Pemasangan Gorong-Gorong Buis Beton BS 03/02 & BS 03/03 Divisi II (@1 line, 10 m)

Last Price Kumita Karya Mandiri Tehnik Buana Sejahtera Alesha Multi Teknik
No Detail Pekerjaan Vol. Unit
Unit Price Unit Price Amount Unit Price Amount Unit Price Amount
Notes
(Rp) (Rp) (Rp) (Rp) (Rp) (Rp) (Rp)
I Pekerjaan Persiapan
1 Survey & perencanaan 1.00 Ls 500,000 WO G-06729, TBS, 11/10/21 500,000 500,000 500,000 500,000 1,500,000 1,500,000
2 Pemasangan bouwplank 1.00 Ls 500,000 WO G-06729, TBS, 11/10/21 500,000 500,000 500,000 500,000 500,000 500,000
3 Pembuatan camp tenaga kerja 1.00 Ls 1,000,000 WO G-06729, TBS, 11/10/21 2,000,000 2,000,000 2,000,000 2,000,000 5,000,000 5,000,000
4 Mobilisasi & demobilisasi alat berat (excavator) 1.00 Ls 2,000,000 WO G-06729, TBS, 11/10/21 2,500,000 2,500,000 2,000,000 2,000,000 6,000,000 6,000,000
5 Mobilisasi & demobilisasi tenaga kerja 1.00 Ls 1,500,000 WO G-06729, TBS, 11/10/21 500,000 500,000 3,000,000 3,000,000 3,000,000 3,000,000
Subtotal - I 6,000,000 8,000,000 16,000,000
II Pekerjaan Galian & Urugan dengan Excavator

1 Galian tanah area kerja 394.92 M3 36,122 WO S-06292, Kumita, 07/01/22 36,122 14,265,300 16,000 6,318,720 53,000 20,930,760

2 Urugan pasir lantai kerja 1.64 M3 284,800 WO S-06292, Kumita, 07/01/22 284,800 467,072 516,000 846,240 950,000 1,558,000

3 Urugan kembali area kerja 236.96 M3 36,960 WO S-06292, Kumita, 07/01/22 36,960 8,758,042 19,000 4,502,240 53,000 12,558,880

4 Normalisasi & timbunan gorong-gorong eksisting 205.72 M3 37,800 WO G-06729, TBS, 11/10/21 40,000 8,228,800 49,000 10,080,280 40,000 8,228,800
- Extraholing 2x

5 Galian connecting p = 50 m (kanan & kiri) 180.00 M3 36,122 WO S-06292, Kumita, 07/01/22 36,122 6,501,960 16,000 2,880,000 53,000 9,540,000

6 Idle excavator 1.00 Ls 5,000,000 WO G-06729, TBS, 11/10/21 1,000,000 1,000,000 13,000,000 13,000,000 45,000 45,000
Subtotal - II 39,221,174 37,627,480 52,861,440
III Pekerjaan Galian & Urugan Manual
1 Galian koperan/pondasi box inlet 2.06 M3 78,600 WO G-06729, TBS, 11/10/21 63,056 129,895 102,000 210,120 170,000 350,200
2 Galian/pondasi koperan slope 1.76 M3 78,600 WO G-06729, TBS, 11/10/21 63,056 110,979 102,000 179,520 170,000 299,200

3 Urugan kembali area koperan 3.25 M3 36,960 WO S-06292, Kumita, 07/01/22 36,960 120,120 123,000 399,750 150,000 487,500

4 Urugan kembali area/samping gorong-gorong buis beton 20.70 M3 36,960 WO S-06292, Kumita, 07/01/22 36,960 765,072 123,000 2,546,100 150,000 3,105,000

Subtotal - III 1,126,066 3,335,490 4,241,900

IV Pekerjaan Beton & Pasangan

1 Pengadaan gorong-gorong buis beton K-300, D 1 m, p 1 m ex. Sinar Laut Indah 10.00 pcs 1,470,000 WO S-06053, TBS, 10/12/21 1,250,000 12,500,000 1,911,000 19,110,000 1,870,000 18,700,000
2 Pemasangan gorong-gorong buis beton dengan excavator 10.00 pcs 262,000 WO S-06053, TBS, 10/12/21 206,613 2,066,130 340,600 3,406,000 260,000 2,600,000
WO P-05568, TBS, 22/10/21
3 Pasangan bekisting beton pengunci gorong-gorong buis beton 3.85 M 2
127,000 174,000 669,900 165,100 635,635 370,000 1,424,500
(dengan multiplek 12 mm)
4 Rabat beton area terjunan inlet (K-250) 0.51 M3 1,337,700 WO S-06053, TBS, 10/12/21 1,051,182 536,103 1,986,400 1,013,064 1,750,000 892,500
5 Rabat beton area terjunan outlet (K-250) 0.56 M 3
1,337,700 WO S-06053, TBS, 10/12/21 1,051,182 588,662 1,986,400 1,112,384 1,750,000 980,000
6 Rabat beton pengunci gorong-gorong buis beton (K-250) 1.93 M 3
1,337,700 WO S-06053, TBS, 10/12/21 1,051,182 2,028,781 1,986,400 3,833,752 1,750,000 3,377,500
7 Pasangan batu belah pondasi (1SP : 4PP) 5.20 M 3
1,220,000 WO S-06053, TBS, 10/12/21 835,000 4,342,000 1,586,000 8,247,200 1,200,000 6,240,000
8 Pasangan batu belah inlet (1SP : 4PP) 16.80 M3 1,220,000 WO S-06053, TBS, 10/12/21 835,000 14,028,000 1,586,000 26,644,800 1,200,000 20,160,000
9 Pasangan batu belah turap outlet (1SP : 4PP) 1.87 M3 1,220,000 WO S-06053, TBS, 10/12/21 835,000 1,561,450 1,586,000 2,965,820 1,200,000 2,244,000
10 Pasangan batu belah lenengan (1SP : 4PP) 1.60 M3 1,220,000 WO S-06053, TBS, 10/12/21 835,000 1,336,000 1,586,000 2,537,600 1,200,000 1,920,000
11 Pasangan batu belah box & slope outlet (1SP : 4PP) 5.35 M 3
1,220,000 WO S-06053, TBS, 10/12/21 835,000 4,467,250 1,586,000 8,485,100 1,200,000 6,420,000
12 Plesteran & acian dinding bangunan inlet & outlet t 15 mm (1SP : 4PP) 47.10 M 2
105,000 WO S-06053, TBS, 10/12/21 101,209 4,766,944 136,500 6,429,150 90,000 4,239,000
Subtotal - IV 48,891,220 84,420,505 69,197,500

Subtotal (1 titik) 95,238,460 133,383,475 142,300,840

Subtotal (2 titik) 190,476,919.32 266,766,950.00 284,601,680.00

Jumlah Alat yang Dibutuhkan 1 excavator 1 excavator 1 excavator

*Harga belum termasuk PPN & PPH serta belum ada disc