Nomor : 02 / 10 / HAR / SIPIL / 17

Tanggal : 02 OKT 2017

Halaman : 03 HALAMAN
Group : PEK. FASILITAS SIPIL
( Gedung Kantor & Workshop,
Emplasement & Jalan,
MCK & Drainase )
RENCANA ANGGARAN BIAYA MATERIAL / JASA
( ESTIMASI HARGA / OWNER ESTIMATE )

DEPARTEMEN PEMELIHARAAN DAN FASILITAS

NO MACAM / LOKASI / RENCANA KEBUTUHAN MATERIAL / PART / JASA ESTIMASI HARGA NO. SPR / KETERANGAN
URAIAN PEKERJAAN BAGIAN No Nama (Material / Part / Jasa) dan Spesifikasi Jml Sat Per Satuan Total OKR / MEMO (SKOPE OF WORK)
01 02 03 04 05 06 07 08 09 10 11 12
PEMASANGAN JALUR PIPA ANGIN I MATERIAL & JASA
SUPPORT PROYEK KERETA 438 1 PERSIAPAN (PREPARE), 1.00 LS 2,500,000.00 2,500,000.00 (RUSH ORDER) U/. PERBAIKAN SESUAI
(Mobilisasi, Equipment, Tools, Cleaning Area) DENGAN PERMINTAAN

LOKASI : 2 INSTALLASI PIPA ANGIN (SELATAN INSP. PIT) 124,160,000.00

INSP. PIT ; WATER TEST ; PMK2 ; PRKB (Material Pipa Utama SGP sch 40 diameter 2" tebal 5,16mm)
PRKT ; WS BOGIE ; # Posisi pipa mepet ke gedung, panjang 140 m
# Pengadaan & Installasi pipa 2" (include welding & sealtape) 140.00 m 700,000.00 98,000,000.00
# Flange 2,5" (1 hidup - 4 baut, 1 mati - welding) 27.00 sett 350,000.00 9,450,000.00
# Pengadaan & Installasi pipa 1" (include welding & sealtape) 12.00 m 580,000.00 6,960,000.00
# Tee 2" - 1" 5.00 sett 110,000.00 550,000.00
VOLUME : # Ball valve 1" vertical iron merk Onda atau yg setara 5.00 sett 750,000.00 3,750,000.00
1 INSP. PIT : 140 m # Ball valve 2" horizontal iron merk Onda atau yg setara 2.00 sett 850,000.00 1,700,000.00
2 WATER TEST : 100 m (2 LINE) # Pipa distributor dia 4", panjang 30cm . Qty 4 bh 5.00 sett 750,000.00 3,750,000.00
3 PMK 2 : 100 m (include join Nipple pada distributor, qty 6 bh)
4 OPEN STORAGE : 125 m # Jarak antar distributor : 20 m
5 PRKB-PRKT : 68 m
6 PMK BOGIE : 55 m 3 INSTALLASI PIPA ANGIN (ANTARA WATER TEST - INSP. PIT) 193,010,000.00
7 UTARA PRKT : 150 m (2 LINE) (Material Pipa Utama SGP sch 40 diameter 2" tebal 5,16mm)
# Dua Line pipa, panjang per line 100 m
# Pengadaan & Installasi pipa 2" (include welding & sealtape) 200.00 m 700,000.00 140,000,000.00
# Flange 2,5" (1 hidup - 4 baut, 1 mati - welding) 35.00 sett 350,000.00 12,250,000.00
# Pengadaan & Installasi pipa 1" (include welding & sealtape) 20.00 m 580,000.00 11,600,000.00
PEKERJAAN : # Tee 2" - 1" 16.00 sett 110,000.00 1,760,000.00
1 PERSIAPAN # Ball valve 1" vertical iron merk Onda atau yg setara 16.00 sett 750,000.00 12,000,000.00
2 INSTALLASI PIPA ANGIN (SELATAN INSP. PIT) # Ball valve 2" horizontal iron merk Onda atau yg setara 4.00 sett 850,000.00 3,400,000.00
3 INSTALLASI PIPA ANGIN # Pipa distributor dia 4", panjang 30cm . Qty 4 bh 16.00 sett 750,000.00 12,000,000.00
(ANTARA WATER TEST - INSP. PIT) (include join Nipple pada distributor, qty 6 bh)
4 INSTALLASI PIPA ANGIN
(ANTARA CENTRAL TOOL FINISHING - PMK 2) 4 INSTALLASI PIPA ANGIN (ANTARA CENTRAL TOOL FINISHING - PMK 2) 92,100,000.00
5 INSTALLASI PIPA ANGIN (Material Pipa Utama SGP sch 40 diameter 2" tebal 5,16mm)
( ANTARA PRKB - OPEN STORAGE ) # Panjang Pipeline 100 m
6 INSTALLASI PIPA ANGIN # Pengadaan & Installasi pipa 2" (include welding & sealtape) 100.00 m 700,000.00 70,000,000.00
(DARI PRKT - PRKB, UTARA JALAN) # Flange 2,5" (1 hidup - 4 baut, 1 mati - welding) 20.00 sett 350,000.00 7,000,000.00
7 INSTALLASI PIPA ANGIN (UTARA GEDUNG PRKT) # Pengadaan & Installasi pipa 1" (include welding & sealtape) 12.00 m 580,000.00 6,960,000.00
8 FINISH # Tee 2" - 1" 4.00 sett 110,000.00 440,000.00
# Ball valve 1" vertical iron merk Onda atau yg setara 4.00 sett 750,000.00 3,000,000.00

