BQ Dermaga Pt. Agro Nusa Abadi 9

REKAPITULASI
EXTENTION JETTY PT. AGRO NUSA ABADI

DESA BAHONTALU, KECAMATAN PETASIA, KABUPATEN MOROWALI,
Item
No.
Description
Total
Rp
PENDAHULUAN
1,054,894,661.70
II
PLATFORM
6,186,725,893.70
III
SUB - PLATFORM
1,401,011,926.70
IV
TRESTLE
7,865,607,926.80
BREASTING DOLPHIN
2,446,010,274.00
VI
MOORING DOLPHIN
1,651,732,749.80
VII
CATWALK
VIII ALAT NAVIGASI
435,374,445.00
2,563,000,000.00
TOTAL
23,604,357,877.70
PPN 10%
GRAND TOTAL
25,964,793,665.47
ROUNDED
25,964,793,000.00
2,360,435,787.77
RENCANA ANGGARAN BIAYA (ENGINEERING ESTIMATE)

PROVINSI SULAWESI TENGAH
No.
2.1.
Rincian Item Pekerjaan
Satuan Volume
Harga Satuan (Rp.)

Bahan
Upah / Alat
Jumlah Biaya (Rp.)

Bahan
Upah / Alat
Total Biaya
(Rp.)
PENDAHULUAN
I PEKERJAAN PENDAHULUAN
2.2.
Pengukuran
Mobilisasi dan Demobilisasi
Pembuatan Kantor Lapangan
Asuransi, safety dan keamanan
l.s
l.s
l.s
l.s
1.00
1.00
1.00
1.00
###
###
###
###
SUB TOTAL
###
###
###
###
I - PENDAHULUAN
55,000,000.00
825,000,000.00
82,500,000.00
92,394,661.70
###
PLATFORM
II PEKERJAAN PLATFORM 49.3 x 10m
Titik
52.00
TIANG PANCANG Diameter 600mm t=14mm

1
Transportasi tiang pancang
Kg
Loading Unloading tiang
1,456.00
###
82,500.00
120,120,000.00
120,120,000.00
Pemancangan
1,456.00
632,500.00
920,920,000.00
920,920,000.00
Pengecatan Tiang (12 m)
624.00
148,500.00
92,664,000.00
92,664,000.00
Penyambungan Tiang
Bh
104.00
825,000.00
85,800,000.00
85,800,000.00
Pemotongan Kepala Tiang
Bh
52.00
25,740,000.00
25,740,000.00
Cathodic protection
Tiang
52.00
6,700,000.00
1,250,000.00
348,400,000.00
65,000,000.00
413,400,000.00
Pile Rapping
m2
238.80
750,000.00
1,250,000.00
179,100,000.00
298,500,000.00
477,600,000.00
864,461,449.50
216,624,988.80
1,081,086,438.30
247,212,704.20
1,293,472,721.20
495,000.00
BETON BERTULANG
1
Pelat Lantai t=30 -- 10x49.3x0.3
m3
147.90
5,844,905.00
1,464,672.00
Balok 130x125 -- 1.3x0.95x10x13
m3
160.60
6,514,695.00
1,539,307.00
Balok 75x60 -- 0.75x0.3x49.3x2
m3
22.20
6,514,695.00
1,539,307.00
144,626,229.00
34,172,615.40
178,798,844.40
Balok Janggut 1.5x1.3x1.25x13
m3
38.00
6,514,695.00
1,539,307.00
247,558,410.00
58,493,666.00
306,052,076.00
Pengisi Tiang -- 0.283x1.75x52
m3
29.40
6,499,020.00
1,539,307.00
191,071,188.00
45,255,625.80
236,326,813.80
###
FASILITAS DERMAGA
1
Bollard Kapasitas 35 Ton
set
4.00
27,500,000.00
3,300,000.00
110,000,000.00
13,200,000.00
123,200,000.00
Fender V600 L2000
set
13.00
55,715,000.00
8,250,000.00
724,295,000.00
107,250,000.00
831,545,000.00
SUB TOTAL II - PLATFORM

2.3.
SUB-PLATFORM
III PEKERJAAN SUB-PLATFORM 24x4.5m

TIANG PANCANG Diameter 600mm
Titik
17.00
###

No.
Satuan Volume
Harga Satuan (Rp.)

Bahan
Upah / Alat
-
Jumlah Biaya (Rp.)

