You are on page 1of 74

BID DATA SHEET - PACKAGE A

FABRICATION, INSTALLATION AND MAINTENANCE SERVI


TENDER NO. WJSTC1700014
CONTRACT PERIOD: 2017 - 2020

1. Fabrication Services at CONTRACTOR's Workshop


1.1 Pipe Spool Fabrication

No. Description Unit

1 Fabrication of Pipe Spool, Threaded Joint Type, CS 


a. < Sch. 40 Dia-inch
b. > Sch. 40 – and < sch. 80 Dia-inch
c. > Sch. 80 Dia-inch

2 Fabrication of Pipe Spool, Welding Joint Type, CS 


a. < Sch. 40 Dia-inch
b. > Sch. 40 and < sch. 80 Dia-inch
c. > Sch. 80 Dia-inch

3 Fabrication of Pipe Spool, Welding Joint Type, Stainless Steel 


a. < Sch. 40 Dia-inch
b. > Sch. 40 and < sch. 80 Dia-inch
c. > Sch. 80 Dia-inch

4 Fabrication of Pipe Spool, Welding Joint Type, Duplex


a. < Sch. 40 Dia-inch
b. > Sch. 40 and < sch. 80 Dia-inch
c. > Sch. 80 Dia-inch

5 Post Welding Heat Treatment Dia-inch


Sub Total =

1.2 Steel Structure & Pressure Vessel Fabrication

No. Description Unit

1 Handrails, Gutters, Stairways and Ladders Kg


2 Pad eyes Kg
3 Boat Landing and Riser Guard Kg
4 Braces Kg
5 Riser Clamps Kg
6 Pump Casing Kg
7 Deck & Helidecks Kg
8 Vessel, Launcher, Receiver and Boiler Kg
9 Access Platforms Kg
10 Rolled plate for thickness up to ½” Kg
11 Rolled plate for thickness > ½” Kg
12 Machining Kg
13 Load Test < 1T Set
14 Load Test 1,1 T – 2T Set
15 Load Test > 2T Set
Sub Total =

1.3 Stainless Steel Structure & Pressure Vessel Fabrication

No. Description Unit

1 Pad eyes Kg
2 Braces and Support Kg
3 Vessel Kg
4 Tank Kg
5 Rolled plate for thickness up to ½” Kg
6 Rolled plate for thickness > ½” Kg
Sub Total =

1.4 Pipe Spool Fabrication - Emergent

No. Description Unit

1 Fabrication of Pipe Spool, Threaded Joint Type, CS 


a. < Sch. 40 Dia-inch
b. > Sch. 40 – and < sch. 80 Dia-inch
c. > Sch. 80 Dia-inch

2 Fabrication of Pipe Spool, Welding Joint Type, CS 


a. < Sch. 40 Dia-inch
b. > Sch. 40 and < sch. 80 Dia-inch
c. > Sch. 80 Dia-inch

3 Fabrication of Pipe Spool, Welding Joint Type, Stainless Steel 


a. < Sch. 40 Dia-inch
b. > Sch. 40 and < sch. 80 Dia-inch
c. > Sch. 80 Dia-inch

4 Fabrication of Pipe Spool, Welding Joint Type, Duplex


a. < Sch. 40 Dia-inch
b. > Sch. 40 and < sch. 80 Dia-inch
c. > Sch. 80 Dia-inch
Sub Total =

1.5 Steel Structure & Pressure Vessel Fabrication - Emergent

No. Description Unit


No. Description Unit

1 Handrails, Gutters, Stairways and Ladders Kg


2 Pad eyes Kg
3 Boat Landing and Riser Guard Kg
4 Braces Kg
5 Riser Clamps Kg
6 Pump Casing Kg
7 Deck & Helidecks Kg
8 Vessel, Launcher, Receiver and Boiler Kg
9 Access Platforms Kg
10 Rolled plate for thickness up to ½” Kg
11 Rolled plate for thickness > ½” Kg
Sub Total =

1.6 Stainless Steel Structure & Pressure Vessel Fabrication - Emergent

No. Description Unit

1 Pad eyes Kg
2 Braces and Support Kg
3 Vessel Kg
4 Tank Kg
5 Rolled plate for thickness up to ½” Kg
6 Rolled plate for thickness > ½” Kg
Sub Total =

1.7 Blasting and Painting

No. Description Unit

1 Coating System B1 M2
2 Coating System B2-1 M2
3 Coating System B3-1 M2
4 Coating System B3-2 M2
5 Coating System B4-1 M2
6 Coating System B6-1 M2
7 Coating System B7 M2
8 Coating System B8-1 M2
9 Coating System B9 M2
10 Galvanizing kg
11 Ceramic Lining M2
Sub Total =

2. Site Construction and Technical Personnel


2.1 Personnel
No. Description Unit

1 Field Coordinator Service Day


2 Mechanical/Piping/Structural Supervisor Service Day
3 Electrical/Instrumentation Supervisor Service Day
4 Site Surveyor/Sketcher Service Day
5 Lead Wrapping/Coating Service Day
6 Lead Hot/Cold Insulation Service Day
7 Lead Welder Service Day
8 Lead Blaster/Painter Service Day
9 Lead Rigger Service Day
10 Lead Mechanical Rope Access Service Day
11 Lead Hydraulic Torque Wrench Service Day
12 Welder Service Day
13 Fitter/Jr. Surveyor Service Day
14 Rigger Service Day
15 Blaster / Painter Service Day
16 Mechanical Equipment Technician Service Day
17 Electrical Instrument Technician Service Day
18 Hot/Cold Insulation Technician Service Day
19 Rotary Cold Cut Technician Service Day
20 Wrapping/Coating Technician Service Day
21 Hydraulic Torque Wrench Technician Service Day
22 Mechanical Rope Access Technician Service Day
23 HSSE Field Officer Service Day
24 Material Man Service Day
25 AUTOCAD Drafter Service Day
26 Roustabout Service Day
Sub Total =

2.2 Equipment & Tools

No. Description Unit

1 Portable Welding Machine, Engine Type, c/w Accessories Set/Day


2 Portable Welding Machine, Transformer Type c/w Accessories Set/Day
3 Oxy-Fuel Cutting/Welding, c/w Accessories Set/Day
Electric/Pneumatic Grinding Machine, Auto release c/w
4 Set/Day
Accessories, various size
Pneumatic Reciprocating Cold Cutter, for various size and
5 Set/Day
schedule pipe
Pneumatic Reciprocating Cold Cutter, for up to 1” thickness
6 Set/Day
plate/bolt diameter.
Pneumatic/Hydraulic Rotary Cold Cutter and Beveller Machine,
7 Set/Day
for various size pipe.
Pneumatic/Hydraulic Bolt Tightening Equipment, for various
8 Set/Day
size
9 Manual Pipe Cutter size 1-4 inch dia. Set/Day
10 Portable Air Compressor, Engine Type, c/w Accessories Set/Day
11 Blasting/painting Equipment set, c/w accessories Set/Day
12 Manual Pipe Threader, size up to 4” pipe, c/w accessories Set/Day
13 Hydrotest equipment set c/w accessories Set/Day
14 Rigging Equipment Set Set/Day
15 Tools Set Set/Day
16 Hydraulic Nut Splitter, c/w accessories, various size Set/Day
Pneumatic/Hydraulic Torque Wrench c/w accessories, various
17 Set/Day
size
18 Manual Torque Wrench c/w accessories, various size Set/Day
Rubber Plug, up to 6” pipewith various pipe schedule, c/w
19 Set/Day
valve, vent & clamp hose
Rubber Plug, for > 6” pipe with various pipe schedule, c/w
20 Set/Day
valve, vent & clamp hose
Pneumatic Air blower discharge and suction c/w accessories,
21 Set/Day
various size
22 Chipping Equipment Set Set/Day
23 Instrumentation Equipment Set Set/Day
24 Portable Lighting Equipment Set c/w accessories Set/Day
25 Electrical Extension Cable, up to 50 M Lgth. Set/Day
26 Chain Hoist, Cap. Up to 5 Ton Set/Day
27 Chain Hoist, Cap. > 5 Ton. Set/Day
28 Lever Chain Hoist, Cap. Up to 5 Ton Set/Day
29 Lever Chain Hoist, Cap. > 5 Ton Set/Day
30 Webbing Sling, Cap. Up to 5 Ton with various length Set/Day
31 Webbing Sling, Cap. > 5 Ton with various length Set/Day
32 Round Sling, Cap. Up to 5 Ton with various length Set/Day
33 Round Sling, Cap. > 5 Ton with various length Set/Day
34 Looper, Cap. Up to 5 Ton with various length Set/Day
Wire rope sling (WRC), size up to ¾”, c/w thimble end, various
35 Set/Day
length
Wire rope sling, (WRC) size > ¾”, c/w thimble end, various
36 Set/Day
length
37 Shackle, Cap. Up to 5 Ton Set/Day
38 Shackle, Cap. > 5 Ton Set/Day
39 Gancho (hook) Set/Day
40 Brass Shovel Ea/Day
41 Steel Shovel Ea/Day
42 Electric Magnetic portable drilling machine, for various size Set/Day
43 Pneumatic portable drilling machine for various size Set/Day
44 Battery portable drlling machine for various size Set/Day
45 Hole Saw set, various blade, size ½” – 2” Set/Day
46 Portable Wet Blaster Unit c/w accessories. Set/Day
47 Inflatable Plug, for various size up to 4” and pipe schedule Set/Day
48 Inflatable Plug, size > 4” and up to 6” Set/Day
49 Inflatable Plug, size > 6” Set/Day
50 Manual Grease Gun, c/w accessories Set/Day
51 Rivet Gun, c/w bit dia 4 mm, 1 box Set/Day
52 Pneumatic Exhaust Blower, c/w accessories Set/Day
53 Chemical Transfer Pump B-50 Ea/Day
54 Chemical Transfer Pump B-25 Ea/Day
55 Air Hose 1/2" x 50 meter Ea/Day
56 Discharge Hose 2" x 20 meter Ea/Day
57 Circulation Hose 2" x 30 meter Ea/Day
58 Suction Hose 2"x 30 meter Ea/Day
59 Discharge Hose 1" x 30 meter Ea/Day
60 Suction Hose 1"x 30 meter Ea/Day
61 Flange , Clamp, Conenection 1" & Accs Ea/Day
62 Flange , Clamp, Conenection 2" & Accs Ea/Day
Explosion proof lamp, 500Watt, DC24V c/w pole, cable,
63 connection plug, etc. categorized in the classified area Class-I Set/Day
Div.1
64 Adjustable girder clamp, cap. Up to 2 Ton. Set/Day
65 Adjustable girder clamp, cap. >2 Ton and up to 5 Ton Set/Day
66 Adjustable girder clamp, cap. > 5 Ton Set/Day
67 Terpaulin, Size. 6 M x 4M/sheet Set/Day
68 Calibrated Portable Gas Detector Set/Day
69 Bump Test Equipment, c/w gas tester Set/Day
70 Insulation tool kit Set/Day
71 Insulation cladding rolling/forming machine Set/Day
72 Laptop Computer, as per COMPANY’s Specification Set/Day
73 Rotary Grinding Ea/Day
Sub Total =

2.3 Scaffolding Work

No. Description Unit

A. Personnels
1 Scaffloding Assessor Service Day
2 Scaffolding Supervisor Service Day
3 Scaffolding Technician Service Day

B Equipment Set Materials 


1 Heavy Duty Independent Scaffolding Set as per BS5973 Specifica Set/Day

C Scaffolding Materials 
Steel tube EN 39-SA-4-E.
48.3 mm OD, 4.0 mm Thk., seamless, hot dip galvanized, c/w
MFR mill certificate and pressed or embose\sed markings. (1
1 set = 10 length) 
a. < 2 m length Set/Day
b. 2 - 4 m length Set/Day
c. > 4 m length Set/Day
Right Angle coupler EN 74-RA-B-M.
Heavy weight, for 48.3 mm OD tubes, forged steel, class B, hot
2 Set/Day
dip galvanized, c/w MFR mill certificate and pressed or
embossed on forgoing. (1 set = 10 ea)
Sleeve coupler EN 74-SF-B-M.
Heavy weight, for 48.3 mm OD tubes, forged steel, class B,
3 Set/Day
sleeve functioning by friction, hot dip galvanized, c/w MFR mill
certificate and pressed or embossed on forging (1 set = 10 ea)
Swivel coupler EN 74-SW-B-M.
Heavy weight, for 48.3 mm OD tubes, forged steel, class B, hot
4 Set/Day
dip galvanized, c/w MFR mill certificate and pressed or
embossed on forgoing. (1 set = 10 ea)
Loose spigot EN 74-LS-B-M.
Heavy weight, for 48.3 mm OD tubes, forged steel, class B, hot
5 Set/Day
dip galvanized, c/w MFR mill certificate and pressed or
embossed on forging. (1 set = 10 ea)
Base Plat EN 74-BP-B-M.
Heavy weight, for 48.3 mm OD tubes, class B, hot dip
6 Set/Day
galvanized, c/w MFR mill certificate and pressed or embossed
on forging. (1 set = 10 ea)
Wooden plank
7 Set/Day
Wooden plank, 19" width x 7' length, 75 lbs/sq ft capacity.
Beam clamp.
8 Gravlock grider coupler, beam to pipe connector for tube 48.3 Set/Day
mm OD, hot dip galvanized. (1 set - 10 ea)
Inertia Reel/Fall Arrest Block.
Light weight aluminium construction, 15 m length, steel rope
9 Set/Day
lifeline, vertical and horizontal application, rescue recovery
system with winding handle
Sub Total =

2.4 Technical Support Personnel

No. Description Unit

1 Sr. Process Engineer Service Day


2 Sr. Mechanical Piping Engineer Service Day
3 Sr. Project Engineer Service Day
4 Sr. Construction Engineer Service Day
5 Project & Design Engineer (Civil) Service Day
6 Jr. Process Engineer Service Day
7 Jr. Mechanical Piping Engineer Service Day
8 Jr. Project Engineer Service Day
9 Jr. Construction Engineer Service Day
10 Construction Superintendent Service Day
11 Project Support Engineer Service Day
Sub Total =

