enis Pekerjaan

Sat

*ol!

' I


.

/

1


LS

177.$0

*ol!

-arga Satuan (+p)


1

59,990.00

10,$54,%%4.00

Sub Total I II 1 % 3 4 5 $

P2K2+AA TAAPekerjaan Galian Alur Ponasi an Poor Pla! &rugan 'e()ali Bekas Galian &rungan *ana+ Bawa+ Lan!ai &rungan Pasir Bawa+ Ponasi &rungan Pasir Bawa+ Lan!ai *i()unan Lokasi Bangunan

"3 "3 "3 "3 "3 "3

P2K2+AA ST+7KT7+AL P2K2+AA PODASI Pas. Ba!u 'osong "3 Pekerjaan Ponasi Pas. Ba!u Gunung 1 P-  4 P "3 Sub Total III

13#.00

'&40/.4%%.!&& 110.09 3$.%$ %13.%3 #.55 41.33 4$%.40

5$,4%0.00 1#,#00.00 47,510.00 179,540.00 %9,7$0.00 55,#40.00

Sub Total II III A 1 %

/

$,%11,%77.#0 $#1,$##.00 10,130,557.30 1,535,0$7.00 1,%%9,9#0.#0 %5,#%0,41$.00

13%.%3 57.$3 590.1$ 7.57 7%.5% 4$%.40

./40&64560!5&

%0.3% 34.%%

3%%,#70.00 $#5,300.00

$,5$0,71#.40 %3,450,9$$.00 3&4&''406.!.&

19.09 7%.55

" 1 % 3 4 1 % 3 1 % 3 1 % 3 1 % 3

P2K2+AA "2TO Pondasi Sumuran Be!on ' %00 Pe()esian Bekis!ing Be!on Si-lop Pek! Poor Plat Be!on ' 175 Pe()esian Bekis!ing Kolom Pedestal %& 8 .& Be!on ' 175 Pe()esian Bekis!ing Sloe9 "eton %&  3& Be!on ' 175 Pe()esian Bekis!ing Sloe9 "eton '/  %& Be!on ' 175 Pe()esian Bekis!ing

"3 'g "% "3

11.$3 707.99 97.04 4.%%

95%,090.00 1#,$90.00 150,%70.00 9%0,550.00

11,07%,#0$.70 13,%3%,333.10 14,5#%,%00.#0 3,##4,7%1.00

#.97 $01.%4 119.3% 3.$$

"3 'g "%

#.45 1,093.7% 4%.%4

913,530.00 1#,$90.00 150,%70.00

7,719,3%#.50 %0,441,$%$.#0 $,347,404.#0

7.%9 1,001.%$ 3$.4#

$.$9 1,9%7.03 100.3%

913,530.00 1#,$90.00 %59,770.00

$,111,515.70 3$,01$,190.70 %$,0$0,1%$.40

9.%# 1,940.73 13$.##

5.94 1,$$0.07 59.40

913,530.00 1#,$90.00 150,%70.00

5,4%$,3$#.%0 31,0%$,70#.30 #,9%$,03#.00

5.94 1,353.70 59.40

1.45 %54.$% 19.3$

913,530.00 1#,$90.00 150,%70.00

1,3%4,$1#.50 4,75#,#47.#0 %,909,%%7.%0

0.54 1$5.41 7.%0

"3 'g "% "3 'g "% "3 'g "%

KOT+AK o

' 1 % 3 1 % 3 1 % 3 1 % 3 1 % 3 1 % 3

enis Pekerjaan

% Kolom %&  .& Be!on ' 175 Pe()esian Bekis!ing "alok "eton %&  3& ;m Be!on ' 175 Pe()esian Bekis!ing "alok "eton %&  .& ;m Be!on ' 175 Pe()esian Bekis!ing +ing "alok '/  %& ;m Be!on ' 175 Pe()esian Bekis!ing Plat Leel ("agian Luar) Be!on ' 175 Pe()esian Bekis!ing Plat Leel ("agian Dalam) Be!on ' 175 Pe()esian Bekis!ing

Sat

*ol!

. "3 'g "% "3 'g "% "3 'g "% "3 'g "% "3 'g "% "3 'g "%

/

*ol!

