COST ESTIMATE JETTY INSITU VS PRECAST

NAMA PROYEK :
Project Title

SITE DEVELOPMENT BREAKDOWN

RDMP RU-V BALIKPAPAN
PERTAMINA

HARGA SATUAN VOL. ASR HARGA SATUAN

NO URAIAN SAT VOL. ORI JUMLAH ORI JUMLAH ASR
ORI 2017-03-03 ASR KETERANGAN

No Description Unit Volume Unit Price Amount Volume Unit Price Amount

VI PEKERJAAN NEW JETTY @ 210m x 30m

VI.1 PEKERJAAN TALUD TIPE 1 Lumpsump
Galian Tanah Dibawah Batu Kosong m3 365.50 Rp 112,490 Rp 41,115,095 365.50 Rp 112,490 Rp 41,115,095
Lapisan Batu kosong 400 - 500 kg m3 487.90 Rp 790,520 Rp 385,694,708 487.90 Rp 790,520 Rp 385,694,708
Lapisan Batu kosong 40 - 50 kg m3 988.04 Rp 790,520 Rp 781,065,381 988.04 Rp 790,520 Rp 781,065,381
Lapisan Geotextile non woven m2 480.08 Rp 108,150 Rp 51,920,652 480.08 Rp 108,150 Rp 51,920,652
Struktur Abutment m3 71.40 Rp 6,234,690 Rp 445,156,866 71.40 Rp 6,234,690 Rp 445,156,866
Struktur Pelat Injak m3 13.60 Rp 6,234,690 Rp 84,791,784 13.60 Rp 6,234,690 Rp 84,791,784
VI.1 PEKERJAAN TIANG PANCANG
Steel Pipe Pile (SPP Ø=1016 t=19 mm, -40.50 mLWS) -
Unit Rate m' 10,027.50 Rp - Rp - 12,864.00 Rp - Rp -
Tegak
Steel Pipe Pile (SPP Ø=1016 t=19 mm, -40.50 mLWS) -
Unit Rate m' 1,225.90 Rp - Rp - 1,407.00 Rp - Rp -
Miring
Steel Pipe Pile (SPP Ø=914 t=19 mm) - Tegak m' - Rp - Rp - Rp - Rp -
Steel Pipe Pile (SPP Ø=914 t=16 mm) - Tegak m' - Rp - Rp - Rp - Rp -
Coating 3 layer polyethylent 2.5mm (pile Ø 1016) Unit Rate m' - Rp 1,163,610 Rp - 22,775.50 Rp - Rp -
Pemancangan Tiang Tegak Unit Rate m' - Rp 1,257,080 Rp - 12,864.00 Rp - Rp -
Pemancangan Tiang Miring Unit Rate m' - Rp 1,382,800 Rp - 1,407.00 Rp - Rp -
Pemotongan Tiang Pancang Lumpsump nos 214.00 Rp 936,600 Rp 200,432,400 213.00 Rp 936,600 Rp 199,495,800
Pile Wrapping HDPE Lumpsump m2 1,706.78 Rp 2,203,820 Rp 3,761,432,373 2,855.44 Rp 2,203,820 Rp 6,292,867,601
VI.2 PEKERJAAN BETON K-500 Lumpsump
Pengisian tiang Pancang sampai level seabed m3 1,387.27 Rp 2,347,890 Rp 3,257,156,148 659.27 Rp 2,347,890 Rp 1,547,896,619
Pekerjaan pile cap tipe 1 m3 744.00 Rp 2,347,890 Rp 1,746,830,160 - Rp - Rp -
Pekerjaan pile cap tipe 4 m3 112.00 Rp 2,347,890 Rp 262,963,680 - Rp - Rp -
Pekerjaan pile cap precast m3 Rp - Rp - 397.19 Rp 11,313,802 Rp 4,493,718,862
Pekerjaan pile cap insitu m3 Rp - Rp - 477.56 Rp 2,347,890 Rp 1,121,264,218
Pekerjaan Balok melintang 800/1200 mm m3 816.00 Rp 2,347,890 Rp 1,915,878,240 - Rp - Rp -
Pekerjaan Balok memanjang 700/1000 mm m3 477.75 Rp 2,347,890 Rp 1,121,704,448 - Rp - Rp -
Pekerjaan balok precast m3 Rp - Rp - 1,025.76 Rp 11,313,802 Rp 11,605,273,895
Pekerjaan balok insitu m3 Rp - Rp - - Rp 2,347,890 Rp -
Pekerjaan Plat t = 350 mm m3 2,205.00 Rp 2,347,890 Rp 5,177,097,450 - Rp - Rp -
Pekerjaan plat precast m3 Rp - Rp - 2,520.00 Rp 11,313,802 Rp 28,510,781,215
Pekerjaan plat insitu m3 Rp - Rp - - Rp 2,347,890 Rp -
Plank Fender m3 57.96 Rp 2,347,890 Rp 136,083,704 - Rp - Rp -
Kantilever Jetty m3 108.80 Rp 2,347,890 Rp 255,450,432 96.14 Rp 2,347,890 Rp 225,714,405
VI.3 PEKERJAAN PEMBESIAN Lumpsump
Pembesian Tiang Pancang kg 624,271.27 Rp 16,160 Rp 10,088,223,684 137,680.70 Rp 16,160 Rp 2,224,920,083
Pembesian pelat t = 350 mm kg 599,736.78 Rp 16,160 Rp 9,691,746,330 - Rp - Rp -
Pembesian pelat precast t = 220 mm kg Rp - Rp - 202,687.43 Rp - Rp -
Pembesian pelat insitu t = 180 mm kg Rp - Rp - 318,907.80 Rp 16,160 Rp 5,153,550,061
Pembesian Balok 700/1000 mm
Tulangan D32mm kg 101,823.54 Rp 16,160 Rp 1,645,468,334 - Rp - Rp -
Tulangan D13mm kg 38,293.31 Rp 16,160 Rp 618,819,967 - Rp - Rp -
Pembesian Balok 800/1200 mm
Tulangan D32mm kg 199,656.29 Rp 16,160 Rp 3,226,445,702 - Rp - Rp -
Tulangan D13mm kg 96,433.06 Rp 16,160 Rp 1,558,358,280 - Rp - Rp -

