Rab Pel Dumai 1

NO.
URAIAN PEKERJAAN QTY
1 2 3
I. PEKERJAAN PERSIAPAN
II. PEKERJAAN KONSTRUKSI PONTON 2 (UNIT) - (8.00 M x 20.00 M x

2.25 M)
A. PEKERJAAN TIANG PANCANG D.457,20 MM (32 TITIK)
B. PEKERJAAN PEMBUATAN PONTON 2 (UNIT) - (8.00 M x 20.00 M x 2.25 M)
C. PEKERJAAN ATAP PONTON DAN RELLING PAGAR [2x(20 x 8 ) M2] , ATAP RAM [2x(13 X
4) M2]
D. PEKERJAAN TANGGA PENGHUBUNG & RAMDOOR
E. PEKERJAAN LAIN-LAIN
III. BANGUNAN PENGHUBUNG R.TUNGGU KE DERMAGA PONTON (DOMESIK &

INTERNASIONAL ) - 2 x (20x4 M2)
A. PEKERJAAN TIANG PANCANG D.406,40 MM 28 TITIK
B. PEKERJAAN KONSTRUKSI BETON 2 x (20x4 M2)
IV PEKERJAAN REHABILITASI ASESORIS KORIDOR PENUMPANG EKSISTING
V. PEKERJAAN FENCE FENDER 10 TITIK
KEGIATAN FISIK
SUB TOTAL a
PPN 10% b
SUB TOTAL : c
PEMBULATAN d
Terbilang :
BIAYA KONSTRUKSI
463,600,000.00
8,627,127,854.05
No. URAIAN PEKERJAAN SATUA VOLUME
1 2 3
1 Papan nama proyek buah 1
2 Pembongkaran Dermaga Ponton Excisting buah 2
3 Penerangan lokasi pekerjaan dan keamanan Is 1
4 Pagar pengaman lokasi proyek Is 1
5 Pengukuran dan pemasangan titik tetap Is 1
6 Kantor Lapangan m2 12
7 Air kerja dan P3K Is 1
8 Mobilisasi dan demobilisasi Is 1

JUMLAH I
II. PEKERJAAN KONSTRUKSI PONTON 2 (UNIT) - (8.00 M x 20.00 M x 2.25 M)

1 Pengadaan Tiang Pancang Baja Dia. 457,20 mm - Tbl. 12 mm kg 256,396.80
2 Pengangkutan tiang pancang ke titik pancang m 1,856.00
3 Pembuatan sepatu tiang pancang buah 32
4 Pemancangan tiang tegak m 1,856.00
5 Penyambungan tiang pancang buah 128
6 Pemotongan tiang pancang buah 32
7 PDA test ls 8
8 Pengecatan tiang 12 m sisi atas m2 551.03
9 Selimut tiang dengan composite wrapping m2 35.15
10 Beton isi tiang m3 35.15
11 Pengecatan finishing marine cat pek. kupingan ponton, dudukan fender, m2 387.2
Ramdoor kanopi, gerder dan trestang
JUMLAH III.A
B PEKERJAAN PEMBUATAN PONTON 2 (UNIT) - (8.00 M x 20.00 M x

. 2.25 M)
1 Plat 10 MM kg 123,362.75
2 Plat 8 MM kg 17,693.90
3 Siku 10 X 10 X 100 kg 5,367.60

4 Siku 75 X 75 X 6 kg 15,910.46
5 UNP 300 kg 17,381.10
6 UNP 200 kg 6,000.00
7 Sand Blasting dan Pengecatan Epoxy 300 Mikron m2 9,285.79
8 Cathodic Protection kg 3,000.00
JUMLAH III.B
C. PEKERJAAN ATAP PONTON DAN RELLING PAGAR [2x(20 x 8 ) M2] , ATAP RAM [2x(13 X 4) M2]
1 Pekerjaan Rangka Atap Pipa dia 15 cm,tebal 7 mm kg 27,388.08
2 Pekerjaan Rangka Atap Gording Pipa dia 7,5 cm,tebal 4 mm kg 8,619.55
3 Pekerjaan Angkur Bolt diameter 12 mm bh 258.78
4 Pekerjaan Base Plat kg 424.03
5 Pekerjaan Penutup :
a. Zink Allum m2 566.09
b. GlassWall m2 566.09
c. Alluminium Poil m2 566.09
d.Ramp Waremesh m2 566.09
6 Pekerjaaan Reling Besi Hollo 4 x 2 cm m' 281.7
7 Pekerjaan Pengecatan m2 982.23
JUMLAH III.D
1 Tangga Akses ponton ke kapal (Plat Bordes) kg 2,280.35
2 Tangga Akses ruang tunggu ke ponton (Ram) kg 1,092.00
3 Ramdor antara jembatan ke dermaga kg 582.5
4 Pengecatan finishing struktur baja WF m2 44.14
JUMLAH III.C
1 2 3
1 Pengadaan dan transportasi fender type D 200 - P.60 buah 36
2 Pengadaan dan Pemasangan,engsel/sendi Rol Ponton Ø 3" kg 3,751.76
3 Pemasangan Fender bh 36
4 Pekerjaan Dudukan Fender
a. Besi siku L. 100 100 10 kg 664.96
b. Plat Tebal 12 mm,4' x 8' = 280 kg kg 3,000.00
c. Lantai keramik pada bangunan struktur ponton m2 160
5 Pengecatan anti korosi struktur baja dan railing Is 1
6 Pengecatan Kolom m2 3.6
7 Pengecatan Tanggulan m2 10.5
8 Sealant /gasket area diletasi (lantai) m2 4.2
9 Dinding alumunium area diletasi m2 0.84
10 Dokumentasi dan administrasi pelaporan Is 1
11 Laporan Akhir / Asbuilt Drawing Is 1
JUMLAH III.E
III. BANGUNAN PENGHUBUNG R.TUNGGU KE DERMAGA PONTON (DOMESIK & INTERNASIONAL ) - 2 x (20x4 M2)
1 Pengadaan Tiang Pancang Baja dia 406,4 mm, tbl. 12 mm kg 190,008.00
2 Pengangkutan tiang pancang ke titik pancang m 1,624.00
4 Pemancangan tiang tegak m 1,624.00
7 PDA test ls 2
JUMLAH IV.A
1 Pembuatan poer beton m3 32
2 Tulangan steak untuk tiang pancang buah 32
3 Lantai beton m3 35.8
4 Balok Beton m3 20.52
5 Beton isi tiang m3 17.75
6 Tes beton material ls 1
7 Perancah Kerja m2 64
8 Lantai keramik pada lantai bangunan struktur dermaga penghubung m2 64
9 Learn concrete tebal 5cm pada dermaga ruang tunggu m2 64
10 Floor Hardener diatas lantai beton dermaga ruang tunggu m2 64
11 Finishing plesteran aci (dudukan aluminiun ) m2 8.4
12 Finishing plesteran aci kolom (dudukan kusen aluminiun) m2 3.6
13 Ring balk beton 15 x20 (dudukan rangka aluminium) m3 0.63
14 Kolom praktis beton 15 x 15 cm m3 0.14
JUMLAH IV.B
IV PEKERJAAN REHABILITASI ASESORIS KORIDOR PENUMPANG EKSISTING
1 Pek. Pile cape ls 1
2 Pek. Lantai Causeway m2 348.5
3 Pek. Bongkaran Rangka atap plafond dan plafond gypsuum m2 3,407.00
4 Pek. Pengecatan rangka atap koridor penumpang m2 3,407.00
5 Pek. Lantai keramik 40 X 40 cm m2 15
6 Pek. Dudukan beton tiang tralis pagar galvanis (Koridor penumpang) m' 65
7 Pek. Reling Galvanis koridor penumpang m' 65
8 Pek. Reling Galvanis berkarat koridor penumpang (Perbaikan) m' 1,757.00
9 Pek. Dinding sekatan atas koridor penumpang (Rangka alum+akrilik) Pek. Perbaikan Splash Guard m' m2 97.60
10 17.22
JUMLAH VI
V. PEKERJAAN FENCE FENDER 10 TITIK
1 Pengadaan Tiang Pancang Baja dia 406,4 mm, tbl. 12 mm kg 71,280.00
2 Pengangkutan tiang pancang ke titik pancang m 600
4 Pemancangan tiang tegak m 600
9 Pengadaan dan transportasi fender type D 200, P.4450 bh 10
10 Pemasangan Fender bh 10
11 Marine Lantern Solar Max-3 (2 NM) bh 2
JUMLAH IV.A
HARGA SATUAN JUMLAH HARGA

5 6
400,000.00 400,000.00
40,000,000.00 80,000,000.00
20,000,000.00 20,000,000.00
25,000,000.00 25,000,000.00
35,000,000.00 35,000,000.00
1,100,000.00 13,200,000.00
45,000,000.00 45,000,000.00
245,000,000.00 245,000,000.00
463,600,000.00
20,120.00 5,158,703,616.00
144,513.15 268,216,410.11
1,872,306.14 59,913,796.40
599,766.27 76,770,082.56
571,241.61 18,279,731.46
350,000,000.00 2,800,000,000.00
210,066.07 115,752,706.00
2,180,560.88 76,646,714.93
1,231,276.38 43,279,364.69
24,704.11 9,565,431.90
8,627,127,854.05
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
5 6
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
No Anlsid ResId Nama Bahan/Upah/Alat Sat Koef Harga Satuan Jumlah Harga
Upah Bahan
Beton Bertulang 1:2:3 (m3) (SNI 7394-2008-07) fc = 19,3 Mpa, Slump (12+2) cm, W/c = 0,58
1 135 201 Pekerja Oh 1.65 65,000.00 107,250.00
2 135 206 Mandor Oh 0.083 95,000.00 7,885.00
3 135 211 Kepala Tukang Batu Oh 0.028 95,000.00 2,660.00
4 135 243 Tukang Batu Oh 0.275 85,000.00 23,375.00
5 135 1102 Semen PC Kg 371 1,466.25 543,978.75
6 135 1205 Agregat Pecah mesin 20-30 mm M3 0.5817 540,500.00 314,408.85
7 135 1249 Pasir Beton M4 0.4986 370,000.00 184,482.00
8 135 7007 Air M5 0.215 210,000.00 45,150.00
Jumlah 141,170.00 1,088,019.60
Upah Bahan
Pasang Bekisting untuk kolom (m2)(SNI) 7394-2008-22)
1 143 201 Pekerja Oh 0.66 65,000.00 42,900.00
2 143 206 Mandor Oh 0.033 95,000.00 3,135.00
3 143 214 Kepala Tukang Kayu Oh 0.033 95,000.00 3,135.00
4 143 252 Tukang Kayu Oh 0.33 85,000.00 28,050.00
5 143 6030 Kayu Kelas III M3 0.04 2,100,000.00 84,000.00
6 143 2201 Paku Kg 0.4 32,500.00 13,000.00
7 143 7022 Minyak Beisting Liter 0.2 12,500.00 2,500.00
8 143 6021 Kayu Balok Kelas II M3 0.015 2,300,000.00 34,500.00
9 143 6059 Polywood(t=9mm) Lembar 0.35 132,250.00 46,287.50
10 143 6011 Dolken Kayu Dia 8 cm Batang 2 12,000.00 24,000.00
Jumlah 77,220.00 204,287.50
Upah Bahan
Beton Selimut Tiang
1 5,011 201 Pekerja Oh 1 65,000.00 65,000.00
2 5,011 206 Tukang Kayu Oh 0.75 85,000.00 63,750.00
3 5,011 206 Mandor Oh 0.03 95,000.00 2,850.00
4 5,011 607 Compressor jam 1.25 148,459.18
5 5,011 608 Concrete Mixer jam 1.25 185,573.98
6 5,011 611 Concrete Thriler jam 1.25 190,776.99
7 5,011 90135 Beton Bertulang 1:2:3K-225(m3) -
(SNI 7394-2008-22)fc=19,3 Mpa m3 1 1,229,189.60 1,229,189.60
8 5,011 90143 Pasang Bekisting untuk Kolom (m2)
(SNI DT91-0008-2008-22) m2 11 281,507.50 281,507.50
9 5,011 90257 Pembesian dengan besi polos (200 kg)
(SNI DT91-0008-2007-27) 200 kg 1 15,566.80 2,703.65 10,432.67
Jumlah 134,303.65 1,521,129.77
Upah Bahan
Pasang Bekisting untuk balok (m2)(SNI) 7394-2008-23)
1 144 201 Pekerja Oh 0.66 65,000.00 42,900.00
2 144 206 Mandor Oh 0.033 95,000.00 3,135.00
4 144 252 Tukang Kayu Oh 0.33 85,000.00 28,050.00
5 144 6030 Kayu Kelas III M3 0.04 2,100,000.00 84,000.00
6 144 2201 Paku Kg 0.4 32,500.00 13,000.00
Jumlah 77,220.00 201,633.65
Upah Bahan
POER 1650 x 1200 x 1000
1 138 Beton Bertulang 1:2:3 K-400 (m3) m3 1 2,053,596.19 238,630.75 1,158,952.75
2 2,002 Pembesian Polos/Ulir (1 Kg) kg 171 15,566.80 462,324.15 1,783,986.84
3 144 Pasang bekisting untuk balok (m2) m2 3.85 321,545.96 498,030.50 777,534.87
Jumlah 1,198,985.40 3,720,474.46

Upah Bahan
POER 1200 x 1200 x 800
Jumlah 1,294,081.78 3,868,940.76

Upah Bahan
POER 1000 x 1000 x 800
3 144 Pasang bekisting untuk balok (m2) m2 5.25 321,545.96 679,399.88 1,060,692.25
Jumlah 1,380,354.78 4,003,631.84

Upah Bahan
POER 1300 x 1300 x 800
Jumlah 1,260,899.85 3,817,136.50

Upah Bahan
BALOK 45 x 70 CM (M3)
Jumlah 1,387,585.40 4,195,059.18

Upah Bahan
Pasang Bekisting untuk balok (m2)(SNI) 7394-2008-23)
1 145 201 Pekerja Oh 0.66 65,000.00 42,900.00
2 145 206 Mandor Oh 0.033 95,000.00 3,135.00
4 145 252 Tukang Kayu Oh 0.33 85,000.00 28,050.00
5 145 6030 Kayu Kelas III M3 0.04 2,100,000.00 84,000.00
6 145 2201 Paku Kg 0.4 32,500.00 13,000.00
Jumlah 77,220.00 244,325.96
Upah Bahan
PLAT LANTAI (M3)
3 144 Pasang bekisting untuk balok (m2) m2 4.31 418,138.43 557,385.20 1,243,596.73
Jumlah 1,417,855.45 4,802,063.95

