UNIT PRICE ANALYSIS

CODE 1 : AN.1
WORK TYPE : Mobilization & Demobilzation
VOLUME PEKERJAAN : 1,00
UNIT : ls.
UNIT AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Excavator 4 Unit Unit 4 81.775.835,57 327.103.342,27

Dump Truck 5 ton 12 Unit Unit 12 63.447.960,30 761.375.523,55
Bar Cutter 7 Unit Unit 7 26.584.919,93 186.094.439,50
Bar Bender 7 Unit Unit 7 21.592.690,00 151.148.830,00
Crawler Crane 50 ton 2 Unit Unit 2 257.972.185,97 515.944.371,94
Mesin Las listrik (400A) 6 Unit Unit 6 26.256.711,04 157.540.266,24
Generator Set 90 kVA 6 Unit Unit 6 101.917.496,80 611.504.980,80
Diesel Hammer D-80 + Leader 1 Unit Unit 1 300.155.665,15 300.155.665,15
Poontoon 120 feet + Winch + Anchor 1 Unit Unit 1 569.062.389,34 569.062.389,34
Pontoon 120 feet 1 Unit Unit 1 257.471.235,56 257.471.235,56
Tugboat 1 Unit Unit 1 310.174.673,31 310.174.673,31
Alat Potong 1 Unit Unit 1 35.204.721,78 35.204.721,78
Crawler Crane 100 ton 1 Unit Unit 1 486.854.699,97 486.854.699,97
Bulldozer 3 Unit Unit 3 104.664.086,97 313.992.260,90
Motor grader 3 Unit Unit 3 102.090.238,32 306.270.714,96
Water tanker 1 Unit Unit 1 55.294.560,55 55.294.560,55
Tandem Roller 3 Unit Unit 3 66.643.678,42 199.931.035,25

5.545.123.711,06
AN.1 Mobilization & Demobilzation ls. Total 5.545.123.711,06

CODE 2 : AN.2
WORK TYPE : Stake out & Positioning
UNIT : Ls
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

WAGES
Total Station jam 370,00 456.400,00 168.868.000,00
Waterpass jam 221,00 98.500,00 21.768.500,00

Sub Total 190.636.500,00

EQUIPMENT
Juru Ukur hari 370,00 179.400,00 66.378.000,00
Pekerja hari 740,00 121.200,00 89.688.000,00

Sub Total 156.066.000,00

AN.2 Stake out & Positioning Ls Total 346.702.500,00

CODE 3 : AN.3
WORK TYPE : Direksi Keet Dan Fasilitas Sementara
UNIT : Ls
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

POND AREA
1 Rent Office L 120 m2 bln 24,000 19.080.000,00 457.920.000,00
2 Rent Workshop L 40 m2 bln 24,000 6.360.000,00 152.640.000,00

FACILITY AREA
1 Rent Office L 120 m2 bln 8,000 19.080.000,00 152.640.000,00
2 Rent Workshop L 40 m2 bln 8,000 6.360.000,00 50.880.000,00

PON D AREA
1 Rent Office L 120 m2 bln 8,000 19.080.000,00 152.640.000,00
2 Rent Workshop L 40 m2 bln 8,000 6.360.000,00 50.880.000,00

Sub Total 1.017.600.000,00

AN.3 Direksi Keet Dan Fasilitas Sementara Ls Total 1.017.600.000,00

CODE 4 : AN.4
WORK TYPE : Administrasi Dokumentasi, Saran Kantor & Komunikasi
UNIT : Ls
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

1 Biaya ATK
ATK unit-bulan 40,000 3.780.700,00 151.228.000,00

2 Biaya Komputer & Printer

Sewa Komputer & Printer unit-bulan 40,000 2.565.200,00 102.608.000,00

3 Sewa furniture kantor

Meja dan Kursi Kerja 3 set-bulan 40,000 5.540.700,00 221.628.000,00
Meja dan Kursi Rapat 3 set-bulan 40,000 8.003.400,00 320.136.000,00
Sewa AC 6 unit-bulan 40,000 3.693.600,00 147.744.000,00
Sewa Filling cabinet 6 unit-bulan 40,000 1.539.000,00 61.560.000,00
 Sewa White board 3 unit-bulan 40,000 307.800,00 12.312.000,00

4 Biaya Komunikasi
Biaya Komunikasi Lapangan bulan 40,000 3.334.800,00 133.392.000,00

Sub Total 1.150.608.000,00

AN.4 Administrasi Dokumentasi, Saran Kantor & Komunikasi Ls Total 1.150.608.000,00
CODE 5 : AN.5
WORK TYPE : Lighting and Safety
UNIT : Ls
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Jumlah Pekerja 159 Orang

1 Project Lighting
- Biaya Operasional Kantor (Listrik, Air, Kebersihan) 36,00 25.650.000,00 923.400.000,00

2 Penyiapan RK3K
- Pembuatan Manual, Prosedur, Instruksi Kerja, Ijin Kerja dan Formulir Set 5,00 5.000.000,00 25.000.000,00
- Pembuatan Karti Identitas Pekerja Lb 159,00 5.000,00 795.000,00

3 Sosialisasi dan Promosi K3 Terdiri Atas;

- Pengarahan K3 (Safety Briefing) : Pertemuan Keselamatan Org 159,00 10.000,00 1.590.000,00
- Simulasi K3 Org 159,00 25.000,00 3.975.000,00
- Spanduk (Banner) Lb 5,0000 350.000,00 1.750.000,00
- Poster Lb 10,0000 150.000,00 1.500.000,00
- Papan Informasi Bh 10,0000 1.500.000,00 15.000.000,00

4 Alat Pelindung Kerja

- Pagar Pengaman (Guard Railling) Ls 1,00 3.000.000,00 3.000.000,00
- Pembatas Area (Resricted Area) Ls 1,00 1.500.000,00 1.500.000,00

5 Alat Pelindung Diri

- Helm Safety nos 159,00 135.400,00 21.528.600,00
- Sepatu Safety nos 159,00 451.400,00 71.772.600,00
- Kacamata Safety nos 159,00 123.100,00 19.572.900,00
- Pelindung Telinga nos 159,00 46.700,00 7.425.300,00
- Life Jacket nos 159,00 389.900,00 61.994.100,00
- Safety Tools set 3,00 2.360.000,00 7.080.000,00
- Tenda Antisipasi Hujan set 3,00 3.735.000,00 11.205.000,00

6 Personil K3
- Petugas K3 OB 6,0000 4.745.200,00 28.471.200,00
- Petugas Tanggap Darurat OB 3,0000 3.558.900,00 10.676.700,00
- Petuga P3k OB 3,0000 3.558.900,00 10.676.700,00
- Petugas Medis OB 3,0000 3.558.900,00 10.676.700,00

7 Fasilitas sarana kesehatan;

- Peralatan P3K (Kotak P3K, Tandu,Tabung Oksigen, Obat Luka, Perban, dll.) unit 6,00 3.000.000,00 18.000.000,00
- Ruang P3K (Tempat Tidur Pasien,Stetoskop, Timbangan Berat Badan, Tensi Meter, dll); unit 6,00 5.000.000,00 30.000.000,00

8 Rambu-Rambu:
- Rambu Petunjuk Bh 54,0000 100.000,00 5.400.000,00
- Rambu Larangan Bh 54,0000 100.000,00 5.400.000,00
- Rambu Peringatan Bh 54,0000 100.000,00 5.400.000,00
- Rambu Kewajiban Bh 54,0000 100.000,00 5.400.000,00
- Rambu Informasi Bh 18,0000 100.000,00 1.800.000,00
- Rambu Pekerjaan Sementara Bh 36,0000 100.000,00 3.600.000,00

6 Lain- Lain Terkait Pengendalian Risiko K3

- Alat Pemadam Api Ringan (APAR); bh 36,00 600.000,00 21.600.000,00
- Sirine; bh 6,00 100.000,00 600.000,00
- Bendera K3; bh 6,00 50.000,00 300.000,00
- Jalur Evakuasi (Escape Route ); ls 1,00 1.000.000,00 1.000.000,00
- Lampu Darurat (Emergency Lamp ); bh 18,00 70.000,00 1.260.000,00
- Program Inspeksi Dan Audit Internal; ls 1,00 2.000.000,00 2.000.000,00
- Pelaporan dan Penyelidikan Insiden. ls 1,00 500.000,00 500.000,00
Sub Total 1.340.849.800,00
AN.5 Lighting and Safety Ls Total 1.340.849.800,00

CODE 6 : AN.6
WORK TYPE : Pembersihan Lahan
UNIT : m2
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Equipment
Excavator 80-140 HP (kapasitas alat 0,9 m3) jam 0,0181 595.100,00 10.754,82