Page 1 of 7
 HARGA SATUAN VOL. ASR HARGA SATUAN
NO URAIAN SAT VOL. ORI JUMLAH ORI JUMLAH ASR
ORI 2017-03-03 ASR KETERANGAN
No Description Unit Volume Unit Price Amount Volume Unit Price Amount
Pembesian Balok Kantilever
Tulangan D32mm kg 26,620.84 Rp 16,160 Rp 430,192,760 - Rp 16,160 Rp -
Tulangan D13mm kg 12,857.74 Rp 16,160 Rp 207,781,104 - Rp 16,160 Rp -
Pembesian balok precast kg Rp - Rp - 218,485.48 Rp - Rp -
Pembesian balok insitu kg Rp - Rp - 219,222.03 Rp 16,160 Rp 3,542,627,932
Pembesian kantilever insitu kg Rp - Rp - 202,687.43 Rp - Rp -
Pembesian Pile Cap Tipe 1 kg 111,600.00 Rp 16,160 Rp 1,803,456,000 - Rp - Rp -
Pembesian Pile Cap Tipe 4 kg 16,800.00 Rp 16,160 Rp 271,488,000 - Rp - Rp -
Pembesian pilecap precast kg Rp - Rp - 75,168.60 Rp - Rp -
Pembesian pilecap insitu kg Rp - Rp - 97,583.97 Rp 16,160 Rp 1,576,957,026
Dilatasi m' 30.00 Rp 16,160 Rp 484,800 30.00 Rp 16,160 Rp 484,800
VI.4 PEKERJAAN BEKISTING Lumpsump
Bekisting Pile Cap tipe 1 m2 2,232.00 Rp 266,750 Rp 595,386,000 - Rp 266,750 Rp -
Bekisting Pile Cap tipe 4 m2 336.00 Rp 266,750 Rp 89,628,000 - Rp 266,750 Rp -
Bekisting balok melintang 800/1200 mm m2 3,000.00 Rp 453,620 Rp 1,360,860,000 - Rp 453,620 Rp -
Bekisting balok memanjang 700/1000 mm m2 2,100.00 Rp 453,620 Rp 952,602,000 - Rp 453,620 Rp -
Bekisting pelat t = 350 mm m2 6,468.00 Rp 581,860 Rp 3,763,470,480 - Rp 581,860 Rp -
Bekisting Balok Kantilever m2 761.60 Rp 453,620 Rp 345,476,992 - Rp 453,620 Rp -
VI.5 PEKERJAAN PEMASANGAN FENDER JETTY Unit Rate
Fender type V 500H x 3000L (Termasuk Pek.Frontal
bh 29.00 Rp - Rp - - Rp - Rp -
Frame)
Fender type Cone 1400 E 1.7 (Termasuk Pek.Frontal
bh 5.00 Rp - Rp - - Rp - Rp -
Frame)
Fender type HOM 1300H (Termasuk Pek.Frontal Frame) bh - Rp - Rp - 5.00 Rp - Rp -
Fender type LMD 500H x 3000L (Termasuk Pek.Frontal
bh - Rp - Rp - 29.00 Rp - Rp -
Frame)
VI.6 PEKERJAAN PEMASANGAN BOLLARD JETTY Unit Rate
Tee Bollard 60 Ton bh 10.00 Rp - Rp - 12.00 Rp 34,731,130 Rp 416,773,560
Kidney Tee Bollard bh 2.00 Rp - Rp - Rp 34,731,130 Rp -
TOTAL Rp 56,274,661,955 Rp 68,702,070,562 Rp 12,427,408,608

