PROJECT :

CLIENT : PT. TANJUNG ENIM LESTARI

ITEM CODE :

Unit Rate Total Amount

No Description Duration Quantity Remarks
RP RP

I. Material
1 Pipe seamless sch40 A53 Gr.B type S DN.100 length 6M 21 lght 1,835,400 38,543,400
2 PIPE,SEAMLESS,DIA=3IN,LG=6000MM,SCH40,MATL CS A53 Gr 15 lght 1,288,200 19,323,000
3 Pipe seamless sch40 A53 Gr.B type S DN.50 length 6M 7 lght 621,300 4,349,100
4 Pipe seamless sch40 A53 Gr.B type S DN.25 length 6M 9 lght 288,800 2,599,200
5 Elbow 90deg seamless sch40 A234 DN.100 20 EA 254,790 5,095,800
6 Elbow 90deg seamless sch40 A234 DN.80 10 EA 125,400 1,254,000
7 ELBOW,PIPE FITTING,BUTT-WELD,90 DEG,DIA= DN50,SCH40, 40 EA 53,200 2,128,000
8 Elbow 90deg seamless sch40 A234 DN.25, shocked weld 60 EA 34,200 2,052,000
9 Tee, reducer seamless sch40 A234 DN.150x100 1 EA 735,680 735,680
10 TEE,PIPE FITTING,REDUCER,BUTT-WELD,DIA1=DN150,DIA2= 1 EA 907,440 907,440
11 Tee, reducer seamless sch40 A234 DN.100x50 10 EA 340,480 3,404,800
12 TEE,PIPE FITTING,REDUCER,BUTT-WELD,DIA1=DN80,DIA2=D 10 EA 221,160 2,211,600
13 Tee, reducer seamless sch40 A234 DN.100x25 10 EA 344,280 3,442,800
14 Tee, equal seamless sch40 A234 DN.100x100 2 EA 400,520 801,040
15 REDUCER,PIPE FITTING,CONCENTRIC,BUTT WELD,DIA1=6IN,D 1 EA 907,440 907,440
16 REDUCER,PIPE FITTING,CONCENTRIC,BUTT WELD,DIA1=3IN,D 1 EA 102,600 102,600
17 VALVE, LANDING,HYDRANT: SIZE 2IN, MATL BODY BRONZE,M 20 EA 580,000 11,600,000
18 VALVE,BALL,CONN THREADED END,SIZE 1IN,1000LBS WOG,BO 20 EA 290,000 5,800,000
19 COOPLER,THREADED,SIZE 2IN,CARBON STEEL 20 EA 95,000 1,900,000
20 NIPPLE, THREADED,SIZE 2IN,CARBON STEEL 20 EA 80,000 1,600,000
21 NIPPLE, THREADED,SIZE 1IN,CARBON STEEL 80 EA 35,000 2,800,000
22 HOSE,FIRE,REEL,SWING MANUAL,DIA 1IN,LENGTH 30M,PRESS 10 ROLL 2,550,000 25,500,000
23 HOSE,FIRE,DIA=1 1/2IN,LG=1 ROLL@20M,TYPE FIRE BREAK,C/W 5 roll 1,500,000 7,500,000
24 COUPLINGBOX
HYDRANT STORZ 65,ZR,MATLA1,SIZE
INDOOR,TYPE RUBBER 52CM (L) X 15CM (W) X 66CM 5 box 1,620,000 8,100,000
25 (H),MATL CS 1.2MM,C/W
Welding neck LOCK
flange xxxLBS HOLDER
A105 DN.100 6 EA 540,000 3,240,000
26 Gasket HTC-9850 EPDM 1,5MM thhick DN.100 4 EA 45,000 180,000
27 BOLT AND NUT,HEXAGONAL HEAD,FULL THREADED,DIA=M16, 12 EA 45,000 540,000
28 Hex bolt M20x80 A307 Gr.B c/w; nut and washer 12 EA 68,000 816,000
29 Bend rods cs galvanized DN.100x12 dia (U-Bolt) 42 EA 144,000 6,048,000
30 Bend rods cs galvanized DN.80x12 dia (U-Bolt) 30 EA 108,000 3,240,000
31 Bend rods cs galvanized DN.50x10 dia (U-Bolt) 20 EA 72,000 1,440,000
32 Bend rods cs galvanized DN.25x8 dia (U-Bolt) 40 EA 36,000 1,440,000
33 CHANNEL,UNP,WD=125MM,H=65MM,THK1= 6MM,THK2=8MM,LG= 9 EA 1,206,000 10,854,000
34 6000MM,MATL CS SS400
ANGLE,EQUAL,H=75MM,WD=75MM,THK=8MM,LG=6000MM,M ATL 9 lght 812,700 7,314,300
SS400
VALVE,GATE,SIZE DN100,FLANGE END,SIZE DN100,CLASS150 LBS,BODY A-
35 126 CLASS B,DISC MATL CAST IRON,SEAT MSTL BRONZE,STEAM MATL 1 EA 4,800,000 4,800,000
BRONZE,HANDWHEEL
Sub Total Rp192,570,200
II. Man Power
Steel Works
Replace , Pabricated , Erection and Installation
1 Supervisor 1 ls 1 Prs 12,000,000 Rp12,000,000
