NO.

ITEM DESCRIPTION UNIT QTY QTY BIM UNIT PRICE TOTAL

I GENERAL

1 Mobilization & Demobilization ls 1.00 Rp -

2 Stakeout & Positioning ls 1.00 Rp -
3 Temporary Facility & Site Office ls 1.00 Rp -
4 Documentation ls 1.00 Rp -
5 Biaya Kegiatan Penyelenggaraan Sistem Manajemen ls 1.00 Rp -
Keselamatan dan Kesehatan Kerja (SMK3) Konstruksi
6 Environmental Control / Monitoring ls 1.00 Rp -
7 Demolish of Existing Armor Rock (Causeway Existing m3 1,478.00 Rp -

SUB-TOTAL I Rp -
II NEW JETTY (282.5M X 20M)

1 Pilling Work
1.1 Supply Concrete Spun Pile (CSP Ø800, t=120, m' 6,720.00 6,720.00 Rp -
1.2 Stake out & Positioning m' 6,720.00 6,720.00 Rp -
1.3 Pile Driving m' 6,720.00 6,720.00 Rp -
1.4 Cut of Pile nos 192.00 Rp -
1.5 Pile Joint nos 384.00 Rp -
1.6 PDA Test nos 10.00 Rp -
1.7 Cover Plate kg 29,697.97 Rp -
2 Insitu Reinforced Concrete f'c 35 Mpa
2.1 Filling Pile CSP 800 m3 94.58 Rp -
2.2 Pile Cap m3 1,020.88 1,007.33 Rp -
2.3 Long Beam m3 292.95 378.07 Rp -
2.4 Cross Beam m3 231.10 165.97 Rp -
2.5 Slab m3 1,064.64 106.79 Rp -
2.6 Cansteen m3 8.75 16.82 Rp -
3 Precast Reinforced Concrete f'c 35 Mpa
3.1 Fender Pad m3 59.60 64.88 Rp -
3.2 Long Beam m3 541.18 573.92 Rp -
3.3 Cross Beam m3 377.49 424.43 Rp -
3.4 Slab m3 1,033.04 840.84 Rp -
3.5 Cable Duct m3 20.67 Rp -
3.6 Cover Pipe Trench m3 13.50 7.02 Rp -
3.7 Cover PIT Hydrant m3 0.57 Rp -
4 Fender System
4.1 Cone Fender 800 H (incl. frontal frame & unit 22.00 22 Rp -
5 Mooring System
5.1 Bolard 70 T (incl. accessories) unit 15.00 15 Rp -
7 Corner Protection
7.1 Corner Protection (Front Jetty) m' 254.00 Rp -
7.2 Corner Protection (Pipe Trench) m' 76.00 Rp -
7.3 Corner Protection (Cover Pipe Trench) m' 648.00 Rp -
7.4 Corner Protection (PIT Hydrant) m' 27.60 Rp -
7.5 Corner Protection (Cover PIT Hydrant) m' 13.80 Rp -
8 Railing
8.1 Hand Rail & Post Rail kg 613.04 Rp -
Pipe Ø3"

III NEW JETTY (229.2M X 14M) & SOIL IMPROVEMENT

1 Sheet Pile Work

1.1 Supply Steel Pipe Sheet Pile (SPSP Ø1219, t=14, ton 2,375.17 Rp -
1.2 Clutch m' 2,422.00 Rp -
1.3 Stakeout & Positioning m' 5,709.00 Rp -
1.4 Pile Driving m' 5,709.00 Rp -
1.5 Cut of Pile nos 173.00 Rp -
1.6 Pile Joint nos 173.00 Rp -
1.7 Cathodic Protection - Sacrificial Anode kg 27,680.00 Rp -
1.8 Cover Plate kg 7,564.83 Rp -
2 Pilling Work (Deadman)
2.1 Supply Concrete Sheet Pile (CCSP W500, L=17m) m' 1,564.00 Rp -
2.2 Stake out & Positioning m' 1,564.00 Rp -
2.3 Pile Driving m' 1,564.00 Rp -
2.4 Cut of Pile titik 92.00 Rp -
2.5 Supply & Install Strand 12.7 mm x 11 L=35 m @ set 92.00 Rp -
3 Insitu Reinforced Concrete f'c 35 Mpa
3.1 Filling SPSP 1219 m3 385.47 383.24 Rp -
3.2 Capping Beam m3 647.64 2160.83 Rp -
3.3 Dead Man m3 338.20 333.68 Rp -
3.4 Beam m3 8.45 5.15 Rp -
3.5 Cable Trench m3 96.35 Rp -
3.6 PIT Hydrant m3 1.82 Rp -
3.7 Rigid Pavement m3 811.79 2439.23 Rp -
3.8 Dowel Ø36-300, include PVC Pipe Ø50mm nos 6,552.00 Rp -
3.8 Lean Concrete m3 240.63 696.92 Rp -
4 Precast Reinforced Concrete f'c 35 Mpa
4.1 Cover Cable Trench m3 32.46 Rp -
5 Cover PIT Hydrant
5.1 UC.125.65.6.8 kg 128.64 Rp -
5.2 UC.75.40.5.7 kg 282.34 Rp -
5.3 Anchor 2 ∅10 kg 4.28 Rp -
6 Reclamation & Soil Improvement Work
6.1 Soil Fill up to elevation +2.80 LWS m3 193,997.56 136,984.41 Rp -
6.2 Soil Preloading m3 20,974.50 Rp -
6.3 Soil Improvement with PVD + Vacum m2 26,144.00 Rp -
6.4 Geotextile Non-Woven m2 48,954.64 Rp -
NO. ITEM DESCRIPTION UNIT QTY QTY BIM UNIT PRICE TOTAL