Page 2 of 7
 HARGA SATUAN VOL. ASR HARGA SATUAN
NO URAIAN SAT VOL. ORI JUMLAH ORI JUMLAH ASR
ORI 2017-03-03 ASR KETERANGAN
No Description Unit Volume Unit Price Amount Volume Unit Price Amount
VII PEKERJAAN BEACHING
VII.1 PEKERJAAN TALUD TIPE 3 Lumpsump
Pasangan Batu Kali 15/20 cm (1 pc : 3 ps) m2 185.50 Rp 1,372,310 Rp 254,563,505 185.50 Rp 1,372,310 Rp 254,563,505
Struktur Abutment m3 147.00 Rp 6,240,030 Rp 917,284,410 147.00 Rp 6,240,030 Rp 917,284,410
Struktur Pelat Injak m3 20.00 Rp 6,240,030 Rp 124,800,600 20.00 Rp 6,240,030 Rp 124,800,600
Lean Concrete m3 15.00 Rp 1,464,800 Rp 21,972,000 15.00 Rp 1,464,800 Rp 21,972,000
VII.2 PEKERJAAN TIANG PANCANG
Steel Pipe Pile (SPP Ø=1016 t=19 mm, -45.50 mLWS) -
Unit Rate m' 1,933.00 Rp - Rp - 1,748.00 Rp - Rp -
Tegak)
Steel Pipe Pile (SPP Ø=711 t=14 mm) - Tegak m' - Rp - Rp - - Rp - Rp -
Coating 3 layer polyethylent 2.5mm (pile Ø 1016) Unit Rate m' 1,933.00 Rp - Rp - 2,789.68 Rp - Rp -
Pemancangan Tiang Tegak Ø=1016 Unit Rate m' 1,933.00 Rp - Rp - 1,748.00 Rp - Rp -
Steel Pipe Pile + Coating (SPP Ø1=512,8 t=9mm,
Unit Rate m' 96.00 Rp - Rp - - Rp - Rp -
L=24m) - Tegak
Coating Steel Pipe Pile Ø=512,8 t=9mm, L=24m) -
Unit Rate m' 96.00 Rp - Rp - - Rp - Rp -
Tegak
Pemancangan Tiang Tegak Ø=512 Unit Rate m' 96.00 Rp - Rp - - Rp - Rp -
Pemancangan Tiang Tegak Ø=711 Unit Rate m' 96.00 Rp - Rp - - Rp - Rp -
Pemotongan Tiang Pancang Lumpsump nos 42.00 Rp 936,600 Rp 39,337,200 38.00 Rp - Rp -
VII.3 PEKERJAAN BETON K-500 Lumpsump
Pengisian tiang Pancang sampai level seabed m3 252.94 Rp 2,347,890 Rp 593,882,865 57.09 Rp 2,347,890 Rp 134,047,565
Pekerjaan pile cap tipe 1 m3 8.00 Rp 2,347,890 Rp 18,783,120 - Rp - Rp -
Pekerjaan pile cap insitu m3 Rp - Rp - 194.27 Rp 2,347,890 Rp 456,131,164
Pekerjaan Balok melintang 700/1000 mm m3 72.80 Rp 2,347,890 Rp 170,926,392 - Rp - Rp -
Pekerjaan Balok melintang 1600/1200 mm m3 27.20 Rp 2,347,890 Rp 63,862,608 - Rp - Rp -
Pekerjaan Balok memanjang 700/1000 mm m3 91.00 Rp 2,347,890 Rp 213,657,990 - Rp - Rp -
