REKAPITULASI

PERKIRAAN HARGA PEKERJAAN

SATKER : Pelaksanaan Jalan Nasional Wilayah I Provinsi Banten

PPK : PPK 1.1 Provinsi Banten
Nama Paket : Preservasi Jalan Serang - Cikande - Rangkasbitung (MYC)
Prop / Kab / Kodya : Banten

LINGKUP PEKERJAAN
Rehabilitasi Minor/ Mayor / TOTAL PEKERJAAN
NO. DIVISI URAIAN Pemeliharaan Rutin Jalan Pemeliharaan Rutin Jembatan Rehabilitasi Jembatan
Rekonstruksi Jalan
Jumlah Harga (Rp) Bobot (%) Jumlah Harga (Rp) Bobot (%) Jumlah Harga (Rp) Bobot (%) Jumlah Harga (Rp) Bobot (%) Jumlah Harga (Rp) Bobot (%)

a b c d e f g h i j k l
1 Umum - 0.00% 2,292,043,588.53 1.35% - 0.00% 350,043,384.67 4.25% 2,642,086,973.20 1.41%
2 Drainase - 0.00% 15,102,492,132.91 8.89% - 0.00% - 0.00% 15,102,492,132.91 8.08%
3 Pekerjaan Tanah Dan Geosintetik - 0.00% 12,169,700,433.36 7.16% - 0.00% 4,168,200.70 0.05% 12,173,868,634.06 6.52%
4 Pelebaran Preventif 171,355,764.00 2.23% 467,188,357.44 0.27% - 0.00% - 0.00% 638,544,121.44 0.34%
5 Pekerasan Berbutir Dan Perkerasan Beton Semen - 0.00% 77,980,124,477.75 45.90% - 0.00% - 0.00% 77,980,124,477.75 41.73%
6 Perkerasan Aspal - 0.00% 53,770,313,837.23 31.65% - 0.00% 212,494,145.03 2.58% 53,982,807,982.26 28.89%
7 Struktur - 0.00% 2,900,097,392.52 1.71% - 0.00% 641,884,033.62 7.79% 3,541,981,426.14 1.90%
8 Rehabilitasi Jembatan - 0.00% - 0.00% - 0.00% 6,967,422,174.39 84.61% 6,967,422,174.39 3.73%
9 Pekerjaan Harian Dan Pekerjaan Lain-Lain 2,347,846,400.00 30.62% 4,280,582,594.13 2.52% - 0.00% 58,705,710.47 0.71% 6,687,134,704.59 3.58%
10 Pekerjaan Pemeliharaan Kinerja 5,147,868,720.71 67.14% 927,894,263.20 0.55% 1,060,960,000.00 100.00% - 0.00% 7,136,722,983.91 3.82%

A Jumlah Harga Konstruksi 7,667,070,884.71 100.00% 169,890,437,077.07 100.00% 1,060,960,000.00 100.00% 8,234,717,648.87 100.00% 186,853,185,610.65 100.00%
B Total Harga Konstruksi (B = c + e + g + i) 186,853,185,610.65
C Bobot Tertimbang (A/B) x 100% 4.10% 90.92% 0.57% 4.41%
D Pajak Pertambahan Nilai (PPN) = 10% x B 18,685,318,561.07
E Total Harga + PPN (E = B + D) 205,538,504,171.72
F Dibulatkan 205,538,504,000.00

TERBILANG Dua Ratus Lima Milyar Lima Ratus Tiga Puluh Delapan Juta Lima Ratus Empat Ribu Rupiah