Professional Documents
Culture Documents
Rincian Revisi EE. Pangi-Tambakrejo
Rincian Revisi EE. Pangi-Tambakrejo
(REVISION DETAILS)
Project : UNIT WORK PLANNING AND SUPERVISION NATIOANAL ROADS OF EAST JAVA PROVINCE
Package No. :
Package Name : CONSTRUCTION OF ROAD AND BRIDGE BULULAWANG - SIDOMULYO - TAMBAKREJO 2
Prov / Distric : EAST JAVA
Section Name : PANGI BEACH - TAMBAKREJO
Length : 5.700 KM ( STA. 12+275 to STA. 17+975 )
DIVISION 1. GENERAL
1.2 Mobilization LS 1.0 490,155,000.00 490,155,000.00 1.0 490,155,000.00 490,155,000.00 v
1.8.(1) Traffic Management and Safety LS 1.0 147,613,291.36 147,613,291.36 1.0 147,613,291.36 147,613,291.36 v
1.17.(1a) pH test Each 3.0 215,000.00 645,000.00 3.0 215,000.00 645,000.00
1.17.(1b) Dissolved Oxygen Test (DO) Each 3.0 240,000.00 720,000.00 3.0 240,000.00 720,000.00
1.17.(1c) Dissolved Solids Test (TDS) Each 3.0 230,000.00 690,000.00 3.0 230,000.00 690,000.00
1.17.(1d) Suspended Solids Test (TSS) Each 3.0 230,000.00 690,000.00 3.0 230,000.00 690,000.00
1.17.(1e) Biological Oxygen Demand Test (BOD) Each 3.0 245,000.00 735,000.00 3.0 245,000.00 735,000.00
1.17.(1f) Chemical Oxygen Demand Test (COD) Each 3.0 305,000.00 915,000.00 3.0 305,000.00 915,000.00
1.17.(1g) Coliform Test Each 3.0 400,000.00 1,200,000.00 3.0 400,000.00 1,200,000.00
1.17.(1h) E.Coli Test Each 3.0 328,000.00 984,000.00 3.0 328,000.00 984,000.00
1.17.(1i) Destruction Test Cu, Pb, Cd, Ni, Fe, Zn, Ag, Co, Mn Each 3.0 470,000.00 1,410,000.00 3.0 470,000.00 1,410,000.00
1.17.(1j) Temperature Test (Suhu) Each 3.0 215,000.00 645,000.00 3.0 215,000.00 645,000.00
1.17.(2a) Environmental Vibration Testing for Comfort and Health Each 3.0 725,000.00 2,175,000.00 3.0 725,000.00 2,175,000.00
1.17.(2b) Motor vehicle vibration level testing Each 3.0 900,000.00 2,700,000.00 3.0 900,000.00 2,700,000.00
1.17.(3a) Nox Test Each 3.0 413,666.67 1,241,000.00 3.0 413,666.67 1,241,000.00
1.17.(3b) Sulfurdioxide Test (SO2) Each 3.0 493,333.33 1,480,000.00 3.0 493,333.33 1,480,000.00
1.17.(3c) Carbon dioxide Test (CO2 ) Each 3.0 533,333.33 1,600,000.00 3.0 533,333.33 1,600,000.00
1.17.(3d) Hydro Carbon Test (HC)-CH4 Each 3.0 513,333.33 1,540,000.00 3.0 513,333.33 1,540,000.00
1.17.(3f) Total Particulate Test (TSP) - Dust Each 3.0 496,333.33 1,489,000.00 3.0 496,333.33 1,489,000.00
1.17.(3g) Lead Testing (Pb) Each 3.0 475,333.33 1,426,000.00 3.0 475,333.33 1,426,000.00
1.19 Occupational Safety and Heath LS 1.0 481,424,818.18 481,424,818.18 1.0 481,424,818.18 481,424,818.18
1.20.(1) Boring including SPT and Report M1 60.0 1,518,399.79 91,103,987.33 60.0 1,518,399.79 91,103,987.33 v
1.21 Quality management LS 1.0 476,137,000.00 476,137,000.00 1.0 476,137,000.00 476,137,000.00 v
Sub Total Cost DIVISION 1 (included in Estimated Job Price Recapitulation) 1,708,719,096.87 1,708,719,096.87
DIVISIONON 2. DRAINAGE
2.1.(1) Excavations for Drainage Ditches and Waterways M3 19,188.00 31,317.32 600,916,806.89 21,826.00 31,317.32 683,531,906.77 v
2.2.(1) Mortared Stonework M3 6,903.00 999,082.18 6,896,664,286.89 8,878.00 999,082.18 8,869,851,591.92 v
2.3.(15) Reinforced Concrete Box Culvert, inner size 100 cm x 100 cm M1 48.00 2,652,835.96 127,336,126.04 48.00 6,399,959.15 307,198,039.39