6.5 Mattress Bamboo m2 48,954.64 Rp -

6.6 Bamboo Pile m' 576.00 527 Rp -
6.7 Geotechnical Instrument
a. Material & Install
- Vacum Gauge poin 16.00 Rp -
- Settlement Plate poin 24.00 Rp -
- Vibrating Wire Piezometer poin 10.00 Rp -
- Inclinometer poin 7.00 Rp -
b. Monitoring
- Vacum Gauge Monitoring month 6.00 Rp -
- Settlement Plate Monitoring month 6.00 Rp -
- Vibrating Wire Piezometer Monitoring month 6.00 Rp -
- Inclinometer Monitoring month 6.00 Rp -
- Monitoring Report month 6.00 Rp -
- Settlement Final Evaluation ls 1.00 Rp -
7 Fender System
7.1 V Fender 800H 2000L (incl. accessories) unit 18.00 18 Rp -
8 Mooring System
8.1 Bolard 70 T (incl. accessories) unit 12.00 12 Rp -
9 Corner Protection
9.1 Corner Protection (Front Jetty) m' 229.20 Rp -
9.2 Corner Protection (Cable Trench) m' 389.82 Rp -
9.3 Corner Protection (PIT Hydrant) m' 3.00 Rp -
9.4 Corner Protection (Cable Trench) m' 389.82 Rp -
9.5 Corner Protection (PIT Hydrant) m' 3.00 Rp -
10 Concrete Sheet Pile Type 2
10.1 Supply Concrete Sheet Pile (CCSP W600, L=21m) m' 1,896.00 1856.5 Rp -
10.2 Stakeout & Positioning m' 1,896.00 Rp -
10.3 Pile Driving m' 1,896.00 Rp -
10.4 Cut of Pile titik 79.00 Rp -

SUB-TOTAL III Rp -
IV DREDGING WORK

1 Dredging up to elevation -6.5 LWS m3 633,727.73 503,495.27 Rp -

SUB-TOTAL IV Rp -
V ROADWAY & DRAINAGE

1 Pavement
1.1 Lean Concrete f'c 10 MPa m3 1,274.69 1,256.57 Rp -
1.2 Rigid Pavement, Insitu Reinforced Concrete f'c 28 m3 4,461.43 4,397.98 Rp -
1.3 Dowel Ø36-300, include PVC Pipe Ø50mm nos 3,724.00 Rp -
1.4 Tiebar D16-700 nos 4,134.00 Rp -
2 Darinage
2.1 Soil Excavation m3 9,962.16 Rp -
2.2 Soil Back Fill m3 4,899.83 Rp -
2.3 Soil Disposal m3 5,062.33 Rp -
2.4 Drainage U-Ditch (incl. Cable Duct & Box Control), m3 2,785.48 1,859.80 Rp -
2.5 Box Culvert, Precast Reinforced Concrete 28 MPa m3 94.63 47.90 Rp -
2.6 Cover Drainage, Precast Reinforced Concrete 20 m3 1,159.92 383.85 Rp -
2.7 Lean Concrete f'c 10 MPa m3 265.78 Rp -

SUB-TOTAL V Rp -
VI PAVEMENT STORAGE AREA TAHAP 2A (STAGE 1)

1 Pavement type 1 (with load 3 Ton)

1.1 Lean Concrete f'c 10 MPa m3 500.00 2562.90 Rp -
1.2 Rigid Pavement, Insitu Reinforced Concrete f'c 28 m3 1,500.00 7,688.37 Rp -
1.3 Dowel Ø36-300, include PVC Pipe Ø50mm nos 7,757.00 Rp -
2 Pavement type 2 (with load 5 Ton)
2.1 Lean Concrete f'c 10 MPa m3 500.00 364.13 Rp -
2.2 Rigid Pavement, Insitu Reinforced Concrete f'c 28 m3 1,750.00 1,092.40 Rp -
2.3 Dowel Ø36-300, include PVC Pipe Ø50mm nos 7,698.00 Rp -

