BREAKDOWN SPK No.

Form

PEKERJAAN MANDOR No. : 01/VIII/P0110/SPK/

Tgl. : Mandor/Subkon : Bp Masruf

Rev./Tgl. : Site Manager :
No. SPK : Tanggal :

UNIT PRICE TOTAL PRICE

No. Detail of Works QTY UNIT QTY UNIT
Material Jasa Material Jasa

1 PEKERJAAN PERSIAPAN
1 MOBILISASI & DEMOBILISASI PERSONIL
a - INDIRECT / STAF
- Project Manager 1 Person 2,000,000 2,000,000
- Site Coordinator 1 Person 2,000,000 2,000,000
- Engineering 1 Person 2,000,000 2,000,000
- Admin 1 Person 2,000,000 2,000,000
- Safety Man 1 Person 2,000,000 2,000,000
- Supervisor 1 Person 2,000,000 2,000,000
- Foreman 1 Person 2,000,000 2,000,000

b - PRODUCTION TEAM
- Team Civil Work
- Tukang 1 Person 2,000,000 2,000,000
- Tukang 1 Person 2,000,000 2,000,000
- Helper/Kuli 1 Person 2,000,000 2,000,000
- Helper/Kuli 1 Person 2,000,000 2,000,000
- Helper/Kuli 1 Person 2,000,000 2,000,000
- Helper/Kuli 1 Person 2,000,000 2,000,000
- Helper/Kuli 1 Person 2,000,000 2,000,000
- Helper/Kuli 1 Person 2,000,000 2,000,000
- Helper/Kuli 1 Person 2,000,000 2,000,000
- Helper/Kuli 1 Person 2,000,000 2,000,000

c - PRODUCTION TEAM
- Team Piping
- Welder 1 Person 2,000,000 2,000,000
- Welder 1 Person 2,000,000 2,000,000
- Fitter 1 1 Person 2,000,000 2,000,000
- Fitter 2 1 Person 2,000,000 2,000,000
- Helper 1 Person 2,000,000 2,000,000
- Helper 1 Person 2,000,000 2,000,000

e - INDIRECT / NON STAF

- Logistik 1 Person 2,000,000 2,000,000
- Humas 1 Person 2,000,000 2,000,000
- Flagman 4 Person 2,000,000 8,000,000
2 MOBILISASI & DEMOBILISASI TOOLS & CONSUMABLE
f - Mobilisasi Tools,Equipment & Consumable 1 Ea 21,695,377 21,695,377
- Tools Team Pipe
- Tools Team Civil Work
3 WELDING HABITAT
g - Pembuatan Welding Habitat ( Onsite ) 2 Ea 10,000,000 20,000,000
4 Pekerjaan drain Pipa 10" dan Pipa 6" menggunakan bantuan drum (Kontraktor
mengadakan Drum). Drain dilakukan menggunakan bantuan pompa PMK Vertikal
eksisting. Minyak di dalam pipa didorong air menggunakan pompa vertikal menuju
tangki timbun FT Sanggaran. Sisa minyak ditampung di drum dan sisa air yang
telah bersih dibuang.

h - Pompa PMK 1 Ea 40,000,000 40,000,000

- Drum 1 Ea 20,000,000 20,000,000

TOTAL PERSIAPAN 159,695,377

2 TOOLS & CONSUMABLE
- Mesin Las Miller 500 / 600 Amp 3 Unit 6,000,000
- Cable Las SMAW 30 Meter 100,000
- Stang Argon 4 Unit 450,000
- Regulator Argon 3 Unit 550,000
- Regulator Oxygen 2 Unit 300,000
- Regulator LPG 1 Unit 250,000
- Selang Argon 15 Meter 60 Meter 45,000
- Selang Oxygen / LPG 15 Meter 25,000
- Klem Selang 30 Pcs 3,000
- Stang Las SMAW 2 Unit 300,000
- Sarung Tangan Las 6 Pasang 75,000
- Sarung tangan kain 24 Lusin 60,000
- Welding Connector 10 Pcs 20,000
- Scun Cable 70 20 Ea 10,000
- Mesin Las Inverter Lengkap 200 Amp 2 Unit 4,000,000
- Chain Block 1 Ton 2 Unit 1,200,000
- Webing Sling Kap.3 Ton 2 Unit 250,000
- Webing Sling Kap.2 Ton 2 Unit 200,000
- Webing Sling Kap.1 Ton 2 Unit 200,000
- Segel 1/2 Inch 6 Ea 130,000
- Lever Block 1 ton 1 Ea 1,200,000
- Mesin Gerinda Tangan 5" 4 Unit 1,200,000
- Batu Gerinda Cutting 5" 100 Pcs 5,000
- Batu Gerinda Poles 5" 100 Pcs 6,000
- Wire Brush ( Kepang ) 5" 10 Pcs 135,000
- Gas LPG 50Kg 1 Tbg 1,000,000
- Gas Oxvygen 2 Tbg 120,000
- Gas Argon 2 Tbg 250,000
 - Jarum Las Argon 4 Pack 170,000
- Keramik Argon 6 10 Pcs 7,000
- Keramik Argon 7 10 Pcs 7,000
- Keramik Argon 8 10 Pcs 7,000
- Olet 10 Ea 20,000
- Kawat Las Argon 2.6mm Bohler 1 Ea 35,000
- Kawat Las SMAW 3.2mm 7018 Bohler 1 Ea 25,000
- Welding Habitat 2 Ea 5,000,000
- Klem Pipa 6" 1 Unit 6,000,000
- Klem Pipa 10" 1 Unit 6,000,000
- Cutting Torch Strong 25 1 Unit 450,000
- Nozle Cutting No 1 3 Pcs 70,000
- Nozle Cutting No 2 3 Pcs 70,000
- Kabel Power 2.5mm 25 Meter = 4 100 Meter 30,000
- Welding Mask 4 Pcs 450,000
- Fice Shield Helm 4 Pcs 100,000
- Kaca Las Hitam No 10 50 Pcs 5,000
- Kaca Las Putih 50 Pcs 3,000
- Legran 6 Pcs 120,000
- Legran Tee 3 Pcs 125,000
- TMC Optional 1 Unit 7,000,000
- Genset 60 Kva 2 Unit 10,000,000

