DATA & PERHITUNGAN VOLUME BOTTOM PLATE DIGESTER Ø1295 MM

Luas bottom plate digester Ø1295 mm

L = 3.14 x 647.50 ² = 1,316,464.6250 mm²
==> 12 x 1,316,464.63 x 8 / 1,000,000 = 126.3806 Kg

Jumlah titik lubang Ø5 mm bottom plate digester Ø1295 mm = 502.0000 Pcs

 HARGA SATUAN

HARGA SATUAN
NO URAIAN SATUAN
RP
1 2 3 4.00
A UPAH
1 Pekerja Hari 120,000.00
2 Tukang Hari 130,000.00
3 Kepala Tukang Hari 140,000.00
4 Mandor Hari 150,000.00
5 Operator Hari 135,000.00
6 Pembantu Operator Hari 125,000.00
7 Sopir / Driver Hari 130,000.00
8 Pembantu Sopir / Driver Hari 125,000.00
9 Mekanik Hari 130,000.00
10 Pembantu Mekanik Hari 125,000.00

HARGA SATUAN
NO URAIAN MATERIAL SATUAN
RP
1 2 3 4 5 6.00
C CONSUMABLE
1 Kawat Las RB-26 Ø 3.2 x 350 mm Kg 25,000.00
2 Gas LPG 50 kg Btl 600,000.00
3 Nozzle blander strong 25 No. 2 Pcs 160,000.00
4 Batu gerinda Potong Ø 4" Pcs 10,000.00
5 Batu gerinda Resibon Ø 4" Pcs 10,000.00
6 Batu gerinda Resibon Ø 6" Pcs 25,000.00
7 Batu Gerinda Potong Ø 14" Pcs 50,000.00
8 Batu Gerinda Sarkotec Ø 4" Pcs 45,000.00
9 Mata gergaji Ultra mayora 18'' Pcs 160,000.00
10 Kaca las putih Pcs 500.00
11 Kaca las hitam Pcs 2,000.00
12 Kaca mata gerinda Pcs 10,000.00
13 Oto las dada Pcs 50,000.00
14 Oto las tangan Pcs 50,000.00
15 Sikat kawat S.S Pcs 60,000.00
16 Mata bor Nachi Ø 5 mm Pcs 50,000.00
17 Sarung tangan pendek Pcs 12,500.00
18 Sarung tangan panjang Pcs 25,000.00
19 Kapur ferrari Ktk 12,500.00
20 Masker kain Pcs 500.00
21 Kuas 4" Pcs 10,000.00
22 Kuas 2" Pcs 5,000.00
23 Kain majun Kg 10,000.00
24 Kedok las helm Pcs 26,000.00
25 Oxygen Btl 26,000.00
26 Cat meni Ltr 36,000.00
27 Cat finishing Titanlux Ltr 65,000.00
28 Thinner Literan Ltr 12,500.00
29 Lem aibon Kg 35,000.00
30 Stainclean Btl 150,000.00
31 Nozzle plasma Pcs 55,000.00
32 Electroda Pcs 25,000.00
33 Polishing Whell Kg 80,000.00
34 Plat stainless S.S 12 x 5' x 20' Kg 45,000.00
 NO. HARGA SATUAN SUB TOTAL
NO. JENIS PEKERJAAN
ANALISA UPAH / BAHAN Rp.
1 2 3 4 5
1 Analisa Pek. Pengelasan Listrik / Cm dgn Kawat Las 4mm
Consumable :
0.004 kg Welding Rod 4 mm Rp. 240,000.00 1,050.00
0.030 ltr Minyak Solar Rp. 0.00
0.004 ltr Pelumas Rp. 0.00
0.000 pcs Grinding disc Rp. 15,000.00 3.60
0.003 pcs Sarung tangan las Rp. 22,500.00 64.29
0.000 pcs Kaca las hitam Rp. 1,800.00 0.36
0.000 pcs Kaca las bening Rp. 600.00 0.00
0.000 kg Majun Rp. 10,000.00 2.50

Sub Total 1,120.75

Upah :
0.004 jam Worker Rp. 17,142.86 68.57
0.002 jam Welder Rp. 18,571.43 37.14
0.002 jam Fitter Rp. 20,000.00 40.00
0.001 jam Mandor Rp. 21,428.57 21.43

Sub Total 167.14

Alat bantu :
0.004 jam Alat kerja Rp. 1,287.89 5.15

Total 1,293.04

NO. HARGA SATUAN SUB TOTAL

NO. JENIS PEKERJAAN QTY SAT JUMLAH
ANALISA UPAH / BAHAN Rp.
1 2 3 4 5 6 7 8
2 PEKERJAAN FABRIKASI MEDIUM STEEL / Kg
Material :
1.050 Kg L , UNP Steel SS304 Rp. 45,000.00 47,250.00 132.70 Kg 5,971,483.54

