Professional Documents
Culture Documents
Marine Power
A. Main Job Docking
No Description Duration Qty Satuan Harga Satuan indeks Price BOQ
1 SAFETY 4.0 1.0 OH 165,000 0.800 132,000 528,000
2 Daya Listrik 4.0 1.0 HM 795,655 1.000 795,655 3,182,620
3 Sewa Lahan dan Perairan 4.0 1.0 HM 1,317,015 5,268,059
4 Fitter 2.0 2.0 OH 165,000 0.800 132,000 528,000
4 Welder 2.0 2.0 OH 165,000 0.800 132,000 528,000
5 Mekanik & Mekanikal 4.0 4.0 HM 165,000 0.800 132,000 2,112,000
6 Elektrikal 2.0 2.0 OH 165,000 0.800 132,000 528,000
7 Plate thk 8 mm, H-Beam dan Siku 4.0 236.80 Kg 23,157 1.000 23,157 5,483,686
8 Scraping/Blasting 4.0 5,115.28 m2 - 1.000 - -
9 Painting 4.0 10,230.56 m2 - 1.000 - -
10 Total area Blasting dan Painting 4.0 15,345.84 m2 - 1.000 - -
11 Docking/Undocking 4.0 - Ls 55,546,177 1.000 55,546,177 -
1.000 - -
Total 30,928.5 Kg 18,158,364
Kapasitas kerja Fitter (232kg/Tk) 250 250.0 kg 1 Hari kerja fitter
Kapasitas kerja Welder (8mtr/Tk) 11 376.8 Kg 1 Hari kerja welder
Hari Kerja 2 Hari kerja
Tonase/Day Realisasi Kerja
Est Total Tenaga Kerja Fitter 2.0 TK 0 Hari kerja 500 0.5
Est Total Tenaga Kerja Welder 2.0 TK 0 Hari kerja 754 0.1
Est Total Tenaga Kerja (Blaster) 7 TK 15,345.0 m2 - Hari kerja -
Est Total Tenaga Kerja Docking/Undocking 10.0 TK 1 Hari kerja 1.0
B. Lain-lain/Comsumable 1.8 1.6
No Description Duration Qty Satuan Harga Satuan indeks Price BOQ
1 Kawat las 1 30.0 kg 35,000 1.000 35,000 1,050,000
2 Oksigen 1 4.0 tabung 80,000 1.000 350,000 1,400,000
3 LPG 12 Kg 1 2.0 tabung 225,000 1.000 200,000 400,000
4 Bearing 1 - pcs 500,000 1.000 500,000 -
5 Pillow Block 1 - pcs 1,500,000 1.000 1,500,000 -
5 roundbar 2 " 1 meter 1 1.0 Unit 560,000 1.000 560,000 560,000
Total 3,410,000
C. Equipment
No Description Duration Qty Satuan Harga Satuan indeks Price BOQ
1 Crane 0 3.0 HM 628,870 1.000 628,870 -
2 Excavator/loader 2 3.0 HM 616,870 1.000 616,870 3,701,220
3 Mesin Bubut 0 4.0 HM 48,280 1.000 48,280 -
4 Air Bag 0 13.0 PCS 331,878 1.000 331,878 -
5 Winch 0 8.0 HM 29,688 1.000 29,688 -
6 Airman 0 5.0 HM 488,782 1.000 488,782 -
Total 3,701,220
Total Bill of Quantity 25,269,584
Beban Biaya Replating per KG
Minimum Charge 50% 37,904,376
Gross Profit 12,634,792
291.00
641
Sweep Full
63,000 73,000
16,000
Est Profit
Full Blast Standard dari Pak Rahmad :
(ditunggu hasilnya dari pak Rahmad Jenis jenis blastingnya dan material yg dipakai disetiap jenisnya)
Untuk penentuan tgl docking selain diskusi sama tim produksi diskusi juga dengan tim HE
WIRE ROPE
salary/dy hours/day
Operator 250,000 8
85,000,000 26 8
3,269,231 408,654
93,750
30% 70%
Luas Area
Painting spot Sweep
Blasting
Sweep Full
Tagihan Blasting 42,306,000 28,268,100 14,037,900
