Professional Documents
Culture Documents
Contoh Addendum
Contoh Addendum
1 2
I
PEKERJAAN PERSIAPAN
II
PEKERJAAN BANGUNAN INTAKE
III
PEKERJAAN PENGADAAN PIPA DAN AKSESORIS
IV
PEKERJAAN PEMASANGAN PERPIPAAN DAN AKSESORIS
V
PEKERJAAN BAK PENAMPUNG
B PEMBULATAN
Terbilang : Lima Miliar Sembilan Ratus Lima Puluh Enam Juta Empat Ratus Tiga Puluh Lima Ribu Du
Wira Darma
Direktur
TULASI DAFTAR KUANTITAS DAN HARGA
ANGUNAN PENYEDIAAN AIR BAKU KOTA GUNUNG SITOLI
174,596,670.91
1,188,346,528.44
2,191,016,206.36
1,504,277,707.34
898,281,778.44
5,956,518,891.49
5,956,435,284.00
tus Lima Puluh Enam Juta Empat Ratus Tiga Puluh Lima Ribu Dua Ratus
VOLUME VOLUME HARGA SATUAN TOTAL HARGA ADD-I TOTAL HARGA ADD-I TOTAL HARGA MC-0 TOTAL HARGA MC-0
VOLUME VOLUME KONTRAK (SEBELUM PPN) (SESUDAH PPN) (SEBELUM PPN) (SESUDAH PPN)
NO URAIAN PEKERJAAN SATUAN PEKERJAAN PEKERJAAN
ADD-I MC-0
TAMBAH KURANG (Rp) (Rp) (Rp) (Rp) (Rp)
1 2 3 4 5 6 6 6 6
I PEKERJAAN PERSIAPAN
1 Mobilisasi dan Demobilisasi Ls 1.00 1.00 - - 15,062,067.500 15,062,067.50 16,718,894.93 15,062,067.50 16,718,894.93
2 Fasilitas sementara untuk penyedia jasa (barak gudang) Ls 1.00 1.00 - - 61,386,790.620 61,386,790.62 68,139,337.59 61,386,790.62 68,139,337.59
3 Coverdam dan pengeringan Ls 1.00 1.00 - - 24,084,000.000 24,084,000.00 26,733,240.00 24,084,000.00 26,733,240.00
4 Penyelidikan tanah Ls 1.00 - 1.00 8,500,000.000 8,500,000.00 9,435,000.00 - -
5 Biaya SMKK Ls 1.00 1.00 - - 48,261,440.000 48,261,440.00 53,570,198.40 48,261,440.00 53,570,198.40
Jumlah Harga Pekerjaan I 157,294,298.12 174,596,670.91 148,794,298.12 165,161,670.91
II PEKERJAAN BANGUNAN INTAKE
1 Tebas Tebang dari tanaman/ tumbuhan ø < 15 cm M² 600.00 500.00 100.00 8,031.890 4,819,134.00 5,349,238.74 4,015,945.00 4,457,698.95
2 Galian tanah berbatu semi mekanis M³ 16.48 4.37 12.11 78,875.140 1,299,862.31 1,442,847.16 344,684.36 382,599.64
3 Galian batu semi mekanis M³ 148.35 121.44 26.91 127,873.160 18,969,983.29 21,056,681.45 15,528,916.55 17,237,097.37
4 Timbunan tanah kembali M³ 10.30 76.77 66.47 16,063.780 165,456.93 183,657.20 1,233,216.39 1,368,870.19
5 Pembesian Kg 15,158.54 7,134.72 8,023.82 22,557.440 341,937,856.54 379,551,020.76 160,941,018.32 178,644,530.33
6 Bekisting dan Perancah M² 1,341.01 270.80 1,070.21 304,374.180 408,168,819.12 453,067,389.23 82,424,527.94 91,491,226.02
7 Beton cor K.100 M³ 12.25 5.39 6.86 1,264,646.090 15,491,914.60 17,196,025.21 6,816,442.43 7,566,251.09