Bahan
Upah / Alat
-
Total Biaya
(Rp.)
Transportation Tiang Pancang
kg
82,416.00
408.00
82,500.00
33,660,000.00
33,660,000.00
Pemancangan
408.00
632,500.00
258,060,000.00
258,060,000.00
204.00
148,500.00
30,294,000.00
30,294,000.00
Penyambungan Tiang
Bh
17.00
825,000.00
14,025,000.00
14,025,000.00
Bh
17.00
495,000.00
8,415,000.00
8,415,000.00
Cathodic protection
Tiang
17.00
6,700,000.00
1,250,000.00
113,900,000.00
21,250,000.00
135,150,000.00
Pile Rapping
m2
96.10
750,000.00
1,250,000.00
72,075,000.00
120,125,000.00
192,200,000.00
BETON BERTULANG
1
Pelat Lantai t=30 cm -- 4.5x24 + 2x5.1x7.4
m3
43.70
5,844,905.00
1,464,672.00
255,422,348.50
64,006,166.40
319,428,514.90
Balok 130x125 -- 1.3 x 0.85 x (5*4.5+10)
m3
40.10
6,514,695.00
1,539,307.00
261,239,269.50
61,726,210.70
322,965,480.20
m3
10.80
6,499,020.00
1,539,307.00
70,189,416.00
16,624,515.60
86,813,931.60
SUB TOTAL III - SUB-PLATFORM

2.4.
###
TRESTLE
IV PEKERJAAN TRESTLE L=187x4.5 m

TIANG PANCANG Diameter 508mm
Tiang L=12m
Titik
39.00
Tiang L=12 +6=18m
Titik
41.00
Tiang L=12 +12=24m
Titik
41.00
kg
2,190.00
###
82,500.00
180,675,000.00
180,675,000.00
Pemancangan
2,190.00
632,500.00
1,385,175,000.00
1,385,175,000.00
1,452.00
148,500.00
215,622,000.00
215,622,000.00
Penyambungan Tiang
Bh
82.00
825,000.00
67,650,000.00
67,650,000.00
Bh
121.00
495,000.00
59,895,000.00
59,895,000.00
Cathodic protection
Tiang
121.00
6,700,000.00
1,250,000.00
810,700,000.00
151,250,000.00
961,950,000.00
Pile Rapping
m2
579.00
750,000.00
1,250,000.00
434,250,000.00
723,750,000.00
1,158,000,000.00
252.50
5,844,905.00
1,464,672.00
369,829,680.00
1,845,668,192.50
BETON BERTULANG
1
Pelat Lantai t=30 cm -- 187x4.5x0.3
m3
###
Pelat Lantai t=30 cm -- 10x1.75x2x0.3
m3
10.50
5,844,905.00
1,464,672.00
61,371,502.50
15,379,056.00
76,750,558.50
Balok 120/100 -- 0.7x1.2x4.5x39
m3
147.40
6,514,695.00
1,539,307.00
960,266,043.00
226,893,851.80
1,187,159,894.80

No.
Satuan Volume
Harga Satuan (Rp.)

Bahan
Upah / Alat
Jumlah Biaya (Rp.)

Bahan
Upah / Alat
Balok 120/100 -- 0.7x1.2x1.75x4
m3
5.90
6,514,695.00
1,539,307.00
38,436,700.50
9,081,911.30
47,518,611.80
m3
55.00
6,499,020.00
1,539,307.00
357,446,100.00
84,661,885.00
442,107,985.00
Kerb. + Tiang Railing
m3
13.40
6,514,695.00
1,539,307.00
87,296,913.00
20,626,713.80
107,923,626.80
Bantalan Pipa
m3
1.20
6,514,695.00
1,539,307.00
7,817,634.00
1,847,168.40
9,664,802.40
Pipa Railing Diameter 763 mm t=5 mm
Kg
3,252.30
23,100.00
13,750.00
75,128,130.00
44,719,125.00
119,847,255.00
SUB TOTAL IV - TRESTLE

2.5.
Total Biaya
(Rp.)
###
BREASTING DOLPHIN
V PEKERJAAN BREASTING DOLPHIN (2 Unit)
Titik
13.00
TIANG PANCANG Diameter 600 mm