-arga Satuan (+p)


1

54.1% 5,047.%1 541.%0

913,530.00 1#,$90.00 %59,770.00

49,440,%43.$0 94,33%,354.90 140,5#7,5%4.00

%%.%# 4,#70.$5 3%#.0#

4.$1 9#$.0# $1.44

1,001,070.00 1#,$90.00 %$5,770.00

4,$14,93%.70 1#,4%9,#35.%0 1$,3%#,90#.#0

4.$1 1,04$.#3 $1.44

7.34 440.$# 30.$0

1,001,070.00 1#,$90.00 %$5,770.00

7,347,#53.#0 #,%3$,309.%0 #,13%,5$%.00

%.#1 51$.#5 3$.$0

%.9% 51%.$$ 3#.9#

913,530.00 1#,$90.00 %$5,770.00

%,$$7,507.$0 9,5#1,$15.40 10,359,714.$0

%.94 #51.31 39.%0

%%.0% %,$7#.90 157.3%

913,530.00 1#,$90.00 %$5,770.00

%0,115,930.$0 50,0$#,$41.00 41,#10,93$.40

19.%$ 4,057.%5 144.#0

7.%# 1,%39.44 7%.#0

913,530.00 1#,$90.00 %$5,770.00

$,$50,49#.40 %3,1$5,133.$0 19,34#,05$.00

7.%# %,%00.41 #0.0#

13'4&/640%&!3&

/

1 % 3 4 1 % 1 % 1 % 1 % 1

Kuda
"1 "1 "1 B+

14.00 73.00 $5#.40 1#0.00

31%,5%0.00 %41,040.00 1##,970.00 %5,000.00

4,375,%#0.00 17,595,9%0.00 1%4,417,#4#.00 4,500,000.00

$#$.#0 1#0.00

"1 B+

%$9.$0 %1$.00

1##,970.00 15,000.00

50,94$,31%.00 3,%40,000.00

%19.%$ %1$.00

"1 B+

331.$0 

1##,970.00 15,000.00

$%,$$%,45%.00 

510.00 %1$.00

"1 B+

3,#3$.50 

34,$50.00 15,000.00

13%,934,7%5.00 

4,47$.13 

B+ 'g

 

75,000.00 34,700.00

 

'g



1#,710.00



15.40 73.#0

1%.00 144.00 

KOT+AK o

enis Pekerjaan

' 1 % 3 4 5 $ 7

% Penutup Atap A!ap Spanek  8. Gan!i/'"/ *alang Air :ujan ok/Bu()ungan 'uakua Pipa Gip 1.5 8ealing 6ALA" Pipa Gip % Pla! 6uiukan *iang 8alling Bau! Pla! *iang 8alling

Sat

3 "% "1 "1 "1 "1 "1 B+

*ol!

. 1,433.00 5$.$0

*ol!

-arga Satuan (+p)


0

1%%,170.00 7$,$40.00 4%,%$5.00 1#9,%70.00 %1#,170.00 1#,710.00 17,500.00

175,0$9,$10.00 4,337,#%4.00     

Sub Total *II I* A 1 % 3 4 5 $ 7 #

P2K2+AA A+SIT2KT7+AL Pekerjaan Dinding Pek. 6ining Ba!u "era+ 1 P-  % Psr Pek. 6ining Ba!u "era+ 1 P-  5 Psr Pek. Ples!eran 1 P-  % Psr Pek. Ples!eran 1 P-  5 Psr Pek. *erawang ;8os!er< *ali Air 'era(ik 6ining '"/ %02%5 Ples!eran an A-ian :alus

Pekerjaan Lantai Lan!ai 'era(ik :o(ogeneus $0 = $0 Lan!ai 'era(ik 30 = 30 ; &n Polis < Lan!ai 'era(ik %0 = %0 'a(ar "ani Lan!ai 8a)a! Be!on

770.%0 5$.$0 %#.5$ 4#.30 90.40 0.9$ 9$.00

/6&4&15451'!&&

"% "% "% "% "3 "1 "% "%

114.00 170.7# %%#.00 341.5$ 39%.#0  %5.50 

109,0$0.00 9$,4#%.9# 51,1%0.00 44,130.00 %15,3#1.70 %,500.00 134,#40.00 $%,14#.00

umlah " 1 % 3 4

1

1%,43%,#40.00 1$,477,3$3.3% 11,$55,3$0.00 15,073,04%.#0 #4,$01,931.7$  3,43#,4%0.00 