Sub Total 10.754,82

Wages
Pekerja hari 0,0434 121.200,00 5.256,87
Mandor hari 0,0043 137.800,00 597,69

Sub Total 5.854,55

AN.6 Pembersihan Lahan m2 Total 16.609,37

CODE 7 : AN.7
WORK TYPE : Galian Tanah Biasa dan Land Grading
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Equipment
Bulldozer jam 0,0150 605.900,00 9.084,84
Motor grader jam 0,0059 591.000,00 3.486,90
Dump Truck jam 0,0580 495.600,00 28.727,55
Excavator 80-140 HP (kapasitas alat 0,9 m3) jam 0,0181 595.100,00 10.754,82
 Sub Total 52.054,11
Wages
Pekerja hari 0,0434 121.200,00 5.256,87
Mandor hari 0,0043 137.800,00 597,69

Sub Total 5.854,55

AN.7 Galian Tanah Biasa dan Land Grading m3 Total 57.908,67

CODE 8 : AN.8
WORK TYPE : Galian Tanah Keras dan Land Grading
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Equipment
Bulldozer jam 0,0150 605.900,00 9.084,84
Motor grader jam 0,0059 591.000,00 3.486,90
Dump Truck jam 0,0580 495.600,00 28.727,55
Excavator 80-140 HP (kapasitas alat 0,9 m3) jam 0,0221 595.100,00 13.144,78

Sub Total 54.444,07

Wages
Pekerja hari 0,0375 121.200,00 4.544,31
Mandor hari 0,0187 137.800,00 2.583,36

Sub Total 7.127,66

AN.8 Galian Tanah Keras dan Land Grading m3 Total 61.571,74

CODE 9 : AN.9
WORK TYPE : Galian Corral Ref dan Land Grading
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Equipment
Bulldozer jam 0,0150 605.900,00 9.084,84
Motor grader jam 0,0059 591.000,00 3.486,90
Dump Truck jam 0,0580 495.600,00 28.727,55
Excavator 80-140 HP (kapasitas alat 0,9 m3) jam 0,0413 595.100,00 24.602,53

Sub Total 65.901,82

Wages
Pekerja hari 0,0375 121.200,00 4.544,31
Mandor hari 0,0187 137.800,00 2.583,36

Sub Total 7.127,66

AN.9 Galian Corral Ref dan Land Grading m3 Total 73.029,49

CODE 10 : AN.10
WORK TYPE : Urugan dan Pemadatan
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material

Sub Total 0,00

Equipment
Bulldozer jam 0,1030 605.900,00 62.407,70
Motor grader jam 0,1030 591.000,00 60.873,00
Tandem Roller jam 0,0030 385.800,00 1.157,40
Water tanker jam 0,1030 320.100,00 32.970,30

Sub Total 157.408,40

Wages
Pekerja hari 0,0225 121.200,00 2.727,00
Mandor hari 0,0116 137.800,00 1.598,48

Sub Total 4.325,48

AN.10 Urugan dan Pemadatan m3 Total 161.733,88

CODE 11 : AN.11
WORK TYPE : Urugan dan Pemadatan Sirtu
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Sirtu m3 1,2000 107.700,00 129.240,00

Sub Total 129.240,00

Equipment
Bulldozer jam 0,1030 605.900,00 62.407,70
Motor grader jam 0,1030 591.000,00 60.873,00
Tandem Roller jam 0,0030 385.800,00 1.157,40
Water tanker jam 0,1030 320.100,00 32.970,30

Sub Total 157.408,40

Wages
Pekerja hari 0,0225 121.200,00 2.727,00
Mandor hari 0,0116 137.800,00 1.598,48

Sub Total 4.325,48

AN.11 Urugan dan Pemadatan Sirtu m3 Total 290.973,88
CODE 12 : AN.12
WORK TYPE : Urugan dan Pemadatan Batu Pecah
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Batu Pecah Uk. 3-5 cm (P Sumbawa) m3 1,2000 409.400,00 491.280,00

Sub Total 491.280,00

Equipment
Dump Truck 5 ton jam 0,1030 367.300,00 37.831,90
Motor grader jam 0,1030 591.000,00 60.873,00
Vibro Roller jam 0,0936 369.300,00 34.566,48
Water tanker jam 0,1030 320.100,00 32.970,30

Sub Total 166.241,68

Wages
Pekerja hari 0,0045 121.200,00 545,40
Mandor hari 0,0233 137.800,00 3.210,74

Sub Total 3.756,14

AN.12 Urugan dan Pemadatan Batu Pecah m3 Total 661.277,82

CODE 13 : AN.13
WORK TYPE : Galian Tanah Kedalaman 2-4m
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )
Asumsi 224,4448 m3/hari

Equipment
Excavator jam 0,0312 473.400,00 14.764,43

Sub Total 14.764,43

Wages
Pekerja hari 0,0434 121.200,00 5.256,87
Mandor hari 0,0217 137.800,00 2.988,43

Sub Total 8.245,30

AN.13 Galian Tanah Kedalaman 2-4m m3 Total 23.009,74

CODE 14 : AN.14
WORK TYPE : Pengurugan Kembalu 1m3 Galian Tanah
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )
Asumsi 20 m3/hari

Wages
Pekerja hari 0,5000 121.200,00 60.600,00
Mandor hari 0,0500 137.800,00 6.890,00

Sub Total 67.490,00

AN.14 Pengurugan Kembalu 1m3 Galian Tanah m3 Total 67.490,00

CODE 15 : AN.15
WORK TYPE : Timbunan Tanah
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )
Asumsi 80 m3/hari

Material

Material Timbunan Menggunakan tanah dai sisa timbunan kembali

Sub Total 0,00

Wages
Pekerja hari 0,1300 121.200,00 15.756,00
Mandor hari 0,0125 137.800,00 1.722,50

Sub Total 17.478,50

Equipment
Dump Truck 5 ton jam 0,3676 367.300,00 135.019,48

Sub Total 135.019,48

AN.15 Timbunan Tanah m3 Total 152.497,98

CODE 16 : AN.16
WORK TYPE : Pekerjaan Buangan Tanah (DT Angkut material hasil galian sejauh 10km)
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Equipment
Dump Truck 5 ton jam 0,0580 367.300,00 21.290,62
Excavator jam 0,0200 473.400,00 9.468,00
Sub Total 30.758,62

AN.16 Pekerjaan Buangan Tanah (DT Angkut material hasil galian sejauh 10km) m3 Total 30.758,62
CODE 17 : AN.17
WORK TYPE : Pekerjaan Timbunan dan Pemadatan Pasir
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Wages
Pekerja hari 0,3180 121.200,00 38.541,60
Mandor hari 0,0318 137.800,00 4.382,04

Sub Total 42.923,64

Equipment
Stamper jam 0,0209 42.000,00 877,80

Sub Total 877,80

Material
Pasir Pasang (P Sumbawa) m3 1,2000 226.200,00 271.440,00

Sub Total 271.440,00

AN.17 Pekerjaan Timbunan dan Pemadatan Pasir m3 Total 315.241,44

CODE 18 : AN.18
WORK TYPE : Supply SPP Grade 2
UNIT : ton
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Pengadaan Steel Pipe Pile (SPP) ASTM 252 Grade 2 ton 1,0000 18.675.000,00 18.675.000,00

Sub Total 18.675.000,00

Equipment
Crawler Crane 100 ton jam 0,0313 2.818.400,00 88.215,92

Sub Total 88.215,92

Equipment
Pekerja hari 0,0278 121.200,00 3.369,36
Tukang hari 0,0278 132.200,00 3.675,16
Mandor hari 0,0278 137.800,00 3.830,84

Sub Total 10.875,36

AN.18 Supply SPP Grade 2 ton Total 18.774.091,28

CODE 19 : AN.19
WORK TYPE : Supply SPP Grade 3
UNIT : ton
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Pengadaan Steel Pipe Pile (SPP) ASTM 252 Grade 3 ton 1,0000 19.085.400,00 19.085.400,00

Sub Total 19.085.400,00

Equipment
Crawler Crane 100 ton jam 0,0313 2.818.400,00 88.215,92

Sub Total 88.215,92

Wages
Pekerja hari 0,0278 121.200,00 3.369,36
Tukang hari 0,0278 132.200,00 3.675,16
Mandor hari 0,0278 137.800,00 3.830,84

Sub Total 10.875,36

AN.19 Supply SPP Grade 3 ton Total 19.184.491,28

CODE 20 : AN.20
WORK TYPE : Handling/Pitching Piles SPP
UNIT : m'
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )
Asumsi 420 m'/hari