1
Kg
###
624.00
82,500.00
51,480,000.00
51,480,000.00
Pemancangan
624.00
632,500.00
394,680,000.00
394,680,000.00
312.00
148,500.00
46,332,000.00
46,332,000.00
Penyambungan Tiang
Bh
26.00
825,000.00
21,450,000.00
21,450,000.00
Bh
26.00
495,000.00
12,870,000.00
12,870,000.00
Cathodic protection
Bh
26.00
6,700,000.00
1,250,000.00
174,200,000.00
32,500,000.00
206,700,000.00
Pile Rapping
m2
120.30
750,000.00
1,250,000.00
90,225,000.00
150,375,000.00
240,600,000.00
m3
122.00
6,514,695.00
1,539,307.00
794,792,790.00
187,795,454.00
982,588,244.00
m3
15.00
6,514,695.00
1,539,307.00
97,720,425.00
23,089,605.00
120,810,030.00
BETON BERTULANG
1
Pile Cap
-- 6x6.5x1.25+1.5x6.5x1.25
FASILITAS
1
Bollard Ckapasitas 35 Ton
set
2.00
27,500,000.00
3,300,000.00
55,000,000.00
6,600,000.00
61,600,000.00
Fender V600 L3000
set
4.00
68,475,000.00
8,250,000.00
273,900,000.00
33,000,000.00
306,900,000.00
SUB TOTAL V - BREASTING DOLPHIN

2.6.
###
MOORING DOLPHIN
VI PEKERJAAN MOORING DOLPHIN (4 Unit)

TIANG PANCANG Diameter 600 mm t=24 m
Titik
Kg
6.00
###
576.00
per Dolphin
-
82,500.00
47,520,000.00
47,520,000.00

No.

3
Pemancangan
4
5
Satuan Volume
Harga Satuan (Rp.)

Bahan
Upah / Alat
Jumlah Biaya (Rp.)

Bahan
Upah / Alat
Total Biaya
(Rp.)
576.00
632,500.00
364,320,000.00
364,320,000.00
288.00
148,500.00
42,768,000.00
42,768,000.00
Penyambungan Tiang
Bh
24.00
825,000.00
19,800,000.00
19,800,000.00
Bh
24.00
495,000.00
11,880,000.00
11,880,000.00
Cathodic protection
Bh
24.00
6,700,000.00
1,250,000.00
160,800,000.00
30,000,000.00
190,800,000.00
Pile Rapping
m2
124.10
750,000.00
1,250,000.00
93,075,000.00
155,125,000.00
248,200,000.00
BETON BERTULANG
1
Pile Cap
m3
61.30
6,514,695.00
1,539,307.00
399,350,803.50
94,359,519.10
493,710,322.60
m3
13.60
6,514,695.00
1,539,307.00
88,599,852.00
20,934,575.20
109,534,427.20
set
4.00
27,500,000.00
3,300,000.00
110,000,000.00
13,200,000.00
123,200,000.00
FASILITAS
1
Bollard Kapasitas 35 Ton
SUB TOTAL VI - MOORING DOLPHIN

2.7.
###
CATWALK
VII PEKERJAAN CATWALK (2 Unit)

Struktur Baja
1
WF 300x150
Kg
5,285.00
15,950.00
8,250.00
84,295,750.00
43,601,250.00
127,897,000.00
Siku 60x60x6
Kg
780.00
15,950.00
8,250.00
12,441,000.00
6,435,000.00
18,876,000.00
Kanal C-150x7.5x9 - 24 kg/m'
Kg
1,728.00
15,950.00
8,250.00
27,561,600.00
14,256,000.00
41,817,600.00
Pengecatan Baja Profil
Ls
1.00
49,500,000.00
49,500,000.00
Railing - Pipa Dia. 76.3mm t=5 mm - Galvanis
Kg
2,707.00
25,410.00
15,125.00
68,784,870.00
40,943,375.00
109,728,245.00
Grating - Galvanis
Kg
2,160.00
25,410.00
15,125.00
54,885,600.00
32,670,000.00
87,555,600.00
49,500,000.00
SUB TOTAL VII - CATWALK

2.8.
###
ALAT NAVIGASI
VIII ALAT NAVIGASI

1
Light Bouy
unit
6.00
247,500,000.00
165,000,000.00
Lampu Suar
unit
1.00
82,500,000.00
5,500,000.00
###
82,500,000.00
990,000,000.00
2,475,000,000.00
5,500,000.00
88,000,000.00
SUB TOTAL VIII - ALAT NAVIGASI

