Eval. Bore Pile

PT WIJAYA KARYA BANGUNAN GEDUNG, Tbk
PROYEK PERNGEMBANGAN BANDARA SULTAN HASANUDDIN, MAKASSAR

Jalan Airport, No. 1, Maros, Sulawesi Selatan
EVALUASI PEKERJAAN BORED PILE
TOTAL PEKERJAAN BORED PILE GEDUNG PARKIR TERMINAL UTAMA TERMINAL SELATAN
NO URAIAN
SAT Vol harga sat. jumlah Vol harga sat. jumlah Vol harga sat. jumlah Vol harga sat. jumlah
PEKERJAAN BORED PILE

A JASA PENGEBORAN
1 Mob demo alat 135000000 ls 10 135,000 1,350,000 1 135,000 135,000 6 135,000 810,000 3 135,000 405,000
2 Preliminaries 315000000 ls 10 315,000 3,150,000 1 315,000 315,000 6 315,000 1,890,000 3 315,000 945,000
2 Bor tanah 525000 m' 9,921 525 5,208,263 3,550 525 1,863,750 5,335 525 2,800,875 1,036 525 543,638
3 Bor batu 1750000 m' 7,081 1,750 12,390,875 710 1,750 1,242,500 5,335 1,750 9,336,250 1,036 1,750 1,812,125
B UPAH FABRIKASI
1 Upah pembesian 1500 kg 2,397,759 2 3,596,639 788,000 2 1,182,000 1,131,682 2 1,697,523 478,077 2 717,116
2 Upah pengecoran 160000 m3 15,198 160 2,431,731 2,500 160 400,000 9,071 160 1,451,434 3,627 160 580,297
3 Upah buang tanah disposa100000 m3 19,464 100 1,946,357 4,260 100 426,000 10,670 100 1,067,000 4,534 100 453,357
C MATERIAL
1 Besi U40 9000 kg 2,469,692 9 22,227,227 811,640 9 7,304,760 1,165,633 9 10,490,693 492,419 9 4,431,774
2 Beton fc' 35 non FA 980000 m3 15,958 980 15,639,068 2,625 980 2,572,500 9,525 980 9,334,532 3,808 980 3,732,036
JUMLAH NETTO 67,940,159 15,441,510 38,878,307 13,620,342

PPn 10% 6,794,016 1,544,151 3,887,831 1,362,034
JUMLAH BRUTTO 74,734,175 16,985,661 42,766,137 14,982,377
Catatan : Catatan : Catatan : Catatan :

̴◊ Harga sudah termasuk PPN 10% ̴◊ Harga sudah termasuk PPN 10% ̴◊ Harga sudah termasuk PPN 10% ̴◊ Harga sudah termasuk PPN 10%
̴◊ Harga upah besi & beton proyeksi DBG ̴◊ Jumlah mesin bored 1 unit ̴◊ Mesin bored pile estimasi 6 unit ̴◊ Mesin bored pile 3 unit
̴◊ Harga material besi & beton proyeksi DBG ̴◊ Vol & Harga satuan menggunakan Ri DBG ̴◊ Vol. mggunkn gmbr pengajuan DED 11 Agsts ̴◊ Vol. mggunkn gmbr pengajuan DED 11 Agsts
̴◊ Harga upah besi & beton proyeksi DBG ̴◊ Harga satuan menggunakan harga DBG ̴◊ Harga satuan menggunakan harga DBG
̴◊ Harga material besi & beton proyeksi DBG ̴◊ Asumsi bore 50% tanah 50% tanah batu ̴◊ Asumsi bore 50% tanah 50% tanah batu
Makassar, 23 Agustus 2019

NO URAIAN

A JASA PENGEBORAN
1 Mob demo alat ls 10 135,000,000 1,350,000,000 1 135,000,000 135,000,000 6 135,000,000 810,000,000 3 135,000,000 405,000,000
2 Preliminaries ls 10 315,000,000 3,150,000,000 1 315,000,000 315,000,000 6 315,000,000 1,890,000,000 3 315,000,000 945,000,000
2 Bor tanah m' 9,921 525,000 5,208,262,500 3,550 525,000 1,863,750,000 5,335 525,000 2,800,875,000 1,036 525,000 543,637,500
3 Bor batu m' 7,081 1,750,000 12,390,875,000 710 1,750,000 1,242,500,000 5,335 1,750,000 9,336,250,000 1,036 1,750,000 1,812,125,000
B UPAH FABRIKASI
1 Upah pembesian kg 2,397,759 1,500 3,596,638,656 788,000 1,500 1,182,000,000 1,131,682 1,500 1,697,523,097 478,077 1,500 717,115,558
2 Upah pengecoran m3 15,198 160,000 2,431,730,743 2,500 160,000 400,000,000 9,071 160,000 1,451,433,600 3,627 160,000 580,297,143
3 Upah buang tanah disposal m3 19,464 100,000 1,946,357,143 4,260 100,000 426,000,000 10,670 100,000 1,067,000,000 4,534 100,000 453,357,143
C MATERIAL
1 Besi U40 kg 2,469,692 9,000 22,227,226,892 811,640 9,000 7,304,760,000 1,165,633 9,000 10,490,692,741 492,419 9,000 4,431,774,151
2 Beton fc' 35 non FA m3 15,958 980,000 15,639,068,340 2,625 980,000 2,572,500,000 9,525 980,000 9,334,532,340 3,808 980,000 3,732,036,000
JUMLAH NETTO 67,940,159,274 15,441,510,000 38,878,306,778 13,620,342,496