WAGES
Crew Pontoon/Pancang hari 0,0048 129.100,00 619,68
Mekanik hari 0,0024 138.000,00 331,20
Mandor Pancang hari 0,0024 199.700,00 479,28

Sub Total 1.430,16

EQUIPMENT
Pontoon 120 feet jam 0,0190 1.490.500,00 28.319,50
Tugboat jam 0,0190 1.795.600,00 34.116,40
Crawler Crane 50 ton jam 0,0190 1.493.400,00 28.374,60

Sub Total 90.810,50

AN.20 Handling/Pitching Piles SPP m' Total 92.240,66

CODE 21 : AN.21
WORK TYPE : Drive Piles SPP
UNIT : m'
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )
Asumsi 2 titik/hari
28 m'/titik

Equipment
Poontoon 180 feet + Winch + Anchor jam 0,1429 3.910.000,00 558.739,00
Tugboat jam 0,1429 1.795.600,00 256.591,24
Crawler Crane 100 ton jam 0,1429 2.818.400,00 402.749,36
Diesel Hammer D-80 + Leader jam 0,1429 1.737.600,00 248.303,04

Sub Total 1.466.382,64

Wages
Crew Pontoon/Pancang hari 0,1429 129.100,00 18.448,39
Riger Pancang hari 0,0536 124.200,00 6.657,12
Operator Pancang hari 0,0179 199.700,00 3.574,63
Ass. Operator hari 0,0179 107.700,00 1.927,83
Mandor Pancang hari 0,0179 199.700,00 3.574,63
Mekanik hari 0,0179 138.000,00 2.470,20

Sub Total 36.652,80

AN.21 Drive Piles SPP m' Total 1.503.035,44

CODE 22 : AN.22
WORK TYPE : Piles Join SPP 1118
UNIT : unit
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Kawat Las RB. 26 kg 1,9625 29.600,00 58.090,00
Baja IWF kg 46,0673 15.400,00 709.437,03

Sub Total 767.527,03

Equipment
Generator Set 90 kVA jam 0,7500 590.000,00 442.500,00
Mesin Las listrik (400A) jam 1,5000 152.000,00 228.000,00
Platform Kerja ls 1,0000 50.000,00 50.000,00

Sub Total 720.500,00

Wages
Pekerja hari 0,1875 121.200,00 22.725,00
Tukang hari 0,0938 132.200,00 12.400,36

Sub Total 35.125,36

AN.22 Piles Join SPP 1118 unit Total 1.523.152,39

CODE 23 : AN.23
WORK TYPE : Piles Join SPP 812
UNIT : unit
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Kawat Las RB. 26 kg 1,9625 29.600,00 58.090,00
Baja IWF kg 30,0377 15.400,00 462.580,73

Sub Total 520.670,73

Equipment
Generator Set 90 kVA jam 0,7500 590.000,00 442.500,00
Mesin Las listrik (400A) jam 1,5000 152.000,00 228.000,00
Platform Kerja ls 1,0000 50.000,00 50.000,00

Sub Total 720.500,00

Wages
Pekerja hari 0,1875 121.200,00 22.725,00
Tukang hari 0,0938 132.200,00 12.400,36

Sub Total 35.125,36

AN.23 Piles Join SPP 812 unit Total 1.276.296,09

CODE 24 : AN.24
WORK TYPE : Piles Join SPP 900
UNIT : unit
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Kawat Las RB. 26 kg 1,9625 29.600,00 58.090,00
Baja IWF kg 33,2930 15.400,00 512.712,63

Sub Total 570.802,63

Equipment
Generator Set 90 kVA jam 0,7500 590.000,00 442.500,00
Mesin Las listrik (400A) jam 1,5000 152.000,00 228.000,00
Platform Kerja ls 1,0000 50.000,00 50.000,00

Sub Total 720.500,00

Wages
Pekerja hari 0,1875 121.200,00 22.725,00
Tukang hari 0,0938 132.200,00 12.400,36
 Sub Total 35.125,36
AN.24 Piles Join SPP 900 unit Total 1.326.427,99
CODE 25 : AN.25
WORK TYPE : Piles Join SPP 711
UNIT : unit
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Kawat Las RB. 26 kg 1,9625 29.600,00 58.090,00
Baja IWF kg 26,3015 15.400,00 405.042,98

Sub Total 463.132,98

Equipment
Generator Set 90 kVA jam 0,7500 590.000,00 442.500,00
Mesin Las listrik (400A) jam 1,5000 152.000,00 228.000,00
Platform Kerja ls 1,0000 50.000,00 50.000,00

Sub Total 720.500,00

Wages
Pekerja hari 0,1875 121.200,00 22.725,00
Tukang hari 0,0938 132.200,00 12.400,36

Sub Total 35.125,36

AN.25 Piles Join SPP 711 unit Total 1.218.758,34

CODE 26 : AN.26
WORK TYPE : Piles Cut Off
UNIT : unit
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Equipment
Alat Potong jam 2,0000 203.800,00 407.600,00
Crawler Crane 50 ton jam 0,0714 1.493.400,00 106.628,76

Sub Total 514.228,76

Wages
Mekanik hari 0,2500 138.000,00 34.500,00
Pekerja @2orang hari 0,5000 121.200,00 60.600,00
Tukang hari 0,2500 132.200,00 33.050,00

Sub Total 128.150,00

AN.26 Piles Cut Off unit Total 642.378,76

CODE 27 : AN.27
WORK TYPE : Supply CSP 400
UNIT : m'
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Pengadaan CSP 400 Bottom ton 1,0000 737.700,00 737.700,00

Sub Total 737.700,00

Equipment
Crawler Crane 50 ton jam 0,0400 1.493.400,00 59.736,00

Sub Total 59.736,00

AN.27 Supply CSP 400 m' Total 797.436,00

CODE 28 : AN.28
WORK TYPE : Stake-out & Positioning
UNIT : m'
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Wages
Crew Pontoon/Pancang hari 0,0033 129.100,00 426,03
Mandor Pancang hari 0,0033 199.700,00 659,01

Sub Total 1.085,04

Equipment
Crawler Crane 50 ton jam 0,0267 1.493.400,00 39.873,78

Sub Total 39.873,78

AN.28 Stake-out & Positioning m' Total 40.958,82

CODE 29 : AN.29
WORK TYPE : Drive Piles
UNIT : m'
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )
Asumsi 90 m'/hari

Wages
Crew Pontoon/Pancang 8 Orang hari 0,089 129.100,00 11.475,56
Riger Pancang 3 Orang hari 0,033 124.200,00 4.140,00
Operator Pancang 1 Orang hari 0,011 199.700,00 2.218,89
Ass. Operator 1 Orang hari 0,011 107.700,00 1.196,67
Mandor Pancang 1 Orang hari 0,011 199.700,00 2.218,89

Sub Total 21.250,00

Equipment
Crawler Crane 50 ton jam 0,111 1.493.400,00 165.933,33
Diesel Hammer D-80 + Leader jam 0,111 1.737.600,00 193.066,67
Pontoon 100 feet jam 0,111 1.285.300,00 142.811,11
Tugboat jam 0,111 1.795.600,00 199.511,11

Sub Total 701.322,22

AN.29 Drive Piles m' Total 722.572,22

CODE 30 : AN.30
WORK TYPE : Joint Piles Square Pile
UNIT : nos
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Baja IWF kg 5,0240 15.400,00 77.369,60
Kawat Las RB. 26 kg 3,7680 29.600,00 111.532,80

Sub Total 188.902,40

Wages
Pekerja hari 0,0500 121.200,00 6.060,00
Mandor Pancang hari 0,1500 199.700,00 29.955,00
Tukang hari 0,1500 132.200,00 19.830,00

Sub Total 55.845,00

Equipment
Generator Set 90 kVA jam 1,2500 590.000,00 737.500,00
Mesin Las listrik (400A) jam 1,2500 152.000,00 190.000,00

Sub Total 927.500,00

AN.30 Joint Piles Square Pile nos Total 983.345,00

CODE 31 : AN.31
WORK TYPE : Cutoff Piles Square Pile
UNIT : nos
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Wages
Crew Pontoon/Pancang hari 0,1563 129.100,00 20.178,33
Mandor Pancang hari 0,0156 199.700,00 3.121,31
Tukang hari 0,1563 132.200,00 20.662,86

Sub Total 43.962,50

Equipment
Alat Potong jam 1,250 203.800,00 254.750,00
Crawler Crane 50 ton jam 0,0167 1.493.400,00 24.939,78

