ESTIMATION COST ENGINEERING

DISMANTLING 0F STRUKTURE, 2 UNIT MIXING TANK CAP 30 TON, PIPING WITH ACCESSORIES
PT. JAYA TREAD INDONESIA PLANT GRESIK

TOT. HARGA
NO. URAIAN PEKERJAAN QTY. UNIT weight T, weight sub.total
(Rp)

A. PERSIAPAN
1 Mob Demob ( Staff, Material, Alat Peralatan ) 1.00 ls Rp 20,000,000.00 Rp 20,000,000.00
2 Alat Bantu kerja 1.00 ls Rp 10,500,000.00 Rp 10,500,000.00
3 Keamanan Proyek Gresik - Cirebon 1.00 ls Rp 8,000,000.00 Rp 8,000,000.00

SUB TOTAL A. Rp 38,500,000.00

B PEKERJAAN MEKANIKAL
Pembongkaran / Pengangkatan
1 Tangki Bitumen Cap 30 ton tinggi 5,4m. Diameter 2.4m ( 2 unit ) 2.00 unit Rp 7,500,000.00 Rp 15,000,000.00
2 Motor gearbox MIXER ( 2 unit ) 2.00 unit Rp 2,500,000.00 Rp 5,000,000.00
3 Motor Pompa Asphalt sirkulasi 1.00 unit Rp 2,250,000.00 Rp 2,250,000.00
4 Motor Pompa Asphalt Transfer 1.00 unit Rp 3,500,000.00 Rp 3,500,000.00
5 Instalasi Pipa Asphalt + valve 1.00 unit Rp 2,500,000.00 Rp 2,500,000.00
6 Instalasi Pipa Hot Oil + valve 1.00 unit Rp 2,000,000.00 Rp 2,000,000.00
7 Mini Boiler, instalasi, expantion tank 1.00 LS Rp 4,450,000.00 Rp 4,450,000.00
8 Tangga , Platfom & Accesories 1.00 bh Rp 5,500,000.00 Rp 5,500,000.00
9 Filling shelter 1.00 bh Rp 2,000,000.00 Rp 2,000,000.00
10 Timbangan Capasitas 40 ton ( pengerjaan PT. MUGI ) 1.00 bh Rp 12,500,000.00 Rp 12,500,000.00
11 Insulation Pipa 1.00 bh Rp 2,500,000.00 Rp 2,500,000.00

SUB TOTAL B Rp 57,200,000.00

C PEKERJAAN STRUKTUR
1 Roofing Galvanized 300.60 M" Rp 17,500.00 Rp 5,260,500.00 with new roofing bolt
2 Main frame rafter ( L = 9000 mm ) 10.00 sets 218.00 2,180.00 Rp 8,550.00 Rp 18,639,000.00 WF. 200 x 100 x 4.5 x 7
3 Purlin ( L= 14.000 mm ) 16.00 sets 17.50 280.00 Rp 8,550.00 Rp 2,394,000.00 CNP. 100x 50 x 20 x 1,6
4 Roff " X " Win bracing ( L = 4.600 mm ) 16.00 sets Rp 45,000.00 Rp 720,000.00 R. Bar 12 mm
5 Sagrot 272.00 sets Rp 8,550.00 Rp 2,325,600.00 R. Bar 10 mm
6 Sided " X " Win bracing ( L = 4.600 mm ) 16.00 sets Rp 45,000.00 Rp 720,000.00 R. Bar 12 mm
7 Colum Beam 10.00 sets 218.00 2,180.00 Rp 8,550.00 Rp 18,639,000.00 WF. 200 x 200 x 9 x 14

SUB TOTAL C Rp 48,698,100.00

D Elekrikal
1 - Panel Induk 1.00 unit Rp 1,200,000.00 Rp 1,200,000.00
2 - Instalasi Pompa aspal 33.00 m' Rp 35,000.00 Rp 1,155,000.00
3 - Instalasi Motor Mixer Aspal 66.00 m' Rp 35,000.00 Rp 2,310,000.00
4 - Instalasi Instalasi Boiler 45.00 m' Rp 35,000.00 Rp 1,575,000.00
5 - Instalasi Instalasi Penerangan 1.00 ls Rp 650,000.00 Rp 650,000.00
6 - Instalasi Untuk Container 1.00 ls Rp 500,000.00 Rp 500,000.00
7 - Kabel Grounding Tanki ( Paralel dg Exsisting ) 1.00 ls Rp 400,000.00 Rp 400,000.00

