RENCANA ANGGARAN BIAYA PROJECT PERTASHOP

WILAYAH JAWA TIMUR

HARGA SATUAN JUMLAH HARGA
NO. URAIAN PEKERJAAN SAT. VOL
MATERIAL ( Rp. ) JASA ( Rp. ) MATERIAL ( Rp. ) JASA ( Rp. )
I II III IV V VI VII VIII

A PEKERJAAN TANGKI
Tangki Double Wall Kapasitas 3 KL Follow Standar UL 142 + Thermal Insulation
Dimensi TangkI Outer: 1400 x 1880 x 1800 mm = 3,5 Kl
1 MildSteel A36 atau SS400 tebal 6 mm double wall tank Kg 1518.17 11,600 6,600 Rp 17,610,772 Rp 10,019,922
Include :
* Loading Port Dia 2" Set 1.00 - Rp -
* Suction Port Dia 1-1/2" Set 1.00 - Rp -
* Emergency Vent Port Dia 6" Set 2.00 - Rp -
* Dipping Port Dia 2" Set 1.00 - Rp -
* PV Vent Port Dia 2" with extention pipe and cap drat tinggi 4 m Set 1,00 0 - Rp -
* Manual Tank Gauge Port 2" Set 1,00 0 - Rp -
* Leakage For Insulation Concrate Port Dia.1" Set 3,00 -
* Leakage Detection Dia 1" Set 1,00 -
* Emboss Serial No. Per Tangki Set 1,00 - -
* Foot Tank with Nut and Bolt Set 1,00 - -
2 Perlite Insulating Concrete Fire Protection tebal 75 mm (Heat Insulation) Kg 1.05 1,000,000 500,000 Rp 1,050,000 Rp 525,000
3 Sublasting & Finishing Outer Tank Cat Epoxy warna Putih m3 18.25 100,000 150,000 Rp 1,825,000 Rp 2,737,500
4 Internal Tank Fluid Level - Volume Table / Tabel Tangki Set 1.00 40,000 300,000 Rp 40,000 Rp 300,000
5 Emergency Vent, Diameter 6", 260000 scfh, Primary and secondary tank Set 2,00 0 0 Rp - Rp -

SUB TOTAL - I Rp 20,525,772 Rp 13,582,422

B PEKERJAAN MECHANICAL (PERPIPAAN)

1 a. Inlet Pipe to Tank with accessories terpasang
* Pipa Black Steel Sch.40 Dia. 2" Set 1,00 355,000 100,000 Rp 355,000 Rp 100,000
* Incl. Camlock Type A Dia 2" Set 2,00 0 0 Rp - Rp -
* Incl. Tee Connection with dropline/extension pipe perforated Set 1,00 200,000 100,000 #VALUE! #VALUE!
* Termasuk Equipment Support Pipa Lengkap (Isolation Oil Resistant, Bracket, dll) Ls 1,00 300,000 100,000 #VALUE! #VALUE!
RENCANA ANGGARAN BIAYA PROJECT PERTASHOP
WILAYAH JAWA TIMUR
b. Outlet Pipe to Dispenser with accessories terpasang
* Pipa Black Steel Sch.40 Dia. 2" Set 1,00 355,000 100,000 #VALUE! #VALUE!
* Termasuk Equipment Support Pipa Lengkap (Isolation Oil Resistant, Bracket, dll) Ls 1,00 300,000 100,000 #VALUE! #VALUE!
2 Flange, Gasket (*setara klingrit), bounding cable for flange, Elbow, Socket, Plug (Steel Oil Resistant) Ls 1,00 200,000 100,000 #VALUE! #VALUE!

3 Overfill Prevention Valve Dia 2" Pcs 1,00 0 0 Rp - Rp -

4 Foot Valve Dia 1-1/2" (Steel Oil Resistant) Pcs 1,00 0 0 Rp - Rp -
5 Ball Valve Dia 2" (Steel Oil Resistant) Pcs 1,00 0 0 Rp - Rp -
6 Check Valve Dia. 2" Threded Pcs 1,00 0 0 Rp - Rp -
7 Ball Valve Dia 1-1/2" (Steel Oil Resistant) Pcs 1,00 0 0 Rp - Rp -
8 Ball Valve Dia 1-1/2" (Steel Oil Resistant) tipe Three Piece Pcs 1,00 0 0 Rp - Rp -
9 PV Vent Flame Arrester Dia 2" with extension pipe blacksteel sch.40 Set 1,00 0 0 Rp - Rp -
10 Anti Siphon Valve Dia. 1-1/2" Outlet Pipe Pcs 1,00 0 0 Rp - Rp -
11 Emergency Shut off valve (Inlet : Female dan Outlet : Male) Set 1,00 0 0 Rp - Rp -