3. Consumable Materials

No. Description Unit


Oxygen Gas Refill, full charge, purity 99.9%, c/w certified rack
1 Bottle(s)
& 4 legs sling set
Acetylene Gas Refill, purity 98% c/w certified rack & 4 legs
2 Bottle(s)
sling set
Argon Gas Refill, purity 99.9% c/w certified rack & 4 legs sling
3 Bottle(s)
set
Nitrogen Gas Refill, c/w accessories and certified rack & 4 legs
4 Bottle(s)
sling set
LPG Gas Refill 12 Kgs/bottle, c/w accessories and certified rack
5 Bottle(s)
& 4 legs sling set
LPG Gas Refill 50 Kgs/bottle, c/w accessories and certified rack
6 Bottle(s)
& 4 legs sling set
7 Electrode E-7018; Lincoln or equal; various size Kg(s)
8 Electrode E-7016; Lincoln or equal; various size Kg(s)
9 Electrode E-7010; Lincoln or equal; various size Kg(s)
10 Electrode E-6010; Lincoln or equal; various size Kg(s)
11 Electrode ER70S-G; Lincoln or equal; various size Kg(s)
12 Electrode ER316L/E316L; Lincoln or equal; various size Kg(s)
13 Electrode ER309L/E309L-16; Lincoln or equal; various size Kg(s)
14 Electrode ER308L/E308L-16; Lincoln or equal; various size Kg(s)
15 Electrode ER2209; Sandvik or equal; various size Kg(s)
16 Gouging Rod; various size Kg(s)
17 Grinding Disc 4”; 6 mm Thk. Each
18 Grinding Disc 4”; 3.2 mm Thk Each
19 Grinding Disc 5”; 6 mm Thk. Each
20 Grinding Disc 5”; 3.2 mm Thk Each
21 Grinding Disc 6”; 6 mm Thk. Each
22 Grinding Disc 6”; 3.2 mm Thk Each
23 Grinding Disc 7”; 6 mm Thk. Each
24 Grinding Disc 7”; 3.2 mm Thk Each
25 Primer Coat (Coat. System No. B1) Liter
26 Thinner for Primer Coat (Coat. System No. B1) Liter
27 Finish Coat (Coat. System No. B1) Liter
28 Thinner for Finish Coat (Coat. System No. B1) Liter
29 Sealed Coat (Coat. System No. B1) Liter
30 Thinner for Sealed Coat (Coat. System No. B1) Liter
31 Primer Coat (Coat. System No. B2-1) Liter
32 Thinner for Primer Coat (Coat. System No. B2-1) Liter
33 Finish Coat (Coat. System No. B2-1) Liter
34 Thinner for Finish Coat (Coat. System No. B2-1) Liter
35 Intermediate Coat (Coat. System No. B2-1) Liter
36 Thinner for Sealed Coat (Coat. System No. B2-1) Liter
37 Primer Coat (Coat. System No. B3-1) Liter
38 Thinner for Primer Coat (Coat. System No. B3-1) Liter
39 Sealed Coat (Coat. System No. B3-1) Liter
40 Thinner for Sealed Coat (Coat. System No. B3-1) Liter
41 Finish Coat (Coat. System No. B3-1) Liter
42 Thinner for Finish Coat (Coat. System No. B3-1) Liter
43 Primer Coat (Coat. System No. BM2-2) Liter
44 Thinner for Primer Coat (Coat. System No. BM2-2) Liter
45 Finish Coat (Coat. System No. BM2-2) Liter
46 Thinner for Finish Coat (Coat. System No. BM2-2) Liter
47 Primer Coat (Coat. System No. BM3-2) Liter
48 Thinner for Primer Coat (Coat. System No. BM3-2) Liter
49 Finish Coat (Coat. System No. BM3-2) Liter
50 Thinner for Finish Coat (Coat. System No. BM3-2) Liter
51 Primer Coat (Coat. System No. BM3-3) Liter
52 Thinner for Primer Coat (Coat. System No. BM3-3) Liter
53 Primer Coat (Coat. System No. BM9-1) Liter
54 Thinner for Primer Coat (Coat. System No. BM9-1) Liter
55 Finish Coat (Coat. System No. BM9-1) Liter
56 Thinner for Finish Coat (Coat. System No. BM9-1) Liter
57 Primer Coat (Coat. System No. BM11-2) Liter
58 Thinner for Primer Coat (Coat. System No. BM11-2) Liter
59 Finish Coat (Coat. System No. BM11-2) Liter
60 Thinner for Finish Coat (Coat. System No. BM11-2) Liter
61 Paint Remover Liter
62 Sand paper, various type Sheet
63 Thinner for Cleaning Liter
64 Cotton rug (majun) Kg
65 Nylon rope; size up to 1/2” Meter
66 Hacksaw blade, 18 TPI, various size Each
67 Wheel wire brush 4” Each
Blade of pneumatic cold cutter for various size and schedule
68 Each
pipe
Blade of pneumatic cold cutter for up to 1” thickness plate/bolt
69 Each
dia.
70 Cup Brush 4” Each
71 Drill bit; size up to ¾” dia Each
72 Drill bit; size above ¾” dia Each
73 Cooper slag for blasting Kg
74 Garnet for blasting Kg
75 Scaffolding wire Kg
76 Teflon tape; size 1” width Each
77 Tapping bit; size up to 2” NPS Each
78 Tapping bit; size 2” < and up to 4” NPS Each
79 WD 40, 9.3 Fl Oz (277ml)/Can Can
80 Paint Brush, with various size Set
81 Paint Roll Brush, with various size Set
82 Solar Liter
83 Wire Brush Ea
84 Saw Dust Kg
85 Nylon Rope 5/8" Meter
86 Nylon Rope 7/8" Meter
87 Cutter Ea
88 Scraper Ea
89 Sand Bag with inner plastic layer, capacity 40 kg Ea
90 Drum 200 Liter Ea
91 Fire Extinguisher (4.5 Kg) Ea
92 Manual Pipe Cutter Blade Ea
Sub Total =

4. Jumping Rope Rate

No. Description Unit

Jumping rope splicing; 2 thimble end per each included proof


1 Ea
test
Sub Total =

5. Valve Refurbishment

No Deskripsi Size

1 <=2"
2 3"
3 4"
4 6"
5 8"
CHECK VALVE 150#
6 10"
7 12"
8 16"
9 20"
10 >=24:

11 <=2"
12 3"
13 4"
14 6"
15 8"
CHECK VALVE 300#
16 10"
17 12"
18 16"
19 20"
20 >=24:

21 <=2"
22 3"
23 4"
24 6"
25 8"
CONTROL VALVE 150#
26 10"
27 12"
28 16"
29 20"
30 >=24:
31 <=2"
32 3"
33 4"
34 6"
35 8"
CONTROL VALVE 300#
36 10"
37 12"
38 16"
39 20"
40 >=24:

41 <=2"
42 3"
43 4"
44 6"
45 8"
46 10"
GATE VALVE 150#
47 12"
48 14"
49 16"
50 18"
51 20"
52 >=24:

53 <=2"
54 3"
55 4"
56 6"
57 8"
58 10"
GATE VALVE 300#
59 12"
60 14"
61 16"
62 18"
63 20"
64 >=24:

65 <=2"
66 3"
67 4"
68 6"
69 8"
70 10"
71 12"
BALL VALVE 150#
72 14"
73 16"
74 18"
75 20"
BALL VALVE 150#

76 24"
77 26"
78 >=26"

79 <=2"
80 3"
81 4"
82 6"
83 8"
84 10"
85 12"
BALL VALVE 300#
86 14"
87 16"
88 18"
89 20"
90 24"
91 26"
92 >=26"

93 <=2"
94 3"
95 4"
96 6"
97 8"
98 10"
99 12"
BALL VALVE C/W ACTUATOR (SDV) 150#
100 14"
101 16"
102 18"
103 20"
104 24"
105 26"
106 >=26"

107 <=2"
108 3"
109 4"
110 6"
111 8"
112 10"
113 12"
BALL VALVE C/W ACTUATOR (SDV) 300#
114 14"
115 16"
116 18"
117 20"
118 24"
119 26"
120 >=26"
Sub Total =

6. Lifting Personnel Competency Assesment

No. Description Unit

1 Lifting Personel Assesor (LA) Service Day


2 Offshore Lifting coach (LC) Service Day
3 Onshore Lifting Coach (LC) Service Day
4 Mobil Crane Rental 0-10 T Day
5 Mobil Crane Rental 11-15 T Day
6 Mobil Crane Rental 15-25 T Day
7 Mobil Crane Rental 20-50 T Day
8 Mobil Crane Rental 50-100 T Day
9 Mobil Crane Rental > 100 T Day
10 Lifting Equipment Inspector (LI) Day
11 Kemenakertrans Basic Rigging Training Batch
12 Migas Crane Operator Certification Batch
13 Basic Scaffolding Training Batch
14 Scaffolding Inspector Training Batch
Sub Total =

7. Civil Work Construction


7.1 Personnel

No. Description Unit

1 Civil Work Supervisor - Field Service Day


2 Masonry & Concrete Work Technician Service Day
Sub Total =

7.2 Equipment and Tools

No. Description Unit

1 Masonry Equipment Set Set/day


2 Painting Equipment Set Set/day
3 Concrete Mixer; with diesel engine; Mixing Output Capacity ~ Unit/day
4 200 liter Soil Compaction Equipment; suitable for soils, sands
Portable Unit/day
and gravels
5 Ceramic Tile Cutters Unit/day
6 Portable Generator; Minimum Capacity 5 kVA; c/w Accessories Unit/day
7 Lighting Set, c/w Accessories Set/day
8 Wheelbarrows; Minimum Capacity 60 kg Unit/day
9 Vehicle Dump Truck; Minimum Capacity 3000 kg Unit/day
10 Pickaxe and Mattock Unit/day
11 Crowbars; Minimum length is 1 meter Unit/day
12 Spreader for Soils/Sands Unit/day
13 Soil Baskets Unit/day
14 Axes with Single Bit Unit/day
Sub Total =

7.3 Material and Consumable

No. Description Unit

1 Reinforced Bars; diam 6 mm x 6 meters length Length


2 Reinforced Bars; diam 10 mm x 6 meters length Length
3 Reinforced Bars; diam 13 mm x 6 meters length Length
4 Reinforced Bars; diam 16 mm x 6 meters length Length
5 Portland Cement; Type 1; 40 or 50 kg per Basket Sack
6 Portland Cement; Type V; 40 or 50 kg per Basket Sack
7 Ceramic Cement Filler per kg Kg
8 Mortar Cement for Instant Use; 40 or 50 kg per Basket Sack
Ceramic Tiles; 20 x 20 cm (per square meters); Platinum or
9 M2
Equals
Ceramic Tiles; 30 x 30 cm (per square meters); Platinum or
10 M2
Equals Tiles; 40 x 40 cm (per square meters); Platinum or
Ceramic
11 M2
Equals
Ceramic Tiles; 60 x 60 cm (per square meters); Platinum or
12 M2
Equals
13 Sands for Masonry per M3 M3
14 Sands for Concrete per M3 M3
15 Gravels for Concrete (max size 50 mm) per M3 M3
16 Wall Brick per M2 M3
17 Block Hebel; 60 x 20 x 10 cm per M3 M3
18 Wall Putty per liter; Dulux or Equals Liter
19 Interior Wall Paint per liter; Dulux or Equals Liter
20 Exterior Wall Paint per liter; Dulux or Equals Liter
21 Wood Paint per liter; Nippon Paint or Equals Liter
22 Aquaproof (5kg) Can
23 Kayu Kaso; 4 x 6 x 4meter; Kamper or Better Length
24 Kayu Kaso; 5 x 7 x 4meter; Kamper or Better Length
25 Kayu Galar; 6 x 12 x 4meter; Kamper or Better Length
26 Kayu Papan; 3 x 20 x 4meter; Kamper or Better Length
Sub Total =

7.4 Civil Works Activity

No. Description Unit

1 Reinforcement kg
2 Concrete M3
3 Bekesting M3
4 Grouting M3
5 Excavation and Backfilling M3
6 Lean concrete M3
7 Sand Filling M3
Sub Total =
8. Transportation
8.1 Transportation - Pengiriman Tools/Equipment

No Deskripsi Unit

1 MRD - Tanjung Priok Trip


2 Tanjung Priok - MRD Trip
3 MRD - Muara Karang Trip
4 Muara Karang - MRD Trip
5 MRD - Balongan Trip
6 Balongan - MRD Trip
7 MRD - MB2 Trip
8 MB2 - MRD Trip
9 MRD - Cilamaya Trip
10 Cilamaya - MRD Trip
11 MRD - Cilegon (Cigading) Trip
12 Cilegon (Cigading) - MRD Trip
13 MRD - Pondok Cabe Airport Trip
14 Pondok Cabe Airport - MRD Trip
Sub Total =

8.2 Transportation - Pengiriman Personnel


8.2.1 Standby

No Deskripsi Unit

1 Area Kerja Tanjung Priok Day


2 Area Kerja Muara Karang Day
3 Area Kerja Balongan Day
4 Area Kerja MB2 Day
5 Area Kerja Cilamaya Day
6 Area Kerja Melalui Pondok Cabe Airport Day
Sub Total =

8.2.2 Mobilisasi dan atau Demobilisasi

No Deskripsi Unit

1 MRD - Tanjung Priok Trip


2 Tanjung Priok - MRD Trip
3 MRD - Muara Karang Trip
4 Muara Karang - MRD Trip
5 MRD - Balongan Trip
6 Balongan - MRD Trip
7 MRD - MB2 Trip
8 MB2 - MRD Trip
9 MRD - Cilamaya Trip
10 Cilamaya - MRD Trip
11 MRD - Cilegon (Cigading) Trip
12 Cilegon (Cigading) - MRD Trip
13 MRD - Pondok Cabe Airport Trip
14 Pondok Cabe Airport - MRD Trip
Sub Total =
GRAND TOTAL

