RAB Chiller REFORMAT - EDITED - 2.5.2018 New Rev. 160518
RAB Chiller REFORMAT - EDITED - 2.5.2018 New Rev. 160518
CHILLER
UNIT USAHA PLTA PERUM JASA TIRTA II
Harga (Rp)
No Uraian Vol Sat
Satuan Jumlah
1 2 3 4 5 6
Jumlah Rp 8,753,956,960.00
Dibulatkan Rp 8,753,956,000.00
PPn 10 % Rp 875,395,600.00
Jumlah Total Rp 9,629,351,600.00
.
Terbilang :
# Sembilan Milyar Enam Ratus Dua Puluh Sembilan Juta Tiga Ratus Lima Puluh Satu Ribu Enam
Ratus Rupiah #
Imam Sukantomo
Team Leader
Keterangan
m Sukantomo
eam Leader
ESTIMASI PERSIAPAN AWAL
CHILLER
UNIT USAHA PLTA PERUM JASA TIRTA II
1 2 3 4 5
I. Persiapan Awal
SA TIRTA II
Harga (Rp)
Satuan Jumlah
6 7
Rp 4,680,200.00
Rp 2,585,800.00
Rp 565,700.00 Rp 565,700.00
Rp 323,900.00 Rp 323,900.00
Rp 115,900.00 Rp 231,800.00
Rp 41,700.00 Rp 41,700.00
Rp 5,600.00 Rp 5,600.00
Rp 17,500.00 Rp 17,500.00
Rp 33,900.00 Rp 135,600.00
Rp 311,500.00 Rp 1,246,000.00
Rp 4,500.00 Rp 18,000.00
Rp 2,094,400.00
Rp 323,900.00 Rp 1,295,600.00
Rp 120,400.00 Rp 481,600.00
Rp 79,300.00 Rp 317,200.00
Imam Sukantomo
Team leader
ESTIMASI PELAKSANAAN PEKERJAAN
CHILLER
UNIT USAHA PLTA PERUM JASA TIRTA II
1 2 3 4 5
II. Pelaksanaan Pekerjaan
II.2. Mobilisasi :
II.2.1. Truk 1 U/H 1
II.2.2. Supir 1 O/H 1
II.2.3. Fuel / Bahan Bakar (SOLAR) 20 Ltr 1
1 2 3 4 5
2. Elbow 6" stainless steel 18 Pcs -
3. Flange 6" stainless steel 16 Pcs -
4. Gate valve 6" stainless steel 8 Pcs -
5. Strainer valve 6" stainless steel 2 Pcs -
6. Gate valve 1" stainless steel 4 Pcs -
7. Ball valve 1/2" stainless steel 8 Pcs -
8. Flow switch 2 Pcs -
9. Solenoid valve 1" 220 Vac 2 Pcs -
10. Water mur 1" stainless steel 2 Pcs -
11. Double napple 1" stainless steel 4 Pcs -
12. Pressure gauge 0-10 bar 4" 8 Pcs -
13. Themperature bar 0-50˚C 4 Pcs -
14. Baud + mur M16 x 60 150 set -
15. Jacketing 46 M2 -
16. Pompa Sirkulasi Air, 22 kw 2 Unit -
II.4.3. Peralatan :
1. Spidol Marking 2 Pcs -
2. Mesin Las TIG 1 U/H 3
3. Pipe Cutter 1 U/H 3
4. Mesin Gerinda 1 U/H 3
5. Batu Gerinda 5 Pcs -
6. Oksigen 6M3 4 Tbg -
7. Gas Argon 6M3 4 Tbg -
8. Filler / TIG Rod / Kawat Las 4 Kg -
9. Sikat Kawat 3 Pcs -
10. Kain Majun 3 Kg -
11. Kamera (Untuk Dokumentasi) 1 U/H 3
II.4.4. Alat Pelindung Diri :
1. Safety Helm 3 Pcs -
2. Safety Shoes 3 Pcs -
3. P3K 1 Lot -
ESTIMASI PELAKSANAAN PEKERJAAN
CHILLER
UNIT USAHA PLTA PERUM JASA TIRTA II
1 2 3 4 5
1 2 3 4 5
II.5.2. Peralatan :
1. Tangga 2 Pcs 2
2. Balok uk. 8 x 12 x 400 cm 8 Btg -
3. Kamera (Untuk Dokumentasi) 1 U/H 2
II.5.3. Alat Pelindung Diri (APD) :
1. Safety Helm 3 Pcs -
2. Safety Shoes 3 Pcs -
3. P3K 1 Lot -
JASA TIRTA II
Harga (Rp)
Satuan Jumlah
6 7
Rp 8,745,252,160.00
