ESTIMATE COST SUB TENAGA PEKERJAAN BOILER

PT. PEMUKA SAKTI MANIS INDAH

Project : PONDASI CHIMNEY BOILER 4

HARGA
No DESCRIPTION VOLUME SATUAN TOTAL
SATUAN

I Site Preperation
-Persiapan Lahan By PSMI 1.00 Lot
-Mobilization & Demobilization

II Foundation Bore Pile a. Preperation

Preparation
-Bowplank 20.00 Point 18,000.00 360,000.00

b. Boring Dia 40 cm kedalaman 12 m

- Boring 20 Titik 240.00 m1 -

c. Cor Beton K-300 33.16 m3 200,000.00 6,632,000.00

c. Pembesian 20 titik Bore Pile 5,177.60 Kg 4,500.00 23,299,200.00

III Pile Cap & Pedestal

A. PILE CAP
a. Preparation
- Bowplank 75.99 m1 18,000.00 1,367,820.00
- Galian Tanah ( Excavator) 39.93 m3 -
- Cutting Bore file 20.00 Point 50,000.00 1,000,000.00
- Timbunan Batu belah 10:15 18.09 m3 25,000.00 452,250.00
- Timbunan pasir 25.86 m3 20,000.00 517,200.00
2
- Pas. Batu bata buat alas boiler + Plester 18.00 m 25,000.00 450,000.00

b. Lantai kerja tbl 10 Cm c. Cor Beton K-300 2.28 m3 200,000.00 456,000.00

c. Cor Beton K-300 22.80 m3 200,000.00 4,560,000.00

2
d. Bekisting 48.00 m 50,000.00 2,400,000.00
e. Pembesian 2,360.16 Kg 4,500.00 10,620,720.00

B Pendestal
a. Cor Beton K-300 17.29 m3 200,000.00 3,458,000.00
b. Bekisting 36.00 m2 50,000.00 1,800,000.00
c. Pembesian 1,459.92 Kg 4,500.00 6,569,640.00
d. Pemasangan Angkur 20.00 titik 7,000.00 140,000.00

TOTAL 57,373,190.00
Profit 10%
Grand total 57,373,190.00

Dibulatkan 57,374,000.00
Lima Puluh Tujuh Juta Tiga Ratus Tujuh Puluh Empat Ribu Rupiah

PEMBORONG

SARNITO
 DAFTAR KEBUTUHAN MATERIAL

A. MATERIAL BESI PADA BORE PILE

1. BESI D10 = 162Batang
2. BESI D13 = 322 Batang

B. MATERIAL BESI PADA PILE CAP

1. BESI D22 = 65 Batang

C. MATERIAL BESI PADA PENDESTAL

1. BESI D16 = 76 Batang