Note:
Bagian yang harus di-isi
T - PACKAGE A
ND MAINTENANCE SERVICES
JSTC1700014
OD: 2017 - 2020

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)

3,142 6,300.00 19,794,600.00


1,048 21,000.00 22,008,000.00
1,048 6,300.00 6,602,400.00

14,137 158,250.00 2,237,180,250.00


70,682 295,000.00 20,851,190,000.00
9,425 160,500.00 1,512,712,500.00

2,618 6,500.00 17,017,000.00


2,095 7,100.00 14,874,500.00
524 7,200.00 3,772,800.00

865 7,150.00 6,184,750.00


1,442 7,810.00 11,262,020.00
721 7,920.00 5,710,320.00

255 850,000.00 216,750,000.00


24,925,059,140.00

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
53,404 52,300.00 2,793,029,200.00
2,120 22,000.00 46,640,000.00
53,194 51,600.00 2,744,810,400.00
16,374 22,000.00 360,228,000.00
47,172 48,000.00 2,264,256,000.00
12,930 22,000.00 284,460,000.00
30,894 48,000.00 1,482,912,000.00
7,724 45,700.00 352,986,800.00
2,491 55,000.00 137,005,000.00
4,634 12,000.00 55,608,000.00
7,723 12,000.00 92,676,000.00
265 25,000.00 6,625,000.00
11 540,000.00 5,940,000.00
11 540,000.00 5,940,000.00
11 594,000.00 6,534,000.00
10,639,650,400.00

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
265 8,000.00 2,120,000.00
265 8,000.00 2,120,000.00
5,599 8,000.00 44,792,000.00
4,313 8,000.00 34,504,000.00
2,171 7,000.00 15,197,000.00
2,171 7,000.00 15,197,000.00
113,930,000.00

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)

629 3,780.00 2,377,620.00


210 12,600.00 2,646,000.00
210 3,780.00 793,800.00

2,828 94,950.00 268,518,600.00


14,137 177,000.00 2,502,249,000.00
1,885 96,300.00 181,525,500.00

524 3,900.00 2,043,600.00


419 4,260.00 1,784,940.00
105 4,320.00 453,600.00

173 4,290.00 742,170.00


289 4,686.00 1,354,254.00
145 4,752.00 689,040.00
2,965,178,124.00

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
Estimated Unit Rate
Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
8,011 31,380.00 251,385,180.00
318 13,200.00 4,197,600.00
7,980 30,960.00 247,060,800.00
2,457 13,200.00 32,432,400.00
7,076 28,800.00 203,788,800.00
1,940 13,200.00 25,608,000.00
4,635 28,800.00 133,488,000.00
1,159 27,420.00 31,779,780.00
374 33,000.00 12,342,000.00
695 7,200.00 5,004,000.00
1,159 7,200.00 8,344,800.00
955,431,360.00

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
67 4,800.00 321,600.00
67 4,800.00 321,600.00
560 4,800.00 2,688,000.00
432 4,800.00 2,073,600.00
218 4,200.00 915,600.00
218 4,200.00 915,600.00
7,236,000.00

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
1,385 25,370.00 35,137,450.00
23,068 175,230.00 4,042,205,640.00
46,135 390,000.00 17,992,650,000.00
2,307 22,600.00 52,138,200.00
2,307 5,500.00 12,688,500.00
2,307 5,630.00 12,988,410.00
2,307 5,450.00 12,573,150.00
2,307 4,400.00 10,150,800.00
1,385 4,400.00 6,094,000.00
762 5,200.00 3,962,400.00
226 5,200.00 1,175,200.00
22,181,763,750.00
Estimated Unit Rate
Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
4,425 350,000.00 1,548,750,000.00
6,129 1,320,000.00 8,090,280,000.00
1,110 800,000.00 888,000,000.00
4,531 1,350,000.00 6,116,850,000.00
867 320,000.00 277,440,000.00
867 320,000.00 277,440,000.00
4,048 1,220,000.00 4,938,560,000.00
2,429 350,000.00 850,150,000.00
6,235 1,265,000.00 7,887,275,000.00
495 1,350,000.00 668,250,000.00
677 320,000.00 216,640,000.00
4,489 1,200,000.00 5,386,800,000.00
8,706 1,100,000.00 9,576,600,000.00
12,171 1,260,000.00 15,335,460,000.00
3,105 350,000.00 1,086,750,000.00
2,167 280,000.00 606,760,000.00
1,110 750,000.00 832,500,000.00
867 280,000.00 242,760,000.00
794 280,000.00 222,320,000.00
867 280,000.00 242,760,000.00
1,353 280,000.00 378,840,000.00
495 1,100,000.00 544,500,000.00
2,345 280,000.00 656,600,000.00
1,301 280,000.00 364,280,000.00
1,301 280,000.00 364,280,000.00
1,407 120,000.00 168,840,000.00
67,769,685,000.00

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
13,250 300,000.00 3,975,000,000.00
114 22,000.00 2,508,000.00
16,720 15,000.00 250,800,000.00

18,721 18,000.00 336,978,000.00

6,113 110,000.00 672,430,000.00

2,108 100,000.00 210,800,000.00

3,842 120,000.00 461,040,000.00


3,631 287,000.00 1,042,097,000.00
2,410 22,000.00 53,020,000.00
4,557 200,000.00 911,400,000.00
2,766 23,000.00 63,618,000.00
1,746 15,600.00 27,237,600.00
7,318 50,000.00 365,900,000.00
13,250 60,000.00 795,000,000.00
7,575 10,000.00 75,750,000.00
1,657 80,000.00 132,560,000.00
1,728 200,000.00 345,600,000.00
6,851 30,000.00 205,530,000.00

2,650 150,000.00 397,500,000.00

2,650 170,000.00 450,500,000.00

2,650 160,000.00 424,000,000.00


1,835 90,000.00 165,150,000.00
1,958 130,200.00 254,931,600.00
5,447 5,000.00 27,235,000.00
10,949 5,000.00 54,745,000.00
10,949 70,000.00 766,430,000.00
10,949 70,000.00 766,430,000.00
10,949 60,000.00 656,940,000.00
10,949 60,000.00 656,940,000.00
10,949 45,000.00 492,705,000.00
10,949 58,000.00 635,042,000.00
10,949 35,000.00 383,215,000.00
10,949 30,000.00 328,470,000.00
10,949 12,000.00 131,388,000.00

10,949 20,000.00 218,980,000.00


10,949 20,000.00 218,980,000.00
10,070 7,000.00 70,490,000.00
10,070 10,000.00 100,700,000.00
6,851 2,000.00 13,702,000.00
922 1,416.67 1,306,166.67
922 500.00 461,000.00
1,960 20,000.00 39,200,000.00
1,960 50,000.00 98,000,000.00
1,592 12,000.00 19,104,000.00
553 8,000.00 4,424,000.00
1,592 55,000.00 87,560,000.00
1,177 110,000.00 129,470,000.00
1,177 120,000.00 141,240,000.00
624 150,000.00 93,600,000.00
624 1,500.00 936,000.00
624 1,000.00 624,000.00
624 300,000.00 187,200,000.00
439 300,000.00 131,700,000.00
439 300,000.00 131,700,000.00
439 350,000.00 153,650,000.00
439 150,000.00 65,850,000.00
439 180,000.00 79,020,000.00
439 180,000.00 79,020,000.00
439 160,000.00 70,240,000.00
439 160,000.00 70,240,000.00
439 20,000.00 8,780,000.00
439 25,000.00 10,975,000.00

4,880 130,000.00 634,400,000.00


5,290 20,000.00 105,800,000.00
5,290 20,000.00 105,800,000.00
3,356 20,000.00 67,120,000.00
3,356 32,000.00 107,392,000.00
552 30,000.00 16,560,000.00
552 30,000.00 16,560,000.00
1,561 6,000.00 9,366,000.00
747 7,000.00 5,229,000.00
4,858 50,000.00 242,900,000.00
1,465 20,000.00 29,300,000.00
20,086,469,366.67

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)

4,425 980,000.00 4,336,500,000.00


4,425 980,000.00 4,336,500,000.00
9,562 975,000.00 9,322,950,000.00

71,783 500,000.00 35,891,500,000.00

37,360 6,000.00 224,160,000.00


37,360 6,500.00 242,840,000.00
37,360 7,000.00 261,520,000.00

108,154 367,723,600.00
3,400.00
72,103 245,150,200.00
3,400.00

108,154 367,723,600.00
3,400.00

72,103 245,150,200.00
3,400.00

259,569 129,784,500.00
500.00
72,103 576,824,000.00
8,000.00

72,103 245,150,200.00
3,400.00

1,185 177,750,000.00
150,000.00
56,971,226,300.00

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
431 1,900,000.00 818,900,000.00
431 1,700,000.00 732,700,000.00
431 1,700,000.00 732,700,000.00
582 1,500,000.00 873,000,000.00
182 1,400,000.00 254,800,000.00
431 1,400,000.00 603,400,000.00
431 1,200,000.00 517,200,000.00
582 1,200,000.00 698,400,000.00
582 1,200,000.00 698,400,000.00
582 1,500,000.00 873,000,000.00
759 1,200,000.00 910,800,000.00
7,713,300,000.00

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
799 415,480,000.00
520,000.00
799 479,400,000.00
600,000.00
799 800,000.00 639,200,000.00

267 240,300,000.00
900,000.00
453 45,300,000.00
100,000.00
453 45,300,000.00
100,000.00
10,767 65,500.00 705,238,500.00
8,315 60,500.00 503,057,500.00
6,396 62,000.00 396,552,000.00
6,395 65,500.00 418,872,500.00
6,960 60,500.00 421,080,000.00
1,331 45,000.00 59,895,000.00
1,331 45,000.00 59,895,000.00
1,331 45,000.00 59,895,000.00
626 45,000.00 28,170,000.00
464 140,000.00 64,960,000.00
825 27,342.00 22,557,150.00
825 30,076.00 24,812,700.00
825 27,342.00 22,557,150.00
825 27,342.00 22,557,150.00
825 27,342.00 22,557,150.00
825 30,076.00 24,812,700.00
825 73,823.00 60,903,975.00
825 73,823.00 60,903,975.00
128 234,000.00 29,952,000.00
188 39,000.00 7,332,000.00
95 234,000.00 22,230,000.00
189 39,000.00 7,371,000.00
95 234,000.00 22,230,000.00
282 39,000.00 10,998,000.00
400 234,000.00 93,600,000.00
482 39,000.00 18,798,000.00
401 234,000.00 93,834,000.00
482 39,000.00 18,798,000.00
507 234,000.00 118,638,000.00
588 39,000.00 22,932,000.00
612 247,000.00 151,164,000.00
588 45,100.00 26,518,800.00
189 78,000.00 14,742,000.00
189 39,000.00 7,371,000.00
518 110,500.00 57,239,000.00
401 39,000.00 15,639,000.00
518 140,400.00 72,727,200.00
401 23,400.00 9,383,400.00
518 66,300.00 34,343,400.00
401 23,400.00 9,383,400.00
307 52,020.00 15,970,140.00
295 23,400.00 6,903,000.00
307 66,300.00 20,354,100.00
295 23,400.00 6,903,000.00
307 140,400.00 43,102,800.00
295 23,400.00 6,903,000.00
307 148,200.00 45,497,400.00
169 23,400.00 3,954,600.00
463 140,400.00 65,005,200.00
106 23,400.00 2,480,400.00
212 52,020.00 11,028,240.00
106 23,400.00 2,480,400.00
212 66,300.00 14,055,600.00
106 23,400.00 2,480,400.00
72 550,000.00 39,600,000.00
283 15,000.00 4,245,000.00
141 18,000.00 2,538,000.00
212 22,000.00 4,664,000.00
1,058 150,000.00 158,700,000.00
212 30,000.00 6,360,000.00
141 200,000.00 28,200,000.00
288 1,300,000.00 374,400,000.00
288 1,300,000.00 374,400,000.00
212 100,000.00 21,200,000.00
144 600,000.00 86,400,000.00
144 600,000.00 86,400,000.00
2,135 220.00 469,700.00
2,260 8,000.00 18,080,000.00
1,031 50,000.00 51,550,000.00
1,082 8,000.00 8,656,000.00
331 650,000.00 215,150,000.00
269 1,300,000.00 349,700,000.00
271 120,000.00 32,520,000.00
2,721 12,500.00 34,012,500.00
4,487 15,000.00 67,305,000.00
1,894 9,000.00 17,046,000.00
748 80,000.00 59,840,000.00
128 70,000.00 8,960,000.00
689 170,000.00 117,130,000.00
128 180,000.00 23,040,000.00
499 5,000.00 2,495,000.00
499 5,000.00 2,495,000.00
341 45,000.00 15,345,000.00
141 250,000.00 35,250,000.00
499 650,000.00 324,350,000.00
2,300 50,000.00 115,000,000.00
8,642,101,130.00

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
760 218,740.00 166,242,400.00
166,242,400.00

Major Repair
Inspection cost/Unit
Estimated Minor Repair cost/unit
cost/unit (IDR)
Qty (IDR)
(IDR) (D)
(A) (C)
(B)

4 11,299.50 28,248.75 50,847.75


3 14,689.35 36,723.38 66,102.08
4 19,096.16 47,740.39 85,932.70
2 24,825.00 62,062.50 111,712.51
4 28,728.00 71,820.00 129,276.00
2 55,860.00 139,650.00 251,370.00
2 67,032.00 167,580.00 301,644.00
1 95,760.00 239,400.00 430,920.00
1 119,700.00 299,250.00 538,650.00
1 134,064.00 335,160.00 603,288.00