TOTAL CONSUMABLE 0
3 MESS
1 MESS 2 LS 7,000,000
2 ENGGINEERING WORK 1 LS 10,000,000
0
4 CIVIL WORK DAN FABRIKASI ERECTION PEKERJAAN PIPE SLIPER
PART 1
Pekerjaan Pengadaan Pipe Support Bentuk ꓕ uk. Kepala (1.75 x 0.25 x 1.45) &44
Kaki (1.75set
x 0.8 x 0.25) m3
include Support H-Beam bentuk Goal Post ukuran 1.75 x 0.4 m'.
Ketinggian total (beton+profil) adalah 1.6 m di atas tanah

a. Galian tanah sedalam 0.5 m 24.64 m3 85,000 2,094,400

b. Pondasi Cerucuk Bambu 10-12 cm panjang 3 meter, 15 titik per support 660 btg 25,000.00 15,000 16,500,000.00 9,900,000
c. Beton cor mutu setara K-300 43.3125 m3 1,350,000.00 190,000 58,471,875.00 8,229,375
d. Pembesia 62 kg/m3 2685.375 kg 215 Btg 10,500.00 2,500 28,196,437.50 6,713,438
e. Bekisting 311.3 m2 135,000.00 45,000 42,025,500.00 14,008,500
f. Profil H-Beam 125x125x6.5x9 mm 837.76 kg 3 Btg 19,500.00 4,500 16,336,320.00 3,769,920
Tinggi
g. Profil40H-Beam
cm incl.125x125x6.5x9
Jasa pengelasan mmke
baseplate1750(2 set)
1832.6 kg 6 Btg 19,500.00 4,500 35,735,700.00 8,246,700
Panjang cmincl.
h. Base Plate 25x25 incl.Coating 200
cmJasa
t: 10 mm (2 set per profil) incl. Coating 200 micron
micron
pengelasan ke baseplate incl. Coating
863.5 kg 1 Lbr 19,500.00 4,500 16,838,250.00 3,885,750
i. Anchor
200 micron Bolt M16-200 (4 pcs per baseplate, total 8 pcs per pipe rack) 352 pcs 28,500.00 9,000 10,032,000.00 3,168,000
j. U-Bolt untuk pipa API 5L Gr. B dia. 10" bahan Carbon Steel, PTFE Coate 88 pcs 52,000.00 9,000 4,576,000.00 792,000
- PTFE Pipe Slide (strip plate PTFE coated), t: min. 8 mm L: for pipe API
5L Gr. B dia. 10" sch. 40

k. U-Bolt untuk pipa API 5L Gr. B dia. 6" bahan Carbon Steel, PTFE Coate 44 pcs 45,000.00 9,000 1,980,000.00 396,000
- PTFE Pipe Slide (strip plate PTFE coated), t: min. 8 mm L: for pipe API
5L Gr. B dia. 6" sch. 40

Pekerjaan Peninggian Pipe Support Bentuk Goal Post uk. 1.75 x 0.4 m' 179 set
a. Profil H-Beam 125x125x6.5x9 mm 3408.16 kg 12 Btg 19,500.00 4,500 66,459,120.00 15,336,720
Tinggi
b. Profil40H-Beam
cm incl.125x125x6.5x9
Jasa pengelasan mmke 7455.35 kg 26 Btg 19,500.00 4,500 145,379,325.00 33,549,075
baseplate1750
Panjang (2 set)
cmincl.
incl.Coating 200 micron
c. Base Plate 25x25 cmJasa
t: 10pengelasan
mm (2 set per profil) incl. Coating 200 micron 3512.875 kg 4 Lbr 19,500.00 4,500 68,501,062.50 15,807,938
ke baseplate incl. Coating 200 micron
d. Anchor Bolt M16-200 (4 pcs per baseplate, total 8 pcs per pipe rack) 1432 pcs 28,500.00 9,000 40,812,000.00 12,888,000
e. U-Bolt untuk pipa API 5L Gr. B dia. 10" bahan Carbon Steel, PTFE Coated & 358 pcs 52,000.00 9,000 18,616,000.00 3,222,000
Pipe Slide
- PTFE Pipe Slide (strip plate PTFE coated), t: min. 8 mm L: for pipe API 5L Gr. B
dia. 10" sch. 40
f. U-Bolt untuk pipa API 5L Gr. B dia. 6" bahan Carbon Steel, PTFE Coated & Pipe 179 pcs 45,000.00 9,000 8,055,000.00 1,611,000
- PTFE Pipe Slide (strip plate PTFE coated), t: min. 8 mm L: for pipe API 5L Gr. B
dia. 6" sch. 40