Sub Total 47,250.00 5,971,483.54

Consumable :
0.008 pcs Masker Rp. 500.00 3.96 1.00 pcs 500.00
0.008 pcs Kaca mata gerinda Rp. 10,000.00 79.13 1.00 pcs 10,000.00
0.008 Set Sarung tangan pendek Rp. 12,500.00 98.91 1.00 pcs 12,500.00
0.032 Pcs Nozzle plasma Rp. 55,000.00 1,740.77 4.00 pcs 220,000.00
0.032 Pcs Electroda plasma Rp. 25,000.00 791.26 4.00 pcs 100,000.00

Sub Total 2,714.02 343,000.00

Upah :
0.006 jam Mandor Rp. 21,428.57 128.57 0.04 jam 900.00
0.026 jam Kepala Tukang Rp. 20,000.00 520.00 0.18 jam 3,640.00
0.013 jam Tukang Las Rp. 18,571.43 241.43 0.09 jam 1,690.00
0.013 jam Pekerja Rp. 17,142.86 222.86 0.09 jam 1,560.00

Sub Total 1,112.86 7,790.00

Peralatan :
0.012 jam Mesin potong plasma Rp. 45,000.00 534.10 1.50 jam 67,500.00 0.21 Hari

Sub Total 534.10 67,500.00

Total 51,610.98 6,389,773.54
Profit 10% 5,161.10 638,977.35
Over Head 10% 5,161.10 638,977.35
Total 61,933.18 7,667,728.25

NO. HARGA SATUAN SUB TOTAL

NO. JENIS PEKERJAAN
ANALISA UPAH / BAHAN Rp.
1 2 3 4 5
3 PEKERJAAN ERECTION / INSTALATION
Consumable :
0.001 kg Welding rod Rp. #REF! #REF!
0.000 tube Oxygen Rp. #REF! #REF!
0.000 tube Acetylen Rp. #REF! #REF!
0.001 pcs Grinding disc Rp. #REF! #REF!
0.025 kg Majun Rp. 10,000.00 250.00
0.040 pcs Sarung tangan katun Rp. 15,000.00 600.00
0.029 pcs Sarung tangan las Rp. 22,500.00 643.50

Sub Total #REF!

Upah :
0.000 jam Mandor Rp. 21,428.57 8.57
0.002 jam Kepala Tukang Rp. 20,000.00 40.00
0.001 jam Tukang Las Rp. 18,571.43 18.57
0.001 jam Pekerja Rp. 17,142.86 17.14

Sub Total 84.29

Peralatan : Note :
0.000 jam Peralatan kerja Rp. #REF! #REF!

Equipment :
0.003 jam Crane Rp. 0.00 0.00
0.001 jam Trailer Rp. 0.00 0.00

Sub Total 0.00

Total #REF!
Profit 10% #REF!
Over Head 10% #REF!
Total #REF!
 1 Analisa Pek. Pengelasan Listrik / Cm dgn Kawat Las 4mm

NO. HARGA SATUAN SUB TOTAL

NO. JENIS PEKERJAAN
ANALISA UPAH / BAHAN Rp.
1 2 3 4 5
4 1 M2 Besi dengan cat Zincromate 1 x
Bahan :
0.120 Kg Cat Zincromate Rp. 45,000.00 5,400.00
0.030 Ltr Thinner Rp. 15,000.00 450.00
0.075 Lbr Kertas Pasir Rp. 5,000.00 375.00

Sub Total 6,225.00

Upah :
0.100 org Tukang Cat Rp. 130,000.00 13,000.00
0.010 org Kepala Tukang Rp. 140,000.00 1,400.00
0.067 org Pekerja Rp. 120,000.00 7,992.00
0.003 org Mandor Rp. 150,000.00 495.00

Sub Total 22,887.00

0.330 Upah yang diambil 7,552.71
2.000 Untuk 2 x cat 15,105.42

Sub Total 68,432.13

Consumable :
0.050 pcs Masker Rp. 1,000.00 50.00
0.002 pcs Nozle spray Rp. 400,000.00 600.00
0.003 kg Majun Rp. 10,000.00 25.00

Jumlah consumable 675.00

Total 22,005.42
Provit 10% 2,200.54
Over Head 10% 2,200.54
Total Harga 26,406.50

NO. HARGA SATUAN SUB TOTAL

NO. JENIS PEKERJAAN
ANALISA UPAH / BAHAN Rp.
1 2 3 4 5
5 1 M2 Pengecatan Ulang dengan Cat Warna Doff
Bahan :
0.130 Kg Cat Warna Doff Rp. 178,000.00 23,140.00
0.030 Ltr Thinner Rp. 15,000.00 450.00