Upah Bahan
Pengadaan Tiang Pancang Micropile (M')
1 Pengangkutan dari pabrik ke pelabuhan m' 1 10,138.89
2 bongkar muat di pelabuhan,Tj.Priok m' 1 49,252.17
3 Transport dari pelabuhan ke pelabuhan sementara m' 1 20,812.50
4 Bongkar di pelabuhan sementara m' 1 49,252.17
5 Transport dari pelabuhan sementara ke lokasi m' 1 30,416.67
6 Tiang pancang micropile segitiga ukuran m' 1 130,200.00
7 Kayu kelas III m' 1 3,467.69
Jumlah - -
Upah Bahan
Pasang Bekisting untuk sloof plat lantai (m2)(SNI) 7394-2008-21)
1 142 201 Pekerja Oh 0.52 65,000.00 33,800.00
2 142 206 Mandor Oh 0.026 95,000.00 2,470.00
4 142 252 Tukang Kayu Oh 0.26 85,000.00 22,100.00
5 142 6030 Kayu Kelas III M3 0.043 2,100,000.00 90,300.00
6 142 2201 Paku Kg 0.3 32,500.00 9,750.00
Jumlah 60,840.00 101,300.00
Upah Bahan
Pembuatan Matras Cerucuk
1 138 Beton Bertulang 1:2:3 K-400 (M3) m3 1 2,053,596.19 238,630.75 1158952.75
2 144 Pasang Bekisting untuk sloof plat lantai m2 0.6 186,751.25 61,175.40 50875.35
Jumlah 299,806.15 1,209,828.10
Upah Bahan
Penyambungan Micropile (buah)
1 201 Pekerja Oh 0.2 65,000.00 13,000.00
2 206 Mandor Oh 0.02 95,000.00 1,900.00
3 254 Tukang Las Oh 0.2 85,000.00 17,000.00
4 626 Generator Set jam 1 272,850.00
5 633 Mesin Las 40 Amp jam 1 277,206.11
Kelilng Tiang Beton 400 mm m 1.256 -
Kelilng Micropile m 0.45 -
Prosentase 0.3582
Jumlah 31,900.00 -
Upah Bahan
Galian Tanah sedalam 1 meter (m')
1 Pekerja Oh 0.75 65,000.00 48,750.00
2 Mandor Oh 0.025 95,000.00 2,375.00
Jumlah 51,125.00 -
Upah Bahan
Urugan dan Tanah Pilihan Berbutir (m3)
1 Pekerja Oh 0.02 65,000.00 1,300.00
2 Tanah Urug m3 1.2 90,000.00 108,000.00
3 Buldozer jam 0.064 318,127.22
4 Motor Grader jam 0.025 292,000.00
5 Tamdem Roller jam 0.08 800,000.00
Vibro Roller jam 0.104 706,567.01
Jumlah 1,300.00 108,000.00
Upah Bahan
Pengadaan dan Pemasangan Cerucuk
1 Pekerja Oh 0.03 65,000.00 1,950.00
2 Tukang Oh 0.01 85,000.00 850
3 Kepala Tukang Oh 0.005 95,000.00 475
4 Mandor Oh 0.001 189,750.00 189.75
5 Dolken gelam dia 10 mm m 1.15 12,000.00
Jumlah 3,464.75 -
Upah Bahan
Pekerjaan Geotextile (m2)
1 Pekerja Oh 0.02 65,000.00 1,300.00
2 Mandor Oh 0.18 95,000.00 17,100.00
3 Geotextile m2 1.1 54,877.17 60,364.89
4 Alat Bantu ls 1 847,604.81
Jumlah 78,764.89 -
Upah Bahan
Sandbag
1 Pekerja Oh 0.023 65,000.00 1,495.00
2 Mandor Oh 0.005 95,000.00 475
3 Pasir Urug m3 0.035 170,000.00 5,950.000
4 Karung bh 1 2,889.00 2,889.00
5 Tali Rapia /Plastik m 2 500 1,000.00
Jumlah 1,970.00 8,839.00
Upah Bahan
Tangga Beton Bertulang K-350
1 Pekerja Oh 4.35 65,000.00 282,750.00
2 Kepala Tukang Oh 0.028 95,000.00 2,660.00
3 Mandor Oh 0.221 95,000.00 20,947.50
4 Kepala Tukang Batu Oh 0.275 95,000.00 26,125.00
5 Kepala Tukang Besi Oh 0.105 95,000.00 9,975.00
6 Kepala Tukang Kayu Oh 0.083 95,000.00 7,837.50
7 Tukang Besi Oh 1.05 95,000.00 99,750.00
8 Tukang Kayu Oh 0.825 85,000.00 70,125.00
9 Semen PC kg 371 1,466.25 543,978.75
10 Agregat Pecah Mesin 20-30 mm m3 0.776 540,500.00 419,211.80
Pasir Beton m3 0.499 370,000.00 184,482.00
Besi Beton Polos kg 157.5 12,750.00 2,008,125.00
Paku kg 1.5 32,500.00 48,750.00
Kawat Baja/Bindraad kg 2.25 16,000.00 36,000.00
Dolken Kayu dia 8 cm btg 7 12,000.00 84,000.00
Kayu Balok Kelas II m3 0.053 1,769,230.77 92,884.62
Kayu Papan Rentang m3 0.125 3,156,500.00 394,562.50
Multiflek 9 mm m2 1.25 132,250.00 165,312.50
Minyak Bekisting ltr 0.6 12,500.00 7,500.00
Jumlah 520,170.00 963,190.55
Upah Bahan
Pengadaan Air Bersih
1 22 201 Pekerja Oh 1 65,000.00 65,000.00
2 22 206 Mandor Oh 0.006 95,000.00 532
3 22 665 Pompa Air (/jam) jam 1 55,498.76
4 22 3046 Pipa PVC dia 3/4" buah 0.167 66,043.52 11,009.45
5 22 7041 Solar liter 2 13,317.11 26,634.22
6 22 9022 Tandon Air PVC V= 1,0 M3 buah 0.011 1,318,095.55 14,630.86
Jumlah 65,532.00 11,009.45
Asumsi 2m3/hari x 75 hari waktu kontrak 25,995,794.31
Upah Bahan
Mobilisasi - Demobilisasi
1 3,044 722 Ponton Pancang (/hari) hari 23 5,185,000.00 119,255,000.00
2 3,044 727 Tug Boat hari 23 3,500,012.00 80,500,276.00
3 3,044 735 Sewa Tongkang/LCT hari 22 30,100,000.00
Jumlah 199,755,276.00 -
Upah Bahan
Pasangan Batu Kosong (m3)
1 Pekerja Oh 1.5 65,000.00 97,500.00
2 Tukang Batu Oh 0.75 85,000.00 63,750.00
3 Kepala Tukang Oh 0.08 95,000.00 7,600.00
4 Mandor Oh 0.08 95,000.00 7,600.00
5 Batu Gunung m3 1.2 212,750.00 255,300.00
6 DumpTruck jam 0.15 208,120.35 31,218.05
7 Excavator jam 0.35 485,614.15 169,964.95
Jumlah 176,450.00 456,483.01
Upah Bahan
Pasangan Pondasi Batu Kali 1 PC:2PS (m3)
1 43 201 Pekerja Oh 1.5 65,000.00 97,500.00
2 43 206 Mandor Oh 0.075 95,000.00 7,125.00
4 43 243 Tukang Batu Oh 0.6 85,000.00 51,000.00
5 43 1102 Semen PC kg 267 1,466.25 391,488.75
6 43 1220 Batu Belah 15/20 m3 1.1 402,500.00 442,750.00
7 43 1251 Pasir Pasang m3 0.427 170,000.00 72,590.00
Jumlah 161,325.00 906,828.75
Upah Bahan
Plesteran 1PC:2PS tebal 15 mm (m2) SNI 28372008-02
1 43 201 Pekerja Oh 0.3 65,000.00 19,500.00
2 43 206 Mandor Oh 0.015 95,000.00 1,425.00
4 43 243 Tukang Batu Oh 0.015 85,000.00 1,275.00
5 43 1102 Semen PC kg 10.224 1,466.25 14,990.94
6 43 1220 Pasir Pasang m3 0.02 170,000.00 3,400.00
Jumlah 23,625.00 18,390.94
Upah Bahan
Galian Tanah lumpur sedalam 1 m (SNI 2835-2008-06)
1 28 201 Pekerja Oh 0.05 65,000.00 3,250.00
2 28 206 Mandor Oh 0.003 95,000.00 285
Pipa PVC dia 2,5" btg 1 66,043.52 66,043.52
Jumlah 3,535.00
Upah Bahan
Pembuatan Plank Fender Beton
1 138 Beton K-400 (m3) m3 1 2,053,596.19 238,630.75 1,158,952.75
2 2,002 Baja Tulangan 32 Polos (kg) kg 235 13,453.63 635,357.75 2,451,677.82
3 144 Pasang Bekisting untuk balok (m2) SNI 7394 m2 3.38 331,446.12 436,895.32 682089.44
Jumlah 1,310,883.82 4,292,720.01

Upah Bahan
Papan nama proyek 80 x 120 cm (buah)
1 20 6030 Kayu kelas III m3 0.035 2,100,000.00 73,500.00
2 20 2131 Plat seng tebal 0,05 cm lebar 0,9 m m' 1.4 60,375.00 84,525.00
3 20 2201 Paku kg 0.6 32,500.00 19,500.00
4 20 7115 Cat kayu kg 1.5 46,000.00 69,000.00
5 20 1102 Semen PC kg 16.8 1,466.25 24,633.00
6 20 1249 Pasir Beton m3 0.027 370,000.00 9,990.00
7 20 1246 Koral/Kerikil m3 0.041 400,000.00 16,200.00
8 20 243 Tukang Batu oh 0.018 85,000.00 1,487.50
9 20 252 Tukang Kayu oh 1 85,000.00 85,000.00
10 20 248 Tukang Cat oh 1 85,000.00 85,000.00
11 20 201 Pekerja oh 2.1 65,000.00 136,500.00
12 20 206 Mandor oh 1.006 95,000.00 95,570.00
Jumlah 403,557.50 297,348.00
Upah Bahan
Pagar sementara dari seng gelombang, tinggi 2 meter (m') (SNI 03-2835-03)
1 2 201 Pekerja oh 0.4 65,000.00 26,000.00
2 2 206 Mandor oh 0.02 95,000.00 1,900.00
3 2 214 Kepala tukang kayu oh 0.02 95,000.00 1,900.00
4 2 252 Tukang kayu oh 0.2 85,000.00 17,000.00
5 2 1102 Semen PC kg 2.5 1,466.25 3,665.63
6 2 1205 Agregat pecah mesin 20-30 mm m3 0.009 540,500.00 4,864.50
7 2 1249 Pasir beton m3 0.005 370,000.00 1,850.00
8 2 2201 Paku kg 0.06 32,500.00 1,950.00
9 2 6011 Dolken kayu dia 8 cm btg 1.25 12,000.00 15,000.00
10 2 6093 Usuk 4-5/7 (meranti) m3 0.072 2,100,000.00 151,200.00
11 2 7119 Cat meni besi kg 0.45 35,000.00 15,750.00
12 2 8015 Atap seng gelmbang lbr 1.2 60,375.00 72,450.00
Jumlah 46,800.00 266,730.13
Upah Bahan
Lantai kerja 1PC:3PS:5KRL /m3
1 4,078 201 Pekerja oh 6 65,000.00 390,000.00
2 4,078 206 Mandor oh 0.3 95,000.00 28,500.00
3 4,078 243 Tukang Batu oh 0.5 85,000.00 42,500.00
4 4,078 205 Kepala tukang oh 0.05 95,000.00 4,750.00
5 4,078 1205 Agregat pecah mesin 20-30 mm m3 0.928 540,500.00 501,584.00
6 4,078 1249 Pasir beton m3 0.557 370,000.00 206,090.00
7 4,078 1102 Semen PC kg 232 1,466.25 340,170.00
Jumlah 465,750.00 1,047,844.00
Upah Bahan
Lantai kerja 1PC:3PS:5KRL /m3
1 4,011 201 Pekerja oh 6 65,000.00 390,000.00
2 4,011 252 Mandor oh 0.3 95,000.00 28,500.00
3 4,011 2201 Tukang Batu oh 0.5 85,000.00 42,500.00
4 4,011 2209 Kepala tukang oh 0.05 95,000.00 4,750.00
5 4,011 6030 Agregat pecah mesin 20-30 mm m3 0.928 540,500.00 501,584.00
6 4,011 6083 Pasir beton m3 0.557 540,500.00 301,058.50
7 4,011 8101 Semen PC kg 232 1,466.25 340,170.00
Jumlah 465,750.00 1,142,812.50
Upah Bahan
Pemeliharaan Direksi-Keet dan Gudang Kerja (m2)
1 4,011 201 Pekerja oh 0.444 65,000.00 28,886.00
2 4,011 252 Tukang Kayu oh 0.111 85,000.00 9,443.50
3 4,011 2301 Paku kg 0.167 32,500.00 5,417.75
4 4,011 2209 Paku Seng kg 0.042 30,000.00 1,251.00
5 4,011 6030 Kayu kelas III m3 0.044 2,100,000.00 92,190.00
6 4,011 6083 Triflex t= 4 mm m2 1.1 69,000.00 75,900.00
7 4,011 8101 Seng BJLS m2 1.1 55,000.00 60,500.00
8 4,011 94078 Lantai kerja 1PC:3PSR:5KR m2 0.05 1,608,562.50 23,287.50 57,140.63
Jumlah 61,617.00 292,399.38
Upah Bahan
Pembuatan Direksi-Keet dan Gudang Kerja (m2)
1 4,079 252 Tukang Kayu oh 0.444 85,000.00 37,774.00
2 4,079 243 Tukang Batu oh 0.111 85,000.00 9,443.50
3 4,079 6030 Kayu kelas III kg 0.167 2,100,000.00 350,070.00
4 4,079 8101 Seng BJLS kg 0.042 55,000.00 2,293.50
5 4,079 2201 Paku m3 0.044 32,500.00 1,426.75
6 4,079 2209 Paku Seng m2 1.1 30,000.00 33,000.00
7 4,079 94078 Lantai kerja 1PC:3PSR:5KR m2 1.1 1,608,562.50 512,325.00 1,257,093.75
Jumlah 559,542.50 1,643,884.00

