ADDITIONAL KERNEL STORAGE BIN - BLNM

BOQ

0 7/6/2017 Untuk tender

REV. TANGGAL PENJELASAN DISIAPKAN DIPERIKSA DISETUJUI

PROYEK : PENGGUNA :

ADDITIONAL KERNEL STORAGE BIN

PT PARAMITRA INTERNUSA PRATAMA
- BLNM
NOMOR DOKUMEN :
REV.
ENGINEERING AND PROJECT
DIVISION 1094/BQ/EPDV-QS/JKTO/4/17 0
ENGINEERING AND PROJECT
DIVISION 1094/BQ/EPDV-QS/JKTO/4/17
 SCHEDULE OF CONTRACT VALUES
ADDITIONAL KERNEL STORAGE BIN - BLNM

1 2 3

Item
Description Quantity
No.

2 MECHANICAL WORK

2.1 DRY KERNEL DISTRIBUTING CONVEYOR (Ø500xL23.000) 1 Unit

2.2 KERNEL STORAGE BIN - 4 x 167 MT 1 Unit

Page 3 of 40
 SCHEDULE OF CONTRACT VALUES
ADDITIONAL KERNEL STORAGE BIN - BLNM

1 2 3

Item
Description Quantity
No.

2.01 SUB T O T A L

Page 4 of 40
ULE OF CONTRACT VALUES
L KERNEL STORAGE BIN - BLNM

Date : 7/6/2017
Rev.: 1
4 5

Total Cost
Total Local
CIF Nearest Port
Cost
in Indonesia
(Rp.)
(US$)

- 137,225,140

- 2,146,817,769

Page 5 of 40
ULE OF CONTRACT VALUES
L KERNEL STORAGE BIN - BLNM

Date : 7/6/2017
Rev.: 1
4 5

Total Cost
Total Local
CIF Nearest Port
Cost
in Indonesia
(Rp.)
(US$)

- 2,284,042,909

Page 6 of 40
MATERIAL AND FABRICATION INSTALL COST (MECHANICAL WORKS)
UNI
Total MATERIAL
NO. DESCRIPTION SPECIFICATION Unit
Quantity IMPORT
(US $)
-
1 Anchor Bolt - M12, HTB HTB Set 4
2 Anchor Bolt - M20, HTB HTB Set 4
3 Anchor Bolt - M24, HTB HTB Set 80
4 Bearing flanged type w/cast housing - Ø 50, SKF FY 50 TF SKF/ FAG Unit 2
5 Bolt & Nut - M10, HTB HTB Set 1,005
6 Bolt & Nut - M12, HTB HTB Set 142
7 Bolt & Nut - M14, HTB HTB Set 52
8 Bolt & Nut - M16, HTB HTB Set 668
9 Bolt & Nut - M24, HTB HTB Set 8
10 Bushing, Polypus-XT For Conveyor Unit 11
11 Checkered plate 4.5 mm thk., MS MS Kg 3,169

12 Cladding material : Trimdex Hi-ten, TCT 0.4 mm thk., Zincalume, BHP BHP Lysaght M² 234
Lysaght
13 Flashing material : Zincalume, BHP Lysaght BHP Lysaght M 28
14 Geared motor 7,5 kW x 1450 rpm, output speed : 56 rpm, c/w safety Gearbox : Brevini Unit 1
cover. Motor : Teco/ Elektrim
15 Hand Operated Valve Ø 3/4" Unit 11
16 Hinge Set 2
17 Nok material : Zincalume, BHP Lysaght BHP Lysaght M 48
18 Nut - M12, HTB HTB Unit 208
19 Painting for ambient temperatur (primer+finishing) Nippon Paint M² 2,875
20 Pipe, A106 Gr.B, SMLS A106 Gr.B, SMLS Kg 2,403
21 Pipe, Medium Black Medium Black Kg 2,219
22 Pipe, STK 41 STK 41 Kg -
23 Profil CNP ASTM A-36 Kg 2,678
24 Profil FB ASTM A-36 Kg 1,847
25 Profil L, ASTM A-36 ASTM A-36 Kg 1,809
26 Profil UNP ASTM A-36 Kg 15,492
27 Profil WF ASTM A-36 Kg 29,225
28 Roof material : Spandex Hi-ten, TCT 0.45 mm thk., Zincalume, BHP BHP Lysaght M² 398
Lysaght
29 Round Bar, MS MS Kg 695
30 Rubber packing 3 mm for conveyor M² 1
31 Self tapping screw Set 2,774
32 Shaft Bar, AISI 1045 AISI 1045 Kg 68
33 Steel plate, ASTM A-36 ASTM A-36 Kg 61,322
34 Turn buckle 5/8" Unit 16
35 U-bolt 20 x 330L x W155 - w/4 nut (for hanger bearing) + Ø 3/4" pipe MS Set 11
sleeve.

must be filled

7 of 40
 UNIT PRICE
MATERIAL
FAB. & INSTALL
LOCAL (Rp.)
(Rp.)

35,000 20,000
50,000 25,000
93,750 25,000
975,000 75,000
3,000 500
3,500 500
4,500 500
7,500 500
25,000 750
250,000 56,000
10,800 5,700

175,000 16,000

87,500 15,000
30,965,000 1,500,000

375,000 75,000
30,000 5,000
87,500 15,000
3,500 500
30,000 10,000
15,600 5,700
11,000 5,700
###
10,800 5,700
10,800 5,700
10,800 5,700
10,800 5,700
10,875 5,700
160,000 14,000

10,800 5,700
110,500 22,100
500 250
20,000 12,000
10,240 5,700
25,000 5,000
350,000 87,500

8 of 40
PT PARAMITRA INTERNUSA PRATAMA
Bill of Quantity
ADDITIONAL KERNEL STORAGE BIN - BLNM
Contractor : PT. PUTRA MAS AGRO SEJAHTERA
UNIT PRICE SUB T
QUANTITY
MATERIAL MATERIAL
NO. DESCRIPTION SPECIFICATION FAB. & INSTALL
IMPORT LOCAL (Rp.) IMPORT
Estimation*) Contractors (USD) (Rp.) (USD)
2 NUT AND KERNEL
2.1 DRY KERNEL DISTRIBUTING CONVEYOR (1 Unit)
(Ø500xL23.000)
DRW. : STD-M-GM-SCW.500-PB Rev.1
SPC. : GM.04 Rev.2
1 Casing, linner & motor bracket
1.1. Steel plate
Steel plate 12 mm thk., ASTM A-36 ASTM A-36 76 Kg 76 Kg - 10,240 5,700 -
Steel plate 9 mm thk., ASTM A-36 ASTM A-36 27 Kg 27 Kg - 10,240 5,700 -
Steel plate 6 mm thk., ASTM A-36 ASTM A-36 2,807 Kg 2,807 Kg - 10,240 5,700 -
1.2. Steel structure
UNP - 100x50x5, ASTM A-36 ASTM A-36 56 Kg 56 Kg - 10,800 5,700 -
1.3. Gasket
Rubber packing 3 mm 1 M² 1 M² - 110,500 22,100 -
1.4. Bolt & Nut
Bolt & Nut - M14, HTB HTB 8 Set 8 Set - 4,500 500 -
Bolt & Nut - M10, HTB HTB 18 Set 18 Set - 3,000 500 -

