RAB LAND APLIKASI PT.

HSS

Owner Estimate
No. Descirption Harga (Rp) Keterangan
UoM Qty
Satuan Total

I Mob-Demob
Tenaga Kerja lot 1 15,000,000 15,000,000
Material lot 1 10,000,000 10,000,000
25,000,000
II Material & Consumbale
A Material Main Pipe From Pompa to LA
1 PIPA HDPE 6'' ( jarak dari pabrik 1600 m ) BTG 267 1,500,000 400,500,000 ###
2 PIPA HDPE 4'' ( total jarak pemakaian 1600 m ) BTG 267 1,300,000 347,100,000 ###
3 PIPA HDPE 2'' BTG 8 650,000 5,200,000 ###
4 MALE THREAD ADAPTER HDPE 50MM/2'' PC 150 65,000 9,750,000 ###
5 TEE HDPE 6 x 6 x 4'' PC 15 500,000 7,500,000 ###
6 ELBOW HDPE 6'' PC 20 350,000 7,000,000 ###
7 FLANGE JLS 10 K DIA.6'' PC 13 1,100,000 14,300,000 ###
8 STUB END HDPE PE-100 PN 10 DN 160/6'' PC 13 190,000 2,470,000 ###
9 FLANGE JLS 10 K DIA.4'' PC 30 788,000 23,640,000 ###
10 TEE HDPE 4 X 4 X 4 PC 8 275,000 2,200,000 ###
11 ELBOW HDPE 4'' PC 15 190,000 2,850,000 ###
12 TEE HDPE 4 X 4 X 2 PC 150 265,000 39,750,000 ###
13 PIPA PVC 2" btg 150 168,000 25,200,000 ###
14 BALL VALVE 1PC BODY PVC-AW DN 50 SOCKET 2" PC 150 85,000 12,750,000 ###
15 BUTTERFLY VALVE 4" PC 15 1,650,000 24,750,000 ###
16 STUB END HDPE PE-100 PN 10 DN 110/4" PC 30 162,000 4,860,000 ###
17 BOLT & NUT 5/8 X 4 SET 120 76,560 9,187,200 ###
18 BOLT & NUT 3/4 X 3'' SET 50 95,000 4,750,000 ###
19 LEM PVC @ 1 LTR CAN 10 136,800 1,368,000 ###
20 Packing tombo 1935 ( 5mm x 1,5 M ) SET 1 850,000 850,000 ###
D LAIN-LAIN
1 HEATING ELEMENT HDPE UNIT 1 51,994,800 51,994,800 ###
2 GENSET WINPOWER 8000 WATT UNIT 1 9,504,000 9,504,000 ###
3 BIAYA PEMAKAIAN BAHAN BAKAR GENSET LOT 1 8,100,000 8,100,000 ###
B Consumable
1 MATA GERINDA 4" PC 10 70,000 700,000 ###
2 MATA GERGAJI BESI PC 5 45,200 226,000 ###
III Jasa 1,016,500,000
1 JASA M 3,200 100,000 320,000,000 ###
2 BIAYA RENTAL EXCA MINI HM 600 300,000 180,000,000 All In (Operator, BBM, Maintenance dll)
3 INSTALL / CONNECT PIPA CW ACCESSORIESS TO POMPA LOT 1 58,500,000 58,500,000 Install Out Pompa
558,500,000
Total 1,600,000,000
Rounded 1,600,000,000
###