Upah Bahan
Bekisting Kanstein
1 2001 201 Pekerja oh 0.0114 65,000.00 741
2 2001 202 Tukang oh 0.0114 85,000.00 969
3 2001 205 Kepala Tukang oh 0.0011 95,000.00 104.5
4 2001 206 Mandor oh 0.0029 95,000.00 275.5
5 2001 801 Alat Bantu bulan 1 847,604.81
6 2001 2201 Paku Kg 0.45 32,500.00 14,625.00
7 2001 6030 Kayu Kelas III m3 0.052 2,100,000.00 109,200.00
8 2001 6044 Multiplek 18 mm Lembar 0.45 230,000.00 103,500.00
9 2001 7030 Oli Liter 0.2 45,652.92 9,130.58
Jumlah 2,090.00 236,455.58
Upah Bahan
Pembesian Polos/Ulir(1Kg)
1 2002 201 Pekerja oh 0.0098 65,000.00 637
2 2002 206 Mandor oh 0.0006 95,000.00 57
3 2002 212 Kepala Tukang Besi oh 0.001 95,000.00 95
4 2002 206 Tukang oh 0.0098 85,000.00 833
5 2002 801 Besi Beton Polos Kg 1.05 12,750.00 13,387.50
6 2002 2201 Kawat baja/Bindraad Kg 0.015 16,000.00 240
Bar Cutter jam 0.0044 35,273.62
Bar Bender jam 0.0044 36,841.46
Jumlah 1,622.00 13,627.50
Upah Bahan
Pengecatan Kanstein
1 2003 201 Pekerja oh 0.06 65,000.00 3,900.00
2 2003 202 Tukang oh 0.05 85,000.00 4,250.00
3 2003 205 Kepala Tukang oh 0.005 95,000.00 475
4 2003 206 Mandor oh 0.003 95,000.00 285
5 2003 7105 Cat Kg 0.24 112,700.00 27,048.00
6 2003 7144 Kapur Sirih Kg 0.015 5,411.13 81.17
Jumlah 8,910.00 27,129.17
Upah Bahan
Pemasangan Geotextile
1 2004 201 Pekerja oh 0.02 65,000.00 2,185.00
2 2004 206 Mandor oh 0.18 95,000.00 34,155.00
3 2004 808 Alat Bantu Pemasangan ls 1 114,327.45
Geotextile
4 2004 7134 Geotextile Non Woven M2 1.1 54,877.17 54,877.17
Jumlah 36,340.00 60,364.89
Upah Bahan
Urugan Sirtu dan Pemadatan
1 2010 201 Pekerja oh 0.3 65,000.00 19,500.00
2 2010 206 Mandor oh 0.01 95,000.00 950
3 2010 206 Bulidozer jam 0.005 318,127.22
4 2010 649 Vibrator Roller jam 0.025 706,567.01
5 2010 1260 Sirtu m3 1.2 250,000.00 300,000.00
Jumlah 20,450.00 300,000.00
Upah Bahan
Pembuatan Kanstein 15/40 (m3)
1 2012 201 Pekerja oh 0.615 65,000.00 39,975.00
2 2012 202 Tukang oh 0.375 85,000.00 31,866.50
3 2012 205 Kepala Tukang oh 0.078 95,000.00 7,391.00
4 2012 206 Mandor oh 0.059 95,000.00 5,586.00
5 2012 607 Compresor jam 0.5 148,459.18
6 2012 608 Concrete Mixer jam 0.5 185,573.98
7 2012 612 Concrete Vibrator jam 0.5 190,776.99
8 2012 801 Alat Bantu Bulan 1 847,604.81
9 2012 1102 Semen PC Kg 413 1,466.25 605,561.25
10 2012 1205 Agregat Pecah Mesin 20-30mm m3 0.56 540,500.00 302,680.00
11 2012 1249 Pasir Beton m3 0.486 370,000.00 179,820.00
12 2012 2004 Besi Beton Kg 242 12,750.00 3,085,500.00
13 2012 2201 Paku Kg 5.58 32,500.00 181,350.00
14 2012 2303 Kawat Beton Kg 4.4 16,000.00 70,400.00
15 2012 6030 Kayu Kelas III m3 0.645 2,100,000.00 1,354,080.00
16 2012 6044 Multiplek 18 mm Lembar 5.58 230,000.00 1,283,400.00
17 2012 7007 Air m3 0.215 210,000.00 45,150.00
18 2012 7030 Oli Liter 2.48 45,652.92 113,219.24
Jumlah 84,818.50 7,221,160.49
Upah Bahan
Operasional Crawel Crane (Hari)
1 3001 204 Operator oh 1 95,000.00 95,000.00
2 3001 226 Pembantu Operator oh 2 65,000.00 130,000.00
3 3001 618 Crawel Crane jam 5 521,965.84
4 3001 7019 Grease Kg 2 97,122.83 194,245.66
5 3001 7030 Oli Liter 5 45,652.92 228,264.60
6 3001 7041 Solar Liter 250 13,317.11 3,329,277.50
Jumlah 225,000.00 3,751,787.76
Upah Bahan
Operasional Ponton Transport (Hari)
1 3002 201 Pekerja oh 10 65,000.00 650,000.00
2 3002 204 Operator oh 1 95,000.00 95,000.00
4 3002 639 Ponton Transport jam 5 1,387,469.00
5 3002 7019 Grease Kg 2 97,122.83 194,245.66
6 3002 7030 Oli Liter 5 45,652.92 228,264.60
7 3002 7041 Solar Liter 200 13,317.11 2,663,422.00
Jumlah 875,000.00 3,085,932.26
Upah Bahan
Pengangkutan Tiang Pancang ke Titik Pancang (m1)
1 3003 93001 Operasional Crawel Crane (Hari) hari 0.008 6,586,616.96 2,760.00 30,014.30
2 3003 93002 Operasional Ponton Transport (Hari) hari 0.008 11,477,527.04 11,500.00 24,687.46
Jumlah 14,260.00 54,701.76
Upah Bahan
Operasional Diesel Hammer (Hari)
1 3002 201 Pekerja oh 3 65,000.00 195,000.00
2 3002 204 Operator oh 1 95,000.00 95,000.00
4 3002 672 Diesel Hammer jam 5 468,265.00
5 3002 7019 Karbit Kg 2 23,000.00 46,000.00
6 3002 7030 Oli Liter 4 45,652.92 182,611.68
7 3002 7041 Solar Liter 200 13,317.11 2,663,422.00
Jumlah 420,000.00 2,892,033.68
Upah Bahan
Operasional Ponton Pancang (Hari)
1 3005 204 Operator oh 2 95,000.00 190,000.00
3 3005 257 Tukang Pancang oh 1 90,000.00 90,000.00
4 3005 638 Ponton Pancang jam 5 1,800,000.00
5 3005 7020 Karbit Kg 2 23,000.00 46,000.00
6 3005 7030 Oli Liter 4 45,652.92 182,611.68
7 3005 7041 Solar Liter 100 13,317.11 1,331,711.00
Jumlah 930,000.00 1,560,322.68
Upah Bahan
Sepatu Tiang Pancang
1 5020 201 Pekerja oh 1 65,000.00 65,000.00
2 5020 206 Mandor oh 0.2 95,000.00 19,000.00
3 5020 254 Tukang las oh 0.5 85,000.00 42,500.00
4 5020 620 Generator Set jam 1.25 272,850.00
5 5020 633 Mesin Las 40 Amp jam 1.25 277,206.11
6 5020 2012 Besi Plat Kg 40 14,305.90 572,236.00
7 5020 2316 Kawat Las Kg 6 27,500.00 165,000.00
8 5020 7029 Oksigen Tabung 0.5 642,000.00 321,000.00
Jumlah 126,500.00 1,058,236.00
Upah Bahan
Pengangkutan Tiang Tegak (M1)
1 3006 93004 Operasional Diesel Hammer (Hari) hari 0.0333 5,653,358.68 22,402.58 96,473.17
2 3006 93005 Operasional Ponton Pancang (Hari) hari 0.0333 11,490,322.68 44,805.15 52,127.20
Jumlah 67,207.73 148,600.37
Upah Bahan
Pengangkutan Tiang Miring (M1)
1 3007 93004 Operasional Diesel Hammer (Hari) hari 0.0417 5,653,358.68 28,053.58 120,808.75
2 3007 93005 Operasional Ponton Pancang (Hari) hari 0.0417 11,490,322.68 56,107.35 65,276.41
Jumlah 84,160.93 186,085.16
Upah Bahan
Penyambungan Tiang Pancang Baja (Buah)
1 3008 201 Pekerja oh 0.2 65,000.00 13,000.00
2 3008 206 Mandor oh 0.02 95,000.00 1,900.00
3 3008 254 Tukang las oh 0.2 85,000.00 17,000.00
4 3008 620 Generator Set jam 1 272,850.00
5 3008 633 Mesin Las 40 Amp jam 1 277,206.11
6 3008 2120 Plat Baja Kg 1 17,808.16 17,808.16
Jumlah 31,900.00 17,808.16
Upah Bahan
Pemotongan Tiang Pancang Baja (bh)
1 3009 201 Pekerja oh 1 65,000.00 65,000.00
2 3009 206 Tukang las oh 0.5 85,000.00 42,500.00
3 3009 254 Mesin Las Karbit jam 1 296,918.37 296918.37
4 3009 626 Ponton Transport jam 0.025 1,387,469.00
5 3009 633 Alat Bantu Pemotongan Tiang ls 1 39,681.61
Pancang
6 3009 633 Acetelin @ 15 Kg Tabung 0.3 201,183.01 60,354.90
7 3009 633 Oksigen Tabung 0.05 642,000.00 32,100.00
Jumlah 107,500.00 389,373.27
Upah Bahan
Pengecatan Tiang Pancang Baja(m2)
1 3,010 201 Pekerja Oh 0.15 65,000.00 9,750.00
2 3,010 205 Kepala Tukang Oh 0.025 95,000.00 2,375.00
3 3,010 206 Mandor Oh 0.008 95,000.00 760
4 3,010 248 Tukang Cat Oh 0.25 85,000.00 21,250.00
5 3,010 7001 AC Marine Use (Anti Corrosive MU) kg 0.2 596,611.67 119,322.33
6 3,010 7002 AF Marine Use (Anti Fouling) liter 0.1 566,087.35 56,608.74
Jumlah 34,135.00 175,931.07
Upah Bahan
Perlindungan Tiang Pancang Dengan SplashGuard (m2)
1 3011 201 Pekerja oh 0.5 65,000.00 32,500.00
2 3011 206 Mandor oh 0.005 95,000.00 475
3 3011 254 Tukang Selam oh 0.25 85,000.00 21,250.00
4 3011 620 Alat Bantu bulan 1 847,604.81
5 3011 633 Splash Guard m2 1.1 2,651,995.00 2,917,194.50
Jumlah 54,225.00 2,917,194.50
Upah Bahan
Beton Bertulang 1:2:3 K-400 (m3)
1 138 201 Pekerja oh 1.65 65,000.00 107,250.00
2 138 206 Mandor oh 0.083 95,000.00 7,885.00
3 138 211 Kepala Tukang Batu oh 0.028 95,000.00 2,660.00
4 138 245 Tukang Batu oh 0.275 85,000.00 23,375.00
5 138 1102 Semen PC kg 483 1,466.25 708,198.75
6 138 1205 Agregat Pecah Mesin 20-30 mm m3 0.544 540,500.00 294,032.00
7 138 1249 Pasir Beton m3 0.4664 370,000.00 172,568.00
8 138 7007 Air m3 0.215 210,000.00 45,150.00
9 Concreate Mixer jam 1.25 185,573.98
10 Concreate Vibro jam 1.25 190,776.99
11 Compressor jam 1.25 148,459.18
Jumlah 141,170.00 1,219,948.75
Upah Bahan
Beton Bertulang 1:2:3 K-300 (m3) SNI 7394-2008-10)fc'=26,4 Mpa,Slump(12+2)w/c=0,52
1 138 201 Pekerja oh 1.65 65,000.00 107,250.00
2 138 206 Mandor oh 0.083 95,000.00 7,885.00
4 138 245 Tukang Batu oh 0.275 85,000.00 23,375.00
5 138 1102 Semen PC kg 413 1,466.25 605,561.25
7 138 1249 Pasir Beton m3 0.4864 370,000.00 179,968.00
8 138 7007 Air m3 0.215 210,000.00 45,150.00
9 Concreate Mixer jam 1.25 185,573.98
10 Concreate Vibro jam 1.25 190,776.99
11 Compressor jam 1.25 148,459.18
Jumlah 141,170.00 605,561.25
Upah Bahan
Plat Stopper Tiang Pancang (kg)
1 3019 201 Pekerja oh 0.5 65,000.00 32,500.00
2 3019 206 Mandor oh 0.025 95,000.00 2,375.00
3 3019 254 Tukang Las oh 0.01 85,000.00 850
4 3019 2124 Plat Baja Strip kg 1 17,808.16 17,808.16
5 3019 2316 Kawat Las kg 0.1 27,500.00 2,750.00
Jumlah 35,725.00 20,558.16
Upah Bahan
Beton Isian Tiang (BH)
1 3019 201 Pekerja oh 1 65,000.00 65,000.00
2 3019 206 Mandor oh 0.1 95,000.00 9,500.00
3 3019 254 Tukang Besi oh 0.5 95,000.00 47,500.00
4 3019 2124 Pembesian Dengan Besi Polos(kg) kg 110 15,566.80 1,712,348.00
5 3019 2316 Beton K-300(m3) m3 0.67 1,837,725.94 1,231,276.38
6 3020 93019 Plat Stopper Tiang Pancang (kg) kg 11.56 56,283.16 650,633.33
Jumlah 122,000.00 2,943,624.38