2 Screw blade & shaft

2.1. Steel plate
Steel plate 6 mm thk., ASTM A-36 ASTM A-36 983 Kg 983 Kg - 10,240 5,700 -
2.2. Shaft bar
Shaft bar - Ø 50, AISI 1045 AISI 1045 68 Kg 68 Kg - 20,000 12,000 -
Pipe Ø 2"-sch.80, A106 Gr.B, SMLS A106 Gr.B, SMLS 24 M 24 M - 116,688 42,636 -
2.3. Bolt & Nut
Bolt & Nut - M14, HTB HTB 44 Set 44 Set - 4,500 500 -

3 Drive, moving part & accessories

3.1. Drive
Geared motor 7,5 kW x 1450 rpm, output speed : As per spec. 1 Unit 1 Unit - 30,965,000 1,500,000 -
56 rpm, c/w safety cover.
3.2. Bearing
Bearing flanged type w/cast housing - Ø 50, SKF SKF FY 50 TF 2 Unit 2 Unit - 975,000 75,000 -
FY 50 TF
Hanger Bearing - ID 64, Cast iron Cast iron 11 Unit 11 Unit - 375,000 75,000 -
3.3. Accessories
Bushing - OD97 x ID77 x L95, Polypus-XT Polypus-XT 11 Unit 11 Unit - 250,000 56,000 -

3.4. Bolt & Nut

U-bolt 20 x 330L x W155 - w/4 nut (for hanger MS 11 Set 11 Set - 350,000 87,500 -
bearing) + Ø 3/4" pipe sleeve.

Note : * The volume and spesification indicated is for guidance only, bidder should be make his own
NK - 9 of 40
estimation of the volume according the technical spesification and drawing of tender document
PT PARAMITRA INTERNUSA PRATAMA
Bill of Quantity
ADDITIONAL KERNEL STORAGE BIN - BLNM
Contractor : PT. PUTRA MAS AGRO SEJAHTERA
UNIT PRICE SUB T
QUANTITY
MATERIAL MATERIAL
NO. DESCRIPTION SPECIFICATION FAB. & INSTALL
IMPORT LOCAL (Rp.) IMPORT
Estimation*) Contractors (USD) (Rp.) (USD)

4 Conveyor support
4.1. Steel plate
Steel plate 12 mm thk., ASTM A-36 ASTM A-36 9 Kg 9 Kg - 10,240 5,700 -
Steel plate 9 mm thk., ASTM A-36 ASTM A-36 70 Kg 70 Kg - 10,240 5,700 -
Steel plate 6 mm thk., ASTM A-36 ASTM A-36 281 Kg 281 Kg - 10,240 5,700 -
UNP - 125x65x6, ASTM A-36 ASTM A-36 648 Kg 648 Kg - 10,800 5,700 -
4.2. Bolt & Nut
Bolt & Nut - M12, HTB HTB 22 Set 22 Set - 3,500 500 -

5 Painting
5.1. Conveyor 60 M² 60 M² - 30,000 10,000 -
5.2. Support 30 M² 30 M² - 30,000 10,000 -

SUB TOTAL - 4.09.20 -

Note : * The volume and spesification indicated is for guidance only, bidder should be make his own
NK - 10 of 40
estimation of the volume according the technical spesification and drawing of tender document
PT PARAMITRA INTERNUSA PRATAMA
Bill of Quantity
ADDITIONAL KERNEL STORAGE BIN - BLNM
Contractor : PT. PUTRA MAS AGRO SEJAHTERA
UNIT PRICE SUB T
QUANTITY
MATERIAL MATERIAL
NO. DESCRIPTION SPECIFICATION FAB. & INSTALL
IMPORT LOCAL (Rp.) IMPORT
Estimation*) Contractors (USD) (Rp.) (USD)
2.2 KERNEL STORAGE BIN - 4 x 167 MT (1 Unit)
1 Storage hopper & stiffener
1.1. Steel plate
Steel plate 16 mm thk., ASTM A-36 ASTM A-36 749 Kg 749 Kg - 10,240 5,700 -
Steel plate 12 mm thk., ASTM A-36 ASTM A-36 31,505 Kg 36,317 Kg - 10,240 5,700 -
Steel plate 6 mm thk., ASTM A-36 ASTM A-36 18,597 Kg 18,598 Kg - 10,240 5,700 -
1.2. Steel structure
WF - 150x75x5x7, ASTM A-36 ASTM A-36 2,520 Kg 2,520 Kg 10,875 5,700 -
UNP - 150x75x7.5, ASTM A-36 ASTM A-36 8,848 Kg 8,848 Kg 10,800 5,700 -
UNP - 100x50x5, ASTM A-36 ASTM A-36 562 Kg 562 Kg 10,800 5,700 -
L - 50x50x5, ASTM A-36 ASTM A-36 859 Kg 995 Kg - 10,800 5,700 -
FB - 100x9, ASTM A-36 ASTM A-36 445 Kg 445 Kg 10,800 5,700 -
FB - 50x9, ASTM A-36 ASTM A-36 53 Kg 53 Kg 10,800 5,700 -
Round Bar - Ø 30, MS MS 20 Kg 20 Kg - 10,800 5,700 -
Round Bar - Ø 19, MS MS 134 Kg 134 Kg - 10,800 5,700 -
Pipe Ø 2-1/2"-sch.40, A106 Gr.B, SMLS A106 Gr.B, SMLS 258 M 258 M - 134,472 49,134 -
1 1.3. Bolt & Nut
Bolt & Nut - M10, HTB HTB 64 Set 64 Set - 3,000 500 -
Bolt & Nut - M16, HTB HTB 448 Set 448 Set - 7,500 500 -
Bolt & Nut - M24, HTB HTB 8 Set 8 Set - 25,000 750 -

2 KSB - Building
2.1. Steel plate
Steel plate 25 mm thk., ASTM A-36 ASTM A-36 585 Kg 608 Kg - 10,240 5,700 -
Steel plate 12 mm thk., ASTM A-36 ASTM A-36 84 Kg 84 Kg - 10,240 5,700 -
Steel plate 10 mm thk., ASTM A-36 ASTM A-36 234 Kg 249 Kg - 10,240 5,700 -
Steel plate 8 mm thk., ASTM A-36 ASTM A-36 187 Kg 187 Kg - 10,240 5,700 -
Steel plate 6 mm thk., ASTM A-36 ASTM A-36 140 Kg 140 Kg - 10,240 5,700 -
2.2. Steel structure
WF - 400x200x8x13, ASTM A-36 ASTM A-36 17,424 Kg 17,490 Kg 10,875 5,700 -
WF - 298x149x5.5x8, ASTM A-36 ASTM A-36 3,072 Kg 3,072 Kg 10,875 5,700 -
WF - 200x100x5.5x8, ASTM A-36 ASTM A-36 5,632 Kg 5,632 Kg 10,875 5,700 -
WF - 150x75x5x7, ASTM A-36 ASTM A-36 504 Kg 511 Kg 10,875 5,700 -
CNP - 150x50x20x2.3, ASTM A-36 ASTM A-36 2,678 Kg 2,678 Kg - 10,800 5,700 -
L - 50x50x5, ASTM A-36 ASTM A-36 45 Kg 181 Kg - 10,800 5,700 -
2.3. Sag rod w/nut at both end
Round Bar - Ø 12, MS MS 161 Kg 161 Kg - 10,800 5,700 -
Nut - M12, HTB HTB 208 Pcs 208 Pcs - 3,500 500 -
2.4. Wind bracing w/turn buckle
Round Bar - Ø 22, MS MS 370 Kg 370 Kg - 10,800 5,700 -
Turn buckle 5/8" 16 Pcs 16 Pcs - 25,000 5,000 -

