PENAWARAN HARGA

Nama Proyek : Motherplant Temporary 6,6m x 30m Perusahaan :

Jumlah Proyek : 33 Unit No.Proyek :
Cara Pelaksanaan : Dikontrakkan Lokasi Proyek : Nursery Rokan
Distrik / Dept : Rokan Waktu Pelaksanaan : Hkal

Uraian Total Unit Satuan Harga Satuan Jumlah Keterangan

1 Upah 33 Unit 19,610,161 647,135,320

2 Material 33 Unit 84,741,662 2,796,474,848

3 Sub Total - 3,443,610,168

4 Transportasi 1% - 14,028,815

5 Overhead 10% - 344,361,017

6 Total 3,802,000,000
Biaya
7 Pelaksanan Tiga Milyar Delapan Ratus Dua Juta Rupiah
(Dengan huruf)

Jumrah,17 Juli 2023

PT .Empat Bintang Insani

Edi Susianto
Direktur
Nomor Proyek : Tanggal :
Nama Proyek : Motherplant Temporary 6,6m x 30m Lembar ke :3
Lokasi Proyek : Jumlah Lembar :6

RENCANA ANGGARAN BIAYA - DETAIL MATERIAL UPAH TOTAL KETERANGAN

No Item Pekerjaan Volume Harga Satuan Total Harga Harga Satuan Total Harga
Jumlah Satuan
PERSIAPAN
I PEK. TUNNEL 6,6M x 30M 1.00 Unit
1 Pengukuran dan pemasangan bowplank 73.20 m' Rp 45,000.00 Rp 3,294,000.00 Rp 25,000.00 Rp 1,830,000.00
2 Pipa galvanis dia.1/2" (w= 6,59 kg/6m) tbl = 2.3 mm 18.01 kg Rp 26,000.00 Rp 468,329.33 Rp 8,000.00 Rp 144,101.33 61.24
3 Pipa galvanis dia.3/4" (w= 8,4 kg/6m) tbl = 2.3 mm 904.40 kg Rp 27,000.00 Rp 24,418,800.00 Rp 8,000.00 Rp 7,235,200.00 3165.40
4 Pipa galvanis dia.1" (w= 10,74 kg/6m) tbl = 2.3 mm 33.29 kg Rp 65,000.00 Rp 2,164,110.00 Rp 8,000.00 Rp 266,352.00 243.05
5 Tali FRP Pipih 3 Layer 360.00 m Rp 1,200.00 Rp 432,000.00 Rp 500.00 Rp 180,000.00
Plastic PEP Import UV-Tinuvin 14% ( tebal = 200 mikron ) merk
6 259.72 m2 Rp 30,000.00 Rp 7,791,600.00 Rp 26,000.00 Rp 6,752,720.00
Durafilm/JSM/SanghaiTech/Plastika Kritis
7 Spring Clip Galvanized 155.00 pcs Rp 65,000.00 Rp 10,075,000.00 Rp 15,000.00 Rp 2,325,000.00
8 Plastik clip 3/4" warna hitam 140.00 pcs Rp 15,000.00 Rp 2,100,000.00 Rp 2,000.00 Rp 280,000.00
9 Baut roofing galvanis 268.00 pcs Rp 5,000.00 Rp 1,340,000.00 Rp 1,000.00 Rp 268,000.00 160.80
Sub Total 1 Rp 52,083,839.33 Rp 19,281,373.33 Rp 71,365,212.67

II PEK. SAND BED 1,3M x 29M 3.00 Unit

1 Pasir japura ukuran partikel 1-6mm, porosity 42-46% 20.36 m3 Rp 600,000.00 Rp 12,214,800.00 Material
2 Batu split ukuran partikel 2 - 5 Cm 5.66 m3 Rp 650,000.00 Rp 3,675,750.00 ditempatkan
3 Shadenet 50% (untuk pembatas batu split dengan pasir 159.30 m2 Rp 25,000.00 Rp 3,982,500.00 ditempat yang
Sub Total 2 Rp 19,873,050.00 Rp - Rp 19,873,050.00 disediakan user
Nomor Proyek : Tanggal :
Nama Proyek : Motherplant Temporary 6,6m x 30m Lembar ke :3
Lokasi Proyek : Jumlah Lembar :6

RENCANA ANGGARAN BIAYA - DETAIL MATERIAL UPAH TOTAL KETERANGAN

No Item Pekerjaan Volume Harga Satuan Total Harga Harga Satuan Total Harga
Jumlah Satuan

