PERATURAN MENTERI PERHUBUNGAN NOMOR : KM. 70 TAHUN 2010 TENTANG STANDAR BIAYA TAHUN 2011 DI LINGKUNGAN KEMENTERIAN PERHUBUNGAN JAKARTA, November 2010TABEL KOEFISIEN KEMAHALAN STANDAR BIAYA KEMENTERIAN PERHUBUNGAN TAHUN 2011 BERDASARKAN INDEKS KEMAHALAN KONSTRUKSI Koefisien i f |_No | pik PROVINS! WK eerie Keterangan | 1 |p [Provinsinanggroe Aceh Darussalam | 227,014 41 SRS SeaeT Teo |p |Provinsi Sumatera Utara 214,314 ig tases Nise= 119 en Gunna Sttoi= 1.2 i | P*|Pronnsi Sumatera Barat 211,298 1,0|Kkhusus Kepulauan Mentasvai= 1,3 | eee IKhusus Bengkalis, Indiagin Hii, WW | P |Provinsi iow 238,249 11 eee oaie ae V_ | P |Provinsi Kepuiavan Riou 20,978 1.2|Khusus Natuna dan Arambas= 1.3 .[2a_ (P| Proving James 779,153 a Vi_|_ [Provins: Sumatera Selatan 216,148 1.0) ViIC| P_ [Prowns: Bangka Beitung 735,040) il « [xT [Provns Bengkulu 218,640 4,0] |x [-P_[Provinsi Lampung 209,804 4,0) %i_|_P_[Provnsi DKI Jakarta 224,416 1 Xi_|_P_|Provinsi Jawa Baral 210,264 71.0 Xi |_P__|Provnsi Banten, 210,151 EK XIV [_P_|Provinsi Jawa Tengah 207,583 1.0 Xv_|_P_|Provinsi DI Yogyakarta 209,499] 0 Xvi_|_P_[Prownst Jawa Timur 204.936] 1.0) Knusus Kapuas Hulu= 1.3 don xvii | P_ |Provinsi Kalimantan Barat 238,136| Tal Sieere Sttdoul aman Kir | P_[Prowinsi Kalmmantan Tengah a5 952 iz XIx_|_P_[Provinsi Kalimantan Selatan 224.315] 14 %X_[_P_ [Prowinsi Kalimantan Timur 246,605| 42 = ' iKhusus Kepulauan Sau, Sangite= xx1 | Pp |Provins: Sulavesi Utara 2arer3 42 iarer Recaauon teases TRIP [Prownsi Gorontalo 225 BSE TH Xxtil| P- |Provinsi Sulawesi Tengah 224,502 4,1} khusus Banggat Kepulauan= 1,2 * [RXIV|_P_[Prownsi Sulawesi Selatan 215,528 70 XXV_|_P_[Provinsi Sulawesi Barat 224,152 44 XXVI|_P_ |Provinsi Sulawesi Tenggara 227,802 141 XxVi|_P_[Provinsi Bal 211,725] 10 RxVin|_P | Provins: Nusa Tenggara Barat 218,773 1.0 300K |_P__|[Provinsi Nusa Tenggara Timur 240,977 12 2x0 |_P_[Provinei Maluku 274.573] 13 XXKT|_P_ [Provinsi Maluku Uiere 267,440 13 XXxxXii] P_|Provins: Papua 507,460) 2.4] K_ [Kab _Biok Numior 345,002 a7 K_ [kao Jayapura, 348,260) 17 K_|kab Jayawijaya 572,626) 2,7] K_ [Kab Merauke 490,696 24 K_|kab_ Mirmika 410.574] 2.0 K_ [kab Nabire 327 403 6 K_[Kab Paniai 603,958 29 K_[keb Puncak Jaya 823.944 39 K_ [kab Kepulauan Yapen 327.463 15) K_ [Sota Jayapura 321,560] 13 K_|Kab Sammi 406,038 13] K_ [Kab Keerom 382,632] 18 1K [Kab Yanokimo 555,785 27 aKoefisien | No | Pik PROVINS! capes Keterangan j 7 [kab Pegunungan Bintang T1162 37 K_|Rab_Totkara 16,059] 3.0] K_|Kab Boven Dincel ~ 424,364 20) K_[Kab. Mapp 450,134 22 K_ [Kab Asmat $50,792 26 K_[Kab_Waropen 398,947| 1.9] K_[Kab_ Supion. 343,420] 7.6] [Kab Mamberamo Rava 405.583 1.9] [Kab Mambaramo Tengah z 384,985] FE) K [Kab Yaimo 578.172] 2.8 K_|Kab. Lanny Jaya : 583,404 2.8] K_[Kab_ Néuga, 578.243] 2.8] _[kab. Puncak 850,013] 41 K_|Kab Dogiyal 330,783] 1.6] . K_|Kab_Intan Jaya 603.958] 2.3] / K [kab Deiyai 608,379 239] XX] P_[Prownsi Papua Baral 340.440 16 : K_ [kao Sorong 333,923 7.6] K_ [kad Manokwan 326.673] 16) i [kab Fak Fak 346 289 17] K_ [Rote Sorong 281.523] 13] K_[Kab. Sorong Selatan 331.812 16] K_ [Kab Raja Ampat 364,206 47 K_[Keb_Teluk Bintuni 350,150 17] K_|KabTelux Wongarna 323,230) 16 =| K [Kab Kaman 337,935) 16) K_|[Kab. Maybrat 369,301 18 K_[Kab_Tambrauw 353,784] 47 ceterangan Diolah dari data Kementerian PU dan Kementerian Keuangan berdasarkan ‘umber dala Indeks Kemahalan Konstruksi dari BPS: Koelisien Dasar (Jawa - Bali) = 1 Faktor Pembagi IKK rata-rata Jawa Bali = 208.6DIREKTORAT JENDERAL PERHUBUNGAN DARATDIREKTORAT LLAJTRAIAN KEGIATAR, REKAPITULAS! PEKERJAAN FASILITAS LALU LINTAS JALAN |PENG & PENASANGAN RAMBU LALU LINTAS DIJALAN UK 45 «#5 Cat NUK 60 «60.08 ~ SAUAN Uk 75 «78 Cit Suicit) MU PERINGATANSOLLAR CELL (Tia HLINTAS 3 TIGA) LUNTAS (UK $0 em) Per AN KER L TAS (UK 75 cm) IPENGADAAN KERUCUT LALU LINTAS (Uk 60 rt) [TIMBANGAN POR Ni LAMBU PERINGATAN SOLAR CELL (WANG LENGRUNG)Marga Satuan Bahan [7 | Ami ay TORT OD em ‘Aluminiam alley 10x12 cm 2787275 45,000 35 000 186 218 3 908 625 & 3 = = t[om3 aa ae — Est oe fsa 2 =f ban =a jt +| Plat stp ueuran 4x30 ram | Rav Tao No.5 Uk OTe beep = Terminal kabel a ‘Tiong penyangga Best st. 92 glavenis (gos!) 1800820e8,6 | Tub pips dameter 15" mou Jala ‘ars tani daa [Lamu Jalan EO Cerame sOWat = Se cise OE BOE se 13 Amp 36 VOC be — eA a P pon seNTP weNo. Harge Satuan Upah Uratanikegiatan Harga Satuan| IKepaia tukeng 95.725 95.726 Pekerja Bembantu operat T wloiniola|aialy =| Programer iamy 72{Tukang tatu 13] Tukang best 14}Tukang cat 15|Tukang las 16[Tukang kayu LECCE TLL PeHarga Satuan Alat Uraianvkegiatan Tae ae Sy sin las listrik dan perlengkapan Alat bantu penyetelan = |Alat bantu pengaspalan per 100 m2 8|Sewa kendarean at bantu pemasangan pipa 10]Sewa CraneANALISA HARGA SATUAN PEKERJAAN No. LURAIAN KEGIATAN, 113 GALIAN TAWAH 1 Pex 2 Maneor 1.3 URUGAN TANAH KEMBALI 1 Pekeqa 2 Manor 1 M3 URUGAN PRSIR BAWAH PONDAS! A Pasir vg Pekera Mandoe Kopala thang Tukang Best 1M BETOW COR CAMPURAN 1:29 Keri Semen (ohgizah) Pas Baten okeng epalaTokang Pena Manor Cor Tiang ovemeaarouan 1. Beten cor (Cor Tang krustuan 1. Beton cor ‘Cor patat pengamanroush 1. Beton cor 1 M2 PEKERJAAN CAT BES! 4. Catbest 2 Catmenie desi 3. Minyak cat 4 was tangan 5 Kertas amoias 8 Tukang cat 7 Kenala txang cat 8 Pokeria 8 Mander 1 UNIT PEMOTONGAN DAN PENGEBORAN ‘Corgaj bos Wats tortesi opale wang bes! Pekaris Mondor 100 CM PENGELASAN Kawato, ‘Nesinias tak dan petengkapan ‘Ala banks pergelasariperrotangan Spare pat epaia tukang best “ukany las Potena vouume HARGASATUAN 0.525 on 70587.00 0.062 ot 108288.00 Jumish 01188 ot + 70887.00 0018 a 10826,00 Jumian 135000,00 70567.00 108280,00 98726,00 83148,00 02 ma 136 106.25, 7.382 2a» 5400000 Ost m3 15261500 1 oF 83145,00 0.1 on 9§726,00 Bon 7058700 03 en 108 296.00 suman 04876 m3 114245569 02766 m3 114745869 ‘once ma 114245563 0425 40 4500000, 0125 tg 3.00000, 0.75 Mer +5000.00 ‘01 oan 18000.00 02 iembar 7 500,00 034 on 9.145.00, 10,0034 oh 95726.06 102 on ‘7088700 0.01 oh 108 296,00 surtah (0.00% buan 3150000, 0,001 buat 50.00.00, 0.0225 on 93.728.00 9967s on 70.387,00 1.0068 on 103284100 umian 08 kg 17.010,00 0.9 nant 81228:,25 ols 20.000/00 ols 98.247,50, 0.1 on 726.00 05 of 5734.00, 0208 70587,09 Jumtah PENGELASANPER 1 CM = JuMLAK 4011688 6714.95 50,833,23 173274 s2744.91 175.200.09 4235220, 097.78 2377.80 26 963.50 278.011,25, 191697.13 399 168.00 295210, 83 145.00 9572.6 423 522,00 32 488.80 1.142.485,63, 53421225 ar3718.31 116 530.47 19125.00 4375.00 11289.60 4§00.00 1500.00, 28.269,20 325.47 reni74o 1082.06 01.545,19 13.808,00 81228.13 2000.00 4824.75 9572.80 3286.70 1311740 108637158 1086.381 UNIT PERAKITAN DAN PENYETELAN 1 2 3 Pekea Mandot ‘lat bantu penyetelan 112 PERERJAAN PENGECATAN ZEBRA CROSSIMARKA JALAN 1 4 Pexerja Tokang cat Kepala tukang cat ‘Mandor ‘lat bantu pengecatan ‘M2 BEKESTING PONDASI Papan kay klae I (Merant Paks ‘Mando: ‘Kopala tuxang kay “Takang kaye Pokera 12 DONGKARAN BEKESTING {WS dai Upan Bexisting 2 ‘Bongharan bekesting Bekesting 1/M2 PERERJAAN GALI TUTUP ASPAL KERAS 1 2 3 ‘ Pekera, Mander ‘Sewa or bert operate ‘Sewa stanperberkut operator BAHAN DAN UPAN ASPAL TIAP 6 M2 1 A ‘Aspal AC 69-70 Batu pecan 0.8/1 Solar ‘at bantu pengaspalan per 160 m2 ‘Tukara Pekera Mande UNIT PEKERIA PEMBUATAN DUDUKAN BOX KONTROL Betoncor Anghue UNIT OWGKOS ANGKUT KE LOKAS ‘Sewakendarean Sour ‘Sopir Petea RANBU, DELINEATOR, REPS ‘nan 31t Pernt azpat mengangkut = 35 bvah, setwngga Sit = 105 buan ongkos angkutunit= ongkos angkut ke jokasl: jamlah ambu yng dapat iangkut sent 0375 oh (0075 oh 025 05 on 0225 oh 0.0025 of 0.0075 oh te 7058700 104 296.00, 108750 Jura 7958700 8) 14500 95 72600 108. 298,00 02000 Samia 1 MP AMARKA JALAN UK (9 120 My = 10.0167 on 0.1667 oF 0.0067 on a 20h toh than thas 154g 0.072 Bitter 46 003 0h 08 0h 0.03 on 2.800 200.00 18.0000 105 296,00 95.726.00 83 145.00 7587.00 gumian 9asror 70587.00 108,296.00, 401 838.00 189 $00.00 umiah, 4682.50 131.250,00, 4815.00 274212,50 £3.145,00, 70.587,00 108.206,00, dumieh (GALI DAN TUTUP LUBANG PERM = 0.3800 m9 bua 1 hat 70 ter toh aon 1245569 '0.362,80 Juman 400.0000 4515.00 93.145,00 70587,00 Jumiah meron 412220 177188 36.364.20, 75 460.00 1200.60 397 38 1998 62 13.850.27 708 15 47,185.03 94371 $6522.63 141176.00 108 295,00 401 825.00, 4199 500.00, 850.405.00, 7237.80 19.450,00 13545,00 27431260 2408.35 4103640,43, ai 974.24 fa r33.14 2520.00 4603¢3,14 400000,00 318050.00 83 145,00 282348,00, 4.081.643,00 1442057|B. PAGAR PENGANAN JALAN van = 1 Pot dapat mengonghut = 10 buah,eehinggs 3it= 30 bush rgkos acgksvun = ooghos enghut ke lohas Lnlah pagar pengaman jain {yang dapat aanghut seas C. WARNING LIGHT, ALAT PEMBERY/SYARAT LALU UNTAS, MARKA 0. PAKU JALAN ‘Tha = 31k Perit dapat mengangkut= 200 buah, singe 9rt 600 Buah ‘ongkos angkutun = ongkos anghul ke lokasl:jmlan pat jolangn yang dapat danghul sehr 1M PEKERJAAN PEMASANGAN REFLEKTOR/ MATA KUCING + Petons 2 Tukang 3 Alot barss pemasangan pipa 1M PEKERJAAN PENGEBORAM DAN PEMASANGAN 1 Pekons 2 andor 3 Ant oanty 1M PENGGELARAN KABCL 1 Aatbante 2 Pekend 3) Nandor 1M PEMASANGAN PIPA PVC 1 Alalbants 2 Peteva 3 Mancor PEKERJAAN PENGEBORAN DAN PEMASANGAN PAKU MARKA BULAT 1 Pekeia 2. Mandor 3. Alatbarty 0.91 oh 0005 oh o's 0.63 on 0015 oh 0.085 is 1003 oh 0,005 08 044 oh 0.02 oh Samia Juan arian umish Jumiab 70 507.00 #9 14500 = 70587.00 108256,60 358875 7058700 108.296.00 9.888,75 70387.03, 108 296.00 7087.00 408 296.00 27-000.00 3005143 341.000,00, 180257 705.87 415.73 4987 50 10910 2258784 erage 75 39.073,04 285.88 Pa) 1626.44 427,89 327.98 2ni7er saan 2987.08 ggs2.1e 216592 2.00000 3s.088,10PENGADAAN & PEMASENGAN RAMU LALULINTAS 01 JALAN UK.75 X75.CH 1 Daunramtu auimnom *.8emm dg rtlatve dhealng O56 ma 710:875,00 2. Pipa galvais 2 mecium am 15.000,00, 3. Pat etrip uauran 439 ro 8m 25,000.09, 44 Angkor best eka kun 30€20%9 mo oom 30.000,09 5 Bautims ‘4 buah 3.160,00, © Cat belakang dun rambu 086 ma an545,13 7 Tatup ppaaiametes 1 bush ‘800,00 2 Pemotongan dan rorgeboran 4 unt 773837 © Pengelosan a eat 41088,20 16 Perattan dan porvetean tnt 3836420 11. Cerpondast eton oat ma 124s. 12 Gotap tanah dan vrs egpat = 025 03 sosrs4 13. Unagon pasta onan pordase 0.04 m3 zro0t20 14. Bekesting pondss: 01 m2 5002209 15, Onghos anghut hela 1 bua 1442057 uma Dibutathan PENGEOAAN & PEMASANGAN RAMBLLALU LINTAS DI JALAN UR. $0 % $0 CM 1 Gan ramou aamunar 2 mm 0g refenive sneeing 08) m2 1.020.000,00 2 Ppagavans 7 mesum on 73,000.00 3 Fat strp okuean 4460 mm 16m 23,500.00 4 Anghur bes simu eeuean 40x69 men eam 30,000.00 5 Biman ‘stuan 38.030.00 © Gat petaang caun rao oss mz B1st5.13 7 Tap ppa caneer2 1 buan 850000 18 Pemotengan can pengeteran nt 2104030 5 Pengesan 1 10368 10. Petantan aan penyetean 1 or 41.623,20 11. Gorpondasi beter on ms 413) 397383, 12 Gatantanan oan ug xembah 0.25 m3 0237556 13 Grugan past taman ponaast 0.08 ma 2ae01nZ0 14 Berssing pondas: 12 m3 4051352 15. Ongkos ange ke tekast 1 aah 1om041 sua Diouiatan 497,178.00, 1226 600.00, 220200,00 300000,00 +0.800,00 24.000,00 230.400,00, 4900927, '8300,00 21000,80 s00.04 47625,00, tead20.44 15855.88 956045 4395.19 10300;41, 1aze3i7a4 1.850.000,00ENCANA ANGGARAN BIAYA [PENGADRAN & PEMASANGAN RAMBU LALU LINTAS OI JALAN UK. 43 x45 CX Baur eam alumni 1.8 me 09, efektve sheet 2. Pipagavans 1 3. Plat stip ukuran 4X30 mm 4 nghur basi situ ukuran 30X30X3 mm 5 Murbaut 10 mm & Catbelakarg daun rambu 7 Tetuppiea diameter 15° 8 Pamolongan oan pengeboran 8 14 Corplneadlbelon 42. Gatan tnah dan ug kembat Lrgen pair di bawah pandas, Bexestng gorda (Onghos argkut be lokas! 7 me 79067500 an 57,750.00 osm 25000000, osm 30.00000 ‘stan 4,000.00 oz me 21 545,13 7 buan 3.