PPn 10% 6,794,015,927 1,544,151,000 3,887,830,678 1,362,034,250
JUMLAH BRUTTO 74,734,175,201 16,985,661,000 42,766,137,456 14,982,376,745


NO URAIAN

A JASA PENGEBORAN
1 Mob demo alat ls 10 135,000,000 1,350,000,000 1 135,000,000 135,000,000 6 135,000,000 810,000,000 3 135,000,000 405,000,000
2 Preliminaries ls 10 315,000,000 3,150,000,000 1 315,000,000 315,000,000 6 315,000,000 1,890,000,000 3 315,000,000 945,000,000
2 Bor tanah m' 9,921 525,000 5,208,262,500 3,550 525,000 1,863,750,000 5,335 525,000 2,800,875,000 1,036 525,000 543,637,500
3 Bor batu m' 7,081 1,750,000 12,390,875,000 710 1,750,000 1,242,500,000 5,335 1,750,000 9,336,250,000 1,036 1,750,000 1,812,125,000
B UPAH FABRIKASI
1 Upah pembesian kg 2,397,759 1,500 3,596,638,656 788,000 1,500 1,182,000,000 1,131,682 1,500 1,697,523,097 478,077 1,500 717,115,558
2 Upah pengecoran m3 15,380 160,000 2,460,745,600 2,500 160,000 400,000,000 9,071 160,000 1,451,433,600 3,808 160,000 609,312,000
3 Upah buang tanah disposal m3 19,690 100,000 1,969,025,000 4,260 100,000 426,000,000 10,670 100,000 1,067,000,000 4,760 100,000 476,025,000
C MATERIAL
1 Besi U40 kg 2,471,585 9,000 22,244,265,856 811,640 9,000 7,304,760,000 1,165,633 9,000 10,490,692,741 494,313 9,000 4,448,813,115
2 Beton fc' 35 non FA m3 16,149 980,000 15,825,670,140 2,625 980,000 2,572,500,000 9,525 980,000 9,334,532,340 3,999 980,000 3,918,637,800
JUMLAH NETTO 68,195,482,752 15,441,510,000 38,878,306,778 13,875,665,973

PPn 10% 6,819,548,275 1,544,151,000 3,887,830,678 1,387,566,597
JUMLAH BRUTTO 75,015,031,027 16,985,661,000 42,766,137,456 15,263,232,571


PROYEK PERNGEMBANGAN BANDARA SULTAN HASANUDDIN, M
TOTAL PEKERJAAN BORED PILE

NO URAIAN
SAT Vol harga sat. jumlah

A JASA PENGEBORAN
1 Mob demo alat ls 10 135,000,000 1,350,000,000
2 Preliminaries ls 10 315,000,000 3,150,000,000
2 Bor tanah D1000 m' 6,586 525,000 3,457,387,500
3 Bor batu D1000 m' 3,746 1,750,000 6,554,625,000
3 Bor tanah D800 m' 760 462,000 351,120,000
4 Bor batu D800 m' 760 1,540,000 1,170,400,000
B UPAH FABRIKASI
1 Upah pembesian kg 1,814,198 1,500 2,721,296,335
2 Upah pengecoran m3 11,607 160,000 1,857,042,240
3 Upah buang tanah disposal m3 15,643 100,000 1,564,314,250
C MATERIAL
1 Besi U40 kg 1,868,623 9,000 16,817,611,353
2 Beton fc' 35 non FA m3 12,187 980,000 11,943,102,906
D TEST
1 CSL ls 1 180,000,000 180,000,000
2 PDA TEST ls 1 15,000,000 15,000,000
JUMLAH NETTO 51,131,899,584

PPn 10% 5,113,189,958
JUMLAH BRUTTO 56,245,089,543
Catatan :
̴◊ Harga sudah termasuk PPN 10%
̴◊ Harga upah besi & beton proyeksi DBG
̴◊ Harga material besi & beton proyeksi DBG
Menyetujui,
DEVIE NUR CAHAYA
Manager Proyek
DSC Jasa pengeboran

