Pabrikasi Kiln

8/19/2019 Pabrikasi Kiln

1/31

T=32x6380mm =1 Ea ,T=35x8320mm DI FAB

NO URAIAN

QTY sat unit totalkg Satuan

Rp

1 Fabr.Plate Sheel (16M03 N)

2 32x2150x7500 6,00 lb 4050,6 24.303,60 26.000

3 35x2150x7500 8,00 lb 4430,3438 35.442,75 26.000

4 55x2200x7500 4,00 lb 7.123,88 28.495,50 30.000

5 90x2900x7500 2,00 lb 17.073,75 34.147,50 30.000

6 Sheel Bracing (L100x100x10 )SS400 7.638,00 kg 7.638,00 7.638,00 8.500

7 Plate Simpul Bracing (Plate 13mm) A36 297,70 kg 297,70 297,70 8.500

8 Plate Center Bracing (Plate 13mm) A36 871,00 kg 871,00 871,00 7.800

9 Stud Bolt F/ Joint dia 36x610mm Gr88 126,00 Ea 126,00 126,00 65.000

10 L130x130x16x100Lg(126EA ) SS400 882,00 kg 882,00 882,00 8.500

11 Ajusting Lug( Plate 100mm )126EA A36 1.593,00 kg 1.593,00 1.593,00 7.800

12 Bolt Hew.HD M36x100LG 126,00 ea 126,00 126,00 45.000

13 Painting 208,77 m2 208,77 82.000

T O T A L 133.671,05

MATERIAL kg Rp/kg

1 Fabr.Plate Sheel (16M03)

2 32x2150x7500 24.303,60 26.000

3 35x2150x7500 35.442,75 26.000

4 55x2200x7500 28.495,50 30.000

5 90x2900x7500 34.147,50 30.000

6 Sheel Bracing (L100x100x10 )SS400 4.368,00 8.500

7 Plate Simpul Bracing (Plate 13mm) A36 297,70 8.500

8 Plate Center Bracing (Plate 13mm) A36 871,00 7.800

9 Stud Bolt F/ Joint dia 36x610mm Gr88 126,00 65.000

10 L130x130x16x100Lg(126EA ) SS400 882,00 8.500

11 Ajusting Lug( Plate 100mm )126EA A36 1.593,00 7.800

12 Bolt Hew.HD M36x100LG 126,00 45.000

A Fabrikasi

F

T=

Berat

M

I. Fabrikasi SheellKiln 21700mmLG


2/31

1 Eng

2 JO/JM/Bbantu

3 Assymble

4 Machining

5 Painting

B Sub

1 Pas ray2 Packing/ Transport

C Pemasangan

upah

Bbantu

Alat

Alat Berat

Site Fas

Paxsray Lap

D Peralatan

Alat BantuPemeliharaan Alat

Litrik Pabrik

E Biaya Tidak lansung

Bi Seketariat

Bi Fasilitas

Bi Personalia

Bi Keuangan

F OV 3%

BB 3%

Res/Keut 5%

PPH 4%

T O T A L PENAWARAN


3/31

OPTION 111

L=21700mm

HARGA KETERANGANTotal Satuan Total TOTAL

Rp

631.893.600 26.323 639.747.978 1.271.641.578

921.511.500 26.323 932.965.802 1.854.477.302

854.865.000 26.323 750.092.106 1.604.957.106

1.024.425.000 30.823 1.052.534.456 2.076.959.456

64.923.000 22.014 168.144.663 233.067.663

2.530.450 22.014 6.553.635 9.084.085

6.793.800 22.014 19.174.391 25.968.191

8.190.000 22.014 2.773.793 10.963.793

7.497.000 22.014 19.416.548 26.913.548

12.425.400 22.014 35.068.663 47.494.063

5.670.000 22.014 2.773.793 8.443.793

17.119.356

3.540.724.750 7.187.089.933

hpp

53.766,99 13.000,00 4,135922

Tot /Rp

631.893.600,00

921.511.500,00

854.865.000,00

1.024.425.000,00

37.128.000,00

2.530.450,00

6.793.800,00

8.190.000,00

7.497.000,00

12.425.400,00

5.670.000,00

3.512.929.750,00 1

BILL OF QUANTITY

brikasi Sheel Kiln D=4523

5& 90mmx7000mm u/disammbung

HARGA (RP)

