FINAL ADD-01 + TAMBAHAN BIAYA 9,8%

KEGIATAN
NAMA PAKET
NOMOR KONTRAK
TANGGAL KONTRAK
PROV./KAB.
PENYEDIA
KONSULTAN

:
:
:
:
:
:
:

PEMBANGUNAN JALAN DAN JEMBATAN DINAS BINA MARGA DAN CIPTA KARYA ACEH
PENINGKATAN JALAN SINABANG-NASREHE-LANGI
12/SPPK/PBJ/DBC/APBA/III/2012
21 MARET 2012
ACEH/SIMEULUE
PT. FLAMBOYANT HUMA ARTA
PT. CIPTA JAYA UTAMA KONSULTAN

KONTRAK AWAL
NO.

JENIS PEKERJAAN

2

1

SAT.

3

HARGA SATUAN
(Rp.)

4

KONTRAK ADD-01

VOLUME

JUMLAH HARGA
(Rp.)

BOBOT
(%)

5

6 = 4*5

7=
6/a6*10
0%

FINAL ADD-01

VOLUME

JUMLAH HARGA
(Rp.)

BOBOT
(%)

8

9 = 4*8

10 =
9/a6*10
0%

PEKERJAAN TAMBAH

VOLUME

JUMLAH HARGA
(Rp.)

BOBOT
(%)

11

12 = 4*11

13 =
12/a6*1
00%

FINAL ADD-01 + TAMBAHAN BIAYA 9,8%

VOLUME

JUMLAH HARGA
(Rp.)

BOBOT
(%)

VOLUME

JUMLAH HARGA
(Rp.)

BOBOT
(%)

14

15 = 4*14

16 =
15/a6*1
00%

17

18 = 4*17

19 =
18/a6*1
00%

KETR.