SUB TOTAL - II Rp 1,710,000 Rp 600,000

C PEKERJAAN COMPARTMENT
Compartment Dimensi Luar 1900 x 2200 x 2200 mm dan Accessories Terpasang
1 Rangka Utama Container (Frame dan Based)
* IWF 150 x 75 x 7mm Kg 140.35 16,000 7,500 2,245,600 1,052,625
* Hollow 100 x 100 x 2,3mm Kg 83.94 16,000 7,500 1,343,040 629,550
* Hollow 50 x 50 x 2,3mm Kg 125.91 16,000 7,500 2,014,560 944,325
* CNP 200 x 75mm Kg 22.37 16,000 7,500 357,920 167,775
* UNP 50 x 38 x 6 x 8mm Kg 7.17 16,000 7,500 114,720 53,775
2 Dinding, Alas & Atap Container
* Plat Dinding tebal 2 mm Incl. ventilasi pada sisi container with nut and bolt (Khusus area Tangki) Kg 363.19 14,500 7,500 5,266,255 2,723,925

* Plat Bordes tebal 3,2 mm Kg 15.23 14,500 30,000 220,835 456,900

* Dudukan Dispenser, alas bandwall kemiringan 1 Derajat incl. dinding dan dop drain Ls 1 2,250,000 650,000 2,250,000 650,000
* Name Plate Unit (Fabrikator, Serial No. dan Tahun Produksi) Pcs 1,00 250,000 150,000 #VALUE! #VALUE!
3 Rolling Door Aluminium berkisi partial perforated with box plat metal m2 3.06 1,650,000 400,000 5,049,000 1,224,000
4 Lifting Lug 4 titik corner Titik 4.00 - 650,000 2,600,000
RENCANA ANGGARAN BIAYA PROJECT PERTASHOP
WILAYAH JAWA TIMUR
5 Sublasting Finishing Interior dan Exterior warna Putih & Hitam standar dan Merah Pantone Pertamina 186 C unit 1 2,250,000 700,000 2,250,000 700,000

6 Acrilic (Sign Produk) dan sticker unit (setara 3M), Pertashop, produk, dilarang merokok & zona berbahaya (kanan, Ls 1 2,250,000 700,000 2,250,000 700,000
kiri dan
7 belakang) serta ketentuan rambu lainnya
Tangga Knockdown Unit 1 1,250,000 1,250,000
8 Drain Box with Ball Valve (wadah tumbahan) loading Set 1,00 400,000 150,000 #VALUE! #VALUE!
9 Pekerjaan Listplang Kanopi Keliling m' 12,10 0 0 0 0
* Hollow 30x30x1,5
* Siku 60x60
* ACP Warna Merah Pantone Pertamina 186 C
* Aluminium Plat Warna Putih bagian bawah canopy
* Cutting sticker scotlite list keliling dan background logo Pertamina Putih
* Stickering logo Pertamina
* Sealant dan finishing cat duco
* Plat Aluminium penutup bagian dalam listplang

SUB TOTAL - III 25,261,930 12,202,875

D PEKERJAAN ELECTRICAL
1 Kabel NYFGBY 4 x 2,5mm Incl. Accessories terpasang m 10,00 30,000 150,000 300,000 1,500,000
* Untuk Koneksi lampu dan Dispenser
2 Kabel Conduit (Flexible & Pipe) metal & Gland Cable metal terpasang Ls 1,00 450,000 300,000 450,000 300,000
3 Pemasangan Bonding Dispenser dan Tangki ke Body Container, Copper Rod 5/8” @1 batang dan kabel grounding Ls 1,00
BC 35mm
4 Lampu Explotion Proof dan aksesoris terpasang Unit 1,00 300,000 200,000 300,000 200,000

SUB TOTAL - IV 1,050,000 2,000,000

JUMLAH TOTAL Rp 48,547,702 Rp 28,385,297

JUMLAH MATERIAL + JASA Rp 76,932,999

KEUNTUNGAN & RESIKO 10% Rp 7,693,300

RENCANA ANGGARAN BIAYA PROJECT PERTASHOP
WILAYAH JAWA TIMUR
JUMLAH Rp 84,626,299

DIBULATKAN Rp 84,626,300

TERBILANG : ( DELAPAN PULUH EMPAT JUTA ENAM RATUS DUA PULUH ENAM RIBU TIGA RATUS RUPIAH)