8 Beton cor K.225 M³ 153.03 85.48 67.55 1,419,421.910 217,214,134.89 241,107,689.72 121,332,184.87 134,678,725.20
9 Angker Bor Titik 77.00 - 77.00 85,012.070 6,545,929.39 7,265,981.62 - -
10 Trashrack M² 4.60 - 4.60 1,107,668.990 5,095,277.35 5,655,757.86 - -
11 Pengadaan dan Pemasangan Pintu Baja 0.60 x 0.80 m Unit 2.00 - 2.00 15,570,340.170 31,140,680.34 34,566,155.18 - -
12 Pengadaan dan Pemasangan Pintu Baja 0.80 x 1.20 m Unit 1.00 - 1.00 19,733,409.290 19,733,409.29 21,904,084.31 - -
Jumlah Harga Pekerjaan II 1,070,582,458.05 1,188,346,528.44 392,636,935.86 435,826,998.80
III PEKERJAAN PENGADAAN PIPA DAN AKSESORIS
1 Pengadaan pipa GIP ø 250 mm M' 1,150.00 1,296.00 146.00 1,397,254.940 1,606,843,181.00 1,783,595,930.91 1,810,842,402.24 2,010,035,066.49
2 Pengadaan pipa GIP ø 200 mm M' 10.00 - 10.00 1,155,160.000 11,551,600.00 12,822,276.00 - -
3 Pengadaan pipa GIP ø 150 mm M' 20.00 - 20.00 644,557.740 12,891,154.80 14,309,181.83 - -
4 Pengadaan pipa GIP ø 50 mm M' 10.00 - 10.00 173,912.500 1,739,125.00 1,930,428.75 - -
5 Pengadaan bend steel ø 250 mm x 45⁰ Bh 10.00 10.00 - - 812,099.740 8,120,997.40 9,014,307.11 8,120,997.40 9,014,307.11
6 Pengadaan bend steel ø 250 mm x 90⁰ Bh 2.00 15.00 13.00 1,018,738.690 2,037,477.38 2,261,599.89 15,281,080.35 16,961,999.19
7 Pengadaan Flange steel ø 250 mm Bh 384.00 444.00 60.00 432,546.300 166,097,779.20 184,368,534.91 192,050,557.20 213,176,118.49
8 Pengadaan Flange steel ø 150 mm Bh 6.00 - 6.00 211,510.280 1,269,061.68 1,408,658.46 - -
9 Pengadaan Flange buta ø 250 mm Bh 1.00 1.00 - - 647,744.560 647,744.56 718,996.46 647,744.56 718,996.46
10 Pengadaan Gate valve ø 250 mm Bh 2.00 7.00 5.00 6,328,017.630 12,656,035.26 14,048,199.14 44,296,123.41 49,168,696.99
11 Pengadaan Gate valve ø 200 mm Bh 6.00 - 6.00 4,663,970.050 27,983,820.30 31,062,040.53 - -
12 Pengadaan Gate valve ø 150 mm Bh 2.00 - 2.00 3,217,289.630 6,434,579.26 7,142,382.98 - -
13 Pengadaan Tee ø 250 Bh 1.00 1.00 - - 2,190,554.230 2,190,554.23 2,431,515.20 2,190,554.23 2,431,515.20
14 Pengadaan Tee ø 200 Bh 2.00 - 2.00 1,471,719.280 2,943,438.56 3,267,216.80 - -
VOLUME VOLUME HARGA SATUAN TOTAL HARGA ADD-I TOTAL HARGA ADD-I TOTAL HARGA MC-0 TOTAL HARGA MC-0
VOLUME VOLUME KONTRAK (SEBELUM PPN) (SESUDAH PPN) (SEBELUM PPN) (SESUDAH PPN)
NO URAIAN PEKERJAAN SATUAN PEKERJAAN PEKERJAAN
ADD-I MC-0