Pekerjaan balok precast m3 Rp - Rp - 167.53 Rp 11,313,802 Rp 1,895,396,735
Pekerjaan balok insitu m3 Rp - Rp - - Rp 2,347,890 Rp -
Pekerjaan Plat t = 450 mm m3 350.00 Rp 2,347,890 Rp 821,761,500 - Rp - Rp -
Pekerjaan plat precast m3 Rp - Rp - 400.00 Rp 11,313,802 Rp 4,525,520,828
Pekerjaan plat insitu m3 Rp - Rp - - Rp 2,347,890 Rp -
VII.4 PEKERJAAN PEMBESIAN Lumpsump
Pembesian Tiang Pancang kg 113,824.45 Rp 16,160 Rp 1,839,403,121 11,337.21 Rp 16,160 Rp 183,209,270
Pembesian pelat t = 350 mm kg 28,478.19 Rp 16,160 Rp 460,207,550 - Rp 16,160 Rp -
Pembesian pelat precast t = 220 mm kg Rp - Rp - 28,626.62 Rp - Rp -
Pembesian pelat insitu t = 180 mm kg Rp - Rp - 28,253.55 Rp 16,160 Rp 456,577,299
Pembesian Balok 700/1000 mm
Tulangan D32mm kg 34,910.93 Rp 16,160 Rp 564,160,572 - Rp 16,160 Rp -
Tulangan D13mm kg 13,129.14 Rp 16,160 Rp 212,166,846 - Rp 16,160 Rp -
Pembesian Balok melintang 1600/1200 mm
Tulangan D32mm kg 2,164.29 Rp 16,160 Rp 34,974,977 - Rp 16,160 Rp -
Tulangan D13mm kg 1,038.33 Rp 16,160 Rp 16,779,481 - Rp 16,160 Rp -
Pembesian balok precast kg Rp - Rp - 35,140.02 Rp - Rp -
Pembesian balok insitu kg Rp - Rp - 22,206.89 Rp 16,160 Rp 358,863,363
Pembesian Pile Cap tipe 1 kg 1,200.00 Rp 16,160 Rp 19,392,000 - Rp 16,160 Rp -
Pembesian pilecap insitu kg Rp - Rp - 27,921.21 Rp 16,160 Rp 451,206,688
VII.5 PEKERJAAN BEKISTING Lumpsump
Bekisting Pile Cap tipe 1 m2 24.00 Rp 266,750 Rp 6,402,000 - Rp 266,750 Rp -
Bekisting balok melintang 700/1000 mm m2 320.00 Rp 453,620 Rp 145,158,400 - Rp 453,620 Rp -
Pekerjaan Balok melintang 1600/1200 mm m3 66.00 Rp 453,620 Rp 29,938,920 - Rp 453,620 Rp -
Bekisting balok memanjang 700/1000 mm m2 400.00 Rp 453,620 Rp 181,448,000 - Rp 453,620 Rp -
Bekisting pelat t = 350 mm m2 1,049.00 Rp 581,860 Rp 610,371,140 - Rp 581,860 Rp -
VII.6 PEKERJAAN PEMASANGAN FENDER BEACHING Unit Rate
Fender type V 400H x 2000L bh 5.00 Rp - Rp - 5.00 Rp - Rp -
VII.7 PEKERJAAN PEMASANGAN BOLARD Unit Rate
Tee Bollard 60 Ton bh 2.00 Rp - Rp - 2.00 Rp - Rp -
TOTAL Rp 7,361,235,197 Rp 9,779,573,427 Rp 2,418,338,230