20

DIVISI 1. UMUM
1.2

Mobilisasi

Ls

48,800,000.00

1.00

2.1
2.3.5

48,800,000.00

0.700

48,800,000.00

DIVISI 2. DRAINASE
Galian Untuk Selokan Drainase dan Saluran Air

37,888.00

2,000.00

Gorong-gorong Pipa Baja Bergelombang

Ton

37,742,491.34

1.50

48,800,000.00

0.700

1.00

48,800,000.00

0.700

-

-

-

1.00

-

48,800,000.00

0.700

-

48,800,000.00

0.700

-

-

-

-

44,572,473.12

0.639

1,176.43

44,572,473.12

0.639

-

-

-

1,176.43

75,776,000.00

1.087

1,176.43

56,613,737.01

0.812

-

132,389,737.01

DIVISI 3. PEKERJAAN TANAH

1.00

-

44,572,473.12

-

-

29.91

-

0.700

44,572,473.12

0.639

-

-

-

-

-

-

-

0.639

-

-

-

-

-

-

-

-

-

-

-

-

2,293,738.08

0.033

2.85

218,560.80

0.003

32.76

2,512,298.88

0.036

44,572,473.12

3.1.1

Galian Biasa

24,003.00

1,043.96

25,058,171.88

0.359

-

3.2.1

Timbunan Biasa

76,688.00

1,800.00

138,038,400.00

1.980

29.40

2,254,627.20

0.032

3.2.2

Timbunan Pilihan

113,895.00

2,500.00

284,737,500.00

4.083

2,080.02

236,903,877.90

3.397

2,129.81

242,575,143.56

3.479

203.58

23,186,310.49

0.332

2,333.39

265,761,454.05

3.811

3.3.1

Penyiapan Badan Jalan

2,922.00

25,200.00

73,634,400.00

1.056

26,765.90

78,209,959.80

1.122

27,343.40

79,897,414.80

1.146

2,726.50

7,966,833.00

0.114

30,069.90

87,864,247.80

1.260

-

317,368,464.90

4.551

-

324,766,296.44

4.657

-

-

-

9.271

1,529.48

686,673,811.32

9.847

1,562.48

701,489,458.32

10.060

155.80

1.003

1,718.28

-

686,673,811.32

9.847

-

701,489,458.32

10.060

-

-

-

1,409,767,200.00

20.217

2,867.78

1,497,371,178.08

21.473

2,929.65

1,529,675,732.40

21.936

292.13

152,531,589.68

2.187

3,221.78

1,682,207,322.08

24.123

1,595,257,200.00

22.876

3,823.70

1,694,384,709.90

24.298

3,906.20

1,730,942,687.40

24.822

389.50

172,597,966.50

2.475

4,295.70

1,903,540,653.90

27.297

-

3,191,755,887.98

45.771

-

3,260,618,419.80

46.758

-

-

-

521,468,471.88

DIVISI 4. PELEBARAN DAN PERKERASAN BAHU JALAN
4.2.2

Lapis Pondasi Agregat Klas B

448,959.00

1,440.00

646,500,960.00
646,500,960.00

DIVISI 5. PERKERASAN BERBUTIR
5.1.1

Lapis Pondasi Agregat Klas A

522,136.00

2,700.00

5.1.2

Lapis Pondasi Agregat Klas B

443,127.00

3,600.00

3,005,024,400.00

DIVISI 6. PERKERASAN ASPAL

-

0.639

48,800,000.00

-

69,947,812.20
-

-

-

771,437,270.52

11.063

-

-

-

-

Lapis Resap Pengikat - Aspal Cair

Liter

11,249.00

13,500.00

151,861,500.00

2.178

14,338.88

161,298,061.12

2.313

14,648.25

164,778,164.25

2.363

1,460.63

16,430,626.87

0.236

16,108.88

181,208,791.12

2.599

6.3.(6a)

Laston Lapis Antara (AC-BC) (gradasi halus/kasar)

Ton

513,192.00

1,961.83

1,006,795,461.36

14.438

2,083.74

1,069,358,698.08

15.335

2,124.79

1,090,425,229.68

15.637

211.87

108,729,989.04

1.559

2,336.66

1,199,155,218.72

17.196

6.3.8.a

Aspal

Ton

10,809,425.00

122.13

1,320,155,075.25

18.931

129.72

1,402,198,611.00

20.108

118.93

1,285,564,915.25

18.435

11.86

128,199,780.50

1.838

130.79

1,413,764,695.75

20.274

6.3.10

Bahan Pengisi (Filler) Tambahan

Kg

1,206.85

40,037.40

48,319,136.19

0.693

42,525.28

51,321,634.17

0.736

43,363.04

52,332,684.82

0.750

4,323.87

5,218,262.51

0.075

47,686.91

57,550,947.33

0.825

-

2,684,177,004.37

38.492

-

2,593,100,994.00

37.186

-

-

-

-

-

-

6.1.(1)(a)

2,527,131,172.80

DIVISI 7. STRUKTUR
7.9
7.10 (3)

Pasangan Batu

621,754.00

100.00

62,175,400.00

0.892

-

-

-

-

-

-

-

-

-

-

-

-

Bronjong

597,150.00

50.00

29,857,500.00

0.428

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

92,032,900.00
a

Jumlah Keseluruhan

6,973,347,641.69

100.00

6,973,347,641.69

100.00

6,973,347,641.69

100.00

685,027,731.59

9.824

7,658,375,373.28

b

Pajak Pertambahan Nilai (10%)

697,334,764.17

697,334,764.17

697,334,764.17

68,502,773.16

765,837,537.33

c

Total Harga Seleuruhnya termasuk PPN (A+B)

7,670,682,405.86

7,670,682,405.86

7,670,682,405.86

753,530,504.74

8,424,212,910.60

d

Jumlah Dibulatkan

7,670,682,000.00

7,670,682,000.00

7,670,682,000.00

753,530,000.00

8,424,212,000.00

109.824 4
374

Disetujui oleh :
PEMBANTU PPTK
PEMBANGUNAN JALAN DAN JEMBATAN
WILAYAH XI (SIMEULUE)

Diperiksa oleh :
KONSULTAN SUPERVISI
PT. CIPTA JAYA UTAMA KONSULTAN

Dibuat oleh :
PENYEDIA
PT. FLAMBOYANT HUMA ARTA

RUSVAN VERIZAL, ST.
Nip. 1983 07062010 011029

KURNIA ANGGI SYAPUTRA NASUTION, ST., MSc
Site Engineer

SYAHRIZAL, ST.
General Superintendent

Sign up to vote on this title
UsefulNot useful