£00,00 tive + 772037 wat em 1,006.38 vont 36,304.20, oatma 1142488 0.25 ma 3973.4 O54 m3 279 011.28, 12m 30,622.09 oun 1402057 suman Diputatkan [PENGADAAN & PEMASANGAN RAMUILALU LINTAS DI JALAN UM. 60 x 60.6M Foun rambu alumnism 1B mim do. eflekive sheeing 2 Ppagakans 15° 3 Platstrp okvran 4X30 mm 2 Anglurbesi sku eturan 30X3019 mn 5 Bouimur 6 Cat belkang daun rimba 7 Tatuppipo ameter 15° 1 Pemotonqan dan pengeboran 9 Pengelssan TO. Peranian dan penyetean 11 Cor pendasi Beton 42. Galan tanan can ung kembal 43 Urugan pase es bawah pendasi 44 Boteaing pordas: AS Gngkes anghut ba Wha 035 m2 -780673.00 am 97720.00 vem 25000,00, oer 30,000.00 “bah 3130.00 036 m2 81 5t5.13 1 eu 350000 ant 17637 was en 103636 1 ont 3635420 ost m3 245563, 025 m3 6357334 D4 ma arsoti2 12 m3 95 62202, 1 bun 1442037 JUMLAN Dipuiaten 186 135,00 473250,00 '15.000,00 16000,00 16,000.00 1630003, 3800.00 779637 45.51604 38,954.20 125070,12 5.00088 M2048 eat6s7 $4.20 87 900 362. 760.008. 2010430 473260.00 1000.00, 1900000, 1260.00, 29386.25 3636420, 125670.12, 45.890188 v0.45 eater 42057 022 917.55 150,000.00PENGADAAN & PEWASANGAN RAMU PENOANULU PENUNJUK JURUSAN UK. 120 X240 CHF 1 Ppa Htam Diameter om sxs000 00 2. PoatiiamDaeter om ‘385000 3 Patan.” ae 7000.03 {Flange Ppa i +112 0 “bah 7000 00 5 Rope Farge Pipa das rebar 1300.00, 16 Pat DasorTiang 400 400 2mm ‘buh 300.00 TRB Pate Doser etal 10mm bah 0000.00 4 Tulip Ppa ‘ban s00.00 4 Totup Ppa a9 4 bun weo00 10. Mau! Baud a 14 mm unt large eban vss0c0 11. Anghuegia 18 mm paar €9 em ban 7550000 12 Tutt Aagiar aban trsv000 13. Gals Tanah 58 mo 3964500 1 Cor Beton Ponds €0 x60 120m ) (043 ma 951 700.00 18, BesiGelon Oa 12 m0 Sem "7 60000 & 16. Urugaa Pasi Bowan Poon: 998 m3 mnoniae 17. Begsing 200 m2 e203 48 Daun Rambs Pat Am Composte t= 3 20 m2 3 e0000 49. loge Departmen Pemusgan 1 bose e000 : 2. tea Skuadx40r3m 33m soceo00 r 3s Kien 3 x4ox430mm ey 1 0000, 6a 1610000 320000 4 4 seaeo 0000 12000 . 270000006 suai PENGADAAN & PEMASANGAN RAMBU PENCAMULU PENUNJUK JURUSAN PORTAL BENTANG (0 4) Baga Hitam Oimeter 17 ‘on 1 s70960.08 2 Ppaiam Oxamete a0 ‘10000 08, 3 Poa titamOamate 6° 10 fns000 0 4 partum Darter 225 use00 Flange ppaga et 12 0m ‘Boon acto 16 Flange Pipa da 6-119 9m 8 ‘30680.00 | 7 RDFa Farge Pipa da -t8 my st ban e000 00 RO Pats Mange Pipe 36-8 re M 2700000 Prat Dasor Fang 580 580 122mm 2 buh sssccom0 | {oR Piste Dasarinba 10mm s2buan 2G 06060 Ht Tao Pes oo 1 3200000 12 Tap Ppa i zoo i 13 Typ Ppa da © ‘se000 1a Nae Saud i 22mm wk Range te se080 15. Angra 22 mm pariang 70m et onos0 16 Tutu taut Anguor 10 $9000 47 Galan Tana peso i 18. CorBelon Ponasi( £0 x 80200 ) 51 70020 | 49 CorTlang Pancang Beton aa 20m 951 72030 g 20 ap Beton Dia 121m "7 €000 | 2 Urugan Past Gowan Ponsest acne 22 segsing 662203 35. aun Rambs Pate Conposte t= 3 79 1080 i 2 (Gee Deparamen Pemngan 47 con00 22 ben Gna aoK ee mm yoeoue0 Kam 940480 13 99000 BF tiem 324036000 coo 2 Mtarbaos Kem da 6.0m ‘B30000 24 Mirdan Bava 6 me! Pane Sooner 30. Riet/ Pane! 4 reece 31 Blaya Pembuatan/ Pengeisin ‘ootoe 32 Gavanis Hot Dip +2008.00, : 3) Sewa Cine Kapasias 15t0n wri ‘3 Paton Pengaranai #12000 suuLal Dinulsoan 470 20000, 1000 00 112000 90 5200000 0906.00, ‘1500000, 320000.00, ¥5000.00 2o0m 60000. 0200000, e2sens0 wea 20100 wmo7s 236 400.00 $7009.00, 1366 00000 geo 009 26 sesu0 es000 $445 000.09 $4000.08, 14s 30.00, 1 $44 990 00 4458 000 0 33490000 ta372200 2434 38200 224 40800 2407 200.00 s2erzt4 ra 10940 83020 anz2 24000 43.293 36000 ‘7 183 72 ay ase 988.08 143 $90,900.00;ENCANA ANGGARANBIAYA ‘PENGADJAN & PEMASANGAN RAMBU PENDANULU PENUNJUK JURUSAN UK. 108140 CM ‘nun rant suman 2mm 9, efekbve sewing Vat Pigs gnvans medun 2 a Pat ave unutan X30 FRrotar es ku ukaran 30X30%9 mm Bain at teak arg dan aru Tap ppadameter™ Femssrgan #9 pengedoran Pongelasan Peransan a penton Cor gonaan veion . ‘Gatanfanah don wig heréal” e lupan pens tava pondas enesing pends Sngror aghutneloias! PENGADAAN & PEMASANGAN RAMBU PENDAHULU PENUNJUK JURUGAN UN. 120% 160 CM ‘act amu alsmunum2 sm op, reextre snening 182 m2 Dice ganans 7 oedun tn Drag unaton x40 an FRepel es sh vain 30X30%0 re bam Bama 14 ban (Cot eevang dain at 12 na ‘ave pea gamete” 2 ah ‘Penetongan dan pengeberan 4 ont Pengeasas 100 em Pecantan gan peat ont ‘Cu yondab beter oz ma Gran onan dan vg benbal 3m ‘Grogan pase bawah ponds 050 m3 evening pondas! 22m ‘Cnguoe ant te kasi Baan er2ss000 75000000 2500000 3000000 3159.00 21545.13 350002 ies 108538 63420 nyeaassie3 a2 ss000 700000 rence So s0008 31390 sae 30000 re ‘08630 363642 snes. sa754 eons sez sano eT ae Douiattan 122850 a7" 222400 a60m.35, 144207 2am 020 2392000,0 . 1978296.00, 109 00009 3900000 3636420 asi 34024 3178737 ns 12689325 1442037 263238 3.380000,00~[RENCANA ANGGARAN BIAYA PENGADAZH & PEMASANGAN PAGAR PENGAMAN JALAN (st) ‘Lempee3én tes baja prot desain gavans (Beam) ‘Yang penvargga bes st. 32 galvans (pes) 180022000 3 Besipengaar baja prof desan (Dpcking) & Murbau: beam 12 25mm 5 Murba.t blocking 16x 30me 6 1 a Murbo.t pom 16.48 mm Besiarsiur 3000 mm ‘Termura) end (Sieave Bean) 8 Galantanan dan unug Kemal 10 Lrugas pas & Bawah ponds) 11, Bekesing ponbasi . 42 Cor pendasibeton 13. Onckes anghu ke bkas 4 batons 14735000 23 batang 521.225,00 3 bush ‘8. 000,00 10 bush 6.200000 ‘3 bush 0000 3 bush 7475,00 245m 20,600,00 2 bush 94.448,00 188 m3 Cra 2m 278.011.28 384 ms 47.105,03 051 m3 1 buat 847.350,00 1563.75.00 245 700,00 '85.000,00 24 600,00 23625,00 187 500,00 €89650,00 198.808,90 55.002.25 275.58058, 82682.37 4.081.540 ‘5609 605.07 15.760,000,00./ leasRENCANA ANGGARAN BIAYA PENGADAAN & PEMASANGAN PAKU JALAN (UK. 10¢70x2 cm) i [Aluminnurt alloy 1Ox10x2 om, = Ten esa] ___-65068 35] 2 _|Refietion 7lbuah 53.536.41] _167.276,62| [3 [Lem mixed spony adhesive Tishig 745 000,00] 1.850,00] [s[Pengeboran dan peasangan pak jalan ifs 3.073.584] 30.073, 84] [5 [Ongkos angkut ke iohas, ils 1802.5 1802,57| GUMCaH, 2H 572,71 (Dibulatkan, 7280:000,00] PENGADAAN & PEMASANGAN PAKU JALAN (UK. 10s 1202 cm) fr_[Alumanium toy toxiaxz em Ta Tivraye| T7778) iz —[Refiextor [push 33698,43| 1672768 [2 [vem mixed epoxy adheane. Disks 145000,00]—— 18850,00] lz —[Pengetoran dan pemasangan pakajaian is 30073,84| 30079, [5-_[Ongios angiutke lokasi S Wis 180237] 7,802.57] Sonar, Zs 776,08] [ibutatkane 790.000,00} PENGADAAN & PEMASANGAN PAKU JALAN (BULAT) [Paks Jalan Tear FOC 066; 750 500,00] 2 [Lem mea epon adhesie alk 45,000,00] 28,000.00] [5 TPengeooran dan pemasangan paky jaan nr 36-048, tol 39.048.10] iz JOngkes angiur ke oka as 180257) 7802.57 omar 765 886,67 [DibulotharENCANA ANGGARAN BIAYA PENGADAAN & PEWASANGAN LAMPU PERINGATAN: ! ot WL 505 Aas Lampe 2 asgek daretes 99cm 3 jbo ok (oa Bel NYT a eral abe /ARHING UGH Bassas sso 30ers eur Tea 30 Sros7 39 ur Tas Eee Buea) Te soe| ye-ea003 70383 ao arscH BT 750) 7399520 oar 5.1 354. d0a 09 Ties Tres we earseretl i : comer j peNGADAAN & PEMASAWGAN LAMPU PCRINGATAY TEAAGA SUDYA QWARYING LIGHT SOLAR CELL) TANG LENGHUNG, [amp Aspe 6 306 lune Sso0 08 | sa ‘lust fg Ovens Woe - fencer "usr —|sstwa vaca Deep SEAT ‘pes fers Pergo Pa f—fewant Falms ised f—frengsaaren sales B38 [ro [remesangan ASRS ile 559000, wrote 82 3000600 ADAAN & PEUASANGIN LAUPU PERNGATAM TEWAGA SURYA watt LGHT SOLAR CELL TING fr tanou 2Asoet $306, ‘Tost ‘3508690 soe [e[ssur can so ve su oar teases frase ns > ius ro000.0 F fe Toewate sua Sie sez 30 aera VLA De CDEP pet Fsascase| [é—Ipacx Pengo aes 590300.) feat Toa Zale toa fs ra aaa iS Pemeangan STE ile F-55000 _: Sear noe 33505090 Seeae oy line bas leENCANA ANGGARAN BAYA [PENGADAAN & PEMASANGAN ALAT PENGENDAL! SYARATLALU LIVTAS PERSINPANGAN 3 KAKI (SIMPANG 3) > 2 3 onto phase 2 pedeeran da Boe ‘ou Lambo 2 pe Pasa ttre Tang ome Tang us ‘ema box amp aioe pegaman (aan Terme aoe abel NYY 42 § abe 3 NPY 40d Besouaty : Bes baat 25° Pa pengaran PVG enggearan abel emasangan pba PYC Pass ah passat Gat gan te ana beras Pengaconang ove heat Bengaceram ang wrt Bergeron pao pengaman ‘sean aan ste terminal abet ‘pasa dan set bx rou Pasa conse 1 pesawatdan seheng Pembaatn auevtan box contoh engecatanbang de plokpergamaran Pengesaan eoracioss Beyamcurgan ha (LN) Biya regrarmng pesawat Ramps Ta01 No. TUR GOKGO om Cevera pare i B8o8teuie EH 31454595,00, 276727800 2sp037500 anitis 24758250 1900 00,00, 19267.30 sa0730 230125 179590 wa gs780 "9.00250 442789 202708 43500000, Du sage 3 57554 53401225, aunt 11083047 77285 40500 294s 333.7500, 3247500, 7808.32 3210 00000 ‘91s coaoo 708.7500 suman Bibctathan PCNGAOAAW & PEMASANGAN ALAT PENGEWOAL!ISVARAT LALULINTAS PERSIMPANGAN 4 KAKI SIMPANG 4) envoler4 pace 2pasmnan 4 boat {Sor Lap} ase ‘Boe Larou? ase Pertata aus be Tung overead Tag ous Arran bon tameu ack pengarran (detnate) Taman bee Kiba nr a2.> ave $13, 43 esiouat Bea bt 125° Poa pengoman PVC Perggaarontatel ‘Pamazangan iga PVC Prev org ahaa pat ‘Gace tu ana kero Pengecoran tang overhead engecoran tang ius Bengeraran pink pergaman Pacing dan stelteeat habe Patang dan vetbou amg Patan oan stat pesawat aan seking PPembuntancudokan box con + Pengecatan tg can paok enigma Penyarbungan ak (PUN) Ba propaming peaowat Rambu Tio No 180K 6x60 em bata sane sous Ts Ase 31-854975.00 ss80c0 00 25T38 esis su7ie2s aatiest tesioer vezizes 4403500, 7686.32 ‘3.200090 90 11995.0000, 708-7500, JUMAH Diuiatian 380 375,00 21.005 75,00 23643 009.00, 4318125, reezser so $730000.00 7320000, Seegora? 15414009 3¢75009,00 1519875.00 18330000 2130000 4 99904650 799340 3375000 aieamas 638956380 140269678 ger isese 296367002 ra 10120 668.2150 242945 33337500 3097500 ron 3882 41395 02000 54.045 992.99 ‘62000-00010 - 3185437500 33207 9000 20443 00000 ‘01125 0100 28000, 7600 €0000 230000 ses 29547 wzers00 4593 75000 Asioe7s00 63 80000, S160 280182800 2311 63800, 55741675 40500000 2157 2385 7629 96420, 26 san00 ‘zsesraze 3 3097509 e563 &2 oom 02 4.995000.00, 283500000 wera 265.95 #73.200000,00 /[RENCANA ANGGARAN BIAYA PEXGADAAN & PEMASANGAN PATOR TRUNGAN PIPA PLASTIC. Deter gpa pas Refestor gh inary oro 10429, cat (Cot rons ten (Gatan nah dan unghenea! LUruoin past a bawah pons: Bekestng Belonpaokthunsar (Ongios argh le okas: PENGADAAN & PEMASANGAN PATOK TKUNGAN IPA BES! 1 Baliar pra tes! sean 2 Reteior hgh ntenaty grace w& 10120 2 bean 3 ce 3th 4 Cotpondes pen O43 5 Gotartananidan ug henson on ms {5 Uragen past dhbonah ponsas: Boe ma 7 Geneaing bon ples turgor 08 ma © Onjion angiutioonas: ‘baa aaa rens0 7uecsea — 147210,00 ‘soon '1$300.00 sucasses wanes essisse11443.69 maortze | 1112045 seezzts * 4520762 WansT 1442087 suas 612800°31 Duiatan 645:000,00 - soni —_ssoons eke trees tee aie wale shanees Sace “eae mows Wise Teams leurs ‘eo Maer saan wont ian tn J| ENCANA ANGGARAW BIAYA [PENGADAAW£ PEWASANGAN MARK JALAN [UR Bei20 mim) per i [Thermoptacte aia Bare oo] __2o0aT 50 [2 [otassbeads ‘aig. 70,100.00] 2 050.00 5. JOngtos pengecaten ale 7.586, 32 7.666 3 LOMA 737338 [Dibulatkan 30.00.00] / PENGADAAW & PEWASANGAN WARKA JALAN (UK Sei20 mum. por i 1 TCodetastic oat E5005] 2 [Giasebeade ‘aif 7.000,09] [3 Ongkos pendecatan fe 7.£06,32| 32. 100.32 32.00.00] /RENCANA ANGGARAN BIAYA PENGADAAN & PEMASANGAN CERMIN TIKUNGAN 1 Germin arcyic cembung 3 mm 2 pipa gatvanis 2° medium. 3. Angkur bes! sku ukuran 3033013 mm 4 Tuup pa diameter 2" 5, Besi pengikal gahans 8 Murbaut 10.em 7. Pemetongan ° 8 Pengolasan 9. Peratitan dan poryetelan 10, Cee pordasi peton 11, Galisn taneh dan uneg Kembali 12. Urugan pasir di bawan pondasi 13, Bekesting poncast 14, Ongtos angkut ke okast une 44ms 08 m3 1 buah 1 buh 4 buah 1 batarg sem 0,24 m3 03 m3 0.03 m3 4.18 m3 1 buan 3:908625,00 7000.00 3000.00 8500.00 1330875 +4000,00, 173637 1086.38 3636420 114243553 6357554 278011 26 '36622.03 1442097 JUMLAH Ditulatan 3.908 525,00 340 000,00 18.000,00 8500.00 13:308.75 16000,00 773337 44345,50. 