Tagihan Painting 26,112,000
rofit 10,874,250
tiap jenisnya)
400
1,317,015
4,200,000 616,870
350,000
Harga BBM
hari Kerja total qty BBM /JAM 65 113
1 210 16 dengan lembur 24,860
2 315 24 dengan lembur 24,860
3 245 19 dengan lembur 24,860
6 245 19 dengan lembur 24,860
41 78
20
1200
1600 12 1500
420
4,590 45,000 0.1020
165,000,000
- 7,949
ESTIMASI BIAYA TUGBOAT
sandar kapal/docking/undocking
Description Duration Qty Satuan
Man Power Plan 2 10 HK
Alat Berat/excavator 2 12 HM
Winch 2 8 HM
Air bag 1 7 unit
kompresor 2 12 HM
Crane 35 0 HM
Total
18,000 7,200,000
260,649,000
615,204,800 875,853,800
1,951,975
173,998,000
16,300,000
10,500,000
2 200
3 105
4
178 32 5 120
401,585 6 105
602,377 7 120
468,515 8 120
468,515 9
10
11 120
12 890
13 89
17.0 LITER 14 11
13.7 LITER 15
9.5 LITER 16
17
18
19
20
21
22
6000 7.85 1000000 847.8
Price BOQ
125,000 2,500,000
616,870 14,804,880
29,688 475,000
331,878 2,323,147
488,782 11,730,768
- -
31,833,795
- -
- 7
- -
-
628,870 15,000,000 2,142,857
628,870
24,000,000 30 800,000
240 240
140
245 175
210 120
240 240
160
335
120 24
1,055 3
66 175
8
240
1,155
55
7
- - -
note diskusi
114,286
536,906
1,000 600 12 7.85 ### 57 ###
600 300 8 7.85 ### 11 678,240
-
276,565
KET HARGA SATUAN JUMLAH PLAT (LBR) PANJANG (20') LEBAR1 LEBAR2 TEBAL
PLAT 12 14,437,500.00 1.00 6,096.00 1,524.00 12.00
PLAT 8 9,619,500.00 1.00 6,096.00 1,524.00 8.00
HBEAM 5,331,500.00 1.00 6,000.00 200.00 8.00 12.00
HBEAM 3,472,308.00 1.00 6,000.00 150.00 8.00 12.00
SIKU 895,400.00 1.00 6,000.00 100.00 100.00 8.00
SIKU 1,450,000.00 1.00 6,000.00 125.00 75.00 10.00
KET HARGA SATUAN JUMLAH PLAT (LBR) PANJANG (20') LEBAR1 LEBAR2 TEBAL
PLAT 12 16,696,750.00 1.00 6,096.00 1,524.00 12.00
PLAT 8 11,124,806.00 1.00 6,096.00 1,524.00 8.00
HBEAM 5,502,414.00 1.00 6,000.00 200.00 8.00 12.00
HBEAM 3,472,308.00 1.00 6,000.00 150.00 8.00 12.00
SIKU 1,190,512.00 1.00 6,000.00 100.00 100.00 8.00
SIKU 1,568,784.00 1.00 6,000.00 125.00 75.00 10.00
BERAT JENIS TOTAL BERAT (KG) HARGA PER KG BIAYA EKSPEDISI TOTAL HARGA
7.85 875.15 16,497.24 585.80 17,083.03
7.85 583.43 16,487.81 585.80 17,073.61
0.26 299.52 17,800.15 585.80 18,385.94
0.22 188.99 18,372.84 585.80 18,958.64
0.15 73.97 12,105.23 585.80 12,691.03
0.16 90.00 16,111.11 585.80 16,696.91
16.00
181,359.21
BERAT JENIS TOTAL BERAT (KG) HARGA PER KG BIAYA EKSPEDISI TOTAL HARGA
7.85 875.15 16,497.24 585.80 17,083.03
7.85 583.43 16,487.81 585.80 17,073.61
0.26 299.52 17,800.15 585.80 18,385.94
0.22 188.99 18,372.84 585.80 18,958.64
0.15 73.97 12,105.23 585.80 12,691.03
0.16 90.00 16,111.11 585.80 16,696.91
BERAT JENIS TOTAL BERAT (KG) HARGA PER KG BIAYA EKSPEDISI TOTAL HARGA
7.85 875.15 19,078.80 - 19,078.80
7.85 583.43 19,067.90 - 19,067.90