Page 1 of 3 486760042.xls
 Nomor : 02 / 10 / HAR / SIPIL / 17
Tanggal : 02 OKT 2017
Halaman : 03 HALAMAN
Group : PEK. FASILITAS SIPIL
( Gedung Kantor & Workshop,
Emplasement & Jalan,
MCK & Drainase )
RENCANA ANGGARAN BIAYA MATERIAL / JASA
( ESTIMASI HARGA / OWNER ESTIMATE )

DEPARTEMEN PEMELIHARAAN DAN FASILITAS

NO MACAM / LOKASI / RENCANA KEBUTUHAN MATERIAL / PART / JASA ESTIMASI HARGA NO. SPR / KETERANGAN
URAIAN PEKERJAAN BAGIAN No Nama (Material / Part / Jasa) dan Spesifikasi Jml Sat Per Satuan Total OKR / MEMO (SKOPE OF WORK)
01 02 03 04 05 06 07 08 09 10 11 12
# Ball valve 2" horizontal iron merk Onda atau yg setara 2.00 sett 850,000.00 1,700,000.00
# Pipa distributor dia 4", panjang 30cm . Qty 4 bh 4.00 sett 750,000.00 3,000,000.00
(include join Nipple pada distributor, qty 6 bh)

5 INSTALLASI PIPA ANGIN ( ANTARA PRKB - OPEN STORAGE ) 119,310,000.00

(Material Pipa Utama SGP sch 40 diameter 2" tebal 5,16mm)
# panjang Pipeline 125 m
# Pengadaan & Installasi pipa 2" (include welding & sealtape) 125.00 m 700,000.00 87,500,000.00
# Flange 2,5" (1 hidup - 4 baut, 1 mati - welding) 24.00 sett 350,000.00 8,400,000.00
# Pengadaan & Installasi pipa 1" (include welding & sealtape) 18.00 m 580,000.00 10,440,000.00
# Tee 2" - 1" 7.00 sett 110,000.00 770,000.00
# Ball valve 1" vertical iron merk Onda atau yg setara 7.00 sett 750,000.00 5,250,000.00
# Ball valve 2" horizontal iron merk Onda atau yg setara 2.00 sett 850,000.00 1,700,000.00
# Pipa distributor dia 4", panjang 30cm . Qty 4 bh 7.00 sett 750,000.00 5,250,000.00
(include join Nipple pada distributor, qty 6 bh)

6 INSTALLASI PIPA ANGIN (DARI PRKT - PRKB, UTARA JALAN) 68,500,000.00

(Material Pipa Utama SGP sch 40 diameter 2" tebal 5,16mm)
# panjang Pipeline 68 m
# Pengadaan & Installasi pipa 2" (include welding & sealtape) 68.00 m 700,000.00 47,600,000.00
# Flange 2,5" (1 hidup - 4 baut, 1 mati - welding) 14.00 sett 350,000.00 4,900,000.00
# Pengadaan & Installasi pipa 1" (include welding & sealtape) 8.00 m 580,000.00 4,640,000.00
# Tee 2" - 1" 6.00 sett 110,000.00 660,000.00
# Ball valve 1" vertical iron merk Onda atau yg setara 6.00 sett 750,000.00 4,500,000.00
# Ball valve 2" horizontal iron merk Onda atau yg setara 2.00 sett 850,000.00 1,700,000.00
# Pipa distributor dia 4", panjang 30cm . Qty 4 bh 6.00 sett 750,000.00 4,500,000.00
(include join Nipple pada distributor, qty 6 bh)