53.$$ 170.7# 35%.9% 451.0# 19#.00  15.1# 

'.3401645/1!66 "% "% "% "3

450.40 5%.7% 4.4# $%.%#

%05,#10.00 1%0,330.00 151,540.00 #19,%50.00

9%,$9$,#%4.00 $,343,797.$0 $7#,#99.%0 51,0%%,#90.00

$0$.$# 5%.7% 4.4# $.39

Sub Total II , 1 % 3 4 5 D 1 % 3 4 5 $

Pekerjaan Kusen
'/&41.%4.'&!6& "1 B+ "% "% B+

"% "% "% "% "% "%

    

5$9.55

3$%.##

$0,100.00 4,#31,%30.00 531,$%0.00 397,$70.00 %45,000.00

39,$%0.00 45,05$.00 39,$90.00 3$,$90.00 3$,$90.00 %%,#70.00

     < %%,5$5,571.00    #,%99,0$5.$0 3&460.4030!0&

30.40 %.4% %.%# %.19 3.00

 11.34 39$.00 35%.9% 44#.## 103.$0

KOT+AK o

' 2 1 % 3 4 5 $ 7

enis Pekerjaan

% Pekerjaan Pla9ond 8angka Pla@on Besi :ollow Pla@on 'alsi Boar Alu(uniu( o(posi! Lis! Pla@on Alu(uniu( 6ala( Lis! Plank 8. :ollow 8uang Gan!i

Sat

3 "% "% "% "% "% "%

*ol!

. 3##.34 3%%.## 300.4$

*ol!

-arga Satuan (+p)


0

117,0%0.00 50,9#0.00 %$4,310.00 73,440.00 13%,900.00 %$4,500.00 73,307.00

45,443,54$.#0 1$,4$0,4%%.40 79,414,5#%.$0    

Sub Total II  1 % 3 4

Pekerjaan Air "ersih Pen>a()ungan A*B Pipa Gie Air Bersi+  A--essories 'ran! Air as!a@el  A--esesories

# 1 % 3 4 5 $ 7

Sub Total II Pekerjaan Sanitasi 'lose 6uuk &rinoir  A--essories as!a@el  A--essories loor 6rain Pipa P Air 'o!or  A--essories Sep!i!ank an Su(ur 8esepan Pipa P 6ia(e!er 4 Pe()uangan Air :ujan Sub Total II

*

Pekerjaan =ekanikal dan 2lektrikal

1 7$4.#3 103.$0 401.95  3$%.## 14.40 103.$0

'.'43'64//'!6& Ls "1 B+ B+

%5,000,000.00 94,7$0.00 %5,000.00 #%1,1%0.00

   

   

< B+ B+ B+ B+ "1 B+ "1

%.00 4.00 %.00 3$.00 1.00 145.%0

1,$%5,#30.00 %,%70,510.00 #%1,1%0.00 34,130.00 59,970.00 3,500,000.00 59,970.00

3,%51,$$0.00 9,0#%,040.00  $#,%$0.00 %,15#,9%0.00 3,500,000.00 #,707,$44.00 %041064/%.!&&

%.00 4.00 %.00 3$.00 1.00 145.%0

A 1 % 3 4 5 $ 7 # 9

Pekerjaan Instalasi Listrik ?ns!alasi Lis!rik S!op 'on!ak Saklar *unggal Saklar Gana Saklar *riple Panel Bo= La(pu 6ownlig! 1# wa!! La(pu SL 10 a!! La(pu Panggung Ar-o 8 300/500 wa!! umlah

*i!ik B+ B+ B+ B+ B+ B+ B+ B+

%#.00 10.00 $.00 #.00 1.00 1%.00 4.00 %.00

75,000.00 1%,000.00 10,000.00 1%,000.00 1%,000.00 750,000.00 #%,500.00 15,000.00 %,500,000.00

%,100,000.00 1%0,000.00 $0,000.00 9$,000.00  750,000.00 990,000.00 $0,000.00 5,000,000.00 54'104&&&!&&

%#.00 10.00 $.00 #.00 1.00 1%.00 4.00 %.00

+2KAPIT7 +2,AA -IT7#A P2K2+ Kegiatan Pekerjaan Lokasi T!A!

: : : :

Pembangunan Sarna Prasarana Dinas Pemuda dan Olahraga Pro! Sultra "angunan #edung Olah +aga =ini % (Dua) 7nit Kota Kendari %&'% KOT+AK

o

enis Pekerjaan

'

%

Satuan (+p)


0

"! #2D7# OLA- +A#A =II ( % 7IT)

?


+p!

10,$54,%%4.00

??


+p!

45,$0#,9#$.90

???


