Post on 07-Jul-2018
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
8/19/2019 Pabrikasi Kiln
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
8/19/2019 Pabrikasi Kiln
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
8/19/2019 Pabrikasi Kiln
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
8/19/2019 Pabrikasi Kiln
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
8/19/2019 Pabrikasi Kiln
6/31
#######
0,92%0,90%
0,88%
0,90%
0,85%
0,93%
0,95%
usd
8/19/2019 Pabrikasi Kiln
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
8/19/2019 Pabrikasi Kiln
8/31
8/19/2019 Pabrikasi Kiln
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
8/19/2019 Pabrikasi Kiln
10/31
8/19/2019 Pabrikasi Kiln
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
8/19/2019 Pabrikasi Kiln
12/31
8/19/2019 Pabrikasi Kiln
13/31
8/19/2019 Pabrikasi Kiln
14/31
8/19/2019 Pabrikasi Kiln
15/31
8/19/2019 Pabrikasi Kiln
16/31
8/19/2019 Pabrikasi Kiln
17/31
8/19/2019 Pabrikasi Kiln
18/31
8/19/2019 Pabrikasi Kiln
19/31
8/19/2019 Pabrikasi Kiln
20/31
8/19/2019 Pabrikasi Kiln
21/31
8/19/2019 Pabrikasi Kiln
22/31
8/19/2019 Pabrikasi Kiln
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
8/19/2019 Pabrikasi Kiln
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
8/19/2019 Pabrikasi Kiln
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
8/19/2019 Pabrikasi Kiln
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
8/19/2019 Pabrikasi Kiln
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
8/19/2019 Pabrikasi Kiln
28/31
#######
0,92%
0,90%0,88%
0,90%
0,85%
0,93%
0,95%
8/19/2019 Pabrikasi Kiln
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
8/19/2019 Pabrikasi Kiln
30/31
8/19/2019 Pabrikasi Kiln
31/31
T OT T AL
Unit Total
- - #######
- - #######
- - #######
- - #######
- - #######
- - #######
- - #######
- - #######
- - #######
- - #######
- - #######
-
- #######
rt lapangan
JointDiLap