SUB TOTAL D Rp 7,790,000.00

E Sewa Heavy Equipment

1 Crain cap. 25 ton + mob demob (Site Gresik ) 2.00 shift Rp 8,500,000.00 Rp 17,000,000.00
2 Crain cap. 50 ton + mob demob (Site Gresik ) 1.00 shift Rp 15,000,000.00 Rp 15,000,000.00
3 Forklip cap. 10 ton + mob demob (Site Gresik ) 1.00 shift Rp 5,500,000.00 Rp 5,500,000.00
4 Yap Crain 10 Ton + mob demob (Site Gresik ) 2.00 shift Rp 6,500,000.00 Rp 13,000,000.00
5 Crain cap. 50 ton + mob demob (Site Cirebon ) 2.00 shift Rp 15,000,000.00 Rp 30,000,000.00

SUB TOTAL E Rp 80,500,000.00

F Trucking Gresik - Cirebon

1 Trailer 20 Feet 1.00 unit Rp 9,500,000.00 Rp 9,500,000.00
2 Trailer 40 Feet 3.00 unit Rp 11,000,000.00 Rp 33,000,000.00
3 Trailer low bed 1.00 unit Rp 24,000,000.00 Rp 24,000,000.00
4 Truck Fuso p. 7,5m 2.00 unit Rp 6,500,000.00 Rp 13,000,000.00
5 Biaya Bongkar Muat Site Gresik & Cirebon 2.00 ls Rp 3,000,000.00 Rp 6,000,000.00

SUB TOTAL F Rp 85,500,000.00

TOTAL HARGA PENAWARAN Rp 318,188,100.00

DIBULATKAN Rp 318,000,000.00
 REKAPITULASI
DISMANTLING 0F STRUKTURE, 2 UNIT MIXING TANK CAP 30 TON, PIPING WITH ACCESSORIES
PT. JAYA TRADE INDONESIA PLANT GRESIK - SURABAYA
TOTAL HARGA
NO. URAIAN PEKERJAAN
(Rp)

A. PEKERJAAN PERSIAPAN. Rp 38,500,000.00

B. PEKERJAAN MECHANICAL
1 PEMBNGKARAN TANGKI 2 UNIT,BOILER,PIPE LINE & ACCESSORIES 57,200,000.00

SUB TOTAL B. 57,200,000.00

C. PEKERJAAN STRUKTUR
1 PEMBONGKARAN STRUKTUR RUMAH PRODUKSI DAN GUDANG 48,698,100.00

SUB TOTAL C. 48,698,100.00

D PEKERJAAN ELEKTRIKAL
1 PEMBONGKARAN ALL INSTALASI 7,790,000.00

SUB TOTAL D. 7,790,000.00

E SEWA ALAT BERAT -

PEMBONGKARAN TANGKI, STRUKTUR, TIMBANGAN DAN
MUAT ( DI PLANT GRESIK - BONGKAR DI PLANT CIREBON ) 80,500,000.00

SUB TOTAL E. 80,500,000.00

F TRUCKING GRESIK TO CIREBON

TRAILER FLAT 40 FEET ( 3 UNIT ). TRAILER FLAT 20 FEET ( 1 UNIT )
TRUCK FUSO 1 UNIT , TRAILER LOWBED 3,5M X 12 M 85,500,000.00

SUB TOTAL E. 85,500,000.00

TOTAL = A + B + C + D + E + F 318,188,100.00
TOTAL 318,188,100.00
DIBULATKAN 318,000,000.00
 ESTIMATION COST ENGINEERING
DISMANTLING 0F STRUKTURE, 2 UNIT MIXING TANK CAP 30 TON, PIP
PT. JAYA TREAD INDONESIA PLANT GRESIK

NO. URAIAN PEKERJAAN QTY. UNIT weight

A. PERSIAPAN
1 Mob Demob ( Staff, Material, Alat Peralatan ) 1.00 ls
2 Alat Bantu kerja 1.00 ls
3 Keamanan Proyek Gresik - Cirebon 1.00 ls

SUB TOTAL A.

B PEKERJAAN MEKANIKAL
Pembongkaran / Pengangkatan
1 Tangki Bitumen Cap 30 ton tinggi 5,4m. Diameter 2.4m ( 2 unit ) 2.00 unit
2 Motor gearbox MIXER ( 2 unit ) 2.00 unit
3 Motor Pompa Asphalt sirkulasi 1.00 unit
4 Motor Pompa Asphalt Transfer 1.00 unit
5 Instalasi Pipa Asphalt + valve 1.00 unit
6 Instalasi Pipa Hot Oil + valve 1.00 unit
7 Mini Boiler, instalasi, expantion tank 1.00 LS
8 Tangga , Platfom & Accesories 1.00 bh
9 Filling shelter 1.00 bh
10 Timbangan Capasitas 40 ton ( pengerjaan PT. MUGI ) 1.00 bh
11 Insulation Pipa 1.00 bh