SUB TOTAL I + II + III + IV + V + VI + VII + VIII
###
###
PEKERJAAN PEMBANGUNAN PERPANJANGAN DERMAGA UTARA PELABUHAN BATU AMPAR - BATAM
No.
Uraian
Sat
EE
Hrg Sat
Vol
CE
Jumlah
Vol
Hrg Sat
10000
GENERAL
10001
10002
10003
10004
10005
Mobilisasi & Demobilisasi

Stakeout and positioning
Penerangan & Keselamatan Kerja
Fasilitas Sementara (direksi kit, mess, dll)
Dokumentasi/As built drawing
l.s
l.s
l.s
l.s
l.s
20000
21000
21100
21101
21102
21003
21004
21005
21006
21007
DERMAGA-1 (7577.92 m2 ), SISTEM DECK ON PILE

Pekerjaan Pemancangan (Total = 253 nos)
Panjang Tiang = 24m
- Steel Pipe Pile (SPP =812 t=16mm)
ton
- Transport Ke Lokasi dan Positioning
m'
- Pemancangan
m'
- Pemotongan Tiang
nos
- Beton Pengisi Tiang
m
- Pelindung Tiang (HDPE)
m2
- Cathodic protection (alluminium anode)
nos
1,273.94
4,056.00
4,056.00
169.00
161.51
1,508.90
169.00
12,734,100.00
114,438.83
765,027.25
469,600.00
8,267,800.00
2,823,500.00
22,616,500.00
16,222,537,329.56
464,163,908.00
3,102,950,526.00
79,362,400.00
1,335,321,216.49
4,260,381,037.04
3,822,188,500.00
1,273.94
4,056.00
4,056.00
169.00
161.51
1,508.90
169.00
12,734,100.00
114,438.83
765,027.25
469,600.00
8,267,800.00
2,823,500.00
22,616,500.00
16,222,537,329.56
464,163,908.00
3,102,950,526.00
79,362,400.00
1,335,321,216.49
4,260,381,037.04
3,822,188,500.00
21200
21201
21202
21203
21204
21205
21206
21207
Panjang Tiang = 22m

- Pemancangan
- Pemotongan Tiang
580.44
1,848.00
1,848.00
84.00
80.28
749.99
84.00
12,734,100.00
114,438.83
765,027.25
469,600.00
8,267,800.00
2,823,500.00
22,616,500.00
7,391,333,576.19
211,482,964.00
1,413,770,358.00
39,446,400.00
663,709,953.76
2,117,585,840.90
1,899,786,000.00
580.44
1,848.00
1,848.00
84.00
80.28
749.99
84.00
12,734,100.00
114,438.83
765,027.25
469,600.00
8,267,800.00
2,823,500.00
22,616,500.00
7,391,333,576.19
211,482,964.00
1,413,770,358.00
39,446,400.00
663,709,953.76
2,117,585,840.90
1,899,786,000.00
22000
22001
22002
22003
22004
Pekerjaan Beton Bertulang K 450 - Insitu f'c 35 Mpa (K 430)

Pile cap (HS)
m
Balok Memanjang (LB)
m
Balok Melintang (CB)
m
Slab t=400mm
m
1,641.58
1,713.95
884.70
1,808.34
5,085,500.00
6,914,900.00
6,914,900.00
4,780,600.00
8,348,242,477.96
11,851,827,360.35
6,117,591,285.30
8,644,928,022.02
1,641.58
1,713.95
884.70
1,808.34
5,085,500.00
6,914,900.00
6,914,900.00
4,780,600.00
8,348,242,477.96
11,851,827,360.35
6,117,591,285.30
8,644,928,022.02
23000
23001
23002
Sistem Fender
Pengadaan fender Type Cell 1450H (incl. frontal fra nos
Bollard 100 Ton
nos
16.00
8.00
424,800,000.00
40,000,000.00
6,796,800,000.00
320,000,000.00
16.00
8.00
424,800,000.00
40,000,000.00
6,796,800,000.00
320,000,000.00
ton
m'
m'
nos
m
m2
nos
2,013,959,500.00
Jumlah
1.00
1.00
1.00
1.00
1.00
1,207,356,400.00
196,647,100.00
169,956,000.00
340,000,000.00
100,000,000.00
1,207,356,400.00
196,647,100.00
169,956,000.00
340,000,000.00
100,000,000.00
6,286,803,100.00
1.00
1.00
1.00
1.00
1.00
5,480,200,000.00
196,647,100.00
169,956,000.00
340,000,000.00
100,000,000.00
85,103,409,155.57
5,480,200,000.00
196,647,100.00
169,956,000.00
340,000,000.00
100,000,000.00
85,103,409,155.57
30000
31000
31100
31101
31102
31103
31104
31105
31106
31107
EE
Vol
Hrg Sat
DERMAGA-2 ( 6338.5 m2 ), SISTEM DECK ON PILE DENGAN DEAD ANCHORAGE
Pekerjaan Pemancangan (Total = 210 nos)
Panjang Tiang = 22m
ton
338.59
12,734,100.00
m'
1,078.00
114,438.83
- Pemancangan
m'
1,078.00
765,027.25
- Pemotongan Tiang
nos
49.00
469,600.00
m
46.83
8,267,800.00
m2
437.49
2,823,500.00
nos
49.00
22,616,500.00
31200
31201
31202
31203
31204
31205
31206
31207
31208
31209
Panjang Tiang = 20m (dengan dead anchor 3 m)