Upah Bahan
Delatasi (m')
1 3027 201 Pekerja oh 1 65,000.00 65,000.00
2 3027 202 Tukang oh 0.01 85,000.00 850
3 3027 206 Mandor oh 0.1 95,000.00 9,500.00
4 3027 633 Mesi Las 40 Amp jam 0.35 277,206.11
5 3027 2004 Besi Beton kg 4 12,750.00 51,000.00
6 3027 2015 Besi Siku L.100.100.10 kg 7.38 18,000.00 132,840.00
7 3027 2316 Kawat Las bh 0.25 27,500.00 6,875.00
Jumlah 75,350.00 51,000.00
Upah Bahan
Fender Dermaga Cargo (Unit)
1 3028 201 Pekerja oh 2 65,000.00 130,000.00
2 3028 202 Tukang oh 0.5 85,000.00 42,500.00
3 3028 206 Mandor oh 0.1 95,000.00 9,500.00
4 3028 633 Mesi Las 40 Amp jam 0.4 277,206.11
5 3028 816 Alat Bantu Pengelasan/Pemotongan kg 1 847,604.81
6 3028 2405 Angkur diameter 25 mm bh 8 51,960.71 415,685.68
7 3028 22017 Fender Karet type V250-2000L bh 1 33,063,000.00 33,063,000.00
Jumlah 182,000.00 33,478,685.68
Upah Bahan
Fender Trestle Cargo (Unit)
1 3029 201 Pekerja oh 2 65,000.00 130,000.00
2 3029 202 Tukang oh 0.5 85,000.00 42,500.00
3 3029 206 Mandor oh 0.1 95,000.00 9,500.00
4 3029 633 Mesi Las 40 Amp jam 0.4 277,206.11
5 3029 816 Alat Bantu Pengelasan/Pemotongan kg 1 847,604.81
7 3029 22017 Fender Karet type V250-2000L bh 1 33,063,000.00 33,063,000.00
Jumlah 182,000.00 33,270,842.84
Upah Bahan
Bollard Trestle (Unit)
1 3030 201 Pekerja oh 2 65,000.00 130,000.00
2 3030 202 Tukang oh 0.5 85,000.00 42,500.00
3 3030 206 Mandor oh 0.1 95,000.00 9,500.00
4 3030 633 Mesi Las 40 Amp jam 0.4 277,206.11
5 3030 816 Alat Bantu Pengelasan/Pemotongan ls 1 847,604.81
7 3030 22055 Bollard 25 Ton bh 1 26,215,000.00 26,215,000.00
Jumlah 182,000.00 26,422,842.84
Upah Bahan
1 3032 201 Pekerja oh 2 65,000.00 130,000.00
2 3032 202 Tukang oh 0.5 85,000.00 42,500.00
3 3032 206 Mandor oh 0.1 95,000.00 9,500.00
4 3032 633 Mesi Las 40 Amp jam 0.4 277,206.11
5 3032 816 Alat Bantu Pengelasan/Pemotongan ls 1 847,604.81
7 3032 22055 Bitt 15 Ton bh 1 22,639,274.00 22,639,274.00
Jumlah 182,000.00 22,847,116.84
Upah Bahan
1 3033 201 Pekerja oh 2 65,000.00 130,000.00
2 3033 202 Tukang oh 0.5 85,000.00 42,500.00
3 3033 206 Mandor oh 0.1 95,000.00 9,500.00
4 3033 2209 Cleat bh 1 374,616.63 374,616.63
Jumlah 182,000.00 374,616.63
Upah Bahan
Tulangan Steak untuk tiang pancang dia 16
1 3034 5002 L Bars/Steak Tiang Pancang/Tulangan Stek bh 1 1,177,000.00 1,177,000.00
untuk Tiang Pancang dia 16 -
-
-
Jumlah 1,177,000.00 -
Upah Bahan
Pengukuran dan Positioning (ls/hari)
1 3036 201 Pekerja Oh 0.167 65,000.00 10,835.50
2 3036 205 Kepala Tukang Oh 0.1 95,000.00 9,500.00
3 3036 206 Mandor Oh 0.167 95,000.00 15,836.50
4 3036 227 Pembantu Surveyor Oh 1 65,000.00 65,000.00
5 3036 236 Surveyor oh 1 95,000.00 95,000.00
6 3036 252 Tukang Kayu oh 0.167 85,000.00 14,169.50
7 3036 666 Theodolite jam 5 111,141.51
8 3036 667 Waterpass jam 5 24,558.20
9 3036 2201 Paku kg 0.042 32,500.00 1,355.25
10 3036 6027 Kayu Kaso Kelas II m3 0.05 2,300,000.00 115,000.00
11 3036 6030 Kayu Kelas III m3 0.032 2,100,000.00 66,570.00
Jumlah 210,341.50 182,925.25
Asumsi 5 Hari
Upah Bahan
Pengadaan Tiang Pancang Baja (1 kg))
1 3037 512 Bongkar muat kg 1 200 200
2 3036 523 Pengangkutan dari Pabrik ( 1Ton pipa ekivalen kg 1 500 500
dengan 2 m3 volume)
3 3036 531 Transport dari Pelabuhan ke Pelabuhan Semen m3 2 2,750.00 5,500.00
tara (1Ton pipa ekivalen dengan 2 m3 volume) -
4 3036 532 Transport dari Pelabuhan Sementara ke lokasi m3 2 750 1,500.00
Proyek (1 Ton pipa ekivalen dengan 2m3 vol)
5 3036 3021 Pipa Baja kg 1 12,000.00 12,000.00
6 3036 6030 Kayu Kelas III m3 0 2,100,000.00 420
Jumlah 7,700.00 12,420.00
Upah Bahan
Pembersihan Lokasi Pekerjaan dengan Alat Berat (ls/Hari)
1 3038 204 Operator oh 1 95,000.00 95,000.00
3038
2 3038 206 Mandor oh 2 95,000.00 190,000.00
3 226 Pembantu Operator oh 1 65,000.00 65,000.00
4 3038 620 DumpTruck 3,5 Ton jam 5 208,120.35
5 3038 623 Excavator jam 5 485,614.15
6 3038 7030 Oli liter 1.2 45,652.92 54,783.50
7 3038 7041 Solar liter 200 13,317.11 2,663,422.00
Jumlah 350,000.00 2,718,205.50
Asumsi 7 Hari
Upah Bahan
Pelaporan dan Dokumentasi (ls/Bulan)
1 3039 301 Sekretaris oh 1 1,605,000.00 1,605,000.00
481,500.00
2 3039 401 Album Foto Eksemplar 3 160,500.00 428,000.00
3 3039 402 As Built Drawing Eksemplar 1 428,000.00 642,000.00
1,605,000.00
4 3039 403 Laporan Bulanan Eksemplar 3 214,000.00 385,200.00
5 3039 404 Laporan Harian Eksemplar 30 53,500.00 535,000.00
695,500.00
6 3039 405 Laporan Mingguan Eksemplar 3 128,400.00
7 3039 406 Alat Tulis Kantor bulan 1 535,000.00
8 3039 505 Biaya Komunikasi/Dokumentasi ulan 1 695,500.00
Jumlah 6,377,200.00 -
Upah Bahan
Penerangan, Keamanan dan Keselamatan Kerja (ls/Hari)
1 3040 234 Satpam oh 2.4 65,000.00 156,000.00
3040
2 3040 7041 Solar liter 15.278 13,317.11 203,456.14
3 3040 9316 Genset 15 KVA unit 0.006 272,850.00 1,527.96
3040
4 9832 Perlengkapan Keamanan ls 0.006 2,675,000.00 14,980.00
5 9834 Perlengkapan PPPK/Keselamatan ls 0.006 4,815,000.00 26,964.00
Jumlah 156,000.00 246,928.10
Asumsi 75 hari Kontrak
Upah Bahan
Percobaan Pembebanan Tiang Pancang (PDA Test)
1 3041 529 Tes PDA oh 1 17,200,000.00 17,200,000.00
Jumlah 17,200,000.00
Upah Bahan
Tes Material Beton (ls)
1 3042 201 Pekerja Oh 7 65,000.00 455,000.00
2 3042 207 Asisten Laborat Oh 7 85,000.00 595,000.00
3 3042 239 Tenaga Ahli Oh 7 150,000.00 1,050,000.00
4 3042 514 Job Mix Design ls 1 3,745,000.00 3,745,000.00
5 3042 527 Sounding m2 1 3,745.00 3,745.00
6 3042 528 Tes Kuat Tekan ls 1 5,350,000.00 5,350,000.00
7 3042 1102 Semen PC kg 150 1,466.25 219,937.50
9 3042 1249 Pasir Beton m3 0.25 370,000.00 92,500.00
10 3042 2004 Besi Beton kg 53.414 12,750.00 681,023.40
Jumlah 11,198,745.00 1,128,585.90
Upah Bahan
Mobilisasi/Demobilisasi
1 3044 722 Ponton Pancang hari 23 5,000,000.00 115,000,000.00
3044 96,330,900.00
2 3044 727 Tug Boat hari 23 4,188,300.00 345,648,600.00
3 735 Sewa Tongkang/LCT hari 23 15,028,200.00
Jumlah 556,979,500.00
Upah Bahan
Plesteran 1 PC : 3 PSR,Tebal 15 mm (M2) SNI 2837-2008-03
1 90 201 Pekerja oh oh oh oh 0.3 65,000.00 19,500.00
1,425.00
2 90 206 Mandor 0.015 95,000.00 1,425.00
3 90 211 Kepala Tukang Batu 0.015 95,000.00 12,750.00
4 90 243 Tukang Batu 0.15 85,000.00
5 90 1102 Semen PC kg 7.776 1,466.25 11,401.56
6 90 1252 Pasir Pasang m3 0.023 170,000.00 3,910.00
Jumlah 35,100.00 15,311.56
Upah Bahan
Plesteran 1 PC : 5PSR,Tebal 15 mm (M2) SNI 2837-2008-03
1 90 201 Pekerja oh 0.3 65,000.00 19,500.00
2 90 206 Mandor oh 0.015 95,000.00 1,425.00
4 90 243 Tukang Batu oh 0.15 85,000.00 12,750.00
5 90 1102 Semen PC kg 5.184 1,466.25 7,601.04
6 90 1252 Pasir Pasang m3 0.026 170,000.00 4,420.00
Jumlah 35,100.00 12,021.04
Upah Bahan
Pasang Kaso 5/7 + Reng 3/5 genteng metal Kayu kamper (M2)
1 317 201 Pekerja oh 0.1 65,000.00 6,500.00
2 317 206 Mandor oh 0.005 95,000.00 475
3 317 214 Kepala Tukang Batu oh 0.01 95,000.00 950
4 317 252 Tukang Batu oh 0.1 85,000.00 8,500.00
5 317 2201 Paku kg 0.15 32,500.00 4,875.00
6 317 6111 Usuk : 5/7 Kamper m3 0.012 2,300,000.00 27,600.00
Jumlah 16,425.00 32,475.00
Upah Bahan
Pekerjaan Waterproofing (M2)
1 386 201 Pekerja oh 0.02 65,000.00 1,300.00
2 386 206 Mandor oh 0.0025 95,000.00 237.5
3 386 213 Kepala Tukang Cat oh 0.0063 95,000.00 598.5
4 386 248 Tukang Cat oh 0.063 85,000.00 5,355.00
5 386 7370 Ultraproof kg 0.36 132,250.00 47,610.00
Jumlah 7,491.00 47,610.00
Upah Bahan
Pasang Atap Genteng Metal (M2)
1 402 201 Pekerja oh 0.2 65,000.00 13,000.00
2 402 206 Mandor oh 0.001 95,000.00 95
3 402 214 Kepala Tukang Kayu oh 0.01 95,000.00 950
4 402 252 Tukang Kayu oh 0.1 85,000.00 8,500.00
5 402 2201 Paku kg 0.2 32,500.00 6,500.00
6 402 8012 Genteng Metal m2 1.02 109,889.00 112,086.78
Jumlah 22,545.00 118,586.78
Upah Bahan
Pasang Bubung Genteng Metal (M')
1 409 201 Pekerja oh 0.25 65,000.00 16,250.00
2 409 206 Mandor oh 0.013 95,000.00 1,235.00
3 409 214 Kepala Tukang Kayu oh 0.015 95,000.00 1,425.00
4 409 252 Tukang Kayu oh 0.15 85,000.00 12,750.00
5 409 2201 Paku kg 0.05 32,500.00 1,625.00
6 409 8311 Bubung Metal bh 1.1 59,385.00 65,323.50
Jumlah 31,660.00 66,948.50
Upah Bahan
Pasang Atap Aluminium (M2)
1 434 201 Pekerja oh 0.15 65,000.00 9,750.00
2 434 206 Mandor oh 0.006 95,000.00 570
4 434 252 Tukang Kayu oh 0.75 85,000.00 63,750.00
5 434 2205 Paku 6 - 7 cm kg 0.02 32,500.00 650
6 434 8403 Atap Aluminium m2 1.05 13,733.45 14,420.12
Jumlah 74,830.00 15,070.12
Upah Bahan
Pasang Bubung Atap Aluminium Metal (M')
1 435 201 Pekerja oh 0.1 65,000.00 6,500.00
2 435 206 Mandor oh 0.01 95,000.00 950
4 435 252 Tukang Kayu oh 1 85,000.00 85,000.00
5 435 2205 Paku 6 - 7 cm kg 0.04 32,500.00 1,300.00
6 435 8315 Bubung Aluminium m2 1.2 194,098.00 232,917.60
Jumlah 93,400.00 234,217.60
Upah Bahan
Pasang Lapisan Aluminium Foil/Sesalation (M2)
1 435 201 Pekerja oh 0.15 65,000.00 9,750.00
2 435 206 Mandor oh 0.008 95,000.00 760
4 435 252 Tukang Kayu oh 0.05 85,000.00 4,250.00
6 435 8315 Aluminium Foil/Sesalation m2 1.05 26,750.00 28,087.50
Jumlah 15,235.00 28,087.50
Upah Bahan
Pasang Lapisan GlassWall (M2)
1 435 201 Pekerja oh 0.15 85,000.00 12,750.00
2 435 206 Mandor oh 0.008 65,000.00 520
4 435 252 Tukang Kayu oh 0.05 85,000.00 4,250.00
6 435 8315 GlassWall m2 1.05 32,000.00 33,600.00
Jumlah 17,945.00 33,600.00
Upah Bahan
Pasang Lapisan Zink Alum (M2)
1 435 201 Pekerja oh 0.15 65,000.00 9,750.00
2 435 206 Mandor oh 0.008 95,000.00 760
4 435 252 Tukang Kayu oh 0.05 85,000.00 4,250.00
6 435 8315 Zink Alumm m2 1.05 55,750.00 58,537.50
Jumlah 15,235.00 58,537.50
Upah Bahan
Pasang Atap Seng Galvalum (M2)
1 439 201 Pekerja oh 0.15 65,000.00 9,750.00
2 439 206 Mandor oh 0.006 95,000.00 570
4 439 252 Tukang Kayu oh 0.75 85,000.00 63,750.00
5 439 2205 Paku 6 - 7 cm kg 0.02 32,500.00 650
6
439 8404 Atap Seng Galvalum m2 1.05 98,975.00 103,923.75
Jumlah 74,830.00 104,573.75
Upah Bahan
Pasang Plafond Gypsuum (M2)
1 483 201 Pekerja oh 0.07 65,000.00 4,550.00
2 483 206 Mandor oh 0.0035 95,000.00 332.5
4 483 252 Tukang Kayu oh 0.1 85,000.00 8,500.00
5 483 2201 Paku 6 - 7 cm kg 0.03 32,500.00 975
6
483 2524 Sekrup segala ukuran kg 0.39 428 166.92
7 483 8411 Gypsuum m2 0.35 98,975.00 34,641.25
Jumlah 14,332.50 35,783.17
Upah Bahan
Plesdes (kg)
1 220 212 Kepala Tukang Besi oh 0 95,000.00 0.95
2 220 244 Tukang Besi oh 0.03 95,000.00 2,850.00
3 220 632 Mesin Las jam 0.002 277,206.11 554.41
4 220 2108 Baja Siku kg 1.05 13,733.45 14,420.12
5 220 2316 Kawat Las kg 0.0222 27,500.00 610.5
Jumlah 3,405.36 15,030.62
Upah Bahan
Pasang Rangka Atap Baja (kg)
1 538 201 Pekerja oh 0.06 65,000.00 3,900.00
2 538 206 Mandor oh 0.0003 95,000.00 28.5
4 538 244 Tukang Besi oh 0.0006 95,000.00 57
5 538 2108 Baja Siku kg 1.1 13,733.45 15,106.80
6
538 7119 Cat Meni Besi kg 0.08 35,000.00 2,800.00
Jumlah 4,555.50 17,906.80
Upah Bahan
Pasang Talang Datar,Seng BJLS 30 L=0,35 cm
1 558 201 Pekerja oh 0.15 65,000.00 9,750.00
2 558 206 Mandor oh 0.0013 95,000.00 123.5
4 558 243 Tukang Batu oh 0.4 85,000.00 34,000.00
5 558 2201 Paku kg 0.015 32,500.00 487.5
6 558 6089 Papan (2 x 20) cm Borneo m3 0.0096 2,300,000.00 22,080.00
7 558 7119 Cat Meni Besi kg 0.25 35,000.00 8,750.00
8 558 8103 Seng Plat BJLS 30 L=0,45 m m2 0.5 55,000.00 27,500.00
46,248.50 58,817.50
Upah Bahan
Pasang Talang Datar,Seng BJLS 30 L=0,45 cm
1 558 201 Pekerja oh 0.15 85,000.00 12,750.00
2 558 206 Mandor oh 0.0013 90,000.00 117
4 558 243 Tukang Batu oh 0.4 85,000.00 34,000.00
5 558 2201 Paku kg 0.015 32,500.00 487.5
6 558 6089 Papan (2 x 20) cm Borneo m3 0.0096 2,300,000.00 22,080.00
7 558 7119 Cat Meni Besi kg 0.25 35,000.00 8,750.00
8 558 8103 Seng Plat BJLS 30 L=0,45 m m2 0.5 55,000.00 27,500.00
48,992.00 58,817.50
Upah Bahan
Pasang Lantai Keramik (40 x 40) cm Putih m2
1 640 201 Pekerja oh 0.6 65,000.00 39,000.00
2 640 206 Mandor oh 0.03 95,000.00 2,850.00
4 640 243 Tukang Batu oh 0.3 85,000.00 25,500.00
5 640 1102 Semen PC kg 9.8 1,466.25 14,369.25
6 640 1104 Semen Warna kg 1.3 1,875.00 2,437.50
7 640 1252 Pasir Pasang m3 0.0215 170,000.00 3,655.00
8 640 9228 Keramik Lantai 40 x 40 cm Putih m2 6.93 53,650.00 371,794.50
70,200.00 392,256.25
Upah Bahan
Pengecatan Permukaan Baja dengan Cat Meni Besi (m2)
1 675 201 Pekerja oh 0.02 65,000.00 1,300.00
2 675 206 Mandor oh 0.01 95,000.00 950
3 675 213 Kepala Tukang Cat oh 0.02 95,000.00 1,900.00
4 675 248 Tukang Cat oh 0.2 85,000.00 17,000.00
5 675 7119 Cat Meni Besi kg 0.1 35,000.00 3,500.00
6
675 7144 Kapur Sirih kg 0.01 5,411.13 54.11
Jumlah 21,150.00 3,554.11
Upah Bahan
Jaring Kawat Baja/Wiremesh (kg) SNI 7394-2008-03
1 704 201 Pekerja oh 0.025 65,000.00 1,625.00
2 704 206 Mandor oh 0.001 95,000.00 95
4 704 244 Tukang Besi oh 0.025 95,000.00 2,375.00
5 704 2303 Kawat Beton kg 0.05 16,000.00 800
6
704 2617 Wire Mesh kg 1.02 12,412.00 12,660.24
Jumlah 4,285.00 13,460.24
Upah Bahan
Pekerjaan Cat Besi (m2)
1 8005 201 Pekerja oh 0.2 65,000.00 13,000.00
2 8005 248 Tukang Cat oh 0.34 85,000.00 28,900.00
3 8005 7023 Minyak Cat oh 0.75 21,028.71 15,771.53
4 8005 7102 Amplas oh 0.2 11,648.02 2,329.60
5 8005 7107 Cat Besi kg 0.425 112,700.00 47,897.50
6 8005 7119 Cat Meni Besi kg 0.125 35,000.00 4,375.00
7 8005 7146 Kuas bh 0.1 16,221.05 1,622.11
60,001.14 53,894.61
Upah Bahan
Pemasangan Baja Profil WF (kg)
1 216 201 Pekerja oh 0.02 65,000.00 1,300.00
2 216 206 Mandor oh 0 95,000.00 0.95
4 216 244 Tukang Besi oh 0.03 95,000.00 2,850.00
5 216 632 Mesin Las jam 0.022 277,206.11
6 216 2108 Baja Siku kg 1.05 13,003.71 13,653.90
7 216 2316 Kawat Las kg 0.022 27,500.00
4,151.90 13,653.90
Upah Bahan
Pemasangan Baja Canal C (kg)
1 217 201 Pekerja oh 0.02 65,000.00 1,300.00
2 217 206 Mandor oh 0 95,000.00 0.95
4 217 244 Tukang Besi oh 0.03 95,000.00 2,850.00
5 217 632 Mesin Las jam 0.022 277,206.11
6 217 2108 Baja Siku kg kg 1.0500 13,003.71 13,653.90
7 217 2316 Kawat Las 0.0220 27,500.00 605.00
4,151.90 14,258.90
Upah Bahan
Pemasangan Baut Ancor Baja (kg)
1 218 201 Pekerja oh 0.02 65,000.00 1,300.00
2 218 206 Mandor oh 0 95,000.00 0.95
4 218 244 Tukang Besi oh 0.03 95,000.00 2,850.00
5 218 632 Angker Baut 22 mm kg 1 11,052.50 11,052.50
6 218 2408 Baut Segala Ukuran kg 2.04 13,107.50 26,739.30
4,151.90 37,791.80
Upah Bahan
Ikatan Angin/Trekstank (kg)
1 219 201 Pekerja oh 0.02 65,000.00 1,300.00
2 219 206 Mandor oh 0 95,000.00 0.95
4 219 244 Tukang Besi oh 0.03 95,000.00 2,850.00
5 219 632 Mesin Las jam 0.022 277,206.11
6 219 2005 Besi Beton Polos kg 1.05 12,750.00 13,387.50
7 219 2316 Kawat Las kg 0.022 27,500.00 605
4,151.90 13,992.50
Upah Bahan
Memasang plafond gypsum tbl. 9 mm
1 Pekerja oh 0.2 65,000.00 13,000.00
2 Tukang oh 0.05 85,000.00 4,250.00
3 Kepala tukang oh 0.005 95,000.00 475
4 Mandor oh 0.005 95,000.00 475
5 Gypsum board 1200 mm x 2400 mm x 9 mm lbr 0.3646 58,850.00 21,455.73
6 Siku metal furing L.2.5 cm m 4 4,700.00 18,800.00
7 Canal C metal furing C.2 x 3 x 2 cm m 2 9,500.00 19,000.00
8 Gantungan m 3 3,900.00 11,700.00
9 Paku ramset+misiu bh 4 2,700.00 10,800.00
10 Joint Tape @ 75 m roll 0.1429 35,500.00 5,071.43
11 Skrup bh 8 500 4,000.00
12 Jointing Coumpond kg 0.5 5,500.00 2,750.00
18,200.00 93,577.16
Upah Bahan
Memasang List gypsum Profile
1 Pekerja oh 0.06 65,000.00 3,900.00
2 Tukang oh 0.06 85,000.00 5,100.00
3 Kepala tukang oh 0.006 95,000.00 570
4 Mandor oh 0.003 95,000.00 285
5 List Gypsum profil m 1.05 11,500.00 12,075.00
6 Jointing Coumpond kg 0.15 5,500.00 825
9,855.00 12,900.00
Upah Bahan
Memasang Pipa Besi diameter 3" (kg)
Pekerja oh 0.108 65,000.00 7,020.00
Mandor oh 0.0054 95,000.00 513
Kepala Tukang Batu oh 0.0018 95,000.00 171
Tukang Batu oh 0.18 85,000.00 15,300.00
Pipa Besi dia 3" kg 1 8,500.00 8,500.00
Upah Bahan
Konstruksi Ponton (kg)
1 3019 201 Pekerja oh 0.027 65,000.00 1,774.50
2 3019 206 Mandor oh 0.01 95,000.00 950
3 3019 254 Tukang Las oh 0.04 85,000.00 3,400.00
4 3019 2124 Plat Baja kg 1 17,808.16 17,808.16
5 3019 2316 Kawat Las kg 0.12 27,500.00 3,300.00
6 219 632 Mesin Las jam 0.015 277,206.11
Jumlah 6,124.50 21,108.16
No Jenis Bahan/Material Satuan Harga Bahan