?




+p!

30,011,$#4.40


+p!

731,05#,$%0.30


+p!

5#0,079,971.00


+p!

143,$7#,957.##

B Pekerjaan Lan!ai

+p!

150,74%,410.#0


+p!

6 Pekerjaan a!

+p!

30,#$4,$3$.$0


+p!

141,31#,551.#0




1

 Pekerjaan Air Bersi+

+p!



G Pekerjaan Sani!asi

+p!

%$,7$#,5%4.00

Pekerjaan ?ns!alasi Lis!rik

+p!

9,17$,000.00

A

TOTAL ,OST

+p!

'4655450%4/01!06

"

PP > '& ?  A

+p!

'6545504%/0!11

"

I=" > % ?  A

+p!

3145554%/'!3/

,

7=LA- > A @ "

+p!

%4'%145/64&1/!6'

,

7=LA- > A @ "

+p!

.4%//45'04'/'!0'

D

DI"7LATKA

+p!

.4%//45'&4&&&!&&

 Pekerjaan "ekanikal an Clek!rikal A

TERBILANG :

+2KAPIT7LAS +2,AA -IT7#A P2K2+ Kegiatan Pekerjaan Lokasi T!A!

: : : :

Pembangunan Sarna Prasarana Dinas Pemuda dan Olahraga Pro! Sultra Pembangunan #edung Pemuda Bouth ,enter Kota Kendari %&'% KOT+AK

o

enis Pekerjaan

'

%

Satuan (+p)


0

A "angunan #edung Teater Olahraga$Seni

+p!

731,090,000.00

" "angunan #edung Olah +aga =ini % (Dua) 7nit

+p!

4,%55,910,000.00

A

TOTAL ,OST

+p!

.45614&&&4&&&!&&

"

DI"7LATKA

+p!

.45614&&&4&&&!&&

,

S2LISI-

TERBILANG :

1

AA TA="A- K7+A#

,,O

Pekerjaan Kurang


-arga Satuan (+p)

umlah -arga (+p)

*ol

umlah -arga (+p)

0

1

59,990.00

3,#39,3$0.00



34635430&!&&

<

5$,4%0.00 1#,#00.00 47,510.00 179,540.00 %9,7$0.00 55,#40.00

/

1

3,$$1,$5#.00 5##,%5%.00 7,473,3%3.00 $%#,390.00 7#0,307.%0 $,94%,0%#.#0 %&4&1345/5!&&

13.93

3%%,#70.00 $#5,300.00

%,440,#97.%0 10,4%3,413.00 '%460.43'&!%&

1.37 7.5%

95%,090.00

4,493,#$4.#0

0.$7 

7#5,930.$0   1%0,%91.#0   5&04%%%!.&

*ol /

1 7.00

5.01 5%.44 7.#7 

44%,331.90 5,153,45$.00 /4/5/4161!5&



umlah -arga (+p)

419,930.00 .'5453&!&&

<

 94,1##.00 %,491,4%4.40  %34,%11.%0  %46'546%3!0&

<

  <

0.1$

CCC

15%,334.40

  <

150,%70.00 9%0,550.00

9,43$,95$.00 1,7$7,45$.00

 

%4.#0 0.10

3,7%$,$9$.00 9%,055.00

913,530.00 1#,$90.00 150,%70.00

3,507,955.%0 11,094,3#4.00 %#,#51,#40.00

  

1.14 %44.30 17#.51

1,041,4%4.%0 4,5$5,9$7.00 %$,#%4,$97.70

913,530.00 1#,$90.00 %59,770.00

4,$59,003.00 %0,39$,957.70 19,%#5,3%4.#0

  

%.%1 %59.%1 30.9%

%,01#,901.30 4,#44,$34.90 #,03%,0##.40

913,530.00 1#,$90.00 150,%70.00

3,41$,$0%.%0 15,$0$,710.70 5,$%$,10#.#0

%.54

%,3%0,3$$.%0  3,#%%,#$#.#0

913,530.00 1#,$90.00 %59,770.00

$,431,%51.%0 30,743,554.#0 %$,$00,44#.00

%01.$4

34.40

 3,7$#,$51.$0    #,93$,0##.00

%5.44 0.%0 #0.#%

1#%,70$.00 1,510,5%5.#0 



,,O

Pekerjaan Kurang


-arga Satuan (+p)