Sub Total 23,590.00

Upah :
0.300 org Tukang Cat Rp. 130,000.00 39,000.00
0.030 org Kepala Tukang Rp. 140,000.00 4,200.00
0.200 org Pekerja Rp. 120,000.00 24,000.00
0.010 org Mandor Rp. 150,000.00 1,500.00

Sub Total 68,700.00

0.330 Upah yang diambil 22,671.00

Consumable :
0.050 pcs Masker Rp. 1,000.00 50.00
0.002 pcs Nozle spray Rp. 400,000.00 600.00
0.003 kg Majun Rp. 10,000.00 25.00

Sub Total 675.00

Total 46,936.00
Provit 10% 4,693.60
Over Head 10% 4,693.60
Total Harga 56,323.20

NO. HARGA SATUAN SUB TOTAL

NO. JENIS PEKERJAAN QTY SAT JUMLAH
ANALISA UPAH / BAHAN Rp.
1 2 3 4 5 6 7 8
6 1 Ttk melubangi konstruksi besi dengan Bor
Upah :
0.050 Jam Pekerja Rp. 17,142.86 857.14 0.35 Jam 6,000.00
0.020 Jam Tukang Besi Profil Rp. 18,571.43 371.43 0.14 Jam 2,600.00
0.003 Jam Kepala Tukang Rp. 20,000.00 60.00 0.02 Jam 420.00
0.001 Jam Mandor Rp. 21,428.57 21.43 0.01 Jam 150.00

Sub Total 1,310.00 9,170.00

Consumable :
0.200 pcs Mata Bor Rp. 50,000.00 10,000.00 100.40 pcs 5,020,000.00
0.004 pcs Batu gerinda 4" Rp. 10,000.00 39.84 2.00 pcs 20,000.00
0.004 pcs Batu gerinda 6" Rp. 25,000.00 99.60 2.00 pcs 50,000.00
0.004 pcs Batu gerinda sarkotec 4" Rp. 45,000.00 179.28 2.00 pcs 90,000.00
0.002 pcs Masker Rp. 500.00 1.00 1.00 pcs 500.00
0.002 pcs Kaca mata gerinda Rp. 10,000.00 19.92 1.00 pcs 10,000.00
0.002 Set Sarung tangan pendek Rp. 12,500.00 24.90 1.00 Set 12,500.00
0.002 Btl Stainclean Rp. 150,000.00 298.80 1.00 Btl 150,000.00
0.002 Pcs Sikat kawat Rp. 60,000.00 119.52 1.00 Pcs 60,000.00
0.002 Pcs Kuas 2" Rp. 5,000.00 9.96 1.00 Pcs 5,000.00
0.004 kg Majun Rp. 10,000.00 39.84 2.00 kg 20,000.00

Sub Total 10,832.67 5,438,000.00

Peralatan kerja :
0.200 Jam Mesin bor Rp. 5,600.00 1,120.00 100.40 Jam 562,240.00 14.34 Hari
0.004 Jam Mesin gerinda 4" Rp. 5,000.00 19.92 2.00 Jam 10,000.00 0.29 Hari

Sub Total 1,139.92 572,240.00

Total 13,282.59 6,019,410.00
1 Analisa Pek. Pengelasan Listrik / Cm dgn Kawat Las 4mm
Provit 10% 1,328.26 601,941.00
Over Head 10% 1,328.26 601,941.00
Total Harga 15,939.11 7,223,292.00
 RENCANA ANGGARAN BIAYA (RAB)
NAMA PEKERJAAN : FABRIKASI BOTTOM PLATE DIGESTER Ø1295 MM
OWNER : PT. LAMBANG BUMI PERKASA
LOKASI : JL. LINTAS TIMUR DESA TERBANGGI ILIR BANDAR MATARAM - LAMPUNG TENGAH
JUMLAH : 1 Unit
Harga Satuan Harga Total
No Uraian Vol Sat
(Rp) (Rp)

1 Fab. Bottom plate digester Ø1295 mm, T. 12 mm - ss. 304 126.38 Kg 61,933.18 7,827,152.52
-
2 Pengeboran bottom plate digester Ø1295 mm 502.00 Titik 15,939.11 8,001,432.00
-

Total anggaran pekerjaan 15,828,584.52

Profit 10% 1,582,858.45
Transport 1,500,000.00
Grand total 18,911,442.97
Dibulatkan 18,911,000.00

Hajimena, 17 Januari 2020

Estimator, Diperiksa Disetujui,

Sulistiawan M. Ewin Surya R. N Ir. Pahrul Nurdin

Estimator Manager Engineering Direktur Operasional