Rp
1 Air Kerja m3 210,000.00
2 Acetylin @ 15 kg tabung 201,183.01
3 AC Marine Use (Anti Corrosive MU) kg 596,611.67
4 AF Marine Use (Anti Fouling) liter 566,087.35
5 Angkur diameter 25 mm buah 51,960.71
6 Atap seng gelombang lembar 60,375.00
7 Plat Baja kg 17,808.16
8 Balok Kayu kelas I m3 2,476,923.08
9 Balok Kayu kelas II m3 1,769,230.77
10 Batu Belah 10/15 m3 402,500.00
11 Agregat Pecah Mesin 20-30 mm m3 540,500.00
12 Batu Belah 3/5 m3 450,000.00
13 Batu Pecah 5/7 m3 400,000.00
14 Batu Pengunci 3/5 m3 540,500.00
15 Batu Bata Sedang (21 x 10 x 5) m3 583.5
16 Batu Belah 15/20 m3 402,500.00
17 Besi Beton kg 12,750.00
18 Besi Plat kg 14,305.90
19 Besi Siku L.100.100.10 kg 18,000.00
20 Cat kg 112,700.00
21 Cat Besi kg 112,700.00
22 Cat Tembok kg 40,250.00
23 Cat Kayu kg 46,000.00
24 Cat Meni Besi kg 35,000.00
25 Cleat buah 374,616.63
26 Dolken Kayu dia.8 cm batang 12,000.00
27 Grease kg 97,122.83
28 Geotextile Non Woven m2 54,877.17
29 Karbit kg 23,000.00
30 Kawat Baja/Bendrat kg 16,000.00
31 Kawat Las kg 27,500.00
32 Kayu Kaso kelas II m3 2,300,000.00
33 Kayu kelas III 5/7 m3 2,100,000.00
34 Kayu kelas III m3 2,100,000.00
35 Kapur Sirih kg 5,411.13
36 Koral/Kerikil m3 400,000.00
37 Multiplex 18 mm lembar 230,000.00
40 Minyak Begisting liter 12,500.00
Rp
41 Oli liter 45,652.92
42 Oxsigen tabung 642,000.00
43 Paku kg 32,500.00
44 Paku Seng kg 30,000.00
45 Papan Kau Klas II m3 2,300,000.00
46 Papan Kau Klas III m3 2,100,000.00
47 Pasir Beton m3 370,000.00
48 Pasir Pasang m3 170,000.00
49 Pasir Urug m3 170,000.00
50 Pipa PVC diameter 2" batang 89,601.97
51 Pipa PVC diameter 3/4" batang 66,043.52
52 Premium liter 10,120.00
53 Pipa Baja kg 12,000.00
54 Plat Seng tebal 0,05 cm lebar 0,9 m m' 60,375.00
55 Plywood (t=9mm) lembar 132,250.00
56 Semen PC kg 1,466.25
57 Sirtu m3 250,000.00
58 Solar liter 13,317.11
59 Seng BJLS lembar 55,000.00
60 Splash Guard m2 2,651,995.00
61 Tanah Urug m3 90,000.00
62 Triplek t=4mm lembar 69,000.00
63 Tandon Air PVC V=1,0 M3 bh 1,318,095.55
64 Usuk 4-5/7 (Meranti) m3 4,856,141.50
65 Bolard 25 ton buah 26,215,000.00
66 Bitt 15 ton buah 22,639,274.00
67 Fender Tipe V 250 x 2000L buah 33,063,000.00
68 Besi Canal C/Besi Prifile/Besi Siku kg 13,003.71
69 Alluminium Foil m2 26,750.00
70 Besi Strip kg 13,396.40
71 Besi WF kg 13,733.45
72 Bordes plat kg 13,397.47
73 Hollo 20 x 40 btg 112,350.00
74 Hollo 40 x 40 btg 223,650.00
75 Besi Bulat 1" btg 87,740.00
76 Besi Bulat 1,25" btg 153,010.00
77 Besi Bulat 2" btg 175,230.00
78 Plat Baja Galvanis kg 61,525.00
79 Plat Baja Landasan Guide Roller MB kg 13,733.45
80 Plat Baja Penghubung MB ke Dudukan MB kg 13,733.45
81 Plat Begel t=5mm bh 16,478.00
82 Plat Landas bh 470,415.87
Rp
83 Plat Ponton t=12mm, Marine Plat kg 13,733.45
84 Plat Sambung/Plat Strip 8 mm m' 24,610.00
85 Angkur Besi Siku Ukuran 30 x 30 x 3 mm m' 32,100.00
85 Angkur Besi Siku Ukuran 50 x 50 x 4 mm m' 32,019.75
87 Angkur diameter 16 mm bh 19,344.53
90 wareMesh kg 12,412.00
91 Cat anti karat kg 194,098.00
92 Cat Besi Khusus kg 87,212.49
93 Genteng Metal m2 109,889.00
94 Bubung genteng metal bh 59,385.00
95 Atap Zink Alum m2 98,975.00
96 Gypsuum m2 58,850.00
97 List Gypsuum m' 18,190.00
98 Keramik Lantai 40 x 40 cm m2 53,650.00
99 sekrup segala ukuran bh 428
100 Semen Warna kg 1,875.00
101 Minyak Cat kg 21,028.71
102 Amplas lbr 11,648.02
103 Kuas bh 16,221.05
104 angker baut bh 8,815.73
105 Baut segala ukuran bh 13,107.50
106 Baut sambung bh 153,600.00
107 Baut/Mur Klem 12 mm bh 7,704.00
108 Pipa Bulat 3" btg 210,000.00
109 Pipa Galvanis 3" m' 35,709.00
No Satuan Klasifikasi Harga Upah
Rp
1 Oh Kepala Tukang 95,000.00
2 Oh Kepala Tukang Batu 95,000.00
3 Oh Kepala Tukang Kayu 95,000.00
4 Oh Mandor 95,000.00
5 Oh Operator 95,000.00
6 Oh Pekerja 65,000.00
7 Oh Pembantu Operator 65,000.00
8 Oh Pembantu Surveyor 65,000.00
9 Oh Surveyor 95,000.00
10 Oh Tukang 85,000.00
11 Oh Tukang Aspal 85,000.00
12 Oh Tukang Batu 85,000.00
13 Oh Tukang Besi 95,000.00
14 Oh Tukang Bongkar 85,000.00
15 Oh Tukang Jaga 65,000.00
16 Oh Tukang Kayu 85,000.00
17 Oh Tukang Cat 85,000.00
18 Oh Tukang Pancang 90,000.00
19 Oh Tukang Selam 85,000.00
20 Oh Tukang Las 85,000.00
21 Oh Satpam 65,000.00
22 Oh Tenaga Ahli 150,000.00
23 Oh Asisten Laborat 85,000.00
No Jenis Alat Satuan Biaya Operasional/Sewa
Rp
1 Alat bantu Pemotongan Tiang Pancang ls 39,681.61
2 Alat bantu Pemasangan Geotextile ls 114,327.45
3 Alat Bantu bulan 847,604.81
4 Bar Cutter jam 35,273.62
5 Bar Bender jam 36,841.46
6 Buldozer jam 318,127.22
7 Excavator jam 485,614.15
8 Compressor jam 148,459.18
9 Concrete mixer jam 185,573.98
10 Concrete vibrator jam 190,776.99
11 Crawel Crane jam 521,965.84
12 Dumptruck 3,5 ton jam 208,120.35
13 Generator set (jam) jam 272,850.00
14 Vibrator Roller jam 706,567.01
15 Mesin Las Karbit jam 296,918.37
16 Mesin Las 40 Amp jam 277,206.11
17 Ponton Pancang jam 1,800,000.00
18 Ponton transport jam 1,387,469.00
19 DieselHammer jam 468,265.00
20 Theodolit jam 111,141.51
21 Waterpass jam 24,558.20
22 Alat Bantu ls 847,604.81
23 Pompa Air (/jam) jam 55,498.76
No. URAIAN PEKERJAAN SATUAN VOLUME (REV) HARGA SATUAN Rp JUMLAH HARGA Rp
1 2 3 5 6
1 Papan nama proyek buah 1 700,905.50 700,905.50
2 Pembersihan lokasi pekerjaan Is 1 45,758,146.03 45,758,146.03
3 Penerangan lokasi pekerjaan dan keamanan Is 1 30,219,607.74 30,219,607.74
4 Pagar pengaman lokasi proyek Is 1 313,530.13 313,530.13
5 Pengukuran dan pemasangan titik tetap Is 1 5,358,826.50 5,358,826.50
6 Kantor Lapangan m2 12 2,203,426.50 26,441,118.00
7 Air kerja dan P3K Is 1 25,995,794.31 25,995,794.31
8 Mobilisasi dan demobilisasi Is 1 500,000,000.00 500,000,000.00
JUMLAH I 634,787,928.20
II. PEKERJAAN PERLUASAN DERMAGA RUANG TUNGGU PENUMPANG DOMESTIK (20 ,7 X 8)M2
1 Pengadaan Tiang Pancang Baja dia 406,4 mm kg 142,506.00 20,120.00 2,867,220,720.00
2 Penyambungan tiang pancang buah 84 599,766.27 50,380,366.68
3 Pengangkutan tiang pancang ke titik pancang m 1,218.00 144,513.15 176,017,019.14
4 Pembuatan sepatu tiang pancang buah 21 1,872,306.14 39,318,428.89
5 Pemancangan tiang tegak m 1,218.00 570,884.59 695,337,429.75
6 Pemotongan tiang pancang buah 21 571,241.61 11,996,073.77
7 PDA test ls 2 17,200,000.00 34,400,000.00
8 Pengecatan tiang 12 m sisi atas m2 321.26 210,066.07 67,485,758.11
JUMLAH II.A 3,942,155,796.33
B. PEKERJAAN KONSTRUKSI BETON 20,70 x 8,00 M2
1 Pembuatan poer beton m3 21 6,094,258.70 127,979,432.70
2 Tulangan steak untuk tiang pancang buah 21 1,177,000.00 24,717,000.00
3 Lantai beton m3 41.4 6,948,912.56 287,684,979.98
4 Balok Beton m3 16.55 6,302,118.55 104,278,634.80
5 Beton isi tiang m3 10.87 3,716,257.71 40,393,067.28
6 Selimut tiang dengan Splashguard m2 107.09 3,819,024.31 408,966,175.91
7 Tes beton material ls 1 12,327,330.90 12,327,330.90
8 Perancah Kerja m2 165.84 1,344,334.04 222,944,357.19
JUMLAH II.B 1,229,290,978.77
C. PEKERJAAN ARSITEKTURAL
1 LANTAI (8.00 x 20.70 M2)
a. Lantai keramik pada bangunan struktur dermaga ruang tunggu penumpang m2 165.84 462,456.25 76,693,744.50
b. Learn concrete tebal 5cm pada dermaga ruang tunggu m2 165.84 1,513,594.00 251,014,428.96
c. Floor Hardener diatas lantai beton dermaga ruang tunggu m2 165.84 55,101.00 9,137,949.84
d. Finishing plesteran aci (dudukan aluminiun ) m2 8.4 50,411.56 423,457.10
e. Finishing plesteran aci kolom (dudukan kusen aluminiun) m2 3.6 50,411.56 181,481.62
f. Ring balk beton 15 x20 (dudukan rangka aluminium) m3 0.63 4,550,000.00 2,866,500.00
g. Kolom praktis beton 15 x 15 cm m3 0.14 4,550,000.00 637,000.00
2 ATAP BETON (8.50 x 21.50 M2)
a. Pipa PVC Ø 3" dan asesoris m 21 105,066.00 2,206,386.00
b. Plat dak beton t = 150 mm m3 24.21 6,948,912.56 168,208,851.88
c. Balok beton ( 150 x 300) mm ( 200 x 400) m3 3.08 6,302,118.55 19,426,280.43
d. Lisplank beton 150 x 1000 mm m3 1.29 4,750,000.00 6,127,500.00
3 PLAFOND
a. Rangka plafon (besi hollow) m2 189 64,300.00 12,152,700.00
b. Plafon GRC m2 189 47,477.16 8,973,182.81
c. List Plafon m* 39 22,755.00 887,445.00
4 RAILING
a. Tipe R2 unit 13 2,800,000.00 473,200,000.00
b. Tipe R3 unit 1 1,250,000.00 1,250,000.00
5 JENDELA DAN LOUVRE
a. Kusen Jendela Akrilik & Laouvre Aluminium
b. ukuran 5m unit 5 1,750,000.00 43,750,000.00
c. ukuran 4m unit 8 1,750,000.00 112,000,000.00
JUMLAH II.C 1,189,136,908.15
1 2 3 5 6
III. PEKERJAAN KONSTRUKSI PONTON 2 (UNIT) - (7.76 M x 19.76X M x 2.25 M) & 1 (UNIT) - ( 3.76 M x 5.76 M x 2.00 M)
1 Pengadaan Tiang Pancang Baja Dia. 457,20 mm - Tbl. 12 mm kg 366,643.20 20,120.00 7,376,861,184.00
2 Pengangkutan tiang pancang ke titik pancang m 2,552.00 144,513.15 368,797,563.90
4 Pemancangan tiang tegak m 2,552.00 570,884.59 1,456,897,471.86
6 PDA test ls 7 17,200,000.00 120,400,000.00
8 Pekerjaan Penurunan dan Pemasangan Girder Ponton Pipa Dia. 457,20 mm kg 29,779.20 4,750.00 141,451,200.00
9 Trekstang pengaman ponton bh 6 1,750,000.00 10,500,000.00
10 Pengecatan finishing marine cat pek. kupingan ponton, dudukan fender, m2 387.2 113,895.74 44,100,431.11
Ramdoor kanopi, gerder dan trestang
JUMLAH III.A 9,785,684,592.54
B. PEKERJAAN PEMBUATAN PONTON 2 (UNIT) - (7.76 M x 19.76X M x 2.25 M) & 1 (UNIT) - (3.76 M x 5.76 M x 2.00 M)
1 Plat 10 MM kg 96,927.88 31,400.00 3,043,535,275.00
2 Plat 8 MM kg 11,121.88 31,400.00 349,227,032.00
3 Siku 10 X 10 X 100 kg 4,233.60 31,400.00 132,935,040.00
4 Siku 75 X 75 X 6 kg 15,750.88 31,400.00 494,577,475.00
5 UNP 300 kg 11,587.40 31,400.00 363,844,360.00
6 UNP 200 kg 2,000.00 31,400.00 62,800,000.00
7 Sand Blasting dan Pengecatan Epoxy 300 Mikron M2 7,081.08 300,000.00 2,124,324,450.00
8 Cathodic Protection kg 2,000.00 115,000.00 230,000,000.00
JUMLAH III.B 6,801,243,632.00
C. PEKERJAAN ATAP PONTON DAN RELLING PAGAR [2x(20 x 8 ) M2] , [1x(6 x 4) M2], ATAP RAM [2x(15 X 4) M2]
1 Pekerjaan Rangka Atap Pipa dia 15 cm,tebal 7 mm kg 27,388.08 31,504.00 862,834,072.32
2 Pekerjaan Rangka Atap Gording Pipa dia 7,5 cm,tebal 4 mm kg 8,619.55 31,504.00 271,550,303.20
3 Pekerjaan Angkur Bolt diameter 12 mm bh 258.78 16,500.00 4,269,870.00
4 Pekerjaan Base Plat kg 424.03 41,943.70 17,785,387.11
5 Pekerjaan Penutup :
a. Zink Allum m2 566.09 73,772.50 41,761,874.53
b. GlassWall m2 566.09 51,545.00 29,179,109.05
c. Alluminium Poil m2 566.09 43,322.50 24,524,434.03
d.Ramp Waremesh m2 566.09 17,745.24 10,045,402.91
6 Pekerjaaan Reling Besi Hollo 4 x 2 cm m' 281.7 57,500.00 16,197,750.00
7 Pekerjaan Pengecatan m2 982.23 113,895.74 111,871,814.17
JUMLAH III.D 1,390,020,017.32
1 Tangga Akses ponton ke kapal (Greeting) kg 2,280.35 24,509.33 55,889,850.48
2 Tangga Akses ruang tunggu ke ponton (Ram) kg 1,092.00 24,509.33 26,764,188.27
3 Ramdor antara jembatan ke dermaga kg 582.5 24,509.33 14,276,684.68
4 Pengecatan finishing struktur baja WF m2 44.14 113,895.74 5,027,358.03
JUMLAH III.C 101,958,081.46
1 Pengadaan dan transportasi fender HA 200 H-CV4 buah 40 25,000,000.00 1,000,000,000.00
2 Pengadaan dan Pemasangan,engsel/sendi Rol Ponton Ø 3" kg 3,751.76 24,509.33 91,953,123.62
3 Pemasangan Fender bh 16 1,348,330.09 21,573,281.50
4 Pekerjaan Dudukan Fender
a. Besi siku L. 100 100 10 kg 6,624.96 18,000.00 119,249,280.00
b. Plat Tebal 12 mm,4' x 8' = 280 kg kg 30,000.00 14,305.90 429,177,000.00
c. Lantai keramik pada bangunan struktur ponton m2 160 462,456.25 73,993,000.00
5 Pengecatan anti korosi struktur baja dan railing Is 1 46,100,000.00 46,100,000.00
6 Pengecatan Kolom m2 3.6 113,895.74 410,024.67
7 Pengecatan Tanggulan m2 10.5 113,895.74 1,195,905.29
8 Sealant /gasket area diletasi (lantai) m2 4.2 55,000.00 231,000.00
9 Dinding alumunium area diletasi m2 0.84 74,500.00
10 Dokumentasi dan administrasi pelaporan Is 1 6,377,200.00 6,377,200.00
11 Laporan Akhir / Asbuilt Drawing Is 1 6,377,200.00 6,377,200.00
JUMLAH III.E 1,796,699,595.08
IV. BANGUNAN PENGHUBUNG R.TUNGGU KE DERMAGA PONTON (DOMESIK & INTER NASIONAL ) - 2 x (8x4 M2)
1 Pengadaan Tiang Pancang Baja dia 406,4 mm kg 81,432.00 20,120.00 1,638,411,840.00
3 Pengangkutan tiang pancang ke titik pancang m 696 144,513.15 100,581,153.79
5 Pemancangan tiang tegak m 696 570,884.59 397,335,674.14
7 PDA test ls 2 17,200,000.00 34,400,000.00
JUMLAH IV.A 2,501,098,269.85
1 2 3 5 6

