NO. LELANG : ………………………………………..

PEKERJAAN : PEMASANGAN FLOWLINE Ø 3" SCH 40 DAN GASLINE Ø 2" SCH 80 DARI SUMUR OGAN A 4
KE SP OGAN FIELD PRABUMULIH REGION SUMATERA

REKAPITULASI
BIAYA PELAKSANAAN

JUMLAH
NO URAIAN PEKERJAAN BIAYA
RP

I MATERIAL 60,917,305
II PENGADAAN MATERIAL UTAMA -
A JASA -
B PERSIAPAN DAN MOBILISASI. -
C PEKERJAAN KONSTRUKSI 1,170,000
1 FLOWLINE SUMUR OGAN A4 265,217,156
2 GASLINE SUMUR OGAN A4 240,000
D PENGUJIAN & TIE IN 1,500,000
E PEMBERSIHAN DAN DEMOBILISASI. 3,245,125

III JUMLAH BIAYA 332,289,586

IV JASA/RESIKO/KEUNTUNGAN 15% 49,843,438
V JUMLAH BIAYA + KEUNTUNGAN 382,133,024
VI Dibulatkan 382,133,000

Terbilang :

1
NO. LELANG : ………………………………………..
PEKERJAAN : PEMASANGAN FLOWLINE 3"SCH 40 dan Gasline 2" SCH 80" DARI SUMUR OGAN .A 4
KE SP OGAN FIELD PRABUMULIHPT PERTAMINA EP REGION SUMATERA

RINCIAN HARGA SATUAN MATERIAL

HARGA JUMLAH
NO URAIAN VOL & SAT SATUAN HARGA
RP RP

A Flowline sumur ogn A4

1 Pipa Ø 3" sch 40 @ 12 m 254.00 joint by Pertamina
2 Pipa Ø 2" sch 40 @ 12 m 1.00 joint by Pertamina
3 Pipa Ø 6" sch 40 ( Exsalvage ) 32.00 Mtr by Pertamina
4 Wraping 4" x 400 ( inner ) 109.00 Roll by Pertamina
5 Wraping 4" x 400 ( outer ) 109.00 Roll by Pertamina
6 Primer cout 87.00 Litter by Pertamina
7 Manometer 0 -1000 Psig 2.00 Pcs by Pertamina
8 Gate valve Ø 3" -300 # 2.00 Pcs 3,744,000 7488000
9 Gate valve Ø 2" -300 # 1.00 Pcs 2,520,000 2520000
10 Check valve 3 " - 300# 1.00 Pcs 3,600,000 3600000
11 So Flange Ø 3" -300 # 9.00 Pcs 369,375 3324375
12 So Flange Ø 2" -300 # 4.00 Pcs 256,250 1025000
13 Bl Flange Ø 2" -300 # 1.00 Pcs 142,500 142500
14 Elbow Ø 3"- 90 ° sch 40 LR 4.00 Pcs 100,000 400000
15 Elbow Ø 3"- 45 ° sch 40 LR 11.00 Pcs 61,250 673750
16 Elbow Ø 2"- 90 ° sch 40 LR 1.00 Pcs 48,750 48750
17 Tee Ø 3 " x 3 " x 2 " sch 40 # 1.00 Pcs 133,750 133,750
18 Reduser Ø 3" x 2"sch 40 # 1.00 Pcs 75,000 75000
19 Shock Ø 1/2 " 2.00 Pcs 15,000 30,000
20 Nepple Ø 1/2 " HP Steel Scr 2.00 Pcs 20,000 40,000
21 Needle valve 1/2 " HP 2.00 Pcs 33,280 66,560
22 Spiral Wound Gasket Ø 3 " 300 8.00 Pcs 81,250 650000
23 Spiral Wound Gasket Ø 2 " 300 4.00 Pcs 68,750 275000
24 Stud bolt Ø 3/4 " x 4 " 64.00 Pcs 56,250 3600000
25 Stud bolt Ø 5/8 " x 3 " 1/4 " 32.00 Pcs 25,000 800000
26 Centralizer 3" x 6 " 20.00 Pcs 850,000 17,000,000
27 End seal 3" x 6" 8.00 Pcs 1,050,000 8400000