2 Foreman 22 day 2 Prs 580,000 25,520,000
3 Fitter 22 day 16 Prs 460,000 161,920,000
4 Welder 22 day 4 Prs 500,000 44,000,000
5 Painters 8 day 1 Prs 420,000 3,360,000
6 Sandblaster 8 day 1 Prs 420,000 3,360,000
7 Tool Room 22 day 1 Prs 400,000 8,800,000
8 Sefety 22 day 1 Prs 460,000 10,120,000
9 Elektrician 22 day 1 Prs 480,000 10,560,000
10 Scaffolder 22 day 2 Prs 480,000 21,120,000
11 Rigger 22 day 2 Prs 480,000 21,120,000
12 Driver 22 day 1 Prs 380,000 8,360,000
13 Helper 22 day 1 Prs 200,000 4,400,000
III. Protective Personal Equipment 34 Prs Sub Total II 334,640,000
1 Safety Helmet 34 ea 65,000 2,210,000
2 Safety Glass 34 ea 50,000 1,700,000
3 Safety Belt 22 24 ea 8,000 4,224,000
4 Hand Glove SMAW 8 fair 65,000 520,000
5 Hand Glove Argon 8 Fair 45,000 360,000
6 Hand Glove Fitter 16 fair 45,000 720,000
7 Hand Glove Catoon 4 lusin 65,000 260,000
8 Welding Eye Glass ( Black ) 8 ea 10,000 80,000
9 Welding Eye Glass ( Putih ) 26 ea 4,000 104,000
10 Cup Welding ( Face Shield ) 4 ea 120,000 480,000
11 Ear Plug 37 ea 55,000 2,035,000
12 Apar 2 Units 700,000 1,400,000
13 P3K 1 Lot 700,000 700,000
 Sub Total III 14,793,000
IV. Equipment & Supporting Tools
1 Welding Machine 380 A + Cable + Accessories 22 day 4 Unit 75,000 6,600,000
2 Schafolding 1 ls 15,000,000 15,000,000
3 Cable Power Elektrik @25m 22 day 8 Roll 37,500 6,600,000
4 Grinding 7" 22 day 1 Pcs 49,000 1,078,000
5 Grinding 4" 22 day 1 Pcs 24,000 528,000
6 Stang Argon 22 day 4 unit 47,000 4,136,000
7 Cutting Touch 22 day 2 unit 47,000 2,068,000
8 Chain Block 1 ton 22 day 8 Pcs 39,000 6,864,000
9 Wibbing Sling 1 ton 22 day 16 Pcs 14,000 4,928,000
10 Drilling Impact 22 day 1 pcs 24,000 528,000
11 Combination Spanner, Slogging, Adjustable Wrench 1 ls 500,000 500,000
12 Level air, siku, Meteran 1 ls 400,000 400,000
13 Selang Air dia 1" 1 ls 2,500,000 2,500,000
14 Blanket 4 ls 1,800,000 7,200,000
15 Lampu sorot 16 day 4 unit 15,000 960,000
Sub Total IV 59,890,000
V. Consumable
1 Cutting Wheel 4"x 3 30 Pcs 25,000 750,000
2 Grinding Wheel 4"x 3 60 Pcs 25,000 1,500,000
3 Cutting Wheel 7"x 3 180 Pcs 50,000 9,000,000
4 Grinding Wheel 4"x 3 40 Pcs 50,000 2,000,000
5 Elektrode LB 52 dia 3.2mm 180 kg 43,200 7,776,000
6 Oksigen 12 Btl 230,000 2,760,000
7 LPG 50 kg 3 btl 1,200,000 3,600,000
8 Argon Gas 15 btl 380,000 5,700,000
9 Tgs 50 3 box 1,700,000 5,100,000
10 Majun 1 lot 200,000 200,000
11 Sikat Kawat 15 bh 25,000 375,000
12 Cup Brushing 4" C.S 10 bh 35,000 350,000
13 Tali tambang Manila dia 8mm 20 m 18,000 360,000
14 Pasir Sandblas 2,130 kg 3,000 6,390,000
15 Day Panetrane 1 ls 7,000,000 7,000,000
16 Paint Ex Jotun 73 Liter 120,000 8,760,000
17 Thinner no 17 18 Liter 85,000 1,551,250
Sub Total V 61,621,000
VI. Mob Demob and Accomodation
1 mob demob material and tool 1 ls 9,000,000 9,000,000
2 Housing 1 ls 7,000,000 7,000,000
3 Meal
Via Palembang 22 day 23 Prs 55,000 27,830,000
Ex Local 22 day 10 Prs 25,000 5,500,000
4 Transportasi 1 ls 5,750,000 5,750,000
Sub Total VI 55,080,000
VII. Keamanan
1 Security 1 lot 5,000,000 5,000,000
Sub Total VII 5,000,000
GRAND TOTAL 723,594,200
ROUNDED 724,000,000 EXCLUDE VAT 10%