Anda di halaman 1dari 7

EVALUASI PENAWARAN

PEMBUATAN DERMAGA KINNA

NO URAIAN PEKERJAAN SATUAN VOLUME

I PEKERJAAN PERSIAPAN
1 Pengkuran dan pemasangan bouplank m 600.00
2 Pembuatan Direksi Keet m2 24.00
3 Foto Dokumentasi ls 1.00
4 Listrik Kerja ls 1.00
5 Air Kerja ls 1.00
6 Mob Demob Tongkang + Tug Boat untuk pemancangan ls 1.00
7 Mob Demob Alat Kerja ls 1.00

II PEKERJAAN SHEET PILE


1 Mob alat pancang dari workshop ke pelabuhan
- Crane crawler untuk pancang unit 2.00
- Crane Service moblie crane unit 1.00
- Hammer Pancang unit 1.00
- Vibro Diesel Hammer unit 1.00
- Genset unit 1.00
- Alat penunjang kelengkapan ls 1.00

2 Mobilisasi alat panang dari pelabuhan ke pulau lancang trip 2.00


- Crane crawler untuk pancang
- Crane Service moblie crane
- Hammer Pancang
- Vibro Diesel Hammer
- Genset
- Alat penunjang kelengkapan

3 Pengadaan Sheet Pile CCSP W325 Type A


- Pengadaan Sheet Pile CCSP W325 Type A L = 6 m m 600.00
- Pengadaan Sheet Pile CCSP W325 Type A L = 10 m m 1,000.00
- Pengadaan Sheet Pile CCSP W325 Type A L = 12 m m 5,484.00

4 Loading dan unloading sheetpile m 7,084.00


5 handling sheetpile m 7,084.00
6 Pemancangan sheetpile m 7,084.00
7 Bobok + potong tiang pancang untuk conector titik 657.00
8 Pek Caping Beam Beton K300
- beton K300 m3 315.36
- Pek Pembesian kg 56,350.00
- Bekisting m2 1,314.00

III PEKERJAAN BREAKWATER/ALAT PEMECAH GELOMBANG


1 Pasang dan buat beton silinder K350 dia 60 cm t=50 cm unit 6,500.00
2 Pasang Pondasi batu kali m3 2,500.00
3 Pasang beton tetraport k350 unit 1,449.00
4 Pemasangan Geo tekstile non woven m2 2,337.50

IV PEKERJAAN GALIAN KOLAM LABUH


1 Mob demob alat 2 minidrager + 2 ponton/tongkang + 2 excavator ls 1.00
2 Pek Galian Kolam Labuh m3 146,000.00
3 Pek Urugan Tanggul m3 6,400.00

V PEKERJAAN MOBILISASI MATERIAL


1 Biaya Angkutan Pasir m3 189.22
2 Biaya Angkutan Batu Belah m3 2,500.00
3 Biaya Angkutan besi kg 56,350.00
4 Biaya Angkutan Sheetpile m3 7,084.00
5 Biaya Angkutan split m3 157.68
6 Biaya Angkutan Kayu m3 722.70
7 Biaya Angkutan Semen zak 4,099.68

JUMLAH
SI PENAWARAN HARGA
DERMAGA KINNARA RESORT
HARGA SATUAN TOTAL HARGA
PENAWARAN EVALUASI PENAWARAN EVALUASI

103,907.10 103,907.10 62,344,260.00 62,344,260.00


1,751,273.24 1,500,000.00 42,030,557.76 36,000,000.00
750,000.00 750,000.00 750,000.00 750,000.00
10,644,735.00 10,644,735.00 10,644,735.00 10,644,735.00
27,070,845.00 27,070,845.00 27,070,845.00 27,070,845.00
175,000,000.00 175,000,000.00 175,000,000.00 175,000,000.00
46,895,800.00 46,895,800.00 46,895,800.00 46,895,800.00
SUB TOTAL I 364,736,197.76 358,705,640.00

45,000,000.00 45,000,000.00 90,000,000.00 90,000,000.00


17,500,000.00 17,500,000.00 17,500,000.00 17,500,000.00
25,000,000.00 25,000,000.00 25,000,000.00 25,000,000.00
15,000,000.00 15,000,000.00 15,000,000.00 15,000,000.00
7,500,000.00 7,500,000.00 7,500,000.00 7,500,000.00
7,500,000.00 7,500,000.00 7,500,000.00 7,500,000.00

47,500,000.00 47,500,000.00 95,000,000.00 95,000,000.00

505,000.00 375,000.00 303,000,000.00 225,000,000.00


505,000.00 375,000.00 505,000,000.00 375,000,000.00
505,000.00 375,000.00 2,769,420,000.00 2,056,500,000.00
- -
57,500.00 57,500.00 407,330,000.00 407,330,000.00
27,500.00 15,000.00 194,810,000.00 106,260,000.00
285,000.00 150,000.00 2,018,940,000.00 1,062,600,000.00
150,000.00 150,000.00 98,550,000.00 98,550,000.00

925,000.00 925,000.00 291,708,000.00 291,708,000.00


11,550.00 11,550.00 650,842,500.00 650,842,500.00
375,000.00 300,000.00 492,750,000.00 394,200,000.00
SUB TOTAL II 7,989,850,500.00 5,925,490,500.00
-
565,000.00 565,000.00 3,672,500,000.00 3,672,500,000.00
770,211.25 560,000.00 1,925,528,125.00 1,400,000,000.00
865,000.00 865,000.00 1,253,385,000.00 1,253,385,000.00
29,000.00 29,000.00 67,787,500.00 67,787,500.00
SUB TOTAL III 6,919,200,625.00 6,393,672,500.00

175,000,000.00 175,000,000.00 175,000,000.00 175,000,000.00


57,500.00 45,000.00 8,395,000,000.00 6,570,000,000.00
20,468.25 20,468.25 130,996,800.00 130,996,800.00
SUB TOTAL IV 8,700,996,800.00 6,875,996,800.00

70,833.33 70,833.33 13,403,082.70 13,403,082.70


70,833.33 70,833.33 177,083,325.00 177,083,325.00
750.00 750.00 42,262,500.00 42,262,500.00
70,833.33 70,833.33 501,783,309.72 501,783,309.72
70,833.33 70,833.33 11,168,999.47 11,168,999.47
70,833.33 70,833.33 51,191,247.59 51,191,247.59
4,500.00 4,500.00 18,448,560.00 18,448,560.00
SUB TOTAL V 815,341,024.49 815,341,024.49

24,790,125,147.25 20,369,206,464.49
0
1 HARI PEMANCANGAN

UPAH
Pekerja 6.00 org/hari
Mandor 1.00 org/hari
Operator 5.00 org/hari
Pembantu Operator 5.00 org/hari
Penyelam 3.00 org/hari

ALAT
Crane crawler 16.00 2 unit, 8 jam /hari
Hammer 8.00 jam
Vibro diesel hammer 8.00 jam
Genset 8.00 jam

Dalam 1 hari bisa dapat panjang pemancangan 90.00 m


Dalam Pemancangan 1 m tiang
80,000.00 480,000.00
90,000.00 90,000.00
80,000.00 400,000.00
60,000.00 300,000.00
120,000.00 360,000.00

522,000.00 8,352,000.00
280,000.00 2,240,000.00
110,000.00 880,000.00
50,000.00 400,000.00
13,502,000.00

150,022.22
Dibulatkan 150,000.00