6 INSTALLASI PIPA ANGIN (ANTARA CENTRAL TOOL - PMK BOGIE) 55,480,000.00

(Material Pipa Utama SGP sch 40 diameter 2" tebal 5,16mm)
# panjang Pipeline 55 m
# Pengadaan & Installasi pipa 2" (include welding & sealtape) 55.00 m 700,000.00 38,500,000.00
# Flange 2,5" (1 hidup - 4 baut, 1 mati - welding) 12.00 sett 350,000.00 4,200,000.00
# Pengadaan & Installasi pipa 1" (include welding & sealtape) 8.00 m 580,000.00 4,640,000.00
# Tee 2" - 1" 4.00 sett 110,000.00 440,000.00
# Ball valve 1" vertical iron merk Onda atau yg setara 4.00 sett 750,000.00 3,000,000.00
# Ball valve 2" horizontal iron merk Onda atau yg setara 2.00 sett 850,000.00 1,700,000.00

Page 2 of 3 486760042.xls
 Nomor : 02 / 10 / HAR / SIPIL / 17
Tanggal : 02 OKT 2017
Halaman : 03 HALAMAN
Group : PEK. FASILITAS SIPIL
( Gedung Kantor & Workshop,
Emplasement & Jalan,
MCK & Drainase )
RENCANA ANGGARAN BIAYA MATERIAL / JASA
( ESTIMASI HARGA / OWNER ESTIMATE )

DEPARTEMEN PEMELIHARAAN DAN FASILITAS

NO MACAM / LOKASI / RENCANA KEBUTUHAN MATERIAL / PART / JASA ESTIMASI HARGA NO. SPR / KETERANGAN
URAIAN PEKERJAAN BAGIAN No Nama (Material / Part / Jasa) dan Spesifikasi Jml Sat Per Satuan Total OKR / MEMO (SKOPE OF WORK)
01 02 03 04 05 06 07 08 09 10 11 12
# Pipa distributor dia 4", panjang 30cm . Qty 4 bh 4.00 sett 750,000.00 3,000,000.00
(include join Nipple pada distributor, qty 6 bh)

7 INSTALLASI PIPA ANGIN (UTARA GEDUNG PRKT) 274,300,000.00

(Material Pipa Utama SGP sch 40 diameter 2" tebal 5,16mm)
# Dua Line pipa, panjang per line 150 m
# Pengadaan & Installasi pipa 2" (include welding & sealtape) 300.00 m 700,000.00 210,000,000.00
# Flange 2,5" (1 hidup - 4 baut, 1 mati - welding) 54.00 sett 350,000.00 18,900,000.00
# Pengadaan & Installasi pipa 1" (include welding & sealtape) 28.00 m 580,000.00 16,240,000.00
# Tee 2" - 1" 16.00 sett 110,000.00 1,760,000.00
# Ball valve 1" vertical iron merk Onda atau yg setara 16.00 sett 750,000.00 12,000,000.00
# Ball valve 2" horizontal iron merk Onda atau yg setara 4.00 sett 850,000.00 3,400,000.00
# Pipa distributor dia 4", panjang 30cm . Qty 4 bh 16.00 sett 750,000.00 12,000,000.00
(include join Nipple pada distributor, qty 6 bh)

Catatan :
1. PEKERJAAN OLEH PIHAK LUAR (SUBKONT) JUMLAH RP. 929,360,000.00
( Incl. material, equipment, tools)
2. PEKERJAAN SEGERA STAFF MANAGER SENIOR MANAGER
3. REFERENSI HARGA SATUAN POKOK KOTA MADIUN TAHUN 2017 FAS-HAR FASILITAS DEPT HAR & FAS
Tanggal 02 OKT 2017 02 OKT 2017 02 OKT 2017
Nama PUPUT INDRA SUMONO PRAJITNO

Tanda Tangan

Page 3 of 3 486760042.xls