Page 3 of 7
 HARGA SATUAN VOL. ASR HARGA SATUAN
NO URAIAN SAT VOL. ORI JUMLAH ORI JUMLAH ASR
ORI 2017-03-03 ASR KETERANGAN
No Description Unit Volume Unit Price Amount Volume Unit Price Amount

VIII PEKERJAAN ON PILE TIPE 1

VIII.1 PEKERJAAN TIANG PANCANG
Steel Pipe Pile (SPP Ø=812.5 t=12 mm, -34.50 mLWS) -
Unit Rate m' 1,012.50 Rp - Rp - 1,000.00 Rp - Rp -
Tegak
Steel Pipe Pile (SPP Ø=711 t=14 mm) - Tegak m' - Rp - Rp - - Rp - Rp -
Coating 3 layer polyethylent 2.5mm (pile Ø 812) Unit Rate m' 1,012.50 Rp - Rp - 1,276.27 Rp - Rp -
Pemancangan Tiang Tegak Unit Rate m' 1,012.50 Rp - Rp - 1,000.00 Rp - Rp -
Pemotongan Tiang Pancang Lumpsump nos 25.00 Rp 165,640 Rp 4,141,000 25.00 Rp 165,640 Rp 4,141,000
Pile Wrapping HDPE Lumpsump m2 95.67 Rp 1,742,430 Rp 166,701,545 268.02 Rp 1,742,430 Rp 467,001,076
VIII.2 PEKERJAAN BETON K-500 Lumpsump
Pengisian tiang Pancang sampai level seabed m3 103.64 Rp 2,347,890 Rp 243,345,958 45.90 Rp 2,347,890 Rp 107,770,247
Pekerjaan pile cap tipe 5 m3 51.20 Rp 2,347,890 Rp 120,211,968 - Rp - Rp -
Pekerjaan pile cap precast m3 Rp - Rp - 20.42 Rp 11,313,802 Rp 230,971,269
Pekerjaan pile cap insitu m3 Rp 2,347,890 Rp - 27.23 Rp 2,347,890 Rp 63,921,305
Pekerjaan Balok melintang 500/800 mm m3 29.25 Rp 2,347,890 Rp 68,675,783 - Rp - Rp -
Pekerjaan Balok memanjang 500/800 mm m3 29.25 Rp 2,347,890 Rp 68,675,783 Rp - Rp -
Pekerjaan balok precast m3 Rp - Rp - 136.33 Rp 11,313,802 Rp 1,542,354,067
Pekerjaan balok insitu m3 Rp - Rp - - Rp - Rp -
Pekerjaan Plat t = 350 mm m3 236.60 Rp 2,347,890 Rp 555,510,774 - Rp 2,347,890 Rp -
Pekerjaan plat precast m3 Rp - Rp - 270.40 Rp 11,313,802 Rp 3,059,252,080
Pekerjaan plat insitu m3 Rp - Rp - - Rp - Rp -
VIII.3 PEKERJAAN PEMBESIAN Lumpsump
Pembesian Tiang Pancang kg 46,640.04 Rp 16,160 Rp 753,703,031 9,702.86 Rp 16,160 Rp 156,798,222
Pembesian pelat t = 350 mm kg 19,251.26 Rp 16,160 Rp 311,100,304 - Rp 16,160 Rp -
Pembesian pelat precast t = 220 mm kg Rp - Rp - 15,587.37 Rp - Rp -
Pembesian pelat insitu t = 180 mm kg Rp - Rp - 20,049.79 Rp 16,160 Rp 324,004,551
Pembesian Balok kg 14,378.24 Rp 16,160 Rp 232,352,370 - Rp 16,160 Rp -
Pembesian balok precast kg Rp - Rp - 14,735.17 Rp - Rp -
Pembesian balok insitu kg Rp - Rp - 9,066.66 Rp 16,160 Rp 146,517,216
Pembesian Pile Cap tipe 5 kg 7,680.00 Rp 16,160 Rp 124,108,800 - Rp 16,160 Rp -
Pembesian pilecap precast kg Rp - Rp - 4,754.24 Rp - Rp -
Pembesian pilecap insitu kg Rp - Rp - 5,291.10 Rp 16,160 Rp 85,504,193
VIII.4 PEKERJAAN BEKISTING Lumpsump
Bekisting Pile Cap tipe 5 m2 224.00 Rp 266,750 Rp 59,752,000 - Rp 266,750 Rp -
Bekisting balok melintang 500/800 mm m2 182.00 Rp 453,620 Rp 82,558,840 - Rp 453,620 Rp -
Bekisting balok memanjang 500/800 mm m2 182.00 Rp 453,620 Rp 82,558,840 - Rp 453,620 Rp -
Bekisting pelat t = 350 mm m2 712.40 Rp 581,860 Rp 414,517,064 - Rp 581,860 Rp -
VIII.5 PEKERJAAN PEMASANGAN BOLARD Unit Rate
Tee Bollard 60 Ton bh 2.00 Rp - Rp - 2.00 Rp - Rp -
TOTAL Rp 3,287,914,060 Rp 6,188,235,225 Rp 2,900,321,165