III PEK.IRRIGATION SANDBED 3.00 Unit

Pipa Drip UNIRAM CNL 16010,1.00 L/H, spasi 0.15 m' (Netafim,
1 522.00 m' Rp 5,750.00 Rp 3,001,500.00
Sistem Drip)
PVC Start Conector Barb X Male Thread 16 mm - 3/4" (dari Pipa PVC
2 18.00 pcs Rp 92,000.00 Rp 1,656,000.00
3/4" ke Pipa Drip 16 , Tavlit/Netafim )
3 Connector Barb 16 x16 Coupling (Per 100 m', Tavlit/ Netafim ) 6.00 Pcs Rp 215,000.00 Rp 1,290,000.00
4 End Line (16 mm Double O,Tavlit/Netafim) 18.00 Pcs Rp 175,000.00 Rp 3,150,000.00
5 Faucet Socket 3/4" Rucika AW 18.00 Pcs Rp 12,000.00 Rp 216,000.00 Material
6 Reducer 1x3/4", Rucika AW 6.00 Pcs Rp 10,000.00 Rp 60,000.00 ditempatkan
7 Elbow 1" (Rucika AW) 9.00 Pcs Rp 7,000.00 Rp 63,000.00 ditempat yang
8 Tee 1"Rucika AW 3.00 Pcs Rp 12,000.00 Rp 36,000.00 disediakan user
9 Tee 1"x3/4" Rucika AW 12.00 Pcs Rp 8,000.00 Rp 96,000.00
10 Pipa 3/4" (Rucika AW) 1.80 m' Rp 23,750.00 Rp 42,750.00
11 Pipa 1" (Rucika AW) 7.20 m' Rp 33,750.00 Rp 243,000.00
12 Ball Valve 1" KJD (PVC) 3.00 Pcs Rp 35,000.00 Rp 105,000.00
13 Tee 3"x1" Rucika AW 1.00 Pcs Rp 75,000.00 Rp 75,000.00
14 Pipa 3" (Rucika AW) 15.00 m' Rp 108,750.00 Rp 1,631,250.00
Sub Total 3 Rp 11,665,500.00 Rp - Rp 11,665,500.00
Nomor Proyek : Tanggal :
Nama Proyek : Motherplant Temporary 6,6m x 30m Lembar ke :3
Lokasi Proyek : Jumlah Lembar :6

RENCANA ANGGARAN BIAYA - DETAIL MATERIAL UPAH TOTAL KETERANGAN

No Item Pekerjaan Volume Harga Satuan Total Harga Harga Satuan Total Harga
Jumlah Satuan

IV PEK. LISTRIK DAN POMPA

8 Panel pompa 10 HP Star/Delta (Bintang/Segi tiga) 0.03 Set Rp 15,000,000.00 Rp 454,545.45 Rp 3,000,000.00 Rp 90,909.09
1 Box Panel 50 x 35 x 20+ 3 bh Lampu Pilot + Rel MCB+Accs
1 Phase failure relay over / under voltage protector RM4TR32 Schneider
3 Kontaktor magnet S-N35, 60A merk mitsubishi
1 Thermal Overload Relay TH-N20 Max 34 A merk mitsubishi
3 Lampu pilot (R, S, T)
1 Timer Omron H3CR
1 Switch Auto - Manual (Auto by Pressure switch, Manual by tombol)
1 pasang Tombol Push button ON-OFF
1 MCB 32A 3 phasa, Merk Schneider
1 MCB 2A 1 phasa, Merk Schneider
Accs. (Kabel, Busbar, Rel MCB, Baut, skun, dll)
Pompa Ebara, 2950 Rpm, Type : 80 x 65 FSGA, Head : 30 M, Cap :
9 0.03 Set Rp 18,000,000.00 Rp 545,454.55 Rp 5,000,000.00 Rp 151,515.15
60 m³/h, Motor : Teco 10 HP+Flange+Accs
10 Kabel NYYHY 4x6mm2 SPLN/SNI/LMK 0.18 m' Rp 15,000.00 Rp 2,727.27 Rp 150,000.00 Rp 27,272.73
11 Kabel NYYHY 3x6mm2 SPLN/SNI/LMK 0.24 m' Rp 12,000.00 Rp 2,909.09 Rp 150,000.00 Rp 36,363.64
12 Pressure Gauge + Socket + Saddle Clamp 3" ( 0 - 10 Bar) 0.06 Set Rp 850,000.00 Rp 51,515.15 Rp 150,000.00 Rp 9,090.91
13 Pressure Switch + Saddle Clamp 3" x 1/2" + Accs 0.06 Set Rp 750,000.00 Rp 45,454.55 Rp 150,000.00 Rp 9,090.91
14 Ball Valve PVC Dia. 3 Inchi Onda 0.03 Pcs Rp 550,000.00 Rp 16,666.67 Rp 150,000.00 Rp 4,545.45
Sub Total 4 Rp 1,119,272.73 Rp 328,787.88 Rp 1,448,060.61

Total Rp 84,741,662.06 Rp 19,610,161.21 Rp 104,351,823.27