578,514,590.00 143,618,815
PEKERJAAN MEKANIKAL
PEKERJAAN PIPELINE BARU
Pembongkaran Joint Pipa dia. 10" eksisting menggunakan Flame Cutting 72 joint 325,000 23,400,000
Mengangkut hasil bongkaran pipa dia. 10" ke area yang ditunjuk oleh Pertamina 432 m' 9,500 4,104,000
Pipa Baru
Handling, Stringing, dan Penyetelan 432 m' 130,000 56,160,000
Pipa dia. 10",Pipa
Pengelasan sudah termasuk
dengan Pipa sewa 72 joint 600,000 43,200,000
takal, pipe dolly,lassling
menggunakan belt dan
10"Crane 5
Pemasangan Fieldputar joint dia.
coating, 3LPE Heat Shrink Sleeves (HSS) for pipe 10" 72 joint 135,000 9,720,000
Ton handling equipment, set-up,
Include
Flange
operation and disassemble at erection
Pengelasan
site & includeSlip On Flange
cutting, SO and
beveling, #150 dia. 10" incl. Bonding 8 set 600,000 4,800,000
welding
Fitting
Handling & Aligning Elbow 90 LR dia. 10" 4 set 130,000 520,000
Pengelasan Elbow 90 LR dia. 10" (2 sisi las-lasan) 4 set 900,000 3,600,000
Handling & Aligning Tee Equal dia. 10" 1 set 150,000 150,000
Pengelasan Tee Equal dia. 10" (3 sisi las-lasan) 1 set 1,200,000 1,200,000
II. Lane 2 Pipa Premium/Pertamax dia. 10" Sch 40
Jasa
Pipa Eksisting
Pembongkaran Joint Pipa dia. 10" eksisting menggunakan Flame Cutting 72 joint 325,000 23,400,000
Mengangkut hasil bongkaran pipa dia. 10" ke area yang ditunjuk oleh Pertamina 432 m' 13,569 5,861,808
Pipa Baru
Handling, Stringing, dan Penyetelan 432 m' 130,000 56,160,000
Pipa dia. 10",Pipa
Pengelasan sudah termasuk
dengan Pipa sewa 72 joint 600,000 43,200,000
takal, pipe dolly,lassling
menggunakan belt dan
10"Crane 5
Pemasangan Fieldputar joint dia.
coating, 3LPE Heat Shrink Sleeves (HSS) for pipe 10" 72 joint 135,000 9,720,000
Ton handling equipment, set-up,
Include
Flange
operation and disassemble at erection
Pengelasan
site & includeSlip On Flange
cutting, SO and
beveling, #150 dia. 10" incl. Bonding 8 set 600,000 4,800,000
welding
Fitting
Handling & Aligning Elbow 90 LR dia. 10" 4 set 130,000 520,000
Pengelasan Elbow 90 LR dia. 10" (2 sisi las-lasan) 4 set 900,000 3,600,000
Handling & Aligning Tee Equal dia. 10" 1 set 150,000 150,000
Pengelasan Tee Equal dia. 10" (3 sisi las-lasan) 1 set 1,200,000 1,200,000
III. Lane 3 Pipa Solar dia. 6" Sch 40
Jasa
Pipa
Pembongkaran Joint Pipa dia. 6" eksisting menggunakan Flame Cutting 240 joint 216,000 51,840,000
Mengangkut hasil bongkaran pipa dia. 6" ke area yang ditunjuk oleh Pertamina 462 m' 9,500 4,389,000
Handling, Stringing, dan Penyetelan 1440 m' 84,780 122,083,200
Pipa dia. 6", Pipa
Pengelasan sudahdengan
termasukPipasewa 240 joint 300,000 72,000,000
takal, pipe dolly,lassling
menggunakan belt dan
6" Crane 5
Pemasangan Fieldputar joint dia.
coating,Include
3LPE Heat Shrink Sleeves (HSS) for pipe 6" 240 joint 80,000 19,200,000
Ton
handling equipment, set-up, operation
Flange
and disassemble at erection site &
Pengelasan
include Slipbeveling,
cutting, On Flange andSO #150 dia. 6" incl. Bonding
welding 4 set 360,000 1,440,000
Fitting
Handling & Aligning Elbow 90 LR dia. 6" 12 set 150,000 1,800,000
Pengelasan Elbow 90 LR dia. 6" (2 sisi las-lasan) 12 set 540,000 6,480,000
Handling & Aligning Tee Equal dia. 6" 1 set 150,000 150,000
Pengelasan Tee Equal dia. 6" (3 sisi las-lasan) 1 set 720,000 720,000

PEKERJAAN PIPELINE EKSISTING

I. Pengangkatan Pipeline Eksisting dan Mendudukkan di Pondasi
Baru / Eksisting yg Ditinggikan
Lifting, Handling, Penyetelan 2880 m' 180,000.00 518,400,000
dan Peletakan
Lifting, Handling,Pipa di atas
Penyetelan 1440 m' 110,000.00 158,400,000
support dia. 10",
dan Peletakan sudah
Pipa di atas
termasuk
support dia.sewa takal, pipe
6", sudah dolly,
termasuk
II. Coating
sling belt Pipeline
dan Crane
sewa takal, pipe dolly, Eksisting
5 Ton
sling belt
Surface
dan Preparation
Crane 5 Ton Wet Blasting Sa 2,5 untuk Pipa dia. 10" eksisting 2016 m2 30,000.00 60,480,000
Maintenance Painting Pipa 10" Eksternal eksisting
a. Primer : Epoxy Zinc Rich DFT 75 micron 2016 m2 6,000.00 12,096,000
b. Intermediate : High Solid Epoxy DFT 150 micron 2016 m2 6,000.00 12,096,000
c. Top Coat : Polyurethane UV Resistant 100 micron 2016 m2 6,000.00 12,096,000

