Progress Works Pipe Hydrant

PROJECT : PIPE HYDRANT

CLIENT : PT. TANJUNG ENIM LESTARI

Duration
No Description Quantity Unit Rate Total Amount Remarks
( Day )
I. Material
1 Pipe 8', 6' 3,000 m 567,000 1,701,000,000
2 Fitting, Support Pipe, U - Bolt, etc 1 Lot 187,110,000 187,110,000
3 Relief Valve 6" 1 ea 85,000,000 85,000,000
4 Strainer 6" 2 ea 15,395,000 30,790,000
5 Pressure Switch 1 ea 4,500,000 4,500,000
6 Pressure Gauge 1 ea 1,500,000 1,500,000
Sub Total I 2,009,900,000
II. Man Power
1 Site Manager ( Mechanical Engineer ) 60 1 Prs 700,000 42,000,000 146,000,000
2 Piping Inspector 60 1 Prs 400,000 24,000,000
3 Piping Supervisor 60 1 Prs 400,000 24,000,000
4 Fitter 60 16 Prs 250,000 240,000,000
5 TIG Welder 60 6 Prs 350,000 126,000,000
6 Painter 60 2 Prs 250,000 30,000,000 30,000,000
7 Sandblaster 60 2 Prs 250,000 30,000,000 30,000,000
8 Rigger 60 2 Prs 250,000 30,000,000
9 Schafolder 60 2 Prs 250,000 30,000,000
10 Helper 60 10 Prs 180,000 108,000,000
11 Safetty Man 60 1 Prs 250,000 15,000,000
44 Sub Total II 699,000,000 639,000,000
III. Material Scaffolding
1 1 Lot 30,000,000 30,000,000
Sub Total III 30,000,000
IV. Tool / Safety Ordinary Tool / Consumable
A. Tool / Safety Ordinary Tool
1 Welding Machine 60 6 Unit 150,000 54,000,000
2 Grinding Machine 7" 60 4 Set 15,000 3,600,000
3 Grinding Machine 4" 60 8 Set 10,000 4,800,000
4 Hand Tool ( Hammer, Adjustable Wrench, 60 3 Set 10,000 1,800,000
Measurement )
5 Cutting Touch 4 Set 60 4 Set 20,000 4,800,000
6 Personal safety Equipment 60 43 Prs 150,000 6,450,000
7 Electrical Chord c/w Cable 60 3 set 30,000 5,400,000
8 Chain Block 3 Ton 60 3 set 30,000 5,400,000
9 Chain Block 5 Ton 60 2 set 50,000 6,000,000
10 Sling Bel 2 Ton 60 4 set 15,000 3,600,000
11 Sling Bel 3 Ton 60 4 set 20,000 4,800,000
12 Cable Power Welding Machine 60 3 set 20,000 3,600,000
13 MCB Panel 60 1 set 34,000 2,040,000 106,290,000
14 Exavator 60 1 Unit 1,200,000 72,000,000 72,000,000
B. Consumable 60
1 Elektrode LB 52 / 7018 60 750 kg 40,000 30,000,000
2 Grinding Disc 7" 60 250 ea 55,000 13,750,000
3 Grinding Disc 4" 60 400 ea 25,000 10,000,000
4 Welding Masker 60 10 ea 100,000 1,000,000
5 Oksigen 60 120 Btl 200,000 24,000,000
6 Acytelane 60 Btl 230,000 13,800,000
7 Cup Brush C.S 4" 60 20 ea 100,000 2,000,000
8 Majun 60 1 lot 200,000 200,000
9 Marker 60 10 Pack 180,000 1,800,000 96,550,000
7 Wripping + Mastic 502 m2 140,000 70,280,000 70,280,000
8 Painting Jotun + Sand Blasting @ 250 Micron 1,382 m2 200,000 276,400,000 408,000,000
9 Floor ( 0,8m X 0,15m x 800m ) 96 m3 3,500,000 336,000,000 336,000,000
10 White Glaas + Black Glass Welding Masker 60 50 ea 15,000 750,000 750,000
Sub Total IV 958,270,000
VI. NDT TEST
1 X Ray 300 Film 300,000 90,000,000
2 PT 4,800 Dia Inchi 8,000 38,400,000
3 Commisioning Works 1 lot 7,930,000 7,930,000
Sub Total VI 136,330,000
VIII. Transportation and Accommodation
1 Mob and demom 126,000 kg 900 113,400,000 2,123,300,000
2 Pemodokan + uang Makan 60 43 Prs 75,000 193,500,000 32,400,000
Sub Total VIII 306,900,000 4,140,400,000
IX Sosialisasi dan Keamanan 1 lot 40,000,000 40,000,000
Sub Total IX 40,000,000
GRAND TOTAL 4,180,400,000
ROUNDED EXCLUDE VAT 10%