0.26 299.52 18,370.77 - 18,370.77
0.22 188.99 18,372.84 - 18,372.84
0.15 73.97 16,094.96 - 16,094.96
0.16 90.00 17,430.93 - 17,430.93
UP RAB (2,5%)
17,937.18 105.00%
17,927.29 105.00%
19,305.24 105.00%
19,906.57 105.00%
13,325.58 105.00%
17,531.75 105.00%
105,933.62 KETERANGAN HARGA AWAL
17,655.60 Internal Tank HARGA AWAL
Replating Web, Frame, Bracket dan Roundbar 32000
Angle Bar 32000
Replating Bulkhead 32000
Replating Sideshell 32000
External Tank HARGA AWAL
Replating Side board 32000
Replating Sideshell 32000
Angle Bar 32000
5,995,730,000 H-Beam Standhion 32000
4,294,593,000
1,701,137,000
28%
KETERANGAN HARGA AWAL
Full Blasting Rp 65,000.00
Sweeep Blasting Rp 58,000.00
Painting 11000
UP RAB (2,5%)
17,937.18 105.00%
17,927.29 105.00%
19,305.24 105.00%
19,906.57 105.00%
13,325.58 105.00%
17,531.75 105.00%
105,933.62
17,655.60 123,942,330.51
UP RAB (2,5%)
20,032.74 105.00%
20,021.30 105.00%
19,289.31 105.00%
19,291.48 105.00%
16,899.71 105.00%
18,302.48 105.00%
113,837.02
18,972.84
HARGA UPDATE
HARGA UPDATE
40000
32000
32000
32000
HARGA UPDATE
32000
32000
32000
32000
19000 16000
Formula est Biaya pembelian cat
Sweep Full
minimum charge 60,000 60,000 Tagihan Blasting
15,000 Tagihan Painting
Est Profit
Full Blast Standard dari Pak Rahmad :
(ditunggu hasilnya dari pak Rahmad Jenis jenis blastingnya dan material yg dipakai disetiap jenisnya)
Untuk penentuan tgl docking selain diskusi sama tim produksi diskusi juga dengan tim HE
1.2 3 3.6
Total Biaya
29,609,760
46,923,072
51,008
6,000,000
- -
Total Biaya
39,479,680
62,564,096
8,000,000
124,812,832 -
- full blast 28 hari
spot weep 30% dan 70% 14 hari kerja
-
Blasting
Sweep Full
306,916,800 74,191,200 232,725,600 55,000 60,000
153,458,400 15,500
460,375,200
73,000
68,000
5,000
Tagihan Blasting -
Tagihan Painting -
CATATAN UMUM KERJA BG. NAUTICA 12
1 Pekerjaan cleaning 23 Hari kerja untuk 23 tangki (setelah proses cleaning di
satu tengki selesai maka tidak ada proses cleaning ulang)
2 Pekerjaan air test dilakukan keseluruhan 23 tangki dikerjakan parallel (mana yang selesai langsung
di test)
3 Pekerjaan Blasting est 8-10 hari 1. Bottom (Blasting area disesuaikan bagian mana saja
yang korosinya parah, est 600m2 dari owner 30% dari
2000m2 2.
(Aplikasi Primer Painting area disesuaikan bagian mana
saja yang korosinya parah, est 1000m2 dari owner 50%
dari 2000m2
Note :
Aplikasi 2nd coat painting bottom : 1000m2 atau 50% dari area bottom 2000m2 (area disesuaikan)
Aplikasi AF painting bottom : 300-600m2 atau 15-30% dari area bottom 2000m2 (area disesuaikan)
Aplikasi 2nd coat painting top side : 1200m2 atau 100% dari area
Aplikasi 2nd coat painting external deck : 390m2 atau 100% dari area