- Pemancangan
- Pemotongan Tiang
- Pengeboran Tanah Keras @ L=3.5 m'
- Beton Bertulang K 450 Untuk Dead Anchor
ton
m'
m'
nos
m
m2
nos
m'
m
351.78
1,120.00
1,120.00
56.00
53.52
499.99
56.00
196.00
187.31
31300
31301
31302
31303
31304
31305
31306
31307
31308
31309
Panjang Tiang = 19m (dengan dead anchor 3 m)

- Pemancangan
- Pemotongan Tiang
- Pengeboran Tanah Keras @ L=3.5 m'
- Beton Bertulang K 450 Untuk Dead Anchor
ton
m'
m'
nos
m
m2
nos
m'
m
32000
32001
32002
32003
32004
Pekerjaan Beton Bertulang K 450 - Insitu f'c 35 Mpa (K 430)

Pile cap (HS)
m
Balok Memanjang (LB)
m
Balok Melintang (CB)
m
Slab t=400mm
m
33000
33001
33002
Sistem Fender
Bollard 100 Ton
nos
No.
Uraian
Sat
CE
Jumlah
72,195,724,277.74
Vol
Hrg Sat
Jumlah
72,195,724,277.74
4,311,611,252.78
123,365,062.33
824,699,375.50
23,010,400.00
387,164,139.69
1,235,258,407.19
1,108,208,500.00
338.59
1,078.00
1,078.00
49.00
46.83
437.49
49.00
12,734,100.00
114,438.83
765,027.25
469,600.00
8,267,800.00
2,823,500.00
22,616,500.00
4,311,611,252.78
123,365,062.33
824,699,375.50
23,010,400.00
387,164,139.69
1,235,258,407.19
1,108,208,500.00
12,734,100.00
114,438.83
765,027.25
469,600.00
8,267,800.00
2,823,500.00
22,616,500.00
1,603,200.00
4,977,700.00
4,479,596,106.78
128,171,493.33
856,830,520.00
26,297,600.00
442,473,302.51
1,411,723,893.93
1,266,524,000.00
314,227,200.00
932,381,982.22
351.78
1,120.00
1,120.00
56.00
53.52
499.99
56.00
196.00
187.31
12,734,100.00
114,438.83
765,027.25
469,600.00
8,267,800.00
2,823,500.00
22,616,500.00
1,603,200.00
4,977,700.00
4,479,596,106.78
128,171,493.33
856,830,520.00
26,297,600.00
442,473,302.51
1,411,723,893.93
1,266,524,000.00
314,227,200.00
932,381,982.22
626.61
1,995.00
1,995.00
105.00
100.35
937.48
105.00
367.50
351.21
12,734,100.00
114,438.83
765,027.25
469,600.00
8,267,800.00
2,823,500.00
22,616,500.00
1,603,200.00
4,977,700.00
7,979,280,565.21
228,305,472.50
1,526,229,363.75
49,308,000.00
829,637,442.20
2,646,982,301.12
2,374,732,500.00
589,176,000.00
1,748,216,216.66
626.61
1,995.00
1,995.00
105.00
100.35
937.48
105.00
367.50
351.21
12,734,100.00
114,438.83
765,027.25
469,600.00
8,267,800.00
2,823,500.00
22,616,500.00
1,603,200.00
4,977,700.00
7,979,280,565.21
228,305,472.50
1,526,229,363.75
49,308,000.00
829,637,442.20
2,646,982,301.12
2,374,732,500.00
589,176,000.00
1,748,216,216.66
1,385.86
1,516.70
711.65
1,506.86
5,085,500.00
6,914,900.00
6,914,900.00
4,780,600.00
7,047,785,563.09
10,487,862,436.41
4,920,954,010.50
7,203,711,170.04
1,385.86
1,516.70
711.65
1,506.86
5,085,500.00
6,914,900.00
6,914,900.00
4,780,600.00
7,047,785,563.09
10,487,862,436.41
4,920,954,010.50
7,203,711,170.04
15.00
8.00
424,800,000.00
40,000,000.00
6,372,000,000.00
320,000,000.00
15.00
8.00
424,800,000.00
40,000,000.00
6,372,000,000.00
320,000,000.00
No.
Uraian
Sat
40000
41000
41001
41002
Vol
DERMAGA-3 (29725.42 m2), SISTEM TURAP TYPE SECANT PILE
Pekerjaan Reklamasi
Timbunan tanah
m
236,000.00
Pengambilan timbunan tanah di depan secant pile da m
31,350.00
42000
42100
42110
42111
42112
Secant Pile
a. Primary Pile (L=24 m)
Zona 1
- Bored Pile =880mm L=12m - Tanah Lunak
- Bored Pile =880mm L=12m - Tanah Keras
m'
m'
42120
42121
42122
42123
42124
Zona 2
- Beton Tanpa Tulangan
- Pemotongan Tiang
EE
Hrg Sat
CE
Jumlah
128,317,180,313.56
Vol
Hrg Sat
Jumlah
164,497,233,629.26
75,800.00
28,694.74
17,888,800,000.00
899,580,084.29
236,000.00
31,350.00
166,589.00
100,650.00
39,315,004,000.00
3,155,377,500.00
1,296.00
1,296.00
1,054,600.00
1,603,200.00
1,366,761,600.00
2,077,747,200.00
1,296.00
1,296.00
1,565,000.00
2,235,000.00
2,028,240,000.00
2,896,560,000.00
m'
m'
m
nos
2,096.00
1,048.00
2,761.89
239.00
1,054,600.00
1,603,200.00
2,291,500.00
332,900.00
2,210,441,600.00
1,680,153,600.00
6,328,876,035.09
79,563,100.00
2,096.00
1,048.00
2,761.89
239.00
1,565,000.00
2,235,000.00
2,291,500.00
332,900.00
3,280,240,000.00
2,342,280,000.00
6,328,876,035.09
79,563,100.00
42200
42210
42211
42212
b. Secondary Pile (L=24 m)