TOTAL A 50,292,685

B Gasline sumur OGN A 4

1 Pipa Ø 2" sch 80 @ 12 m 8.00 joint by Pertamina
2 Pipa Ø 4" sch 80 @ 12 m 1.00 joint by Pertamina
3 Pipa Ø 4" sch 40 ( Exsalvage ) 20.00 Mtr by Pertamina
4 Wraping 4" x 400 ( inner ) 3.00 Roll by Pertamina
5 Wraping 4" x 400 ( inner ) 3.00 Roll by Pertamina
6 Primer cout 3.00 Litter by Pertamina
7 Manometer 0 -1000 Psig 2.00 Pcs by Pertamina
8 Nepple Ø 2 " HP 1.00 Pcs 20,000 20,000
9 Gate valve Ø 2" -300 # 1.00 Pcs 3,744,000 3,744,000
10 WN Flange Ø 2" -300 # 10.00 Pcs 127,000 1,270,000
11 Elbow Ø 4"- 90 ° sch 80 2.00 Pcs 65,000 130,000
12 Elbow Ø 2"- 90 ° sch 80 5.00 Pcs 50,000 250,000
13 Elbow Ø 2"- 45 ° sch 80 3.00 Pcs 58,750 176,250
14 Tee Ø 2 " x 2 " x 2 " sch 80 1.00 Pcs 135,000 135,000
15 Reduser Ø 4"x 2 sch 80 2.00 Pcs 163,750 327,500
16 Orrifice flange Ø 4 " - 300 #,c/worfice 4"x 1" 1.00 Pcs 245,000 245,000
17 Nepple Ø 1/2 " HP 4.00 Pcs 20,000 80,000
18 Ball valve Ø 1/2 " HP Steel Scr 4.00 Pcs 33,280 133,120
19 Shock Ø 1/2 " 1.00 Pcs 15,000 15,000
20 Spiral Wound Gasket Ø 4 " 300 2.00 Pcs 100,000 200000
21 Spiral Wound Gasket Ø 32" 300 7.00 Pcs 81,250 568750
22 Stud bolt Ø 3/4 " x 4 1/2 " 8.00 Pcs 25,000 200,000
23 Stud bolt Ø 5/8" x 431/24 " 56.00 Pcs 56,250 3,150,000

10,624,620

TOTAL HARGA 60,917,305

2
NO. LELANG : ………………………………………..
PEKERJAAN : PEMASANGAN FLOWLINE Ø 3" SCH 40 DAN GASLINE Ø 2" SCH 80 DARI SUMUR OGAN A 4
KE SP OGAN FIELD PRABUMULIH REGION SUMATERA

RINCIAN BIAYA
HARGA SATUAN JUMLAH JUMLAH BIAYA (RP)
TOTAL
No. URAIAN PEKERJAAN VOL & SAT SATUAN HARGA
UPAH MATERIAL ALAT TRANSPORTASI

I. PENGADAAN MATERIAL
1 Pengadaan Material Utama 1.00 Paket 60,917,305 60,917,305 60,917,305
Sub. Total I 60,917,305

II JASA ###
A PERSIAPAN DAN MOBILISASI.
1 Mobilisasi peralatan kerja/bahan. 1.00 Hari 345,000 825,000 1,170,000 1,170,000
2 Membuat tenda 1.00 Unit 167,625 167,500 335,125 335,125
3 Dokumentasi 1.00 Lot - 240,000 - - 240,000 240,000
4 Penjagaan peralatan dan material 30.00 Hari 50,000 - - - 50,000 1,500,000
Sub. Total II.A 3,245,125

B TRANSPORTASI PEKERJAAN
1 Pick up selama pekerjaan ( 1 Unit ) 30.00 Hari 350,000 350,000 10,500,000
Sub. Total II.B 13,745,125

C PEKERJAAN MEKANIKAL
1. PEMASANGAN FLOWLINE OGN A4
a Mengecer pipa Ø 3" sch 40 254.00 joint 3,533 1,442 - 4,975 1,263,650
b Memotong & bevel pipa Ø 3"sch 40 16.00 Ttk 3,363 44,740 941 - 49,044 784,704
c Memotong & bevel pipa Ø 2"sch 40 2.00 Ttk 1,876 29,250 525 - 31,651 63,302
d Menyetel,mengelas pipa Ø 3" sch 40 248.00 joint 23,462 23,962 20,769 - 68,193 16,911,864
e Memasang valve Ø 3" - 300 # 3.00 pcs 31,000 3,000 - 34,000 102,000
f Memasang valve Ø 2" - 300 # 1.00 pcs 25,833 2,500 - 28,333 28,333
g Menyetel, mengelas Flange Ø 3" - 300 # 9.00 Psc 14,808 23,962 20,769 - 59,539 535,851
h Menyetel, mengelas flange Ø 2" - 300 # 5.00 pcs 10,694 17,306 15,000 - 43,000 215,000
i Menyetel, mengelas elbow Ø3" - 45°/90° sch 40 15.00 pcs 22,212 35,942 31,154 - 89,308 1,339,620

3
NO. LELANG : ………………………………………..
PEKERJAAN : PEMASANGAN FLOWLINE Ø 3" SCH 40 DAN GASLINE Ø 2" SCH 80 DARI SUMUR OGAN A 4
KE SP OGAN FIELD PRABUMULIH REGION SUMATERA

