RENCANA ANGGARAN BIAYA PEKERJAAN INFRASTRUKTUR SIPIL

KAWASAN EKONOMI KHUSUS SEIMANGKEI

HARGA SATUAN TOTAL HARGA

No. URAIAN PEKERJAAN SATUAN VOLUME
Rp. Rp.

A PEKERJAAN TANAH
1 Pekerjaan penebangan pohon Pohon 251,290.00 25,000.00 6,282,250,000.00
2 Pekerjaan land Clearing humus M2 14,376,379.00 2,500.00 35,940,947,500.00
3 Pekerjaan Galian Tanah M3 7,271,386.00 25,000.00 181,784,650,000.00
4 Pekerjaan Urugan Tanah M3 6,952,885.00 35,000.00 243,350,975,000.00

B PEKERJAAN JALAN ROW 62

1 Pemadatan sub Grade dan test kepadatan CBR M2 81,398.16 5,000.00 406,990,800.00
2 Lapisan Base Course Class A tebal 20 cm M2 81,398.16 75,000.00 6,104,862,000.00
3 Lantai kerja beton K 125 tebal 10 cm M2 81,398.16 100,000.00 8,139,816,000.00
4 Lapisan beton K 350 tebal 30 cm M2 81,398.16 2,500,000.00 203,495,400,000.00
5 Trotoir conblok tebal 6 cm M2 13,566.36 250,000.00 3,391,590,000.00
6 Crossing Box Culvert beton BertulangK 225 ,tebal 20 cm M3 335.80 6,000,000.00 2,014,800,000.00

C PEKERJAAN JALAN ROW 43A

1 Pemadatan sub Grade dan test kepadatan CBR M2 7,023.80 5,000.00 35,119,000.00
2 Lapisan Base Course Class A tebal 20 cm M2 7,023.80 75,000.00 526,785,000.00
3 Lantai kerja beton K 125 tebal 10 cm M2 7,023.80 100,000.00 702,380,000.00
4 Lapisan beton K 350 tebal 30 cm M2 7,023.80 2,500,000.00 17,559,500,000.00
5 Trotoir conblok tebal 6 cm M2 1,053.57 250,000.00 263,392,500.00
6 Crossing Box Culvert beton BertulangK 225 ,tebal 20 cm M3 99.36 6,000,000.00 596,160,000.00

D PEKERJAAN JALAN ROW 43

1 Pemadatan sub Grade dan test kepadatan CBR M2 71,953.00 5,000.00 359,765,000.00
2 Lapisan Base Course Class A tebal 20 cm M2 71,953.00 75,000.00 5,396,475,000.00
3 Lantai kerja beton K 125 tebal 10 cm M2 71,953.00 100,000.00 7,195,300,000.00
4 Lapisan beton K 350 tebal 30 cm M2 71,953.00 2,500,000.00 179,882,500,000.00
5 Trotoir conblok tebal 6 cm M2 10,792.95 250,000.00 2,698,237,500.00
6 Crossing Box Culvert beton BertulangK 225 ,tebal 20 cm M3 172.80 6,000,000.00 1,036,800,000.00

E PEKERJAAN JALAN ROW 30

1 Pemadatan sub Grade dan test kepadatan CBR M2 12,318.60 5,000.00 61,593,000.00
2 Lapisan Base Course Class A tebal 20 cm M2 12,318.60 75,000.00 923,895,000.00
3 Lantai kerja beton K 125 tebal 10 cm M2 12,318.60 100,000.00 1,231,860,000.00
4 Lapisan beton K 350 tebal 30 cm M2 12,318.60 2,500,000.00 30,796,500,000.00
5 Trotoir conblok tebal 6 cm M2 3,695.58 250,000.00 923,895,000.00
6 Crossing Box Culvert beton BertulangK 225 ,tebal 20 cm M3 76.86 6,000,000.00 461,160,000.00

F PEKERJAAN JALAN ROW 34

1 Pemadatan sub Grade dan test kepadatan CBR M2 397,662.72 5,000.00 1,988,313,600.00
2 Lapisan Base Course Class A tebal 20 cm M2 397,662.72 75,000.00 29,824,704,000.00
3 Lantai kerja beton K 125 tebal 10 cm M2 323,702.40 100,000.00 32,370,240,000.00
4 Lapisan beton K 350 tebal 30 cm M2 323,702.40 2,500,000.00 809,256,000,000.00
5 Trotoir conblok tebal 6 cm M2 80,925.60 250,000.00 20,231,400,000.00
6 Crossing Box Culvert beton BertulangK 225 ,tebal 20 cm M3 1,385.16 6,000,000.00 8,310,960,000.00