Sub Total 279.689,78

AN.31 Cutoff Piles Square Pile nos Total 323.652,28

CODE 32 : AN.32
WORK TYPE : HDPE Supply & Install
UNIT : m2
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
HDPE m2 1,0000 1.728.300,00 1.728.300,00

Sub Total 1.728.300,00

Wages
Jasa Installasi HDPE m2 1,0000 216.000,00 216.000,00

Sub Total 216.000,00

AN.32 HDPE Supply & Install m2 Total 1.944.300,00

CODE 33 : AN.33
WORK TYPE : Cathodic SPP 1118
UNIT : nos
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Cathodic Protection kg 150,0000 135.000,00 20.250.000,00

Sub Total 20.250.000,00

Wages
Jasa Pemasangan (Cathodic Protection) kg 150,0000 37.800,00 5.670.000,00

Sub Total 5.670.000,00

AN.33 Cathodic SPP 1118 nos Total 25.920.000,00

CODE 34 : AN.34
WORK TYPE : Cathodic SPP 812
UNIT : nos
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Cathodic Protection kg 150,0000 135.000,00 20.250.000,00

Sub Total 20.250.000,00

Wages
Jasa Pemasangan (Cathodic Protection) kg 150,0000 37.800,00 5.670.000,00

Sub Total 5.670.000,00

AN.34 Cathodic SPP 812 nos Total 25.920.000,00

CODE 35 : AN.35
WORK TYPE : Cathodic SPP 900
UNIT : nos
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Cathodic Protection kg #REF! 135.000,00 #REF!

Sub Total #REF!

Wages
Jasa Pemasangan (Cathodic Protection) kg #REF! 37.800,00 #REF!

Sub Total #REF!

AN.35 Cathodic SPP 900 nos Total #REF!

CODE 36 : AN.36
WORK TYPE : Cathodic SPP 711
UNIT : nos
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Cathodic Protection kg 40,0000 135.000,00 5.400.000,00

Sub Total 5.400.000,00

Wages
Jasa Pemasangan (Cathodic Protection) kg 40,0000 37.800,00 1.512.000,00

Sub Total 1.512.000,00

AN.36 Cathodic SPP 711 nos Total 6.912.000,00

CODE 37 : AN.37
WORK TYPE : Coating 1000 micron
UNIT : m2
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Coating 1000 Micron pile m2 1,0000 391.800,00 391.800,00

Sub Total 391.800,00

Wages
Aplication Coating 1000 Micron pile m2 1,0000 148.700,00 148.700,00

Sub Total 148.700,00

AN.37 Coating 1000 micron m2 Total 540.500,00

CODE 38 : AN.38
WORK TYPE : Handling & Ereksi Beton Pracetak
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Solar Liter 6,6760 6.900,00 46.064,40

Sub Total 46.064,40

EQUIPMENT
Crawler Crane 50 ton jam 0,0670 1.493.400,00 100.057,80
Sewa Pipe Support hari 1,1000 25.000,00 27.500,00

Sub Total 127.557,80

Wages
Operator Terampil hari 0,0670 253.400,00 16.977,80
Ass. Operator hari 0,0670 107.700,00 7.215,90
Pekerja hari 0,0670 121.200,00 8.120,40
Tukang @2orang hari 0,1340 132.200,00 17.714,80
Tukang Ereksi hari 0,1340 132.200,00 17.714,80
Kepala tukang hari 0,0670 137.800,00 9.232,60
Mandor hari 0,0670 137.800,00 9.232,60

Sub Total 86.208,90

AN.38 Handling & Ereksi Beton Pracetak m3 Total 259.831,10

CODE 39 : AN.39
WORK TYPE : Concrete Ready Mix F'c 10,38Mpa (K-125)
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Ready Mix K-125 m3 1,0000 1.123.500,00 1.123.500,00
Additive Silicafume kg 42,0000 9.500,00

Sub Total 1.123.500,00

Equipment
Concrete Pump Jumbo jam 0,1000 2.372.300,00 237.230,00
Concrete Vibrator Manual jam 0,2000 25.000,00 5.000,00
Compressor jam 0,1600 164.900,00 26.384,00

Sub Total 268.614,00

Wages
Pekerja hari 0,1688 121.200,00 20.452,50
Tukang hari 0,1125 132.200,00 14.872,50
Mandor hari 0,0281 137.800,00 3.875,63

Sub Total 39.200,63

AN.39 Concrete Ready Mix F'c 10,38Mpa (K-125) m3 Total 1.431.314,63

CODE 40 : AN.40
WORK TYPE : Concrete Ready Mix F'c 10,38Mpa (K-125) Laut
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Ready Mix K-125 m3 1,0000 1.123.500,00 1.123.500,00
Additive Silicafume kg 42,0000 9.500,00

Sub Total 1.123.500,00

Equipment
Concrete Pump Jumbo jam 0,1000 2.372.300,00 237.230,00
Concrete Vibrator Manual jam 0,2000 25.000,00 5.000,00
Compressor jam 0,1600 164.900,00 26.384,00
Pontoon 120 feet jam 0,1000 1.490.500,00 149.050,00
Tugboat jam 0,1000 1.795.600,00 179.560,00

Sub Total 597.224,00

Wages
Pekerja hari 0,1688 121.200,00 20.452,50
Tukang hari 0,1125 132.200,00 14.872,50
Mandor hari 0,0281 137.800,00 3.875,63

Sub Total 39.200,63

AN.40 Concrete Ready Mix F'c 10,38Mpa (K-125) Laut m3 Total 1.759.924,63

CODE 41 : AN.41
WORK TYPE : Concrete Ready Mix F'c 20,75Mpa (K-250)
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Ready Mix K-250 m3 1,0000 1.244.400,00 1.244.400,00

Sub Total 1.244.400,00

Equipment
Concrete Pump Jumbo jam 0,1000 2.372.300,00 237.230,00
Concrete Vibrator Manual jam 0,2000 25.000,00 5.000,00
Compressor jam 0,1600 164.900,00 26.384,00

Sub Total 268.614,00

Wages
Pekerja hari 0,1688 121.200,00 20.452,50
Tukang hari 0,1125 132.200,00 14.872,50
Mandor hari 0,0281 137.800,00 3.875,63

Sub Total 39.200,63

AN.41 Concrete Ready Mix F'c 20,75Mpa (K-250) m3 Total 1.552.214,63

CODE 42 : AN.42
WORK TYPE : Concrete Ready Mix F'c 25Mpa (K-300)
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Ready Mix K-300 m3 1,0000 1.308.400,00 1.308.400,00

Sub Total 1.308.400,00

Equipment
Concrete Pump Jumbo jam 0,1000 2.372.300,00 237.230,00
Concrete Vibrator Manual jam 0,2000 25.000,00 5.000,00
Compressor jam 0,1600 164.900,00 26.384,00

Sub Total 268.614,00

Wages
Pekerja hari 0,1688 121.200,00 20.452,50
Tukang hari 0,1125 132.200,00 14.872,50
Mandor hari 0,0281 137.800,00 3.875,63

Sub Total 39.200,63

AN.42 Concrete Ready Mix F'c 25Mpa (K-300) m3 Total 1.616.214,63

CODE 43 : AN.43
WORK TYPE : Concrete Ready Mix F'c 30 (K-350), Laut
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Ready Mix K-350 m3 1,0000 1.418.600,00 1.418.600,00
Additive Silicafume kg 42,0000 9.500,00 399.000,00

Sub Total 1.817.600,00

Equipment
Concrete Pump Jumbo jam 0,1000 2.372.300,00 237.230,00
Concrete Vibrator Manual jam 0,2000 25.000,00 5.000,00
Compressor jam 0,1600 164.900,00 26.384,00
Pontoon 120 feet jam 0,1000 1.490.500,00 149.050,00
Tugboat jam 0,1000 1.795.600,00 179.560,00

Sub Total 597.224,00

Wages
Pekerja hari 0,1688 121.200,00 20.452,50
Tukang hari 0,1125 132.200,00 14.872,50
Mandor hari 0,0281 137.800,00 3.875,63

Sub Total 39.200,63

AN.43 Concrete Ready Mix F'c 30 (K-350), Laut m3 Total 2.454.024,63

CODE 44 : AN.44
WORK TYPE : Concrete Ready Mix F'c 30 (K-350), Darat
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Ready Mix K-350 m3 1,0000 1.418.600,00 1.418.600,00

Sub Total 1.418.600,00

Equipment
Concrete Pump Jumbo jam 0,1000 2.372.300,00 237.230,00
Concrete Vibrator Manual jam 0,2000 25.000,00 5.000,00
Compressor jam 0,1600 164.900,00 26.384,00