Zona 1
- Bored Pile =1200mm L=12m - Tanah Lunak & Co m'
- Bored Pile =1200mm L=12m - Tanah Keras & Con m'
1,296.00
1,296.00
1,746,100.00
2,022,700.00
2,262,945,600.00
2,621,419,200.00
1,296.00
1,296.00
2,224,000.00
3,176,000.00
2,882,304,000.00
4,116,096,000.00
42220
42221
42222
42223
42224
Zona 2
- Bored Pile =1200mm L=16m - Tanah Lunak & Co m'
- Bored Pile =1200mm L=8m - Tanah Keras & Conc m'
- Beton Bertulang K 450
m
- Pemotongan Tiang
nos
2,096.00
1,048.00
6,081.81
239.00
1,746,100.00
2,022,700.00
5,577,500.00
332,900.00
3,659,825,600.00
2,119,789,600.00
33,921,290,913.87
79,563,100.00
2,096.00
1,048.00
6,081.81
239.00
2,224,000.00
3,176,000.00
5,577,500.00
332,900.00
4,661,504,000.00
3,328,448,000.00
33,921,290,913.87
79,563,100.00
43000
43001
43002
43003
43004
Crane Foundation (secant pile)

- Beton Bertulang K 450
- Pemotongan Tiang
m'
m'
m
nos
1,176.00
588.00
766.35
84.00
1,054,600.00
1,603,200.00
5,577,500.00
332,900.00
1,240,209,600.00
942,681,600.00
4,274,303,435.28
27,963,600.00
1,176.00
588.00
766.35
84.00
1,565,000.00
2,235,000.00
5,577,500.00
332,900.00
1,840,440,000.00
1,314,180,000.00
4,274,303,435.28
27,963,600.00
44000
44001
44002
44003
44004
44005
Pekerjaan Beton Bertulang - Insitu (K 450)