Rp 3,952,593,750.00 Rp 7,905,187,500.00
Rp 202,626,540.00 Rp 405,253,080.00
Rp 2,247,100.00
Rp 2,039,400.00 Rp 2,039,400.00
Rp 91,700.00 Rp 91,700.00
Rp 5,800.00 Rp 116,000.00
Rp 1,423,100.00
Rp 115,900.00 Rp 231,800.00
Rp 9,000.00 Rp 117,000.00
Rp 141,600.00 Rp 566,400.00
Rp 41,700.00 Rp 125,100.00
Rp 34,400.00 Rp 34,400.00
Rp 10,700.00 Rp 10,700.00
Rp 17,500.00 Rp 17,500.00
Rp 8,600.00 Rp 17,200.00
Rp 33,900.00 Rp 67,800.00
Rp 117,600.00 Rp 235,200.00
Rp 405,192,580.00
Rp 565,700.00 Rp 1,697,100.00
Rp 115,900.00 Rp 695,400.00
Rp 323,900.00 Rp 971,700.00
Rp 3,657,360.00 Rp 29,258,880.00
N PEKERJAAN
JASA TIRTA II
Harga (Rp)
Satuan Jumlah
6 7
Rp 1,770,000.00 Rp 31,860,000.00
Rp 1,010,000.00 Rp 16,160,000.00
Rp 6,676,800.00 Rp 53,414,400.00
Rp 12,925,000.00 Rp 25,850,000.00
Rp 356,500.00 Rp 1,426,000.00
Rp 351,000.00 Rp 2,808,000.00
Rp 300,000.00 Rp 600,000.00
Rp 120,000.00 Rp 240,000.00
Rp 40,000.00 Rp 80,000.00
Rp 30,000.00 Rp 120,000.00
Rp 220,800.00 Rp 1,766,400.00
Rp 12,400.00 Rp 49,600.00
Rp 27,500.00 Rp 4,125,000.00
Rp 405,000.00 Rp 18,630,000.00
Rp 105,000,000.00 Rp 210,000,000.00
Rp 8,600.00 Rp 17,200.00
Rp 389,500.00 Rp 1,168,500.00
Rp 18,200.00 Rp 54,600.00
Rp 33,600.00 Rp 100,800.00
Rp 9,000.00 Rp 45,000.00
Rp 84,900.00 Rp 339,600.00
Rp 396,500.00 Rp 1,586,000.00
Rp 220,900.00 Rp 883,600.00
Rp 10,700.00 Rp 32,100.00
Rp 5,600.00 Rp 16,800.00
Rp 17,500.00 Rp 52,500.00
Rp 33,900.00 Rp 101,700.00
Rp 311,500.00 Rp 934,500.00
Rp 107,200.00 Rp 107,200.00
N PEKERJAAN
JASA TIRTA II
Harga (Rp)
Satuan Jumlah
6 7
Rp 9,196,000.00
Rp 565,700.00 Rp 2,262,800.00
Rp 266,600.00 Rp 1,066,400.00
Rp 115,900.00 Rp 927,200.00
Rp 202,900.00 Rp 202,900.00
Rp 2,832,500.00 Rp 2,832,500.00
Rp 17,500.00 Rp 70,000.00
Rp 33,900.00 Rp 169,500.00
Rp 311,500.00 Rp 1,557,500.00
Rp 107,200.00 Rp 107,200.00
Rp 9,196,000.00
Rp 565,700.00 Rp 2,262,800.00
Rp 266,600.00 Rp 1,066,400.00
Rp 115,900.00 Rp 927,200.00
Rp 202,900.00 Rp 202,900.00
Rp 2,832,500.00 Rp 2,832,500.00
Rp 17,500.00 Rp 70,000.00
Rp 33,900.00 Rp 169,500.00
Rp 311,500.00 Rp 1,557,500.00
Rp 107,200.00 Rp 107,200.00
Rp 4,367,400.00
Rp 565,700.00 Rp 1,131,400.00
Rp 115,900.00 Rp 463,600.00
N PEKERJAAN
JASA TIRTA II
Harga (Rp)
Satuan Jumlah
6 7
Rp 115,300.00 Rp 461,200.00
Rp 141,600.00 Rp 1,132,800.00
Rp 17,500.00 Rp 35,000.00
Rp 33,900.00 Rp 101,700.00
Rp 311,500.00 Rp 934,500.00
Rp 107,200.00 Rp 107,200.00
Rp 3,189,400.00
Rp 565,700.00 Rp 1,131,400.00
Rp 323,900.00 Rp 647,800.00
Rp 115,900.00 Rp 231,800.00
Rp 33,900.00 Rp 101,700.00
Rp 311,500.00 Rp 934,500.00
Rp 107,200.00 Rp 107,200.00
17,500.00 35,000.00
Imam Sukantomo