36388,20, 274109,38, 19072.56, 472401808 4.750.000,00- eoRENCANA ANGGARAN BIAYA PENGADAAN & PEMASANGAN APU TEWAGA SURYA (TERMASUK COUNTER, SISTEM WIRELESS, RAMBU, & WARKA) Pesgadann Bahan 2 3 5 ‘Conoter ns ‘Contoter Pembants ‘Panel Stren $0 Wat'2Vot ‘Batary a 12 VoUuZAM Lapua 3 Asp O 20 cn LED Lokal “arg Lenghing arg tunes ‘aon Feegaran Ramu aengan tang 10. Desay rung Mundus Pemasangan ‘atan Pergecorn Tang Lenghong 03M Pergecorn Tangs 0.18 0 Pengecoran Pate Peogaman 0,66 Pengeeaan Tang Lenguung 22M" Beegeeatan Tang Lrve tM engecatan Paton Pengaman3 Mt Pengecatn mara lan 4 8 2 unt Unit Bah sssssses fEElbet 17000009 ‘9005625 083 750 2425 500 ‘8000 000 3415873 1 90. c00' aioe 109200 15309 08 ass yeas 110156 yas ses ses e983 Juma Dibutyaan ‘7.690000 12 7650c0 7.768000 73,706000 ‘o.soa000 Baits: pase ae 2200000 31908080 sb28210 seas 16 351779 amt a7 15 220633 39678639 wooo 000PENGADAAN & PENASAUGAN LPJU KONVENSIONAL engadsan Gahan 1 Lampu Jalan Morey 250 w 2 Tang lamp joan Ortagena! taal 9 mt Singh A 3. Sambungan PAN Pemesangen 1 Pengeceras Tang 2 Pasarg dan ae! amps 3. Ongkes anghut ke Lota PENGADAAN & PENASANGAN LPJU SOLAR CELL PEKERJAAN PENGADAAN 4, Lampu Jalan LED Ceramic 40 Wall 32 Vol, bert Kabel NYAF2 «1,5 mm! 2. Tang lampu jalan Ostagonal ingg! 8 mtr Single Arm + dudukan scl: panel 3 Box Baters ‘Solar Celi daya 120 Wp 30 V 00, berihut Kabel NYAF 2x 6mm" 3 PengisiBaterai(Gauiery Charges) 10 Amp 36 VCC, berikut Sun Swich © Bateraijenis VRLA Deep Cycle PY hap 59 Alt 12Y, Derinut Kabel NYAF 2x6 ment UMA KONSTRUKSIPEMASANGAN 1 Pengecoranang ‘aya 100 Wp 36 OC, terikut Kabel NYAF 2x 6 rum 2 3 : Cycle PV Kop S012 V Deserta Kabel NYAF 29 rm 5 Ongkos anguut ke Lobast Unt Unit Bua Bush Sat 4,00 00 44,00 4.90 4100, 300 1.00 190 1.90 490 100 anne 30.000 35.051 UMA Dibuatkan set sot Set bush sot set set buat MLA Dibatathan 3.800.000 8.500.000 3.200.000 sare 30.000, 36051 15070770 +16.000.000 7.000.000 8.500.000 2.300.000 ‘9.800.900 3.000.000 2.500.009 si378 30.000 38.090 35.000 36.051 33.549.770, 4.000.000DIREKTORAT LLASDPREKAP KEGIATAN URAIAN KEGIATAN. JUIALAH, IREKAPITULASI RENCANK ANGGARAN BIAVA PEMBANGUNAN OERMAGA PENYEBERANGAN 1, [pereRuaan Persiarane 1, |konsTRUKs! CAUSEWAY (108.72 Ma) it, JRONSTRUKSI TRESTLE 490.592) 1v, JOUOUKAN TRESTLE /ACUTMENT (1 BAK) _ UDUKAN BRIDGE (1 BUAH) _ MOORING DOLPHIN (9 BUA) JBREASTING DOLPHINS BUAH) konsTRi IKAN HOROLIK @ BUA) 1 KONSTRUKSI PELINOUNG MB @ BUAK) K Joatwateme = [xt JRONSTRUKS! DUOUKAN & RUANG KONTROL (1 BUAM) Xi [RUMAH KONTROL 14 m2 x |PEMBUATAN JALAN & LAPANGAK PENETRASI DENGAN KOLAKAN (.+2 180M2, TEBAL = 7 or 11 PeMBANGUNAN MGVALBE BRIDGE (1886 112) x. [rvORAUUK xv |LaMPU PENERANGAN REX APITULASI RENCANA ANGGARAN BIAYA PENBANGUNAN DERMAGA SUNGAI DAN OANAU ISUATAN DERMAGA KAYU UUN TANG PANCANS. MBUATAN BAJA PONTON 115 M2 Il, JPEMBUATAN JEMBATAN DERMAGA KAYU KAMPER (21 M2) 1, [PEKERJAAN TURAP KAYU (TING! 4M) / SIRING 80M V._ |PEMBUATAN FENDER SUNGA\ (FABRICATION) V1. |PEMAUATAN DERMAGA DAN TRESTEL KAYU BES! (21 M2) vil |PEMBUATANRUANG TUNGGU vil. ]PEMBUATAN DERMAGA PENDARATAN SUNGA/OANAU 1X, |PEMBUATAN DERMAGA BETON (d = 2) X. |PEXERUAAN TALUD KAYU/PENAMAN (80 M) 1. [Ucuran 200 x 140.cm 1, [UKuraW 109 « 190.08 latternatit 2 1. Jusunans 100 x 130m ti, JUKURaN 100. 100m JREXAPITULASI RENCANA ANGGARAN BIAYA PENGAMANAN ALUR PELAYARAN Alternat 62,290,981.68 430,022, 1 383,470,486.44 +5,368,010,648.75 263,821,303 274,742,598 98 261,400.00 742,598.58 337,37, 000.0] |_17.363,863.0] 15,239,460.00 (013,821,208.83 422,805.81 982.606] 4,035,997 38] 3.417.281 38]Harga Satuan A Uralan/kegiatan 39 40 4 42 43 44 45 46 a7 48 49 50 51 52 53 54 8 | Mesin las listik dan perlengkapan JAlat bantu pembesian, Dewstng JAiatbantu corbeton JAlat bantu beton di laut ang pancang JAlat bantu penutup tang pancang JAlat bantu sepatu tieng pas JAiat bantu pengecatan tiang iat bantu pemasangan geo! iat bantu pengaspalan pé /Alat bantu galian tanah 2 /Alat bantu pengelasan/pemotongan Crane 25 ton ICrane 30 ton Concrete mixer Concrete thriller Concrete pump _ Oumptruck Generator sel Kamera Konstruksi peryangga begisting Loader |Mesin las karbit IMesin las istik dan perlengkapan IMesin gilas Motor Grader Motor Johnson 40 PK Mobiisasi dan demobilisasi obiisasiidemobilisasi rambu _|Meja & mesin gambar + peralatannya Ponton pancang Ponton transport Pompa air Panel contol Pembersinan lokasi [Sewa diesel hammer Sewa Bulldozer |Sewa compressor [Sewa crawel crane Sewn giader Sewa stamper Sewa beton molen ISewa Asphalt Sprayer Sewa tandem roler sews Echosounder sewa Vibrator Roller ewa Stamper berikut operator ‘ews hidralk hammer heodolite Hug boat JWaterpass 2,700,000.00' 1,511,800.00 | 768,750.00 4,921Harga Satuan Upah No. Pan aE 10 " 12 3 4 5 6 7 18 19 20 2 22 23 24 5 26 Uraianikegiatan iuru Gambar uru ukur IKepala tukang IMandor Mekanik lOperator. _- = JPekeria Pembantu operator lPembanty surveyor Pembantu tukang Pengawas [Satpam Surveyor, Tukang [Tukang batu Tukang bes! HTukang cat Tukang kayu HTukang tas, = FTukang las penyambungan iang pane: Tukang pancang Operator pancang Operator alat berat Tri erection Erection Erection a 28 29 30 3 32 33 34 36 36 38 30 40 a a2 43 44 45 46 Gatvanisasi baja Sandblasting Sa 2,5, Penyelam Tukang Aspal - Hrukang Bongkar ceteken beton /siram Tukceng jogs Masinis Penjaga api |Pembantu tukang las iKepsla Tukeng Las JUpah pemasangan pagar BRC Hrukang Galt Kopala Tukang Batu |Kepala Tukang Kayu Kkepala Tukeng Besi Kepala Tukang Cat instaiator IPembantu Instatator HTukang Babat Rumput eee Tang Penang Pipa ecing 108,296.00 | 50,000.00 £3,14500 | $5,726.00 5.72600 | 95,7260 |” 83,1450 | 70,587.00Harga Satuan Bahan 54 55 Adatve JAdmixture Acetelin JAngkur diameter 32 rym JAngkur diameter 50 mm (stainless) JAngkur dudukan engse! MB JAngkur dudukan tiang listik |Angkur plat landasan catwalk [Angkur portal baja penggartung hidroik lAspat AC 60-70 Baja protivplat Bak air fibreglass uk. 60x80x70 Balok jangkar 5!10.cm Bato kayu Klas | Balok kayu klas I Batok kayu Lanan Balok kayu Ulin Balok pengaman 10x 10em Baick pengaman 20 x 20em ISambu $-10cm Pjg. 6m [Batang Kelapa Batu pecan 3/5 Bes! Siku penahan tulangan (pengelasan dim arr) [Beton isi tiang ISan bekas Batu bean Batu Gunungikalt Batu pecahisplit 1/2 lBatu pecahispit 2/3 Batu bata merah press mesin Batu bata Batu telai /Baut 3/8* Panjang 2 Baut 3/8" Panjang 35 aut 5/8" Panjang 20 em IBaut 5/8" Panjang 30 cm Baut 5/8" Panjang 25 cm [Baut 5/8” Panjang 40 om Baut 5/8" Panjang 45 cm Baut dia 10 mm But dia 5 mm IBesi beton Bei beton utr Besi plat Profil Best stip e!on bertulang Untuk sloot Beton bertulang untuk kolom praktis Fes Beton bertulang untuk ring balok [Beton bertulang untuk meja loket Boltard/Bolder kapasitas 25 ton Kg onuk. Keoll (prose:Uraian/kegiatan [BovarciBoider Kapasias 15 on Bollard/Bolder kapasitas 30 ton IBotard/Bolder kapasitas 35 ton Bolard/Bolder kapasitas 70 ton Bondex IBubungan seng (Cat anti karat Cat kilap Cat menie besi ICatmenie kayu > [Cat preimer (marks) Cat tembok IConbiock/ Paving Block cat besi iCable trench Closet jongkok Cetakan beton Cleat . [aun rambu aluminium 2 mm dg. Refiektive sheetng Dempul Dokumentasi rambu Densopole Densopasie. Densotape Doiken dia 8 cm, pig. 4m JEngsel moveable bridge ngsel pintu dan jendela ~|Fender karet ‘yee SMB00, [1500 Fender karet type CellC Fender karet type Cel-500 Fender karet type Cell-600 Fender karet type Cel 800 Fender karet type V.250 - 1000L Fender karet type V.250 - 1500L Fender karet type V 260 - 2000L Fender karet type V.600 - 1500 Fender karet type V.500 - 2000 Fender karet type V.00 - L 2500 Fender karet type V.600 - L 1500 Fim Fibre mosh “|Galian tanan biasa IGelagar kayu kamper kias | 10 x 10 cm _|Geiagar kayu ulin 20 x 20m |Gapivkalang 10 x 10 om “|Gapivkatana 20 x 20 em Gapit kayu galam D. 6-4 m IGapit kayu ulin d. 10-6m_ |Generator set kapasitas 25 kVA (Geotestile/fiter cloth Grease IGrendet Hak angin uk we _|Kemera a Kabel dan lampa 165,000.00 716,500.00 - 209,622.50 235,750.00 1,500,000,00 32,625.00 42,800.00 | ~~ 234.215,800.00. 39,000.00. 23,940.00 29,400.00 | 9,700.00 44,800.00113 ) | Kerikit _]Kunei tanam “|Lempu sor |_|Papan kayu kl IKaca bening tebal 6 mm Kaca reyban tebal § mm_ Karbit Kawat baja / Binraad Kawat ias /Electrode Kayu bakar IKayu buiat dia. 10-15;m Panjang ami Kayu galam d. 10 Kayu lanan kias ll (Peranca Kayu tanan kias ill (Perancahvbekisting) iKayu Kis. II Kertas amples _ Kertas AS Kertas Aa Kertas kalkir vas ‘uncl ACE ur Lantai precast. Multiplex 18 mm Minyak Aspal | Bars/Stek tiang pancangdiat6 [Non shrink grout (25 kg) ficang/Tulaigan steak Untuk tang lLampu TL 20 watt Lem kayu List profi IMinyak cat Oksigen eo Pagar BRC Paks IPeku kayy Paku plywood Pak sirap Peku ulin Papan kayu kids | (Kamper Samarinda) kas Il (Kamper Singh) Pepan kayu kias tl (Merani Pepan kayu merant Ppan kayu.uin IPapan kayu uin 4 x 206m Pepan lanan Pepan untuk alas Pesir aspaVabu betu/screning Pasir beton Pasir pasang Pasir untuk trotoir Pasir urug Pembanguran ruang tunggu JPembuatan fenceer (Fabrication) 89,040.00 132,057.00 16,050.60 1 185,000 00 50 00 78,000 09 42,000 09 210,000.09 16,675 00 40,800 29 83,500.00 4,864,577 25 "285,409 69 128.00. 999,083.50 100.00 | 7,200.00 _ 18,750.00 272,700.00 ~10,347,360.00 '5,550,800.00 “2200.00 | ‘194,000.00 477,000.00 185,000.00 194,400.00 195,000 00 |170 171 172 173 174 175 178 Wz 178 179 180 181 182 183 184 185, 186 187 188 189 190 191 192 193 494 195 196 497 198 199 200 201 202 203 204 205 206 207 208 209 210 214 212 213 214 216 217 218 220 224 225 226 Pengadaan plat rambu Pipa baja Pipa GSP. D=25", Pina PVC dia. 314" Pipa PVC dia. 4" Pipa raiing dia. 2,5°. Tebal3 mm Pipa paraion cia 2° Piat baja PatBaa stip Piat baja landasan guide rolle Plat baja penghubung MB ke dudukan MB Piat beugel Tebal 5 mm Piat ponton T. 12 mm Marine Plat — Profil baja Piamur tembok (5 ka) Piamur kayu Plywood Tebal 3 mm Plywood Tebal § mm Portal penggantung hidrolik PPPK Profi! baja dan plat penutup Wrench, angker [Proll dan plat baja penutup cable tr Rabat beton 7 cm kelting bangurian den Rangka plat rambu Rangka ponton L. 70.707 Rantai penshan Ring untuk sepatu tiang pancang |Saklar ganda [Sahar tunggal [Sekat ponton T. 10 mm |Sekring kast 1 group [Semen PC (S0kg/zak) [Seng bubungan BULS 20" Serat PolyProphyene Sirap utin Sirtu Sioof kayu kamper klas | 15x 1S em Sloot kayu gaiam 4.10 -6m. Sioof kayu ulin d. 10-6 m ISioof kayu ulin 20x 20 em Solar Spare part Spit Soda Api Tackle electric kanasitas 35 ton/unit HTanah urug [Tanah Timbunan Tarikan jendela Ter Terpal untuk biokir ait Tiang kayu ulin 20/20 Panjang 15 tA (induk) Tiang kayu ulin 20/20 Panjang 15 M (gapit) Tiang kayu ulm 20/20 Panjang 10 M (induk) Tiang kayu ulin 20/20 Panjang 12 M (gapit) Tiang kayu ulin 20/20 Panjang 5 M Tiang kayu ulin 15/15 Panjang 10 M Tiang kayu kamper 18/15 Panjang 8 M (gapit) =3mm— ~ 827,064,600 0 13.500 00 | ‘3sco00 135300000 41,812.40. 21,025 00 _ 84:500.00 115,500.00 180,828,300 00 600,000.00 176,550 00 12,700.00 | 528.586 68 __ 241,300.00 12,700.00. 