Caping beam Untuk secant pile
- Block Fender
Pile Cap Untuk Crane Foundation
Balok Crane
Rigid pavement
m
m
m
m
m
1,996.41
213.75
332.64
451.93
4,239.90
4,878,400.00
4,356,500.00
4,018,300.00
6,914,900.00
3,313,100.00
9,739,283,655.73
931,201,875.00
1,336,647,312.00
3,125,030,012.30
14,047,212,690.00
1,996.41
213.75
332.64
451.93
4,239.90
4,878,400.00
4,356,500.00
4,018,300.00
6,914,900.00
3,313,100.00
9,739,283,655.73
931,201,875.00
1,336,647,312.00
3,125,030,012.30
14,047,212,690.00
45000
Ground Anchor
unit
117.00
332,900.00
38,949,300.00
117.00
34,433,200.00
4,028,684,400.00
46000
46001
46002
Sistem Fender
Bollard 100 Ton
nos
25.00
12.00
424,800,000.00
40,000,000.00
10,620,000,000.00
480,000,000.00
25.00
12.00
424,800,000.00
40,000,000.00
10,620,000,000.00
480,000,000.00
46003
Geobag
14,389.80
300,000.00
4,316,940,000.00
14,389.80
300,000.00
4,316,940,000.00
287,630,273,246.86
328,083,170,162.57
Analisa
Jenis Pekerjaan
Satuan Pekerjaan
Jumlah Harga Satuan
N0.
:
:
:
:
URAIAN
ANL. 07
Balok beton bertulang (250 kg besi + bekisting) (pengisi tiang)
m2
Rp. 8,038,327
SATUAN
HARGA
KOEFISIE
SATUAN
N
(Rp.)
TENAGA KERJA
1 Upah pengecoran
m3
1.00
265,039
2 Upah pembesian
kg
250.00
1,649
3 Upah bekisting
m2
1.00
111,911
Sub Jumlah.
B. BAHAN
1 Pengecoran
1.00
m3
1,545,170
2 Pembesian
250.00
kg
17,922
3 Bekisting
1.00
m2
473,275
Sub Jumlah.
C. PERALATAN
1 Pengecoran
ls
1.0000
750,000
2 Pembesian
ls
1.0000
3 Bekisting
ls
1.0000
Sub Jumlah.
D. Jumlah
JUMLAH
HARGA
(Rp.)
KETERANGAN
A.
Analisa
Jenis Pekerjaan
Satuan Pekerjaan
Jumlah Harga Satuan
N0.
URAIAN
:
:
:
:
265,039
412,357
111,911
789,307
1,545,170
4,480,575
473,275
6,499,020
750,000
750,000.00
C
8,038,327 D = A + B + C
ANL. 08
Plat beton bertulang (150 kg besi + bekisting) (plat lantai)
m3
Rp. 7,309,577
SATUAN
HARGA
KOEFISIE
SATUAN
N
(Rp.)
TENAGA KERJA
1 Upah pengecoran
m3
1.00
267,977
2 Upah pembesian
kg
200.00
1,668
3 Upah bekisting
m2
1.00
113,151
Sub Jumlah.
B. BAHAN
1 Pengecoran
1.00
m3
1,545,170
2 Pembesian
200.00
kg
17,922
3 Bekisting
1.00
m2
715,275
Sub Jumlah.
C. PERALATAN
1 Pengecoran
ls
1.0000
750,000
2 Pembesian
ls
1.0000
3 Bekisting
ls
1.0000
Sub Jumlah.
D. Jumlah
JUMLAH
HARGA
(Rp.)
KETERANGAN
A.
267,977
333,543
113,151
714,672
1,545,170
3,584,460
715,275
5,844,905
750,000
750,000.00
C
7,309,577 D = A + B + C
DAFTAR MATERIAL
No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
Uraian
Harga
Satuan
50,000
bh
Nok Genteng metal tebal
Rabung atap type deck t
45,000
m
34,000
kg
Baut atap komplit ring kar
55,000
lbr
Plywood 4'x8'x6mm
25,000
lbr
List kayu profil
Ubin keramik 30x30 cm
3,500
bh
1,500
kg
Semen warna
Ubin kramik 20x25
3,000
bh
Cat menie
45,000
kg
Plamir
25,000
kg
Cat dasar kuda terbang
25,000
kg
Cat penutup 2 kali kuda t
25,000
kg
35,000
kg
Cat dasar Avitex
42,000
kg
Cat penutup Avitex
20,000
kg
Cat Tembok veoteks
Closet Jongkok Porselin
250,000
bh
Urinoir
400,000
bh
Wastafel
300,000
bh
Pipa PVC tipe AW diameter 30,000
m
Door holder
60,000
bh
Kait angin
22,000
bh
Engsel angin
32,000
bh
Engsel pintu
15,000
bh
Besi profil
10,000
kg
Pipa Pesat
15,000
kg
Meni besi
15,000
kg
Floor drain
15,000
bh
Pipa GIP dia. 3"
65,000
m
Pipa PVC tipe AW 3"
15,000
m
Pintu besi lipat
250,000
m2
Kayu sembarang keras pa 4 Unit
m2
Kawat nyamuk
55,000
m2
Kawat Bronjong
15,000
m2
Seng plat 3'x6' bjls 20
50,000
lbr
Pipa PVC tipe AW 2"
20,000
m
Kunci tanam biasa
75,000
bh
Geotekstile
12,500
m2
Rangka Plafond
60,000
m2
Upah Jahit
3,000
m
Anchor bolt 16
6,000
bh