Note : * The volume and spesification indicated is for guidance only, bidder should be make his own
NK - 11 of 40
estimation of the volume according the technical spesification and drawing of tender document
PT PARAMITRA INTERNUSA PRATAMA
Bill of Quantity
ADDITIONAL KERNEL STORAGE BIN - BLNM
Contractor : PT. PUTRA MAS AGRO SEJAHTERA
UNIT PRICE SUB T
QUANTITY
MATERIAL MATERIAL
NO. DESCRIPTION SPECIFICATION FAB. & INSTALL
IMPORT LOCAL (Rp.) IMPORT
Estimation*) Contractors (USD) (Rp.) (USD)
2.5. Bolt & Nut
Bolt & Nut - M10, HTB HTB 280 Set 280 Set - 3,000 500 -
Bolt & Nut - M12, HTB HTB 120 Set 120 Set - 3,500 500 -
Bolt & Nut - M16, HTB HTB 220 Set 220 Set - 7,500 500 -
2.6. Anchor Bolt & Nut
Anchor Bolt - M24, HTB HTB 80 Set 80 Set - 93,750 25,000 -
2.7. Roof, cladding, nok & flashing
Roof material : Spandex Hi-ten, TCT 0.45 mm BHP Lysaght 398 M² 398 M² - 160,000 14,000 -
thk., Zincalume, BHP Lysaght
Cladding material : Trimdex Hi-ten, TCT 0.4 mm BHP Lysaght 232 M² 232 M² - 175,000 16,000 -
thk., Zincalume, BHP Lysaght
Nok material : Zincalume, BHP Lysaght BHP Lysaght 48 M² 48 M² - 87,500 15,000 -

Flashing material : Zincalume, BHP Lysaght BHP Lysaght 28 M 28 M - 87,500 15,000 -

Self tapping screw 2,766 Pcs 2,766 Pcs - 500 250 -

3 KSB - Building Stairs and catwalk.

3.1. Steel plate
Steel plate 10 mm thk., ASTM A-36 ASTM A-36 19 Kg 19 Kg - 10,240 5,700 -
Steel plate 8 mm thk., ASTM A-36 ASTM A-36 83 Kg 83 Kg - 10,240 5,700 -
Steel plate 6 mm thk., ASTM A-36 ASTM A-36 35 Kg 35 Kg - 10,240 5,700 -
1 Checkered plate 4.5 mm thk., MS MS 3,105 Kg 3,169 Kg - 10,800 5,700 -
3.2. Steel structure
UNP - 200x80x7.5, ASTM A-36 ASTM A-36 2,072 Kg 2,072 Kg 10,800 5,700 -
UNP - 125x65x6, ASTM A-36 ASTM A-36 2,997 Kg 2,997 Kg 10,800 5,700 -
UNP - 100x50x6, ASTM A-36 ASTM A-36 141 Kg 141 Kg 10,800 5,700 -
L - 50x50x5, ASTM A-36 ASTM A-36 599 Kg 599 Kg - 10,800 5,700 -
FB - 60x8, ASTM A-36 ASTM A-36 204 Kg 204 Kg 10,800 5,700 -
FB - 100x6, ASTM A-36 ASTM A-36 1,145 Kg 1,145 Kg 10,800 5,700 -
Pipe Ø 1-1/4", Medium black Medium black 507 M 507 M - 34,540 17,898 -
Pipe Ø 1", Medium black Medium black 255 M 255 M - 27,060 14,022 -
3.3. Bolt & Nut
Bolt & Nut - M10, HTB HTB 643 Set 643 Set - 3,000 500 -
3.4. Anchor Bolt & Nut
Anchor Bolt - M12, HTB HTB 4 Set 4 Set - 35,000 20,000 -
Anchor Bolt - M20, HTB HTB 4 Set 4 Set - 50,000 25,000 -

4 KSB - Building Door

4.1. Steel structure
UNP - 150x75x7.5, ASTM A-36 ASTM A-36 168 Kg 168 Kg - 10,800 5,700 -
L - 50x50x5, ASTM A-36 ASTM A-36 34 Kg 34 Kg - 10,800 5,700 -

Note : * The volume and spesification indicated is for guidance only, bidder should be make his own
NK - 12 of 40
estimation of the volume according the technical spesification and drawing of tender document
PT PARAMITRA INTERNUSA PRATAMA
Bill of Quantity
ADDITIONAL KERNEL STORAGE BIN - BLNM
Contractor : PT. PUTRA MAS AGRO SEJAHTERA
UNIT PRICE SUB T
QUANTITY
MATERIAL MATERIAL
NO. DESCRIPTION SPECIFICATION FAB. & INSTALL
IMPORT LOCAL (Rp.) IMPORT
Estimation*) Contractors (USD) (Rp.) (USD)
Round Bar - Ø 12, MS MS 10.7 Kg 10.7 Kg - 10,800 5,700 -
4.2. Cladding
Cladding material : Trimdex Hi-ten, TCT 0.4 mm BHP Lysaght 2 M² 2 M² - 175,000 16,000 -
thk., Zincalume, BHP Lysaght
Self tapping screw 8 Pcs 8 Pcs - 500 250 -
Hinge 2 Pcs 2 Pcs - 30,000 5,000 -

5 Painting
5.1. KSB (Hopper, building, stair & hand rail) 2,785 M² 2,785 M² - 30,000 10,000 -

SUB TOTAL - 4.09.21 -

TOTAL - 4.09 -

must be filled

Note : * The volume and spesification indicated is for guidance only, bidder should be make his own
NK - 13 of 40
estimation of the volume according the technical spesification and drawing of tender document
 Date : 7/6/2017
Rev. : 1
SUB TOTAL PRICE
TOTAL PRICE
MATERIAL
FAB. & INSTALL
LOCAL (Rp.) (USD) (Rp.)
(Rp.)

777,474 432,774 - 1,210,248

278,779 155,180 - 433,959
28,745,318 16,000,812 - 44,746,130

604,800 319,200 - 924,000

110,500 22,100 - 132,600

36,000 4,000 - 40,000

54,000 9,000 - 63,000

10,060,861 5,600,284 - 15,661,146

1,356,383 813,830 - 2,170,212

2,800,512 1,023,264 - 3,823,776

198,000 22,000 - 220,000

30,965,000 1,500,000 - 32,465,000

1,950,000 150,000 - 2,100,000

4,125,000 825,000 - 4,950,000

2,750,000 616,000 - 3,366,000

3,850,000 962,500 - 4,812,500

Note : * The volume and spesification indicated is for guidance only, bidder should be make his own
NK - 14 of 40
estimation of the volume according the technical spesification and drawing of tender document
 Date : 7/6/2017
Rev. : 1
SUB TOTAL PRICE
TOTAL PRICE
MATERIAL
FAB. & INSTALL
LOCAL (Rp.) (USD) (Rp.)
(Rp.)

92,602 51,546 - 144,149

716,221 398,678 - 1,114,899
2,874,532 1,600,081 - 4,474,613
6,998,400 3,693,600 - 10,692,000

77,000 11,000 - 88,000

1,798,581 599,527 - 2,398,108

896,100 298,700 - 1,194,800

102,116,064 35,109,076 - 137,225,140

Note : * The volume and spesification indicated is for guidance only, bidder should be make his own
NK - 15 of 40
estimation of the volume according the technical spesification and drawing of tender document
 Date : 7/6/2017
Rev. : 1
SUB TOTAL PRICE
TOTAL PRICE
MATERIAL
FAB. & INSTALL
LOCAL (Rp.) (USD) (Rp.)
(Rp.)

