DAFTAR KUANTITAS DAN HARGA

PEKERJAAN TAMBAH / KURANG ( FINAL )

SATUAN KERJA
NAMA PAKET
NO. PAKET KONTRAK
PROVINSI/KAB
PENYEDIA JASA
KONSULTAN
NO

URAIAN

SATUAN

Harga Satuan
( Rp )
d

Kuantitas
Asal
e

Jumlah Harga
Asal (Rp)
f = (dxe)

Pekerjaan Tambah
Bobot (%)

Kuantitas
g = (p-g)

Jlh Harga (Rp)

h = (dxg)

Bobot
(%)

Pekerjaan Kurang
Kuantitas
i = (g-p)

Jlh Harga (Rp)

j = (dxk)

Bobot
(%)

ADD. 01
Kuantitas
k (e+g-i)

DIVISI 1 UMUM
1.2

Mobilisasi

Ls

60,440,000.00

1.00

60,440,000.00

9.91

1.00

1.8

Manajemen dan Keselamatan Lalu Lintas

Ls

5,126,699.00

1.00

5,126,699.00

0.84

1.00

DIVISI 2. DRAINASE
DIVISI 3 PEKERJAAN TANAH
3.1 (1)

Galian Biasa

M3

545.00

14,838,715.00

2.43

461.07

12,553,552.89

2.06

3.2 (1)

Timbunan Biasa

M3

99,584.00

145.00

14,439,680.00

2.37

79.99

7,965,724.16

1.31

65.0

3.2 (3)

Timbunan Pilihan

M3

115,069.00

120.00

13,808,280.00

2.26

120.00

13,808,280.00

2.26

0.00

Penyiapan Badan Jalan

M2

1,531.00

550.00

842,050.00

0.14

550.00

842,050.00

0.14

0.00

3.3

27,227.00

83.93

DIVISI 5 PERKERASAN BERBUTIR

5.1 (1)

Lapis Pondasi Agregat Kelas A

M3

336,587.00

22.50

7,573,207.50

1.24

22.50

7,573,207.50

1.24

5.1 (2)

Lapis Pondasi Agregat Kelas B

M3

326,314.00

30.00

9,789,420.00

1.60

30.00

9,789,420.00

1.60

DIVISI 6 PERKERASAN ASPAL

6.1 (1)(a)

lapis Resap Pengikat-Aspal cair

Liter

9,137.00

105.00

959,385.00

0.16

105.00

959,385.00

0.16

0.00

6.1 (2) (a)

Lapis Perekat - Aspal Cair

Liter

9,528.00

99.00

943,272.00

0.15

79.75

759,858.00

0.12

19.25

Laston Aus Ac-Wc (Gradasi Halus Kasar)

Ton

339,934.00

39.25

13,342,409.50

2.19

32.17

10,934,317.04

1.79

7.08

Laston Lapis Antara (AC-WC) (Gradasi Halus Kasar) Ton

339,749.00

49.06

16,668,085.94

2.73

49.06

16,668,085.94

2.73

0.00
0.45

6.3.8
6.3 (5a)
6.3.8

Aspal

Ton

9,350,000.00

2.38

22,253,000.00

3.65

1.93

18,080,169.80

2.96

6.3.9

Aditif anti pengelupasan

Kg

38,500.00

7.13

274,505.00

0.04

5.79

222,958.27

0.037

1.34

6.3.10

Bahan Pengisi (Filler Tambahan)

Kg

1,386.00

883.08

1,223,948.88

0.20

741.40

1,027,580.40

0.17

141.68

1.55

1,495,683.35

0.25

DIVISI 7 STRUKTUR
7.1.(5)

Beton K250

M3

1,224,654.00

97.00

118,791,438.00

19.47

7.1.(6)

Beton K175

M3

964,957.00

5.00

4,824,785.00

0.79

7.1 (8)

Beton K125

M3

859,792.00

6.00

5,158,752.00

0.85

3.32

2,850,210.48

0.47

9.32

7.3 (1)

Baja Tulangan BJ24 Polos

Kg

13,980.00

225.00

3,145,500.00

0.52

4,939.86

69,059,195.83

11.32

5,164.86

7.3 (3)

Baja Tulangan BJ 32 Ulir

Kg

16,573.00

10,670.00

176,833,910.00

28.98

393.55

6,522,261.89

1.07

7.3 (18)

Pengecatatan Non Galvanis

M2

74,325.00

60.00

4,459,500.00

0.73

7.9

Pasangan Batu

M3

551,963.00

142.19

78,483,618.97

12.86

7.13

Sandaran Railing

M1

204,779.00

36.60

7,494,911.40

1.23

7.15(1)