Prepared By Aproved By

( Andhy Irawan ) 84,100,000 ( Hendriyanto )

168,200,000
 Rev 3

WBL TANK REPAIR SHEEL

PROJECT : TANK
CLIENT : PT. TANJUNG ENIM LESTARI
ITEM CODE :

Unit Rate Total

No Description Duration Quantity Remarks
IDR IDR
I. Material
1 Plate Kapal SS 400 size 6' x 20' x 5mm 58 sheet 8,760,000 508,080,000
2 Plate Kapal SS 400 size 6' x 20' x 8mm 24 sheet 14,000,000 336,000,000
3 WS SS 400 size 4' x 8' x 3mm 1 sheet 1,400,000 1,400,000
4 Plange Slip On ASTM A 105 C.S DN 600 Pn 10 2 pcs 6,650,000 13,300,000
5 Plange Slip On ASTM A 105 C.S DN 300 Pn 10 2 pcs 1,995,000 3,990,000
6 Semen Grouting 23 saz 125,000 2,880,000
7 Sandblas 5,650 kg 10,000 56,500,000
8 Paint ex Jotun Epoxy type Corrosion Resistance DFT 150 Micron 75 ea 240,000 18,000,000
9 Thinner No 17 26 liter 160,000 4,160,000
Total I. 944,310,000

II. Man Power

1. Workshop SSI 1 ls 106,160,000 106,160,000
- Roll and Beveling Plate
2. Site PT.TEL
2.1. Scaffolding 1 ls 152,380,000 152,380,000
- Install Scafolding and remove For Install Plange and Blind Plange
- Install Scafolding and Remove for painting out side wall tank
- Install Scafolding and Remove for repair Install Lining Inside Tank
2.2. Painting 1 ls 14,080,000 14,080,000
- Brush and Painting out side wall tank
2.3. Insulation 1 ls 13,680,000 13,680,000
- Remove Insulation tank From el 100.300 to 105.700
- Dismantle and Install cladding and rock woll on top roff
2.4. Sanblasting 1 ls 35,200,000 35,200,000
2.5 Repair Foundation 1 ls 7,020,000 7,020,000
2.6 Install Plange 1 ls 20,160,000 20,160,000
2.7. Install Lining Plate 1 ls 615,728,000 615,728,000
prs Total II. 964,408,000

III. Personel safety Equipment 1 ls 15,000,000 15,000,000

Total III. 15,000,000
IV. Equipment , Scaffolding and Supporting Tool and Consumable
1 Equipment , Tool, Scaffolding and Special tool 1 ls 93,925,000 93,925,000
2 Consumable 1 ls 64,695,000 64,695,000
Total IV. 158,620,000
V. Mob Demob and Accomodation
1. Mob and Demob 1 ls 25,000,000 25,000,000
2. Meal 30 day 53 prs 60,000 95,400,000
3. Transportasi Swab Test 2 pp 53 prs 200,000 21,200,000
4. Transportasi Ssi To tel 2 pp 53 prs 250,000 26,500,000
4. Housing 3 mesh 7,000,000 21,000,000
Total V. 189,100,000
VI. Sosialisasi dan Keamanan
1 Security dan sosialisasi 1 lot 20,000,000 20,000,000
Total VI. 20,000,000
VII. Medical
1 SWAB TEST 42 prs 900,000 37,800,000
Total VII. 37,800,000
GRAND TOTAL 2,329,238,000
ROUNDED 2,329,300,000

Page 2