SUB-TOTAL VI Rp -
VII FENCE, GATE & HIGHT MAST FOUNDATION

1 Panel Fence
1.1 Soil Excavation m3 408.02 Rp -
1.2 Soil Back Fill m3 273.00 Rp -
1.3 Soil Disposal m3 135.02 Rp -
1.4 Sand Fill m3 11.62 16.15 Rp -
1.5 Aanstamping m3 38.40 39.25 Rp -
1.6 Concrete Panel (include Column) m' 465.00 425.83 Rp -
1.7 Reinforced Concrete f'c 24 MPa m3 11.17 Rp -
1.8 L.50.50.5 kg 605.42 Rp -
1.10 Barbed Wire m' 3,697.99 Rp -
2 BRC Fence
2.1 Soil Excavation m3 408.33 Rp -
2.2 Soil Back Fill m3 286.30 Rp -
2.3 Soil Disposal m3 122.03 Rp -
2.4 Sand Fill m3 9.01 8.59 Rp -
2.5 Aanstamping m3 29.80 28.40 Rp -
2.6 Pipa ∅2" nos 16.19 Rp -
2.7 BRC Fence nos 149.00 Rp -
2.8 L.50.50.5 kg 148.00 Rp -
2.9 L.50.50.5 kg 267.44 Rp -
2.10 Barbed Wire m' 1,105.70 Rp -
3 Gate
NO. ITEM DESCRIPTION UNIT QTY QTY BIM UNIT PRICE TOTAL

3.1 Hollow 40x40x1.2 mm m' 150.49 153.66 Rp -

3.2 Pipe Hinge GIP ∅1.5" nos 60.00 Rp -
3.3 Plate3 mm kg 75.15 103.06 Rp -
3.4 Iron Wheel Rotate 360 Degre nos 36.00 36.00 Rp -
3.5 Harmonic Wire ∅1.6mm m2 56.83 57.20 Rp -
3.6 Iron Slot 10mm kg 0.53 Rp -
3.7 Plate 4mm kg 0.22 Rp -
3.8 Padlock Key nos 2.00 Rp -
3.9 Fence Column m3 0.71 0.36 Rp -
3 Hight Mast
3.1 Soil Excavation m3 104.69 Rp -
3.2 Soil Back Fill m3 66.10 Rp -
3.3 Soil Disposal m3 38.59 Rp - 32.96
3.4 Lean Concrete f'c 10 MPa m3 3.06 2.93 Rp - 28.22
3.5 Foundation Highmash, Reinforced Concrete f'c 24 m3 21.00 21.00 Rp - 930.1312
3.6 Fill Bollard, Reinforced Concrete f'c 24 MPa m3 3.58 3.58 Rp - 6510.918
3.7 Steel Work, Bollard kg 5,904.91 6,510.90 Rp -

VIII WIGHT BRIDGE & SHELTER

1 Pilling (Shelter)
1.1 Supply Concrete Square Pile (CSP m' 120.00 Rp -
1.2 Stake out & Positioning m' 120.00 Rp -
1.3 Pile Driving m' 120.00 Rp -
1.4 Cut of Pile nos 20.00 Rp -
2 Pilling (WB)
2.1 Supply Concrete Spun Pile (CSP Ø500, t=90, m' 720.00 Rp -
2.2 Stake out & Positioning m' 720.00 Rp -
2.3 Pile Driving m' 720.00 Rp -
2.4 Cut of Pile poin 24.00 Rp -
2.5 Pile Joint poin 48.00 Rp -
2.6 Cover Plate kg 1,212.16 Rp -
3 Earth Work
3.1 Soil Excavation m3 211.74 Rp -
3.2 Soil Back Fill m3 123.12 Rp -
3.3 Soil Disposal m3 88.61 Rp -
3.4 Lean Concrete m3 12.00 Rp -
4 Reinforced Concrete f'c 24 Mpa
4.1 Filling CSP 500 m3 1.93 Rp -
4.2 Pile Cap Shelter m3 5.63 Rp -
4.3 Pile Cap WB m3 18.90 Rp -
4.4 Pedestal m3 2.75 Rp -
4.5 Abutment m3 37.40 Rp -
4.6 Bund Wall m3 11.93 Rp -
5 Steel Structure
5.1 WF.400.200.8.13 kg 5,326.20 Rp -
5.2 WF.300.150.6,5.9 kg 5,935.12 Rp -
5.3 WF.150.75.5.7 kg 220.08 Rp -
5.4 Wind Bracing D16 kg 145.68 Rp -
5.5 Sagrod Ø12 kg 127.85 Rp -
5.6 CNP.200.75.20.3.2 kg 3,837.78 Rp -
5.7 L.75.75.6 kg 109.60 Rp -
5.8 Joint Plate ls 1.00 Rp -

SUB-TOTAL VIII Rp -
IX PUMP ROOM
1 Reinforced Concrete f'c 24 Mpa
1.1 Slab m3 5.24 Rp -
1.2 Fascia m3 0.90 Rp -
1.3 Column m3 1.19 Rp -
1.4 Beam m3 1.50 Rp -
2 Brick Wall
2.1 Brick Wall m2 33.62 Rp -
2.2 Plester m2 67.24 Rp -
2.3 Damn m2 67.24 Rp -
2.4 Paintig m2 67.24 Rp -
3 Door unit 1.00 Rp -
4 Window unit 1.00 Rp -

SUB-TOTAL IX Rp -

ES : TOTAL Rp -
CH : TAX 11% Rp -
AP : GRAND TOTAL Rp -
ROUNDED Rp -