SCHEDULE OF WORKS AND BREAKDOWN COST FOR STORAGE TANK 2000 M3-Dim. 13.

37 x 18 M

No. Description Rate Amount

Rp. Rp.

I Civil Work 943.003.070 943.003.070

I.1 Pilling Works 514.101.508
I.2 Foudation Work 428.901.562
II Steel Structure 3.427.829.195 3.427.829.195
II.1 Bottom & Annular Plate 461.615.530
II.2 Shell Plate 1.905.253.438
II.3 Roof Plate & Rafter 441.820.230
II.4 Stairways &Manhole 118.330.059
II.5 Fitting, Nozzle &Accessories 175.931.591
II.6 Coil Heater Internal Tank + Mixer 324.878.346
III Painting 710.648.799 710.648.799
Painting 710.648.799
IV Testing Fee 212.855.450 212.855.450
Testing Fee 212.855.450
Total Amount 5.294.336.514

Rp/m3 2.647.168

Rate
No. Description Grade Quatity Unit Amount
Rp. Rp.

I Civil Work
I.1 Pilling Works
Marking 37,00 point 80.000 2.960.000
Setting & Positioning Point 37,00 point 155.000 5.735.000
Bore Pile
1
Bore Pile Dia.400mm, with 6.5 m Depth 240,50 m 750.000 180.375.000
3
Concrete Work Ready Mix K 300 32,53 m 1.781.732 57.960.453
Reinforcement Bar BjTD U40 2.623,93 kg 21.125 55.431.056
Upah
1
Concrete With Tremie Pipe 240,50 m 350.000 84.175.000
1
Casing Pipe Works 240,50 m 250.000 60.125.000
1
Reinforcement Bar to Hole 240,50 m 140.000 33.670.000
1
Finished 240,50 m 140.000 33.670.000