Sub Total 268.614,00

Wages
Pekerja hari 0,1688 121.200,00 20.452,50
Tukang hari 0,1125 132.200,00 14.872,50
Mandor hari 0,0281 137.800,00 3.875,63

Sub Total 39.200,63

AN.44 Concrete Ready Mix F'c 30 (K-350), Darat m3 Total 1.726.414,63

CODE 45 : AN.45
WORK TYPE : Concrete Ready Mix F'c 35 (K-425), Laut
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Ready Mix K-425 m3 1,0000 1.502.800,00 1.502.800,00
Additive Silicafume kg 42,0000 9.500,00 399.000,00

Sub Total 1.901.800,00

Equipment
Concrete Pump Jumbo jam 0,1000 2.372.300,00 237.230,00
Concrete Vibrator Manual jam 0,2000 25.000,00 5.000,00
Compressor jam 0,1600 164.900,00 26.384,00
Pontoon 120 feet jam 0,1000 1.490.500,00 149.050,00
Tugboat jam 0,1000 1.795.600,00 179.560,00

Sub Total 597.224,00

Wages
Pekerja hari 0,1688 121.200,00 20.452,50
Tukang hari 0,1125 132.200,00 14.872,50
Mandor hari 0,0281 137.800,00 3.875,63

Sub Total 39.200,63

AN.45 Concrete Ready Mix F'c 35 (K-425), Laut m3 Total 2.538.224,63

CODE 46 : AN.46
WORK TYPE : Concrete Ready Mix F'c 35 (K-425), Darat
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Ready Mix K-425 m3 1,0000 1.502.800,00 1.502.800,00

Sub Total 1.502.800,00

Equipment
Concrete Pump Jumbo jam 0,1000 2.372.300,00 237.230,00
Concrete Vibrator Manual jam 0,2000 25.000,00 5.000,00
Compressor jam 0,1600 164.900,00 26.384,00

Sub Total 268.614,00

Wages
Pekerja 6 hari 0,1688 121.200,00 20.452,50
Tukang 4 hari 0,1125 132.200,00 14.872,50
Mandor 1 hari 0,0281 137.800,00 3.875,63

Sub Total 39.200,63

AN.46 Concrete Ready Mix F'c 35 (K-425), Darat m3 Total 1.810.614,63

CODE 47 : AN.47
WORK TYPE : Rebar Work Darat
UNIT : kg
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Besi Beton Ulir SNI kg 1,0500 13.100,00 13.755,00
Kawat Bendrat kg 0,0150 30.700,00 460,50

Sub Total 14.215,50

Equipment
Bar Cutter jam 0,0005 153.900,00 76,95
Bar Bender jam 0,0005 125.000,00 62,50

Sub Total 139,45

Wages
Mandor hari 0,0004 137.800,00 55,12
Kepala tukang hari 0,0007 137.800,00 96,46
Tukang hari 0,0070 132.200,00 925,40
Pekerja hari 0,0070 121.200,00 848,40

Sub Total 1.925,38

AN.47 Rebar Work Darat kg Total 16.280,33

CODE 48 : AN.48
WORK TYPE : Rebar Work Laut
UNIT : kg
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Besi Beton Ulir SNI kg 1,0500 13.100,00 13.755,00
Kawat Bendrat kg 0,0150 30.700,00 460,50

Sub Total 14.215,50

Equipment
Bar Cutter jam 0,0005 153.900,00 76,95
Bar Bender jam 0,0005 125.000,00 62,50
Pontoon 120 feet jam 0,0015 1.490.500,00 2.235,75
Tugboat jam 0,0015 1.795.600,00 2.693,40

Sub Total 5.068,60

Wages
Mandor hari 0,0004 137.800,00 55,12
Kepala tukang hari 0,0007 137.800,00 96,46
Tukang hari 0,0070 132.200,00 925,40
Pekerja hari 0,0070 121.200,00 848,40

Sub Total 1.925,38

AN.48 Rebar Work Laut kg Total 21.209,48

CODE 49 : AN.49
WORK TYPE : Bekisting Pelat Lantai
UNIT : m2
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Multipek t=12mm lbr 0,1280 202.700,00 25.945,60
Balok Kayu Kelas II (P Sumbawa) m3 0,0050 19.931.900,00 99.659,50
Paku kg 0,2200 32.900,00 7.238,00
Minyak Bekisting ltr 0,2000 19.400,00 3.880,00
Sub Total 136.723,10

Wages
Pekerja hari 0,2000 121.200,00 24.240,00
Tukang hari 0,1000 132.200,00 13.220,00
Kepala tukang hari 0,0100 137.800,00 1.378,00
Mandor hari 0,0200 137.800,00 2.756,00
Sub Total 41.594,00

AN.49 Bekisting Pelat Lantai m2 Total 178.317,10

CODE 50 : AN.50
WORK TYPE : Bekisting Balok
UNIT : m2
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Multipek t=12mm lbr 0,1280 202.700,00 25.945,60
Balok Kayu Kelas II (P Sumbawa) m3 0,0110 19.931.900,00 219.250,90
Paku kg 0,2500 32.900,00 8.225,00
Minyak Bekisting ltr 0,2000 19.400,00 3.880,00
Sub Total 257.301,50

Wages
Pekerja hari 0,3600 121.200,00 43.632,00
Tukang hari 0,3000 132.200,00 39.660,00
Kepala tukang hari 0,0360 137.800,00 4.960,80
Mandor hari 0,0360 137.800,00 4.960,80
Sub Total 93.213,60

AN.50 Bekisting Balok m2 Total 350.515,10

CODE 51 : AN.51
WORK TYPE : Bekisting Kolom
UNIT : m2
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Multipek t=12mm lbr 0,1280 202.700,00 25.945,60
Balok Kayu Kelas II (P Sumbawa) m3 0,0070 19.931.900,00 139.523,30
Paku kg 0,2500 32.900,00 8.225,00
Minyak Bekisting ltr 0,2000 19.400,00 3.880,00
Sub Total 177.573,90

Wages
Pekerja hari 0,3300 121.200,00 39.996,00
Tukang hari 0,3300 132.200,00 43.626,00
Kepala tukang hari 0,0330 137.800,00 4.547,40
Mandor hari 0,0330 137.800,00 4.547,40
Sub Total 92.716,80

AN.51 Bekisting Kolom m2 Total 270.290,70

CODE 52 : AN.52
WORK TYPE : Bekisting Dinding Beton
UNIT : m2
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Multipek t=12mm lbr 0,1280 202.700,00 25.945,60
Balok Kayu Kelas II (P Sumbawa) m3 0,0070 19.931.900,00 139.523,30
Paku kg 0,3000 32.900,00 9.870,00
Minyak Bekisting ltr 0,2000 19.400,00 3.880,00
Sub Total 179.218,90

Wages
Pekerja hari 0,3600 121.200,00 43.632,00
Tukang hari 0,3600 132.200,00 47.592,00
Kepala tukang hari 0,0360 137.800,00 4.960,80
Mandor hari 0,0360 137.800,00 4.960,80
Sub Total 101.145,60

AN.52 Bekisting Dinding Beton m2 Total 280.364,50

CODE 53 : AN.53
WORK TYPE : Bekisting Fondasi dan Sloof
UNIT : m2
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Multipek t=12mm lbr 0,1280 202.700,00 25.945,60
Balok Kayu Kelas II (P Sumbawa) m3 0,0090 19.931.900,00 179.387,10
Paku kg 0,2500 32.900,00 8.225,00
Minyak Bekisting ltr 0,2000 19.400,00 3.880,00

Sub Total 213.557,70

Wages
Pekerja hari 0,2000 121.200,00 24.240,00
Tukang hari 0,1000 132.200,00 13.220,00
Kepala tukang hari 0,0100 137.800,00 1.378,00
Mandor hari 0,0200 137.800,00 2.756,00
Sub Total 41.594,00

AN.53 Bekisting Fondasi dan Sloof m2 Total 255.151,70

CODE 54 : AN.54
WORK TYPE : Pemasangan Waterstop 200mm
UNIT : m'
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Water Stop m' 1,0500 118.200,00 124.110,00
Sub Total 124.110,00

Wages
Pekerja hari 0,0700 121.200,00 8.484,00
Tukang hari 0,0350 132.200,00 4.627,00
Kepala tukang hari 0,0040 137.800,00 551,20
Mandor hari 0,0070 137.800,00 964,60
Sub Total 14.626,80

