I PEKERJAAN PENDAHULUAN
- Papan Nama Proyek 1.50 m2
- Pekerjaan Pengukuran dan Posistioning 1.00 Ls
- Penerangan Sementara dan Keselamatan Kerja 1.00 Ls
- Pembuatan Laporan dan Gambar Kerja 1.00 Ls
- Pembuatan Direksi dan Gudang 24.00 m2
JUMLAH I + II + III + IV + V + VI
PPN 10 %
TOTAL
AGA APUNG DAN TITIK LABUH PULAU-PULAU KECIL
HUN ANGGARAN 2017
No. Rab :
Kegiatan : Prasarana Umum
Jenis Kegiatan : Dermaga Apung
Tipe Konstruksi : Bangunan Baja
Ukuran/Dimensi
819,919 1,229,878
8,505,099 8,505,099
9,326,128 9,326,128
2,084,500 2,084,500
1,178,235 28,277,649
Jumlah I 49,423,255
96,489,997 96,489,997
96,489,997 96,489,997
Jumlah II 192,979,993
152,460 228,690
89,650 1,344,750
273,537 4,923,668
72,740 1,363,878
682,798 1,843,556
1,474,846 29,865,638
38,775 1,434,675
47,163 282,975
1,419,721 3,549,301
37,588 3,584,960
2,827,530 1,357,214
Jumlah III 49,779,305
29,623 170,049,797
2,248,520 13,491,122
1,421,229 102,328,488
1,036,391 6,218,343
663,865 3,983,192
145,973 4,248,962
915,260 5,491,562
50,843 10,908,778
656,909 27,846,375
-
HARGA SATUAN TOTAL
2,827,530 13,572,144
50,843 6,938,788
1,419,721 6,814,659
-
2,827,530 15,834,168
50,843 93,336,753
1,419,721 7,950,435
2,827,530 4,750,250
50,843 28,965,001
1,419,721 2,385,131
2,890,303 14,451,514
50,843 4,594,540
1,419,721 7,098,603
185,972 11,158,326
2,827,530 2,827,530
50,843 2,542,128
1,419,721 1,419,721
Jumlah IV 569,206,307
29,623 113,366,531
2,248,520 8,994,081
1,421,229 39,794,412
1,036,391 4,145,562
663,865 2,655,461
145,973 2,832,642
915,260 3,661,041
7,012,850 434,796,700
-
-
2,535,750 20,286,000
4,160,000 16,640,000
12,500,000 50,000,000
25,000,000 25,000,000
470,179 48,428,469
829,861 51,451,405
Jumlah V 822,052,305
667,228.64 14,612,307.13
185,972.09 8,368,744.13
829,861.37 7,468,752.29
242,000.00 968,000.00
145,973.33 9,765,615.61
1,980,129.03 1,980,129.03
Jumlah VI 43,163,548
HARGA SATUAN TOTAL
No Uraian Satuan
A BAHAN
1 Magic Float II SB-105 m2
- Material : HDPE
- Ukuran : 50 x 50x 100
- Berat : 7 Kg
- Kapasitas : 360 Kg/m2
2 Short Connecting Pin SA - 202 pcs
- Material : HDPE
- Kegunaan : Untuk Mengunci Kubus Apung
3 Long Connecting Pin SA - 302 pcs
- Material : HDPE
Jumlah 1 + 2 + 3 Rp 7,012,850.00