7,669,719 4,269,277 - 11,938,996

371,886,391 207,007,073 - 578,893,465
190,439,615 106,006,426 - 296,446,042

27,405,000 14,364,000 - 41,769,000

95,558,400 50,433,600 - 145,992,000
6,069,600 3,203,400 - 9,273,000
10,749,024 5,673,096 - 16,422,120
4,808,160 2,537,640 - 7,345,800
572,400 302,100 - 874,500
218,074 115,094 - 333,168
1,445,040 762,660 - 2,207,700
34,693,776 12,676,572 - 47,370,348

192,000 32,000 - 224,000

3,360,000 224,000 - 3,584,000
200,000 6,000 - 206,000

6,220,800 3,462,750 - 9,683,550

865,234 481,624 - 1,346,859
2,553,605 1,421,440 - 3,975,046
1,916,355 1,066,721 - 2,983,075
1,437,266 800,041 - 2,237,307

190,203,750 99,693,000 - 289,896,750

33,408,000 17,510,400 - 50,918,400
61,250,175 32,103,540 - 93,353,715
5,557,125 2,912,700 - 8,469,825
28,926,720 15,266,880 - 44,193,600
1,954,368 1,031,472 - 2,985,840

1,733,400 914,850 - 2,648,250

728,000 104,000 - 832,000

3,991,680 2,106,720 - 6,098,400

400,000 80,000 - 480,000

Note : * The volume and spesification indicated is for guidance only, bidder should be make his own
NK - 16 of 40
estimation of the volume according the technical spesification and drawing of tender document
 Date : 7/6/2017
Rev. : 1
SUB TOTAL PRICE
TOTAL PRICE
MATERIAL
FAB. & INSTALL
LOCAL (Rp.) (USD) (Rp.)
(Rp.)

840,000 140,000 - 980,000

420,000 60,000 - 480,000
1,650,000 110,000 - 1,760,000

7,500,000 2,000,000 - 9,500,000

63,616,000 5,566,400 - 69,182,400

40,600,000 3,712,000 - 44,312,000

4,200,000 720,000 - 4,920,000

2,450,000 420,000 - 2,870,000

1,383,200 691,600 - 2,074,800

192,922 107,388 - 300,310

846,784 471,355 - 1,318,139
361,728 201,353 - 563,081
34,223,475 18,062,390 - 52,285,865

22,377,600 11,810,400 - 34,188,000

32,367,600 17,082,900 - 49,450,500
1,517,400 800,850 - 2,318,250
6,468,120 3,413,730 - 9,881,850
2,203,200 1,162,800 - 3,366,000
12,360,924 6,523,821 - 18,884,745
17,511,780 9,074,286 - 26,586,066
6,900,300 3,575,610 - 10,475,910

1,929,600 321,600 - 2,251,200

140,000 80,000 - 220,000

200,000 100,000 - 300,000

1,814,400 957,600 - 2,772,000

366,120 193,230 - 559,350

Note : * The volume and spesification indicated is for guidance only, bidder should be make his own
NK - 17 of 40
estimation of the volume according the technical spesification and drawing of tender document
 Date : 7/6/2017
Rev. : 1
SUB TOTAL PRICE
TOTAL PRICE
MATERIAL
FAB. & INSTALL
LOCAL (Rp.) (USD) (Rp.)
(Rp.)
115,560 60,990 - 176,550

350,000 32,000 - 382,000

4,000 2,000 - 6,000

60,000 10,000 - 70,000

83,550,000 27,850,000 - 111,400,000

1,444,934,390 701,883,379 - 2,146,817,769

1,547,050,454 736,992,455 - 2,284,042,909

Note : * The volume and spesification indicated is for guidance only, bidder should be make his own
NK - 18 of 40
estimation of the volume according the technical spesification and drawing of tender document
REKAPITULASI
Project : ADDITIONAL 900 kW TURBO ALTERNATOR SET - BLNM & ADDITIONAL KERNEL STORAGE BIN - BLNM
Lokasi : PT. PARAMITRA (KALBAR)
PMAS BAMBANG ERWIN
NO DESCRIPTION QTY
RAP Harga Awal Harga Nego Harga Awal
1 Pekerjaan Mekanikal KSB 1.00 Lot 265,258,000 Err:509 272,848,009

TOTAL 265,258,000 -
ERWIN
Harga Nego

-
PT PARAMITRA INTERNUSA PRATAMA
Bill of Quantity
ADDITIONAL KERNEL STORAGE BIN - BLNM
Contractor : PT. PUTRA MAS AGRO SEJAHTERA
PMAS BAMBANG
QUANTITY
NO. DESCRIPTION SPECIFICATION
FAB. & INSTALL FAB. & INSTALL
TOTAL TOTAL
Estimation*) (Rp.) (Rp.)

2 NUT AND KERNEL

2.1 DRY KERNEL DISTRIBUTING CONVEYOR (1 Unit) 23 M 1,200,000 27,600,000 1,400,000 32,200,000
(Ø500xL23.000)
DRW. : STD-M-GM-SCW.500-PB Rev.1
SPC. : GM.04 Rev.2
1 Casing, linner & motor bracket
1.1. Steel plate
Steel plate 12 mm thk., ASTM A-36 ASTM A-36 76 Kg incl incl
Steel plate 9 mm thk., ASTM A-36 ASTM A-36 27 Kg incl incl
Steel plate 6 mm thk., ASTM A-36 ASTM A-36 2,807 Kg incl incl
1.2. Steel structure
UNP - 100x50x5, ASTM A-36 ASTM A-36 56 Kg incl incl
1.3. Gasket
Rubber packing 3 mm 1 M² incl incl
1.4. Bolt & Nut
Bolt & Nut - M14, HTB HTB 8 Set incl incl
Bolt & Nut - M10, HTB HTB 18 Set incl incl

2 Screw blade & shaft

2.1. Steel plate
Steel plate 6 mm thk., ASTM A-36 ASTM A-36 983 Kg incl incl
2.2. Shaft bar
Shaft bar - Ø 50, AISI 1045 AISI 1045 68 Kg incl incl
Pipe Ø 2"-sch.80, A106 Gr.B, SMLS A106 Gr.B, SMLS 24 M incl incl
2.3. Bolt & Nut
Bolt & Nut - M14, HTB HTB 44 Set incl incl

3 Drive, moving part & accessories

3.1. Drive
Geared motor 7,5 kW x 1450 rpm, output speed : As per spec. 1 Unit incl incl
56 rpm, c/w safety cover.
3.2. Bearing
Bearing flanged type w/cast housing - Ø 50, SKF SKF FY 50 TF 2 Unit incl incl
FY 50 TF
Hanger Bearing - ID 64, Cast iron Cast iron 11 Unit incl incl
 PMAS BAMBANG
QUANTITY
NO. DESCRIPTION SPECIFICATION
FAB. & INSTALL FAB. & INSTALL
TOTAL TOTAL
Estimation*) (Rp.) (Rp.)

3.3. Accessories
Bushing - OD97 x ID77 x L95, Polypus-XT Polypus-XT 11 Unit incl incl

3.4. Bolt & Nut

U-bolt 20 x 330L x W155 - w/4 nut (for hanger MS 11 Set incl incl
bearing) + Ø 3/4" pipe sleeve.