3 Lantai beton m3 11.8 6,948,912.56 81,997,168.21
4 Balok Beton m3 10.08 6,302,118.55 63,525,354.98
5 Beton isi tiang m3 3.88 3,716,257.71 14,419,079.91
7 Perancah Kerja m2 64 1,344,334.04 86,037,378.56
8 Lantai keramik pada lantai bangunan struktur dermaga penghubung m2 64 462,456.25 29,597,200.00
9 Learn concrete tebal 5cm pada dermaga ruang tunggu m2 64 1,513,594.00 96,870,016.00
10 Floor Hardener diatas lantai beton dermaga ruang tunggu m2 64 55,101.00 3,526,464.00
11 Finishing plesteran aci (dudukan aluminiun ) m2 8.4 50,411.56 423,457.10
12 Finishing plesteran aci kolom (dudukan kusen aluminiun) m2 3.6 50,411.56 181,481.62
13 Ring balk beton 15 x20 (dudukan rangka aluminium) m3 0.63 4,550,000.00 2,866,500.00
14 Kolom praktis beton 15 x 15 cm m3 0.14 4,550,000.00 637,000.00
JUMLAH IV.B 479,663,535.68
V. BANGUNAN PENGHUBUNG R.TUNGGU KE DERMAGA PONTON (SPEEDBOAT) - 1 x (8x2 M2)
1 Pengadaan Tiang Pancang Baja dia 406,4 mm kg 20,358.00 20,120.00 409,602,960.00
3 Pengangkutan tiang pancang ke titik pancang m 174 144,513.15 25,145,288.45
5 Pemancangan tiang tegak m 174 570,884.59 99,333,918.54
7 PDA test ls 1 17,200,000.00 17,200,000.00
JUMLAH V.A 633,874,567.46
3 Lantai beton m3 2.95 6,948,912.56 20,499,292.05
4 Balok Beton m3 2.52 6,302,118.55 15,881,338.75
5 Beton isi tiang m3 1.18 3,716,257.71 4,385,184.10
7 Perancah Kerja m2 16 1,344,334.04 21,509,344.64
8 Lantai keramik pada lantai bangunan struktur dermaga penghubung m2 16 462,456.25 7,399,300.00
9 Learn concrete tebal 5cm pada dermaga ruang tunggu m2 16 1,513,594.00 24,217,504.00
10 Floor Hardener diatas lantai beton dermaga ruang tunggu m2 16 55,101.00 881,616.00
11 Finishing plesteran aci (dudukan aluminiun ) m2 4.2 50,411.56 211,728.55
12 Finishing plesteran aci kolom (dudukan kusen aluminiun) m2 1.8 50,411.56
13 Ring balk beton 15 x20 (dudukan rangka aluminium) m3 0.43 4,550,000.00 1,956,500.00
14 Kolom praktis beton 15 x 15 cm m3 0.04 4,550,000.00 182,000.00
JUMLAH V.B 131,355,655.89
VI PEKERJAAN REHABILITASI ASESORIS KORIDOR PENUMPANG EKSISTING
1 Pek. Pile cape ls 1 7,500,000.00 7,500,000.00
2 Pek. Lantai Causeway m2 348.5 2,500,000.00 871,250,000.00
3 Pek. Bongkaran Rangka atap plafond dan plafond gypsuum m2 3,407.00 65,000.00 221,455,000.00
4 Pek. Pengecatan rangka atap koridor penumpang m2 3,407.00 113,895.74 388,042,791.29
5 Pek. Lantai keramik 40 X 40 cm m2 15 155,000.00 2,325,000.00
6 Pek. Dudukan beton tiang tralis pagar galvanis (Koridor penumpang) m' 65 95,000.00 6,175,000.00
7 Pek. Reling Galvanis koridor penumpang m' 65 350,000.00 22,750,000.00
8 Pek. Reling Galvanis berkarat koridor penumpang (Perbaikan) m' 1,757.00 95,000.00 166,915,000.00
9 Pek. Dinding sekatan atas koridor penumpang (Rangka alum+akrilik) Pek. Perbaikan Splash
m' m2Guard
97.60 255,000.00 24,888,000.00
10 17.22 3,819,024.31 65,762,682.05
JUMLAH VI 1,777,063,473.34
No URAIAN PEKERJAAN
II. PEKERJAAN PERLUASAN DERMAGA RUANG TUNGGU PENUMPANG DOMESTIK (20,7 X 8)M2
B. PEKERJAAN KONSTRUKSI BETON 20,70 x 8,00 M2
C. PEKERJAAN ARSITEKTURAL
III. PEKERJAAN KONSTRUKSI PONTON 2 (UNIT) - (7.76 M x 19.76X M x 2.25 M) & 1 (UNIT) - (3.76 M x 5.76 M x 2.00 M)
B. PEKERJAAN PEMBUATAN PONTON 2 (UNIT) - (7.76 M x 19.76X M x 2.25 M) & 1 (UNIT) - (3.76 M x 5.76 M x 2.00 M)
C. PEKERJAAN ATAP PONTON DAN RELLING PAGAR [2x(20 x 8 ) M2] , [1x(6 x 4) M2], ATAP RAM [2x(15 X 4) M2]
IV. BANGUNAN PENGHUBUNG R.TUNGGU KE DERMAGA PONTON (DOMESIK & INTERNASIONAL ) - 2 x (8x4 M2)
V. BANGUNAN PENGHUBUNG R.TUNGGU KE DERMAGA PONTON (SPEEDBOAT) - 1 x (8x2 M2)
VI PEKERJAAN REHABILITASI ASESORIS KORIDOR PENUMPANG EKSISTING
KEGIATAN FISIK
SUB TOTAL
PPN 10%
SUB TOTAL :
PEMBULATAN
Terbilang : Tiga Puluh Lima Milyar Enam Ratus Tiga Puluh Tiga Juta Rupiah
No Uraian Pekerjaan Lebar Panjang Tinggi Jumlah Pengurangan Diameter An

Volume Baja Tulangan
RUANG TUNGGU PENUMPANG DOMESTIK ( 8 x 20,7 ) m2

I PKERJAAN STRKTUR
Balok 0.3 118.1 0.5 0,30 x 0,5 x 118,10
Pile cape 1 1 1 21 (1 x 1 x 1) x 21
Plat Lantai 8 20.7 0.25 10.33 (8 x 20,7 x 0,25)-10,333
Diameter
Beton Pengisi Tiang 0.406 2.5 21 3,14/4*0,406*0,406*2,5*21
II PEKERJAAN PEMBESIAN STRUKTUR Berat besi/12m

Besi Balok Ø 19 (26,76 kg/12 m) 0.3 8 0.5 6 26.76 19 (6 x 8 x 7 /12)26,76
0.3 20.7 0.5 6 26.76 19 (6 x 20,7 x 3 /12)26,76
0.3 1.5 0.5 42 26.76 19 (1,5 x 42/12)26,76
Besi Balok ø 16 0.3 8 0.5 2 18.96 16 (2 x 8 x 7/12)18,96

0.3 20.7 0.5 2 18.96 16 (2 x 20,7 x 3/12)18,96
Besi Sengkang ø 13 0.3 8 0.5 373.33 12.48 13 (1,7 x 373,33/12)12,48

0.3 20.7 0.5 414 12.48 13 (1,7 x 414/12)12,48
Besi Pilecape 1 1 1 21 26.76 19 2(4,1 x 11/12)26,76*21
Plat lantai 8 20.7 0.25 1 12.48 13 (8/0,15*20,7/12*12,48)2

(20,7/0,15*8/12*12,48)2
III PEKERJAAN PIPA TIANG BAJA Tebal
Pipa baja Ø 40,6 cm 58 21 0.012 0.406 (58,00 x 21,00) x 117
(Berat Pipa baja Ø 40,6 cm = 1
IV PEKERJAAN RELLING
Relling pagar
V PEKERJAAN ATAP BETON

Plat beton 8.5 21.5 0.15 3.206 8,5 x 21,5 x 0,15
Balok 0.15 68.5 0.3 0,15 x 0,3 x 68,5
0.2 55.5 0.4 0,2 x 0,4 x 55,5
Lisplang Beton 0.1 21.5 0.6 0,1 x 0,6 x 21,5
Besi Ø 12 - 0,125 (pelat dak) 8.5 21.5 0.15 1 10.66 (8,5/0,125*21,5/12*10,66)2
(21,5/0,125*8,5/12*10,66)2
Besi Ø 12 - 0,125 (lisplang dak) 0.6 21.5 0.15 1 10.66 (0,6/0,125*21,5/12*10,66)2
(21,5/0,125*0,6/12*10,66)2
Besi Balok Ø 13 0.2 55.5 0.4 12.48 6 x 55,5/12 x 12,48
Besi Balok Ø 12 0.15 68.5 0.3 10.66 4 x 68,5/12 x 10,66
Besi Balok Ø 10 124 7.4 4 x 124/12 x 7,40