4 15,552.00 38,880.00 69,984.00


3 20,217.60 50,544.00 90,979.20
4 26,282.88 65,707.20 118,272.96
2 34,167.74 85,419.36 153,754.85
4 47,880.00 119,700.00 215,460.00
2 78,204.00 195,510.00 351,918.00
1 94,962.00 237,405.00 427,329.00
1 134,662.50 336,656.25 605,981.25
1 179,550.00 448,875.00 807,975.00
1 201,096.00 502,740.00 904,932.00

3 5,985.00 14,962.50 26,932.50


3 7,182.00 17,955.00 32,319.00
3 9,576.00 23,940.00 43,092.00
2 14,364.00 35,910.00 64,638.00
3 21,546.00 53,865.00 96,957.00
3 33,516.00 83,790.00 150,822.00
1 55,860.00 139,650.00 251,370.00
1 71,820.00 179,550.00 323,190.00
1 95,760.00 239,400.00 430,920.00
1 127,680.00 319,200.00 574,560.00
3 7,182.00 17,955.00 32,319.00
3 9,576.00 23,940.00 43,092.00
3 14,364.00 35,910.00 64,638.00
2 17,955.00 44,887.50 80,797.50
2 28,728.00 71,820.00 129,276.00
2 55,860.00 139,650.00 251,370.00
1 78,204.00 195,510.00 351,918.00
1 101,745.00 254,362.50 457,852.50
1 134,662.50 336,656.25 605,981.25
1 191,520.00 478,800.00 861,840.00

3 12,028.50 30,071.25 54,128.25


1 15,637.05 39,092.63 70,366.73
4 20,328.17 50,820.41 91,476.74
2 26,426.61 66,066.54 118,919.77
2 28,728.00 71,820.00 129,276.00
2 55,860.00 139,650.00 251,370.00
1 61,446.00 153,615.00 276,507.00
1 71,820.00 179,550.00 323,190.00
1 86,782.50 216,956.25 390,521.25
1 95,760.00 239,400.00 430,920.00
1 119,700.00 299,250.00 538,650.00
1 134,064.00 335,160.00 603,288.00

3 15,552.00 38,880.00 69,984.00


1 20,217.60 50,544.00 90,979.20
4 26,282.88 65,707.20 118,272.96
2 34,167.74 85,419.36 153,754.85
2 47,880.00 119,700.00 215,460.00
2 78,204.00 195,510.00 351,918.00
1 89,376.00 223,440.00 402,192.00
1 101,745.00 254,362.50 457,852.50
1 125,685.00 314,212.50 565,582.50
1 134,662.50 336,656.25 605,981.25
1 179,550.00 448,875.00 807,975.00
1 201,096.00 502,740.00 904,932.00

5 12,028.50 30,071.25 54,128.25


5 15,637.05 39,092.63 70,366.73
6 20,328.17 50,820.41 91,476.74
2 26,426.61 66,066.54 118,919.77
4 28,728.00 71,820.00 129,276.00
4 55,860.00 139,650.00 251,370.00
2 61,446.00 153,615.00 276,507.00
1 71,820.00 179,550.00 323,190.00
1 86,782.50 216,956.25 390,521.25
1 95,760.00 239,400.00 430,920.00
1 119,700.00 299,250.00 538,650.00
1 191,520.00 478,800.00 861,840.00
1 255,360.00 638,400.00 ###
1 264,936.00 662,340.00 ###

5 15,552.00 38,880.00 69,984.00


5 20,217.60 50,544.00 90,979.20
6 26,282.88 65,707.20 118,272.96
2 34,167.74 85,419.36 153,754.85
4 47,880.00 119,700.00 215,460.00
4 78,204.00 195,510.00 351,918.00
2 89,376.00 223,440.00 402,192.00
1 101,745.00 254,362.50 457,852.50
1 125,685.00 314,212.50 565,582.50
1 134,662.50 336,656.25 605,981.25
1 179,550.00 448,875.00 807,975.00
1 255,360.00 638,400.00 ###
1 319,200.00 798,000.00 ###
1 351,120.00 877,800.00 ###

2 12,028.50 30,071.25 54,128.25


1 15,637.05 39,092.63 70,366.73
2 20,328.17 50,820.41 91,476.74
2 31,711.94 79,279.84 142,703.72
2 34,473.60 86,184.00 155,131.20
1 67,032.00 167,580.00 301,644.00
1 73,735.20 184,338.00 331,808.40
1 86,184.00 215,460.00 387,828.00
1 104,139.00 260,347.50 468,625.50
1 114,912.00 287,280.00 517,104.00
1 143,640.00 359,100.00 646,380.00
1 229,824.00 574,560.00 ###
1 306,432.00 766,080.00 ###
1 317,923.20 794,808.00 ###

2 15,552.00 38,880.00 69,984.00


1 20,217.60 50,544.00 90,979.20
2 26,282.88 65,707.20 118,272.96
2 41,001.29 102,503.23 184,505.82
2 57,456.00 143,640.00 258,552.00
1 93,844.80 234,612.00 422,301.60
1 107,251.20 268,128.00 482,630.40
1 122,094.00 305,235.00 549,423.00
1 150,822.00 377,055.00 678,699.00
1 161,595.00 403,987.50 727,177.50
1 215,460.00 538,650.00 969,570.00
1 306,432.00 766,080.00 ###
1 383,040.00 957,600.00 ###
1 421,344.00 1,053,360.00 ###
Estimated Unit Rate
Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
897 1,700,000.00 1,524,900,000.00
897 1,500,000.00 1,345,500,000.00
897 556,000.00 498,732,000.00
64 500,000.00 32,000,000.00
64 700,000.00 44,800,000.00
64 3,075,000.00 196,800,000.00
64 7,800,000.00 499,200,000.00
64 10,300,000.00 659,200,000.00
64 11,800,000.00 755,200,000.00
5,714 320,000.00 1,828,480,000.00
27 1,500,000.00 40,500,000.00
27 1,500,000.00 40,500,000.00
27 1,500,000.00 40,500,000.00
27 2,000,000.00 54,000,000.00
7,560,312,000.00

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
96 337,836.01 32,432,257.14
477 220,000.00 104,940,000.00
137,372,257.14

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
287 27,167.56 7,797,089.58
96 21,000.00 2,016,000.00
191 195,185.19 37,280,370.37
8,000,000.00
96 83,333.33
32 3,888.89 124,444.44
48 12,037.04 577,777.78
96 6,666.67 640,000.00
287 9,722.22 2,790,277.78
32 791,666.67 25,333,333.33
287 2,500.00 717,500.00
287 2,500.00 717,500.00
287 1,666.67 478,333.33
287 2,500.00 717,500.00
96 833.33 80,000.00
87,270,126.62

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
265 29,925.00 7,930,125.00
530 83,250.00 44,122,500.00
424 140,625.00 59,625,000.00
159 213,750.00 33,986,250.00
530 86,625.00 45,911,250.00
1,060 49,500.00 52,470,000.00
53 112,500.00 5,962,500.00
133 88,200.00 11,730,600.00
27 94,500.00 2,551,500.00
53 104,940.00 5,561,820.00
53 113,850.00 6,034,050.00
53 321,750.00 17,052,750.00
53 540,000.00 28,620,000.00
212 540,000.00 114,480,000.00
212 720,000.00 152,640,000.00
133 36,000.00 4,788,000.00
133 567,000.00 75,411,000.00
265 13,500.00 3,577,500.00
265 562,500.00 149,062,500.00
265 562,500.00 149,062,500.00
80 48,600.00 3,888,000.00
80 328,313.70 26,265,096.00
159 46,080.00 7,326,720.00
159 67,200.00 10,684,800.00
53 138,120.00 7,320,360.00
27 115,200.00 3,110,400.00
1,029,175,221.00

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
812 22,000.00 17,864,000.00
123 1,350,000.00 166,050,000.00
123 125,000.00 15,375,000.00
123 1,600,000.00 196,800,000.00
98 550,000.00 53,900,000.00
98 700,000.00 68,600,000.00
98 550,000.00 53,900,000.00
572,489,000.00
Estimated Unit Rate Total
Qty (IDR) (IDR) C=A
(A) (B) XB
27 3,500,000.00 94,500,000.00
27 3,500,000.00 94,500,000.00
27 3,500,000.00 94,500,000.00
27 3,500,000.00 94,500,000.00
7 4,500,000.00 31,500,000.00
7 4,500,000.00 31,500,000.00
7 4,000,000.00 28,000,000.00
7 4,000,000.00 28,000,000.00
7 4,500,000.00 31,500,000.00
7 4,500,000.00 31,500,000.00
3 3,500,000.00 10,500,000.00
3 3,500,000.00 10,500,000.00
6 3,500,000.00 21,000,000.00
6 3,500,000.00 21,000,000.00
623,000,000.00

Estimated Unit Rate Total


Qty (IDR) (IDR) C=A
(A) (B) XB
27 1,200,000.00 32,400,000.00
27 1,200,000.00 32,400,000.00
7 1,200,000.00 8,400,000.00
7 1,200,000.00 8,400,000.00
7 1,200,000.00 8,400,000.00
6 1,200,000.00 7,200,000.00
97,200,000.00

Estimated Unit Rate Total


Qty (IDR) (IDR) C=A
(A) (B) XB
27 500,000.00 13,500,000.00
27 500,000.00 13,500,000.00
27 500,000.00 13,500,000.00
27 500,000.00 13,500,000.00
7 2,000,000.00 14,000,000.00
7 2,000,000.00 14,000,000.00
7 1,500,000.00 10,500,000.00
7 1,500,000.00 10,500,000.00
7 2,000,000.00 14,000,000.00
7 2,000,000.00 14,000,000.00
3 1,200,000.00 3,600,000.00
3 1,200,000.00 3,600,000.00
6 800,000.00 4,800,000.00
6 800,000.00 4,800,000.00
147,800,000.00

233,533,711,026.08
Testing Cosr/Unit Total (IDR)
(IDR) F=A X (B+C+D+E)
(E)

22,599.00 451,980.00
29,378.70 440,680.50
38,192.31 763,846.20
49,650.00 496,500.03
57,456.00 1,149,120.00
111,720.00 1,117,200.00
134,064.00 1,340,640.00
191,520.00 957,600.00
239,400.00 1,197,000.00
268,128.00 1,340,640.00

31,104.00 622,080.00
40,435.20 606,528.00
52,565.76 1,051,315.20
68,335.49 683,354.88
95,760.00 1,915,200.00
156,408.00 1,564,080.00
189,924.00 949,620.00
269,325.00 1,346,625.00
359,100.00 1,795,500.00
402,192.00 2,010,960.00

11,970.00 179,550.00
14,364.00 215,460.00
19,152.00 287,280.00
28,728.00 287,280.00
43,092.00 646,380.00
67,032.00 1,005,480.00
111,720.00 558,600.00
143,640.00 718,200.00
191,520.00 957,600.00
255,360.00 1,276,800.00
14,364.00 215,460.00
19,152.00 287,280.00
28,728.00 430,920.00
35,910.00 359,100.00
57,456.00 574,560.00
111,720.00 1,117,200.00
156,408.00 782,040.00
203,490.00 1,017,450.00
269,325.00 1,346,625.00
383,040.00 1,915,200.00

24,057.00 360,855.00
31,274.10 156,370.50
40,656.33 813,126.60
52,853.23 528,532.29
57,456.00 574,560.00
111,720.00 1,117,200.00
122,892.00 614,460.00
143,640.00 718,200.00
173,565.00 867,825.00
191,520.00 957,600.00
239,400.00 1,197,000.00
268,128.00 1,340,640.00

31,104.00 466,560.00
40,435.20 202,176.00
52,565.76 1,051,315.20
68,335.49 683,354.88
95,760.00 957,600.00
156,408.00 1,564,080.00
178,752.00 893,760.00
203,490.00 1,017,450.00
251,370.00 1,256,850.00
269,325.00 1,346,625.00
359,100.00 1,795,500.00
402,192.00 2,010,960.00

24,057.00 601,425.00
31,274.10 781,852.50
40,656.33 1,219,689.90
52,853.23 528,532.29
57,456.00 1,149,120.00
111,720.00 2,234,400.00
122,892.00 1,228,920.00
143,640.00 718,200.00
173,565.00 867,825.00
191,520.00 957,600.00
239,400.00 1,197,000.00
383,040.00 1,915,200.00
510,720.00 2,553,600.00
529,872.00 2,649,360.00

31,104.00 777,600.00
40,435.20 1,010,880.00
52,565.76 1,576,972.80
68,335.49 683,354.88
95,760.00 1,915,200.00
156,408.00 3,128,160.00
178,752.00 1,787,520.00
203,490.00 1,017,450.00
251,370.00 1,256,850.00
269,325.00 1,346,625.00
359,100.00 1,795,500.00
510,720.00 2,553,600.00
638,400.00 3,192,000.00
702,240.00 3,511,200.00

24,057.00 240,570.00
31,274.10 156,370.50
40,656.33 406,563.30
63,423.87 634,238.75
68,947.20 689,472.00
134,064.00 670,320.00
147,470.40 737,352.00
172,368.00 861,840.00
208,278.00 1,041,390.00
229,824.00 1,149,120.00
287,280.00 1,436,400.00
459,648.00 2,298,240.00
612,864.00 3,064,320.00
635,846.40 3,179,232.00

31,104.00 311,040.00
40,435.20 202,176.00
52,565.76 525,657.60
82,002.59 820,025.86
114,912.00 1,149,120.00
187,689.60 938,448.00
214,502.40 1,072,512.00
244,188.00 1,220,940.00
301,644.00 1,508,220.00
323,190.00 1,615,950.00
430,920.00 2,154,600.00
612,864.00 3,064,320.00
766,080.00 3,830,400.00
842,688.00 4,213,440.00
141,819,450.65
22.08 23.00 btg
44.17 45.00 btg
35.33 36.00 btg
13.25 14.00 btg