1

913,530.00 1#,$90.00 %$5,770.00

%,$30,9$$.40 1%,005,334.$0 10,%05,5$#.00

913,530.00 1#,$90.00 %$7,%10.00

1,315,4#3.%0 7,#34,$$1.10 5,130,43%.00 %3045//4'%0!'&

*ol

umlah -arga (+p)

/

1

1.$# 1,470.74 7.%0

*ol

umlah -arga (+p)

/

1

1,534,730.40 %7,4##,130.$0 1,913,544.00    .340.'4'..!0&

   0.#4 313.97 11.%0

3,#50,%4$.40 3,470,97$.00 59,%$0,99%.00 3,000,000.00

1##,970.00 15,000.00

%4,014,307.$0 

1##,970.00 15,000.00

$0,417,4##.40 



 

1%0.9% 

%%,#50,%5%.40 

34,$50.00 15,000.00

$#,#$9,993.50 



 

%07.0$ 

7,174,$%9.00 

75,000.00

%,400,000.00





73.9% 

13,9$#,$$%.40 

1%.3% 14.40 97.%5 

7$7,3$5.%0 5,#$#,099.30 %,99%,75%.00 054.5%435%!%&

31%,5%0.00 %41,040.00 1##,970.00 %5,000.00



   

CCC





3,#50,%4$.40 3,470,97$.00 1#,377,33%.50   



<

1#,710.00 1%%,170.00 7$,$40.00 4%,%$5.00

 37,1%%,57$.%0 3,549,9$4.#0 97#,#57.40

 3.94 0.0#

%1%45%54'33!3&

109,0$0.00 9$,4#%.9# 51,1%0.00 44,130.00 %15,3#1.70 %,500.00 134,#40.00 $%,14#.00

 1,%31,1%%.#% 7,04#,4%5.$0 %,75$,359.#0 10,4%4,474.%#    %'4.0&436%!/&

 4#1,349.#0 $,131.%0 



%3.1$

'.4./04'.3!.&

 #.#4

  

 #5%,909.54       6/%45&5!/.

 137.## 19.%$ 17.#0   

   97#,#57.40 /14631433&!1&

<

  7,04#,4%5.$0 #49,943.#0 3,#33,794.%$    ''413%4'03!00

<

,,O

Pekerjaan Kurang


-arga Satuan (+p)


1

%05,#10.00 1%0,330.00 151,540.00 %%5,#90.00 #19,%50.00

%1,157,%$#.00   %1,495,$9%.40 %1,39#,#10.00

*ol

umlah -arga (+p)

/

1

  99.7%

0.4&/'411&!.& 4,#31,%30.00 531,$%0.00 397,$70.00

39,$%0.00 %%,#70.00 39,$90.00 3$,$90.00 3$,$90.00

117,0%0.00 13%,710.00 %$4,310.00 73,440.00

11,$91,57$.$0  #70,#97.30 '%4/0%4.13!5&   3,#41,99%.00 93$,3%#.#0 5,05#,#17.%0 546314'36!&& 43,33%,50$.00 15,57#,#%$.90 $$,#4$,$4%.10  '%/41/1451/!&&

   %%,5%5,750.#0 

*ol /

1

10%.#0   $.00

%%4/%/41/&!6&



$0.1# 1%0.9$

31.57 

   < %,3#4,331.$0 %,7$$,355.%0    /4'/&4060!6&  4,1#9,$54.70   .4'6540/.!1&

umlah -arga (+p)

%.4%  %.19

9$.#0 %5.5% 137.##

17%.14 110.99 

CCC

%1,157,%$#.00    4,915,500.00 %04&1%4106!&&

<

11,$91,57$.$0  #70,#97.30 '%4/0%4.13!5&

<

  3,#41,99%.00 93$,3%#.#0 5,05#,#17.%0 546314'36!&&

<

%0,143,#%%.#0  %9,335,7$$.90  .54.154/65!1&

<

14%034/00!.&

75,000.00 1%,000.00 10,000.00 1%,000.00 1%,000.00 750,000.00 #%,500.00 15,000.00 %,500,000.00

1,500,000.00 7%,000.00  $0,000.00  750,000.00 $$0,000.00 $0,000.00 5,000,000.00 64'&%4&&&!&&

<

        

         <

<

        

<

         <

<

ASI AA TA="A- K7+A#

,,O Satuan (+p)

Pekerjaan Kurang


5

Satuan (+p) '&

Pekerjaan Tambah




Satuan (+p) '%

umlah -arga (+p)

K2T

'3

'.

+p!