Page 4 of 7
 HARGA SATUAN VOL. ASR HARGA SATUAN
NO URAIAN SAT VOL. ORI JUMLAH ORI JUMLAH ASR
ORI 2017-03-03 ASR KETERANGAN
No Description Unit Volume Unit Price Amount Volume Unit Price Amount
IX PEKERJAAN ON PILE TIPE 2
IX.1 PEKERJAAN TIANG PANCANG
Steel Pipe Pile (SPP Ø=711.2 t=14 mm) - Tegak Unit Rate m' - Rp - Rp - - Rp - Rp -
Steel Pipe Pile (SPP Ø=512,8 t=12mm, -44.50 mLWS) -
Unit Rate m' 1,868.50 Rp - Rp - 1,520.00 Rp - Rp -
Tegak
Steel Pipe Pile (SPP Ø1016, t=19mm,-44.50 mLWS) -
Unit Rate m' 1,868.50 Rp - Rp - 38.00 Rp - Rp -
Tegak
Coating Steel Pipe Pile Ø=512,8 t=12mm, L=24m -
Unit Rate m' 1,868.50 Rp - Rp - 1,224.37 Rp - Rp -
Tegak
Coating Steel Pipe Pile Ø1016, t=19mm, L=38m - Tegak Unit Rate m' 1,868.50 Rp - Rp - 60.65 Rp - Rp -
Pemancangan Tiang Tegak Unit Rate m' 1,868.50 Rp - Rp - 1,558.00 Rp - Rp -
Pemotongan Tiang Pancang Lumpsump nos 37.00 Rp 936,600 Rp 34,654,200 41.00 Rp 936,600 Rp 38,400,600
Pile Wrapping HDPE Lumpsump m2 92.59 Rp 2,203,820 Rp 204,042,967 284.06 Rp 2,203,820 Rp 626,006,681
IX.2 PEKERJAAN BETON K-500 Lumpsump
Pengisian tiang Pancang sampai level seabed m3 61.10 Rp 2,347,890 Rp 143,461,427 28.32 Rp 2,347,890 Rp 66,489,662
Pekerjaan pile cap tipe 2 m3 12.00 Rp 2,347,890 Rp 28,174,680 - Rp 2,347,890 Rp -
Pekerjaan pile cap tipe 3 m3 0.80 Rp 2,347,890 Rp 1,878,312 - Rp 2,347,890 Rp -
Pekerjaan pile cap precast m3 Rp - Rp - 31.10 Rp 11,313,802 Rp 351,859,244
Pekerjaan pile cap insitu m3 Rp - Rp - 37.88 Rp 2,347,890 Rp 88,926,334
Pekerjaan Balok 500/800 mm m3 68.75 Rp 2,347,890 Rp 161,417,438 - Rp 2,347,890 Rp -
Pekerjaan Balok 500/1200 mm m3 43.75 Rp 2,347,890 Rp 102,720,188 - Rp 2,347,890 Rp -
Pekerjaan balok precast m3 Rp - Rp - 176.42 Rp 11,313,802 Rp 1,996,031,873
Pekerjaan balok insitu m3 Rp - Rp - - Rp 2,347,890 Rp -
Pekerjaan Plat t = 300 mm m3 262.50 Rp 2,347,890 Rp 616,321,125 - Rp 2,347,890 Rp -
Pekerjaan plat precast m3 Rp - Rp - 350.00 Rp 11,313,802 Rp 3,959,830,724
Pekerjaan plat insitu m3 Rp - Rp - - Rp 2,347,890 Rp -
IX.3 PEKERJAAN PEMBESIAN Lumpsump
Pembesian Tiang Pancang kg 27,496.03 Rp 16,160 Rp 444,335,765 12,599.74 Rp 16,160 Rp 203,611,859
Pembesian pelat t = 30 mm kg 24,939.37 Rp 16,160 Rp 403,020,279 - Rp 16,160 Rp -
Pembesian pelat precast t = 220 mm kg Rp - Rp - 35,350.98 Rp - Rp -
Pembesian pelat insitu t = 180 mm kg Rp - Rp - 18,922.07 Rp 16,160 Rp 305,780,653
Pembesian Balok 500/800 mm kg 14,556.77 Rp 16,160 Rp 235,237,474 - Rp 16,160 Rp -
Pembesian Balok 500/1200 mm kg 3,299.45 Rp 16,160 Rp 53,319,191 - Rp 16,160 Rp -
Pembesian balok precast kg Rp - Rp - 17,368.97 Rp - Rp -
Pembesian balok insitu kg Rp - Rp - 5,210.79 Rp 16,160 Rp 84,206,432
Pembesian pile cap tipe 2 kg 1,800.00 Rp 16,160 Rp 29,088,000 - Rp 16,160 Rp -
Pembesian pile cap tipe 3 kg 120.00 Rp 16,160 Rp 1,939,200 - Rp 16,160 Rp -
Pembesian pilecap precast kg Rp - Rp - 6,986.13 Rp - Rp -
Pembesian pilecap insitu kg Rp - Rp - 7,545.84 Rp 16,160 Rp 121,940,768
IX.4 PEKERJAAN BEKISTING Lumpsump
Bekisting Pile Cap tipe 2 m2 72.00 Rp 266,750 Rp 19,206,000 - Rp 266,750 Rp -
Bekisiting pile cap tipe 3 m2 4.20 Rp 266,750 Rp 1,120,350 - Rp 266,750 Rp -
Bekisting Balok 500/800 mm m2 412.50 Rp 453,620 Rp 187,118,250 - Rp 453,620 Rp -
Bekisting Balok 500/1200 mm m2 57.50 Rp 453,620 Rp 26,083,150 - Rp 453,620 Rp -
Bekisting pelat t = 300 mm m2 655.00 Rp 581,860 Rp 381,118,300 - Rp 581,860 Rp -
IX.5 PEKERJAAN PEMASANGAN BOLARD Unit Rate
Tee Bollard 60 Ton bh 2.00 Rp - Rp - 2.00 Rp - Rp -
Tee Bollard 10 Ton bh 4.00 Rp - Rp - 4.00 Rp - Rp -
IX.6 PEKERJAAN PEMASANGAN FENDER Unit Rate
Fender type VDA 400H x 2000L bh 4.00 Rp - Rp - 4.00 Rp - Rp -
TOTAL Rp 3,074,256,294 Rp 7,843,084,830 Rp 4,768,828,535

X PEKERJAAN RAIL LUNCUR OIL BOOM

X.1 PEKERJAAN TIANG PANCANG
Steel Pipe Pile (SPP Ø=512,8 t=12mm, -32.50 mLWS) -
Unit Rate m' 221.25 Rp - Rp - 180.00 Rp - Rp -
Tegak