RAMDOR FIX DOMESTIK/INTERNASIONAL (4 x 8) m2

I PKERJAAN STRKTUR
Balok 0.3 28 0.6 0,30 x 0,6 x 118,10
Pile cape 1 1 1 6 (1 x 1 x 1) x 21
Plat Lantai 4 8 0.25 1 2.1 (8 x 20,7 x 0,25)-2,10
Diameter
Beton Pengisi Tiang 0.406 2.5 6 3,14/4*0,406*0,406*2,5*6

Besi Balok ø 16 0.3 28 0.6 8 18.96 16 (8 x 28/12)18,96
Besi Pilecape 1 1 1 6 26.76 19 2(4,1 x 11/12)26,76*6

Plat lantai 4 8 0.25 1 12.48 13 (4/0,15*8/12*12,48)2
(8/0,15*4/12*12,48)2
III PEKERJAAN PIPA BAJA TIANG Tebal
Pipa baja Ø 40,6 cm (dermaga fix) 58 6 0.012 0.406 (58,00 x 6) x 117
Pipa baja Ø 45,7 cm (tiang pancang ponton) 58 16 0.012 0.406 (58,00 x 16) x 132
58 2 0.012 0.406 (58,00 x 2) x 132
Pipa baja Ø 45,7 cm (pengaku ponton) 102.8 1 0.012 0.406 (102.8 x 1,00) x 132
Relling pagar Berat baja/12m
V PEKERJAAN wf 15 (Jembatan ram)
Baja wf 150 x 75 x 5 x 7 mm ( tangga ram) 27 1 168 2,25 x 168
RAMDOR FIX SPEEDBOAT (2 x 8) m2

I PKERJAAN STRKTUR
Balok 0.3 14 0.6 0,30 x 0,6 x 14
Pile cape 1 1 1 3 (1 x 1 x 1) x 3
Plat Lantai 2 8 0.25 1 1.05 (8 x 2 x 0,25)-1,05
Diameter
Beton Pengisi Tiang 0.5 2 3 3,14/4*0,5*0,5*2*3
Besi stek isisn tiang Ø19 0.5 4.7 8 26.76 (8 x 4,7/12)26,76*3
Besi Balok ø 16 0.3 14 0.6 8 16 (8 x 14/12)18,96
Besi Pilecape 0.8 0.8 1 3 26.76 19 2(3,9 x 11/12)26,76*3

Plat lantai 2 8 0.25 1 12.48 13 (2/0,15*8/12*12,48)2
(8/0,15*4/12*12,48)2

III PEKERJAAN PIPA BAJA TIANG Tebal
Pipa baja Ø 40,6 cm (dermaga fix) 58 3 0.01 0.406 (58,00 x 3,00) x 117
Pipa baja Ø 45,7 cm (tiang pancang ponton) 58 8 0.01 0.406 (58,00 x 8,00) x 132
Pipa baja Ø 45,7 cm (pengaku ponton) 20 1 0.01 0.406 (20,00 x 1,00) x 132
Relling pagar
V PEKERJAAN wf 15 (Jembatan ram) Berat baja/12m
Baja wf 150 x 75 x 5 x 7 mm ( tangga ram) 24 1 168 2 x 168
QTY
b 10% x a
c a+b
d
VOLUME
12
1
256,396.80
1,856.00
32
1,856.00
128
32
551.03
35.15
35.15
387.2
123,362.75
17,693.90
5,367.60
15,910.46
17,381.10
6,000.00
9,285.79
3,000.00
27,388.08
8,619.55
258.78
424.03
566.09
566.09
566.09
566.09
281.7
982.23
2,280.35
1,092.00
582.5
44.14
36
3,751.76
36
664.96
3,000.00
160
1
3.6
10.5
4.2
0.84
1
1
190,008.00
1,624.00
28
1,624.00
112
28
2
428.35
142.78
32
32
35.8
20.52
17.75
1
64
64
64
64
8.4
3.6
0.63
0.14
1
348.5
3,407.00
3,407.00
15
65
65
1,757.00
97.60
17.22
71,280.00
600
10
600
40
10
152.98
85.41
10
10
2
Jumlah
Alat
107,250.00
7,885.00
2,660.00
23,375.00
543,978.75
314,408.85
184,482.00
45,150.00
1,229,189.60
Jumlah
Alat
42,900.00
3,135.00
3,135.00
28,050.00
84,000.00
13,000.00
2,500.00
34,500.00
46,287.50
24,000.00
281,507.50
Jumlah
Alat
65,000.00
63,750.00
2,850.00
148,459.18 148,459.18
185,573.98 185,573.98
190,776.99 190,776.99
-
1,229,189.60
-
281,507.50
317.31 13,453.63
525,127.46 2,180,560.88
Jumlah
Alat
42,900.00
3,135.00
3,135.00
28,050.00
84,000.00
13,000.00
2,500.00
31,846.15
46,287.50
24,000.00
278,853.65
Jumlah
Alat
656,012.69 2,053,596.19
54,259.39 2,300,570.38
1,275,565.37
710,272.08 5,629,731.94
Jumlah
Alat
656,012.69 2,053,596.19
54,259.39 2,300,570.38
1,519,128.05
710,272.08 5,873,294.62
Jumlah
Alat
656,012.69 2,053,596.19
54,259.39 2,300,570.38
1,740,092.13
710,272.08 6,094,258.70
Jumlah
Alat
656,012.69 2,053,596.19
54,259.39 2,300,570.38
1,434,141.86
710,272.08 5,788,308.43
Jumlah
Alat
656,012.69 2,053,596.19
63,461.28 2,690,725.60
1,557,796.76
719,473.97 6,302,118.55
Jumlah
Alat
42,900.00
3,135.00
3,135.00
28,050.00
84,000.00
13,000.00
2,500.00
26,538.46
46,287.50
72,000.00
321,545.96
Jumlah
Alat
656,012.69 2,053,596.19
72,980.47 3,094,334.44
1,800,981.93
728,993.16 6,948,912.56
Jumlah
Alat
10,138.89
49,252.17
20,812.50
49,252.17
30,416.67
130,200.00
3,467.69
- 293,540.09
Jumlah
Alat
33,800.00
2,470.00
2,470.00
22,100.00
90,300.00
9,750.00
1,250.00
162,140.00
Jumlah
Alat
656012.69 2,053,596.19
112,050.75
656,012.69 2,165,646.94
Jumlah
Alat
13,000.00
1,900.00
17,000.00
272,850.00 272,850.00
277,208.11 277,208.11
-
-
550,058.11 581,958.11
208,504.93
Jumlah
Alat
48,750.00
2,375.00
- 51,125.00
Jumlah
Alat
1,300.00
108,000.00
20,360.14 20,360.14
7,300.00 7,300.00
64,000.00 64,000.00
73,482.97 73,482.97
165,143.11 274,443.11
Jumlah
Alat
1,950.00
850
475
189.75
12,000.00 12,000.00
12,000.00 15,464.75
Jumlah
Alat
1,300.00
17,100.00
60,364.89
847,604.81 847,604.81
847,604.81 926,369.70
Jumlah
Alat
1,495.00
475
5,950.00
2,889.00
1,000.00
- 11,809.00
Jumlah
Alat
282,750.00
2,660.00
20,947.50
26,125.00
9,975.00
7,837.50
99,750.00
70,125.00
543,978.75
419,211.80
184,482.00
2,008,125.00
48,750.00
36,000.00
84,000.00
92,884.62
394,562.50
165,312.50
7,500.00
4,504,977.17
Jumlah
Alat
65,000.00
532
55,498.76 55,498.76
11,009.45
26,634.22
14,630.86
- 173,305.30
Jumlah
Alat
119,255,000.00
80,500,276.00
662,200,000.00 662,200,000.00
861,955,276.00
Jumlah
Alat
97,500.00
63,750.00
7,600.00
7,600.00
255,300.00
31,218.05
169,964.95
632,933.01
Jumlah
Alat
97,500.00
7,125.00
5,700.00
51,000.00
391,488.75
442,750.00
72,590.00
1,068,153.75
Jumlah
Alat
19,500.00
1,425.00
1,425.00
1,275.00
14,990.94
3,400.00
42,015.94
Jumlah
Alat
3,250.00
285
66,043.52
69,578.52
Jumlah
Alat
656012.69 2,053,596.19
74,567.00 3,161,602.57
1,118,984.76
730,579.69 6,334,183.52
Jumlah
Alat
73,500.00
84,525.00
19,500.00
69,000.00
24,633.00
9,990.00
16,200.00
1,487.50
85,000.00
85,000.00
136,500.00
95,570.00
700,905.50
Jumlah
Alat
26,000.00
1,900.00
1,900.00
17,000.00
3,665.63
4,864.50
1,850.00
1,950.00
15,000.00
151,200.00
15,750.00
72,450.00
313,530.13
Jumlah
Alat
390,000.00
28,500.00
42,500.00
4,750.00
501,584.00
206,090.00
340,170.00
1,513,594.00
Jumlah
Alat
390,000.00
28,500.00
42,500.00
4,750.00
501,584.00
301,058.50
340,170.00
1,608,562.50
Jumlah
Alat
28,886.00
9,443.50
5,417.75
1,251.00
92,190.00
75,900.00
60,500.00
80,428.13
354,016.38
Jumlah
Alat
37,774.00
9,443.50
350,070.00
2,293.50
1,426.75
33,000.00
1,769,418.75
2,203,426.50
Jumlah
Alat
741
969
104.5
275.5
847,604.81 847,604.81
14,625.00
109,200.00
103,500.00
9,130.58
847,604.81 1,086,150.39
Jumlah
Alat
637
57
95
833
13,387.50
240
155.2 155.2
162.1 162.1
317.3 15,566.80
Jumlah
Alat
3,900.00
4,250.00
475
285
27,048.00
81.17
36,039.17
Jumlah
Alat
2,185.00
34,155.00
114,327.45 114,327.45
54,877.17
114,327.45 205,544.62
Jumlah
Alat
19,500.00
950
1,590.64 1,590.64
17,664.18 17,664.18
300,000.00
19,254.81 339,704.82
Jumlah
Alat
39,975.00
31,866.50
7,391.00
5,586.00
74,229.59 74,229.59
92,786.99 92,786.99
95,388.50 95,388.49
847,604.81 847,604.81
605,561.25
302,680.00
179,820.00
3,085,500.00
181,350.00
70,400.00
1,354,080.00
1,283,400.00
45,150.00
113,219.24
1,110,009.89 8,415,988.87
Jumlah
Alat
95,000.00
130,000.00
2,609,829.20 2,609,829.20
194,245.66
228,264.60
3,329,277.50
2,609,829.20 6,586,616.96
Jumlah
Alat
1,109,250.00
172,500.00
172,500.00
6,937,345.00 6,937,345.00
194,245.66
228,264.58
2,663,421.80
6,937,345.00 11,477,527.04
Jumlah
Alat
20,878.63 52,692.94
55,498.76 91,820.22
76,377.39 144,513.15
Jumlah
Alat
195,000.00
95,000.00
130,000.00
2,341,325.00 2,341,325.00
46,000.00
182,611.68
2,663,422.00
2,341,325.00 5,653,358.68
Jumlah
Alat
190,000.00
650,000.00
90,000.00
9,000,000.00 9,000,000.00
46,000.00
182,611.68
1,331,711.00
9,000,000.00 11,490,322.68
Jumlah
Alat
65,000.00
19,000.00
42,500.00
341,062.50 341,062.50
346,507.64 346,507.64
572,236.00
165,000.00
321,000.00
687,570.14 1,872,306.14
Jumlah
Alat
77,966.12 188,256.84
299,700.00 382,627.75
377,666.12 570,884.59
Jumlah
Alat
97,633.25 235,745.06
375,300.00 479,146.46
472,933.25 714,891.51
Jumlah
Alat
13,000.00
1,900.00
17,000.00
272,850.00 272,850.00
277,208.11 277,208.11
17,808.16
550,058.11 599,766.27
Jumlah
Alat
65,000.00
42,500.00
296,918.37
34,686.73 34,686.73
39,681.61 39,681.61
60,354.90
32,100.00
74,368.34 571,241.61
Jumlah
Alat
9,750.00
2,375.00
760
21,250.00
119,322.33
56,608.74
210,066.07
Jumlah
Alat
32,500.00
475.00
21,250.00
847,604.81 847,604.81
2,917,194.50
847,604.81 3,819,024.31
Jumlah
Alat
107,250.00
7,885.00
2,660.00
23,375.00
708,198.75
294,032.00
172,568.00
45,150.00
231,967.48 231,967.48
238,471.24 238,471.24
185,573.98 185,573.98
656,012.69 2,017,131.44
Jumlah
Alat
107,250.00
7,885.00
2,660.00
23,375.00
605,561.25
209,864.00
179,968.00
45,150.00
231,967.48 231,967.48
238,471.24 238,471.24
185,573.98 185,573.98
656,012.69 1,837,725.94
Jumlah
Alat
32,500.00
2,375.00
850
17,808.16
2,750.00
- 56,283.16
Jumlah
Alat
65,000.00
9,500.00
47,500.00
1,712,348.00
1,231,276.38
650,633.33
- 3,716,257.71
Jumlah
Alat
65,000.00
850
9,500.00
97,022.14 97,022.14
51,000.00
132,840.00
6,875.00
97,022.14 363,087.14
Jumlah
Alat
130,000.00
42,500.00
9,500.00
110,882.44 110,882.44
847,604.81 847,604.81
415,685.68
33,063,000.00
958,487.25 34,619,172.93
Jumlah
Alat
130,000.00
42,500.00
9,500.00
110,882.44 110,882.44
847,604.81 847,604.81
207,842.84
33,063,000.00
958,487.25 34,411,330.09
Jumlah
Alat
130,000.00
42,500.00
9,500.00
110,882.44 110,882.44
847,604.81 847,604.81
207,842.84
26,215,000.00
958,487.25 27,563,330.09
Jumlah
Alat
130,000.00
42,500.00
9,500.00
110,882.44 110,882.44
847,604.81 847,604.81
207,842.84
22,639,274.00
958,487.25 23,987,604.09
Jumlah
Alat
130,000.00
42,500.00
9,500.00
374,616.63
- 556,616.63
Jumlah
Alat
1,177,000.00
-
-
-
- 1,177,000.00
Jumlah
Alat
10,835.50
9,500.00
15,836.50
65,000.00
95,000.00
14,169.50
555,707.55 555,707.55
122,791.00 122,791.00
1,355.25
115,000.00
66,570.00
678,498.55 1,071,765.30
5,358,826.50
Jumlah
Alat
200
500
-
5,500.00
-
1,500.00
- -
12,000.00
420
20,120.00
Jumlah
Alat
95,000.00
190,000.00
65,000.00
1,040,601.75 1,040,601.75
2,428,070.75 2,428,070.75
54,783.50
2,663,422.00
3,468,672.50 6,536,878.00
45,758,146.03
Jumlah
Alat
1,605,000.00
481,500.00
428,000.00
642,000.00
1,605,000.00
385,200.00
535,000.00
695,500.00
- 6,377,200.00
Jumlah
Alat
156,000.00
203,456.14
1,527.96
14,980.00
26,964.00
- 402,928.10
30,219,607.74
Jumlah
Alat
17,200,000.00
17,200,000.00
Jumlah
Alat
455,000.00
595,000.00
1,050,000.00
3,745,000.00
3,745.00
5,350,000.00
219,937.50
135,125.00
92,500.00
681,023.40
12,327,330.90
Jumlah
Alat
115,000,000.00
96,330,900.00
345,648,600.00
556,979,500.00
Jumlah
Alat
19,500.00
1,425.00
1,425.00
12,750.00
11,401.56
3,910.00
50,411.56
Jumlah
Alat
19,500.00
1,425.00
1,425.00
12,750.00
7,601.04
4,420.00
47,121.04
Jumlah
Alat
6,500.00
475
950
8,500.00
4,875.00
27,600.00
48,900.00
Jumlah
Alat
1,300.00
237.5
598.5
5,355.00
47,610.00
55,101.00
Jumlah
Alat
13,000.00
95
950
8,500.00
6,500.00
112,086.78
141,131.78
Jumlah
Alat
16,250.00
1,235.00
1,425.00
12,750.00
1,625.00
65,323.50
98,608.50
Jumlah
Alat
9,750.00
570
760
63,750.00
650
14,420.12
89,900.12
Jumlah
Alat
6,500.00
950
950
85,000.00
1,300.00
232,917.60
327,617.60
Jumlah
Alat
9,750.00
760
475
4,250.00
28,087.50
43,322.50
Jumlah
Alat
12,750.00
520
425
4,250.00
33,600.00
51,545.00
Jumlah
Alat
9,750.00
760
475
4,250.00
58,537.50
73,772.50
Jumlah
Alat
9,750.00
570
760
63,750.00
650
103,923.75
179,403.75
Jumlah
Alat
4,550.00
332.5
950
8,500.00
975
166.92
34,641.25
50,115.67
Jumlah
Alat
0.95
2,850.00
554.41
14,420.12
610.5
18,435.98
Jumlah
Alat
3,900.00
28.5
570
57
15,106.80
2,800.00
22,462.30
Jumlah
Alat
9,750.00
123.5
2,375.00
34,000.00
487.5
22,080.00
8,750.00
27,500.00
105,066.00
Jumlah
Alat
12,750.00
117
2,125.00
34,000.00
487.5
22,080.00
8,750.00
27,500.00
107,809.50
Jumlah
Alat
39,000.00
2,850.00
2,850.00
25,500.00
14,369.25
2,437.50
3,655.00
371,794.50
462,456.25
Jumlah
Alat
1,300.00
950
1,900.00
17,000.00
3,500.00
54.11
24,704.11
Jumlah
Alat
1,625.00
95
190
2,375.00
800
12,660.24
17,745.24
Jumlah
Alat
13,000.00
28,900.00
15,771.53
2,329.60
47,897.50
4,375.00
1,622.11
113,895.74
Jumlah
Alat
1,300.00
0.95
0.95
2,850.00
6,098.53 6,098.53
13,653.90
605 605
6,703.53 24,509.33
Jumlah
Alat
1,300.00
0.95
0.95
2,850.00
6,098.53 6,098.53
13,653.90
605.00
6,098.53 24,509.33
Jumlah
Alat
1,300.00
0.95
0.95
2,850.00
11,052.50
26,739.30
41,943.70
Jumlah
Alat
1,300.00
0.95
0.95
2,850.00
6,098.53 6,098.53
13,387.50
605
6,098.53 24,242.93
Jumlah
Alat
13,000.00
4,250.00
475
475
21,455.73
18,800.00
19,000.00
11,700.00
10,800.00
5,071.43
4,000.00
2,750.00
111,777.16
Jumlah
Alat
3,900.00
5,100.00
570
285
12,075.00
825
22,755.00
Jumlah
Alat
7,020.00
513
171
15,300.00
8,500.00
31,504.00
Jumlah
Alat
1,774.50
950
3,400.00
17,808.16
3,300.00
4,158.09 4,158.09
4,158.09 31,400.00
Harga Bahan
Rp
00
01
67
35
1
0
6
3.08
0.77
00
00
00
00
00
00
0
0
0
00
00
0
0
0
63
0
3
7
0
0
0
0.00
0.00
0.00
00
00
00
0
0
Harga Bahan
Rp
2
00
0
0
0.00
0.00
00
00
00
7
2
0
0
0
00
00
1
0
5.00
0
0
5.55
1.50
00.00
74.00
00.00
1
0
0
5
7
00
00
0
00
00
0
5
5
0
87
Harga Bahan
Rp
5
0
0
5
3
0
2
0
00
9
00
0
0
0
0
0
1
2
5
0
00
00
0
Upah
p
perasional/Sewa
Rp
JUMLAH HARGA Rp
700,905.50
45,758,146.03
30,219,607.74
313,530.13
5,358,826.50
26,441,118.00
25,995,794.31
500,000,000.00
634,787,928.20
2,867,220,720.00
50,380,366.68
176,017,019.14
39,318,428.89
695,337,429.75
11,996,073.77
34,400,000.00
67,485,758.11
3,942,155,796.33
127,979,432.70
24,717,000.00
287,684,979.98
104,278,634.80
40,393,067.28
408,966,175.91
12,327,330.90
222,944,357.19
1,229,290,978.77
76,693,744.50
251,014,428.96
9,137,949.84
423,457.10
181,481.62
2,866,500.00
637,000.00
2,206,386.00
168,208,851.88
19,426,280.43
6,127,500.00
12,152,700.00
8,973,182.81
887,445.00
473,200,000.00
1,250,000.00
43,750,000.00
112,000,000.00
1,189,136,908.15
JUMLAH HARGA Rp
7,376,861,184.00
368,797,563.90
82,381,470.05
1,456,897,471.86
25,134,630.75
120,400,000.00
159,160,640.86
141,451,200.00
10,500,000.00
44,100,431.11
9,785,684,592.54
3,043,535,275.00
349,227,032.00
132,935,040.00
494,577,475.00
363,844,360.00
62,800,000.00
2,124,324,450.00
230,000,000.00
6,801,243,632.00
862,834,072.32
271,550,303.20
4,269,870.00
17,785,387.11
41,761,874.53
29,179,109.05
24,524,434.03
10,045,402.91
16,197,750.00
111,871,814.17
1,390,020,017.32
55,889,850.48
26,764,188.27
14,276,684.68
5,027,358.03
101,958,081.46
1,000,000,000.00
91,953,123.62
21,573,281.50
119,249,280.00
429,177,000.00
73,993,000.00
46,100,000.00
410,024.67
1,195,905.29
231,000.00
62,580.00
6,377,200.00
6,377,200.00
1,796,699,595.08
1,638,411,840.00
28,788,780.96
100,581,153.79
22,467,673.65
397,335,674.14
6,854,899.30
34,400,000.00
38,563,290.35
233,694,957.67
2,501,098,269.85
JUMLAH HARGA Rp
73,131,104.40
14,124,000.00
81,997,168.21
63,525,354.98
14,419,079.91
12,327,330.90
86,037,378.56
29,597,200.00
96,870,016.00
3,526,464.00
423,457.10
181,481.62
2,866,500.00
637,000.00
479,663,535.68
409,602,960.00
7,197,195.24
25,145,288.45
5,616,918.41
99,333,918.54
1,713,724.82
17,200,000.00
9,640,822.59
58,423,739.42
633,874,567.46
18,282,776.10
3,531,000.00
20,499,292.05
15,881,338.75
4,385,184.10
12,327,330.90
21,509,344.64
7,399,300.00
24,217,504.00
881,616.00
211,728.55
90,740.81
1,956,500.00
182,000.00
131,355,655.89
7,500,000.00
871,250,000.00
221,455,000.00
388,042,791.29
2,325,000.00
6,175,000.00
22,750,000.00
166,915,000.00
24,888,000.00
65,762,682.05
1,777,063,473.34
QTY BIAYA KONSTRUKSI
634,787,928.20
3,942,155,796.33
1,229,290,978.77
1,189,136,908.15
9,785,684,592.54
6,801,243,632.00
1,390,020,017.32
101,958,081.46
1,796,699,595.08
2,501,098,269.85
479,663,535.68
633,874,567.46
131,355,655.89
1,777,063,473.34
32,394,033,032.08
a 32,394,033,032.08
b 10% x a 3,239,403,303.21
c a+b 35,633,436,335.29
d 35,633,000,000.00
Analisa Volume Satuan Jumlah Jumlah Total