3,#39,3$0.00

+p!

%0,073,959.00

90$,%%%.40

+p!

1%,#$4,310.%0

5,595,7#7.90

+p!

%3$,955,1%$.10

43,$41,144.$0

$9,49%,39%.%0 *a()a+

+p!

%7%,9%9,133.30

14,45$,143.40

57,#37,330.70 *a()a+

+p!

%1,4$0,3#%.50

#5%,909.54

11,73%,1$3.$$ *a()a+

+p!

$4,051,770.40

%%,5%5,750.#0

%$,07%,7$#.00 *a()a+

+p!

1%,5$%,473.90

+p!

9,#37,13#.00

5,150,$#$.#0

9,#37,13#.00 *a()a+

+p!

1%5,757,975.00

4,1#9,$54.70

49,479,5#9.70 *a()a+



419,930.00 *a()a+ %,#19,#%3.$0 *a()a+ 

'urang

1%,5$%,473.90 *a()a+

+p!

7,%$3,5$$.40





*e!ap

+p!

#,10%,000.00





*e!ap





+p!

15/40514'5.!6&

5143'643&&!'.

%.&4%/340&5!10

<

+p!

154/0541'5!.6

5413'463&!&'

%.4&%/430&!56

<

+p!

145/0451'!5/

5134'63!&&

%4.&%4/30!'&

<

+p!

61/4%0045'.!%5

'&14&/&4'3&!'0

%0.4%16451&!1.

<

+p!

61/4%0&4&&&!&&

'&14&&&4&&&!&&

%0.4%&&4&&&!&&

<

AA TA="A- K7+A#

,,O

Pekerjaan Kurang


-arga Satuan (+p)


1

59,990.00

#,%7#,$%0.00

5$,4%0.00 1#,#00.00 47,510.00 179,540.00 %9,7$0.00 55,#40.00

*ol

umlah -arga (+p)

/

1

39.$0

/


CCC

%,375,$04.00





64%1640%&!&&

%431/40&.!&&

<

<

7,4$0,41$.$0 1,0#3,444.00 %#,03#,501.$0 1,359,117.#0 %,15#,195.%0 %5,#%0,41$.00

   175,949.%0  

0.9# 

0/45%&4&5'!%&

3%%,#70.00 $#5,300.00

*ol

$,1$3,5##.30 49,71#,515.00 //466%4'&3!3&

1.%3

%%.14 %1.37 37$.93 31.19 

1,%49,13#.#0 401,75$.00 17,907,944.30  9%#,%14.40 

'1/45.5!%&

%&4.614&/3!/&

397,130.10 

 %$,%$7,549.00

3514'3&!'&

3#.33

%04%014/.5!&&

<

<

95%,090.00 1#,$90.00 150,%70.00 9%0,550.00

#,540,%47.30 11,%37,175.$0 17,930,%1$.40 3,3$9,%13.00

%.$$ 10$.75 0.5$

%,53%,559.40 1,995,157.50  515,50#.00

913,530.00 1#,$90.00 150,%70.00

$,$59,$33.70 1#,713,549.40 5,4#1,#49.$0

1.1$ 9%.4$ 5.7$

1,059,$94.#0 1,7%#,077.40 #$5,555.%0

913,530.00 1#,$90.00 %59,770.00

#,477,55#.40 3$,%7%,%43.70 35,557,317.$0

913,530.00 1#,$90.00 150,%70.00

5,4%$,3$#.%0 %5,300,$53.00 #,9%$,03#.00

 30$.37 

 5,7%$,055.30 

913,530.00 1#,$90.00 150,%70.00

493,30$.%0 3,091,51%.90 1,0#1,944.00

0.91 #9.%1 1%.1$

#31,31%.30 1,$$7,334.90 1,#%7,%#3.%0

  

%%.%#

  3,34#,015.$0 



   %.59 13.70 3$.5$  

%,3$$,04%.70 %5$,053.00 9,497,191.%0   

  

  

  

,,O

Pekerjaan Kurang


-arga Satuan (+p)

umlah -arga (+p)

*ol

umlah -arga (+p)