1,349,136,008

TOTAL CIVIL WORK,PABRIKASI DAN ERECTION PEKERJAAN MEKANIKAL 1,652,450,200

DISCOUNT 5% 82,622,510
PEMBULATAN 1,560,000,000
BIAYA PENGONDISIAN LAPANGAN 10,000,000
PENAMBAHAN PEKERJAAN INCLUDE MATERIAL 578,514,590
GRAND TOTAL 2,128,514,590

Surabaya, 30 Agustus 2021

PT.PEMUDA PRIMA USAHA PT.RIDEN JAYA UTAMA

( ) ( MASRUF )
 PENAWARAN HARGA
Penggantian dan Peninggian Jalur Pipa Discharge dan Loading Benoa - Sanggaran

HARGA SATUAN JUMLAH HARGA

NO JENIS PEKERJAAN VOLUME
MATERIAL JASA MATERIAL JASA
I. PEKERJAAN PERSIAPAN & BONGKARAN
1 Mobilisasi/demobilisasi material, pekerja, peralatan kerja 1.00 ls 70,000,000.00 70,000,000.00
2 Pekerjaan pembersihan lapangan 1.00 ls 4,695,377.00 4,695,377.00
3 Sewa Welding Habitat 1.00 ls 20,000,000.00 20,000,000.00
4 Pekerjaan drain Pipa 10" dan Pipa 6" menggunakan bantuan drum (Kontraktor mengadakan Drum). Drain dilakukan menggunakan 1.00 ls 65,000,000.00 65,000,000.00
bantuan pompa PMK Vertikal eksisting. Minyak di dalam pipa didorong air menggunakan pompa vertikal menuju tangki timbun FT 159,695,377.00
II. PEKERJAAN SIPIL
1 Pekerjaan Pengadaan Pipe Support Bentuk ꓕ uk. Kepala (1.75 x 0.25 x 1.45) & Kaki (1.75 x 0.8 x 0.25) m3 44.00 set
include Support H-Beam bentuk Goal Post ukuran 1.75 x 0.4 m'. Ketinggian total (beton+profil) adalah 1.6 m di atas tanah
a. Galian tanah sedalam 0.5 m 24.64 m3 85,000.00 - 2,094,400.00
b. Pondasi Cerucuk Bambu 10-12 cm panjang 3 meter, 15 titik per support 660.00 btg 25,000.00 15,000.00 16,500,000.00 9,900,000.00
c. Beton cor mutu setara K-300 43.31 m3 1,350,000.00 190,000.00 58,471,875.00 8,229,375.00
d. Pembesian D13- 62 kg/m3 2,685.38 kg 10,500.00 2,500.00 28,196,437.50 6,713,437.50
e. Bekisting 311.30 m2 135,000.00 45,000.00 42,025,500.00 14,008,500.00
f. Profil H-Beam 125x125x6.5x9 mm Tinggi 40 cm incl. Jasa pengelasan ke baseplate (2 set) incl. Coating 200 micron 837.76 kg 19,500.00 4,500.00 16,336,320.00 3,769,920.00
g. Profil H-Beam 125x125x6.5x9 mm Panjang 1750 cm incl. Jasa pengelasan ke baseplate incl. Coating 200 micron 1,832.60 kg 19,500.00 4,500.00 35,735,700.00 8,246,700.00
h. Base Plate 25x25 cm t: 10 mm (2 set per profil) incl. Coating 200 micron 863.50 kg 19,500.00 4,500.00 16,838,250.00 3,885,750.00
i. Anchor Bolt M16-200 (4 pcs per baseplate, total 8 pcs per pipe rack) 352.00 pcs 28,500.00 9,000.00 10,032,000.00 3,168,000.00
j. U-Bolt untuk pipa API 5L Gr. B dia. 10" bahan Carbon Steel, PTFE Coated & Pipe Slide 88.00 pcs 52,000.00 9,000.00 4,576,000.00 792,000.00
- PTFE Pipe Slide (strip plate PTFE coated), t: min. 8 mm L: for pipe API 5L Gr. B dia. 10" sch. 40
k. U-Bolt untuk pipa API 5L Gr. B dia. 6" bahan Carbon Steel, PTFE Coated & Pipe Slide 44.00 pcs 45,000.00 9,000.00 1,980,000.00 396,000.00
- PTFE Pipe Slide (strip plate PTFE coated), t: min. 8 mm L: for pipe API 5L Gr. B dia. 6" sch. 40