39.75 40.00 btg


39.75 40.00 btg
13.25 14.00 btg
6.75 8.00 btg

123.00
BID DATA SHEET - PACKAGE B
FABRICATION, INSTALLATION AND MAINTENANCE SERVI
TENDER NO. WJSTC1700014
CONTRACT PERIOD: 2017 - 2020

1. Fabrication Services at CONTRACTOR's Workshop


1.1 Pipe Spool Fabrication

No. Description Unit

1 Fabrication of Pipe Spool, Threaded Joint Type, CS 


a. < Sch. 40 Dia-inch
b. > Sch. 40 – and < sch. 80 Dia-inch
c. > Sch. 80 Dia-inch

2 Fabrication of Pipe Spool, Welding Joint Type, CS 


a. < Sch. 40 Dia-inch
b. > Sch. 40 and < sch. 80 Dia-inch
c. > Sch. 80 Dia-inch

3 Fabrication of Pipe Spool, Welding Joint Type, Stainless Steel 


a. < Sch. 40 Dia-inch
b. > Sch. 40 and < sch. 80 Dia-inch
c. > Sch. 80 Dia-inch

4 Fabrication of Pipe Spool, Welding Joint Type, Duplex


a. < Sch. 40 Dia-inch
b. > Sch. 40 and < sch. 80 Dia-inch
c. > Sch. 80 Dia-inch

5 Post Welding Heat Treatment Dia-inch


Sub Total =

1.2 Steel Structure & Pressure Vessel Fabrication

No. Description Unit

1 Handrails, Gutters, Stairways and Ladders Kg


2 Pad eyes Kg
3 Boat Landing and Riser Guard Kg
4 Braces Kg
5 Riser Clamps Kg
6 Pump Casing Kg
7 Deck & Helidecks Kg
8 Vessel, Launcher, Receiver and Boiler Kg
9 Access Platforms Kg
10 Rolled plate for thickness up to ½” Kg
11 Rolled plate for thickness > ½” Kg
12 Machining Kg
13 Load Test < 1T Set
14 Load Test 1,1 T – 2T Set
15 Load Test > 2T Set
Sub Total =

1.3 Stainless Steel Structure & Pressure Vessel Fabrication

No. Description Unit

1 Pad eyes Kg
2 Braces and Support Kg
3 Vessel Kg
4 Tank Kg
5 Rolled plate for thickness up to ½” Kg
6 Rolled plate for thickness > ½” Kg
Sub Total =

1.4 Pipe Spool Fabrication - Emergent

No. Description Unit

1 Fabrication of Pipe Spool, Threaded Joint Type, CS 


a. < Sch. 40 Dia-inch
b. > Sch. 40 – and < sch. 80 Dia-inch
c. > Sch. 80 Dia-inch

2 Fabrication of Pipe Spool, Welding Joint Type, CS 


a. < Sch. 40 Dia-inch
b. > Sch. 40 and < sch. 80 Dia-inch
c. > Sch. 80 Dia-inch

3 Fabrication of Pipe Spool, Welding Joint Type, Stainless Steel 


a. < Sch. 40 Dia-inch
b. > Sch. 40 and < sch. 80 Dia-inch
c. > Sch. 80 Dia-inch

4 Fabrication of Pipe Spool, Welding Joint Type, Duplex


a. < Sch. 40 Dia-inch
b. > Sch. 40 and < sch. 80 Dia-inch
c. > Sch. 80 Dia-inch
Sub Total =

1.5 Steel Structure & Pressure Vessel Fabrication - Emergent

No. Description Unit


No. Description Unit

1 Handrails, Gutters, Stairways and Ladders Kg


2 Pad eyes Kg
3 Boat Landing and Riser Guard Kg
4 Braces Kg
5 Riser Clamps Kg
6 Pump Casing Kg
7 Deck & Helidecks Kg
8 Vessel, Launcher, Receiver and Boiler Kg
9 Access Platforms Kg
10 Rolled plate for thickness up to ½” Kg
11 Rolled plate for thickness > ½” Kg
Sub Total =

1.6 Stainless Steel Structure & Pressure Vessel Fabrication - Emergent

No. Description Unit

1 Pad eyes Kg
2 Braces and Support Kg
3 Vessel Kg
4 Tank Kg
5 Rolled plate for thickness up to ½” Kg
6 Rolled plate for thickness > ½” Kg
Sub Total =

1.7 Blasting and Painting

No. Description Unit

1 Coating System B1 M2
2 Coating System B2-1 M2
3 Coating System B3-1 M2
4 Coating System B3-2 M2
5 Coating System B4-1 M2
6 Coating System B6-1 M2
7 Coating System B7 M2
8 Coating System B8-1 M2
9 Coating System B9 M2
10 Galvanizing kg
11 Ceramic Lining M2
Sub Total =

2. Site Construction and Technical Personnel


2.1 Personnel
No. Description Unit

1 Field Coordinator Service Day


2 Mechanical/Piping/Structural Supervisor Service Day
3 Electrical/Instrumentation Supervisor Service Day
4 Site Surveyor/Sketcher Service Day
5 Lead Wrapping/Coating Service Day
6 Lead Hot/Cold Insulation Service Day
7 Lead Welder Service Day
8 Lead Blaster/Painter Service Day
9 Lead Rigger Service Day
10 Lead Mechanical Rope Access Service Day
11 Lead Hydraulic Torque Wrench Service Day
12 Welder Service Day
13 Fitter/Jr. Surveyor Service Day
14 Rigger Service Day
15 Blaster / Painter Service Day
16 Mechanical Equipment Technician Service Day
17 Electrical Instrument Technician Service Day
18 Hot/Cold Insulation Technician Service Day
19 Rotary Cold Cut Technician Service Day
20 Wrapping/Coating Technician Service Day
21 Hydraulic Torque Wrench Technician Service Day
22 Mechanical Rope Access Technician Service Day
23 HSSE Field Officer Service Day
24 Material Man Service Day
25 AUTOCAD Drafter Service Day
26 Roustabout Service Day
Sub Total =

2.2 Equipment & Tools

No. Description Unit

1 Portable Welding Machine, Engine Type, c/w Accessories Set/Day


2 Portable Welding Machine, Transformer Type c/w Accessories Set/Day
3 Oxy-Fuel Cutting/Welding, c/w Accessories Set/Day
Electric/Pneumatic Grinding Machine, Auto release c/w
4 Set/Day
Accessories, various size
Pneumatic Reciprocating Cold Cutter, for various size and
5 Set/Day
schedule pipe
Pneumatic Reciprocating Cold Cutter, for up to 1” thickness
6 Set/Day
plate/bolt diameter.
Pneumatic/Hydraulic Rotary Cold Cutter and Beveller Machine,
7 Set/Day
for various size pipe.
Pneumatic/Hydraulic Bolt Tightening Equipment, for various
8 Set/Day
size
9 Manual Pipe Cutter size 1-4 inch dia. Set/Day
10 Portable Air Compressor, Engine Type, c/w Accessories Set/Day
11 Blasting/painting Equipment set, c/w accessories Set/Day
12 Manual Pipe Threader, size up to 4” pipe, c/w accessories Set/Day
13 Hydrotest equipment set c/w accessories Set/Day
14 Rigging Equipment Set Set/Day
15 Tools Set Set/Day
16 Hydraulic Nut Splitter, c/w accessories, various size Set/Day
Pneumatic/Hydraulic Torque Wrench c/w accessories, various
17 Set/Day
size
18 Manual Torque Wrench c/w accessories, various size Set/Day
Rubber Plug, up to 6” pipewith various pipe schedule, c/w
19 Set/Day
valve, vent & clamp hose
Rubber Plug, for > 6” pipe with various pipe schedule, c/w
20 Set/Day
valve, vent & clamp hose
Pneumatic Air blower discharge and suction c/w accessories,
21 Set/Day
various size
22 Chipping Equipment Set Set/Day
23 Instrumentation Equipment Set Set/Day
24 Portable Lighting Equipment Set c/w accessories Set/Day
25 Electrical Extension Cable, up to 50 M Lgth. Set/Day
26 Chain Hoist, Cap. Up to 5 Ton Set/Day
27 Chain Hoist, Cap. > 5 Ton. Set/Day
28 Lever Chain Hoist, Cap. Up to 5 Ton Set/Day
29 Lever Chain Hoist, Cap. > 5 Ton Set/Day
30 Webbing Sling, Cap. Up to 5 Ton with various length Set/Day
31 Webbing Sling, Cap. > 5 Ton with various length Set/Day
32 Round Sling, Cap. Up to 5 Ton with various length Set/Day
33 Round Sling, Cap. > 5 Ton with various length Set/Day
34 Looper, Cap. Up to 5 Ton with various length Set/Day
Wire rope sling (WRC), size up to ¾”, c/w thimble end, various
35 Set/Day
length
Wire rope sling, (WRC) size > ¾”, c/w thimble end, various
36 Set/Day
length
37 Shackle, Cap. Up to 5 Ton Set/Day
38 Shackle, Cap. > 5 Ton Set/Day
39 Gancho (hook) Set/Day
40 Brass Shovel Ea/Day
41 Steel Shovel Ea/Day
42 Electric Magnetic portable drilling machine, for various size Set/Day
43 Pneumatic portable drilling machine for various size Set/Day
44 Battery portable drlling machine for various size Set/Day
45 Hole Saw set, various blade, size ½” – 2” Set/Day
46 Portable Wet Blaster Unit c/w accessories. Set/Day
47 Inflatable Plug, for various size up to 4” and pipe schedule Set/Day
48 Inflatable Plug, size > 4” and up to 6” Set/Day
49 Inflatable Plug, size > 6” Set/Day
50 Manual Grease Gun, c/w accessories Set/Day
51 Rivet Gun, c/w bit dia 4 mm, 1 box Set/Day
52 Pneumatic Exhaust Blower, c/w accessories Set/Day
53 Chemical Transfer Pump B-50 Ea/Day
54 Chemical Transfer Pump B-25 Ea/Day
55 Air Hose 1/2" x 50 meter Ea/Day
56 Discharge Hose 2" x 20 meter Ea/Day
57 Circulation Hose 2" x 30 meter Ea/Day
58 Suction Hose 2"x 30 meter Ea/Day
59 Discharge Hose 1" x 30 meter Ea/Day
60 Suction Hose 1"x 30 meter Ea/Day
61 Flange , Clamp, Conenection 1" & Accs Ea/Day
62 Flange , Clamp, Conenection 2" & Accs Ea/Day
Explosion proof lamp, 500Watt, DC24V c/w pole, cable,
63 connection plug, etc. categorized in the classified area Class-I Set/Day
Div.1
64 Adjustable girder clamp, cap. Up to 2 Ton. Set/Day
65 Adjustable girder clamp, cap. >2 Ton and up to 5 Ton Set/Day
66 Adjustable girder clamp, cap. > 5 Ton Set/Day
67 Terpaulin, Size. 6 M x 4M/sheet Set/Day
68 Calibrated Portable Gas Detector Set/Day
69 Bump Test Equipment, c/w gas tester Set/Day
70 Insulation tool kit Set/Day
71 Insulation cladding rolling/forming machine Set/Day
72 Laptop Computer, as per COMPANY’s Specification Set/Day
73 Rotary Grinding Ea/Day
Sub Total =

2.3 Scaffolding Work

No. Description Unit

A. Personnels
1 Scaffloding Assessor Service Day
2 Scaffolding Supervisor Service Day
3 Scaffolding Technician Service Day

B Equipment Set Materials 


1 Heavy Duty Independent Scaffolding Set as per BS5973 Specifica Set/Day

C Scaffolding Materials 
Steel tube EN 39-SA-4-E.
48.3 mm OD, 4.0 mm Thk., seamless, hot dip galvanized, c/w
MFR mill certificate and pressed or embose\sed markings. (1
1 set = 10 length) 
a. < 2 m length Set/Day
b. 2 - 4 m length Set/Day
c. > 4 m length Set/Day
Right Angle coupler EN 74-RA-B-M.
Heavy weight, for 48.3 mm OD tubes, forged steel, class B, hot
2 Set/Day
dip galvanized, c/w MFR mill certificate and pressed or
embossed on forgoing. (1 set = 10 ea)
Sleeve coupler EN 74-SF-B-M.
Heavy weight, for 48.3 mm OD tubes, forged steel, class B,
3 Set/Day
sleeve functioning by friction, hot dip galvanized, c/w MFR mill
certificate and pressed or embossed on forging (1 set = 10 ea)
Swivel coupler EN 74-SW-B-M.
Heavy weight, for 48.3 mm OD tubes, forged steel, class B, hot
4 Set/Day
dip galvanized, c/w MFR mill certificate and pressed or
embossed on forgoing. (1 set = 10 ea)
Loose spigot EN 74-LS-B-M.
Heavy weight, for 48.3 mm OD tubes, forged steel, class B, hot
5 Set/Day
dip galvanized, c/w MFR mill certificate and pressed or
embossed on forging. (1 set = 10 ea)
Base Plat EN 74-BP-B-M.
Heavy weight, for 48.3 mm OD tubes, class B, hot dip
6 Set/Day
galvanized, c/w MFR mill certificate and pressed or embossed
on forging. (1 set = 10 ea)
Wooden plank
7 Set/Day
Wooden plank, 19" width x 7' length, 75 lbs/sq ft capacity.
Beam clamp.
8 Gravlock grider coupler, beam to pipe connector for tube 48.3 Set/Day
mm OD, hot dip galvanized. (1 set - 10 ea)
Inertia Reel/Fall Arrest Block.
Light weight aluminium construction, 15 m length, steel rope
9 Set/Day
lifeline, vertical and horizontal application, rescue recovery
system with winding handle
Sub Total =