Team leader
ESTIMASI PEKERJAAN AKHIR
CHILLER
UNIT USAHA PLTA PERUM JASA TIRTA II
III.3. Demobilisasi
III.3.1. Truk 1 U/H 1 Rp 2,039,400.00
III.3.2. Supir 1 O/H 1 Rp 91,700.00
III.3.3. Fuel / Bahan Bakar (SOLAR) 20 Ltr 1 Rp 5,800.00
Imam Sukantomo
Team leader
II
Harga (Rp)
Jumlah
7
Rp 4,024,600.00
Rp 1,777,500.00
Rp 1,131,400.00
Rp 158,600.00
Rp 118,800.00
Rp 368,700.00
Rp 2,247,100.00
Rp 2,039,400.00
Rp 91,700.00
Rp 116,000.00
Imam Sukantomo
Team leader
DAFTAR HARGA BAHAN
1 Kain Majun
2 Safety Helm
3 Safety Shoes
4 Sarung Tangan Kain
5 Fuel / Bahan Bakar (SOLAR)
6 Kayu kaso Uk. 4x6
7 Terpal Plastik
8 Paku Kayu 7 CM
9 Palu
10 Oksigen 6 M3
11 Gas Argon 6 M3
12 Filler / TIG Rod / Kawat Las Diam. 2.6 mm
13 Sikat Kawat
14 Spidol Marking
15 Sarung Tangan Las
16 Masker Las
17 Apron Las
18 Batu Gerinda 2"
19 Balok uk. 8 x 12 x 400 cm
20 Meteran Roll 5M
21 P3K :
1. Betadine 15 ML
2. Kasa Steril
3. Plester rol
4. Kapas 25 Gr
5. Alkohol 70%
22 ATK :
1. Photo Paper A4, 100 Sheet
2. Kertas A4
3. Spiral Binder
DAFTAR HARGA BAHAN
Note :
HARGA BAHAN
1 Kg Rp 5,600.00 Internet
1 Pcs Rp 33,900.00 Internet
1 Pcs Rp 311,500.00 Internet
1 Psg Rp 4,500.00 Internet
1 Ltr Rp 5,800.00 Internet
1 Btg Rp 39,600.00 Internet
1 M2 Rp 13,500.00 Internet
1 Kg Rp 19,200.00 Internet
1 Pcs Rp 34,400.00 Internet
1 Tbg Rp 84,900.00 Internet
1 Tbg Rp 396,500.00 Internet
1 Kg Rp 220,900.00 Internet
1 Pcs Rp 10,700.00 Internet
1 Pcs Rp 8,600.00 SHB 2018
1 Pcs Rp 33,900.00 Internet
1 Pcs Rp 117,600.00 Internet
1 Pcs Rp 211,800.00 Internet
1 Pcs Rp 9,000.00 Internet
1 Btg Rp 141,600.00 Internet
1 Pcs Rp 41,700.00 Internet
Imam Sukantomo
Team Leader
DAFTAR HARGA SEWA
CHILLER
UNIT USAHA PLTA PERUM JASA TIRTA II
1 Crane 1 U/H*
2 Tangga 6M 1 U/H*
3 Forklift 3.5 Ton 1 U/H*
4 Mesin Las TIG 1 U/H*
5 TRUCK 8 Ton 1 U/H*
6 Mesin Gerinda 1 U/H*
7 Pipe Cutter 1 U/H*
8 Laptop 1 U/H*
9 Printer Laserjet A-3 1 U/H*
10 Digital Camera 1 U/H*
Keterangan
U/H* UNIT PER HARI
Imam Sukantomo
Team Leader
TIRTA II
Harga
Keterangan
SEWA
Rp 4,418,700.00 Internet
Rp 115,300.00 Internet
Rp 2,832,500.00 Internet
Rp 389,500.00 Internet
Rp 2,039,400.00 Internet
Rp 33,600.00 Internet
Rp 18,200.00 Internet
Rp 79,300.00 SBK 2018
Rp 59,400.00 SBK 2018
Rp 17,500.00 SBK 2018
Imam Sukantomo
Team Leader
DAFTAR UPAH
CHILLER
UNIT USAHA PLTA PERUM JASA TIRTA II
Imam Sukantomo
Team Leader
A TIRTA II
Harga
Keterangan
Purwakarta
Rp 565,700.00 SBK 2018
Rp 323,900.00 SBK 2018
Rp 120,400.00 SBK 2018
Rp 115,900.00 SBK 2018
Rp 266,600.00 SBK 2018
Rp 323,900.00 SBK 2018
Rp 202,900.00 SBK 2018
Rp 266,600.00 SBK 2018
Rp 91,700.00 SBK 2018
Imam Sukantomo
Team Leader