2 Pekerjaan Peninggian Pipe Support Bentuk Goal Post uk. 1.75 x 0.4 m' 179.00 set
a. Profil H-Beam 125x125x6.5x9 mm Tinggi 40 cm incl. Jasa pengelasan ke baseplate (2 set) incl. Coating 200 micron 3,408.16 kg 19,500.00 4,500.00 66,459,120.00 15,336,720.00
b. Profil H-Beam 125x125x6.5x9 mm Panjang 1750 cm incl. Jasa pengelasan ke baseplate incl. Coating 200 micron 7,455.35 kg 19,500.00 4,500.00 145,379,325.00 33,549,075.00
c. Base Plate 25x25 cm t: 10 mm (2 set per profil) incl. Coating 200 micron 3,512.88 kg 19,500.00 4,500.00 68,501,062.50 15,807,937.50
d. Anchor Bolt M16-200 (4 pcs per baseplate, total 8 pcs per pipe rack) 1,432.00 pcs 28,500.00 9,000.00 40,812,000.00 12,888,000.00
e. U-Bolt untuk pipa API 5L Gr. B dia. 10" bahan Carbon Steel, PTFE Coated & Pipe Slide 358.00 pcs 52,000.00 9,000.00 18,616,000.00 3,222,000.00
- PTFE Pipe Slide (strip plate PTFE coated), t: min. 8 mm L: for pipe API 5L Gr. B dia. 10" sch. 40
f. U-Bolt untuk pipa API 5L Gr. B dia. 6" bahan Carbon Steel, PTFE Coated & Pipe Slide 179.00 pcs 45,000.00 9,000.00 8,055,000.00 1,611,000.00
- PTFE Pipe Slide (strip plate PTFE coated), t: min. 8 mm L: for pipe API 5L Gr. B dia. 6" sch. 40
578,514,590.00 143,618,815.00
III. PEKERJAAN MEKANIKAL
A PEKERJAAN PIPELINE BARU
I.Jasa
Pipa Eksisting
7 Pembongkaran Joint Pipa dia. 10" eksisting menggunakan Flame Cutting 72.00 joint 325,000.00 23,400,000.00
8 Mengangkut hasil bongkaran pipa dia. 10" ke area yang ditunjuk oleh Pertamina 432.00 m' 9,500.00 4,104,000.00
Pipa Baru
9 Handling, Stringing, dan Penyetelan Pipa dia. 10", sudah termasuk sewa takal, pipe dolly, sling belt dan Crane 5 Ton 432.00 m' 130,000.00 56,160,000.00
10 Pengelasan Pipa dengan Pipa menggunakan las putar dia. 10" Include handling equipment, set-up, operation and disassemble at 72.00 joint 600,000.00 43,200,000.00
11 Pemasangan Field joint coating, 3LPE Heat Shrink Sleeves (HSS) for pipe 10" 72.00 joint 135,000.00 9,720,000.00
Flange
12 Pengelasan Slip On Flange SO #150 dia. 10" incl. Bonding 8.00 set 600,000.00 4,800,000.00
Fitting
13 Handling & Aligning Elbow 90 LR dia. 10" 4.00 set 130,000.00 520,000.00
14 Pengelasan Elbow 90 LR dia. 10" (2 sisi las-lasan) 4.00 set 900,000.00 3,600,000.00
15 Handling & Aligning Tee Equal dia. 10" 1.00 set 150,000.00 150,000.00
16 Pengelasan Tee Equal dia. 10" (3 sisi las-lasan) 1.00 set 1,200,000.00 1,200,000.00

II. Lane 2 Pipa Premium/Pertamax dia. 10" Sch 40

Jasa
Pipa Eksisting
7 Pembongkaran Joint Pipa dia. 10" eksisting menggunakan Flame Cutting 72.00 joint 325,000.00 23,400,000.00
8 Mengangkut hasil bongkaran pipa dia. 10" ke area yang ditunjuk oleh Pertamina 432.00 m' 13,569.00 5,861,808.00
Pipa Baru
9 Handling, Stringing, dan Penyetelan Pipa dia. 10", sudah termasuk sewa takal, pipe dolly, sling belt dan Crane 5 Ton 432.00 m' 130,000.00 56,160,000.00
10 Pengelasan Pipa dengan Pipa menggunakan las putar dia. 10" Include handling equipment, set-up, operation and disassemble at 72.00 joint 600,000.00 43,200,000.00
11 Pemasangan Field joint coating, 3LPE Heat Shrink Sleeves (HSS) for pipe 10" 72.00 joint 135,000.00 9,720,000.00
Flange
12 Pengelasan Slip On Flange SO #150 dia. 10" incl. Bonding 8.00 set 600,000.00 4,800,000.00
Fitting
13 Handling & Aligning Elbow 90 LR dia. 10" 4.00 set 130,000.00 520,000.00
14 Pengelasan Elbow 90 LR dia. 10" (2 sisi las-lasan) 4.00 set 900,000.00 3,600,000.00
15 Handling & Aligning Tee Equal dia. 10" 1.00 set 150,000.00 150,000.00
16 Pengelasan Tee Equal dia. 10" (3 sisi las-lasan) 1.00 set 1,200,000.00 1,200,000.00

III. Lane 3 Pipa Solar dia. 6" Sch 40

Jasa
Pipa
7 Pembongkaran Joint Pipa dia. 6" eksisting menggunakan Flame Cutting 240.00 joint 216,000.00 51,840,000.00
8 Mengangkut hasil bongkaran pipa dia. 6" ke area yang ditunjuk oleh Pertamina 462.00 m' 9,500.00 4,389,000.00
9 Handling, Stringing, dan Penyetelan Pipa dia. 6", sudah termasuk sewa takal, pipe dolly, sling belt dan Crane 5 Ton 1,440.00 m' 84,780.00 122,083,200.00
10 Pengelasan Pipa dengan Pipa menggunakan las putar dia. 6" Include handling equipment, set-up, operation and disassemble at 240.00 joint 300,000.00 72,000,000.00
11 Pemasangan Field joint coating, 3LPE Heat Shrink Sleeves (HSS) for pipe 6" 240.00 joint 80,000.00 19,200,000.00
Flange
12 Pengelasan Slip On Flange SO #150 dia. 6" incl. Bonding 4.00 set 360,000.00 1,440,000.00
Fitting
13 Handling & Aligning Elbow 90 LR dia. 6" 12.00 set 150,000.00 1,800,000.00
14 Pengelasan Elbow 90 LR dia. 6" (2 sisi las-lasan) 12.00 set 540,000.00 6,480,000.00
15 Handling & Aligning Tee Equal dia. 6" 1.00 set 150,000.00 150,000.00
16 Pengelasan Tee Equal dia. 6" (3 sisi las-lasan) 1.00 set 720,000.00 720,000.00