BQ Dermaga Pt. Agro Nusa Abadi 9

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

BQ Dermaga Pt. Agro Nusa Abadi 9

Diunggah oleh

Hak Cipta:

Format Tersedia

REKAPITULASI

EXTENTION JETTY PT. AGRO NUSA ABADI

VIII ALAT NAVIGASI

RENCANA ANGGARAN BIAYA (ENGINEERING ESTIMATE)

Rincian Item Pekerjaan

Harga Satuan (Rp.)

Jumlah Biaya (Rp.)

Mobilisasi dan Demobilisasi

Pembuatan Kantor Lapangan

Asuransi, safety dan keamanan

II PEKERJAAN PLATFORM 49.3 x 10m

TIANG PANCANG Diameter 600mm t=14mm

Transportasi tiang pancang

Loading Unloading tiang

Pengecatan Tiang (12 m)

Pemotongan Kepala Tiang

Pelat Lantai t=30 -- 10x49.3x0.3

Balok 130x125 -- 1.3x0.95x10x13

Balok 75x60 -- 0.75x0.3x49.3x2

Balok Janggut 1.5x1.3x1.25x13

Pengisi Tiang -- 0.283x1.75x52

Bollard Kapasitas 35 Ton

Fender V600 L2000

SUB TOTAL II - PLATFORM

III PEKERJAAN SUB-PLATFORM 24x4.5m

RENCANA ANGGARAN BIAYA (ENGINEERING ESTIMATE)

Rincian Item Pekerjaan

Harga Satuan (Rp.)

Jumlah Biaya (Rp.)

Transportation Tiang Pancang

Loading Unloading tiang

Pengecatan Tiang (12 m)

Pemotongan Kepala Tiang

Pelat Lantai t=30 cm -- 4.5x24 + 2x5.1x7.4

Balok 130x125 -- 1.3 x 0.85 x (5*4.5+10)

Pengisi Tiang -- 0.283x2.25x52

SUB TOTAL III - SUB-PLATFORM

IV PEKERJAAN TRESTLE L=187x4.5 m

Tiang L=12 +6=18m

Tiang L=12 +12=24m

Transportation Tiang Pancang

Loading Unloading tiang

Pengecatan Tiang (12 m)

Pemotongan Kepala Tiang

Pelat Lantai t=30 cm -- 187x4.5x0.3

Pelat Lantai t=30 cm -- 10x1.75x2x0.3

Balok 120/100 -- 0.7x1.2x4.5x39

RENCANA ANGGARAN BIAYA (ENGINEERING ESTIMATE)

Rincian Item Pekerjaan

Harga Satuan (Rp.)

Jumlah Biaya (Rp.)

Balok 120/100 -- 0.7x1.2x1.75x4

Pengisi Tiang -- 0.202x2.25x121

Kerb. + Tiang Railing

Pipa Railing Diameter 763 mm t=5 mm

SUB TOTAL IV - TRESTLE

V PEKERJAAN BREASTING DOLPHIN (2 Unit)

TIANG PANCANG Diameter 600 mm

Transportation Tiang Pancang

Loading Unloading tiang

Pengecatan Tiang (12 m)

Pemotongan Kepala Tiang

Pengisi Tiang -- 0.283x2.0x123