2.4 Technical Support Personnel

No. Description Unit

1 Sr. Process Engineer Service Day


2 Sr. Mechanical Piping Engineer Service Day
3 Sr. Project Engineer Service Day
4 Sr. Construction Engineer Service Day
5 Project & Design Engineer (Civil) Service Day
6 Jr. Process Engineer Service Day
7 Jr. Mechanical Piping Engineer Service Day
8 Jr. Project Engineer Service Day
9 Jr. Construction Engineer Service Day
10 Construction Superintendent Service Day
11 Project Support Engineer Service Day
Sub Total =

3. Consumable Materials

No. Description Unit


Oxygen Gas Refill, full charge, purity 99.9%, c/w certified rack
1 Bottle(s)
& 4 legs sling set
Acetylene Gas Refill, purity 98% c/w certified rack & 4 legs
2 Bottle(s)
sling set
Argon Gas Refill, purity 99.9% c/w certified rack & 4 legs sling
3 Bottle(s)
set
Nitrogen Gas Refill, c/w accessories and certified rack & 4 legs
4 Bottle(s)
sling set
LPG Gas Refill 12 Kgs/bottle, c/w accessories and certified rack
5 Bottle(s)
& 4 legs sling set
LPG Gas Refill 50 Kgs/bottle, c/w accessories and certified rack
6 Bottle(s)
& 4 legs sling set
7 Electrode E-7018; Lincoln or equal; various size Kg(s)
8 Electrode E-7016; Lincoln or equal; various size Kg(s)
9 Electrode E-7010; Lincoln or equal; various size Kg(s)
10 Electrode E-6010; Lincoln or equal; various size Kg(s)
11 Electrode ER70S-G; Lincoln or equal; various size Kg(s)
12 Electrode ER316L/E316L; Lincoln or equal; various size Kg(s)
13 Electrode ER309L/E309L-16; Lincoln or equal; various size Kg(s)
14 Electrode ER308L/E308L-16; Lincoln or equal; various size Kg(s)
15 Electrode ER2209; Sandvik or equal; various size Kg(s)
16 Gouging Rod; various size Kg(s)
17 Grinding Disc 4”; 6 mm Thk. Each
18 Grinding Disc 4”; 3.2 mm Thk Each
19 Grinding Disc 5”; 6 mm Thk. Each
20 Grinding Disc 5”; 3.2 mm Thk Each
21 Grinding Disc 6”; 6 mm Thk. Each
22 Grinding Disc 6”; 3.2 mm Thk Each
23 Grinding Disc 7”; 6 mm Thk. Each
24 Grinding Disc 7”; 3.2 mm Thk Each
25 Primer Coat (Coat. System No. B1) Liter
26 Thinner for Primer Coat (Coat. System No. B1) Liter
27 Finish Coat (Coat. System No. B1) Liter
28 Thinner for Finish Coat (Coat. System No. B1) Liter
29 Sealed Coat (Coat. System No. B1) Liter
30 Thinner for Sealed Coat (Coat. System No. B1) Liter
31 Primer Coat (Coat. System No. B2-1) Liter
32 Thinner for Primer Coat (Coat. System No. B2-1) Liter
33 Finish Coat (Coat. System No. B2-1) Liter
34 Thinner for Finish Coat (Coat. System No. B2-1) Liter
35 Intermediate Coat (Coat. System No. B2-1) Liter
36 Thinner for Sealed Coat (Coat. System No. B2-1) Liter
37 Primer Coat (Coat. System No. B3-1) Liter
38 Thinner for Primer Coat (Coat. System No. B3-1) Liter
39 Sealed Coat (Coat. System No. B3-1) Liter
40 Thinner for Sealed Coat (Coat. System No. B3-1) Liter
41 Finish Coat (Coat. System No. B3-1) Liter
42 Thinner for Finish Coat (Coat. System No. B3-1) Liter
43 Primer Coat (Coat. System No. BM2-2) Liter
44 Thinner for Primer Coat (Coat. System No. BM2-2) Liter
45 Finish Coat (Coat. System No. BM2-2) Liter
46 Thinner for Finish Coat (Coat. System No. BM2-2) Liter
47 Primer Coat (Coat. System No. BM3-2) Liter
48 Thinner for Primer Coat (Coat. System No. BM3-2) Liter
49 Finish Coat (Coat. System No. BM3-2) Liter
50 Thinner for Finish Coat (Coat. System No. BM3-2) Liter
51 Primer Coat (Coat. System No. BM3-3) Liter
52 Thinner for Primer Coat (Coat. System No. BM3-3) Liter
53 Primer Coat (Coat. System No. BM9-1) Liter
54 Thinner for Primer Coat (Coat. System No. BM9-1) Liter
55 Finish Coat (Coat. System No. BM9-1) Liter
56 Thinner for Finish Coat (Coat. System No. BM9-1) Liter
57 Primer Coat (Coat. System No. BM11-2) Liter
58 Thinner for Primer Coat (Coat. System No. BM11-2) Liter
59 Finish Coat (Coat. System No. BM11-2) Liter
60 Thinner for Finish Coat (Coat. System No. BM11-2) Liter
61 Paint Remover Liter
62 Sand paper, various type Sheet
63 Thinner for Cleaning Liter
64 Cotton rug (majun) Kg
65 Nylon rope; size up to 1/2” Meter
66 Hacksaw blade, 18 TPI, various size Each
67 Wheel wire brush 4” Each
Blade of pneumatic cold cutter for various size and schedule
68 Each
pipe
Blade of pneumatic cold cutter for up to 1” thickness plate/bolt
69 Each
dia.
70 Cup Brush 4” Each
71 Drill bit; size up to ¾” dia Each
72 Drill bit; size above ¾” dia Each
73 Cooper slag for blasting Kg
74 Garnet for blasting Kg
75 Scaffolding wire Kg
76 Teflon tape; size 1” width Each
77 Tapping bit; size up to 2” NPS Each
78 Tapping bit; size 2” < and up to 4” NPS Each
79 WD 40, 9.3 Fl Oz (277ml)/Can Can
80 Paint Brush, with various size Set
81 Paint Roll Brush, with various size Set
82 Solar Liter
83 Wire Brush Ea
84 Saw Dust Kg
85 Nylon Rope 5/8" Meter
86 Nylon Rope 7/8" Meter
87 Cutter Ea
88 Scraper Ea
89 Sand Bag with inner plastic layer, capacity 40 kg Ea
90 Drum 200 Liter Ea
91 Fire Extinguisher (4.5 Kg) Ea
92 Manual Pipe Cutter Blade Ea
Sub Total =

4. Jumping Rope Rate

No. Description Unit

Jumping rope splicing; 2 thimble end per each included proof


1 Ea
test
Sub Total =

5. Valve Refurbishment

No Deskripsi Size

1 <=2"
2 3"
3 4"
4 6"
5 8"
CHECK VALVE 150#
6 10"
7 12"
8 16"
9 20"
10 >=24:

11 <=2"
12 3"
13 4"
14 6"
15 8"
CHECK VALVE 300#
16 10"
17 12"
18 16"
19 20"
20 >=24:

21 <=2"
22 3"
23 4"
24 6"
25 8"
CONTROL VALVE 150#
26 10"
27 12"
28 16"
29 20"
30 >=24:
31 <=2"
32 3"
33 4"
34 6"
35 8"
CONTROL VALVE 300#
36 10"
37 12"
38 16"
39 20"
40 >=24:

41 <=2"
42 3"
43 4"
44 6"
45 8"
46 10"
GATE VALVE 150#
47 12"
48 14"
49 16"
50 18"
51 20"
52 >=24:

53 <=2"
54 3"
55 4"
56 6"
57 8"
58 10"
GATE VALVE 300#
59 12"
60 14"
61 16"
62 18"
63 20"
64 >=24:

65 <=2"
66 3"
67 4"
68 6"
69 8"
70 10"
71 12"
BALL VALVE 150#
72 14"
73 16"
74 18"
75 20"
BALL VALVE 150#

76 24"
77 26"
78 >=26"

79 <=2"
80 3"
81 4"
82 6"
83 8"
84 10"
85 12"
BALL VALVE 300#
86 14"
87 16"
88 18"
89 20"
90 24"
91 26"
92 >=26"

93 <=2"
94 3"
95 4"
96 6"
97 8"
98 10"
99 12"
BALL VALVE C/W ACTUATOR (SDV) 150#
100 14"
101 16"
102 18"
103 20"
104 24"
105 26"
106 >=26"

107 <=2"
108 3"
109 4"
110 6"
111 8"
112 10"
113 12"
BALL VALVE C/W ACTUATOR (SDV) 300#
114 14"
115 16"
116 18"
117 20"
118 24"
119 26"
120 >=26"
Sub Total =

6. Lifting Personnel Competency Assesment

No. Description Unit

1 Lifting Personel Assesor (LA) Service Day


2 Offshore Lifting coach (LC) Service Day
3 Onshore Lifting Coach (LC) Service Day
4 Mobil Crane Rental 0-10 T Day
5 Mobil Crane Rental 11-15 T Day
6 Mobil Crane Rental 15-25 T Day
7 Mobil Crane Rental 20-50 T Day
8 Mobil Crane Rental 50-100 T Day
9 Mobil Crane Rental > 100 T Day
10 Lifting Equipment Inspector (LI) Day
11 Kemenakertrans Basic Rigging Training Batch
12 Migas Crane Operator Certification Batch
13 Basic Scaffolding Training Batch
14 Scaffolding Inspector Training Batch
Sub Total =

7. Civil Work Construction


7.1 Personnel

No. Description Unit

1 Civil Work Supervisor - Field Service Day


2 Masonry & Concrete Work Technician Service Day
Sub Total =

7.2 Equipment and Tools

No. Description Unit

1 Masonry Equipment Set Set/day


2 Painting Equipment Set Set/day
3 Concrete Mixer; with diesel engine; Mixing Output Capacity ~ Unit/day
4 200 liter Soil Compaction Equipment; suitable for soils, sands
Portable Unit/day
and gravels
5 Ceramic Tile Cutters Unit/day
6 Portable Generator; Minimum Capacity 5 kVA; c/w Accessories Unit/day
7 Lighting Set, c/w Accessories Set/day
8 Wheelbarrows; Minimum Capacity 60 kg Unit/day
9 Vehicle Dump Truck; Minimum Capacity 3000 kg Unit/day
10 Pickaxe and Mattock Unit/day
11 Crowbars; Minimum length is 1 meter Unit/day
12 Spreader for Soils/Sands Unit/day
13 Soil Baskets Unit/day
14 Axes with Single Bit Unit/day
Sub Total =

7.3 Material and Consumable

No. Description Unit

1 Reinforced Bars; diam 6 mm x 6 meters length Length


2 Reinforced Bars; diam 10 mm x 6 meters length Length
3 Reinforced Bars; diam 13 mm x 6 meters length Length
4 Reinforced Bars; diam 16 mm x 6 meters length Length
5 Portland Cement; Type 1; 40 or 50 kg per Basket Sack
6 Portland Cement; Type V; 40 or 50 kg per Basket Sack
7 Ceramic Cement Filler per kg Kg
8 Mortar Cement for Instant Use; 40 or 50 kg per Basket Sack
Ceramic Tiles; 20 x 20 cm (per square meters); Platinum or
9 M2
Equals
Ceramic Tiles; 30 x 30 cm (per square meters); Platinum or
10 M2
Equals Tiles; 40 x 40 cm (per square meters); Platinum or
Ceramic
11 M2
Equals
Ceramic Tiles; 60 x 60 cm (per square meters); Platinum or
12 M2
Equals
13 Sands for Masonry per M3 M3
14 Sands for Concrete per M3 M3
15 Gravels for Concrete (max size 50 mm) per M3 M3
16 Wall Brick per M2 M3
17 Block Hebel; 60 x 20 x 10 cm per M3 M3
18 Wall Putty per liter; Dulux or Equals Liter
19 Interior Wall Paint per liter; Dulux or Equals Liter
20 Exterior Wall Paint per liter; Dulux or Equals Liter
21 Wood Paint per liter; Nippon Paint or Equals Liter
22 Aquaproof (5kg) Can
23 Kayu Kaso; 4 x 6 x 4meter; Kamper or Better Length
24 Kayu Kaso; 5 x 7 x 4meter; Kamper or Better Length
25 Kayu Galar; 6 x 12 x 4meter; Kamper or Better Length
26 Kayu Papan; 3 x 20 x 4meter; Kamper or Better Length
Sub Total =

7.4 Civil Works Activity

No. Description Unit

1 Reinforcement kg
2 Concrete M3
3 Bekesting M3
4 Grouting M3
5 Excavation and Backfilling M3
6 Lean concrete M3
7 Sand Filling M3
Sub Total =
8. Transportation
8.1 Transportation - Pengiriman Tools/Equipment

No Deskripsi Unit

1 MRD - Tanjung Priok Trip


2 Tanjung Priok - MRD Trip
3 MRD - Muara Karang Trip
4 Muara Karang - MRD Trip
5 MRD - Balongan Trip
6 Balongan - MRD Trip
7 MRD - MB2 Trip
8 MB2 - MRD Trip
9 MRD - Cilamaya Trip
10 Cilamaya - MRD Trip
11 MRD - Cilegon (Cigading) Trip
12 Cilegon (Cigading) - MRD Trip
13 MRD - Pondok Cabe Airport Trip
14 Pondok Cabe Airport - MRD Trip
Sub Total =

8.2 Transportation - Pengiriman Personnel


8.2.1 Standby

No Deskripsi Unit

1 Area Kerja Tanjung Priok Day


2 Area Kerja Muara Karang Day
3 Area Kerja Balongan Day
4 Area Kerja MB2 Day
5 Area Kerja Cilamaya Day
6 Area Kerja Melalui Pondok Cabe Airport Day
Sub Total =

8.2.2 Mobilisasi dan atau Demobilisasi

No Deskripsi Unit

1 MRD - Tanjung Priok Trip


2 Tanjung Priok - MRD Trip
3 MRD - Muara Karang Trip
4 Muara Karang - MRD Trip
5 MRD - Balongan Trip
6 Balongan - MRD Trip
7 MRD - MB2 Trip
8 MB2 - MRD Trip
9 MRD - Cilamaya Trip
10 Cilamaya - MRD Trip
11 MRD - Cilegon (Cigading) Trip
12 Cilegon (Cigading) - MRD Trip
13 MRD - Pondok Cabe Airport Trip
14 Pondok Cabe Airport - MRD Trip
Sub Total =
GRAND TOTAL

