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
 INSTALL DO MC PUMP INCLUDE SPOOL PIPE TITANIUM , MODIFICATION INLET FLANGE SMO AND PIPING
SUPPORT

PROJECT : PUMP AND PIPE TITANIUM

CLIENT : PT. TANJUNG ENIM LESTARI
ITEM CODE : 528999

Unit Rate Total

No Description Duration Quantity Remarks
IDR IDR

I Preparation
1 Temporary Welding Room 36 m2 300,000 10,800,000
2 Dormitory 1 unit 7,000,000 7,000,000
3 Meal + Drink Water 15 day 12 prs 60,000 11,700,000
4 Mob Demob ( Karyawan, Tool, consumable ) 1 lot 18,000,000 18,000,000
Sub Total 47,500,000

II Man Power
1 Fabricated Spool Pipe Titanium 1 lot 132,600,000 132,600,000
2 Karantina 1 lot 21,750,000 21,750,000
3 Dismantling existing MC Pump and Motor 1 lot 11,200,000 11,200,000
4 Install new Mc Pump and motor include Aligment job 1 lot 53,200,000 53,200,000
5 Dismantle Existing Titanium Pipe and Valve 1 lot 16,960,000 16,960,000
6 Install new Titanium Pipe and Valve 1 lot 15,680,000 15,680,000
7 Modify 254 SMO Inlet Nozzle pump at stand Pipe 1 lot 24,000,000 24,000,000
8 Fabrication and Install new Pipe Support 1 lot 8,400,000 8,400,000
9 Painting Pipe Support and Touch up minor defect 1 lot 1,400,000 1,400,000
prs Sub Total 285,190,000

III Personel safety Equipment 1 ls 7,129,750 7,129,750

Sub Total 7,129,750

IV Consumable
1 Elektrode ERTi - 1 AWS A5.16 dia 2.4mm 12 kg 2,242,000 26,904,000
2 Elektrode ER NiCrMo-3 AWS A5.14 dia 2.4mm 15 kg 1,350,000 20,250,000
3 Elektrode E 7018 dia 3.2mm 15 kg 32,000 480,000
4 Cutting Wheel Flexovite 7" 104 pcs 72,000 7,488,000
5 Grinding Wheel Flexovite 7" 50 pcs 72,000 3,600,000
6 Cutting Wheel Flexovite 4" 50 pcs 36,000 1,800,000
7 Grinding Wheel Flexovite 4" 70 pcs 36,000 2,520,000
8 Busa Tebal UK 200 x 90 x 20 cm 2 pcs 2,150,000 4,300,000
9 Aceton Murni 25 liter 65,000 1,625,000
10 Rotary tungsten Carbite 8 set 320,000 2,560,000
11 Majun Putih 50 kg 18,000 900,000
12 Gas lens nozzle Tig Argon dia 2.4mm 5 pcs 285,000 1,425,000
13 Ceramic Gas lens No .12 Tig Argon 5 pcs 446,000 2,230,000
14 Tungsten Alumunium ( Jarum Argon warna hijau ) 1 set 350,000 350,000
15 Collet Tig WP 26 dia 2.4mm 12 pcs 32,000 384,000
16 Welding Glove Argon Leopard 5 pcs 185,000 925,000
17 Fitter hand Glove 9 pcs 125,000 1,125,000
18 Hand Glove Catoon Bintik 3 lusin 96,000 288,000
19 Welding Mask 2 pcs 220,000 440,000
20 Masker 3M tipe 8211 12 pcs 125,000 1,500,000
21 Cup Brush Stainless 4" 8 pcs 280,000 2,240,000
22 Oksigen 4 btl 180,000 720,000
23 LPG @ 50 kg 1 btl 1,200,000 1,200,000
24 Lakban Kertas 2" 25 ea 35,000 35,000
25 Face Shield Grinding 3 pcs 185,000 555,000
Sub Total 85,844,000

V Tool and Equipment Construction

Welding Otomatic Machine 380 A ( Inventer MMA DC 3 phase :
1
Completed Elektode Holder, TIG Torch, Regulator ) 200 jam 1 unit 55,000 11,000,000
2 grinding Machine 7" 15 day 2 unit 50,000 1,500,000
3 grinding Machine 4" 15 day 3 unit 22,000 990,000
4 Hammer 5 kg 15 day 5 ea 8,000 120,000
5 Hammer 3 kg 15 day 5 ea 8,000 120,000
6 Drilling Machine 15 day 2 unit 55,000 1,650,000
7 Tang Potong Tekiro 2 pcs 156,000 312,000
8 Combination Wrench set 1 lot 2,800,000 2,800,000
9 Mechanic tool set 1 lot 1,800,000 1,800,000
10 Chain Block 1 ton 15 day 3 units 15,000 675,000
11 Chain Block 2 ton 15 day 3 units 18,000 810,000
12 Chain Block 3 ton 15 day 1 units 22,000 330,000
13 level block 1 ton 15 day 3 units 15,000 675,000
14 Wibbing Sling 2 ton 15 day 4 units 7,000 420,000
15 Wibbing Sling 1 ton 15 day 5 units 7,000 525,000
16 Cutting Torch 15 day 1 set 125,000 1,875,000
17 Welding Cable 50 mtr 17,000 850,000
18 Cable Power 120 mtr 8,500 1,020,000
19 Pipe scaffolding , clamp , Asiba 1 lot 3,500,000 3,500,000
20 safetty tool 1 lot 1,500,000 1,500,000
Sub Total 32,472,000

VI Sosialisasi dan Keamanan

1 Security dan sosialisasi 1 lot 7,000,000 7,000,000
Sub Total 7,000,000

VII Medical
1 Swab Test 12 prs 925,000 11,100,000
Total VII. 11,100,000
GRAND TOTAL 476,235,750
ROUNDED 476,300,000

Page 2