TOTAL I 10,000,000.00
II. PEKERJAAN PERSIAPAN
1 Pembongkaran Dermaga Lama Ls Rp 25,000,000.00 1.00 Rp 25,000,000.00 - Rp - 1.00 Rp 25,000,000.00 - Rp -
2 Pembongkaran Lantai Dermaga Lama Ls Rp 2,690,000.00 1.00 Rp 2,690,000.00 - Rp - 1.00 Rp 2,690,000.00
3 Pengukuran dan Pasangan Bouwplank M' Rp 107,300.00 65.00 Rp 107,300.00 - Rp - - Rp - 65.00 Rp 6,974,500.00
4 Camp Darurat Kontsruksi Kayu M2 Rp 741,860.00 12.00 Rp 741,860.00 - Rp - 12.00 Rp 8,902,320.00 - Rp -
TOTAL A 9,664,500.00
III. PEKERJAAN KAYU
1 Pancang Tiang Umpak Dermaga Btg Rp 507,045.00 66.00 Rp 507,045.00 - Rp - 16.00 Rp 8,112,720.00 50.00 Rp 25,352,250.00
(Dia 25-30 cm,) Manual
2 Pancang Tiang Umpak Dermaga Btg Rp 242,666.00 - Rp 507,045.00 9.00 Rp 2,183,994.00 - Rp - 9.00 Rp 2,183,994.00
(Dia 25-30 cm,) Manual
3 Pancang Tiang Umpak Dermaga Btg Rp 777,484.00 - Rp 507,045.00 8.00 Rp 6,219,872.00 - Rp - 8.00 Rp 6,219,872.00
(Dia 25-30 cm,) Manual
4 Gelagar Melintang Dermaga 10/20 M3 Rp 11,376,895.00 3.40 Rp 11,376,895.00 0.68 Rp 7,736,288.60 - Rp - 4.08 Rp 46,417,731.60
5 Gelagar Memanjang Dermaga 10/20 M3 Rp 11,264,371.00 4.83 Rp 11,264,371.00 0.72 Rp 8,110,347.12 - Rp - 5.55 Rp 62,517,259.05
6 Lantai Dermaga 5/20 M2 Rp 518,659.00 138.00 Rp 518,659.00 33.60 Rp 17,426,942.40 - Rp - 171.60 Rp 89,001,884.40
7 Balok Gapit Lantai Papan Dermaga 10/15 M3 Rp 11,376,895.00 0.98 Rp 11,376,895.00 0.36 Rp 4,095,682.20 - Rp - 1.34 Rp 15,188,154.83
8 Balok Skor Pengikat Tiang Pancang Dermaga 10/15 M3 Rp 11,376,895.00 7.25 Rp 11,376,895.00 0.43 Rp 4,914,818.64 - Rp - 7.68 Rp 87,340,422.92
9 Sandaran Dan Balok Tiang Pagar 10/10 M3 Rp 11,264,371.00 0.55 Rp 11,264,371.00 - Rp - - Rp - 0.55 Rp 6,195,404.05
TOTAL B 340,416,972.85
IV. PEKERJAAN PENGADAAN DAN PEMASANGAN
1 Pengadaan Dan Pemasangan Bollard Besi Bh Rp 7,000,000.00 2.00 Rp 7,000,000.00 - Rp - - Rp - 2.00 Rp 14,000,000.00
2 Pengadaan Dan Pemasangan Dolphin Bh Rp 397,600.00 31.00 Rp 397,600.00 - Rp - 16.00 Rp 6,361,600.00 15.00 Rp 5,964,000.00
3 Pengadaan Dan Pemasangan Pipa Distributor 3" M' Rp 500,029.23 49.00 Rp 500,029.23 - Rp - 10.00 Rp 5,000,292.27 39.00 Rp 19,501,139.85
Dan Acsessories
TOTAL C 39,465,139.85
399,546,612.70