TERIAL UPAH


4/31

13.392.305,00

900.021.788,94

330.670.500,39

153.663.750,00

17.119.355,99

1.414.867.700,32 2

52.495.700,04 337.727.662,82

390.223.362,86 3

############

43.025.000,00

############

############

91.200.000,00

18.000.000,00 1.841.274.120,26 4

65.865.513,39 64.433.654,40

63.001.795,41

193.300.963,20 5

64.433.654,40

60.854.006,93

66.581.442,88

68.013.301,87

259.882.406,08 6

7.612.478.302,74 1+2+3+4+5+6

228.374.349,08

228.374.349,08

380.623.915,14

304.499.132,11

1.141.871.745,41

8.754.350.048,15 sph

65.491,74 rp

5,04


5/31

-

Index 1

Unit Total

32 2,15 7,5 7,85 4.050,60 26.000 631.893.600,00

35 2,15 7,5 7,85 4.430,34 26.000 921.511.500,00

55 2,2 7,5 7,85 7.123,88 30.000 854.865.000,00

100 2,9 7,5 7,85 17.073,75 30.000 1.024.425.000,00

8.500 64.923.000,00

8.500 2.530.450,00

7.800 6.793.800,00

65.000 8.190.000,00

#REF! 8.500 7.497.000,00

7.800 12.425.400,00

45.000 5.670.000,00

T O T A L 3.540.724.750,00

usd

Material


6/31

#######

0,92%0,90%

0,88%

0,90%

0,85%

0,93%

0,95%

usd


7/31

Unit Total Unit Total Unit

100 2.430.360,00 7.055 171.452.051,29 2.469

100 3.544.275,00 7.055 250.034.241,47 2.469

100,00 2.849.550,00 7.055 201.024.207,43 2.469

100,00 3.414.750,00 7.055 240.896.777,50 4.500,00 153.663.750,00 2.469

100,00 763.800,00 3.175 24.247.347,94 2.469

100,00 29.770,00 3.175 945.068,80 2.469

100,00 87.100,00 3.175 2.765.048,45 2.469

100,00 12.600,00 3.175 399.995,53 2.469

100,00 88.200,00 3.175 2.799.968,69 2.469

100,00 159.300,00 3.175 5.057.086,32 2.469

100,00 12.600,00 3.175 399.995,53 2.469

13.392.305,00 900.021.788,94 153.663.750,00

e fab machining

Eng Fabrikasi Machiningt


8/31


9/31

Total Unit Total Unit Total Unit

60.008.217,95 429 10.424.391,46 2.522 61.288.912,00 13.749

87.511.984,51 429 15.202.237,55 2.522 89.379.663,33 13.749

70.358.472,60 429 12.222.396,97 2.522 71.860.061,55 13.749

84.313.872,12 429 14.646.674,05 2.522 86.113.296,90 13.749

18.859.048,40 2.522 19.261.537,79 13.749

735.053,51 2.522 750.741,01 13.749

2.150.593,24 2.522 2.196.491,15 13.749

311.107,63 2.522 317.747,28 13.749

2.177.753,43 2.522 2.224.230,99 13.749

3.933.289,36 2.522 4.017.233,53 13.749

311.107,63 2.522 317.747,28 13.749

330.670.500,39 52.495.700,04 337.727.662,82

asymbly pasray pac/transport

ssymbly Pacray Packing/Transport J


10/31


11/31

T OT T AL

Total

334.144.045,47 1.271.641.578,18

487.293.399,65 1.854.477.301,52

391.777.417,66 1.604.957.106,20

469.485.335,21 2.076.959.455,78

105.012.928,92 233.067.663,06

4.093.001,96 9.084.085,27

11.975.158,56 25.968.191,40

1.732.342,11 10.963.792,56

12.126.394,78 26.913.547,89

21.901.753,83 47.494.063,03

1.732.342,11 8.443.792,56

17.119.355,99

1.841.274.120,26 7.187.089.933,45

lapangan

ointDiLap


12/31


13/31


14/31


15/31


16/31


17/31


18/31


19/31


20/31


21/31


22/31


23/31

T=32x638 DI FAB

NO URAIAN

QTY sat unit total

kg

1 Fabr.Plate Sheel (16M03 N)

2 32x2150x7 6,00 lb 4050,6 #######

3 35x2150x7 8,00 lb 4430,344 #######

4 55x2200x7 4,00 lb 7.123,88 #######

5 90x2900x7 2,00 lb ####### #######

6 Sheel Brac 7.638,00 kg 7.638,00 7.638,00

7 Plate Simp 297,70 kg 297,70 297,70

8 Plate Cent 871,00 kg 871,00 871,00

9 Stud Bolt F 126,00 Ea 126,00 126,00