193,300 00 | ‘65,000.00 53,300.00 109,875 00 1 _ 162,000.00 | 11,738,800,00 | '562,000.00, "$62,000.00 11.738,800.00 | 53,100.00 185,000.00 | 30,378.00 | 32,500.00 32,500.00 | ~_ 5,900.00 | 5,700.00 | 32,300.00 | 6,1 10,600.00 | 6,324,320.00 4,246,110.00 _4.308,540.00 | 2.111,400.00 2,367,480.00 810,960.00 iUralanikegiatan [Tiang Kayo Kamper 15/15 Panjang © MW (induk) [Tiang rambu dan jangkar 10/10 cm Tiang pencang pipa beton Pressters dia S0cm Tiang pancang pipa baja Thinner z E Transpor material baja dari workshop ke site Tripiek mm Trench cover : Pemadatan iapangan subgrade Lap »Prime Coat AC 60/70 2,5 kgim2 Pembangunan Ruang Tungau Rumah kontrol Polypropitene pad (tebal 5 cri) 2 Hydraulk Cylinder Type Celvis Mounting = 180 mm }iydraulk power unit Type Foot Mounied 25 KW Panel iste : Pipa hydrauik Type Van Pump operation pressure max 140 kg/em2 Alatm Balancer Pemasangan nydraulik cylinder, instalas), pembersihan ipa dan cis untuk operasional, testing dan training instalasi penerangan Pengadaan pemasangan LPJU (solar cell) _ Pengadaan pemasangan LPJU (non solar cell) [Box Panel peneranganANALISA HARGA SATUAN PEKERJAAN. No. URAIAN KEGIATAN VOLUME 41/3 BETON K-175 TANPA TULANGAN 4. Semen PG (50 kgizak) 80000 zak 2. BatuPecah 2/3 0.8000 m3 3. Pasirbeton 0.4500 m3 4 Ae 0.2000 m3, 5 Pekerja 6.0000 on } 6 Mandor 0 4000 oh 7 Tukang . _ 1.0000 oh 8 Kepala Tukang 10.3000 on 8 Concrete mixer 1.2500 jam l. 40 Concrete thriter 4.2500 jam. } 11, Sowa Comprossor 1.2500 jem i } 41M3 K.225 TANPA TULANGAN 5 + Semen PC ($0 kg/zak) 10.0000 zak 2. Baw Pecan 273 0.8000 m3 f 3. Pasir beton 0.4500 m3 4 0.2180 m3 5 6.0000 oh, : 6 10.1000 oh. 7 Tukang 1.0000 oh 8 Kepala Tukang 03000 ch 9 Concrete mixer 1.2500 jam 40 Concrete titer 1.2500 jam 11. Sewa Compressor 1.2500 jam 100 KG PEMBESIAN 1 Besibeton 110.0090 kg | 2. Kawat baja/Bindraad 2.0000 kg : 3. Pekona 6.0000 oh. 4 Tukang bes! 3.0000 oh 5. Kepala lukang 1.0000 oh - 8 Mandor 0.1000 oh 7. Alat bantu pembesian, betising 4.0000 Is 10 M2 BEKISTING 1 Mutiplex 18mm 4.0000 tembar 2 Peku 4.0000 kg 3. Angkur plat landasan catwalk 03000 buah 4 Pekorja 6.0000 oh i- 5 Mandor 0.1090 oh 6 Tokang 5.0000 oh 7 Kepala tukang (0.5000 oh : 8 Konsiruksi penyangga begisting 1.0000 Is | 9 KayuKias tt 0.2820 m3 10 Alot bantu pembesian, bekisting 1.0000 Is HARGA SAT. JUMLAH, 85,000.00 520,000.00 189,750.60 151,600.00 177,000.60 79,650.00 4,200.60 840.00 7058700 423,522.00 108,298.00 10,829.60 09.194.00 83,194.00 95,726.00 28,717.80 ‘55,000.00 63,750.00 55,000.00 63,750.00 100,000.00 125,000.00 Jumiah T560,99520 65,000.00 650,000.00 189,750.00 151,800.00 177:000.00 79,850.00 4200.00 1903.00 7058700 423,522.00 108,296.00 10,828.60 83.134.00 83,124.00 95,726.00 28,717.80 5,000.00 68,750.00 $5,000.00 68,750.00 100.00000____ 125,000.00 Jumian 8.75000 962,500.00 12,000.00 24,000.00 7058700 423,522.00 8314500 249,435.00 95,7260 195,726.00 108,296.00 10,629.60 25,0000, 25,000.00 Jumtah “aT7s1012.60 Jumiatykg 17,910.13 235,40900 1,141,63600 22,5000 90,0000 227,100.00 68,130.00 7058700 423,522.00 108,296.00 1082960 83,14500 415,725.00 95,7260 47,863.00 1.823,750.00 1,829,75000 2,750,00000 775,500.00 25,00000_-__ 25,000.00 Jumiah 4,827,955.60 Sumlahvm2 482,195.561 | } | 4M9 PELAT BETON BERTULANG K.225 CATWALK Beton K-225 Bekisting Pembesian Mandor Tukang Pekeria Alat bantu cor beton Noasens 43 BETON PENGISI TANG PANCANG Beton K-225 Pembesian 5 Mandor Tukang Tenaga kerja Ponton Transport Biaya Crawler Crane per Har ‘Alat bantu beton di faut 4M3 BETON SELIMUT TIANG 1 Beton k-225 Bekistng Pembesian Poker Mandor ukang ‘Aial bantu cor beton 41,0000 33330 100.0000 ‘0.0300 07500 4.0000 10000 1.0000 260.8000 0.0250 0.0500 0.1280 0.0250 ‘G.0250 1.0000 1.9000 14,0000 200.0000 1.0000 0.0360 0.7500 1.0000 m2 kg oh oh oh Is ko oh oh hari asi m3 m2 ig Is 41M3 BETON BERTULANG K-225 BALOK, TIANG RAILING, CANSTEENS. 1 Beton k-225 Bekisting Pembesian Pekeria Mandor Tukang ‘Aia\ bantu cor beton 1.6000 12.4000 220.0000 1.0000 0.0300 0.7500 1.0000 m3 m2 ‘9 oh ch on ls 11M9 BETON BERTULANG K-25 UNTUK BALOK DAN PILE CAP TRESTLE Beton K-25 Bekisting Pembesian ‘Angkur plat landasan ‘Mandor Pekeia A’at bantu cor beton Noosens 1N3 BETON BERTULANG K.225 UNTUK PELAT STRES 1 Beton K-225 Bekisting Pembesian ‘Angkur plat andasan Pokere Alt bantu cor beton 1.0000 4.0000 230,000 0.2600 0.0250 1.0000 1.0000 41,0000 4.9000 200.9000 0.2500 1.0000 1.0000 m3 m2 ko bush =e 1,691,056 49 482,195.55 17,910.13, 108,280 69 83,145.00 70.587 55,000.00, Jumtah 1,691,056 «9 17,910.13, 108,296 9 - 83,145.69 70,587.00 $5,000,000 60 2,700,000 «9 72,000 69, Jumtah 1,891,056 «9 482,195 5 17291013 70.587 69 108,295 00 83.145 00 55.000 (9. Jumtah 1,691,056 <0 482,195 $6 1791013 70.887 00, 108,296.30 83,145.00 55,000.00, Jumlah 1,691,056 40 492,195.56 1791013 227,100.00 108,296 00 70,587 00 5,000.00, sumian 1,691,056.40 482,195.56 17,910.13 227,10000 70,587.00 95,000.00 Juma 1,691,056 40 1.607,187.80 9,402,923.94 3,246.88 62.358 75 282,348.00 155,000.00, T.105,083.7 1,691,056,40 4,670,560 86 2,707.40 4.18725 8,823.38 125,000.00, 67,500.00 72,000.00 Taz 205.29" 1,691,055 40 5304.151 16. 3,582,025 20 70,587.00 3,248.88 62,358.75 55,000.00 T0768 427.39 1,691,056 40 5,979,224 94 3,940,227.72 70,587.00 3,248.86 62,358.75 $5,000.00 THR0T 70365 1,891,056 40, 1,928,782.24 4119328 98 56,778.00, 2,707.40 70,887.00 5,000.00 Tsar 0 1,691,056.40 1,928,78224 3,592,025:20 56,775.00 70,587.00 55,000.00 Teaser1 M3 BETON BERTULANG K-225 UNTUK DOLPHIN, DUDUKAN NB, DUDUKAN TRESTLE, DUDUKAN HIDROLIK, PELINOUNG MB. 1 Boion K-22 4.0000 ms 1.6911056.49 1691,056.40 2 Bekisting 5.0000 m2 482,195.58 2.410,977.80 3 Pembosian 190.0000 tg 1791013 3,402,92394 4 Anghut pat landasan 0.4000 ouan 21,1000) 90,840.00 5 Pekeia 410000 oh 70.8870) 70,687.00 8 Mandor 0.9300 oh 108,286.00 3,288.88 7 Tukang 0.7500 oh 8314500 62,358.75. 8 Alat bantu beton aut 1.0000 5 72,000.09 _72,000.00 JJumtah mse PENGANGKUTAN 1 M TIANG PANCANG KE TITIK TIANG PANCANG. | ‘A, Biaya Crawel Crane per hati + Operator at berat 4.0000 oh 400,000.60 100,000.00 2 Pembantu operator 2.0000 ob 83,145.00 166,290.00 : 3 On 5.0000 liter 35,460.00 177,300.00 4 Sonar 2500000 ster 8,710.60 1,677,50000 5 Grease 2.0000 9 23,940.00 } © Ciane 410000 ari 3,009,000 09 : Jura $168,970.00 8. Baya ponton Transport per has 1 Operair aia erat 110000 oh 100,000.00 100,000.00 2 Pembaniu operator 2.0000 oh 83,145.00 166,200.00 3 Pekera 10.0000 on 79.587.00 705,870.00 4 08 $0000 iter 5.46000 177,300.00 5 Sotw 200.0000 ter 0.71090 1342.00.00 6 Grease 2.0000 kg 23,940.00 (47,880.00 7, Poslon vanspert +.00c0 hari ,000,00000 _5,000.9¢0.00 8 Motor Jehnson 40 PK 0.0080 han 20025000____1.80200 amish asa Daum eh dapat dang ang gancang separa ‘10 balang x parjong (12m) = 120.0000 rm Biaya transport tiang pancang pet meter = (A+B)/L1 105,915.93 PEMANCANGAN 4 TITIK TIANG PANCANG 7 C. Biaya Diesel Hamnmnor 1 Operate alatberat 1.0000 ch 100.0000 10000000 2 Pembantu operator 2.0000 ch #3,14500 16028000 7° 3 Pekeria 3.0000 oh 70,587.00 211.761.00 4 ou 4.0000 Iter 3646000 441,640 5 Soar 200,0000 ites 671000 — 1342.00000 6 Greate 2.0000 kg 2394000 _47,88000 7 Sewa desel hammer 1.0000 att 21582,00000_2.592,00000, Jumiah 4601,77 7.00 z D. Biaya Ponton Pancang 1. Operator pancang 1.0000 oh 150,000.00 150,000.00° 2. Pembantu operator 2.0000 oh 83,145.00. 186,230.00 > 3. Tukang panceng 10.0000 oh 6.69000 686,000.00 4 Oli 4.0000 liter 38,480.00 141,840.00 5 Som 400.0000. iter 6.71090 471,000.00 6 Grease 2.0000 ka 23,940.00 47,880.00 7. Ponton pancang 41.0000 hari 7,200,000.00 Jumian-TIANG TEGAK Senan dapat cipancang ting tegak sepanjang (L2) : 2.S batang x panjang (12m) = 30,0000 Harga pemancangan tiang tagok per meter = (C+DV/L2 + (A+B)L1 TIANG MIRING ‘Sehati dapet dipancang tiang miring sepanjang (L3) 2 batang x panjang (12m) 24.0000 Harga pemancangan ang legok pet meter = (C+D\L2 + (AVEYLA PEMOTONGAN TIANG PANCANG 1 Oxygen 0.5000 2 Acetala : ~ 03000 3. Karbt 1.0000 4 Takang las 0.4800 | 5 Mandor 0.1000 |. 6 Pekeria 0.7600 7 Mesin is listik dan perlengkepan 0.2600 | 8 Baaya ponton 0.0250 © Alat bantu or baton ‘10000 | PENYAMBUNGAN TIANG PANCANG 1 KavatlasElectioge 10.0000 i 2 Patbaia 6.0000 ! 3 0.3000 | ‘ 0.0500 | § Power 0.6000 © Mesiniasistik dan perlengkapan 10825 7 Generator set 0.0625 | 8 Alat bantu pemotongan tang pancang 1.0000 } PENUTUP TIANG PANCANG 1 Kawat las/Electrode 3.0000 2 Bos plat 25.0000 3 Oxgen 200 - 4 Tukarg las 0.2500 5) Mandor .0300 8 Pekeria 5000 ‘ 7 Mesin ls istik dan perenghapan 0.0525 8 Gonerator set 0.0525, 9. Ala! bantu penutup tang pancang 1.0000 ‘SEPATU TIANG PANCANG 1 Kawat aetlectrede 6.0000 2. bes plat 40.0000 3 Tukanglas 0.5000 4 Mandor 0.2000 7 5 Pekerja 1.0000 8 Nes as istrik dan pevengkapan 0.2500 7 Generator set 9.2500 8. Alat tanta sepatutarg pancang 1.0090 m m tabung 272,700.00 kg 134,550.00 ko 16,050.00 oh 83,145.00 oh 108,296.09 oh 70,887.09 hari 675,000.00 hari 7,$40,042.00 's 155,000.00 . Jumiah kg 28,080.00 ko 13,500.00 oh 83,145.00 oh 103,296.00 oh 79,587.00 hati 675,000.00, hari 2,040,000.¢0 Is 18,500.00 Jumiah ko 28,080.00 kg 11,100.00 tabung 272,700.00 oh 83,145.00, on 108,298.00 oh 70,587.00, hati 675,000.00 - hari 2,040,000.00 Is 18,500.00, Jumiah kg 28,080.00 kg 11,100.00 ch 83,145.00, oh 108,296.00 ch 70,887.00 rari 675,000 ari 2,040,000.00 Is 15,000.00 960,741.97 674,448.48 196,350.00 40,385.00 16,050.09 37,415.25 10,828.60 52,940.25 168,750.00 108,523.55 55,000.00 706,225.65 280,£00.00 81,060.00 24,843.50 5,414.60 42,952.20, 42,187.50 127,500.00, 18,500.00 22,698.00 84,240.00 277,500.00 54,540.00 20,788.25 3,248.68 35,293.50 42,187.50 127,500.00 418,500.00 R83 796.13 168,480.00 444,000.00 4187250 21,659.20 70,587.00 168,750.00 510,000.00 15,000.00 Jumiah 70 0670 aPENGECATAN TIANG PANCANG PER M2 1 Catantikorat Mandor Tukang PeKera Compressor Alat bantu pengecatan tiang pancang onsen ERECTION 1 Erection 2. Erection GALVANISASI BAJA 1 Galvanisasi ‘TRIAL ERECTION 1 Tral€iection KONSTRUKS! BAJA UNTUK MB / 100KG Baja proft / piat Kawatlas / Electrode Tukang las Mandor Pokeria ‘Masin as Istrik dan pertengkapan Galvanisasi baja ual Erection 0.6200 0.0050 0.0300 0.3000 0.5000 190000 1.0000 1.0000 1.0000 1.0000 110.0009, 5.0000 1.0009 0.5009 2.0000 3.0900 110.0000 40,0000 KONSTRUKSI BAJA UNTUK FRONTAL FRAME, DOLPHIN / KG 1 Baja profil” plat Kawat las/ Electrode ‘Tuhang fas andor Peteria Galvanisasi baja ‘Mesin las listrik dan pertengkapan Pengecatan anti karat eyoMeeN 1.1000 0.1000 0.0200 0.0100 0.0800 1.0000 0.9200 0.9100 rr) on oh on fon kg ko kg kg kg on on han ko ‘9 ko ‘9 on oh oh ko ari m2 PEMBUATAN DAN PEMASANGAN FRONTAL FRAME PELINDUNG MB 4) Baja untuk frontal frame Rantai penahan Angkur diameter 25 mm Papan kayu klas | (Kamper Samarinda) Mandor Pekerja Crane Penton Pancang, Pembantu surveyor 2.200,0000 4.0000 6.0000 03000 1,000 3.0000 3.0000 3.0000 22.0000 kg bua buat m3 oh oh hari hari on 92,950.00 57,629.00 108,296.00 841.48 83,134.00 2,494.02 70,587.00 21,176.10 100,000.00 50,000.00 28,400.00 28,400.00 Jumiah —Te024060 2.000,0000) » 2,000,00000 2,000.00 2.00000 8,250.0) 8,250.00 945.00 945.00 13,800.00 1,485,000.00 28,080.00 140,400.00 83,145.00, 83,145.00 108,296.00“ 4,148.00 70,587.00 141,174.00 675,000.00 2,025,000.00 8,250.00 907,500.00 945.00 103,950.00 Jumiah TFS ST7 00 Perkg 49,403.17 Per ton 49,403,170.00 13,500.00 14,850.00 26,080.00 2,808.00 83,145.00 1,862.90 108,296.00 1,082.96 70,587.00 5,646.96 8,250.00 8,250.00 '675,00000 13,500.00 180,240.60, 802.44 Jumiah 49,403.23 4940323 108,687,097.20 528,590.98 2,114,071 35,000.00 -210,00000 5,720,550.00 1,716,165.00 108,296.00 108,296.00 70,687.00 211,761.00 3,000,000,00 $,000,000.00 7,209,000.00 2,600,000.00 83,145.00 JumiatyPEMBUATAN DAN PEMASANGAN FRONTAL FRAME BREASTING DOLPHIN 1 Baja uniuk fontel fame 1,700.0000 kg 4940328 93.985,40420 2 Rantal penanan 4.0000 buah 52859698 2:114,38791 3 Angkor diameter 25 mm 4.0000 tua 35000000 - 140,000.00 4% Papan kayu kias | (Kamper Samaringa) 0.3000 m3 97205000 1,716,16500 5 Mancor 10000. oh 19829600 108,296.00 © Peeia 3.0090 ot 7088700 211,701.00 7 Crane 5.0000 havi 3,000,000 15,000,000.00 ! 