Pembongkaran Pasangan Batu

M3

185,048.00

7.50

1,387,860.00

0.23

7.15(2)

Pembongkaran Beton

M3

296,674.00

78.97

23,428,345.78

3.84

203,570.00

18.00

3,664,260.00
610,195,538.97
61,019,553.90
671,215,092.87

0.60
100.00

8.4(1)
A
B
C
D

DIVISI 8. PENGEMBALIAN KONDISI DAN PEK

MINOR
Marka jalan termoplastic
M2
Jumlah Harga Pekerjaan (Termasuk Biaya Umum dan Keuntungan)
Pajak Pertambahan Nilai ( PPN ) = 10 % X A
Jumlah Total Harga Pekerjaan = (A) + (B)
Jumlah Dibulatkan

671,215,000.00

18.80

23,027,169.16

3.77

115.80

11,063.55
3.53

0.44

240,335.73

0.04

62.23

11,515,722.09

1.89

133,162,000.00

1.29
19.84

0.04

56.47

1,761,099.40

0.29

28.00
69.731

55.12

7,841,516.40
121,056,411.58
12,105,641.16
133,162,052.73

262,136.84

142.63
8.60

38.52

3.45

16,352,670.88

2.68

121,056,179.48
12,105,617.95
133,161,797.43

19.84

23.85

56.52

133,161,000.00

ADD. 01

Bobot

Jlh Harga (Rp)

l=(dxk)

Add. 02

(%)

Kuantitas
k (e+g-i)

Bobot

Jlh Harga (Rp)

l=(dxk)

(%)

ADD Final
Kuantitas
k (e+g-i)

Bobot

Jlh Harga (Rp)

l=(dxk)

Keterangan

(%)

60,440,000.00

9.91

1.00

60,440,000.00

9.01

1.00

60,440,000.00

9.01

5,126,699.00

0.84

1.00

5,126,699.00

0.76

1.00

5,126,699.00

0.76

Tetap
Tetap

2,285,162.11

0.37

83.93

2,285,162.11

0.34

83.93

2,285,053.20

0.34

6,473,955.84

1.06

137.69

13,711,453.26

2.04

285.14

28,395,132.80

4.23

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

15.60

5,250,757.20

0.78

0.00

0.00

20.80

6,787,331.20

1.01

0.00

78.00

712,686.00

0.11

183,414.00

0.03

19.25

183,414.00

0.03

45.25

431,142.00

0.06

2,408,092.46

0.39

7.08

2,408,092.46

0.36

7.08

2,408,092.46

0.36

0.00

11.96

4,063,398.04

0.61

0.00

0.00

4,172,830.20

0.68

0.45

4,172,830.20

0.62

1.80

16,853,898.60

2.51

51,546.73

0.01

1.34

51,546.73

0.01

5.41

208,195.22

0.03

196,368.48

0.03

141.68

196,368.48

0.03

572.24

793,124.64

0.12

0.00

141,818,607.16

23.24

115.80

141,818,607.16

21.15

115.80

141,818,607.16

21.15

3,329,101.65

0.55

3.45

3,329,101.65

0.50

3.45

3,329,101.65

0.50

8,008,962.48

1.31

9.32

8,008,962.48

1.19

9.32

8,008,962.48

1.19

72,204,695.83

11.83

5,164.86

72,204,695.83

10.77

5,164.86

72,204,695.83

10.77

183,356,171.89

30.05

11,063.55

183,356,170.40

27.34

11,063.55

183,356,171.89

27.34

4,197,363.16

0.69

56.48

4,197,876.00

0.63

56.47

4,197,363.16

0.63

78,723,954.70

12.90

238.85

131,834,050.77

19.66

156.99

86,654,614.28

12.92

5,733,812.00

0.94

28.00

5,733,812.00

0.86

28.00

5,733,812.00

0.86

12,903,582.09

2.11

69.73

12,903,582.09

1.92

69.73

12,903,582.09

1.92

7,075,674.90

1.16

23.85

1.06

23.85

7,075,674.90

1.06

11,505,776.40
610,195,771.07
61,019,577.11
671,215,348.17

1.89
100.00

56.52

7,075,674.90
11,505,776.40
670,543,875.90
67,054,387.59
737,598,263.49

1.72
100.00

56.52

11,505,776.40
670,543,872.19
67,054,387.22
737,598,259.41

1.72
100.00

671,215,000.00

737,598,000.00

737,598,000.00