AN.54 Pemasangan Waterstop 200mm m' Total 138.736,80

CODE 55 : AN.55
WORK TYPE : Pemasangan Konstruksi Kuda-kuda konvemsional, Kayu Kls I, II dan III
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Kayu kls Grade 2 nos 1,1000 4.104.400,00 4.514.840,00
Besi Strip thk 5mm (P Sumbawa) kg 15,0000 37.700,00 565.500,00
Paku 12cm (P Sumbawa) kg 0,8000 25.800,00 20.640,00
Sub Total 5.100.980,00

Wages
Pekerja 5 hari 1,0000 121.200,00 121.200,00
Tukang 10 hari 2,0000 132.200,00 264.400,00
Kepala tukang 2 hari 0,4000 137.800,00 55.120,00
Mandor 1 hari 0,2000 137.800,00 27.560,00
Sub Total 468.280,00

AN.55 Pemasangan Konstruksi Kuda-kuda konvemsional, Kayu Kls I, II dan III m3 Total 5.569.260,00

CODE 56 : AN.56
WORK TYPE : Pemasangan Rangka Atap (Gording)
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Kayu kls Grade 2 nos 1,1000 4.104.400,00 4.514.840,00
Paku 12cm (P Sumbawa) kg 0,5000 25.800,00 12.900,00
Sub Total 4.527.740,00

Mob Demob
Pekerja 10 hari 2,0000 121.200,00 242.400,00
Tukang 5 hari 1,0000 132.200,00 132.200,00
Kepala tukang 2 hari 0,4000 137.800,00 55.120,00
Mandor hari 0,2000 137.800,00 27.560,00
Sub Total 457.280,00

AN.56 Pemasangan Rangka Atap (Gording) m3 Total 4.985.020,00

CODE 57 : AN.57
WORK TYPE : Pemasangan Rangka Atap (Kaso + Reng Kayu)
UNIT : m2
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Kayu kls Grade 2 nos 0,0120 4.104.400,00 49.252,80
Paku 12cm (P Sumbawa) kg 0,1500 25.800,00 3.870,00
Sub Total 53.122,80

Wages
Pekerja 10 hari 0,1000 121.200,00 12.120,00
Tukang 5 hari 0,0500 132.200,00 6.610,00
Kepala tukang 2 hari 0,0200 137.800,00 2.756,00
Mandor hari 0,0100 137.800,00 1.378,00
Sub Total 22.864,00

AN.57 Pemasangan Rangka Atap (Kaso + Reng Kayu) m2 Total 75.986,80

CODE 58 : AN.58
WORK TYPE : Steel Works Laut
UNIT : kg
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Baja IWF kg 1,1500 15.400,00 17.710,00
Kawat Las RB. 26 kg 0,0010 29.600,00 29,60
Coating 325 Micron Struktur m2 0,0500 140.600,00 7.030,00

Sub Total 24.769,60

Equipment
Mesin Las listrik (400A) jam 0,0035 152.000,00 532,00
Crawler Crane 100 ton jam 0,0035 2.818.400,00 9.864,40
Pontoon 120 feet jam 0,0035 1.490.500,00 5.216,75
Tugboat jam 0,0035 1.795.600,00 6.284,60
Sub Total 21.897,75
Wages
Pekerja hari 0,0050 121.200,00 606,00
Tukang hari 0,0050 132.200,00 661,00
Mandor hari 0,0005 137.800,00 68,90
Aplication Coating 325 Micron Struktur m2 0,0050 189.800,00 949,00

Sub Total 2.284,90

AN.58 Steel Works Laut kg Total 48.952,25

CODE 59 : AN.59
WORK TYPE : Steel Works Laut
UNIT : kg
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Baja IWF kg 1,1500 15.400,00 17.710,00
Kawat Las RB. 26 kg 0,0010 29.600,00 29,60
Coating 325 Micron Struktur m2 0,0500 140.600,00 7.030,00

Sub Total 24.769,60

Equipment
Mesin Las listrik (400A) jam 0,0025 152.000,00 380,00
Crawler Crane 300 ton jam 0,0025 8.675.900,00 21.689,75
Pontoon 180 feet jam 0,0025 2.106.200,00 5.265,50
Tugboat jam 0,0025 1.795.600,00 4.489,00
Sub Total 31.824,25
Wages
Pekerja hari 0,0050 121.200,00 606,00
Tukang hari 0,0050 132.200,00 661,00
Mandor hari 0,0005 137.800,00 68,90
Aplication Coating 325 Micron Struktur m2 0,0050 189.800,00 949,00

Sub Total 2.284,90

AN.59 Steel Works Laut kg Total 58.878,75

CODE 60 : AN.60
WORK TYPE : Steel Works Darat
UNIT : kg
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Baja IWF kg 1,1500 15.400,00 17.710,00
Kawat Las RB. 26 kg 0,0010 29.600,00 29,60
Coating 325 Micron Struktur m2 0,0500 140.600,00 7.030,00

Sub Total 24.769,60

Equipment
Mesin Las listrik (400A) jam 0,0047 152.000,00 714,40
Crawler Crane 50 ton jam 0,0047 1.493.400,00 7.018,98
Sub Total 7.733,38
Wages
Pekerja 2 hari 0,0094 121.200,00 1.139,28
Tukang 2 hari 0,0094 132.200,00 1.242,68
Mandor 1 hari 0,0047 137.800,00 647,66
Aplication Coating 325 Micron Struktur m2 0,0050 189.800,00 949,00

Sub Total 3.978,62

AN.60 Steel Works Darat kg Total 36.481,60
CODE 61 : AN.61
WORK TYPE : Pipa baja Works Darat
UNIT : kg
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Pipa Baja SCH 40 kg 1,1500 37.700,00 43.355,00
Kawat Las RB. 26 kg 0,0010 29.600,00 29,60

Sub Total 43.384,60

Equipment
Mesin Las listrik (400A) jam 0,0047 152.000,00 714,40
Crawler Crane 50 ton jam 0,0047 1.493.400,00 7.018,98
Sub Total 7.733,38
Wages
Pekerja hari 0,0050 121.200,00 606,00
Tukang hari 0,0050 132.200,00 661,00
Mandor hari 0,0005 137.800,00 68,90

Sub Total 1.335,90

AN.61 Pipa baja Works Darat kg Total 54.453,88

CODE 62 : AN.62
WORK TYPE : Steel Works Exsisting
UNIT : kg
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Kawat Las RB. 26 kg 0,0010 29.600,00 29,60
Coating 325 Micron Struktur m2 0,0500 140.600,00 7.030,00

Sub Total 7.059,60

Equipment
Mesin Las listrik (400A) jam 0,0045 152.000,00 684,00
Crawler Crane 300 ton jam 0,0045 8.675.900,00 39.041,55
Sub Total 39.725,55
Wages
Pekerja hari 0,0050 121.200,00 606,00
Tukang hari 0,0050 132.200,00 661,00
Mandor hari 0,0005 137.800,00 68,90
Aplication Coating 325 Micron Struktur m2 0,0050 189.800,00 949,00

Sub Total 2.284,90

AN.62 Steel Works Exsisting kg Total 49.070,05

CODE 63 : AN.63
WORK TYPE : Demolish Steel Works
UNIT : kg
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Equipment
Crawler Crane 35 ton jam 0,0055 1.128.400,00 6.206,20
Pontoon 120 feet jam 0,0055 1.490.500,00 8.197,75
Tugboat jam 0,0055 1.795.600,00 9.875,80
Sub Total 24.279,75
Wages
Pekerja hari 0,0050 121.200,00 606,00
Tukang hari 0,0050 132.200,00 661,00
Mandor hari 0,0005 137.800,00 68,90

Sub Total 1.335,90

AN.63 Demolish Steel Works kg Total 25.615,65

CODE 64 : AN.64
WORK TYPE : Coating 325 micron
UNIT : m2
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Coating 325 Micron Struktur m2 1,0000 140.600,00 140.600,00

Sub Total 140.600,00

Wages
Aplication Coating 325 Micron Struktur m2 1,0000 189.800,00 189.800,00

Sub Total 189.800,00

AN.64 Coating 325 micron m2 Total 330.400,00

CODE 65 : AN.65
WORK TYPE : Fondasi Batu Kali
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Batu Kali Alam (P Sumbawa) m3 1,2000 258.500,00 310.200,00
Portland Cement (kg) kg 163,0000 2.200,00 358.600,00
Pasir Pasang (P Sumbawa) m3 0,5200 226.200,00 117.624,00
Alat Bantu ls 1,0000 25.000,00 25.000,00

Sub Total 811.424,00

Wages
Pekerja hari 1,0500 121.200,00 127.260,00
Tukang hari 0,7000 132.200,00 92.540,00
Kepala tukang hari 0,0700 137.800,00 9.646,00
Mandor hari 0,0350 137.800,00 4.823,00