4 Conveyor support
4.1. Steel plate
Steel plate 12 mm thk., ASTM A-36 ASTM A-36 9 Kg incl incl
Steel plate 9 mm thk., ASTM A-36 ASTM A-36 70 Kg incl incl
Steel plate 6 mm thk., ASTM A-36 ASTM A-36 281 Kg incl incl
UNP - 125x65x6, ASTM A-36 ASTM A-36 648 Kg incl incl
4.2. Bolt & Nut
Bolt & Nut - M12, HTB HTB 22 Set incl incl

5 Painting
5.1. Conveyor 60 M² incl incl
5.2. Support 30 M² incl incl

SUB TOTAL - 4.09.20 27,600,000 32,200,000

2.2 KERNEL STORAGE BIN - 4 x 167 MT (1 Unit)
1 Storage hopper & stiffener
1.1. Steel plate
Steel plate 16 mm thk., ASTM A-36 ASTM A-36 749 Kg 2,000 1,497,152 2,600 1,946,298
Steel plate 12 mm thk., ASTM A-36 ASTM A-36 31,505 Kg 2,000 63,010,558 2,600 81,913,725
Steel plate 6 mm thk., ASTM A-36 ASTM A-36 18,597 Kg 2,000 37,193,732 2,600 48,351,852
1.2. Steel structure
WF - 150x75x5x7, ASTM A-36 ASTM A-36 2,520 Kg 2,000 5,040,000 2,600 6,552,000
UNP - 150x75x7.5, ASTM A-36 ASTM A-36 8,848 Kg 2,000 17,696,000 2,600 23,004,800
UNP - 100x50x5, ASTM A-36 ASTM A-36 562 Kg 2,000 1,124,000 2,600 1,461,200
L - 50x50x5, ASTM A-36 ASTM A-36 859 Kg 2,000 1,717,600 2,600 2,232,880
FB - 100x9, ASTM A-36 ASTM A-36 445 Kg 2,000 890,400 2,600 1,157,520
FB - 50x9, ASTM A-36 ASTM A-36 53 Kg 2,000 106,000 2,600 137,800
Round Bar - Ø 30, MS MS 20 Kg 2,000 40,384 2,600 52,499
Round Bar - Ø 19, MS MS 134 Kg 2,000 267,600 2,600 347,880
Pipe Ø 2-1/2"-sch.40, A106 Gr.B, SMLS A106 Gr.B, SMLS 258 M 18,240 4,705,920 23,712 6,117,696
1 1.3. Bolt & Nut
Bolt & Nut - M10, HTB HTB 64 Set incl incl
Bolt & Nut - M16, HTB HTB 448 Set incl incl
 PMAS BAMBANG
QUANTITY
NO. DESCRIPTION SPECIFICATION
FAB. & INSTALL FAB. & INSTALL
TOTAL TOTAL
Estimation*) (Rp.) (Rp.)

Bolt & Nut - M24, HTB HTB 8 Set incl incl

2 KSB - Building
2.1. Steel plate
Steel plate 25 mm thk., ASTM A-36 ASTM A-36 585 Kg 2,000 1,169,650 2,600 1,520,545
Steel plate 12 mm thk., ASTM A-36 ASTM A-36 84 Kg 2,000 168,991 2,600 219,688
Steel plate 10 mm thk., ASTM A-36 ASTM A-36 234 Kg 2,000 467,860 2,600 608,218
Steel plate 8 mm thk., ASTM A-36 ASTM A-36 187 Kg 2,000 374,288 2,600 486,574
Steel plate 6 mm thk., ASTM A-36 ASTM A-36 140 Kg 2,000 280,716 2,600 364,931
2.2. Steel structure
WF - 400x200x8x13, ASTM A-36 ASTM A-36 17,424 Kg 2,000 34,848,000 2,600 45,302,400
WF - 298x149x5.5x8, ASTM A-36 ASTM A-36 3,072 Kg 2,000 6,144,000 2,600 7,987,200
WF - 200x100x5.5x8, ASTM A-36 ASTM A-36 5,632 Kg 2,000 11,264,000 2,600 14,643,200
WF - 150x75x5x7, ASTM A-36 ASTM A-36 504 Kg 2,000 1,008,000 2,600 1,310,400
CNP - 150x50x20x2.3, ASTM A-36 ASTM A-36 2,678 Kg 2,000 5,356,800 2,600 6,963,840
L - 50x50x5, ASTM A-36 ASTM A-36 45 Kg 2,000 90,400 2,600 117,520
2.3. Sag rod w/nut at both end
Round Bar - Ø 12, MS MS 161 Kg 2,000 321,000 2,600 417,300
Nut - M12, HTB HTB 208 Pcs incl incl
2.4. Wind bracing w/turn buckle
Round Bar - Ø 22, MS MS 370 Kg 2,000 739,200 2,600 960,960
Turn buckle 5/8" 16 Pcs 20,000 320,000 incl -
2.5. Bolt & Nut
Bolt & Nut - M10, HTB HTB 280 Set incl incl
Bolt & Nut - M12, HTB HTB 120 Set incl incl
Bolt & Nut - M16, HTB HTB 220 Set incl incl
2.6. Anchor Bolt & Nut
Anchor Bolt - M24, HTB HTB 80 Set 25,000 2,000,000 incl -
2.7. Roof, cladding, nok & flashing
Roof material : Spandex Hi-ten, TCT 0.45 mm BHP Lysaght 398 M² 12,000 4,771,200 10,000 3,976,000
thk., Zincalume, BHP Lysaght
Cladding material : Trimdex Hi-ten, TCT 0.4 mm BHP Lysaght 232 M² 12,000 2,784,000 10,000 2,320,000
thk., Zincalume, BHP Lysaght
Nok material : Zincalume, BHP Lysaght BHP Lysaght 48 M² 12,000 576,000 10,000 480,000

Flashing material : Zincalume, BHP Lysaght BHP Lysaght 28 M 12,000 336,000 10,000 280,000

Self tapping screw 2,766 Pcs incl incl

3 KSB - Building Stairs and catwalk.

 PMAS BAMBANG
QUANTITY
NO. DESCRIPTION SPECIFICATION
FAB. & INSTALL FAB. & INSTALL
TOTAL TOTAL
Estimation*) (Rp.) (Rp.)

3.1. Steel plate

Steel plate 10 mm thk., ASTM A-36 ASTM A-36 19 Kg 2,000 37,680 2,600 48,984
Steel plate 8 mm thk., ASTM A-36 ASTM A-36 83 Kg 2,000 165,388 2,600 215,004
Steel plate 6 mm thk., ASTM A-36 ASTM A-36 35 Kg 2,000 70,650 2,600 91,845
1 Checkered plate 4.5 mm thk., MS MS 3,105 Kg 2,000 6,210,842 2,600 8,074,094
3.2. Steel structure
UNP - 200x80x7.5, ASTM A-36 ASTM A-36 2,072 Kg 2,000 4,144,000 2,600 5,387,200
UNP - 125x65x6, ASTM A-36 ASTM A-36 2,997 Kg 2,000 5,994,000 2,600 7,792,200
UNP - 100x50x6, ASTM A-36 ASTM A-36 141 Kg 2,000 281,000 2,600 365,300
L - 50x50x5, ASTM A-36 ASTM A-36 599 Kg 2,000 1,197,800 2,600 1,557,140
FB - 60x8, ASTM A-36 ASTM A-36 204 Kg 2,000 408,000 2,600 530,400
FB - 100x6, ASTM A-36 ASTM A-36 1,145 Kg 2,000 2,289,060 2,600 2,975,778
Pipe Ø 1-1/4", Medium black Medium black 507 M 6,280 3,183,960 8,164 4,139,148
Pipe Ø 1", Medium black Medium black 255 M 4,880 1,244,400 6,344 1,617,720
3.3. Bolt & Nut
Bolt & Nut - M10, HTB HTB 643 Set incl incl
3.4. Anchor Bolt & Nut
Anchor Bolt - M12, HTB HTB 4 Set 25,000 100,000 incl -
Anchor Bolt - M20, HTB HTB 4 Set 25,000 100,000 incl -