2 Pembantu surveyor 17.0000 oh 2314500 __1.413;40500 Jumiah WERE SST PENGADAAN DAN PEMASANGAN FENDER TIPE CELL 400 1 Fender karet type Cel-400 1.0000 buah 26,072,60000 26,072,600.0 | 2. Mandor 41.9000 of 108,296.00" 108,296.00 3 Pekera 310000 oh 70,587.00 211,781.00 4 Crane 1.0000 hari 3,000,000,00 ___3,000.000.00 Jumiah ~~ 29,392,657.00 PENGADAAN DAN PEMASANGAN FENDER TIPE CELL 500 . 1. Fender karet type Celt:500 110000 buah 28679.2000) 28.679.20000 | 2 Mandor 19060 of 106,296.00 108,206.00 3 Pekeia 30000 oh 7087.00 211,761.00 | 4 Crane 7.0000 nari 3,009,000.00__3.000,000.00 sumian 37.599,657.00 PENGADAAN DAN PEMASANGAN FENDER TIPE CELL 600 } 1. Fender karet type Cell-600 410000 bua 20.418,000.00 * 30,618,000.00 2 Mandor 1.0000 oh 108,296.00 108,295.00 | 3 Pekerja 3.0000 oh 70,587.00 211,761.00 } 4 Crane 41.0000 hari 3,009,000.¢0__3,000:000.00 Jurmian —srse8r.00 PENGADAAN DAN PEMASANGAN FENDER TIPE CELL 800 + Fender kavet type Cet-800 110000 buah 24,763,400.00 34,763,400 00 2. Mandor 410000 oh 103,295.00 108,296.00 3 Pekena 4.0000 on 70,587.00 282,348,00 4 Crane 17,0000 hari 3,000,009.00_3,000,000.00 | amish 35164 04600 ; * TIMBUNAN BATU UNTUK TALUD } 4) Balu gununghali 11000 m3 17500000 182,500.00 2 Mandor 0.1000 oh 109286.00 10,829.60 ; * 3 Pekeja 0.5000 oh 70,587.00 35,293.50 ! 4 Alat bantu timbunan 1.0000 ts 3.40090, 3,400.00 umiah Sa] TBAT PEMASANGAN GEOTEXTILE 1 Geotexateftiter clon 1.0000 m2 3900000 39,0000 . 2 Mandor 0.0200 oh 108,296.00 .. 2,165.92 3 Pekeria 0.1800 oh 7058700 12,705.68. 4 Alat bantu pemasangan gectextie 41.0000 Is 56,0000 : Jumian 44M3 URUGAN TANAH 1 Tanah urug 1.2000 ma 3250000 39,0000 2. andor 0.0100 oh 10328600 1,082.98 3 Pekerja 0.3000 oh 70,587.00 21,176.10 4 Sewa bulldozer 0.0600 jam 700,000.00 35,000.00 5 Mesin gilas 0.0500 hari 1,084.800.00, 54,240.00, Jumiaty 50 499.0651M3 PEMBUATAN BLOCK BETON UNTUK BREAKWATER 1. Semen PC (50 kg/zak) 10.0000 zak 165,000.00, 2 Pasirbeton 0.4000 m3 177,000.00 3 Balupecah 273 0.7500 m3 180,750.00 4 Admixture 3.0000 titer 19,080.00 5 Besibeton 100.0003. kg 8,750.00 6 Kawa baja/Bindraac 2.0000 kg 12,000.00 7 Papankayy Klas li (Kamper Singki) 0.0500 m3 5,863,000.c0 8 Balok kayu Klas Il 0.0500 m3. 5,200,450.00 9 Paku 0.8000 ko 22,500.60 10 Pekerj’ = 6.0000 oh 70,587.60 41 Tukeng 2.0000 on 183,134.00 12. Jur Gambar (03000 oh 68,750.00 13 Concrete mixer 0.5000 jam 155,000.00 14 Concrete thriler 0.5000 jam 55,000.00 18 Sewa Compresor 0:20¢0 jam 100,009.00 Jumiah 1.3 LAPISAN SUBBASE DAN BASE UNTUK PERKERASAN JALAN / LAP. PARKIR, 1. Batu pecah 2/3 1.1900 m3 169,750.00 2 Pasir Uug 0.4000 m3. 195,000.00 3. Pekerja 0.1000 oh 70,587.00 4 Mandor 0.0200 oh 108,296.00, 5 Dumpiruck 0.3000 hari 41,718,700.00 6 Sawa bulldozer 0.1000 jam 700,000.00 7 Mesingilas 0.1280 hari 1,084 800.90. Jumtat 1 M2 PEKERJAAN ASPAL PENETRAS! TEBAL 7,5 CM PADAT + Aspal AC 60.70 20,0000 kg 588500 2 Batu pecan 2/3 0.1000 m3 18975000 3. Pasir beton 0.0200 m3 177,00000 4 Kayu baker 0.0200 m3 41,500.00 5. Sewa tandem roler 0.0030 hari 343,800.00 6 Sewa grader 0.0030 hati 1.511,90000 7. Mandor 0.0030 oh 108,296.00 8 Fekerja 0.0360 oh 70,587.00 Jumiah PEMBUATAN SHOP DRAWING DAN DOKUMENTAS! 1. Mesin & meja gambar + peralatannya 1.0000 unit 3,090,00000 2 Kamera 1.0000 hati 38,200.00 3 Komputer dan Printer 2.0000 unit +¥8,000,000.00 4 Alat tulis 1.0000 Ls 72,000,000.00 5 Bahan Habis 3.0000 Ls 1,000,090.00 6 Keras A3 4.0000 Rim 78,000.00, 7 Kertas Ad 42.0000 Rim 42,000.00 © Kertas kalki 3.0000 rol 210,000.00 9 Film 10.0000 rol 36,000.00 40 Album 10.0000 set 60,000.00 41, Jury gambar 360.0000. oh 68,750.00 Jumtah {650,000.09 770,800.00 142,312.50, 57,240.00 878,000.00 24,000.00 293,150.00 264,022.50 18,000.00 423,522.00 166,268.00 20,625.00 27,500.00 27,500.00 20,000.00 S079, 340.00 208,725.00 84,000.00 7,058.70 2,165.92 514,710.00 70,000.00 135,600.00 e288 147,700.00 18.975 00 3,540.00 83000 4,031.40 4838.70 32489. 2541.13 as area '3:000,000.00 38,200.00 30,000,000.00 2,000,000.00 4,090,000.00 312,000.00 504,000.00 630,000.00 360,000.00 600,000.00 26,125,090.00 54,569,200.00PENGUKURAN POSITIONING. 1 PENERANGAN DAN KESELAMATAN KERJA 1 M2 ASPHALT BETON T= 19 CM onan Waterpass Theodolte Bahan habis pakai Pekera Jura ukue Generator set Kabel dan lampu Nekanik Satpam on Solar PPK Batu pecan 2/3, Pasi aspavabu batu'screning Aspal AC 60-70 Mando: Pekerio esi gilas, 180.0000 180,000 4.0000 180,000 180.0000 384.0000 1.0000 +460.0000 320.0000 4.0000 800.0000 1.0000 0.0500 0.0600 20,0000 0.0500 0.3000 0.2000 1 M3 PEKERJAAN SALURAN TERSUKA PASANGAN BATU KALI 4. M2 PEMBERSIHAN LAPANGAN 1 2 3 4 5 1M PENGUKURAN DAN PEMASANGAN EOWPLANK 1 2 3 4 5 6 7 Batubelah ‘Semen PC Pasir pasang Pasir urug ‘Sawa Beton Molen ‘Sowa stamper Mander Tukang batu Pokerja ‘Sewa bulldozer andor Kepala tukang Turang Pembantu tukang Mandor Kepala tukang Tukang kayu Pombantu tukang Balok kayu lanan Papan kay kias Il (Moranti Paku kayy 1.2600 3.1520 0.3200 02100 0.2000 0.1500 0.3000 0.6009 1.8000 0.0050 0.0080 0.0500 0.0500 0.0500 0.0050 41,0000 0.0100 0.1000 0.0080 0.0200 0.9200 hari hari ggF had ch oh Iter Iter m3 ko oh oh hari m3. zak hari ari oh gs seosoe on 184,900.00 95,028.000.00 278,800.00 §0,148,000.00 41,000,000.00 _1,000,000.00 70,587.00 12,705,660.00 78,000.00 __13.500.000.00 Jumiah Jumlahihari 2,040,000.00 “783,360,000.00 1,200,000.00 1,200,000. 75,000.00 12,000,000.00 5000006 16,000,000 00 35,4600 35,460.00 871000 §,368,00000 600,000.00 _ 600,000.00 Jumiah B18 563,460.00 189,750.00 9.487 50 194,000.00 11,640.00 $5,885.00 117,700.00 108,296.09 5,414.80 70,587.09 21,176.10 1,084,800.00___ 216,950.00 Jumiah 382, 63,600.00 80,136.00 65,000.00 204,880.00 185,000.00 “ $9,200.00 135,000.c0 28,350.00 148,000.C0, 28,800.00 197,100.00 29,565.00 108,296.00 32.488 60 89,145.00 49,887.00 70,587.00__127.056.60 Jumiah 49, 36340 700,000.00 3,800.00 108,296.00 54148 95,726.00 4,786.30 63,194.00 4456.70 50,000.00 2,500.00 Jumlah T19e4.a8 108,296.00 541.48 95,726.00 95,726.00 83,14500 831.45 5000000 “ 5,000.00 §,385,00000 2154000 3.456,20000 69,124.00 12,000.00, 240.00 Jumiah ~~ F930028T11N3 KUDA-KUDA EENTANG SAMPAl DENGAN 6 MBAHAN KAYULANAN 1 Mandor 0.3000 oh 108,296.00 32,488.89 2 Kepala tukang 2.0000 oh 9572600 191,452.00 | 3. Tukang kayu 20,0000 oh 8214509 1,662,900.00 } 4 Pembantu tukang 6.0000 oh 50,000.00 300,000.00 5 Balok kayu lanan 1.2000 m3 5,285,000.00 6.462,000.00 6 Pokukays 5.8000 kg 12,000.00 97,200.00 7 Besistip 15.0000 kg 14,100.04 Jumiah 12 RANGKA ATAP KASO 5/T DAN RENG 2/3 UNTUK SIRAP BAHAN KAYU LANAN 1 Manddr - (00059 oh. 108,296.00 541.48 2 Kepala tukang 0.0100 oh 95,726.00 ., 957.26 3. Tukang kayu 01000 oh 83,145.00 8,314.50 4 Pembantu tukang 101000 oh 50,000.00 5,000.00, 5. Balok kayu tanan 0.0249 m3 385,000.00 129,240.00 G Paku kayu (0.2500. kg 12,000.c0 3,000.00 Jumlah aT aa 4. MBUBUNGAN PADA ATAP SIRAP ULIN ‘ 1 tandor ©0560 oh 102,208.00 640.78 2. Kepala wkang 0.0250 on 95,725.00 2,393.15 3. Tukang kayu 0.250 oh 83,145.00 20,788.25 4 Pembantutukang 0.1260 on 0,000.00 6,250.00 5 Bubungan seng 0.4060 buh 4520000 18,080.00 8 Pakukayu 0.0800 kg 12,000.00 720.00 7 Papan tanan 0.0040 m3, 5550800.00___ 22,203.20 Jumtah Fine 41M2 PENUTUP ATAP SIRAP 7 SMX 55 CM DENGAN JARAK RENG 11 SM AS. 1) Mandor 0.6080 ch 408,286.00 866.37 2 Kepala tukang 0.0250 oh 95,726.00 239315 3 Tukang kayu 02500 oh 8314500 2078625 4 Pembantu kang 0.1680 oh s0,00000., 8.20000 5 Siapuin 120.0000 lembar 120000 144,000.00 © Pakusirap 0.2500 kg 12,0000 3,000.00 ° Jumiah i 41M LISTPLANK 2.CM X 20 CM BAHAN KAYU ULIN . 1. Mandor 0.0050 oh 108,296.00 541.48 2 Kopala tukang 0.0250 oh 95,72600 2.9315 3 Tukang kaye 0.2000 oh 83,145.00 16,629.00 4 Pembantu wkang 0.1000 oh 0,000.00 ,000,00 5 Pepan kayu ulin 0.0108 m3 10,606,050.00 114,545.94, 6 Pexuuin 0.5000 kg 20,900.00 _ 10,450.00, : Sumtah 8 ST 1/M13 KUSEN PINTUIJENDELA . 1) Mander 0.3000 oh 103,296.00 32,488.60 2. Kepata tukang 2.0000 oh 95,726.00 191,482.00 3. Tukang kayu 200000 oh 83,145.00 1,662.900.00 4 Pembaniu tutang 6.0900 oh 0,000.00 200,c00.00 § Papan kayu Mas | 1.2000 ma 6.720,550.00 _6,864,660.00 6 Poku 4.2500 kg 22,500.00 28,125.00 7 Angkur 56.0009 bua 7,709.00_-_431,200.00 Surmtah 3,510,825.80 cual412 DAUN PINTUIJENDELA PANIL KAYU ULIN Mandar Kepala Tukang Tusang Kayu Pembantu Tukang Papan Kayu Ulin Lem Kayu auauns 4 M2 PINTU/JENDELA PANIL KAYU LANAN 1 Mantor Kepala Tukang Tukang Kayu - Pembantu Tukang Papan Kays Ulin LemKayu 4M? PEKERJAAN DINDING PAPAN ULIN 2 CM + Mandor Kepala Tukang Tukang Kayu Pembantu Tukang Papan Kays Uin Paku Ulin 4M2 PEKERJAAN DINDING SIRING PAPAN ULIN 3 CM. 1 Mandor Kepaia Tukang Tukang Kayu Pembanty Tukang Papan Kayu Ulin Paku Uin 4.M2 PEKERJAAN DINOING SIRING PAPAN LANAN 2 CM. Mandor Kepala Tukang Tukang Kayu Pembanty Tukang Papan lanan aku Ulin ounuNs 4 M2 JALUSI PAPAN KAYU ULIN. ‘Mander Kepala Tukang Tukang Kayu Pembantu Tukang Papan Kayu Ulin Paku Ulin 4.M2 LANTA! PAPAN ULIN TEBAL3.CM. andor Kepala Tukang Tukang Kayu Pembantu Tukang Papan Kayu Uin Paku Ulin 13800 0.0170 27000 0.7500 oso 9 1000 0.0809 ©2500 25000 1.0000 0.0400 0.0500 0.4600 6.0020 1.2500 © 1250 6.0280 02500 6 4000 0.0020 1.2500 01250 9.0250 0.2800 0.4000 0.0020 1.2500 0.1250 0.9250 0.2500 0.0260 02000 2.0000 05000 0.1500 0.0200 a.1250 1.2500 0.4000, 0.0350 0.2000 oh oh on oh m3 kg oh oh oh oh m3 on oh on m3 ch oh oh kg oh on on oh m3, kg oh oh oh m3 kg on on oh oh m3 ig 108,206 95,726 83,145, 50,000 10,606,050 47,800 Jumtaiy 108,296 95,726 83,145, 50,000 10,606.050 47,800, Jumtah 108,295 95.725 Jumian 108,296 95,726 83,145, 50,000 10/806,050 22,500 durian 108.296 95,726 83,145, 50,000 5,550 800 22,500 Jumiah 108,296 95,720 83,149, 50,000 10,808,050 22,600 Surat 108,295 99,725 83.145 £0,900 10,606,950 22,500 Jumiah 146,199.60 37,500.00 5.414 80 23,931.50 207,862.50 50,000.00 424,242.00 2,390.00 713,040.80 43,318.40, 191.45, 103,931.25, 6,250.00, 265.151 25 5,825.00, ars 43,318.40 191.45 103,931.25 6,250.00 265,151.25 5,625.00 a eT 3s 43,318.40 191.45, 103,931.25 6,250.00 198,77000 5.00 78,086.70" 2,707.40 1914520 165,290 00 25,000.00 636,363.00 3.37500 5280.60. 2,185.92 11,985.75, 103,931.25, 20,000.00 STANTS,41M2 LANTAI PAPAN ULINTEBAL 5 CM 1 Mandor Kepala Tukang Tukang Kayu Pembantu Tukang Papan Kayu Ulin Paku Ulin = | ite 1 BUAH TIANG PANCANG DILANCIPKAN | weeuet pen o06 Loans T Kepsl Tukarg 2 Tukang Kayu PEMANCANGAN 4 MTIANG 45/15 KE DALAM TANAH Tukang Kepala Tukang Pembantu Tukang Mander Operator ‘Tiang pancang ssewa crane sewa hammer tiang pancang AMTIANG 10/10 | 1 Tukang | 2 Kepala Tukang . 3. Pembantu Tukang 4 ‘Mandor 41M3 RANGKA BAWAH KAYU ULIN Tukang Kepala Tukang Pombantu Tukang Mandor Balok Kayu Uiin oeens 4.2 PEKERJAAN PERANCAH Tukang Kepala Tukang Pembantu Tukang Mandce Kayu bulat dia, 10-15 om Panjang 4m Papan untuk alas, Balok kayu lanan Paku kayu 0.0200 0.1250 4.2500 0.4000 0.9570 0.2000 0.9080 0.0250 0.2500 0 1000 (0.0600 0.0400 0.0040 1.8000 0.0430 0.5000, 4.0000 0.2180 0.2180 0.0400 0.0040 1.8000 0.0430 7.5000 0.7500 5.0000 0.2500 4.1000 1.5000 0.1500, 0.5000 0.0250 42,0000 ‘0.0100 0,0080 4.0000 oh. oh oh md kg oh on oh oh oh oh on on to ari han on oh oh oh oh on oh ob m3 oh on on on big bh m3 i) 108,296 95,726 83.145 50,000 10,606,050 22,500 Jumiah 308,296 99,726 83,145 50,000 Jumtah 95.126 83,145 Jumian 31% 95,726 50,900 108.295 83.145 14,060.90 3,000,000 2592,000 Jumiah 83,134 + 95,726 50,000 108,296 Jumtan 89,194 95,726 50,000 408,296 5,520,500 “ Jumntah 83,134 95,728 50,000 108,295, 4,820,000 2,200 5:385,000 12000 Jumiah 2,165.92 11,965 75, 503.931 25, 20,000.00 604,544.85 4,500.00, aT 0777 541.48 2.393.15 20,786.25 5.00000 7872088 5.74356 49,887.00 35,630.55 3.92538 362 £0 ‘99,000 00 4656.73 41,572.50 14,000.00, 654,000 00 565,056.00 TIT 583.48 3,325.36 382,90 190,000.00 4656.73 38,364.95 623,505.00 71,784.50 250,000.00 2707400 7.472850.00 124,701.00 14,358.90 25,000.00 2,707.40 87,360,000.00 22.00 32,910.00 112,000.00" aT 71.099.30- 814 973.50—43 RANGKA BAWAH KAVU ULIN 1) Tukang, 7.8000 2 Kepala Tukeng 0.7500 3. Pembanty Tukang 5.0000 4 Mandor 0.2500 5. Balok Kayu Ulin 1.1000 6 Paku Vin 6.0000 4M PEKERJAAN TIANG DAN KUSEN KAYU ULIN 1 Tukang 39.0000 2. Kepala.Tukang 3.0000 3. Pembantu Tukang 10.0000 4 Mandor 0.5000 5. Balok Kayu Ulin 1.2500 6 Paku Ulin 8.0000 4.2, PENUTUP LANGIT-LANGIT PLYWOOD 60 CM X 120 CM 1 Tukang. 