TAMBAH KURANG (Rp) (Rp) (Rp) (Rp) (Rp)
1 2 3 4 5 6 6 6 6
15 Pengadaan Tee ø 50 Bh 5.00 - 5.00 194,881.130 974,405.65 1,081,590.27 - -
16 Pengadaan Tee reducer ø 250 ke ø 200 Bh 2.00 - 2.00 1,408,868.620 2,817,737.24 3,127,688.34 - -
17 Pengadaan Bolt-nut 3/4" x 2,5" Bh 3,840.00 2,748.00 1,092.00 15,000.000 57,600,000.00 63,936,000.00 41,220,000.00 45,754,200.00
18 Pengadaan Packing karet 6 mm Bh 78.13 105.34 27.21 249,575.890 19,499,364.29 21,644,294.36 26,290,324.25 29,182,259.92
19 Pengadaan spool GIP ø 250 Bh 5.00 - 5.00 3,022,693.530 15,113,467.65 16,775,949.09 - -
20 Pengadaan spool GIP ø 200 Bh 4.00 - 4.00 2,203,236.120 8,812,944.48 9,782,368.37 - -
21 Pengadaan spool GIP ø 150 Bh 2.00 - 2.00 1,876,353.130 3,752,706.26 4,165,503.95 - -
22 Pengadaan Air valve ø 2" Bh 2.00 5.00 3.00 955,650.000 1,911,300.00 2,121,543.00 4,778,250.00 5,303,857.50
Jumlah Harga Pekerjaan III 1,973,888,474.20 2,191,016,206.36 2,145,718,033.64 2,381,747,017.34
IV PEKERJAAN PEMASANGAN PERPIPAAN DAN AKSESORIS
1 Tebas Tebang dari tanaman/ tumbuhan ø < 15 cm M² 1,349.60 1,349.60 - - 8,031.890 10,839,838.74 12,032,221.01 10,839,838.74 12,032,221.01
2 Galian tanah biasa kedalaman ≤ 1 m' M³ 240.07 28.39 211.68 90,439.050 21,711,702.73 24,099,990.03 2,567,564.63 2,849,996.74
3 Galian tanah biasa kedalaman ≥ 1 m' M³ 60.02 - 60.02 108,430.480 6,507,997.41 7,223,877.12 - -
4 Galian tanah berbatu semi mekanis M³ 20.01 9.76 10.25 78,875.140 1,578,291.55 1,751,903.62 769,821.37 854,501.72
5 Galian batu semi mekanis M³ 24.01 106.71 82.70 127,873.160 3,070,234.57 3,407,960.37 13,645,344.90 15,146,332.84
6 Beton cor K.100 M³ 5.58 - 5.58 1,423,640.020 7,943,911.31 8,817,741.56 - -
7 Pasangan batu belah camp 1:4 M³ 65.65 - 65.65 1,592,941.010 104,576,577.31 116,080,000.81 - -
8 Pembesian Kg 5,296.17 4,925.68 370.49 23,176.060 122,744,353.69 136,246,232.60 114,157,855.22 126,715,219.30
9 Bekisting Trashblock M² 527.52 240.33 287.19 179,100.750 94,479,227.64 104,871,942.68 43,043,283.25 47,778,044.40
10 Beton cor K.175 M³ 114.07 46.29 67.78 1,527,632.940 174,257,089.47 193,425,369.31 70,714,128.79 78,492,682.96
11 Plesteran camp 1:2 M² 191.90 - 191.90 104,917.660 20,133,698.95 22,348,405.84 - -
12 Timbunan Tanah kembali dipadatkan M³ 112.57 37.59 74.98 24,663.340 2,776,352.18 3,081,750.92 927,094.95 1,029,075.40
13 Timbunan tanah kembali M³ 45.03 - 45.03 16,063.780 723,352.01 802,920.73 - -