DSC Upah fabrikasi besi dan cor beton
SBO Material besi bored pile
SBO Material beton bored pile
DUNG, Tbk
ARA SULTAN HASANUDDIN, MAKASSAR
GEDUNG PARKIR TERMINAL UTAMA

Vol harga sat. jumlah Vol harga sat. jumlah
1 135,000,000 135,000,000 6 135,000,000 810,000,000

1 315,000,000 315,000,000 6 315,000,000 1,890,000,000
3,550 525,000 1,863,750,000 2,000 525,000 1,050,000,000
710 1,750,000 1,242,500,000 2,000 1,750,000 3,500,000,000
760 462,000 351,120,000
760 1,540,000 1,170,400,000
788,000 1,500 1,182,000,000 531,885 1,500 797,827,480

2,500 160,000 400,000,000 4,392 160,000 702,656,640
4,260 100,000 426,000,000 5,490 100,000 548,950,500
811,640 9,000 7,304,760,000 547,842 9,000 4,930,573,829

2,625 980,000 2,572,500,000 4,611 980,000 4,518,960,516
1 180,000,000 180,000,000 -
1 15,000,000 15,000,000 -
15,636,510,000 20,270,488,965
1,563,651,000 2,027,048,897
17,200,161,000 22,297,537,862
Catatan : Catatan :
̴◊ Harga sudah termasuk PPN 10% ̴◊ Harga sudah termasuk PPN 10%
̴◊ Jumlah mesin bored 1 unit ̴◊ Mesin bored pile estimasi 6 unit
̴◊ Vol & Harga satuan menggunakan Ri DBG ̴◊ Vol. mggunkn gmbr optimasi DED 2 Sept.
̴◊ Harga upah besi & beton proyeksi DBG ̴◊ Harga satuan menggunakan harga DBG
̴◊ Harga material besi & beton proyeksi DBG ̴◊ Asumsi bore 50% tanah 50% tanah batu
TERMINAL SELATAN
Vol harga sat. jumlah
3 135,000,000 405,000,000
3 315,000,000 945,000,000
1,036 525,000 543,637,500
1,036 1,750,000 1,812,125,000
494,313 1,500 741,468,855

4,715 160,000 754,385,600
5,894 100,000 589,363,750
509,142 9,000 4,582,277,524

4,951 980,000 4,851,642,390
-
-
15,224,900,619
1,522,490,062
16,747,390,681
Catatan :
̴◊ Harga sudah termasuk PPN 10%
̴◊ Mesin bored pile 3 unit
̴◊ Vol. mggunkn gmbr optimasi DED 2 Sept.
̴◊ Harga satuan menggunakan harga DBG
̴◊ Asumsi bore 50% tanah 50% tanah batu

Dibuat oleh,
M. SIGIT CAHYO
Kasie Komersial

Eval. Bore Pile

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Eval. Bore Pile

Diunggah oleh

Hak Cipta:

Format Tersedia

PT WIJAYA KARYA BANGUNAN GEDUNG, Tbk

PROYEK PERNGEMBANGAN BANDARA SULTAN HASANUDDIN, MAKASSAR

EVALUASI PEKERJAAN BORED PILE

PEKERJAAN BORED PILE

JUMLAH NETTO 67,940,159 15,441,510 38,878,307 13,620,342

Catatan : Catatan : Catatan : Catatan :

Makassar, 23 Agustus 2019

EVALUASI PEKERJAAN BORED PILE

PEKERJAAN BORED PILE

JUMLAH NETTO 67,940,159,274 15,441,510,000 38,878,306,778 13,620,342,496

Catatan : Catatan : Catatan : Catatan :

Makassar, 23 Agustus 2019

EVALUASI PEKERJAAN BORED PILE

PEKERJAAN BORED PILE

JUMLAH NETTO 68,195,482,752 15,441,510,000 38,878,306,778 13,875,665,973

Catatan : Catatan : Catatan : Catatan :

Makassar, 23 Agustus 2019

EVALUASI PEKERJAAN BORED PILE

TOTAL PEKERJAAN BORED PILE

PEKERJAAN BORED PILE

JUMLAH NETTO 51,131,899,584

DSC Jasa pengeboran

GEDUNG PARKIR TERMINAL UTAMA

1 135,000,000 135,000,000 6 135,000,000 810,000,000

788,000 1,500 1,182,000,000 531,885 1,500 797,827,480

811,640 9,000 7,304,760,000 547,842 9,000 4,930,573,829

494,313 1,500 741,468,855

509,142 9,000 4,582,277,524

Makassar, 23 Agustus 2019

Anda mungkin juga menyukai