G PEKERJAAN JALAN ROW 28

1 Pemadatan sub Grade dan test kepadatan CBR M2 78,385.30 5,000.00 391,926,500.00
2 Lapisan Base Course Class A tebal 20 cm M2 78,385.30 75,000.00 5,878,897,500.00
3 Lantai kerja beton K 125 tebal 10 cm M2 78,385.30 100,000.00 7,838,530,000.00
4 Lapisan beton K 350 tebal 30 cm M2 78,385.30 2,500,000.00 195,963,250,000.00
5 Trotoir conblok tebal 6 cm M2 23,515.59 250,000.00 5,878,897,500.00
6 Crossing Box Culvert beton BertulangK 225 ,tebal 20 cm M3 220.50 6,000,000.00 1,323,000,000.00

H SALURAN LINGKUNGAN DAN INDUK

1 Saluran Type 1 , mutu beton K 225 ,tebal = 15 CM M' 3,054.63 6,000,000.00 18,327,780,000.00
2 Saluran Type 2 , mutu beton K 225 ,tebal = 15 CM M' 1,262.40 6,000,000.00 7,574,400,000.00
3 Saluran Type 3 , mutu beton K 225 ,tebal = 15 CM M' 900.00 6,000,000.00 5,400,000,000.00
4 Saluran Type 4 , mutu beton K 225 ,tebal = 15 CM M' 1,068.00 6,000,000.00 6,408,000,000.00
 HARGA SATUAN TOTAL HARGA
No. URAIAN PEKERJAAN SATUAN VOLUME
Rp. Rp.
5 Saluran Type 5 , mutu beton K 225 ,tebal = 15 CM M' 552.00 6,000,000.00 3,312,000,000.00
6 Saluran Type 6 , mutu beton K 225 ,tebal = 15 CM M' 1,219.21 6,000,000.00 7,315,272,000.00
7 Saluran Type 7 , mutu beton K 225 ,tebal = 15 CM M' 5,920.51 6,000,000.00 35,523,072,000.00
8 Saluran Type 8 , mutu beton K 225 ,tebal = 15 CM M' 11,381.15 6,000,000.00 68,286,888,000.00
9 Saluran Type 9 , mutu beton K 225 ,tebal = 15 CM M' 9,070.47 6,000,000.00 54,422,820,000.00
10 Saluran Type 10 , mutu beton K 225 ,tebal = 15 CM M' 2,519.63 6,000,000.00 15,117,768,000.00
11 Saluran Type 11 , mutu beton K 225 ,tebal = 15 CM M' 1,318.68 6,000,000.00 7,912,080,000.00
12 Saluran Type 12 , mutu beton K 225 ,tebal = 15 CM M' 1,218.67 6,000,000.00 7,312,032,000.00
13 Saluran Type 13 , mutu beton K 225 ,tebal = 15 CM M' 1,343.66 6,000,000.00 8,061,984,000.00
14 Saluran Type 14 , mutu beton K 225 ,tebal = 15 CM M' 1,399.65 6,000,000.00 8,397,900,000.00
15 Saluran Type 15 , mutu beton K 225 ,tebal = 15 CM M' 1,699.05 6,000,000.00 10,194,300,000.00
16 Saluran Type 16 , mutu beton K 225 ,tebal = 15 CM M' 2,188.80 6,000,000.00 13,132,800,000.00
17 Saluran Type 17 , mutu beton K 225 ,tebal = 15 CM M' 3,716.32 6,000,000.00 22,297,950,000.00
18 Saluran Type 18 , mutu beton K 225 ,tebal = 15 CM M' 1,182.22 6,000,000.00 7,093,296,000.00
19 Saluran Type 19 , mutu beton K 225 ,tebal = 15 CM M' 1,292.89 6,000,000.00 7,757,316,000.00
20 Saluran Type 20 , mutu beton K 225 ,tebal = 15 CM M' 1,425.69 6,000,000.00 8,554,140,000.00
21 Saluran Type 21 , mutu beton K 225 ,tebal = 15 CM M' 790.45 6,000,000.00 4,742,712,000.00
22 Saluran Type 22 , mutu beton K 225 ,tebal = 15 CM M' 1,488.19 6,000,000.00 8,929,116,000.00
22 Saluran Type 23 , mutu beton K 225 ,tebal = 15 CM M' 1,393.20 6,000,000.00 8,359,200,000.00
22 Saluran Type A , mutu beton K 225 ,tebal = 15 CM M' 424.45 6,000,000.00 2,546,712,000.00
22 Saluran Type B , mutu beton K 225 ,tebal = 15 CM M' 502.57 6,000,000.00 3,015,432,000.00
22 Saluran Type C , mutu beton K 225 ,tebal = 15 CM M' 627.56 6,000,000.00 3,765,384,000.00
22 Saluran Type D , mutu beton K 225 ,tebal = 15 CM M' 734.33 6,000,000.00 4,405,968,000.00
22 Saluran Type E , mutu beton K 225 ,tebal = 15 CM M' 1,844.10 6,000,000.00 11,064,600,000.00
22 Saluran Type F , mutu beton K 225 ,tebal = 15 CM M' 1,524.78 6,000,000.00 9,148,680,000.00
22 Saluran Type G , mutu beton K 225 ,tebal = 15 CM M' 1,557.00 6,000,000.00 9,342,000,000.00