14 Pemasangan pipa GIP ø 250 mm Bh 1,150.00 1,296.00 146.00 244,428.910 281,093,246.50 312,013,503.62 316,779,867.36 351,625,652.77
15 Pemasangan Gate valve ø 150 Bh 2.00 - 2.00 380,026.330 760,052.66 843,658.45 - -
16 Pemasangan Gate valve ø 200 Bh 6.00 - 6.00 477,240.550 2,863,443.30 3,178,422.06 - -
17 Pemasangan Gate valve ø 250 Bh 2.00 7.00 5.00 489,267.250 978,534.50 1,086,173.30 3,424,870.75 3,801,606.53
18 Pemasangan Tee ø 250 Bh 1.00 1.00 - - 88,705.530 88,705.53 98,463.14 88,705.53 98,463.14
19 Pemotongan pipa GIP ø 250 mm Bh 10.00 25.00 15.00 122,074.230 1,220,742.30 1,355,023.95 3,051,855.75 3,387,559.88
20 Pengelasan pipa M' 638.05 1,217.91 579.86 358,277.670 228,599,067.34 253,744,964.75 436,349,957.07 484,348,452.35
21 Pekerjaan Besi Plat Strip Kg 72.21 - 72.21 52,719.720 3,806,890.98 4,225,648.99 - -
22 Baut Bh 250.00 56.00 194.00 5,854.400 1,463,600.00 1,624,596.00 327,846.40 363,909.50
23 Angker Bh 70.00 56.00 14.00 27,631.580 1,934,210.60 2,146,973.77 1,547,368.48 1,717,579.01
24 Mencuci tes jaringan pipa ø 250 mm M' 1,150.00 1,296.00 146.00 1,926.350 2,215,302.50 2,458,985.78 2,496,549.60 2,771,170.06
25 Pengecatan pipa manual 3 lapis M² 902.75 1,058.56 155.81 253,778.530 229,098,567.96 254,299,410.43 268,639,800.72 298,190,178.80
26 Biaya angkut pipa GIP ø 250 dari direksi keet ke lokasi M' 1,150.00 1,290.00 140.00 6,350.000 7,302,500.00 8,105,775.00 8,191,500.00 9,092,565.00
27 Biaya pikul pipa GIP ø 250 ke lokasi pekerjaan M' 1,150.00 12,044.49 10,894.49 19,511.000 22,437,650.00 24,905,791.50 235,000,044.39 260,850,049.27
Jumlah Harga Pekerjaan IV 1,355,205,141.75 1,504,277,707.34 1,532,563,297.90 1,701,145,260.67
TOTAL 4,556,970,372.11 5,058,237,113.05 4,219,712,565.52 4,683,880,947.73
PEMBULATAN 5,058,237,000.00 4,683,880,000.00
VOLUME VOLUME
VOLUME ADD - VOLUME
NO URAIAN PEKERJAAN SATUAN PEKERJAAN PEKERJAAN
I MC 0
TAMBAH KURANG
1 2 3 4 5 6 7
I PEKERJAAN PERSIAPAN
1 Mobilisasi dan Demobilisasi Ls 1.00 1.00 - -
11 Pengadaan dan Pemasangan Pintu Baja 0.60 x 0.80 m Unit 2.00 - - 2.00
12 Pengadaan dan Pemasangan Pintu Baja 0.80 x 1.20 m Unit 1.00 - - 1.00 1.00
26 Biaya angkut pipa GIP ø 250 dari direksi keet ke lokasi M' 1,150.00 1,290.00 140.00 -
27 Biaya pikul pipa GIP ø 250 ke lokasi pekerjaan M' 1,150.00 12,044.49 10,894.49 -
JUMLAH HARGA
JUMLAH HARGA SETELAH
NO. URAIAN PEKERJAAN SEBELUM PPN
PPN (Rp.)
(Rp.)
1 2 3 3