B PEKERJAAN PIPELINE EKSISTING

I. Pengangkatan Pipeline Eksisting dan Mendudukkan di Pondasi Baru / Eksisting yg Ditinggikan
1 Lifting, Handling, Penyetelan dan Peletakan Pipa di atas support dia. 10", sudah termasuk sewa takal, pipe dolly, sling belt dan 2,880.00 m' 180,000.00 518,400,000.00
2 Lifting, Handling, Penyetelan dan Peletakan Pipa di atas support dia. 6", sudah termasuk sewa takal, pipe dolly, sling belt dan 1,440.00 m' 110,000.00 158,400,000.00

II. Coating Pipeline Eksisting

1 Surface Preparation Wet Blasting Sa 2,5 untuk Pipa dia. 10" eksisting 2,016.00 m2 30,000.00 60,480,000.00
2 Maintenance Painting Pipa 10" Eksternal eksisting
a. Primer : Epoxy Zinc Rich DFT 75 micron 2,016.00 m2 6,000.00 12,096,000.00
b. Intermediate : High Solid Epoxy DFT 150 micron 2,016.00 m2 6,000.00 12,096,000.00
c. Top Coat : Polyurethane UV Resistant 100 micron 2,016.00 m2 6,000.00 12,096,000.00
-
578,514,590.00 1,349,136,008.00
TOTAL 1,652,450,200.00
Note :
* Prices do not include 10% VAT
* Payment in advance 30% after the SPK is received and signed DISCOUNT 5% DAN 1,560,000,000.00
* Continued with progress PEMBULATAN
* Work schedule 150 working days
* Payment maximum 3 days after receipt of billing documents GRAND TOTAL 2,138,514,590.00
* Price Offer Prices can change at any time for steel materials
 WAKTU PELAKSANAAN PEKERJAAN ( 4 BULAN )
BOBOT
NO URAIAN PEKERJAAN JUMLAH HARGA (Rp) Oct-21 Nov-21 Dec-21 Jan-22
(%)
M1 M2 M3 M4 M5 M6 M7 M8 M9 M10 M11 M12 M13 M14 M15 M16
I PEKERJAAN PERSIAPAN & BONGKARAN
Mobilisasi/demobilisasi material, pekerja, peralatan kerja 70,000,000.00 3.14 1.57 1.57
Pekerjaan pembersihan lapangan 4,695,377.00 0.21 0.11 0.11
Sewa Welding Habitat 20,000,000.00 0.90 0.90
Pekerjaan drain Pipa 10" dan Pipa 6" menggunakan bantuan drum (Kontraktor mengadakan Drum). Drain dilakukan
menggunakan bantuan pompa PMK Vertikal eksisting. Minyak di dalam pipa didorong air menggunakan pompa vertikal 65,000,000.00 2.91 0.73 0.73 0.73 0.73 0.08
II menuju tangkiSIPIL
PEKERJAAN timbun FT Sanggaran. Sisa minyak ditampung di drum dan sisa air yang telah bersih dibuang.
a Pekerjaan Pengadaan Pipe Support Bentuk ꓕ uk. Kepala (1.75 x 0.25 x 1.45) & Kaki (1.75 x 0.8 x 0.25) m3
include Support H-Beam bentuk Goal Post ukuran 1.75 x 0.4 m'. Ketinggian total (beton+profil) adalah 1.6 m di atas tanah 291,896,165.00 13.08 2.62 2.62 2.62 2.62 2.62

b Pekerjaan Peninggian Pipe Support Bentuk Goal Post uk. 1.75 x 0.4 m' 430,237,240.00 19.28 2.75 2.75 2.75 2.75 2.75 2.75 2.75
III PEKERJAAN MEKANIKAL
I. Pekerjaan Pipeline Baru 146,854,000.00 6.58 1.65 1.65 1.65 1.65
II. Lane 2 Pipa Premium/Pertamax dia. 10" Sch 40 148,611,808.00 6.66 1.65 1.65 1.65 1.65
III. Lane 3 Pipa Solar dia. 6" Sch 40 280,102,200.00 12.56 1.79 1.79 1.79 1.79 1.79 1.79 1.79
IV PEKERJAAN PIPELINE EKSISTING
I. Pengangkatan Pipeline Eksisting dan Mendudukkan di Pondasi Baru / Eksisting yg Ditinggikan
Lifting, Handling, Penyetelan dan Peletakan Pipa di atas support dia. 10", sudah termasuk sewa takal,
pipe dolly, sling belt dan Crane 5 Ton 518,400,000.00 23.24 5.81 5.81 5.81 5.81
Lifting, Handling, Penyetelan dan Peletakan Pipa di atas support dia. 6", sudah termasuk sewa takal,
pipe dolly, sling belt dan Crane 5 Ton 158,400,000.00 7.10 . 1.78 1.78 1.78 1.78
II. Coating Pipeline Eksisting
Surface Preparation Wet Blasting Sa 2,5 untuk Pipa dia. 10" eksisting 60,480,000.00 2.71 1.36 1.36
Maintenance Painting Pipa 10" Eksternal eksisting
a. Primer : Epoxy Zinc Rich DFT 75 Micron 12,096,000.00 0.54 0.14 0.14 0.14 0.14
b. Intermediate : High Solid Epoxy DFT 150 Micron 12,096,000.00 0.54 0.14 0.14 0.14 0.14
c. Top Coat : Polyurethane UV Resistain 100 Micron 12,096,000.00 0.54 0.14 0.14 0.14 0.14
JUMLAH SETELAH DISCOUNT DAN PEMBULATAN 2,230,964,790.00 100%
RENCANA PROGRESS MINGGUAN ( % ) 1.67 8.67 8.78 8.78 8.15 7.42 4.40 5.13 9.25 9.25 7.60 7.60 3.57 3.57 4.30 1.86
TOTAL KOMULATIF PROGRESS RENCANA MINGGUAN 1.67 10.34 19.12 27.90 36.06 43.48 47.88 53.01 62.26 71.51 79.11 86.71 90.28 93.85 98.15 100.00
KETERANGAN
Pondasi Baru Pipe Sleeper : 44 Set
A
No Material Qty Unit Weight Harga Satuan
1 H Beam 125 x 125 x 6.5 x 9mm /
1750 + 40 + 40 44 Btg 2,675.20 18,000.00
2 Plate t 10mm 250 x 250 84 Lbr 546.00 18,000.00
3 Besi Beton D.10mm 220 Btg 115,000.00
4 Besi Beton D.8mm 66 Btg 75,000.00
5 Angkur Bolt M16 x 200 352 Pcs 15,000.00
6 U Bolt 10" 88 Pcs 40,000.00
7 U Bolt 6" 44 Pcs 35,000.00
8 Beton Cor K-300 43.3 m3 950,000.00
9 Cerucuk Bambu 3 Meter 616 Btg 12,000.00
TOTAL
10 Jasa Fabrikasi 3,221.20 Kg 2,300.00
11 Material Painting 1 Ls 5,000,000.00
TOTAL
SUB TOTAL
Peninggian Pipe Sleeper : 179 Set
B
No Material Qty Unit Weight Harga Satuan
1 H Beam 125 x 125 x 6.5 x 9mm /
1750 + 20 + 20 179 Btg 9,308.00 18,000.00
2 Plate t 10mm 250 x 250 358 Lbr 2,327.00 18,000.00
3 Besi Beton D.10mm 15 Btg 115,000.00
4 Besi Beton D.8mm 10 Btg 75,000.00
5 Angkur Bolt M16 x 200 1432 Pcs 15,000.00
6 U Bolt 10" 358 Pcs 40,000.00
7 U Bolt 6" 179 Pcs 35,000.00
8 Beton Cor K-300 5 m3 950,000.00
TOTAL
9 Jasa Fabrikasi 11,635.00 Kg 2,300.00
10 Material Painting 1 Lbr 5,000,000.00
TOTAL
SUB TOTAL