4 KSB - Building Door

4.1. Steel structure
UNP - 150x75x7.5, ASTM A-36 ASTM A-36 168 Kg 2,000 336,000 2,600 436,800
L - 50x50x5, ASTM A-36 ASTM A-36 34 Kg 2,000 67,800 2,600 88,140
Round Bar - Ø 12, MS MS 10.7 Kg 2,000 21,400 2,600 27,820
4.2. Cladding
Cladding material : Trimdex Hi-ten, TCT 0.4 mm BHP Lysaght 2 M² 12,000 24,000 10,000 20,000
thk., Zincalume, BHP Lysaght
Self tapping screw 8 Pcs incl incl
Hinge 2 Pcs incl incl

5 Painting
5.1. KSB (Hopper, building, stair & hand rail) 2,785 M² incl incl

SUB TOTAL - 4.09.21 232,185,430 294,602,499

GRAND TOTAL 259,785,430 326,802,499
 ERWIN TERENDAH

FAB. & INSTALL FAB. & INSTALL

TOTAL TOTAL
(Rp.) (Rp.)

800,000 18,400,000 800,000 18,400,000

incl incl
incl incl
incl incl

incl incl

incl incl

incl incl
incl incl

incl incl

incl incl
incl incl

incl incl

incl incl

incl incl

incl incl
 ERWIN TERENDAH

FAB. & INSTALL FAB. & INSTALL

TOTAL TOTAL
(Rp.) (Rp.)

incl incl

incl incl

incl incl
incl incl
incl incl
incl incl

incl incl

incl incl
incl incl

18,400,000 18,400,000

2,250 1,684,296 2,000 1,497,152

2,250 70,886,878 2,000 63,010,558
2,250 41,842,949 2,000 37,193,732

2,250 5,670,000 2,000 5,040,000

2,250 19,908,000 2,000 17,696,000
2,250 1,264,500 2,000 1,124,000
2,250 1,932,300 2,000 1,717,600
2,250 1,001,700 2,000 890,400
2,250 119,250 2,000 106,000
2,250 45,432 2,000 40,384
2,250 301,050 2,000 267,600
20,520 5,294,160 18,240 4,705,920

incl incl
incl incl
 ERWIN TERENDAH

FAB. & INSTALL FAB. & INSTALL

TOTAL TOTAL
(Rp.) (Rp.)

incl incl

2,250 1,315,856 2,000 1,169,650

2,250 190,115 2,000 168,991
2,250 526,343 2,000 467,860
2,250 421,074 2,000 374,288
2,250 315,806 2,000 280,716

2,250 39,204,000 2,000 34,848,000

2,250 6,912,000 2,000 6,144,000
2,250 12,672,000 2,000 11,264,000
2,250 1,134,000 2,000 1,008,000
2,250 6,026,400 2,000 5,356,800
2,250 101,700 2,000 90,400

2,250 361,125 2,000 321,000

incl incl

2,250 831,600 2,000 739,200

20,000 320,000 20,000 320,000

incl incl
incl incl
incl incl

incl - 25,000 2,000,000

7,500 2,982,000 7,500 2,982,000

7,500 1,740,000 7,500 1,740,000

7,500 360,000 7,500 360,000

7,500 210,000 7,500 210,000

incl incl
 ERWIN TERENDAH

FAB. & INSTALL FAB. & INSTALL

TOTAL TOTAL
(Rp.) (Rp.)

2,250 42,390 2,000 37,680

2,250 186,061 2,000 165,388
2,250 79,481 2,000 70,650
2,250 6,987,197 2,000 6,210,842

2,250 4,662,000 2,000 4,144,000

2,250 6,743,250 2,000 5,994,000
2,250 316,125 2,000 281,000
2,250 1,347,525 2,000 1,197,800
2,250 459,000 2,000 408,000
2,250 2,575,193 2,000 2,289,060
7,065 3,581,955 6,280 3,183,960
5,490 1,399,950 4,880 1,244,400

incl incl

incl - incl -
incl - incl -

2,250 378,000 2,000 336,000

2,250 76,275 2,000 67,800
2,250 24,075 2,000 21,400
-
7,500 15,000 7,500 15,000

incl incl
incl incl

incl incl

254,448,009 228,801,230
272,848,009 247,201,230
 PMAS PT. PUTRA MAS A
FOUNDRY & CM
Medan, 11 Juni 2018

Hal Konfirmasi Kerja

No. 011/KK/VI/2018

Kepada Yth :
Bpk. Priston
di tempat

Dengan hormat,
Melalui surat ini kami sampaikan kepada Bapak, perihal "PEKERJAAN PEMBUATAN MEJA SS Untuk SA
Di lokasi PT. SMART TBK BELAWAN . Maka dicapai kesepakatan sbb :

NO. DESCRIPTION

A Pek. Pembuatan Meja SS untuk Sampling Probe

1 Plat SS304 Tbl. 4 mm
2 Besi Hollow SS Sanitary 60 x 60 x 1.2 mm
3 Besi Hollow SS Sanitary 40 x 40 x 1.2 mm
4 Plat Strip SS304 6 x 100 mm
5 Besi Beton SS304 10mm
6 Pipa SS Sanitary Dia 2"
7 Pickling Stainless (Mengkilatkan Stainless)

GRAND TOTAL

Terbilang : Dua Juta Lima Ratus Ribu Rupiah

Masa Pelaksanaan :

Sub kontraktor :

Jumlah Tenaga kerja :

 NO. DESCRIPTION

Pembayaran :

Gaji Anggota

Demikian hal ini kami sampaikan, atas perhatian dan kerjasamanya kami ucapkan terima kasih.
Hormat kami
PT. PUTRAMAS AGRO SEJAHTERA
Dibuat Oleh, Diperiksa Oleh,

Yuni Ninik Indra Wijaya

Adm. Proyek Estimator Head Engineer

Penanggung Jawab Kerja

Priston
Pemborong
UTRA MAS AGRO SEJAHTERA
NDRY & CME CONTRACTOR

MBUATAN MEJA SS Untuk SAMPLING PROBE"

VOLUME SATUAN JASA SUB TOTAL

186.62 kg 6,000 1,119,744

24.36 kg 6,000 146,160
15.72 kg 6,000 94,320
28.26 kg 6,000 169,560
7.40 kg 6,000 44,388
24.84 kg 6,000 149,040
4.00 m2 194,197 776,788
1.00 Lot Incld

ND TOTAL 2,500,000

6 (Enam) Hari Kerja

Priston

3 Orang Fitter 1 org

 VOLUME SATUAN JASA SUB TOTAL

Welder 1 org
Helper 1 org

: Pembayaran setiap 2 minggu sekali

: Retensi 10 % 1 Bulan setelah pekerjaan selesai 100%

: Fitter Rp 130,000 / hari

: Welder Rp 130,000 / hari
: Helper Rp 80,000 / hari
: Uang makan Rp 20,000 / hari

Disetujui Oleh, Diketahui Oleh,

Muhrayani Betty Arif Wibisono

Manager PMAS Asist. Direktur Direktur
PT. Paramitra Internusa Pratama
ADDITIONAL 900 kW TURBO ALTERNATOR SET - BLNM
Bill of Quantity
Contractor :
PMAS BAMBANG ERWIN
QUANTITY
NO. DESCRIPTION SPECIFICATION* FAB. & FAB. & FAB. &
INSTALL TOTAL INSTALL TOTAL INSTALL
Estimation*) (Rp.) (Rp.) (Rp.)