Note:
Bagian yang harus di-isi
T - PACKAGE B
ND MAINTENANCE SERVICES
JSTC1700014
OD: 2017 - 2020

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)

2,786 6,300 17,551,800.00


928 21,000 19,488,000.00
928 25,000 23,200,000.00

12,536 158,250.00 1,983,822,000.00


62,680 295,000.00 18,490,600,000.00
8,357 300,500.00 2,511,278,500.00

2,321 350,000.00 812,350,000.00


1,857 375,000.00 696,375,000.00
464 415,000.00 192,560,000.00

767 350,000.00 268,450,000.00


1,278 375,000.00 479,250,000.00
639 415,000.00 265,185,000.00

225 850,000.00 191,250,000.00


25,951,360,300.00

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
47,357 52,300.00 2,476,771,100.00
1,880 22,000.00 41,360,000.00
47,171 51,600.00 2,434,023,600.00
14,520 22,000.00 319,440,000.00
41,830 48,000.00 2,007,840,000.00
11,466 22,000.00 252,252,000.00
27,396 48,000.00 1,315,008,000.00
6,848 45,700.00 312,953,600.00
2,209 55,000.00 121,495,000.00
4,109 12,000.00 49,308,000.00
6,848 12,000.00 82,176,000.00
235 25,000.00 5,875,000.00
9 540,000.00 4,860,000.00
9 540,000.00 4,860,000.00
9 594,000.00 5,346,000.00
9,433,568,300.00

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
235 8,000.00 1,880,000.00
235 8,000.00 1,880,000.00
4,965 8,000.00 39,720,000.00
3,823 8,000.00 30,584,000.00
1,925 7,000.00 13,475,000.00
1,925 7,000.00 13,475,000.00
101,014,000.00

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)

557 3,780.00 2,105,460.00


185 12,600.00 2,331,000.00
185 15,000.00 2,775,000.00

2,507 94,950.00 238,039,650.00


12,535 177,000.00 2,218,695,000.00
1,671 180,300.00 301,281,300.00

464 210,000.00 97,440,000.00


371 225,000.00 83,475,000.00
93 249,000.00 23,157,000.00

153 210,000.00 32,130,000.00


255 225,000.00 57,375,000.00
127 249,000.00 31,623,000.00
3,090,427,410.00

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
Estimated Unit Rate
Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
7,103 31,380.00 222,892,140.00
282 13,200.00 3,722,400.00
7,075 30,960.00 219,042,000.00
2,177 13,200.00 28,736,400.00
6,274 28,800.00 180,691,200.00
1,719 13,200.00 22,690,800.00
4,109 28,800.00 118,339,200.00
1,027 27,420.00 28,160,340.00
331 33,000.00 10,923,000.00
616 7,200.00 4,435,200.00
1,027 7,200.00 7,394,400.00
847,027,080.00

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
58 4,800.00 278,400.00
58 4,800.00 278,400.00
496 4,800.00 2,380,800.00
382 4,800.00 1,833,600.00
192 4,200.00 806,400.00
192 4,200.00 806,400.00
6,384,000.00

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
1,227 25,370.00 31,128,990.00
20,455 175,230.00 3,584,329,650.00
40,911 390,000.00 15,955,290,000.00
2,045 22,600.00 46,217,000.00
2,045 5,500.00 11,247,500.00
2,045 5,630.00 11,513,350.00
2,045 5,450.00 11,145,250.00
2,045 4,400.00 8,998,000.00
1,227 4,400.00 5,398,800.00
674 5,200.00 3,504,800.00
200 5,200.00 1,040,000.00
19,669,813,340.00
Estimated Unit Rate
Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
3,923 350,000.00 1,373,050,000.00
5,434 1,320,000.00 7,172,880,000.00
983 800,000.00 786,400,000.00
4,017 1,350,000.00 5,422,950,000.00
767 320,000.00 245,440,000.00
767 320,000.00 245,440,000.00
3,589 1,220,000.00 4,378,580,000.00
2,153 350,000.00 753,550,000.00
5,528 1,265,000.00 6,992,920,000.00
438 1,350,000.00 591,300,000.00
599 320,000.00 191,680,000.00
3,980 1,200,000.00 4,776,000,000.00
7,719 1,100,000.00 8,490,900,000.00
10,793 1,260,000.00 13,599,180,000.00
2,752 350,000.00 963,200,000.00
1,921 280,000.00 537,880,000.00
983 750,000.00 737,250,000.00
767 280,000.00 214,760,000.00
704 280,000.00 197,120,000.00
767 280,000.00 214,760,000.00
1,199 280,000.00 335,720,000.00
438 1,100,000.00 481,800,000.00
2,079 280,000.00 582,120,000.00
1,152 280,000.00 322,560,000.00
1,152 280,000.00 322,560,000.00
1,246 120,000.00 149,520,000.00
60,079,520,000.00

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
11,750 300,000.00 3,525,000,000.00
101 22,000.00 2,222,000.00
14,827 15,000.00 222,405,000.00

16,600 18,000.00 298,800,000.00

5,420 110,000.00 596,200,000.00

1,868 100,000.00 186,800,000.00

3,407 120,000.00 408,840,000.00


3,219 287,000.00 923,853,000.00
2,136 22,000.00 46,992,000.00
4,040 200,000.00 808,000,000.00
2,452 23,000.00 56,396,000.00
1,548 15,600.00 24,148,800.00
6,488 50,000.00 324,400,000.00
11,750 60,000.00 705,000,000.00
6,716 10,000.00 67,160,000.00
1,469 80,000.00 117,520,000.00
1,532 200,000.00 306,400,000.00
6,074 30,000.00 182,220,000.00

2,350 150,000.00 352,500,000.00

2,350 170,000.00 399,500,000.00

2,350 160,000.00 376,000,000.00


1,627 90,000.00 146,430,000.00
1,735 130,200.00 225,897,000.00
4,829 5,000.00 24,145,000.00
9,709 5,000.00 48,545,000.00
9,709 70,000.00 679,630,000.00
9,709 70,000.00 679,630,000.00
9,709 60,000.00 582,540,000.00
9,709 60,000.00 582,540,000.00
9,709 45,000.00 436,905,000.00
9,709 58,000.00 563,122,000.00
9,709 35,000.00 339,815,000.00
9,709 30,000.00 291,270,000.00
9,709 12,000.00 116,508,000.00

9,709 20,000.00 194,180,000.00


9,709 20,000.00 194,180,000.00
8,929 7,000.00 62,503,000.00
8,929 10,000.00 89,290,000.00
6,074 2,000.00 12,148,000.00
816 1,416.67 1,156,000.00
816 500.00 408,000.00
1,738 20,000.00 34,760,000.00
1,738 50,000.00 86,900,000.00
1,411 12,000.00 16,932,000.00
490 8,000.00 3,920,000.00
1,411 55,000.00 77,605,000.00
1,043 110,000.00 114,730,000.00
1,043 120,000.00 125,160,000.00
553 150,000.00 82,950,000.00
553 1,500.00 829,500.00
553 1,000.00 553,000.00
553 300,000.00 165,900,000.00
388 300,000.00 116,400,000.00
388 300,000.00 116,400,000.00
388 350,000.00 135,800,000.00
388 150,000.00 58,200,000.00
388 180,000.00 69,840,000.00
388 180,000.00 69,840,000.00
388 160,000.00 62,080,000.00
388 160,000.00 62,080,000.00
388 20,000.00 7,760,000.00
388 25,000.00 9,700,000.00

4,327 130,000.00 562,510,000.00


4,691 20,000.00 93,820,000.00
4,691 20,000.00 93,820,000.00
2,975 20,000.00 59,500,000.00
2,975 32,000.00 95,200,000.00
489 30,000.00 14,670,000.00
489 30,000.00 14,670,000.00
1,383 6,000.00 8,298,000.00
662 7,000.00 4,634,000.00
4,307 50,000.00 215,350,000.00
1,298 20,000.00 25,960,000.00
17,807,970,300.00

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)

3,923 980,000.00 3,844,540,000.00


3,923 980,000.00 3,844,540,000.00
8,479 975,000.00 8,267,025,000.00

63,655 500,000.00 31,827,500,000.00

33,130 6,000.00 198,780,000.00


33,130 6,500.00 215,345,000.00
33,130 7,000.00 231,910,000.00

95,909 326,090,600.00
3,400.00
63,940 217,396,000.00
3,400.00

95,909 326,090,600.00
3,400.00

63,940 217,396,000.00
3,400.00

230,182 115,091,000.00
500.00
63,940 511,520,000.00
8,000.00

63,940 217,396,000.00
3,400.00

1,050 157,500,000.00
150,000.00
50,518,120,200.00

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
381 1,900,000.00 723,900,000.00
381 1,700,000.00 647,700,000.00
381 1,700,000.00 647,700,000.00
516 1,500,000.00 774,000,000.00
160 1,400,000.00 224,000,000.00
381 1,400,000.00 533,400,000.00
381 1,200,000.00 457,200,000.00
516 1,200,000.00 619,200,000.00
516 1,200,000.00 619,200,000.00
516 1,500,000.00 774,000,000.00
673 1,200,000.00 807,600,000.00
6,827,900,000.00

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
708 368,160,000.00
520,000.00
708 424,800,000.00
600,000.00
708 800,000.00 566,400,000.00

235 211,500,000.00
900,000.00
400 40,000,000.00
100,000.00
400 40,000,000.00
100,000.00
9,548 65,500.00 625,394,000.00
7,372 60,500.00 446,006,000.00
5,671 62,000.00 351,602,000.00
5,670 65,500.00 371,385,000.00
6,172 60,500.00 373,406,000.00
1,179 45,000.00 53,055,000.00
1,179 45,000.00 53,055,000.00
1,179 45,000.00 53,055,000.00
554 45,000.00 24,930,000.00
410 140,000.00 57,400,000.00
730 27,342.00 19,959,660.00
730 30,076.00 21,955,480.00
730 27,342.00 19,959,660.00
730 27,342.00 19,959,660.00
730 27,342.00 19,959,660.00
730 30,076.00 21,955,480.00
730 73,823.00 53,890,790.00
730 73,823.00 53,890,790.00
112 234,000.00 26,208,000.00
166 39,000.00 6,474,000.00
83 234,000.00 19,422,000.00
166 39,000.00 6,474,000.00
83 234,000.00 19,422,000.00
250 39,000.00 9,750,000.00
354 234,000.00 82,836,000.00
427 39,000.00 16,653,000.00
354 234,000.00 82,836,000.00
427 39,000.00 16,653,000.00
448 234,000.00 104,832,000.00
521 39,000.00 20,319,000.00
542 247,000.00 133,874,000.00
521 45,100.00 23,497,100.00
166 78,000.00 12,948,000.00
166 39,000.00 6,474,000.00
459 110,500.00 50,719,500.00
354 39,000.00 13,806,000.00
459 140,400.00 64,443,600.00
354 23,400.00 8,283,600.00
459 66,300.00 30,431,700.00
354 23,400.00 8,283,600.00
271 52,020.00 14,097,420.00
260 23,400.00 6,084,000.00
271 66,300.00 17,967,300.00
260 23,400.00 6,084,000.00
271 140,400.00 38,048,400.00
260 23,400.00 6,084,000.00
271 148,200.00 40,162,200.00
149 23,400.00 3,486,600.00
409 140,400.00 57,423,600.00
94 23,400.00 2,199,600.00
188 52,020.00 9,779,760.00
94 23,400.00 2,199,600.00
188 66,300.00 12,464,400.00
94 23,400.00 2,199,600.00
62 550,000.00 34,100,000.00
250 15,000.00 3,750,000.00
125 18,000.00 2,250,000.00
187 22,000.00 4,114,000.00
938 150,000.00 140,700,000.00
187 30,000.00 5,610,000.00
125 200,000.00 25,000,000.00
254 1,300,000.00 330,200,000.00
254 1,300,000.00 330,200,000.00
187 100,000.00 18,700,000.00
126 600,000.00 75,600,000.00
126 600,000.00 75,600,000.00
1,893 220.00 416,460.00
2,004 8,000.00 16,032,000.00
913 50,000.00 45,650,000.00
958 8,000.00 7,664,000.00
293 650,000.00 190,450,000.00
237 1,300,000.00 308,100,000.00
239 120,000.00 28,680,000.00
2,412 12,500.00 30,150,000.00
3,978 15,000.00 59,670,000.00
1,678 9,000.00 15,102,000.00
662 80,000.00 52,960,000.00
112 70,000.00 7,840,000.00
611 170,000.00 103,870,000.00
112 180,000.00 20,160,000.00
441 5,000.00 2,205,000.00
441 5,000.00 2,205,000.00
301 45,000.00 13,545,000.00
124 250,000.00 31,000,000.00
441 650,000.00 286,650,000.00
2,039 50,000.00 101,950,000.00
7,644,723,220.00

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
673 218,740.00 147,212,020.00
147,212,020.00

Major Repair
Inspection cost/Unit
Estimated Minor Repair cost/unit
cost/unit (IDR)
Qty (IDR)
(IDR) (D)
(A) (C)
(B)

2 11,299.50 28,248.75 50,847.75


2 14,689.35 36,723.38 66,102.08
2 19,096.16 47,740.39 85,932.70
2 24,825.00 62,062.50 111,712.51
2 28,728.00 71,820.00 129,276.00
2 55,860.00 139,650.00 251,370.00
1 67,032.00 167,580.00 301,644.00
1 95,760.00 239,400.00 430,920.00
1 119,700.00 299,250.00 538,650.00
1 134,064.00 335,160.00 603,288.00