SUB TOTAL B

C PEKERJAAN STRUKTUR
1 Roofing Galvanized 300.60 M"
2 Main frame rafter ( L = 9000 mm ) 10.00 sets 218.00
3 Purlin ( L= 14.000 mm ) 16.00 sets 17.50
4 Roff " X " Win bracing ( L = 4.600 mm ) 16.00 sets
5 Sagrot 272.00 sets
6 Sided " X " Win bracing ( L = 4.600 mm ) 16.00 sets
7 Colum Beam 10.00 sets 218.00

SUB TOTAL C
D Elekrikal
1 - Panel Induk 1.00 unit
2 - Instalasi Pompa aspal 33.00 m'
3 - Instalasi Motor Mixer Aspal 66.00 m'
4 - Instalasi Instalasi Boiler 45.00 m'
5 - Instalasi Instalasi Penerangan 1.00 ls
6 - Instalasi Untuk Container 1.00 ls
7 - Kabel Grounding Tanki ( Paralel dg Exsisting ) 1.00 ls

SUB TOTAL D

E Sewa Heavy Equipment

1 Crain cap. 25 ton + mob demob (Site Gresik ) 2.00 shift
2 Crain cap. 50 ton + mob demob (Site Gresik ) 1.00 shift
3 Forklip cap. 10 ton + mob demob (Site Gresik ) 1.00 shift
4 Yap Crain 10 Ton + mob demob (Site Gresik ) 2.00 shift
5 Crain cap. 50 ton + mob demob (Site Cirebon ) 2.00 shift

SUB TOTAL E

F Trucking Gresik - Cirebon

1 Trailer 20 Feet 1.00 unit
2 Trailer 40 Feet 3.00 unit
3 Trailer low bed 1.00 unit
4 Truck Fuso p. 7,5m 2.00 unit
5 Biaya Bongkar Muat Site Gresik & Cirebon 2.00 ls

SUB TOTAL F

TOTAL HARGA PENAWARAN

DIBULATKAN
OST ENGINEERING
G TANK CAP 30 TON, PIPING WITH ACCESSORIES
DONESIA PLANT GRESIK

TOT. HARGA
T, weight sub.total
(Rp)

Rp 20,000,000.00 Rp 20,000,000.00
Rp 10,500,000.00 Rp 10,500,000.00
Rp 8,000,000.00 Rp 8,000,000.00

Rp 38,500,000.00

Rp 7,500,000.00 Rp 15,000,000.00
Rp 2,500,000.00 Rp 5,000,000.00
Rp 2,250,000.00 Rp 2,250,000.00
Rp 3,500,000.00 Rp 3,500,000.00
Rp 2,500,000.00 Rp 2,500,000.00
Rp 2,000,000.00 Rp 2,000,000.00
Rp 4,450,000.00 Rp 4,450,000.00
Rp 5,500,000.00 Rp 5,500,000.00
Rp 2,000,000.00 Rp 2,000,000.00
Rp 12,500,000.00 Rp 12,500,000.00
Rp 2,500,000.00 Rp 2,500,000.00

Rp 57,200,000.00

Rp 17,500.00 Rp 5,260,500.00 with new roofing bolt

2,180.00 Rp 8,550.00 Rp 18,639,000.00 WF. 200 x 100 x 4.5 x 7
280.00 Rp 8,550.00 Rp 2,394,000.00 CNP. 100x 50 x 20 x 1,6
Rp 45,000.00 Rp 720,000.00 R. Bar 12 mm
Rp 8,550.00 Rp 2,325,600.00 R. Bar 10 mm
Rp 45,000.00 Rp 720,000.00 R. Bar 12 mm
2,180.00 Rp 8,550.00 Rp 18,639,000.00 WF. 200 x 200 x 9 x 14

Rp 48,698,100.00
Rp 1,200,000.00 Rp 1,200,000.00
Rp 35,000.00 Rp 1,155,000.00
Rp 35,000.00 Rp 2,310,000.00
Rp 35,000.00 Rp 1,575,000.00
Rp 650,000.00 Rp 650,000.00
Rp 500,000.00 Rp 500,000.00
Rp 400,000.00 Rp 400,000.00

Rp 7,790,000.00

Rp 8,500,000.00 Rp 17,000,000.00
Rp 15,000,000.00 Rp 15,000,000.00
Rp 5,500,000.00 Rp 5,500,000.00
Rp 6,500,000.00 Rp 13,000,000.00
Rp 15,000,000.00 Rp 30,000,000.00

Rp 80,500,000.00

Rp 9,500,000.00 Rp 9,500,000.00
Rp 11,000,000.00 Rp 33,000,000.00
Rp 24,000,000.00 Rp 24,000,000.00
Rp 6,500,000.00 Rp 13,000,000.00
Rp 3,000,000.00 Rp 6,000,000.00

Rp 85,500,000.00

Rp 318,188,100.00

Rp 318,000,000.00