2.3.(18) Reinforced Concrete Box Culvert, inner size 150 cm x 150 cm M1 8.00 8,810,569.42 70,484,555.33 8.00 10,286,267.67 82,290,141.34
2.3.(21) Reinforced Concrete Box Culvert, inner size 200 cm x 200 cm M1 168.00 24,205,550.45 4,066,532,476.01 168.00 16,318,968.15 2,741,586,648.94
Sub Total Cost DIVISION 2 (included in Estimated Job Price Recapitulation) 11,761,934,251.17 12,684,458,328.35
Sub Total Cost DIVISION 3 (included in Estimated Job Price Recapitulation) 65,468,387,702.46 65,377,151,573.81
Sub Total Cost DIVISION 5 (included in Estimated Job Price Recapitulation) 9,366,844,917.32 9,366,844,917.32
BILL OF QUANTITIES
(REVISION DETAILS)
Project : UNIT WORK PLANNING AND SUPERVISION NATIOANAL ROADS OF EAST JAVA PROVINCE
Package No. :
Package Name : CONSTRUCTION OF ROAD AND BRIDGE BULULAWANG - SIDOMULYO - TAMBAKREJO 2
Prov / Distric : EAST JAVA
Section Name : PANGI BEACH - TAMBAKREJO
Length : 5.700 KM ( STA. 12+275 to STA. 17+975 )
Sub Total Cost DIVISION 6 (included in Estimated Job Price Recapitulation) 11,462,737,504.07 11,462,737,504.07
DIVISION 7. STRUCTURE
7.1 (5a) Structural Concrete, fc’30 MPa M3 1,366.00 2,050,025.47 2,800,334,792.79 1,550.00 2,050,025.47 3,177,539,479.38
7.1 (7a) Structural Concrete, fc’20 MPa M3 72.00 1,832,852.32 131,965,366.81 72.00 1,832,852.32 131,965,366.81
7.1 (8) Concrete, fc’15 MPa M3 1,235.00 1,706,251.08 2,107,220,089.59 1,235.00 1,706,251.08 2,107,220,089.59
7.1.(9) Cyclopean Concrete, fc’15 MPa M3 203.00 867,468.94 176,096,195.68 203.00 867,468.94 176,096,195.68
7.1 (10) Concrete, fc’10 MPa M3 93.00 1,428,448.57 132,845,717.09 94.00 1,428,448.57 134,274,165.66
7.3 (1) Reinforcing Steel Plain Bars 280 Kg 2,074.00 13,414.70 27,822,080.54 2,074.00 13,414.70 27,822,080.54
7.3 (3) Reinforcing Steel Deformed Bars 420A Kg 190,124.00 15,815.59 3,006,923,078.31 254,952.00 15,815.59 4,032,216,094.03
7.6 (19) a Cast in Place Concrate Pile, 800 mm Diameter M1 512.00 1,570,780.60 804,239,667.30 512.00 1,570,780.60 804,239,667.30
7.9.(1) Stone Mansory M3 4,240.00 735,009.25 3,116,439,238.87 4,240.00 735,009.25 3,116,439,238.87
7.10 (2) Non-grouted Rip Rap M3 321.00 625,611.25 200,821,211.70 440.00 625,611.25 275,268,950.62
7.11 (8) Joint Filler for Construction Joints M1 - 141,291.89 - - 141,291.89 -
Sub Total Cost DIVISION 7 (included in Estimated Job Price Recapitulation) 12,504,707,438.68 13,983,081,328.48
Sub Total Cost DIVISION 9 (included in Estimated Job Price Recapitulation) 3,502,691,096.15 3,502,691,096.15
(A) Total Cost of Work (including General Costs and Profits) 115,776,022,006.73 118,085,683,845.06
(B) Value Added Tax ( VAT ) = 11% x (A) 12,735,362,420.74 12,989,425,222.96
(C) TOTAL AMOUNT OF WORK PRICE = (A) + (B) 128,511,384,427.47 131,075,109,068.01
(D) ROUNDED 128,511,384,000.00 131,075,109,000.00
- -
Analisa EI-2315
PROYEK :
No. PAKET KONTRAK : ………………………………………………
NAMA PAKET : CONSTRUCTION OF ROAD AND BRIDGE BULULAWANG -
SIDOMULYO - TAMBAKREJO 2
PROP / KAB / KODYA : EAST JAVA
ITEM PEMBAYARAN NO. : 2.3.(15) PERKIRAAN VOL. PEK. : 1.00
JENIS PEKERJAAN : Gorong-gorong Kotak Beton Bertulang, ukuran
TOTAL
dalamHARGA
100 x 100
(Rp.)