Bh/Unit
0,30 x 0,5 x 118,10 17.72 M3

(1 x 1 x 1) x 21 21 M3
(8 x 20,7 x 0,25)-10,333 31.07 M3
3,14/4*0,406*0,406*2,5*21 6.79 M3
(6 x 8 x 7 /12)26,76 749.28 Kg
(6 x 20,7 x 3 /12)26,76 834.91 Kg
(1,5 x 42/12)26,76 140.49 Kg
(2 x 8 x 7/12)18,96 176.96 Kg
(2 x 20,7 x 3/12)18,96 196.24 Kg
(1,7 x 373,33/12)12,48 660.05 Kg

(1,7 x 414/12)12,48 731.95 Kg
2(4,1 x 11/12)26,76*21 4,224.07 Kg
(8/0,15*20,7/12*12,48)2 2,296.32 Kg
(20,7/0,15*8/12*12,48)2 2,296.32 Kg
(58,00 x 21,00) x 117 142,506.00 Kg

(Berat Pipa baja Ø 40,6 cm = 117 Kg/m - Pabrik)
8,5 x 21,5 x 0,15 24.21 M3

0,15 x 0,3 x 68,5 3.08 M3
0,2 x 0,4 x 55,5 4.44 M3
0,1 x 0,6 x 21,5 1.29 M3
(8,5/0,125*21,5/12*10,66)2 2,597.49 Kg
(21,5/0,125*8,5/12*10,66)2 2,597.49 Kg
(0,6/0,125*21,5/12*10,66)2 183.35 Kg
(21,5/0,125*0,6/12*10,66)2 183.35 Kg
6 x 55,5/12 x 12,48 346.32 Kg
4 x 68,5/12 x 10,66 243.4 Kg
4 x 124/12 x 7,40 305.87 Kg

Bh/Unit
0,30 x 0,6 x 118,10 5.04 M3 2 10.08

(1 x 1 x 1) x 21 6 M3 2 12
(8 x 20,7 x 0,25)-2,10 5.9 M3 2 11.8
3,14/4*0,406*0,406*2,5*6 1.94 M3 2 3.88
(8 x 28/12)18,96 353.92 Kg 2 707.84
2(4,1 x 11/12)26,76*6 1,206.88 Kg 2 2,413.76

(4/0,15*8/12*12,48)2 443.73 Kg 2 887.46
(8/0,15*4/12*12,48)2 443.73 Kg 2 887.46
(58,00 x 6) x 117 40,716.00 Kg 2 81,432.00

(58,00 x 16) x 132 122,496.00 Kg 2 244,992.00

(58,00 x 2) x 132 15,312.00 Kg 2 30,624.00
(102.8 x 1,00) x 132 13,569.60 Kg 2 27,139.20

16 M' 2 32
2,25 x 168 378 Kg 2 756
0,30 x 0,6 x 14 2.52 M3

(1 x 1 x 1) x 3 3 M3
(8 x 2 x 0,25)-1,05 2.95 M3
-
3,14/4*0,5*0,5*2*3 1.18 M3
(8 x 4,7/12)26,76*3 251.54 kg
-
(8 x 14/12)18,96 176.96 Kg
2(3,9 x 11/12)26,76*3 574 Kg

(2/0,15*8/12*12,48)2 221.87 Kg
(8/0,15*4/12*12,48)2 221.87 Kg

Bh/Unit
(58,00 x 3,00) x 117 20,358.00 Kg

(58,00 x 8,00) x 132 61,248.00 Kg

(20,00 x 1,00) x 132 2,640.00 Kg

-
16 M'
2 x 168 336 Kg

Rab Pel Dumai 1

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

Rab Pel Dumai 1

Diunggah oleh

Hak Cipta:

Format Tersedia

NO.

URAIAN PEKERJAAN QTY

II. PEKERJAAN KONSTRUKSI PONTON 2 (UNIT) - (8.00 M x 20.00 M x

B. PEKERJAAN PEMBUATAN PONTON 2 (UNIT) - (8.00 M x 20.00 M x 2.25 M)

III. BANGUNAN PENGHUBUNG R.TUNGGU KE DERMAGA PONTON (DOMESIK &

B. PEKERJAAN KONSTRUKSI BETON 2 x (20x4 M2)

IV PEKERJAAN REHABILITASI ASESORIS KORIDOR PENUMPANG EKSISTING

V. PEKERJAAN FENCE FENDER 10 TITIK

1 Papan nama proyek buah 1

2 Pembongkaran Dermaga Ponton Excisting buah 2

3 Penerangan lokasi pekerjaan dan keamanan Is 1

4 Pagar pengaman lokasi proyek Is 1

5 Pengukuran dan pemasangan titik tetap Is 1

7 Air kerja dan P3K Is 1

8 Mobilisasi dan demobilisasi Is 1

II. PEKERJAAN KONSTRUKSI PONTON 2 (UNIT) - (8.00 M x 20.00 M x 2.25 M)

A. PEKERJAAN TIANG PANCANG D.457,20 MM (32 TITIK)

2 Pengangkutan tiang pancang ke titik pancang m 1,856.00

3 Pembuatan sepatu tiang pancang buah 32

4 Pemancangan tiang tegak m 1,856.00

5 Penyambungan tiang pancang buah 128

6 Pemotongan tiang pancang buah 32

8 Pengecatan tiang 12 m sisi atas m2 551.03

9 Selimut tiang dengan composite wrapping m2 35.15

10 Beton isi tiang m3 35.15

Ramdoor kanopi, gerder dan trestang

B PEKERJAAN PEMBUATAN PONTON 2 (UNIT) - (8.00 M x 20.00 M x

3 Siku 10 X 10 X 100 kg 5,367.60

5 UNP 300 kg 17,381.10

6 UNP 200 kg 6,000.00

7 Sand Blasting dan Pengecatan Epoxy 300 Mikron m2 9,285.79

8 Cathodic Protection kg 3,000.00

HARGA SATUAN JUMLAH HARGA

Jumlah 1,198,985.40 3,720,474.46

Jumlah 1,294,081.78 3,868,940.76

Jumlah 1,380,354.78 4,003,631.84

Jumlah 1,260,899.85 3,817,136.50

Jumlah 1,387,585.40 4,195,059.18

Jumlah 1,417,855.45 4,802,063.95

Jumlah 1,310,883.82 4,292,720.01

Jumlah 559,542.50 1,643,884.00

Jumlah 122,000.00 2,943,624.38

No Jenis Bahan/Material Satuan Harga Bahan

B. PEKERJAAN KONSTRUKSI BETON 2 x (8x4 M2)

No Uraian Pekerjaan Lebar Panjang Tinggi Jumlah Pengurangan Diameter An

RUANG TUNGGU PENUMPANG DOMESTIK ( 8 x 20,7 ) m2

II PEKERJAAN PEMBESIAN STRUKTUR Berat besi/12m

Besi Balok ø 16 0.3 8 0.5 2 18.96 16 (2 x 8 x 7/12)18,96

Besi Sengkang ø 13 0.3 8 0.5 373.33 12.48 13 (1,7 x 373,33/12)12,48

Besi Pilecape 1 1 1 21 26.76 19 2(4,1 x 11/12)26,76*21

Plat lantai 8 20.7 0.25 1 12.48 13 (8/0,15*20,7/12*12,48)2

V PEKERJAAN ATAP BETON

No Uraian Pekerjaan Lebar Panjang Tinggi Jumlah Pengurangan Diameter An

RAMDOR FIX DOMESTIK/INTERNASIONAL (4 x 8) m2

II PEKERJAAN PEMBESIAN STRUKTUR Berat besi/12m

Besi Pilecape 1 1 1 6 26.76 19 2(4,1 x 11/12)26,76*6

RAMDOR FIX SPEEDBOAT (2 x 8) m2

Besi Pilecape 0.8 0.8 1 3 26.76 19 2(3,9 x 11/12)26,76*3

No Uraian Pekerjaan Lebar Panjang Tinggi Jumlah Pengurangan Diameter An

Analisa Volume Satuan Jumlah Jumlah Total

0,30 x 0,5 x 118,10 17.72 M3

(1,7 x 373,33/12)12,48 660.05 Kg

2(4,1 x 11/12)26,76*21 4,224.07 Kg

Plat lantai 8 20.7 0.25 1 12.48 13 (8/0,1520,7/1212,48)2