0.1500 2. Kepala Tukang 0.0150 3. Pembanty Tukang 0.1050 4 andor 0.0050 5 Paku plywood 0.0300 6 Pipnood tebal § mm 03750 4. M2 RANGKA PLAFOND LANGIT-LANGIT 60 CMX 120. CM. + Tukang 0.3000 2. Kepala Tukang 0.0300 3. Pembaniu Tukang 0.2000 4 Mandor ‘0.0100 5 Paku kayu 0.2500, 6 Balok kayu lanan 0.0163 41M MENGECAT KILAT MENIE 1 Tukang cat 0.2400 2. Kepaia Tukang 0.0075 3. Pembanty Tukang 0.2000 4 Mandor 0.0100 5 Minyak cat 0.7500 © Caimenie besi 0.1250 4.M2 MENGECAT TEMBOK 2 KALUPLAFOND 4 Tuxang cat 9.0200 2. Kepala Tukang ‘0.0020 3 Pembantu Tukang 0.1200 4 Cat tambok 9.4000 4. M2 MENGGOSOK DAN MENDEMPUL. 1 Tukang cat 0.0400 2 Kepala Tukang 0.0040 3. Dempul 0.0800 4 Kertas amplas 0.5000 see oh m3 kg oh ob oh ke oh ‘on ko ch Wer ig oh ob oh ko oh oh, Ir 83,194 95.726 50,000, 108,296 6,520,500 20,900 sumian 83,134 95,726 50,000 108.296 6,520,500 20,900 Juriah 23,134 95,726 50,000 108,296 12,000 115,500 Jumiah 93,138 95.725 50,000 108,295 42.000 15,385,000, Jumian 83,145 95.720 50,000 108.296 18,750 41,962 Jumian 83,145, 95,726 - 50,000 47,000 Jumiah 83,145 95,726 92,925 6650 Jumiah 623,505.00 71,798.50 250,000.00 27,074.00 7,472'580.00 125,400.00 S270323.50- 2,404,020.00 287,178.00- 500,000.00 $4148.00 8,150/825,00 125,400.00 Tartar. 12,470.10 4,435.89 5,250.00 ‘541.48 24,940.20 2871.78 110,000.00 1,082.98 3,000.00 87,775.50, TBF 28,269.30 717.85 10,000.00 1,082.96 44,062.50 4,495.28 5527 1,982.90 191.45 6,000.00, 18,800.00 76 65435 332580 38290 2.62400 3.42500 8 Ter 70 aa11M2 MENGECAT KILAP 2 KALI Tukang cat 0.1800 1 on 83145 12,471.75 2. Kopala Tuxang 0.0150 oh 95.726 1:436.80 3. Pemnantu Tukang 0.1000 oh 50,000 5,000.00 a3 0.0050 on 108.295. 541.48 5 Cathiay 0.2500 kg 43.700 10,925.00 | & Minyak cat 0.1920 iter 18,750 3,600.00 Jura Sai 4.M2 MENGETER KAYU 2 KALI + Pempantu Tukang 10,1000 ch 50,000 5,000.00 0.0080 ch 108,296 840.78 , 03500 oh 5,700 4,995.00 Jumiah Tae 4.2 DAUN PINTUIJENDELA KACA MATIS MMA . 1 Pembanty Tukang 2.0000 oh 50,000 100,000.00 2 Mandor (0.1000 oh. 106,296 10,829.60 L 3. Tukang kayy 6.0000 oh, +83,145 498,870.00 4. Kepaia Tukang 0.8000 oh 95726 5743560 5 Papantanan 0.0280 m3 5,550,800 185,422.40 6 Fauraya 0.0500 kg 42,000 1600.00 r, 7 Kacatenng Tebal S mm 0.7500 m2 89,040 ___ 66,780.00 Jumlah 85,9370 1 2 PEKERJAAN RANGKA BADAN KAYU LANAN 1 Perbantu Tukang 6.0000 oh 50,000 300,000.00 2 bande 03000 oh 108,295 32,488.80 3. Tuang tayu 18.0009. oh 83,145“ 1,496,610.00 4 Kepata Tukang 1.8000 oh 95,728 "172,306.80 } 3. alos xayu lanan 4.1000. m3 5,385,000 5,923,500.00, 6 Paku tary 3.0009 kag 12,000 36,000.00 sumiah T7360, 505.60 1 M3 PEKERJAAN RANGKA BADAN KAYU ULIN 1 Pembaniu Tukang 6.0000 on 0,009 300,000.00 & 2. andor 03000 oh 108.295 32,488.60 3 Tunarg kayu 42.0000 oh 83,145 1,496,610.00 } Kepata Tukang 1.8000 oh 95.728 "172,208.60 5. Balok kayu lanan 4.1000 m3 5,365,000 5,923,500.00- Gg 8 Paku ulin 3.0000 ka 20900 __62.700. } Sumiah 505.50 | DELATASI PER M" 2 1 Besisiku L100 100.10 7.3800 ka 12500 92,250.00 ee ik asm) ae 3. Kawal las 0.2500 kg 24,000 6,000.00 4° Mosin laslistrk dan petengkapan 03500 han 675,000 238,250.00 5 Tukang 0.0100 oh 83,134 831.36 6 Pokena 4.0000 oh 70587 70,587.00 7 Mondor 0.0100 oh 108.206 - dumiah 113 PEKERJAAN SPESI 1:2:3 : 4 Pembant Tukang 6.0000 oh. 50,000 300,000.00 2. Mandor 10.3000 oh. 108.298 $2,488.80 3. Tukang batu 1.0000 oh 83.185 83,1450 4 Kepala Tukang 0.1090 oh 95,726 9572.60 5 Kenkil 0.8200 m3 185,000 151,700.00 6 Semen PC (50 kgizak) 8.5000 zak 5,000 552,500.00 7 Pasi pasang = 05400 m3 185,000 __99.900.00 Juriah 725,306.4041M3 BETON CAMPUR 4 1 Pembantu Tukang Mandor Tukang bat Kopala Tukang Kein Semen PC (50 kgizak) Pesicpasang PEKERJAAN MEMBONGKAR DAN MENYIAM BEGESTING 1 Pembantutukang + 1M BETON K-25 BESI 300 KG 1. Pekesjaan Bekestng 2. Pekerjaan Besi Beton 2. Pekerjaan spest 4 Pexerjaan membongkar dan menyiram begesting 1M3 BETON K-225 BESI 180 KG 1 Pekerjaan Begesiing 2. Pekerjaan Bes: Beton 3. Pekenjaan spesi 4. Pekerjaan membongkar dan menyiram begesting KANSTEN. 1 Besi beton K-225, bes! 189 kg MERUNCING TIANG RAMBU + Mandor 2 Kepala Tukang 3. Tukang kayu 4 Peteya MENANCAPKAN TIANG RAMBUIMi 1 Mandor 2. Kepala Tukang 3 Tukang kayy 4 Pekeria M3 UPAH GALIAN TANAH, 1 Pekeria 2 Mandor 3. Alat bantu galian tanah 8.0000 0.3000 +9900 © 1000 1.0160 5.0000 05080 4.0000 1.0000 3.0060 4.0900 7.0000 1.0000 1 8000 +0000 41,0000 0.0200 0.0050 0.0250 0.2500 0.1000 0.0050 0.0250 0.2500 0.8000 07500 00250 4.0000 on oh oh oh m3 zak m3 oh m2 kg m3 Is m2 ‘9 m3 is m3 oh oh oh oh oh on ob on oh bh 50,000 108,296 83.145 95,726 185,000 65,000 185.000 Jumiah 50,000 Jumlah 4821.95.60 1,791.012.60 1,228,300.40 200,000.00 Jumiah 4,821,955.60 1.791,01280 4,229,308 40 200,000.00 sumiah 9.475.085 Jurah 108,290 99,725, 83.145 70587 Jumah 108,296 95,726 83,145, 70,587 Jumtah © 70,887 108,296 410,600 Jumtah 300,000.90 32,488.80 83,145.00 957260 167,980.00 325,000.00 93,980.00 71032, 146.40 200,000.00, "200,000. 4,821,956, 5,373,038, 4,229,308, 200,000" 17,624,299.80 4.821.956 3.273.823 1,229,306 200,000 ya75 084 109,501.69, T1895 541.48 2,393.19 20,785.25 7,058.70 37885 541.48 2,903.15 20,786.25 42,352.20 36,073 5294025, 2.70740 40,500.004M URUGAN TANAH KEMBAL! 1) Mandor 0.0250 oh 108,296 2 Pekeia (0.7500 bh 70,587 Juma PEMASANGAN PLAT RAMBUILS 1 Mandor 0.0050 oh 108,296 2 Kepala Tukang 0.0250 on 95,726 3. Tukang kayu 0.5000 oh 83.145, 4 Pokeria 02600 oh 70.587 Jumiabs DIREKS! KET BESERTA PERLENGKAPANNYA (2010) Kantor Konsuitan 40.0000 750,000.00 2 Kanne Koniere 32,0000 "750,000.00 3 Gudang 36,0000 600,000.00 4 ACT V2PK ‘4.0000 3,500,000 00 5. Moja keria + kursi 8.0000 375,000.00 6 Moja rapat+ 8 kursi 4.0000 1,800,000 00 7 McK 2.0000 2,500,000 09 Jumian ASURANS! 1. Construction al risks 0.0028 34,545,454 545 45, 2 Asurans! tenaga kerja 0.0010 34.545 458.545 <5, Jurtab INSTALASI LISTRIK, PENERANGAN DAN AIR KERJA 1° Instalas istrik 1.0000 Is 10,000,000 00 2 Instalasi ar bersin 1.0000 Is. $5,000,000 00. Jumiah PENGANGKUTAN 1Kg TIANG PANCANG KE TITIK TIANG PANCANG (2010) 1. Biaya crawel crane per hari ‘0.0208 han 2,700,000 0 2. Biaya ponton transpoxt per har 0.0208 hat 5,000,000 90. Jumiah HARGAIKG 413. COR PONDAS! RAMBU CAPURAN 1: 1 Pekerja 6.0000 oh 70.5870, 2 Mandor 0.3000 oh 108,296.00 3 Tukang Batu 1.0000 oh 83,145.00 4 Kopala Tukang 0.1000 oh 95,726.00 5 Batu Kerikil 0.8300 m3. 220,500.00 6 Pasir Pasang 0.5400 m3. 185,000.00 7 Zak Semen 8.5000 zak 85,0000 Jumiah PASANGAA BATATDIRLESTER bai AGIAN Bata meran 165.0000 buah 4,000.00 2 Paar 0.0600 Is 185,000.00 3. Semen 10000 m2 65,000.00 4 Mandor 0.0250 m3 108,296.00 5 Tukang 02500 oh 83,134.00 6 Pekeria 4.0000 oh 70,587.00 Jurmtaby 2,707.40 52,940.25 5647.85 941.48 2,393.15 4157250 217846 75 RK 30,000,000.00 224,000,000.00 21,600,000.00 114,000,000.00, 3,000,000.00, 1,800,000,00 5,000,000.00 5,400,000.00 '95,000,000.00 34,549,454 95 TR 54545555 10,000,000.00 '5,000,000.00 75,000,000.00 56,250.00 104.16657 0.4667 460.42 423,522.00 32,488.80 83,145.00 957260 183,015 00, 99,900.00" 952,500.00 TTA (05,000.00 11,100.00 165,000.00 2,707.40 20,789.50 70,587.00 TH ATO ewPASANGAN BATA EXPOSED (2010) 4. Bata merch 165.0000 bush 1.50000 97,0000 2 Pasir 0.0500 Is 185,000.00 925000 3 Semen 10,5000 m2 65,0000) 32,5000 4 Mandor 0.0250. m3 108,296.00 2.707 40 5 Tukang 0.2500 oh. 8313400 20,783.50 © Pekeia 1.0000 oh 70,587.09 ___ 70,587.00 Jumiah T3373 | PEKERJAAN KAYU KONSTRUKSI ATAP (2019) ! 1 Kayukis | 4.1000 m3 5,720,850.00 6,292,605.00 2 Pau + : = 5.0000 Is 32,00000 60,000.00 3 Mandor 4.0000 oh 108,296.00 108,296.09 4 Tukang 10.0000 oh 3.13400 834,340.00 5 Pekerja 20,0000 oh 70,587.00“ 1,413,740.00 © Alat bantu 1.0000 Is 0,000.00 50,000.00 : Jumiah THIS 37.00 | PEKERJAAN KAYU KONSTRUKS! ATAP (2010) Ae 1 Kayukis. 0.0072 m3 10.347,36060 74.5009 2 Paku 05000 Is 12,000.00 6,000.00, u 3. Mander 02000 m3 108,295.00 21,659.20 4 Tukang 1.0000. oh 3.13800 83,138.00 5 Pekeria 2.0000 oh 70,587.00 141,178.60 © Alatbants 1.0000 Is 50,000.00 50,000.00 Jumiah 76 468.18 ‘1M3 BETON BO TANPA TULANGAN 1 Ar (0.2000 ton 4,200.00 840,00 2. BatuPecah 273 0.8000 m3. 169,750.00 151,800.00 3. Concrete mixer 4.2500 jam 5500000 68,750.00 4 Kopala tukang 1.0300 oh 95,726.00, 2871.78 5. Mandor 0.0250 oh 108,236.00 2,707.40 6 Pasir delon 0.4500 m3 177.00090 79,850.00 7 Pekeria 4.0000 oh 7058700 282,348.00 8 Semen PC (50 kg/zak) 40000 zak 6500000 260,000.00, 9 Tukang (0.2560 oh. 83,13400___ 20,783.50 sumian 80875088 ;- 1. M3 URUGAN PASIR DAN PEMADATAN } 1 Alot bantu galian tanch 0.0200 oh 10,500.00 21000 2 Damtruck 0.0200 han 1.745,70000 34,314.00 3. Mandor 0.0500 oh 108.296 00 541480 & 4 Pekoja 0.3000 oh 7058700 21.76.10 5 Pasirung 1.2000 m3 ¥35,00000_ 162.0000 sumiah Ses PEKERJAAN URUGAN DAN PEMADATAN SIRTU 4. Mandor 0.1420 oh 108,29600 *15,37803, 2 Motor Grader 0.0248 hai 20,200.00 50098 3. Sewa Bulldozer 0.0640 hari 700,000.00 44,600.00 4 Sewa Tandem Roter 0.0800 havi 343,80000 27,504.00 5. Sewa Vibrator Roller 0.1040 jam 150,000.00 16,600.00 ‘ 6 Situ 4.2000 m3 162,000.09 ___ 194,400.00, Jumiah 238RENCANA ANGGARAN BIAYA PEMBANGUNAN DERMAGA PENYEBERANGAN UnaianiKegiatan PEKERJAAN PERSIAPAN Pengukuran Penecanganieselamatan kerja Mebiieas: dan éomobileasi Direhs) Keet beserte perlengkapannya aga: Pengaman Proyek ‘Asuranst OckumentssiAdminstrasvAs Bult Drawing KONSTRUKSI CAUSEWAY (106.72 2) Urugan Sir \Uragan dan pemedatan tanah Timbunan bat Kosong unt tatu “= Pasangan batu kosong 40 - 69 k3/unt = Pasangan batu kosong 80 - 120 xglunt Geotenile Persarasan Penengan Baten «226 Beton tanta f= 25 em ~ Beion cansteen = Beton rating post Pekeraan Beton K-175 ~ Lontai hera éibawah lantai = Beton tunbue untuk trotoar Lapssan pase ~ Lapisan pase te YOem dibawah lanai koja = Lapssan pase cbawah totoar Railing GSP 25, t= 3mm 1D Lapisan permukaan dan aspaltpasi t=7om Bes: sku L 100.1008 (Hot Dip Galvanized) untuk Deltas! KONSTRUKS! TRESTLE (432,262) Baton Gerwiarg K-225 untuk pt lant Beton Derivang K-225 univk balk ‘Baton beruang K-225 unuk tang rating ‘Beton betuiang K-225 untuk cansieen Beton bertuiang K-25 untuk pile cap Baton berviang K-25 untuk pengsitiang Baton bertuiang K-225 untuk selmut ang paneang Baton tumbuk K-178 untuk tote 125 em Pasir untuk rotor Lapssan aspal pesie Pipa GSP 022,57 tea mm “iang B3}9 D=711 mm, t=140 mm emancangan ting parcang Pengecatan ting parcang Penyambungen tang (setap 12m) Pemotongan bang Pat penutip tang Sepats targ paneang Belatasi Conbioc PVC buangan ar @ 6m, 2sish “Angkus dudukan tang kstrie Volume 41000 te 1000 is 41060 is 11000 Is 11900 m 41000 is 11000 ts 118610 m3 303.900 m3 104.140 m3. 280690 m3 288.500 m2 110.500 m3. 31.500 m3 31.500 ma 1477 3, 0.490 m3 S261 m3 1.440 m3 10872 m3 1.250 m3 61.800 n° 79,500 m2 41.000 mt 126.650 m3 155.210 m3 1.620 m3 4.200 m3 4580 m3 8.480 m3 3.010 m3 4.550 m3. 9.090 m3, 403,000 m3, 240.000 m2 406.040 ton 388.000 mi’ 535.810 m2 40.000 th 20,000 bh 20,000 bh 20,000 bh 7,000 m 184.870 m2 7,200 m’ 41000 bh Harga Satuan 112;381,860.00 18,263,460.00 375;500,000.00 45,400,000.00, "200,000.00 62043205 298,102.98 223,114.90 175,000.00 475,000.00 38,000.06 132,750.00 192,750.00 7,384,2258 11,801,70369 11,801,703.68 1.560,903.40 1,560,003.40 223,114.90 223490 2493375.00, 149,478.12 485,345.58 Tania 7.384225 94 71924237 02 41.801,703.69 11,801,703.69 71924237.02 642,205.29 10,768,427.20 41560,993.40 494,400.00 149,478.12 288,600.00, 14,060,000.00 ‘560,741.97 160.240 60 622,808.00, 706,223.65, 663,708.19 14440,048.70 $80,751.20 162'500.0, 97.2000 2817200.00 Tamir Perm? dumlah 112:381,580,00 1810963, 460.00 '37:500,900.00 45 400,000.00 200,000.00 96 620,432.05 64.569 200.00 PaaTEROS 3972530827 67.803618.11 18224 500.00 49120750 06. $1,290,500 00 1.399.875,00. 