PT.

TH INDO PLANTATIONS

POM & ENGINEERING DEPARTEMEN

ESTIMASI BIAYA PEKERJAAN

(Tidak termasuk Motor Sprocket C/W )

Nama Bangunan/Alat : SFB CONVEYOR 26,7M Total (ROLLER CHAIN )

Lokasi : PTHIP1 - RAMIN
T g l : 7 September 2018
Drawing Ref' : SFB CONV/PTHIP1/WCE-PT.THIP/2018

NO U R A I A N UNIT QTY HARGA JUMLAH

I PEKERJAAN FABRIKASI
a. Bahan :
1 Ms Plate 6MM 5' x 20' ( Lantai + Dinding Conv' ) lbr 13.00 4,586,000 59,618,000
2 Ms SQ bar 1"/ 6M ( Slot Take up Bearing) Btg 1.50 221,400 332,100
3 Ms Plate 12MM 4'x8' ( Plate Scrapper) lbr 1.5 2,596,800 3,895,200
4 MS Flate Bar / Plate Strip 50x8MM /6M ( Scrapper & Landasan Roll Chain) Btg 26.0 163,700 4,256,200
5 Besi Siku L 50x50x5 /6M (Tulangan Bracing Dinding ) btg 18.0 358,000 6,444,000
6 Besi Siku L 65x65x5 /6M (Tulangan Dinding+ Flange ) btg 21.0 251,400 5,279,400
7 Besi Siku L 65x65x5 /6M (Lajur Roller Chain Conv'' atas/bawah ) btg 18.0 251,400 4,525,200
8 Besi Siku L 100x100x10 /6M (Tulangan Take Up Bearing ) btg 1.0 849,500 849,500
9 CNP 125x65x6 /6M (Tulangan dinding bawah Conv' ) btg 8.0 724,000 5,792,000
10 MS Shafting Bar Ø4" /6M ( Shaft Drive &Driven) btg 0.50 4,250,000 2,125,000
11 Pipa BS Medium 3" Thk 4,2mm /6M (Scrapper) btg 10 649,000 6,490,000
12 Baut / Mur c/w Ring M30 atau setara (Take Up Beraing Adjustable) Pcs 2 40,000 80,000
13 Take Up Bearing UCT 318 Pcs 2 2,096,300 4,192,600
14 Flange Bearing UCF218 (Fix Drive) Pcs 2 1,177,000 2,354,000
15 Baut / Mur c/w Ring 1/2'x2" (Flange Joint) Pcs 108 2,100 226,800
16 Solid Pin Roller Chain VS-60-75K Lbf ~ Setara / 18 Link per Set Set 24 2,290,500 54,972,000
17 Sprocket Whell 12T PCD 589 ∅90MM Pcs 4 2,957,850 11,831,400
18 Kawat las uk: 3.2 - 4 mm @ 5kg ktk 49 115,000 5,635,000
19 Oksigen 2000 Psi btl 15 175,000 2,625,000
20 LPG @ 49.5 kg btl 2.0 865,000 1,730,000
21 CUTTING NOZZLE NO:2 pcs 2 130,000 260,000
22 Batu Gerinda Asah 4" Pcs 10 6,800 68,000
23 Cat meni besi @ 5kg klg 14 220,000 3,080,000
24 Cat Finishing (Grey) disesuaikan lapangan @5Kg klg 4 200,000 800,000
25 Tiner cat @ 5kg klg 9 85,000 765,000
26 Kuas 4" tangkai (Etherna) bh 10 18,000 180,000
Sub total.a 188,406,400
b. Upah :

27 Pekerjaan Fabrikasi /Erection ( 4 Orang 14 Hari kerja) Jam 65000 6,370,000 25,480,000

Sub total.b 25,480,000

TOTAL I a&b 213,886,400
-BIAYA LAIN LAIN ( MARGIN) % 5 213,886,400 10,694,320
GRAND TOTAL 224,580,720
Dua ratus dua puluh empat juta lima ratus delapan puluh
ribu tujuh ratus dua puluh Rupiah
Catatan: - Harga tsb diatas belum termasuk PPN & PPh

Disetujui oleh Diperiksa oleh Dibuat oleh

RUDI HARDIANSYAH Yulius. TW BUDI.D

GMM Manager WST Draft/Estm

bdn/wst-2018 Page 1