2.1 STEAM TURBO ALTERNATOR (1 Unit) As per specification

(Supplied by employer, installed by main contractor)

1 Steam Turbine 1.00 Unit 20,000,000 20,000,000 20,000,000 20,000,000 20,000,000

Capacity : 900 kW (MCR)
Inlet pressure: 30 barg
Exhaust pressure: 3.5 barg
Install valve & fitting all Steam Trap System

SUB TOTAL - 2.1 20,000,000 20,000,000

2.2 STEAM SEPARATOR (1 Unit) As per specification
1 Steam Separator 1.00 Unit 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000
Type : Baffle separator

Model: DN 150 with carbon steel body flanged to ANSI

Class 300 with screwed BSP or NPT drain and vent.
c/w Air Vent Ø 3/4"

2 Pipe support & platform,

1.1. Steel plate
Steel plate 9 mm thk., ASTM A-36 ASTM A-36 9.89 Kg 2,000 19,782 2,600 25,717 2,250
1.2. Steel structure
UNP - 150x75x6.5, ASTM A-36 ASTM A-36 224.00 Kg 2,000 448,000 2,600 582,400 2,250
L - 60x60x6, ASTM A-36 ASTM A-36 32.52 Kg 2,000 65,040 2,600 84,552 2,250

3 Painting
3.1. Platform, stair & hand rail 6.91 M² incl incl incl

4 Insulation
4.1. Steam separator 2.22 M² 130,000 288,990 130,000 288,990 130,000

SUB TOTAL - 2.2 3,821,812 3,981,659

2.3 PIPING & TEST (1 Lot)
1 STEAM PIPING
1.1. PIPE
Pipe Ø 12"-sch.40, A106 Gr.B, SMLS A106 Gr.B, SMLS 18.00 M 160,000 2,880,000 160,000 2,880,000 160,000
 PMAS BAMBANG ERWIN
QUANTITY
NO. DESCRIPTION SPECIFICATION* FAB. & FAB. & FAB. &
INSTALL TOTAL INSTALL TOTAL INSTALL
Estimation*) (Rp.) (Rp.) (Rp.)

Pipe Ø 6"-sch.40, A106 Gr.B, SMLS A106 Gr.B, SMLS 30.00 M 60,000 1,800,000 60,000 1,800,000 60,000
Pipe Ø 5"-sch.40, A106 Gr.B, SMLS A106 Gr.B, SMLS 6.00 M 60,000 360,000 60,000 360,000 60,000
Pipe Ø 3"-sch.40, A106 Gr.B, SMLS A106 Gr.B, SMLS 18.00 M 25,000 450,000 25,000 450,000 25,000
Pipe Ø 2"-sch.40, A106 Gr.B, SMLS A106 Gr.B, SMLS 30.00 M 12,000 360,000 12,000 360,000 12,000
Pipe Ø 1"-sch.40, A106 Gr.B, SMLS A106 Gr.B, SMLS 12.00 M 5,600 67,200 5,600 67,200 5,600
Pipe Ø 3/4"-sch.40, A106 Gr.B, SMLS A106 Gr.B, SMLS 48.00 M 5,600 268,800 5,600 268,800 5,600
1.2. Elbow
90° Elbow Ø 6"-sch.40 (BW), A234 WPB A234 WPB 4.00 Pcs 28,800 115,200 28,800 115,200 28,800
90° Elbow Ø 2"-sch.40 (BW), A234 WPB A234 WPB 3.00 Pcs 9,600 28,800 9,600 28,800 9,600
90° Elbow Ø 1"-sch.40 (BW), A234 WPB A234 WPB 3.00 Pcs 4,800 14,400 4,800 14,400 4,800
90° Elbow Ø 3/4"-sch.40 (BW), A234 WPB A234 WPB 1.00 Pcs 4,800 4,800 4,800 4,800 4,800
90° Elbow Ø 3"-sch.40 (BW), A234 WPB A234 WPB 1.00 Pcs 14,400 14,400 14,400 14,400 14,400
1.3. Reducer
Reducer Ø 6"×5"-sch.40, A234 WPB A234 WPB 1.00 Pcs 38,000 38,000 38,000 38,000 38,000
1.4. Tee
Tee Ø 10"×6"-sch.40 (BW), A234 WPB A234 WPB 1.00 Pcs 352,000 352,000 352,000 352,000 352,000
Tee Ø 1"-sch.40 (BW), A234 WPB, Galv A234 WPB, Galv 2.00 Pcs 48,000 96,000 48,000 96,000 48,000
Tee Ø 2"-sch.40 (BW), A234 WPB, Galv A234 WPB, Galv 2.00 Pcs 96,000 192,000 96,000 192,000 96,000
1.5. Flange
Flange Ø 12", PN 16, DIN DIN 2.00 Pcs 48,000 96,000 48,000 96,000 48,000
Flange Ø 2", PN 40, DIN DIN 6.00 Pcs 20,000 120,000 20,000 120,000 20,000
Flange Ø 1", PN 40, DIN DIN 6.00 Pcs 16,000 96,000 16,000 96,000 16,000
1.7. Gasket
Gasket Ø 1", PN 40, Klingerit 1000 Klingerit 1000 8.00 Pcs incl - incl - incl
Gasket Ø 2", PN 40, Klingerit 1000 Klingerit 1000 12.00 Pcs incl - incl - incl
Gasket Ø 12", PN 16, Klingersil C-4400 Klingersil C-4400 2.00 Pcs incl - incl - incl
1.8. Bolt & Nut
Bolt & Nut - 7/8"×4-3/4", HTB HTB 24.00 Set incl - incl - incl
Bolt & Nut - 1/2"×2-3/4", HTB HTB 80.00 Set incl - incl - incl
1.9. Valve
Bellow Sealed Globe V. Ø 1", PN 40 Flange, Valmatic/ Valmatic/ Spirax 3.00 Unit 80,000 240,000 80,000 240,000 80,000
Spirax Sarco/ Gestra/ VTV Sarco/ Gestra/ VTV
Bellow Sealed Globe V. Ø 2", PN 40 Flange, Valmatic/ Valmatic/ Spirax 3.00 Unit 160,000 480,000 160,000 480,000 160,000
Spirax Sarco/ Gestra/ VTV Sarco/ Gestra/ VTV
Install Bellow Sealed Globe V. Ø 12", PN 16 Flange, Valmatic/ Spirax 1.00 Unit 960,000 960,000 960,000 960,000 960,000
Valmatic/ Spirax Sarco/ Gestra/ VTV Sarco/ Gestra/ VTV
Check V. Ø 2", PN 40 Flange-split disc type, Valmatic/ Valmatic/ Kitz/ Ari 1.00 Unit 160,000 160,000 160,000 160,000 160,000
Kitz/ Ari Armaturen/ Spirax Sarco/ Gestra Armaturen/ Spirax
"Y"-Strainer Ø 2", PN 40 Flange, Spirax Sarco/ Gestra Sarco/
Spirax Gestra
Sarco/ Gestra 1.00 Unit 160,000 160,000 160,000 160,000 160,000

1.10. Steam trap -

 PMAS BAMBANG ERWIN
QUANTITY
NO. DESCRIPTION SPECIFICATION* FAB. & FAB. & FAB. &
INSTALL TOTAL INSTALL TOTAL INSTALL
Estimation*) (Rp.) (Rp.) (Rp.)