4'181,625.00 232.603.113 96 17,425983.11 5.78. 468.18 8,987,705.12 21247,82050 2,425705.19 281.1287, 18,411375.00 11,883510 54 338.801 38 a 760.44 999.212,20264 445,421.36289 19,118, 75998 49,567.15551 274,020,116 15 156.325, 900 82 32,412.066.44 7,102,519.97 11767,036.00 60,239,582. 36 169,264.000.00 1,484, 60,000.00 217/567.88307 85,858,515 89 24,907,920.00, 44,124,473.00 19,275.922.60 28,800,074.00 3,158,259.10 25.186,375.00 699,840.00, 1,164 800.00 3i0,739,72640 7,048,590.67 awwi n a “ DUDUKAN TRESTLE / ABUTMENT (1 UAH) Baton bertulang K-22S untuk pile cap Baton bentulang K-225 pla iniak Baton bertulang K-225 plat sayap Beton bertlang K-225 pengisian tars Beton bertuiarg K-225 selmut tang Tiang baja O=711 mm, t=14,0 mm Pemancangan vang pancang Pengecatan tiang gancang Penyambungan liang (setiap 6 m) Pemotongan fang Flat penutop tang Sopats tang , _ Delatasi DUDUKAN MOVABLE BRIDGE (1 BUAH) Beton bertulang K:225 untuk ple cap Baton bertuang K.225 pangsian tang Boton bertulang K.225 selimut tang Thang baja 0-711 mm, (2140me Pemancangan bang pancang ‘Pengecatan tang pancang Pengarbungan vang (sebap 6m) Pemetangan vang Plat penutup ang Sepatu ian pancana Pat baja perghaturg MB ke dudutan ke {Baja untuk Hench Bracing bois penghat bang WF 209 200.8 12 ‘Angie: piatlandas catwath dia 25 mr Baa Trench Angkur dudikan engse! MB |. MOORING DOLPHIN(3 BUAH) Beton bertalang K-225 untuk pile cap Beton berilang K-225 pengisian bang ‘Beton bertlang K-725 selimut fang Trang baja 0-812 8 mm, t= 140 mm Pengangkutan 1 kg tang pancang heii pancang Perarcangan sang pancang Pengecatan tang pancang Penyambungan tang (setiap 6 m) Pemotongaa targ iat penvup tang Sepatu tang [Brancing arta: uang pancang WF 180 100.7.10(23,68 kgim) Bollaratbolder kapasias 70 ton ‘Aoigku dudukan tang listric ‘Angkur platlandasan catwath BREASTING DOLPHIN (6 BUAH) Beton bertulang 1225 untuk pile cap [Beton bertulang K-225 uniuk pengis tang pancang Beton bertulang K-225 setmut tang Tiang baja D=8128 mm, t= 14,0 mn Pengangkutan 1 kg tang pancang ketitk ang emancangan tang pancang Pengecetan tang pancang Penyamoungan tang (setap 6) Pemotongan tang Plat penutup tang Sepatu bang pancang 2. Brancing antar ang pancang WF 150-100_7.10(23,68 kg/m) Botard/bolterkapastas 25 ton Angkor pat landasan catwalk 19.950 m3. 7420 m3 4360 m3 1.270 m3 01450 m3 13.010 ton 36.000 20370 m2 6000 bh 3.000 bh 3.000 bh 3.000 bh 65520 bg 83600 m3 2430 m3 3780 m3 6760 ton 350060 mi 257 £00 m2 20000 bn 10.000 on 10.000 be 10.000 bh 710.000 kg 1358.00 kg 1147-700 kg 416.000 buah 2392.800 kg 2.000 unit 159,130 m9 14.590 md 13.980 m3 52950 ton 145390.080 bg $78,000 nt 505 $90 m2 +36,000 bh 48.000 br 18.600 bh 18.000 th 3173.640 kg 3.000 on 3.000 th 8.000 bh 479.055 mo 60.340 m2 40.110 m3 405.980 ton, 441280000 kg 16000000 m* 1530580 m2 400.000 bh 500000 oh 50.000 00 50.000 bn 454.160 kg 10.000 bh 20000 bh 7:924.737.02 7.384.225 84 7384,725.88 642,208.29 10,768,427.30 +4,000,000.00 560,741.97 160,240.60 622,898.00 706.223 65 663,798.13, 11440,048.70 450,781.30 Tania 7,924237.02 6.642208 .29 40,738427 39 14,000000.00 '360.741.97 ¥60240.80 €22698.00 70822385, 63,796.13, 1.440.068 70 1350000 4350000 4350000 227,100.00, 176.3800, Tartan 7924.237.02 6 542,205.20 30,760,427.39 14,900,000 00, 160-42 560,742 160,240.60 622/698.00, 708223 65 663,706.13 1440/048.79 19,500.09, 23,200,000.00 21,200.09 227;300.09, Taman Per bush 7.904,297.02 651220529 10,768,427 .29 14/000,000.00 160.42 $60741.97 180240 60 2808.00 228.65 683786 13 100418.57 $3500.00, 23.200000.00 227,100.00 158,088,528.55 '54,790,95873 10,042,547.14 8,495,60071 4,845,79233 162,140,00000 20,186,71080 12,878,837.02 '3,738,188.00 2.118.67095 1/991,388 39, 4320,148.10 20,508,225.18 Ss 861 $73,791.17 16.140,558.84 40,708,855 53. 1,24,840,000.00 201,867,108.00 42,928,456,74 12,453,960.00 7,082,236.50 6637,961.30 14,400,487.00 '9'585,000.00 18308,000.00 1.493,950.00 2,326,800.00 1,280,083,836 99 196,909,775.12 144,081,588.48 741,300,000 00 29,922,992.00 922,987,372.80 81,016,044.95 22,417,12800 42:71202570 41,948,330.34 25,920,87660 42,844,140.00 '83,600,000.00 ‘873,600.00 4,816,80000 7958,734,48098 '952,911,493.66, 3,705,106,744.43, '400,790,666.95, 649,765,508.71 '5883,120,000.00 70,788,666.67 897,187,146.67 245.261.0575 (€2,269,£00.00 96,311,182 59 39,183,806.50, '8,020,693.9 $6,081,430.00 232,000,000.00 542,000.00Angi dudukan ting hisirk Frostal frame UAnehor Stainies Sie & 50 mm (for supporting chaine) ‘Supporting chaine 32 mm ne ADJ Shacide 42 mm (S 25 C) {Hot Dip Gawvanzea) Plate lanidas # 700 x 300 » 12 nc. anghur gp 16 mem (Hot Dip Gatvanzea) Fender ukuran SM80O L= 1.5 = |. KONSTRUKS! DUDUKAN HIDROLIK (2 BLAH) Beton bertlang K-225 untuk pla eap Beton bertulang K-225 pengisian pang Beton bertlang K-225 seimut tang a Tiang baja Pemancangan tang pancang Pengecaten iang pancang enyambungan tang (se8a9 6 m) Pemotangen ting Plat penulup vang ‘Sepatu tong Brancing antar ang pancang WF 150 1007 10(23.65 kgim) ‘Angkue Portal baja penggantung marclk ‘Anker plat landas catwak 6ia.25 mm plat baja landasan guide roles MB KONSTRUKS! PELINDUNG MB (2. BUAH) Beton berulang K-225 untuk pile cap ‘Beton bertiang K-22 pengisian tang Beton derulang K-225 selimul tang Tiang baja 0=8128 mm, 1= 140mm engangkutan 1 kg tiang pancang kelitk pancang Pemancangan ting pancang Pongecaian tang rancang Penyamtuogan tiang (setop 6 m) Pemotongan tang Piatpenutup tang ‘Sepatu tang pancang Brancng antar tang pancang WF 150 1007 10(23,65 kgm) Frontal fame Fender ukuran CELL 400 Pemazangan fender CELL 400 Pemasangan frontal fame CATWALK 18 M2 Belon berulang K-225 untuk pile cap Baton bertilang K-225 pengsian tang oton bertulang K-225 eetimut ang Belon bartulang post laniai Tiang baja O=711.2me,t = 14.0 mm Pengangkutan 1 ag ang pancang ke lit ang Pemancangan tang pancarg Pengecatan tang pancang Penyambungan lang (selian 6 m) Pemotongan tang Plat penutup tang ‘Sepatu iang pancang Profi bajo WF 100.5057 Prot baja WF 200 100.8 12 Profi baja WF 450.250 9.12 Platbaa t=12mm Pistbaat=8 mm Bondar Baton bertuiarg K-225 plat diatas bondex Ppa valing dia, 2.5, lebal 3mm to bh 5.000 en 45 400 set 45.000 sot 18000 set 30069 bn 114840 ma 3550 m3 0530 m3 5910 ton 288.000 m" 1071620 m2 16000 bh 000 bh 8000 be 8.000 en 58.880 kg “4000 Bh #000 oF 286 039 0" $7380.03 2303 23 700 ten, 49648 000 bg 189 000 mi 1530 $80 m2 20,000 Bn 5.000 th 5.000 th 5.000 tr 300 000 +g 1900 bh 3.000 bh 3.000, 1.909 6480 m3 1760 md 1640 m3 8520 m3 11.568 ton 18487 kg 76.000 = 42.900 m2 12.000 bh 6.000 bh 6.000 bh 6.000 bh 2128.000 kg 290.600 kp 102.600 kg 100.000 3 20.000 kg 16.800 m2. 2.000 m3 28.000 m2 281,209.00 104889,559.11 4372880 00 2.000 .000.00 357.210.00 32,090.000.00 Toman Per buah 907 42,108.27 651220529 -24,244,060.20 10,768,427.38 '5707,268:62 14000.00000 _971'740,000.00 S00.74197. 1614891586.40 160,24060 £22169800 983,168.00 106 22365 564378920 65379615 531026908 148008870 —1,520389.60 1350000, 7.544 880.00 te47s0000 © 64.190.00000 227.1000) —-—+0,90080000 130000 11:394,40500 Toon —__—Fasepir ss er bush 184,508,715, 7o22a702 ——_137,564,78467 G5e22052 © 32.14827359 10768427 23 _23,152.118.89 14000,000¢00 —_931,000.000.00 160.42 7,963,725 00 seorais7 —_100,893.55400 36024060 245,261,057.55 622593¢0 ——24'807.92000 706.223 65 3.531,118.25, 663795 13 31898065 1.440.088 70, 7,20024350 13.300 00 050,600.09 uas4i9es7 1 149,478.897.11 2607260000 78.217.80000 2539268700 68.177.$71.00 445.<76.80711__ 145,476 697.11 Torah Tass, 7od ate Per buah '516.852,207.10, 192423702 —-51.348,059.69 64220529 11/690,261.30 1076642733 ©——«17,860.22082 710608377. 60526.878.93 ‘4.000.90000 ~ 181°982.000.00 16042 238562 se0.74107—49,084588.04 160:24060 eatsazt.74 622,638.00 7.472376.00 706,22365 4297341.90 663,79613 3982716.78 1.440,04870 Bt0.282.20, ysso000 —-28.72800000 13,5000 4083 260.00 13.500 09 4,385,100.00 43,200.00 1,380,000.00 13,200.00 270.0080, 402,500.00 6,763.68000 7389,225 84 14,768.45188 249'37500 6,982,50000 Toma 64,700,981 88 4 1,456,00000 523,447,795 54 61,770,60000 '90,000,000.00 5,388,150.09KONSTRUKS! OUDUKAN & RUANG KONTROL (1 BUAH) Baten bertuiang K-225 untuk plat lant angkurnya (2300 kg) 3610 m3 7.384225 84 Boton bartuiang K-225 untuk balok 2.090 m3 11,801,703 69 Boten bertuiang K-225 pile cap 3.380 m3 7,924237.02 Beton bertulang K-25 pengisi tang 4.500 m3 6.642.205 23 ‘Beton bertuiang K-25 selimut tang 0800 m3 10,708427 28 Thang baja D=711 mm, t=14,0 mm 6270 ton 114,000,000 09 ‘Pemancangan tiang pancang 26.000 m’ 960,741.97 Pengecaian tang pancang 26.000 m2 160,240.60 Penyambungan liang 26790 bh €22.698.00 Pemotongan ang 1000 bh 708 223.65 ‘Sepatu tiang 1000 bh 1.480.088 70 Plat penutup Yang, ? 1.000 bh 63,796.13 ‘Baja untuk vench ~ 990.000 kg 176,550.00 Rumah kontrol 44440 m2 2,253,200.00 Toran RUMAH KONTROL 14 m2 Baton K.225, = Baton bertang sloop 0415 m3 7,083,10000 = Beton bertulang kolom 0617 m3 7.083.10000 = Beton bertulang ring balok 0540 md 7,083,100 00 Pekerjaan dinding ~ Pasangan bata diplester dan acian 4250 mz 235.1779 ~ Pasangan bata exposed 12331 m2 723.327 90 = Bata kerawang 1000 m2 262.213.48 Pekerjaan atap . = Konstruksi atap kayu ks. It 2000 m3 8753.98; 00 ~ Lisptank 20/200 4720 m2. 149,55897 = Peniutup alap zincalume t= 0.49 mm 58.176 m2 700.00 = Bubungan zincalume 10.480 om 188,400.00, Pekerjaan kusen = Kusen pinty . 000 unit 9.510625 40 = Kusen jendela 5.060 unit 9.510825 60 = Daun pintu pail kayy ulin 1.000 unit 261,264 64 = Daun jendala pani kayu tlanan 4.000 unit 71384080 ~ Daun jondola kaca mati § mm 1.000 unit 8e90076 Pekerjaan penggantung 1.000 Is $,000,000.09 Tonia |. PENBUATAN JALAN & LAPANGAN PENETRASI DENGAN KOLAKAN (L=2.150 M2, TEBAL= CM) ‘Lap. Penetras! asphalt beton t=7 on ‘2149.400 m2 149.478 12 Lap. Base course daribatu pecah 3/5 em, t=10 cm 216.900 m3 1992.259.62 Lap Base course dari batu pecah 8/7 om. t=30 cm 644.800 m3 992.259.62 Pomadatan tapangan subgrade 2149 400 m2 168,200.60 Lap. Prime coat AC 60/70 2.6 kgim2 12149.400 m2 29.100 60, Tomiah PEMBANGUNAN MOVALBE BRIDGE (185.6 M2) Konstruksi baja untuk moveable bidge Penggantung hicaulksilinder termasuk angkurnya, handrailing 12000.000 ko 35,000.00 ‘dan tangga (Hoisting Frame) (48000 kg/uni) ‘Gotagar utama (main beam) jombatan lermasuk eantiever 117000.000 kg 36000 00 balok pengangkat, bushing (£8500 kg/unih ‘Balok melintang (Cross bear) H 800x200x16x30, termasuk '23400,000 kg 35,000.00 ppelat pengahu t= 12 mm (+ 2600 kg/unt) ‘Balok melintang bagian depan (Front beam) £ 2000 kg/unt) 2090.00 kg 35,000.00 ‘Balok melintang bagian belakang (End beam) + 3500 kgiurit) 3500.000 kg 35,000.00 Balok memanjang (Longitudinal beam) H 300x200x12x16 15600.000 kg 35,000.00 (1200 koiunit) Balok pengangkat (Lifting beam) H 856x550x20x40(+ 5000 kg/uni 00.000 kg 35,000.00 Grating ‘antai MB, tebal grating 150mm (6m x 10m) + 150kg/unit 4090.00 kg 35,0000 (Hot Dip. Galvanized) ‘Chekered plate t= 12 mm, Hot Dip Galvanized (8 m x 10m) 570,000 kg 3500000 (495 kgim2) ‘Dudukan engsel Novable Bridge (+ 1090 ko/unit) 2000,000 kg 35,09000 Roda penuntun (guide roller) lengkan dengan shaftnya, grease 460.000 kg, 3500000 ‘nipple dan kenduit tembaga (220 kgiunt) ‘Landasan roda penuntun pelat 660 x 4800 mm, t= 12mm tarmasu 600.000 kg 35,0000 16.682 