RINCIAN BIAYA
HARGA SATUAN JUMLAH JUMLAH BIAYA (RP)
TOTAL
No. URAIAN PEKERJAAN VOL & SAT SATUAN HARGA
UPAH MATERIAL ALAT TRANSPORTASI

j Menyetel, mengelas elbow Ø 2" - 90 ° sch 40 1.00 pcs 16,042 25,958 22,500 - 64,500 64,500
k Menyetel, mengelas tee Ø 3" x 3" x2" sch 40 1.00 pcs 26,873 43,456 37,602 - 107,931 107,931
l Menyetel, mengelas reduser Ø 3" x 2 " sch 40 1.00 pcs 17,001 27,511 23,846 - 68,358 68,358
m Menanam & mengangkat pipa Ø 6 " ( road crossing ) 32.00 M 14,300 1,250 - 15,550 497,600
n Menaman & mengangat pipa Ø 3 " sch 40 3,015.00 M 14,300 - 2,500 16,800 50,652,000
o Membalut/wraping Ø 3 " sch 40 ( inner & outer,holiday test ) 3,015.00 M 914 28,452 580 29,946 90,287,190
p Memasang centralizer pipa Ø 3 " sch 40 20.00 Pcs 15,417 50,000 - 65,417 1,308,340
q Memasang end seal pipa Ø 3 " sch 40 8.00 Psc 15,417 50,000 580 65,997 527,976
r Mengecat pipa Ø 3 " sch 40 dengan cat menie 1 x dan cat kilap 2 x 75.00 M 533 5,129 10 5,672 425,400
s Mengecat pipa Ø 2 " sch 40 dengan cat menie 1 x dan cat kilap 2 x 6.00 M 533 5,129 10 5,672 34,032
Sub. Total II.C.1 165,217,651

2 PEMASANGAN GASLINE SUMUR OGN A4

a Mengecer pipa Ø 2" sch 80 8.00 joint 2,340 2,850 - 5,190 41,520
b Memotong & bevel pipa Ø 2"sch 80 18.00 Ttk 2,345 36,583 656 - 39,584 712,512
c Menyetel,mengelas pipa Ø 2" sch 80 6.00 joint 18,680 20,783 17,995 - 57,458 344,748
d Memasang valve Ø 2" - 300 # 1.00 pcs 25,833 2,500 - 28,333 28,333
e Menyetel, mengelas WN Flange Ø 2" - 300 # 10.00 psc 24,954 40,380 35,000 - 100,334 1,003,340
f Menyetel, mengelas elbow Ø 4" - 90° sch 80 2.00 pcs 20,052 32,448 28,125 - 80,625 161,250
g Menyetel, mengelas elbow Ø 2" - 45"/90 ° sch 80 8.00 pcs 36,049 58,406 50,625 - 145,080 1,160,640
h Menyetel, mengelas reduser Ø 4" x 2 " sch 80 2.00 pcs 24,954 40,380 35,000 - 100,334 200,668
i Mengangkat & menanam pipa Ø 2 " sch 80 80.00 M 826 21,193 398 - 22,417 1,793,360
j Membalut/wraping Ø 2 " sch 40 ( inner & outer ) 80.00 M 9,870 50,000 - 59,870 4,789,600
k Menaikan pipa Ø 4 " keatas suport 6.00 M 9,417 50,000 - 59,417 356,502
l Menaikan pipa Ø 2 " keatas suport 1.00 M 7,201 1,050 8,251 8,251
m Membuat support pipa Ø 4" 3.00 bh 4,180 8,643 15,668 12,823 38,469
n Mengecat pipa Ø 2" sch 80 dengan cat menie 1 x dan cat kilap 2 x 7.00 M 533 5,129 10 5,672 39,704
s Mengecat pipa Ø 4 " sch 80 dengan cat menie 1 x dan cat kilap 2 x 6.00 M 533 5,129 10 5,672 34,032
Sub. Total II.C.2 10,712,929

D PENGUJIAN & TIE IN

a Melaksanakan Flushing pipa Ø 2",3 " 1.00 hari 530,000 530,000 530,000
b Hydrostatic test dengan media air:
- Pipa Ø2",3" 1.00 Hari 315,000 1,440,000 1,755,000 1,755,000
c Tie in dengan sistim flange

4
NO. LELANG : ………………………………………..
PEKERJAAN : PEMASANGAN FLOWLINE Ø 3" SCH 40 DAN GASLINE Ø 2" SCH 80 DARI SUMUR OGAN A 4
KE SP OGAN FIELD PRABUMULIH REGION SUMATERA

RINCIAN BIAYA
HARGA SATUAN JUMLAH JUMLAH BIAYA (RP)
TOTAL
No. URAIAN PEKERJAAN VOL & SAT SATUAN HARGA
UPAH MATERIAL ALAT TRANSPORTASI
sistim flange Ø 3 " - 30 #
### 1.00 Ttk 37,000 37,000 37,000
sistim flange Ø 2 " - 30 # 1.00 Ttk 35,000 35,000 35,000
d Tie in dengan sistim flange
sistim
Tie screw Øsistim
in dengan 2" flange 1.00 Ttk
Sub. Total II.D 2,357,000

E PEMBERSIHAN DAN DEMOBILISASI.

1 Pembersihan setelah pekerjaan selesai 1.00 Hari 345,000 345,000 345,000
2 Demobilisasi peralatan dan material sisa. 1.00 Hari 345,000 825,000 1,170,000 1,170,000
Sub. Total II.E 1,515,000

JUMLAH BIAYA 256,195,135