Ball Float Type Steam Trap Ø 2", PN 40 Flange, Spirax Spirax Sarco/ Miyawaki 1.00 Unit 280,000 280,000 280,000 280,000 280,000
Sarco/ Miyawaki
Thermo Dynamic Type Steam Trap Ø 1", PN 40 Flange, Spirax Sarco/ Miyawaki 1.00 Unit 80,000 80,000 80,000 80,000 80,000
Spirax Sarco/ Miyawaki
1.11. Accessories
Sight Glass Ø 1", PN 40 Screw, Valmatic/ Miyawaki/ Valmatic/ Miyawaki/ 1.00 Unit 80,000 80,000 80,000 80,000 80,000
VTV/ Spirax Sarco VTV/ Spirax Sarco
Sight Glass Ø 2", PN 40 Screw, Valmatic/ Miyawaki/ Valmatic/ Miyawaki/ 1.00 Unit 160,000 160,000 160,000 160,000 160,000
VTV/ Spirax Sarco VTV/ Spirax Sarco

1.12 Painting
Piping 45.64 M² incl incl incl

1.13 Insulation As per spec.

Insulation pipe 12" 16.68 M 144,000 2,401,920 144,000 2,401,920 144,000
Insulation pipe 6" 27.45 M 72,000 1,976,400 72,000 1,976,400 72,000
Insulation pipe 5" 6.00 M 60,000 360,000 60,000 360,000 60,000
Insulation pipe 3" 6.00 M 36,000 216,000 36,000 216,000 36,000
Insulation pipe 2" 27.50 M 24,000 660,000 24,000 660,000 24,000
Insulation pipe 1" 44.00 M 12,000 528,000 12,000 528,000 12,000
Insulation pipe 3/4" 44.00 M 8,800 387,200 8,800 387,200 8,800

3 WATER PIPING
3.1. Pipe
Pipe Ø 2"-sch.40, A53 Gr.A, ERW Galv A53 Gr.A, ERW Galv 24.00 M 12,000 288,000 12,000 288,000 12,000
3.2. Elbow
90° Elbow Ø 2"-sch.40 (BW), A234 WPB, Galv A234 WPB, Galv 4.00 Pcs 9,600 38,400 9,600 38,400 9,600
3.2. Tee
Tee Ø 2"-sch.40 (BW), A234 WPB, Galv A234 WPB, Galv 2.00 Pcs 96,000 192,000 96,000 192,000 96,000
3.3. Flange
Flange Ø 2", PN 16, DIN DIN 6.00 Pcs 20,000 120,000 20,000 120,000 20,000
3.4. Blind Flange
Flange Ø 2", PN 16 BLIND, DIN DIN 2.00 Pcs 20,000 40,000 20,000 40,000 20,000
3.5. Gasket
Gasket Ø 2", PN 16, Klingersil C-4400 Klingersil C-4400 7.00 Pcs incl incl incl
3.6. Bolt & Nut
Bolt & Nut - 5/8"×3-1/4", HTB HTB 28.00 Set incl incl incl
3.7. Gate Valve
Gate V. Ø 2", PN 16 Flange-OS&Y BB, Kitz/ Valmatic Kitz/ Valmatic 2.00 Unit 160,000 320,000 160,000 320,000 160,000
Sight Glass Ø 2", PN 16 Screw, Valmatic/ Miyawaki/ Valmatic/ Miyawaki/ 1.00 Unit 160,000 160,000 160,000 160,000 160,000
VTV/ Spirax Sarco VTV/ Spirax Sarco
"Y"-Strainer Ø - 2", Kitz/ Valmatic Kitz/ Valmatic 6.00 Unit 160,000 960,000 160,000 960,000 160,000
 PMAS BAMBANG ERWIN
QUANTITY
NO. DESCRIPTION SPECIFICATION* FAB. & FAB. & FAB. &
INSTALL TOTAL INSTALL TOTAL INSTALL
Estimation*) (Rp.) (Rp.) (Rp.)

3 Painting
3.1. Piping 3.98 M² incl incl incl

4 Test
4.1. Hydrostatic test pipe line 1.00 Lot 6,000,000 6,000,000 6,000,000 6,000,000 6,000,000
4.2. Flushing for all steam piping 1.00 Lot 6,000,000 6,000,000 6,000,000 6,000,000 6,000,000
4.3. Penetrant test For all stean pipe weld 1.00 Lot 250,000 250,000 250,000 250,000 250,000

SUB TOTAL - 2.3 30,851,520 30,851,520

2.4 PIPE SUPPORT (1 Lot)
1 Pipe support,
1.1. Steel plate
Steel plate 9 mm thk., ASTM A-36 ASTM A-36 4.95 Kg 2,000 9,891 2,600 12,858 2,250
1.2. Steel structure
UNP - 125x65x6, ASTM A-36 ASTM A-36 81.00 Kg 2,000 162,000 2,600 210,600 2,250

1.3. Anchor Bolt & Nut

Anchor Bolt - M16 x 300, HTB HTB 5.00 Set 25,000 125,000 incl - incl

2 Painting
2.1. Painting pipe support 0.07 M² incl incl incl

SUB TOTAL - 2.4 296,891 223,458

GRAND TOTAL 54,970,223 55,056,637
ERWIN IYON

FAB. &
TOTAL INSTALL TOTAL
(Rp.)

20,000,000 20,000,000 20,000,000

20,000,000 20,000,000

3,000,000 3,000,000 3,000,000

-
-

-
-
-
-
22,255 2,000 19,782
-
504,000 2,000 448,000
73,170 2,000 65,040

incl

288,990 130,000 288,990

3,888,415 3,821,812

2,880,000 160,000 2,880,000

ERWIN IYON

FAB. &
TOTAL INSTALL TOTAL
(Rp.)

1,800,000 60,000 1,800,000

360,000 60,000 360,000
450,000 25,000 450,000
360,000 12,000 360,000
67,200 5,600 67,200
268,800 5,600 268,800
-
115,200 28,800 115,200
28,800 9,600 28,800
14,400 4,800 14,400
4,800 4,800 4,800
14,400 14,400 14,400
-
38,000 38,000 38,000
-
352,000 352,000 352,000
96,000 48,000 96,000
192,000 96,000 192,000
-
96,000 48,000 96,000
120,000 20,000 120,000
96,000 16,000 96,000

incl
incl
incl

incl
incl

240,000 80,000 240,000

480,000 160,000 480,000

960,000 960,000 960,000

160,000 160,000 160,000

160,000 160,000 160,000

- -
ERWIN IYON

FAB. &
TOTAL INSTALL TOTAL
(Rp.)

280,000 280,000 280,000

80,000 80,000 80,000

-
80,000 80,000 80,000

160,000 160,000 160,000

incl

2,401,920 144,000 2,401,920

1,976,400 72,000 1,976,400
360,000 60,000 360,000
216,000 36,000 216,000
660,000 24,000 660,000
528,000 12,000 528,000
387,200 8,800 387,200

288,000 12,000 288,000

- -
38,400 9,600 38,400
-
192,000 96,000 192,000
-
120,000 20,000 120,000
-
40,000 20,000 40,000

incl

incl

320,000 160,000 320,000

160,000 160,000 160,000

960,000 160,000 960,000

ERWIN IYON

FAB. &
TOTAL INSTALL TOTAL
(Rp.)

incl

6,000,000 6,000,000 6,000,000

6,000,000 6,000,000 6,000,000
250,000 250,000 250,000

30,851,520 30,851,520

11,127 2,000 9,891

-
182,250 2,000 162,000
-
-
- 25,000 125,000

incl

193,377 296,891
54,933,312 54,970,223