079.42 705.223.65 1.446 088 70 x 330,072, 389-60 292330942 4.37068 91 387328030 5533, 26221348 ss'082s80 47,554 12900 851,764.64 2,855 363.20 "889,637 60 5,000,000 00, Tor.aze.n204t 321,288.27113 213,236,59234 639.809.0028 145, §89,080 00 162,547,540.00. T303,470,t86.48 420,000,000.09, '595,000.c00 00, '810,000,600.09, 70,009,¢00.00 122,300,000.00 546,000,000.00 175:900,000.00 240,000,000.60 199:500 000.00 70,0¢0.000.00 16, 100,000.00 21,000,000.90‘Guard ral 3 mm, accassorias dan postaya da. 6° H=900 mm pipa schd. 40 di galvanis, 2 @12m (30k) = Sackle ia. 145 mim dan sheft-nya hompit (& $20 kg/sit) “Joint plate penghubung hidrautk silnder dan iting bracket termes) shaft-nya ($50 kg/uni) Hook penggantung MB t= 70 mm termasuk shat dan accessories (2450 tgfune = Joint plate penghubung Hiting beam dengan hook perggantung, pelat = 40 mm lermasck shaftnya (+ 800 kauri) « Jont plate penghubung iting Beam dengan Fidrautk siinder, pevat t= 50 mm fermasuk shaft-nya (+ 780 kghsnit) Bah engsei 6, cia 220 mm, panjang £320 mm diapisi harder ‘material S45C alingkap:g'eas nipple (= 100 Kaun) _. Pekenoan pentasangan stuktur baja MB (Total® 120000 Ka) _ 2 Engselmovable bridge 33 Transpar matarial baja dai workshop ke ste 44 Portal pengganieng hidrotk 5 Erection 6 Tacile sec: kapastas 35 tonlunit 7 Generator sexhapesitas 25 KVA 8 Lampu sor0: 100 watt XV. HYDRAULIK 1 Hydtauia Cyinger Type Celvs Mounting @ = 180 ram 2. Hydraull power unt Type Foot Mounted 25 KW 3 Panel ston “y_ Plea hysraulk Type Van Pump operation pressixe max 140 giem2 5 Alarm Balancer & Pemasangan hydautk cylinder, instalasl pembersinan piga dan ch unluk opevasional.testng dan raining XVI. LAMPU PENERANGAN 1 Instalasi penerangan 2. Pengadaan pemasangan LPIU (solr cat) 4) Box Panel penerangan 720.000 kg 1280000 ko £100,060 ka 200000 ks 1600.000 kg +1600.000 kg 700.000 kg 1120000,000 kg, 2 unit 85 ton 2bh 85 bn 2 unit 1 uni 4 unit 2000 bush 41000 buah 4.000 buah 1.000 set 4.000 set 11000 Is ‘300.000 rat 7.000 bh 4.000 th 35,000.00 25,200,000.09 35,0000 -44,800,000.00 '35,00000, 38,500,000.00 35,000.00 11500,000.00 35,000.00 8.000000 00 3500009 - —52,800,000.00 50,000 00 10,000 600.00 1.90009 120,000,000 27,066,200 00 4.132.40000 4,500.00009 127,800,000 190678.200.09 --301,€56,60000 2.000000.00 —_170,000,000.00 927,05460000 854,109,200.00 2a4zise0000 © 234,215,600.00 4,000.000.00 16,0¢0,000.00 Tomar SA00, 2,907,024,70000 4014,047.409.00 ‘81257022000 812.570.2200 «45 500,000.00 '45,500,000.00 371,993.02475 371.803.0247 20,000,000 00 20,0000000.00 10,900,000.00 100,000,000. 00 Se 2940635 8,821.308.92 35,.000.0000) —245,000.090.00, 30,000,009 00 "30,000,000.00 Taman 783.871,304.3No. geovousunan u 12 3 RENCANA ANGGARAN BIAYA PEMBANGUNAN DERMAGA SUNGAI DAN DANAU Uroian/Kegiatan Volume PEMBUATAN DERMAGA KAYU ULIN TIANG PANCANG 15 M (21 M2) ‘Tiang kayu in 20/20 penjang 15 M (induk) ‘Tiang kayu uln 20120 panjang 15 M (gapit) Metencipkan ttang pancang Pemancangan tiang 1 Membuat pen dan lobang Sloot kayu bin 20x 20cm * Gelagar kayu ulin 20 x 20em GapitKalang 20 x 20cm ‘Lanial kayu ulin $/20.om Baut 5/8" Panjang 40m Baut 5/6" Panjang 45cm Plat beugel Tebal § mm Batok pengaman 20 x 20 PEMBUATAN BAJA FONTON 115 M2 Rangke porton L 70 70.7 Sekal ponten T 10 mm Plat ponton T 12 mm Marine Plat Plat Profil baja U ponton IWwe 9.00 3.00 18.00 72.00 12.00 097 ost 170 20.00 50.00 $0.00 17.00 028 4254.00 3,700.00 27,321.00 12,185.00 1,743.00 PEMBUATAN JEMBATAN DERMAGA KAYU KAMPER (21 M2) Trang kayu ulin 20/20 paniang 15 M (incuk) Tiang kayy ulin 20/20 panjang 16 M (gapit) Melancipkan tiang pancang Pemancangan tang Membuat pen dan lobang Sloof kayu kamper klas | 15x 15 on Gotagar kayu hamper Kas 110 x 10.em GapivKateng 10x 10cm Lanta’ kayu hamper klas | 5/20 em Baut 4/8" Panjang 20 cm Baut 5/8" Panjang 40 om Pia: beugel Tebal 5 mm Balok pengaman 10. 10 per m3 6.00 6.00 12.00 48.00 1200 073 oat 08s 2000 40.00 50.00 17.00 013 m3 m3 m3 m3 m3 ton m2 bh bh bh ko kg ko kg kg kg big be MI bh m3 m3 m3 me bh bn bh m3 Harga Satuan 6,110,600.00 6,334,320.00 28,720.68 1,372,993.49 55,630.56 11,738,800.00 11,738,800.00 11,738,800.00 747,107.77 33,200.00 38,800.00 13,500.00 11,738,800.00 Total Perm 12,700.00 42,700.00 13,500.00 13,500.09 14,800.00 Total Per M2 6,110,600.60 6,334,320.00 28,720.08 1,372,993.49 195,630.56 11,738,800.00 11,738,800.00 11,738,800.00 TAT AOLIT 42,900.00 33,200.00 13,500.00 11,738,800.00 Total Per M2 Jurnlah '54,095,400.00 57,008,880.00 516,075.84 98,855,531.42 667,566.72 11,410,113.60 ¢,508,428.00 19,955,960,00 14,942,185.40, 1,660,000.00 1,940,000.00 228,500.00 3,052,088.00 274,742,598.98 19,082,980.90 53,987,700.00 48,990,000.00 368,833,500.00 164,497,500,00 25,796,400.00 '660,105,100.00 6,740,044.35 36,663,600.00 38,005,920.00 244,650.56 65,903.687.62 067,568.72 8,557,585.20 4,754,214.00 9,977.980.00 14,942,155.40 516,000.00 4,880,000.00 229,500.00 4,526,044.00 183,748,903.50 8,749,947.78wminweorn=s 10 2 3 vi vi goenousune 1" 2 B PEKERJAAN TURAP KAYU (TINGGI 4M) / SIRING 80 M Kayu galam dia 10 em x6 m Melancipkan tianig pancang Pemencangan kayu galam Sloof Kayu galam dia. 10.6 m Gapit kayv galam dia. 6-4 m Papan kayu meranti PEMBUATAN FENDER SUNGAI (FABRICATION) ~ (dibuat di pabrik dengan spec teknis) Pembuatan fendeer (Fabrication) 42.00 42.00 504.00 70.00 260.00 12.80, 1,00 PEMBUATAN DERMAGA DAN TRESTEL KAYU BES (21 M2) Pengadean tang pancang 20 x 20, p=15 m (induk) Pengadaan tiang pancang 20 x 20. p=15 m (gap) ‘Melancipkan tiang pancang Pemancangantiang Membuat pen dan lobang Sloo! kayu ulin 20 x 20cm Gelagar kayu ulin 20 x 20.em GapitiKalang 20 x 20 em Lantai kayu ulin 5720 em Baut 5/8° Panjang 40 em Baut 5/8” Panjang 45 cm Plat beugel Tebal 5 mm Balck pengaman 20 x 20 perm3 PEMBUATAN RUANG TUNGGU Pembangunan ruang tunggu PEMBUATAN DERMAGA PENDARATAN SUNGAI/DANAU Pengadaan tiang pancang 15 x 15, p26 m (induk) Pengadaan tiang pancang 15 x 15, p=8 m (gapit) Melancipkan tiang pancang Pemancangan tiang ‘Membuat pen dan lotang Sloof kayu ulin 15 x 15 em Gelagar kayy ulin 10x 10 cm, GapitKalang 10x 10cm Lantai Kayu ulin 5/20.em Baut 3/8" Penjang 20 cm Baut 5/8" Panjang 40 om Pial beugel Tebal § mm Balok pengaman 10 x 10 per m3 900 909 18.00 72.00 1200 os7 ost 170 20.00 50.00 50.00 17.00 026 200.00 6.00 6.00 1200 4800 1200 073 041 08s 20.00 40.00 50,00 17.00 0.13 bg bh a big big m3 bh beg big bh Mi bn m3 m3 m2 bh bn m3 big ty bh M bh m3 m3 m2 bh bh th m3 132,900.00 28,720.88 1,372,993.49 '662,900°00 100,100.00 4,048 000.00 Total Por tt2 4,261,400 00 6,110,800 00 6,334,320.00 28,720 88 1.372.992 48 55.630 56 11,738,800.00 114,738,800 00 11,738,800.00 7a7A07 77 33,200.00 38,200.00 13,500.00 11,738,800.00, Total Per M2 1,686,935.00 Total 603,120.00 810,960.00 28,720.88 1372.993.49 5583056 11,738;800.00 11,738,80000 11,738, 80000 747,107.77, 12.0000 3320000 13,500.00 11,738.£00.00 Total 5,581,800,00 1,206 276,98 691,988,719.97 39,340,000.00 26,026,000.00 54.788,800.00 10,199,144.06 4,261,400.00 54,995,400.00 '57.008,880.00 516,975.84 198,855,531.42 667,566.72 11,410,113.60 9,508,428 00 19,955,960.00 14,942,185.40 1,660,000.00 1,940,000.00 228,500.00 3,052,088.00 274,742,598.98 13,082,980.90, 337, 387,000.00" 3,618,720.00 4,865,760.00 344,650.56 65,903,687.62 667,568.72 8,587,585.20 4,754,214.00 9.977,980.00 14,942,185.40 516,000.00 1,860,000.00 229,500.00 4,526,044.0¢ 497,563,863 5¢reraestst On enee aus ows x PEMBUATAN DERMAGA BETON (4 = Beton bertuiang untuk sloof Beton bertulang untuk kolom prakiis Beton bertulang untuk ring balok Beton bertulang meja loket Rabat beton 7 cm kelling bangunan dermaga PEKERJAAN TALUD KAYUIPENAHAN (80M) Kayuulindia.10-6m Lancipkan tiang pancang Pemancangan kayu ulin Sloot vin dia 10-6 m Gapit kayu ulin dia, 10-6 m Papan kayu ulin 4 x20 em 0.59 075 0.59 0.07 20.60 42.00 42,00 504.00 70.00 260.00 12.80 m3 m3 m3 m3 btg bh. Mi big bto m3 7,983,100 60 7,083,100 00 7,083,100 00 7,083,100.90 52,100.00 Total Per bush 66,000 CO 28,720 8 1,972,993 49 62,009 00 561,800 00 40,347,360 00 Total Per M2 4,179,029.00 9,312,325,00 4,179,029.00 495,817.00 4,073,260.00 15,239,460.00 7,619,730.00 2.772,000.00 1,208,276. 86 691,988,719.97 39,340,000.00 146 088,000.00 132.446,208.00 7,013,821,208.93 12,672,765.06 oeRENCANA ANGGARAN BIAYA PENGAMANAN ALUR PELAYARAN PENGADAAN DAN PEMASANGAN RAMBU SUNGAI Alternatif 1 A UKURAN 400 x 149 em Volume Harga sat. Jumiah 1. Pembersinan lokas! 4.000 Is 32,400.00 32,400.00 2 MoblisasiMdemobilisasi 4,000 is 43,000.00 43,000.00 3. Galian tanah 0380 m3 65,147.65 25,136.11 4 Unugan tanah 0.480 m3 55,647.65 26,710.87 5 Cor pondési rambu camp-1:2:3 ~ 0.480 md 4,984,143.40 664,388.83 6 Daun rambu aluminium 2 mm dgn refiektive sheeting 1.400 m2 4,500,000.00 _-2,100,000.00 7 Rangka rambu 4.800 m 150,000.00 240,000.00 8 Tiang rambu pipa besi galvanis d=75 mm (3") 3.600 m 50,000.00 475,000.00 rambu dan tiang penyokong 4.750 m 50,000.00 87,500.00 6mm 11,000 bh 5.90000 64,900.00 11 Pemasangan plat ramou 4.000 Is 62,153.88 62,153.88 12 Pengecetan 3.700 m2 160,240.60 582,690.22 13. Pekerjaan las-lasan pipa 1,000 Is 98,726.00 * 95,726.00 14 Dokumentasi 1.000 Is 12,800.00 12,800.00 JUMLAH 4,222,605.91 1B UKURAN 100 x 100 em 1 Pembersinan lokasi 4.000 Is 32,400.00 32,400.00 2 Moblisasiidemobilsasi 1.000 Is 43,000.00, 43,000.00 3. Galiantanah 0380 m3 68,147.05 25,196.14 4 Unugan tanan 0.480 m3 55,647.65 26,710.87 5. Cor pondasi rambu camp 1:2:3 0.480 m3 41,384,143.40 664,988.63 6 Daun rambu aluminium 2 mm dan eflektive sheeting 1.000 m2 41,509,000.00 —_1,500,000.00 7 Rangka rambu 4.000 m 0,000.00 200,000.00 8 Tiang rambu pipa besi galvanis d= 75 mm (3") 3.500 m 50,000.00 175,000.00 8 Pondasi rambu dan tiang penyokong 4.750 m 0,000.00 87,500.00 10 Baut dia 6 mm 41.000 bh 590000 64,300.00 41, Pemasangan plat rambu 4,000 Is 62,153.88 62,153.88 12 Pengecetan 3.700 m2 160,240.60 592,890.22 jaan las-lasan pipa 1.000 Is 95,726.00 95,726.00 14 Dokumentast 4.000 ts 42,800.00 * 12.800. JUMLAH 9,562,605.81 arenAlternatif 2 UKURAN 100 x 140 cm Pembarsihan lokasi Mobilisasiidemobitsasi Meruneing tiang bambu ‘Menancapkan tiang rambu Galian tana Urugan tanah Rangka platrambu 3/6 cm Taang rampu dan jangkar 10/10 em Balok jangkar 5/10 cm Daun rambu aluminium 2 mm dgn reflektive sheeting Pemasangan plat rambu Baut dia 10 mm Baut dia Sam Pengecetan Dorumentasi Cor pondast ramtu camp 12:3 UKURAN 100 x 100 em Pembersinan lokasi Mobiisasi/demotilisasi Meruncing tiang bambu Menancapkan tiang rambu Galian tanan Urugan tanah Rangka plat rambu 318 cm Trang rambu dan jangkar 10/10 om Balok jangkar $/10 cm aun rambu aluminium 2 mm dgn reflektive sheeting Pemasangan plat rambu Bautda 10mm Baut dia 5 mm Pengecetan Dokumentasi Cor pondasirambu camp 1:23 Volume 4,000 1.000 2,000 2.500 0.320 0.480 0.019 0.128 0.050 4.400 1.000 11.000 10.000 3.700 1.000 0.480 4.000 1.000 2.000 2.500 0.320 0.480 0014 0.125 0.050 1.000 4.000 11.000 8.000 3.700 1.000 0.480 's Is bh m3. m3, m3 m3 m3 m2 bh m2 m3 m3 Harga sat. 32,400.00 43,000.00 20,779.58 66,073.08 66,147.65 55,647 65 2,283200.09 5,260,900.00 2,315200.00 4,500,000.09 62,153.83, 5,900.00 3,700.03 160,240.60 42,800.00 1,984,143.40 JUMLAH 132,400.00 43,000.00 30,779.88 66,073.08 66,147.65 55,647.65 2,253,200.00 5,260,900.00 2,315,200.00 1,500,008,00 62,153.88, 5,900.00 3,700.00 160,240.60 12,800.00 1,384,143.40 JUMLAH Jumiah 32,400.00 43,000.00 61,559.16 165,182.70 21,167.25 26,710.87 42,610.80 657,612.50 115,760.00 2,100,000.00 62,153.88 64,900.00 37,000.00 592,890 22 12,800.00 664,388.83 4,035,947, 32,400.00 43,000.00 61,558.16 165,182.70 24,187.25 26,710.87 31,544.80 657,612.50 115,760.00 4,500,000.00 62,153.88 64,900.00 29,600.00 592,890.22 12,609.00 664,388.83 3,417,281.38