Sub Total 234.269,00

AN.65 Fondasi Batu Kali m3 Total 1.045.693,00

CODE 66 : AN.66
WORK TYPE : Fondasi Batu Kali Laut
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Batu Kali Alam (P Sumbawa) m3 1,2000 258.500,00 310.200,00
Portland Cement (kg) kg 163,0000 2.200,00 358.600,00
Pasir Pasang (P Sumbawa) m3 0,5200 226.200,00 117.624,00
Alat Bantu ls 1,0000 25.000,00 25.000,00

Sub Total 811.424,00

Wages
Pekerja hari 1,0500 121.200,00 127.260,00
Tukang hari 0,7000 132.200,00 92.540,00
Kepala tukang hari 0,0700 137.800,00 9.646,00
Mandor hari 0,0350 137.800,00 4.823,00

Sub Total 234.269,00

Wages
Pontoon 120 feet jam 0,1000 1.490.500,00 149.050,00
Tugboat jam 0,1000 1.795.600,00 179.560,00
Sub Total 328.610,00

AN.66 Fondasi Batu Kali Laut m3 Total 1.374.303,00

CODE 67 : AN.67
WORK TYPE : Timbunan pasir
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Pasir Urug (P Sumbawa) m3 1,2000 199.300,00 239.160,00

Sub Total 239.160,00

Wages
Pekerja hari 0,3180 121.200,00 38.541,60
Mandor hari 0,0318 137.800,00 4.382,04

Sub Total 42.923,64

AN.67 Timbunan pasir m3 Total 282.083,64

CODE 68 : AN.68
WORK TYPE : Pasangan Batu (Saluran)
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Batu Kali Alam (P Sumbawa) m3 1,2000 258.500,00 310.200,00
Pasir Pasang (P Sumbawa) m3 0,5200 226.200,00 117.624,00
Portland Cement (kg) kg 163,0000 2.200,00 358.600,00

Sub Total 786.424,00

Wages
Pekerja hari 1,5000 121.200,00 181.800,00
Tukang hari 0,5000 132.200,00 66.100,00
Mandor hari 0,1500 137.800,00 20.670,00

Sub Total 268.570,00

AN.68 Pasangan Batu (Saluran) m3 Total 1.054.994,00
CODE 69 : AN.69
WORK TYPE : Pekerjaan Pemasangan Geotextile Non-Woven
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Geotextile Non-Woven m' 1,0500 18.900,00 19.845,00

Sub Total 19.845,00

Wages
Install Geotextile Woven m' 1,0000 4.100,00 4.100,00

Sub Total 4.100,00

AN.69 Pekerjaan Pemasangan Geotextile Non-Woven m3 Total 23.945,00

CODE 70 : AN.70
WORK TYPE : Pekerjaan Armor Stone ( Batu 20-60kg)
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Batu20-60 Kg m3 1,3000 269.000,00 349.700,00

Sub Total 349.700,00

Wages
Pekerja hari 0,2522 121.200,00 30.566,64
Tukang hari 0,1722 132.200,00 22.764,84
Mandor hari 0,0252 137.800,00 3.472,56

Sub Total 56.804,04

EQUIPMENT
Wheel Loader jam 0,0922 429.900,00 39.632,48
Excavator jam 0,0535 473.400,00 25.303,23
Vibro Roller jam 0,0060 369.300,00 2.223,19

Sub Total 67.158,90

AN.70 Pekerjaan Armor Stone ( Batu 20-60kg) m3 Total 473.662,94

CODE 71 : AN.71
WORK TYPE : Pekerjaan Armor Stone ( Batu 200-600kg)
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Batu200-600 Kg/Unit m3 1,4200 398.800,00 566.296,00

Sub Total 566.296,00

Wages
Pekerja hari 0,3077 121.200,00 37.293,24
Tukang hari 0,2077 132.200,00 27.457,94
Mandor hari 0,0308 137.800,00 4.244,24

Sub Total 68.995,42

EQUIPMENT
Wheel Loader jam 0,1077 429.900,00 46.291,63
Excavator jam 0,1078 473.400,00 51.023,05
Vibro Roller jam 0,0048 369.300,00 1.780,03

Sub Total 99.094,71

AN.71 Pekerjaan Armor Stone ( Batu 200-600kg) m3 Total 734.386,13

CODE 72 : AN.72
WORK TYPE : Corner Protection Pipe 1/4 dia. 300
UNIT : m'
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Steel Works Darat kg 34,5075 24.769,60 854.736,97
Rebar Work Darat kg 1,5630 14.215,50 22.218,83

Sub Total 876.955,80

Wages
Steel Works Darat kg 34,5075 3.978,62 137.292,23
Rebar Work Darat kg 1,5630 1.925,38 3.009,37

Sub Total 140.301,60

EQUIPMENT
Steel Works Darat kg 34,5075 7.733,38 266.859,61
Rebar Work Darat kg 1,5630 139,45 217,96

Sub Total 267.077,57

AN.72 Corner Protection Pipe 1/4 dia. 300 m' Total 1.284.334,97

CODE 73 : AN.73
WORK TYPE : Blok Beton Akmon 2.9 Ton/unit
UNIT : Nos
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Concrete Ready Mix F'c 35 (K-425), Laut m3 1,3200 2.538.224,63 3.350.456,51
Pembesian kg 99,5661 14.215,50 1.415.381,98
Bekisting Baja bh 1,0000 261.133,18 261.133,18

Sub Total 5.026.971,67

UPAH & ALAT PABRIKASI AKMON

Concrete Ready Mix F'c 35 (K-425), Laut m3 1,3200 3.978,62 5.251,78
Pembesian kg 99,5661 1.925,38 191.702,59

Sub Total 196.954,37

Handling Akmon dari Stock Yard ke Lokasi (Darat@ ±4km, Laut@ ±20km)
Pekerja hari 2,0000 121.200,00 242.400,00
Mandor hari 0,2000 137.800,00 27.560,00
Dump Truck jam 0,1250 495.600,00 61.950,00
Excavator jam 0,1250 473.400,00 59.175,00
Crawler Crane 35 tons jam 0,1250 1.157.800,00 144.725,00
Pontoon 120 feet jam 0,1352 1.490.500,00 201.450,39
Tugboat jam 0,1352 1.795.600,00 242.686,56
Alat Bantu ls 1,0000 25.000,00 25.000,00

Placing Blok Beton Akmon

Pekerja hari 1,0000 121.200,00 121.200,00
Mandor hari 0,1000 137.800,00 13.780,00
Dump Truck jam 0,0625 495.600,00 30.975,00
Excavator jam 0,1250 473.400,00 59.175,00
Crawler Crane 35 tons jam 0,1250 1.157.800,00 144.725,00
Alat bantu ls 1,0000 25.000,00 25.000,00
Sub Total 1.399.801,95

AN.73 Blok Beton Akmon 2.9 Ton/unit Nos Total 6.623.727,99

CODE 74 : AN.74
WORK TYPE : Blok Beton Akmon 29 Ton/unit
UNIT : Nos
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Bolt M-30 m3 13,2000 2.538.224,63 33.504.565,05
Pembesian kg 988,1182 14.215,50 14.046.593,86
Bekisting Baja bh 1,0000 12.862.723,68 12.862.723,68

Sub Total 60.413.882,59

UPAH & ALAT PABRIKASI AKMON

Bolt M-30 m3 13,2000 3.978,62 52.517,78
Pembesian kg 988,1182 1.925,38 1.902.502,96

Sub Total 1.955.020,75

Handling Akmon dari Stock Yard ke Lokasi (Darat@ ±4km, Laut@ ±20km)
Pekerja hari 2,0000 121.200,00 242.400,00
Mandor hari 0,2000 137.800,00 27.560,00
Dump Truck jam 0,1250 495.600,00 61.950,00
Excavator jam 0,1250 473.400,00 59.175,00
Crawler Crane 35 tons jam 0,1250 1.157.800,00 144.725,00
Pontoon 120 feet jam 0,1352 1.490.500,00 201.450,39
Tugboat jam 0,1352 1.795.600,00 242.686,56
Alat Bantu ls 1,0000 25.000,00 25.000,00

Placing Blok Beton Akmon

Pekerja hari 1,0000 121.200,00 121.200,00
Mandor hari 0,1000 137.800,00 13.780,00
Dump Truck jam 0,0625 495.600,00 30.975,00
Excavator jam 0,1250 473.400,00 59.175,00
Crawler Crane 35 tons jam 0,1250 1.157.800,00 144.725,00
Alat bantu ls 1,0000 25.000,00 25.000,00
Sub Total 1.399.801,95