2 15,552.00 38,880.00 69,984.00


2 20,217.60 50,544.00 90,979.20
2 26,282.88 65,707.20 118,272.96
2 34,167.74 85,419.36 153,754.85
2 47,880.00 119,700.00 215,460.00
2 78,204.00 195,510.00 351,918.00
1 94,962.00 237,405.00 427,329.00
1 134,662.50 336,656.25 605,981.25
1 179,550.00 448,875.00 807,975.00
1 201,096.00 502,740.00 904,932.00

1 5,985.00 14,962.50 26,932.50


1 7,182.00 17,955.00 32,319.00
1 9,576.00 23,940.00 43,092.00
2 14,364.00 35,910.00 64,638.00
1 21,546.00 53,865.00 96,957.00
1 33,516.00 83,790.00 150,822.00
1 55,860.00 139,650.00 251,370.00
1 71,820.00 179,550.00 323,190.00
1 95,760.00 239,400.00 430,920.00
1 127,680.00 319,200.00 574,560.00
1 7,182.00 17,955.00 32,319.00
1 9,576.00 23,940.00 43,092.00
1 14,364.00 35,910.00 64,638.00
2 17,955.00 44,887.50 80,797.50
2 28,728.00 71,820.00 129,276.00
2 55,860.00 139,650.00 251,370.00
1 78,204.00 195,510.00 351,918.00
1 101,745.00 254,362.50 457,852.50
1 134,662.50 336,656.25 605,981.25
1 191,520.00 478,800.00 861,840.00

1 12,028.50 30,071.25 54,128.25


1 15,637.05 39,092.63 70,366.73
2 20,328.17 50,820.41 91,476.74
2 26,426.61 66,066.54 118,919.77
2 28,728.00 71,820.00 129,276.00
2 55,860.00 139,650.00 251,370.00
1 61,446.00 153,615.00 276,507.00
1 71,820.00 179,550.00 323,190.00
1 86,782.50 216,956.25 390,521.25
1 95,760.00 239,400.00 430,920.00
1 119,700.00 299,250.00 538,650.00
1 134,064.00 335,160.00 603,288.00

1 15,552.00 38,880.00 69,984.00


1 20,217.60 50,544.00 90,979.20
2 26,282.88 65,707.20 118,272.96
2 34,167.74 85,419.36 153,754.85
2 47,880.00 119,700.00 215,460.00
2 78,204.00 195,510.00 351,918.00
1 89,376.00 223,440.00 402,192.00
1 101,745.00 254,362.50 457,852.50
1 125,685.00 314,212.50 565,582.50
1 134,662.50 336,656.25 605,981.25
1 179,550.00 448,875.00 807,975.00
1 201,096.00 502,740.00 904,932.00

3 12,028.50 30,071.25 54,128.25


3 15,637.05 39,092.63 70,366.73
4 20,328.17 50,820.41 91,476.74
2 26,426.61 66,066.54 118,919.77
2 28,728.00 71,820.00 129,276.00
2 55,860.00 139,650.00 251,370.00
2 61,446.00 153,615.00 276,507.00
1 71,820.00 179,550.00 323,190.00
1 86,782.50 216,956.25 390,521.25
1 95,760.00 239,400.00 430,920.00
1 119,700.00 299,250.00 538,650.00
1 191,520.00 478,800.00 861,840.00
1 255,360.00 638,400.00 ###
1 264,936.00 662,340.00 ###

3 15,552.00 38,880.00 69,984.00


3 20,217.60 50,544.00 90,979.20
4 26,282.88 65,707.20 118,272.96
2 34,167.74 85,419.36 153,754.85
2 47,880.00 119,700.00 215,460.00
2 78,204.00 195,510.00 351,918.00
2 89,376.00 223,440.00 402,192.00
1 101,745.00 254,362.50 457,852.50
1 125,685.00 314,212.50 565,582.50
1 134,662.50 336,656.25 605,981.25
1 179,550.00 448,875.00 807,975.00
1 255,360.00 638,400.00 ###
1 319,200.00 798,000.00 ###
1 351,120.00 877,800.00 ###

2 12,028.50 30,071.25 54,128.25


1 15,637.05 39,092.63 70,366.73
2 20,328.17 50,820.41 91,476.74
2 31,711.94 79,279.84 142,703.72
2 34,473.60 86,184.00 155,131.20
1 67,032.00 167,580.00 301,644.00
1 73,735.20 184,338.00 331,808.40
1 86,184.00 215,460.00 387,828.00
1 104,139.00 260,347.50 468,625.50
1 114,912.00 287,280.00 517,104.00
1 143,640.00 359,100.00 646,380.00
1 229,824.00 574,560.00 ###
1 306,432.00 766,080.00 ###
1 317,923.20 794,808.00 ###

2 15,552.00 38,880.00 69,984.00


1 20,217.60 50,544.00 90,979.20
2 26,282.88 65,707.20 118,272.96
2 41,001.29 102,503.23 184,505.82
2 57,456.00 143,640.00 258,552.00
1 93,844.80 234,612.00 422,301.60
1 107,251.20 268,128.00 482,630.40
1 122,094.00 305,235.00 549,423.00
1 150,822.00 377,055.00 678,699.00
1 161,595.00 403,987.50 727,177.50
1 215,460.00 538,650.00 969,570.00
1 306,432.00 766,080.00 ###
1 383,040.00 957,600.00 ###
1 421,344.00 1,053,360.00 ###
Estimated Unit Rate
Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
794 1,700,000.00 1,349,800,000.00
794 1,500,000.00 1,191,000,000.00
794 556,000.00 441,464,000.00
56 500,000.00 28,000,000.00
56 700,000.00 39,200,000.00
56 3,075,000.00 172,200,000.00
56 7,800,000.00 436,800,000.00
56 10,300,000.00 576,800,000.00
56 11,800,000.00 660,800,000.00
5,067 320,000.00 1,621,440,000.00
23 1,500,000.00 34,500,000.00
23 1,500,000.00 34,500,000.00
23 1,500,000.00 34,500,000.00
23 2,000,000.00 46,000,000.00
6,667,004,000.00

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
84 337,836.01 28,378,225.00
423 220,000.00 93,060,000.00
121,438,225.00

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
253 27,167.56 6,873,392.56
84 21,000.00 1,764,000.00
169 195,185.19 32,986,296.30
7,000,000.00
84 83,333.33
28 3,888.89 108,888.89
42 12,037.04 505,555.56
84 6,666.67 560,000.00
253 9,722.22 2,459,722.22
28 791,666.67 22,166,666.67
253 2,500.00 632,500.00
253 2,500.00 632,500.00
253 1,666.67 421,666.67
253 2,500.00 632,500.00
84 833.33 70,000.00
76,813,688.86

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
235 29,925.00 7,032,375.00
470 83,250.00 39,127,500.00
376 140,625.00 52,875,000.00
141 213,750.00 30,138,750.00
470 86,625.00 40,713,750.00
940 49,500.00 46,530,000.00
47 112,500.00 5,287,500.00
117 88,200.00 10,319,400.00
23 94,500.00 2,173,500.00
47 104,940.00 4,932,180.00
47 113,850.00 5,350,950.00
47 321,750.00 15,122,250.00
47 540,000.00 25,380,000.00
188 540,000.00 101,520,000.00
188 720,000.00 135,360,000.00
117 36,000.00 4,212,000.00
117 567,000.00 66,339,000.00
235 13,500.00 3,172,500.00
235 562,500.00 132,187,500.00
235 562,500.00 132,187,500.00
70 48,600.00 3,402,000.00
70 328,313.70 22,981,959.00
141 46,080.00 6,497,280.00
141 67,200.00 9,475,200.00
47 138,120.00 6,491,640.00
23 115,200.00 2,649,600.00
911,459,334.00

Estimated Unit Rate


Total (IDR)
Qty (IDR)
C=A X B
(A) (B)
720 22,000.00 15,840,000.00
109 1,350,000.00 147,150,000.00
109 125,000.00 13,625,000.00
109 1,600,000.00 174,400,000.00
86 550,000.00 47,300,000.00
86 700,000.00 60,200,000.00
86 550,000.00 47,300,000.00
505,815,000.00
Estimated Unit Rate Total
Qty (IDR) (IDR) C=A
(A) (B) XB
23 3,500,000.00 80,500,000.00
23 3,500,000.00 80,500,000.00
23 3,500,000.00 80,500,000.00
23 3,500,000.00 80,500,000.00
5 4,500,000.00 22,500,000.00
5 4,500,000.00 22,500,000.00
5 4,000,000.00 20,000,000.00
5 4,000,000.00 20,000,000.00
5 4,500,000.00 22,500,000.00
5 4,500,000.00 22,500,000.00
1 3,500,000.00 3,500,000.00
1 3,500,000.00 3,500,000.00
4 3,500,000.00 14,000,000.00
4 3,500,000.00 14,000,000.00
487,000,000.00

Estimated Unit Rate Total


Qty (IDR) (IDR) C=A
(A) (B) XB
23 1,200,000.00 27,600,000.00
23 1,200,000.00 27,600,000.00
5 1,200,000.00 6,000,000.00
5 1,200,000.00 6,000,000.00
5 1,200,000.00 6,000,000.00
4 1,200,000.00 4,800,000.00
78,000,000.00

Estimated Unit Rate Total


Qty (IDR) (IDR) C=A
(A) (B) XB
23 500,000.00 11,500,000.00
23 500,000.00 11,500,000.00
23 500,000.00 11,500,000.00
23 500,000.00 11,500,000.00
5 2,000,000.00 10,000,000.00
5 2,000,000.00 10,000,000.00
5 1,500,000.00 7,500,000.00
5 1,500,000.00 7,500,000.00
5 2,000,000.00 10,000,000.00
5 2,000,000.00 10,000,000.00
1 1,200,000.00 1,200,000.00
1 1,200,000.00 1,200,000.00
4 800,000.00 3,200,000.00
4 800,000.00 3,200,000.00
109,800,000.00

211,210,116,973.51
Testing Cosr/Unit Total (IDR)
(IDR) F=A X (B+C+D+E)
(E)

22,599.00 225,990.00
29,378.70 293,787.00
38,192.31 381,923.10
49,650.00 496,500.03
57,456.00 574,560.00
111,720.00 1,117,200.00
134,064.00 670,320.00
191,520.00 957,600.00
239,400.00 1,197,000.00
268,128.00 1,340,640.00

31,104.00 311,040.00
40,435.20 404,352.00
52,565.76 525,657.60
68,335.49 683,354.88
95,760.00 957,600.00
156,408.00 1,564,080.00
189,924.00 949,620.00
269,325.00 1,346,625.00
359,100.00 1,795,500.00
402,192.00 2,010,960.00

11,970.00 59,850.00
14,364.00 71,820.00
19,152.00 95,760.00
28,728.00 287,280.00
43,092.00 215,460.00
67,032.00 335,160.00
111,720.00 558,600.00
143,640.00 718,200.00
191,520.00 957,600.00
255,360.00 1,276,800.00
14,364.00 71,820.00
19,152.00 95,760.00
28,728.00 143,640.00
35,910.00 359,100.00
57,456.00 574,560.00
111,720.00 1,117,200.00
156,408.00 782,040.00
203,490.00 1,017,450.00
269,325.00 1,346,625.00
383,040.00 1,915,200.00

24,057.00 120,285.00
31,274.10 156,370.50
40,656.33 406,563.30
52,853.23 528,532.29
57,456.00 574,560.00
111,720.00 1,117,200.00
122,892.00 614,460.00
143,640.00 718,200.00
173,565.00 867,825.00
191,520.00 957,600.00
239,400.00 1,197,000.00
268,128.00 1,340,640.00

31,104.00 155,520.00
40,435.20 202,176.00
52,565.76 525,657.60
68,335.49 683,354.88
95,760.00 957,600.00
156,408.00 1,564,080.00
178,752.00 893,760.00
203,490.00 1,017,450.00
251,370.00 1,256,850.00
269,325.00 1,346,625.00
359,100.00 1,795,500.00
402,192.00 2,010,960.00

24,057.00 360,855.00
31,274.10 469,111.50
40,656.33 813,126.60
52,853.23 528,532.29
57,456.00 574,560.00
111,720.00 1,117,200.00
122,892.00 1,228,920.00
143,640.00 718,200.00
173,565.00 867,825.00
191,520.00 957,600.00
239,400.00 1,197,000.00
383,040.00 1,915,200.00
510,720.00 2,553,600.00
529,872.00 2,649,360.00

31,104.00 466,560.00
40,435.20 606,528.00
52,565.76 1,051,315.20
68,335.49 683,354.88
95,760.00 957,600.00
156,408.00 1,564,080.00
178,752.00 1,787,520.00
203,490.00 1,017,450.00
251,370.00 1,256,850.00
269,325.00 1,346,625.00
359,100.00 1,795,500.00
510,720.00 2,553,600.00
638,400.00 3,192,000.00
702,240.00 3,511,200.00

24,057.00 240,570.00
31,274.10 156,370.50
40,656.33 406,563.30
63,423.87 634,238.75
68,947.20 689,472.00
134,064.00 670,320.00
147,470.40 737,352.00
172,368.00 861,840.00
208,278.00 1,041,390.00
229,824.00 1,149,120.00
287,280.00 1,436,400.00
459,648.00 2,298,240.00
612,864.00 3,064,320.00
635,846.40 3,179,232.00

31,104.00 311,040.00
40,435.20 202,176.00
52,565.76 525,657.60
82,002.59 820,025.86
114,912.00 1,149,120.00
187,689.60 938,448.00
214,502.40 1,072,512.00
244,188.00 1,220,940.00
301,644.00 1,508,220.00
323,190.00 1,615,950.00
430,920.00 2,154,600.00
612,864.00 3,064,320.00
766,080.00 3,830,400.00
842,688.00 4,213,440.00
127,746,555.65
19.58 20.00
39.17 40.00
31.33 32.00
11.75 12.00

You might also like