PT.

PERINTIS PROTEKSI SEJAHTERA

Date : 7 April 2021

Rev :0
BASIC CALCULATION COMPOSITE WRAPPING SYSTEM FOR AREA JETTY PILE
SURFACE AREA FOR COMPOSITE WRAPPING
PT. WIJAYA KARYA

NOTES AND FORMULAS :

D = Diameter of pile to be protected
L = Length of pile to be protected
Nos = Number of piles to be protected
SA = Surface area of pile to be protected = 3.14 x D x L

SAtotal = Total surface area of pile to be protected = SA x Nos

CALCULATION
D L Nos SA SAtotal
No Location
(M) (M) (pcs) ( M2) ( M2)

1 Steel 1.000 0.50 30 1.57 47.10

Total 30 47.10

file:///conversion/tmp/activity_task_scratch/746303579.xlsx
Date : 10 Jan 2022

Date : 19 Jan 2022

Date : 8 April 2022

Om yg ini orgnya mau PO.. nanti boleh izin direvisi surat jadi ppn 11% & schedule yaa om

Date : 13 Juni 2022

 PT. PERINTIS PROTEKSI SEJAHTERA

Date : 8 April 2022

Rev :4
BASIC CALCULATION COMPOSITE WRAPPING SYSTEM FOR AREA JETTY PILE
SURFACE AREA FOR COMPOSITE WRAPPING
PT YOGMA WIJAYA KUSUMA

NOTES AND FORMULAS :

D = Diameter of pile to be protected
L = Length of pile to be protected
Nos = Number of piles to be protected
SA = Surface area of pile to be protected = 3.14 x D x L

SAtotal = Total surface area of pile to be protected = SA x Nos

CALCULATION
D L Nos SA SAtotal
No Location
(M) (M) (pcs) (M )
2
( M2)

A STEEL PILE PIPE (SPP) 0.8 4.4 22 11.0528 244

Total 22 244.00

file:///conversion/tmp/activity_task_scratch/746303579.xlsx
 PT PERINTIS PROTEKSI SEJAHTERA

COMPOSITE WRAPPING SYSTEM FOR JETTY PILE

PROJECT NAME : JETTY AT TUKS
CLIENT : PT. YOGMA WIJAYA KUSUMA
CONTACT : Bapak Arif - Email: arif@yogma-wijaya.com
BREAK DOWN PRICE

Date : 8 April 2022

Rev. :4

A. MATERIAL COMPOSITE WRAPPING FOR JETTY PILE

No Description Qty Unit Price Total Price

(Rp) (Rp)

1 Material FRP System 244 m2 900,000 219,600,000

- STEEL PILE PIPE (SPP)
Thickness : 2000 micron
Consist of :
A COMPOSITE WRAP SYSTEM COMPONENT FOR ABOVE WATER AREA:
Surface Preparation - SSPC SP2/3
1 TAM 355 WS - Surface Tolerance Epoxy
2 TAM G381 HPWC (TAM 010 + TAM 397)
3 TAM 396 Tideguard
B COMPOSITE WRAP SYSTEM COMPONENT FOR UNDER WATER AREA:
Surface Preparation - SSPC SP2/3
1 TAM G381 HPWC (TAM 010 + TAM 397)
2 TAM 399 Underwater Finish
Brand : TAM
Country of Origin : Indonesia

A. SUB TOTAL PRICE 244 m2 219,600,000

B. INSTALLATION SERVICES

No Description Qty Unit Price Total Price

(Rp) (Rp)

1 Transportasi Material to site (Tarahan, Lampung) 1 Ls 5,000,000 5,000,000

2 Mob & demob personnel & equipment to site 1 Ls 7,500,000 7,500,000

3 Accomodation & Transportation at site 1 Ls 7,500,000 7,500,000

4 Installation for Composite Wrapping

- STEEL PILE PIPE (SPP) 22 Pile 3,000,000 66,000,000
NOTE :
- Surface Preparation by Jet Water
- For Aplicatiion underwater Work using: Air Compressor & Bamboo / Mini Poonton
Exclude:
- Safety, Health, & Work Permit
- Steel Support Cutting (if any)
- Installation do not using Scafolding, if needed, scafolding material & installation by others

5 Report & Documentation 1 Ls 1,000,000 1,000,000

B. SUB TOTAL PRICE 87,000,000

(A+B) TOTAL PRICE 306,600,000

VAT 11% 33,726,000
GRAND TOTAL (INCLUDING 11 VAT%) 340,326,000

file:///conversion/tmp/activity_task_scratch/746303579.xlsx
 PT PERINTIS PROTEKSI SEJAHTERA

COMPOSITE WRAPPING SYSTEM FOR JETTY PILE

PROJECT NAME : JETTY AT TUKS
CLIENT : PT. YOGMA WIJAYA KUSUMA
CONTACT : Bapak Arif - Email: arif@yogma-wijaya.com
BREAK DOWN PRICE

Date : 8 April 2022

Rev. :4

GRAND TOTAL

No Description Total Price

(Rp)

A MATERIAL COMPOSITE WRAPPING FOR JETTY PILE 219,600,000

B INSTALLATION SERVICES 87,000,000

(A+B) TOTAL PRICE 306,600,000

VAT 11% 33,726,000
GRAND TOTAL (INCLUDING 11 VAT%) 340,326,000

Note:
1 Scope of Work : Supply Material & Installation
2 Delivery Term : Franco Site (Lampung)
3 Delivery Time : 1 - 2 Weeks after PO & Approval

file:///conversion/tmp/activity_task_scratch/746303579.xlsx
 PT. PERINTIS PROTEKSI SEJAHTERA

BREAKDOWN PRICE MATERIAL & SERVICES

3 LAYERS COMPOSITE WRAPPING SYSTEM
SURFACE AREA FOR COMPOSITE WRAPPING
PT. WIJAYA KARYA

Date : 18 June 2020

Rev. : 0

B. MATERIAL & INSTALASI COMPOSITE WRAPPING FOR 10 YEARS

Unit Price Total Price
No Description Qty
Rp Rp
1 Material 3 LCW System - FOR 10 YEARS 25.12 m2 700,000 17,584,000
Thickness : 2000 micron
Terdiri dari :
TAM 3 LAYERS COMPOSITE WRAP SYSTEM COMPONENT FOR ABOVE WATER:
1. TAM 019 "Kill Rust" Adhesive Paste Epoxy
2. TAM G 381 HPCW High Performance Composite Wrap
3. TAM 396 Tideguard
TAM 3 LAYERS COMPOSITE WRAP SYSTEM COMPONENT FOR UNDER WATER:
1. TAM 399 CU Primer Underwater Epoxy
2. TAM G 381 HPCW High Performance Composite Wrap
3. TAM 399 CU Finish Underwater Epoxy
Brand : TAM (Indonesia)

2. Biaya Instalasi

a Transportasi Material to site 1 lot 10,000,000 10,000,000

b Mob & demob personnel & equipment to site 1 lot 10,000,000 10,000,000

c Accomodation & Transportation at site 1 lot 12,500,000 12,500,000

d Biaya Instalasi Composite Wrapping 20 pile 650,000 13,000,000

(Peralatan: Compressor selam & Rakit)

GRAND TOTAL PRICE (EXC PPN 10%) 63,084,000

Note:
1 Jika instalasi diharuskan menggunakan scafolding maka harus disediakan oleh main contractor

file:///conversion/tmp/activity_task_scratch/746303579.xlsx