AN.74 Blok Beton Akmon 29 Ton/unit Nos Total 63.768.705,29

CODE 75 : AN.75
WORK TYPE : Pekerjaan Bekisting Baja untuk Beton Akmon 2,9 ton
UNIT : Nos
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Baja IWF kg 903,3162 15.400,00 13.911.069,17
Baja CNP kg 541,9897 15.400,00 8.346.641,50
Cat anti karat ltr 1,2500 180.000,00 225.000,00

Sub Total 22.482.710,67

Wages
Pekerjaan Baja kg 1445,3059 11.712,00 16.927.422,56
Pekerja hari 10,0000 121.200,00 1.212.000,00
Tukang hari 7,0000 132.200,00 925.400,00
Tukang (Bongkar Bekisting) hari 0,5000 136.166,00 68.083,00
Kepala tukang hari 0,7000 137.800,00 96.460,00
Mandor hari 0,7000 137.800,00 96.460,00
Alat Bantu ls 1,0000 25.000,00 25.000,00

Sub Total 19.350.825,56

Total 41.833.536,23
AN.75 Pekerjaan Bekisting Baja untuk Beton Akmon 2,9 ton Nos Total 100 buah 4.183.353.622,52

CODE 76 : AN.76
WORK TYPE : Pekerjaan Bekisting Baja untuk Beton Akmon 29 ton
UNIT : Nos
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Baja IWF kg 9.033,1618 15.400,00 139.110.691,68
Baja CNP kg 5.419,8971 15.400,00 83.466.415,01
Cat anti karat ltr 1,2500 180.000,00 225.000,00

Sub Total 222.802.106,69

Wages
Pekerjaan Baja kg 14453,0589 11.712,00 169.274.225,56
Pekerja hari 10,0000 121.200,00 1.212.000,00
Tukang hari 7,0000 132.200,00 925.400,00
Tukang (Bongkar Bekisting) hari 0,5000 136.166,00 68.083,00
Kepala tukang hari 0,7000 137.800,00 96.460,00
Mandor hari 0,7000 137.800,00 96.460,00
Alat Bantu ls 1,0000 25.000,00 25.000,00

Sub Total 171.697.628,56

Total 394.499.735,25
AN.76 Pekerjaan Bekisting Baja untuk Beton Akmon 29 ton Nos Total 100 buah 39.449.973.525,16
CODE 77 : AN.77
WORK TYPE : Pekerjaan Pemasanag Arch Fender
UNIT : Nos
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Arch Fender AN 600 nos 1,0000 31.524.600,00 31.524.600,00

Sub Total 31.524.600,00

Wages
Pekerja hari 0,0100 121.200,00 1.212,00
Tukang hari 0,0033 132.200,00 440,67
Mandor hari 0,0010 137.800,00 137,80
Sub Total 1.790,47

Equipment
Crawler Crane 50 ton jam 3,0000 1.493.400,00 4.480.200,00
Sub Total 4.480.200,00

Total 36.006.590,47
AN.77 Pekerjaan Pemasanag Arch Fender Nos Total 36.006.590,47

CODE 78 : AN.78
WORK TYPE : Pekerjaan Pemasangan PCI Grider H-90 L 11,4 M
UNIT : Nos
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
PCI Grider H-90 L 11,4 M nos 1,0000 70.800.900,00 70.800.900,00

Sub Total 70.800.900,00

Wages
Pekerja hari 12,0000 121.200,00 1.454.400,00
Crew Pontoon/Pancang hari 6,0000 129.100,00 774.600,00
Mandor hari 3,0000 137.800,00 413.400,00
Sub Total 2.642.400,00

Equipment
Crawler Crane 50 ton jam 3,0000 1.493.400,00 4.480.200,00
Pontoon 120 feet jam 3,0000 1.490.500,00 4.471.500,00
Tugboat jam 3,0000 1.795.600,00 5.386.800,00
Sub Total 14.338.500,00

Total 87.781.800,00
AN.78 Pekerjaan Pemasangan PCI Grider H-90 L 11,4 M Nos Total 87.781.800,00

CODE 79 : AN.79
WORK TYPE : Pekerjaan Pemasangan PCI Grider H-90 L 6,4 M
UNIT : Nos
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
PCI Grider H-90 L 6,4 M nos 1,0000 42.853.100,00 42.853.100,00

Sub Total 42.853.100,00

Wages
Pekerja hari 12,0000 121.200,00 1.454.400,00
Crew Pontoon/Pancang hari 6,0000 129.100,00 774.600,00
Mandor hari 3,0000 137.800,00 413.400,00
Sub Total 2.642.400,00

Equipment
Crawler Crane 50 ton jam 3,0000 1.493.400,00 4.480.200,00
Pontoon 120 feet jam 3,0000 1.490.500,00 4.471.500,00
Tugboat jam 3,0000 1.795.600,00 5.386.800,00
Sub Total 14.338.500,00

Total 59.834.000,00
AN.79 Pekerjaan Pemasangan PCI Grider H-90 L 6,4 M Nos Total 59.834.000,00

CODE 80 : AN.80
WORK TYPE : Pekerjaan Pemasangan Geomembrane
UNIT : m2
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Geomembran m2 1,0000 105.000,00 105.000,00

Sub Total 105.000,00

Wages
Pekerja 8 hari 0,0800 121.200,00 9.696,00
Mandor 1 hari 0,0100 137.800,00 1.378,00
Sub Total 11.074,00

Equipment
Flat Bed jam 0,0164 528.400,00 8.665,76
Alat Bantu ls 1,0000 10.000,00 10.000,00
 Sub Total 18.665,76

Total 134.739,76
AN.80 Pekerjaan Pemasangan Geomembrane m2 Total 134.739,76
CODE 81 : AN.81
WORK TYPE : Pekerjaan Pemasangan BOX-600
UNIT : Nos
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Box Culvert Beton Precast 60x60x100 nos 1,0000 1.539.100,00 1.539.100,00

Sub Total 1.539.100,00

Wages
Pekerja hari 0,0500 121.200,00 6.060,00
Mandor hari 0,0050 137.800,00 689,00
Sub Total 6.749,00

Equipment
Crawler Crane 50 ton jam 0,0800 1.493.400,00 119.472,00
Trailler (Tronton) - 12m jam 0,0800 1.106.500,00 88.520,00

Sub Total 207.992,00

Total 1.753.841,00
AN.81 Pekerjaan Pemasangan BOX-600 Nos Total 1.753.841,00

CODE 82 : AN.82
WORK TYPE : Pekerjaan Paving Block
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Paving Block 1cm nos 1,0000 128.200,00 128.200,00
Pasir Beton m3 0,05 487.300,00 24.365,00

Sub Total 152.565,00

Wages
Pekerja hari 0,2500 121.200,00 30.300,00
Tukang hari 0,5000 132.200,00 66.100,00
Kepala tukang hari 0,0500 137.800,00 6.890,00
Mandor hari 0,0013 137.800,00 179,14
Sub Total 103.469,14

Equipment
Alat Bantu ls 1,0000 15.000,00 15.000,00

Sub Total 15.000,00

Total 271.034,14
AN.82 Pekerjaan Paving Block m3 Total 271.034,14

CODE 83 : AN.83
WORK TYPE : Pekerjaan Non Shrink Grout
UNIT : m3
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Non Shrink Grout m3 1,00 21.974.400,00 21.974.400,00

Sub Total 21.974.400,00

Wages
Wages Grouting Work m3 1,0000 1.762.700,00 1.762.700,00

Sub Total 1.762.700,00

Equipment
Equipment Grouting Work m3 1,0000 232.300,00 232.300,00

Sub Total 232.300,00

Total 23.969.400,00
AN.83 Pekerjaan Non Shrink Grout m3 Total 23.969.400,00

CODE 84 : AN.84
WORK TYPE : Pekerjaan Joint Sealent
UNIT : m'
UNIT PRICE AMOUNT
CODE DESCRIPTION UNIT QUANTITY
( Rp ) ( Rp )

Material
Sealent kg 1,00 40.400,00 40.400,00

Sub Total 40.400,00

Wages
Mandor hari 0,0013 137.800,00 179,14
Pekerja hari 0,0013 121.200,00 157,56
Tukang hari 0,0013 132.200,00 171,86

Sub Total 508,56

Equipment
Alat Bantu ls 1,0000 5.000,00 5.000,00

Sub Total 5.000,00

Total 45.908,56
AN.84 Pekerjaan Joint Sealent m' Total 45.908,56