Sub Total A
Sub Total B
Grand Total
Total Harga Ket.

48,153,600.00
9,828,000.00
25,300,000.00
4,950,000.00
5,280,000.00
3,520,000.00
1,540,000.00
41,146,875.00
7,392,000.00
147,110,475.00
7,408,760.00
5,000,000.00
12,408,760.00
159,519,235.00

Total Harga Ket.

167,544,000.00
41,886,000.00
1,725,000.00
750,000.00
21,480,000.00
14,320,000.00
6,265,000.00
4,750,000.00
258,720,000.00
26,760,500.00
5,000,000.00
31,760,500.00
290,480,500.00

159,519,235.00
290,480,500.00
449,999,735.00
Staff
No Description Qty Unit Rite Durasi Unit Total
1 Project Manager 1 Person 12,000,000.00 5 Bulan 60,000,000.00
2 Site Manager 1 Person 10,000,000.00 5 Bulan 50,000,000.00
3 Admin 1 Person 3,500,000.00 5 Bulan 17,500,000.00
4 Supervisor Civil Work 1 Person 7,500,000.00 5 Bulan 37,500,000.00
5 Safetyman 1 Person 3,500,000.00 5 Bulan 17,500,000.00
6 Logistik 1 Person 5,000,000.00 5 Bulan 25,000,000.00
207,500,000.00
Direct Man Power Civil Work
1 Foreman 1 Person 3,900,000.00 3 Bulan 11,700,000.00
2 Tukang 1 Person 3,900,000.00 3 Bulan 11,700,000.00
3 Tukang 1 Person 3,900,000.00 3 Bulan 11,700,000.00
4 Kuli 1 Person 2,860,000.00 3 Bulan 8,580,000.00
5 Kuli 1 Person 2,860,000.00 3 Bulan 8,580,000.00
6 Kuli 1 Person 2,860,000.00 3 Bulan 8,580,000.00
7 Kuli 1 Person 2,860,000.00 3 Bulan 8,580,000.00
8 Kuli 1 Person 2,860,000.00 3 Bulan 8,580,000.00
9 Kuli 1 Person 2,860,000.00 3 Bulan 8,580,000.00
10 Kuli 1 Person 2,860,000.00 3 Bulan 8,580,000.00
11 Kuli 1 Person 2,860,000.00 3 Bulan 8,580,000.00
12 Kuli 1 Person 2,860,000.00 3 Bulan 8,580,000.00
13 Kuli 1 Person 2,860,000.00 3 Bulan 8,580,000.00
14 Kuli 1 Person 2,860,000.00 3 Bulan 8,580,000.00
15 Kuli 1 Person 2,860,000.00 3 Bulan 8,580,000.00
16 Kuli 1 Person 2,860,000.00 3 Bulan 8,580,000.00
146,640,000.00
Direct Man Power Mechanical Work
1 Supervisor 1 Person 9,500,000.00 2 Bulan 19,000,000.00
2 Foreman 1 Person 8,000,000.00 2 Bulan 16,000,000.00
3 Fitter 1 1 Person 9,100,000.00 2 Bulan 18,200,000.00
4 Fitter 2 1 Person 9,100,000.00 2 Bulan 18,200,000.00
5 Welder 1 Person 11,050,000.00 2 Bulan 22,100,000.00
6 Welder 1 Person 11,050,000.00 2 Bulan 22,100,000.00
7 Grinder 1 Person 3,120,000.00 2 Bulan 6,240,000.00
8 Grinder 1 Person 3,120,000.00 2 Bulan 6,240,000.00
9 Helper 1 Person 3,120,000.00 2 Bulan 6,240,000.00
10 Helper 1 Person 3,120,000.00 2 Bulan 6,240,000.00
11 Flagman 1 Person 2,860,000.00 2 Bulan 5,720,000.00
12 Flagman 1 Person 2,860,000.00 2 Bulan 5,720,000.00
152,000,000.00