10 L130x130x 882,00 kg 882,00 882,00

11 Ajusting Lu 1.593,00 kg 1.593,00 1.593,00

12 Bolt Hew.H 126,00 ea 126,00 126,00

13 Painting - m2 - -

T O T A L #######

MATERIAL kg

1 Fabr.Plate Sheel (16M03)

2 32x2150x7500 #######

3 35x2150x7500 #######

Fab

I. Fabrikasi SheellKil

Berat


24/31

4 55x2200x7500 #######

5 90x2900x7500 #######

6 Sheel Bracing (L100x100x10 )SS400 4.368,00

7 Plate Simpul Bracing (Plate 13mm) A36 297,70

8 Plate Center Bracing (Plate 13mm) A36 871,00

9 Stud Bolt F/ Joint dia 36x610mm Gr88 126,00

10 L130x130x16x100Lg(126EA ) SS400 882,00

11 Ajusting Lug( Plate 100mm )126EA A36 1.593,0012 Bolt Hew.HD M36x100LG 126,00

A Fabrikasi

1 Eng

2 JO/JM/Bbantu

3 Assymble

4 Machining

5 Painting

B Sub

1 Pas ray

2 Packing/ Transport

C Pemasangan

upah

Bbantu

Alat

Alat Berat

Site Fas

Paxsray Lap

D Peralatan

Alat Bantu

Pemeliharaan AlatLitrik Pabrik

E Biaya Tidak lansung

Bi Seketariat

Bi Fasilitas

Bi Personalia

Bi Keuangan

F OV 3%BB 3%

Res/Keut 5%

PPH 4%

T O T A L PENAWARAN


25/31

OPTION 111

L=21700mm

HARGA KETERANGAN

Satuan Total Satuan Total TOTAL

Rp Rp

26.000 ####### - - ####### 32 2,15

26.000 ####### - - ####### 35 2,15

30.000 ####### - - ####### 55 2,2

30.000 ####### 4.500 ####### ####### 100 2,9

8.500 ####### 100 763.800 #######

8.500 ####### 100 29.770 #######

7.800 ####### 100 87.100 #######

65.000 ####### 100 12.600 #######

8.500 ####### 100 88.200 ####### #REF!

7.800 ####### 2.569 ####### #######

45.000 ####### 2.569 323.708 #######

-

####### #######

hpp

####### ####### 2,129099 usd

Rp/kg Tot /Rp

26.000 #######

26.000 #######

BILL OF QUANTITY

rikasi Sheel Kiln D=4523

T=55& 90mmx7000mm u/disammbung

HARGA (RP)

MATERIAL UPAH


26/31

30.000 #######

30.000 #######

8.500 #######

8.500 #######

7.800 #######

65.000 #######

8.500 #######

7.800 #######45.000 #######

####### 1

#######

-

#######

#######

-

####### 2

-

- - 3

-

-

-

-

-

- - 4

#######

##############

####### 5

#######

#######

#######

#######

####### 6

####### 1+2+3+4+5+6

##############

#######

#######

#######

####### sph

####### rp

2,58 usd


27/31

-

Index 1

Unit Total Unit Total Unit

7,5 7,85 4.050,60 26.000 ####### - - -

7,5 7,85 4.430,34 26.000 ####### - - -

7,5 7,85 7.123,88 30.000 ####### - - -

7,5 7,85 ####### 30.000 ####### - - -

8.500 ####### 100,00 ####### -

8.500 ####### 100,00 ####### -

7.800 ####### 100,00 ####### -

65.000 ####### 100,00 ####### -

8.500 ####### 100,00 ####### -

7.800 ####### 100,00 ####### -

45.000 ####### 100,00 ####### -

T O T A L ####### #######

e

Material Eng Fabr


28/31

#######

0,92%

0,90%0,88%

0,90%

0,85%

0,93%

0,95%


29/31

Total Unit Total Unit Total Unit Total

- - - - - - -

- - - - - - -

- - - - - - -

- 4.500,00 ####### - - - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- 2.469 ####### - -

- 2.469 ####### - -

- ####### ####### - -

fab machining asymbly pasray pac/transp

Assymbly Pacray Packing/Transportikasi Machiningt


30/31


31/31

T OT T AL

Unit Total

- - #######

- - #######

- - #######

- - #######

- - #######

- - #######

- - #######

- - #######

- - #######

- - #######

- - #######

-

- #######

rt lapangan

JointDiLap

Pabrikasi Kiln

Documents