Page 5 of 7
 HARGA SATUAN VOL. ASR HARGA SATUAN
NO URAIAN SAT VOL. ORI JUMLAH ORI JUMLAH ASR
ORI 2017-03-03 ASR KETERANGAN
No Description Unit Volume Unit Price Amount Volume Unit Price Amount
Steel Pipe Pile (SPP Ø=812.5 t=14 mm, -44.50 mLWS) -
Unit Rate m' - Rp - Rp - - Rp - Rp -
Tegak
Coating Steel Pipe Pile Ø=512,8 t=12mm, L=24m) -
Unit Rate m' 221.25 Rp - Rp - 144.99 Rp - Rp -
Tegak
Pemancangan Tiang Tegak Unit Rate m' 221.25 Rp - Rp - 180.00 Rp - Rp -
Pemotongan Tiang Pancang Lumpsump nos 6.00 Rp 936,600 Rp 5,619,600 6.00 Rp 936,600 Rp 5,619,600
Pile Wrapping HDPE Lumpsump m2 12.08 Rp 2,347,890 Rp 28,354,153 40.60 Rp 2,347,890 Rp 95,318,275
X.2 PEKERJAAN BETON K-500 Lumpsump
Pengisian tiang Pancang sampai level seabed m3 9.91 Rp 2,347,890 Rp 23,264,015 2.25 Rp 2,347,890 Rp 5,287,024
Pekerjaan pile cap insitu m3 Rp - Rp - 8.25 Rp 2,347,890 Rp 19,358,940
Pekerjaan Balok 600/900 mm m3 12.60 Rp 2,347,890 Rp 29,583,414 - Rp 2,347,890 Rp -
Pekerjaan Balok memanjang 900/1400 mm m3 2.48 Rp 2,347,890 Rp 5,811,028 - Rp 2,347,890 Rp -
Pekerjaan Balok memanjang 200/500 mm m3 0.50 Rp 2,347,890 Rp 1,173,945 - Rp 2,347,890 Rp -
Pekerjaan balok precast m3 Rp - Rp - 7.70 Rp 11,313,802 Rp 87,116,276
Pekerjaan balok insitu m3 Rp - Rp - 23.26 Rp 2,347,890 Rp 54,611,921
Pekerjaan Plat t = 300 mm m3 18.75 Rp 2,347,890 Rp 44,022,938 - Rp 2,347,890 Rp -
Pekerjaan Plat t = 250 mm m3 12.50 Rp 2,347,890 Rp 29,348,625 - Rp 2,347,890 Rp -
Pekerjaan plat precast m3 Rp - Rp - 38.81 Rp 11,313,802 Rp 439,116,943
Pekerjaan plat insitu m3 Rp - Rp - - Rp 2,347,890 Rp -
X.3 PEKERJAAN PEMBESIAN Lumpsump
Pembesian Tiang Pancang kg 4,458.81 Rp 16,160 Rp 72,054,448 1,077.67 Rp 16,160 Rp 17,415,125
Pembesian pelat t = 250 mm kg 1,243.97 Rp 16,160 Rp 20,102,632 - Rp 16,160 Rp -
Pembesian pelat t = 300 mm kg 1,865.96 Rp 16,160 Rp 30,153,948 - Rp 16,160 Rp -
Pembesian pelat precast t = 220 mm kg Rp - Rp - 1,025.35 Rp - Rp -
Pembesian pelat insitu t = 180 mm kg Rp - Rp - 3,370.38 Rp 16,160 Rp 54,465,328
Pembesian Balok 500/800 mm kg 1,788.51 Rp 16,160 Rp 28,902,295 - Rp 16,160 Rp -
Pembesian Balok 900/1400 mm kg 377.65 Rp 16,160 Rp 6,102,811 - Rp 16,160 Rp -
Pembesian Balok 200/500 mm kg 76.29 Rp 16,160 Rp 1,232,891 - Rp 16,160 Rp -
Pembesian balok precast kg Rp - Rp - 928.44 Rp - Rp -
Pembesian balok insitu kg Rp - Rp - 1,432.52 Rp 16,160 Rp 23,149,593
Pembesian pilecap insitu kg Rp - Rp - 1,296.63 Rp 16,160 Rp 20,953,464
X.4 PEKERJAAN BEKISTING Lumpsump
Bekisting balok melintang 600/900 mm m2 63.00 Rp 453,620 Rp 28,578,060 - Rp 453,620 Rp -
Bekisting balok memanjang 900/1400 mm m2 7.75 Rp 453,620 Rp 3,515,555 - Rp 453,620 Rp -
Bekisting balok memanjang 200/500 mm m2 65.63 Rp 453,620 Rp 29,771,081 - Rp 453,620 Rp -
Bekisting pelat t = 250 mm m2 61.25 Rp 581,860 Rp 35,638,925 - Rp 581,860 Rp -
Bekisting pelat t = 300 mm m2 79.00 Rp 581,860 Rp 45,966,940 - Rp 581,860 Rp -
TOTAL Rp 469,197,304 Rp 822,412,489 Rp 353,215,185