0

1

913,530.00 1#,$90.00 %59,770.00

%0,353,44#.40 91,03%,44#.50 #5,%%5,341.$0

1,001,070.00 1#,$90.00 %$5,770.00

4,$14,93%.70 19,5$5,%5%.70 1$,3%#,90#.#0



1,001,070.00 1#,$90.00 %$5,770.00

%,#13,00$.70 9,$59,9%$.50 9,7%7,1#%.00

4.53

913,530.00 1#,$90.00 %$5,770.00

%,$#5,77#.%0 15,910,9#3.90 10,41#,1#4.00

913,530.00 1#,$90.00 %$5,770.00

17,594,5#7.#0 75,#30,00%.50 3#,4#3,49$.00

913,530.00 1#,$90.00 %$5,770.00

$,$50,49#.40 41,1%5,$$%.90 %1,%#%,#$1.$0 06/460'433&!%&

/

1

31.#4 17$.5$ %13.1%



1%.5% 

/

%9,0#$,795.%0 3,%99,90$.40 55,3$%,1#%.40    4,534,#47.10     

%.7$

*ol

%,5%1,34%.#0  3,3%7,440.40    ''0466'4&/%!3&

umlah -arga (+p) 1   

 $0.75 

 1,135,417.50 

7$.17 $.00

 1,4%3,$17.30 1,594,$%0.00

0.0% 33#.$5 0.%%

1#,%70.$0 $,3%9,3$#.50 5#,4$9.40

1,37#.35

 %5,7$1,3$1.50 

 9$0.97 7.%#

 17,9$0,5%9.30 1,934,#05.$0 1'4063410%!%&

CCC   

 

<

31%,5%0.00 %41,040.00 1##,970.00 %5,000.00

4,#1%,#0#.00 17,7##,75%.00 1%9,7#4,59$.00 4,500,000.00

1##,970.00 15,000.00

41,433,5$%.%0 3,%40,000.00

1##,970.00 15,000.00

9$,374,700.00 3,%40,000.00

34,$50.00 15,000.00

155,097,904.50 

75,000.00 34,700.00

900,000.00 4,99$,#00.00

1#,710.00



 50.34 





    9,51%,749.#0 

1.40 0.#0 %#.40 



437,5%#.00 19%,#3%.00 5,3$$,74#.00   

 

17#.40 %1$.00

33,71%,%4#.00 3,%40,000.00

 

$39.$3 

%%,1$3,179.50 

 

1%.00 144.00

900,000.00 4,99$,#00.00







 



,,O

Pekerjaan Kurang


-arga Satuan (+p)

umlah -arga (+p)

*ol

6

5

'&

1%%,170.00 7$,$40.00 4%,%$5.00 1#9,%70.00 %1#,170.00 1#,710.00 17,500.00

94,095,334.00 4,337,#%4.00 1,%07,0##.40 9,141,741.00 19,7%%,5$#.00 17,9$1.$0 1,$#0,000.00

$$%.#0 

/5%431'4035!1&

109,0$0.00 9$,4#%.9# 51,1%0.00 44,130.00 %15,3#1.70 %,500.00 134,#40.00 $%,14#.00

%05,#10.00 1%0,330.00 151,540.00 #19,%50.00

5,#5%,159.$0 1$,477,3$3.3% 1#,041,%70.40 19,90$,1$0.40 4%,$45,57$.$0  %,04$,#71.%0 

umlah -arga (+p) '' #0,974,%7$.00      

*ol

umlah -arga (+p)

'%

'3

 %#.5$ 4#.30 90.40 0.9$ 9$.00

5&4.614&%/!6&

$0.34 

194.#0  10.3% 

$,5#0,$#0.40    41,95$,355.1$  1,391,54#.#0 

'&.45054.&'!/%

.545%64/6.!30

1%4,#$0,#10.#0 $,343,797.$0 $7#,#99.%0 5,%35,007.50

   45,7#7,##%.50

  55.#9

  1,%07,0##.40 9,141,741.00 19,7%%,5$#.00 17,9$1.$0 1,$#0,000.00 '&%4116405.!/&

 1%4.9% 109.5%  

  $,3#5,910.40 4,#33,117.$0     ''4%'54&%6!&&

15$.%#  

'.

3%,1$3,9#$.#0   

<

'314''64/'/!'& '314''64/'/!'& $0,100.00 4,#31,%30.00 531,$%0.00 397,$70.00 %45,000.00

39,$%0.00 45,05$.00 39,$90.00 3$,$90.00 3$,$90.00 %%,#70.00

./4161466%!/&

1,#%7,040.00 11,$91,57$.$0 11,$91,57$.$0 1,%1%,093.$0 #70,#97.30 735,000.00 '0433040&1!/&  510,935.04 15,717,%40.00 1%,94#,$34.#0 1$,4$9,407.%0 %,3$9,33%.00 .64&'/4/.5!&.