I BANGUNAN KANTOR KAWASAN

1 Pembelian tanah M2 80,000.00 650,000.00 52,000,000,000.00
2 Konstruksi bangunan dan sarana M2 7,000.00 8,000,000.00 56,000,000,000.00

J BANGUNAN DRY PORT

1 Pembelian tanah M2 110,000.00 650,000.00 71,500,000,000.00
2 Konstruksi bangunan dan sarana Ls 1.00 98,000,000,000.00 98,000,000,000.00

K BANGUNAN JALAN KERETA API

1 Pembelian tanah M2 59,000.00 650,000.00 38,350,000,000.00
2 Konstruksi bangunan dan sarana Ls 1.00 35,000,000,000.00 35,000,000,000.00

L PERTAMANAN
1 Perataan Tanah M2 1,933,000.00 5,000.00 9,665,000,000.00
2 Tanaman M2 1,933,000.00 50,000.00 96,650,000,000.00

M LAPANGAN GOLF
1 Pembentukan tanah M2 1,100,000.00 25,000.00 27,500,000,000.00
2 Urugan lapisan tanah humus tebal 10 cm M2 1,100,000.00 15,000.00 16,500,000,000.00
3 Tanaman rumput dan pohon M2 1,100,000.00 75,000.00 82,500,000,000.00
4 Pembuatan danau air ( luas = 2000 M2 dalam 3 M) M3 6,000.00 80,000.00 480,000,000.00
5 Konstruksi area lapangan golf Ls 1.00 10,000,000,000.00 10,000,000,000.00
6 Lapangan Driving Range Ls 1.00 1,000,000,000.00 1,000,000,000.00
7 Bangunan Club House M2 1,000.00 8,000,000.00 8,000,000,000.00

N PAGAR KAWASAN
1 Pagar beton Precast tinggi 220 CM M' 26,000.00 650,000.00 16,900,000,000.00
2 Pagar BRC tinggi 180 CM Pondasi batu gunung M' 15,000.00 1,950,000.00 29,250,000,000.00

O WTP (Water Treatment Plant)

1 Bendung M3 5,000.00 650,000.00 3,250,000,000.00
2 Kolam Tanah (5000M2) M3 15,000.00 75,000.00 1,125,000,000.00
3 Kolam Konstruksi (air baku) luas 2500M2 M3 255.00 5,000,000.00 1,275,000,000.00
4 Bak Reservoir 10 x5000 m3 m3 217.50 5,000,000.00 1,087,500,000.00
5 Tower beton bertulang unit 3.00 5,000,000,000.00 15,000,000,000.00
 HARGA SATUAN TOTAL HARGA
No. URAIAN PEKERJAAN SATUAN VOLUME
Rp. Rp.
BIAYA PEKERJAAN INFRA STRUKTUR SIPIL 3,119,573,819,400.00