cm : 6,399,959.15
SATUAN PEMBAYARAN : M1 % THD. BIAYA PROYEK : 0.13
A. TENAGA
B. BAHAN
C. PERALATAN
I. ASUMSI
1 Pekerjaan dilakukan secara mekanik/manual
2 Lokasi pekerjaan : sepanjang jalan
3 Lebar gorong-gorong B 1.00 M
4 Tinggi gorong-gorong T 1.00 M
5 Tebal atas gorong-gorong tag 20.00 cm
6 Tebal dasar saluran dan dinding tegak gorong-gorong tbg 20.00 cm
7 Jarak rata-rata Base Camp ke lokasi pekerjaan L 1.00 Km
8 Jam kerja efektif per-hari Tk 7.00 Jam
2. ALAT
2.a. TAMPER (pemadatan lapis dasar) (E25)
Kecepatan v 1.00 Km / Jam
Efisiensi alat Fa 0.83 -
Lebar pemadatan Lb 0.50 M
Banyak lintasan n 10 lintasan
Tebal lapis hamparan tp 0.10 M
Kap. Prod. / Jam = v x 1000 x Fa x Lb x tp Q1 12.97 M' / Jam
n x (El-241)
3. TENAGA
Produksi menentukan : Flat Bed Truck Q2 28.91 M'/jam
Produksi Gorong-gorong Kotak / hari = Tk x Q2 Qt 202.39 M
Kebutuhan tenaga :
- Pekerja P 10.00 orang
- Tukang T 6.00 orang
- Mandor M 1.00 orang
PROYEK :
No. PAKET KONTRAK : ………………………………………………
NAMA PAKET : CONSTRUCTION OF ROAD AND BRIDGE BULULAWANG -
SIDOMULYO - TAMBAKREJO 2
PROP / KAB / KODYA : EAST JAVA
ITEM PEMBAYARAN NO. : 2.3.(18) PERKIRAAN VOL. PEK. : 1.00
JENIS PEKERJAAN : Gorong-gorong Kotak Beton Bertulang, ukuran
TOTAL
dalamHARGA
150 x 150
(Rp.)
cm : 10,286,267.67
SATUAN PEMBAYARAN : M1 % THD. BIAYA PROYEK : 0.22
A. TENAGA
B. BAHAN
C. PERALATAN
I. ASUMSI
1 Pekerjaan dilakukan secara mekanik/manual
2 Lokasi pekerjaan : sepanjang jalan
3 Lebar gorong-gorong B 1.50 M
4 Tinggi gorong-gorong T 1.50 M
5 Tebal atas gorong-gorong tag 25.00 cm
6 Tebal dasar saluran dan dinding tegak gorong-gorong tbg 25.00 cm
7 Jarak rata-rata Base Camp ke lokasi pekerjaan L 1.00 Km
8 Jam kerja efektif per-hari Tk 7.00 Jam
2. ALAT
2.a. TAMPER (pemadatan lapis dasar) (E25)
Kecepatan v 1.00 Km / Jam
Efisiensi alat Fa 0.83 -
Lebar pemadatan Lb 0.50 M
Banyak lintasan n 10 lintasan
Tebal lapis hamparan tp 0.10 M
Kap. Prod. / Jam = v x 1000 x Fa x Lb x tp Q1 9.43 M' / Jam
n x (El-241)
3. TENAGA
Produksi menentukan : Flat Bed Truck Q2 24.75 M'/jam
Produksi Gorong-gorong Kotak / hari = Tk x Q2 Qt 173.26 M
Kebutuhan tenaga :
- Pekerja P 10.00 orang
- Tukang T 6.00 orang
- Mandor M 1.00 orang
PROYEK :
No. PAKET KONTRAK : ………………………………………………
NAMA PAKET : CONSTRUCTION OF ROAD AND BRIDGE BULULAWANG -
SIDOMULYO - TAMBAKREJO 2
PROP / KAB / KODYA : EAST JAVA
ITEM PEMBAYARAN NO. : 2.3.(21) PERKIRAAN VOL. PEK. : 1.00
JENIS PEKERJAAN : Gorong-gorong Kotak Beton Bertulang, ukuran
TOTAL
dalamHARGA
200 x 200
(Rp.)
cm : 16,318,968.15
SATUAN PEMBAYARAN : M1 % THD. BIAYA PROYEK : 0.34
A. TENAGA
B. BAHAN
C. PERALATAN
I. ASUMSI
1 Pekerjaan dilakukan secara mekanik/manual
2 Lokasi pekerjaan : sepanjang jalan
3 Lebar gorong-gorong B 2.00 M
4 Tinggi gorong-gorong T 2.00 M
5 Tebal atas gorong-gorong tag 30.00 cm
6 Tebal dasar saluran dan dinding tegak gorong-gorong tbg 30.00 cm
7 Jarak rata-rata Base Camp ke lokasi pekerjaan L 1.00 Km
8 Jam kerja efektif per-hari Tk 7.00 Jam
2. ALAT
2.a. TAMPER (pemadatan lapis dasar) (E25)
Kecepatan v 1.00 Km / Jam
Efisiensi alat Fa 0.83 -
Lebar pemadatan Lb 0.50 M
Banyak lintasan n 10 lintasan
Tebal lapis hamparan tp 0.10 M
Kap. Prod. / Jam = v x 1000 x Fa x Lb x tp Q1 7.41 M' / Jam
n x (El-241)
3. TENAGA
Produksi menentukan : Flat Bed Truck Q2 18.24 M'/jam
Produksi Gorong-gorong Kotak / hari = Tk x Q2 Qt 127.66 M
Kebutuhan tenaga :
- Pekerja P 10.00 orang
- Tukang T 6.00 orang
- Mandor M 1.00 orang