Page 6 of 7
 HARGA SATUAN VOL. ASR HARGA SATUAN
NO URAIAN SAT VOL. ORI JUMLAH ORI JUMLAH ASR
ORI 2017-03-03 ASR KETERANGAN
No Description Unit Volume Unit Price Amount Volume Unit Price Amount
XI PEKERJAAN JETTY UNTUK SPEED BOAT
XI.1 PEKERJAAN TIANG PANCANG
Steel Pipe Pile (SPP Ø=512,8 t=12mm, -44.50 mLWS) -
Unit Rate m' 194.00 Rp - Rp - 194.00 Rp - Rp -
Tegak
Coating Steel Pipe Pile Ø=512,8 t=12mm Unit Rate m' 194.00 Rp - Rp - 194.00 Rp - Rp -
Pemancangan Tiang Tegak Unit Rate m' 194.00 Rp - Rp - 194.00 Rp - Rp -
Pemotongan Tiang Pancang Lumpsump nos 4.00 Rp 936,600 Rp 3,746,400 4.00 Rp 936,600 Rp 3,746,400
Pengisian tiang Pancang sampai level seabed Lumpsump m3 6.60 Rp 2,347,890 Rp 15,496,074 6.60 Rp 2,347,890 Rp 15,496,074
Pembesian Tiang Pancang Lumpsump kg 2,970.00 Rp 16,160 Rp 47,995,200 2,970.00 Rp 16,160 Rp 47,995,200
XI.2 DERMAGA APUNG Lumpsump
Pelampung HDPE Pcs 113.00 Rp 5,877,580 Rp 664,166,540 169.00 Rp 5,877,580 Rp 993,311,020
Baut panjang 80 cm Pcs 117.00 Rp 470,210 Rp 55,014,570 161.00 Rp 470,210 Rp 75,703,810
Mur Pcs 352.00 Rp 117,560 Rp 41,381,120 396.00 Rp 117,560 Rp 46,553,760
Sepatu Mur Pcs 117.00 Rp 1,175,520 Rp 137,535,840 139.00 Rp 1,175,520 Rp 163,397,280
Tee Bollard 10 Ton Pcs 5.00 Rp 20,838,680 Rp 104,193,400 5.00 Rp 20,838,680 Rp 104,193,400
Fender type VDA 400H x 2000L Pcs 9.00 Rp 67,310,310 Rp 605,792,790 9.00 Rp 67,310,310 Rp 605,792,790
Railling - Dia 3" x 90cm Pcs 9.00 Rp 705,310 Rp 6,347,790 9.00 Rp 705,310 Rp 6,347,790
Rope m 23.00 Rp 5,877,580 Rp 135,184,340 23.00 Rp 5,877,580 Rp 135,184,340
Roller slider pilar Pcs 9.00 Rp 5,877,580 Rp 52,898,220 9.00 Rp 5,877,580 Rp 52,898,220
XI.3 COVER DECK KALSIDECK 20 Lumpsump
Papan lantai kalsidek 20 m2 19.00 Rp 1,763,280 Rp 33,502,320 19.00 Rp 1,763,280 Rp 33,502,320
Rangka hollow steel galvanized m2 19.00 Rp 352,660 Rp 6,700,540 19.00 Rp 352,660 Rp 6,700,540
XI.4 GANGWAY/JEMBATAN BERGERAK Lumpsump
Rangka UNP 125 set 5.00 Rp 3,526,550 Rp 17,632,750 5.00 Rp 3,526,550 Rp 17,632,750
WF 200.200.8.12 set Rp - Rp -
WF 125.60.6.8 set Rp - Rp -
Railing pipa Dia 1 1/2" set 5.00 Rp 6,465,340 Rp 32,326,700 5.00 Rp 6,465,340 Rp 32,326,700
Rail UNP 100 - 2 m x 2 set 5.00 Rp 3,526,550 Rp 17,632,750 5.00 Rp 3,526,550 Rp 17,632,750
UC.125.65.6.8 kg Rp - Rp - 525.95 Rp - Rp -
UC.100.50.5.7,5 kg Rp - Rp - 88.92 Rp - Rp -
L.70.70.6 kg Rp - Rp - 242.44 Rp - Rp -
Steel Pipe Ø 2" kg Rp - Rp - 342.39 Rp - Rp -
Papan lantai m2 12.00 Rp 1,763,280 Rp 21,159,360 12.00 Rp 1,763,280 Rp 21,159,360
XI.5 ASESORIS GANGWAY Lumpsump
Sliding Roil Pcs 10.00 Rp 2,938,790 Rp 29,387,900 10.00 Rp 2,938,790 Rp 29,387,900
Based plate 6mm 1,2 x 1,2m Pcs 5.00 Rp 587,760 Rp 2,938,800 5.00 Rp 587,760 Rp 2,938,800
Bracket engsel Pcs 10.00 Rp 411,430 Rp 4,114,300 10.00 Rp 411,430 Rp 4,114,300
TOTAL Rp 2,035,147,704 Rp 2,416,015,504 Rp 380,867,800

TOTAL Rp 72,502,412,514 Rp 95,751,392,037

SELISIH (ASR - ORI) Rp 23,248,979,523

Page 7 of 7