     < 5$9.55

%59.%#

%%,5$5,571.00     5,9%9,733.$0 %64.5/43&.!0&

3%4'034560!6& 30.40 %.4% %.%# %.19 3.00

11.34 11.34 39$.00 35%.9% 44#.##

1,#%7,040.00 11,$91,57$.$0 1,%1%,093.$0 #70,#97.30 735,000.00 '0433040&1!/&

<

 510,935.04 15,717,%40.00 1%,94#,$34.#0 1$,4$9,407.%0  ./40.04%'1!&.

<

,,O

Pekerjaan Pekerjaa n Kurang

Pekerjaan Pekerjaa n Tambah K2T

-arga Satuan (+p)

umlah -arga (+p)

*ol

6

5

'&

117,0%0.00 117,0%0.00 50,9#0.00 %$4,310.00 73,440.00 13%,900.00 %$4,500.00 73,307.00

#9,500,40$.$0 5,%#1,5%#.00 10$,%39,404.50  4#,%%$,75%.00 3,#0#,#00.00 7,594,$05.%0


%19.%# 

%0&40/'4.50!3& %5,000,000.00 94,7$0.00 %5,000.00 #%1,1%0.00

   

3,%51,$$0.00 9,0#%,040.00  $#,%$0.00 %,15#,9%0.00 3,500,000.00 #,707,$44.00 %041064/%.!&&

umlah -arga (+p)

'%

'3

37$.49 101.49  3$%.## 14.40 103.$0

''4'16465.!.& ''4'16465.!.&    

< 1,$%5,#30.00 %,%70,510.00 #%1,1%0.00 34,130.00 59,970.00 3,500,000.00 59,970.00

 11,17#,#94.40     

*ol

    <

      

      <

44,05$,#59.#0  %$,#%4,#%1.90  4#,%%$,75%.00 3,#0#,#00.00 7,594,$05.%0 '3&4/''4636!5& '3&4/''4636!5&

   

<

    <

      

'.

<

       <

<

75,000.00 1%,000.00 10,000.00 1%,000.00 1%,000.00 750,000.00 #%,500.00 15,000.00 %,500,000.00

%,100,000.00 1%0,000.00 $0,000.00 9$,000.00  750,000.00 990,000.00 $0,000.00 5,000,000.00 54'104&&&!&&

        

        <

        

         <

<

ASI AA TA="A- K7+A#

,,O Satuan (+p)

Pekerjaan Kurang


5

Satuan (+p) '&

Pekerjaan Tambah


+p!

#,%7#,$%0.00

%,375,$04.00

+p!

$5,9%0,091.%0

175,949.%0





Satuan (+p) '%

umlah -arga (+p)

K2T

'3



'.

'urang

%0,4#7,053.50 *a()a+ 

+p!

55,##%,103.30

397,130.10

+p!

$#5,#$1,330.%0

11$,##1,05%.30

71,$#3,7$%.%0 'urang

+p!

59%,371,$39.70

90,4#7,0%5.#0

10%,77#,$94.50 *a()a+

+p!

104,9$9,401.5%

49,9%#,5#4.3$

11,%19,0%#.00 'urang

+p!

137,11#,515.10

45,7#7,##%.50

3%,1$3,9#$.#0 'urang

+p!

1$,33$,$07.50

+p!

4#,015,549.04

%#,495,304.$0

45,$4$,%17.04 *a()a+

+p!

%$0,$51,49$.30

11,17#,#94.40

130,511,#3#.90 *a()a+



%$,%$7,549.00 *a()a+

1$,33$,$07.50 *a()a+

+p! +p!







%$,7$#,5%4.00





*e!ap

9,17$,000.00





*e!ap

+p!

%4&''43.54611!60

3./41&14.%1!%0

./14&5.4131!..

<

+p!

%&'4'3.4561!15

3.4/1&41.%!13

./41&54.13!1.

<

+p!

%&4''34.56!16

34./14&1.!%1

.4/1&45.1!31

<

+p!

%4%'%4.6.460/!0/

36&4%164'05!55

/&%46&.4%''!'6

<

+p!

.4.%.4505413'!3&

10&4//04335!51

'4&&/40&64.%%!31

<

+p!

.4.%.450&4&&&!&&

10&4//&4&&&!&&

'4&&/40&&4&&&!&&

<

Contoh CCO

Recommend Documents