Staff 207,500,000.00
Direct Man Power Civil Work 146,640,000.00
Direct Man Power Mechanical Work 152,000,000.00
506,140,000.00
Persiapan
No Description Qty Unit Harga Satuan Total Harga Ket.
1 Mess 5 Unit 3,000,000.00 15,000,000.00
2 Mobil Operasional Pick Up 5 Unit 5,000,000.00 25,000,000.00
3 Mobil Operasional 5 Unit 5,000,000.00 25,000,000.00
4 Catering 1 Ls 78,750,000.00 78,750,000.00
5 Operasional 5 Ls 10,000,000.00 50,000,000.00
6 ATK 1 Ls 5,000,000.00 5,000,000.00
198,750,000.00
Tools Civil Work
1 Cangkul 8 Unit 60,000.00 480,000.00
2 Sekop 8 Unit 110,000.00 880,000.00
3 Linggis 4 Unit 50,000.00 200,000.00
4 Palu 4 Unit 40,000.00 160,000.00
5 Alkon ( Lengkap ) 2 Unit 3,000,000.00 6,000,000.00
6 Jerigen 10 Unit 100,000.00 1,000,000.00
7 Palu Besar 2 Unit 150,000.00 300,000.00
8 Kaso 1 Ls 2,000,000.00 2,000,000.00
9 Triplek 1 Ls 5,000,000.00 5,000,000.00
10 Safetycon 6 Unit 150,000.00 900,000.00
11 Stiglamp 2 Unit 150,000.00 300,000.00
12 Policeline 3 Roll 100,000.00 300,000.00
13 Helm Proyek 30 Pcs 65,000.00 1,950,000.00
14 Safety Shoes 20 Psg 140,000.00 2,800,000.00
15 Chain Block Kap. 5 Ton 1 Unit 3,500,000.00 3,500,000.00
16 Chain Block Kap. 1 Ton 4 Unit 1,500,000.00 6,000,000.00
17 Webing Sling Kap. 3 Ton 6 Unit 750,000.00 4,500,000.00
18 Webing Sling Kap. 1 Ton 6 Unit 450,000.00 2,700,000.00
19 Tang 4 Unit 30,000.00 120,000.00
20 Kunci Inggris 4 Unit 50,000.00 200,000.00
21 Klemp Pipa 10" 1 Unit 9,000,000.00 9,000,000.00
22 Klemp Pipa 6" 1 Unit 7,500,000.00 7,500,000.00
55,790,000.00
Tools Mechanical Work
1 Mesin Las 3 Unit 6,500,000.00 19,500,000.00
2 Kabel Las 1 Roll 3,750,000.00 3,750,000.00
3 Stang Las 4 Unit 450,000.00 1,800,000.00
4 Kap Las 4 Pcs 200,000.00 800,000.00
5 Sarung Tangan Las 4 Psg 200,000.00 800,000.00
6 Face Shield 4 Pcs 100,000.00 400,000.00
7 Mesin gerinda 4 Inch 4 Unit 1,500,000.00 6,000,000.00
8 Cutting Torch 1 Unit 650,000.00 650,000.00
9 Selang Hose 1 Meter 1,250,000.00 1,250,000.00
34,950,000.00
Consumable
1 Oxygen 10 Tbg 120,000.00 1,200,000.00
2 LPG 50 Kg 1 Tbg 900,000.00 900,000.00
3 Argon 72 Tbg 300,000.00 21,600,000.00
4 Batu Gerinda 4" 300 Pcs 7,500.00 2,250,000.00
5 Kawat Las SMAW 4mm 400 Kg 35,000.00 14,000,000.00
6 Kawat Las GTAW 2.6mm 400 Kg 30,000.00 12,000,000.00
7 Batu Cutting 4" 100 Pcs 6,500.00 650,000.00
8 Regulator LPG 1 Unit 500,000.00 500,000.00
 9 Regulator Oxygen 2 Unit 500,000.00 1,000,000.00
10 Regulator Argon 2 Unit 500,000.00 1,000,000.00
11 Lain-lain 1 Ls 20,000,000.00 20,000,000.00
75,100,000.00
Alat Bantu
1 TMC Kap. 5 Ton 1 Ls 40,000,000.00 40,000,000.00
2 Scafolding 1 Ls 20,000,000.00 20,000,000.00
3 Cold Cutting 1 Ls 30,000,000.00 30,000,000.00
4 Genset 40 Kva 1 Unit 60,000,000.00 60,000,000.00 4 Bulan
5 Welding Habitat 1 Ls 7,000,000.00 7,000,000.00
6 Tripot 1 Ls 7,000,000.00 7,000,000.00
164,000,000.00

Persiapan 198,750,000.00
Tools Civil Work 55,790,000.00
Tools Mechanical Work 34,950,000.00
Consumable 75,100,000.00
Alat Bantu 164,000,000.00
528,590,000.00
 Description Total
Breakdown Material Galian 449,999,735.00
Man Power 506,140,000.00
Persiapan 528,590,000.00
Total Cost 1,484,729,735.00
Nilai Kontrak 2,138,000,000.00
Gross Profit 653,270,265.00 30.56%