I.2 Foudation Work

Pilecap
3
Excavation Soil 59,11 m 88.061 5.204.980
3
Soil filling to make level of slab - m 0 0
3
Sand fill compacted 12,02 m 467.487 5.619.336
2
Vapor Barrier 0.3 Thk PE Film, 2 Ply 283,39 m 10.000 2.833.850
3
Lean concrete 50 mm thk Ready Mix K 125 13,43 m 1.374.882 18.469.219
2
Formwork Plywood 47,10 m 436.440 20.554.601
Reinforcement Bar BjTD U40 16.828,74 kg 21.125 355.509.910
3
Concrete Work Ready Mix K 300 214,93 m 0 0
3
Bitument (Hot Mix) 50 mm thk ATB 13,45 m 1.540.000 20.709.666
Sub Total I 428.901.562
II Steel Structure
II.1 Bottom & Annular Plate
Anchor Chair
Annular Plate
Steel plate 8 mm thk. ASTM A-36 4.827,93 kg 39.524 190.819.697
Bottom Plate
Steel plate 8 mm thk. ASTM A-36 6.390,91 kg 39.524 252.595.125
Ring
L 80x80x 8 mm. JIS G3101 SS 400 406,66 kg 38.045 15.471.482
Bottom Sump
Steel plate 8 mm thk. ASTM A-36 69,05 kg 39.524 2.729.226
II.2 Shell plate 45.945,20
1 Steel plate 10 mm thk. ASTM A-36 5.105,02 kg 40.574 207.131.325
2 Steel plate 10 mm thk. ASTM A-36 5.105,02 kg 40.574 207.131.325
3 Steel plate 10 mm thk. ASTM A-36 5.105,02 kg 40.574 207.131.325
4 Steel plate 8 mm thk. ASTM A-36 4.084,02 kg 40.574 165.705.060
5 Steel plate 8 mm thk. ASTM A-36 4.084,02 kg 40.574 165.705.060
6 Steel plate 8 mm thk. ASTM A-36 4.084,02 kg 40.574 165.705.060
7 Steel plate 6 mm thk. ASTM A-36 3.063,01 kg 40.574 124.278.795
8 Steel plate 6 mm thk. ASTM A-36 3.063,01 kg 40.574 124.278.795
9 Steel plate 6 mm thk. ASTM A-36 3.063,01 kg 40.574 124.278.795
10 Steel plate 6 mm thk. ASTM A-36 3.063,01 kg 40.574 124.278.795
11 Steel plate 6 mm thk. ASTM A-36 3.063,01 kg 40.574 124.278.795
12 Steel plate 6 mm thk. ASTM A-36 3.063,01 kg 40.574 124.278.795
Internal Gusset
 Steel plate 8 mm thk. ASTM A-36 157,00 kg 40.574 6.370.123
Channel Ring
L 120x120x12 JIS G3101 SS 400 912,11 kg 38.045 34.701.392
II.3 Roof plate
Steel plate 6 mm thk. ASTM A-36 7.144,00 kg 40.574 289.860.880
Rafter
UNP 100x50x5 mm. JIS G3101 SS 400 2.598,68 kg 38.120 99.062.091
UNP 75x40x5 mm. JIS G3101 SS 400 494,09 kg 38.120 18.834.744
L 80x80x 8 mm. JIS G3101 SS 400 252,78 kg 38.045 9.617.181
Steel plate 10 mm thk. ASTM A-36 278,40 kg 33.724 9.388.963
Steel plate 8 mm thk. ASTM A-36 382,91 kg 33.724 12.913.332
Steel plate 6 mm thk. ASTM A-36 11,90 kg 33.724 401.456
FB50x8 mm ASTM A-36 43,46 kg 33.724 1.465.583
Bolt&Nut M16x55 Gr.8.8 24,00 pcs 11.500 276.000
Columns
II.4 Stairway & Manhole
Stairway
L 50x50x 5 mm. JIS G3101 SS 400 135,72 kg 38.045 5.163.498
UNP 100x50x5 mm. JIS G3101 SS 400 623,66 kg 38.120 23.773.936
Steel plate 6 mm thk. ASTM A-36 160,18 kg 33.724 5.401.903
Chequered Plate 4.5 mm thk. ASTM A-36 705,79 kg 36.963 26.088.226
Black Steel Pipe Ø1-1/4" Medium ASTM A-53 B 244,70 kg 45.923 11.237.369
Black Steel Pipe Ø1" Medium ASTM A-53 B 130,85 kg 45.923 6.008.952
Hand Rail Roof
Black Steel Pipe Ø1-1/4" Medium ASTM A-53 B 251,22 kg 45.923 11.536.976
Black Steel Pipe Ø1" Medium ASTM A-53 B 121,98 kg 45.923 5.601.622
FB 80x6 mm ASTM A-36 165,73 kg 33.724 5.588.994
Shell Manhole
Steel plate 22 mm thk. ASTM A-36 239,48 kg 33.724 8.076.452
Steel plate 12 mm thk. ASTM A-36 45,24 kg 33.724 1.525.658
Steel plate 10 mm thk. ASTM A-36 94,06 kg 33.724 3.172.113
Pipe, Bushing +Accessories ASTM A-36 1,00 set 387.500 387.500
Reinforced Bar BjTP U24 8,90 kg 33.724 300.148
Nut M5/8" Gr.8.8 2,00 Pcs 4.600 9.200
Bolt&Nut M12x125 Gr.8.8 24,00 Pcs 9.200 220.800
Gasket Non Asbestos 3 mm Klingerit 1,00 Pcs 172.500 172.500
Roof Manhole
Steel plate 6 mm thk. ASTM A-36 110,61 kg 33.724 3.730.134
Reinforced Bar BjTP U24 3,70 kg 33.724 124.780
Bolt&Nut M12x125 Gr.8.8 4,00 Pcs 9.200 36.800
Gasket Non Asbestos 3 mm Klingerit 1,00 Pcs 172.500 172.500
II.5 Fitting,Nozzel & Accessories
Inlet Liquid Nozzle (6") 1,00 Unit
Reinforce Pad Plate 10 mm ASTM A-36 35,55 kg 33.724 1.198.856
Pipe Ø6"Seamless SCH 40 ASTM A -106 B 532,00 kg 52.479 27.918.887
Ø6" Flange Ansi #150 SO RF ASTM A-105 3,00 pcs 1.030.590 3.091.770
Elbow Ø6"Seamless SCH 40 ASTM A234-WPB 1,00 pcs 902.515 902.515
L 75x75x 6 mm. JIS G3101 SS 400 36,34 kg 38.045 1.382.651
U Bolt&Nut M12x150 (6') SS 304 9,00 pcs 104.650 941.850
Spare Inlet Liquid Nozzle (4") 1,00 Unit
Reinforce Pad Plate 10 mm ASTM A-36 38,55 kg 33.724 1.300.030
Pipe Ø4"Seamless SCH 40 ASTM A -106 B 304,00 kg 52.479 15.953.650
Ø4" Flange Ansi #150 SO RF ASTM A-105 1,00 pcs 712.507 712.507
Elbow Ø4"Seamless SCH 40 ASTM A234-WPB 1,00 pcs 38.045 38.045
L 75x75x 6 mm. JIS G3101 SS 400 33,25 kg 38.045 1.265.034
U Bolt&Nut M12x100 (4') SS 304 9,00 pcs 92.575 833.175
Outlet Liquid Nozzle (8") 1,00 Unit
Reinforce Pad Plate 10 mm ASTM A-36 42,55 kg 33.724 1.434.928
Pipe Ø8"Seamless SCH 40 ASTM A -106 B 168,00 kg 52.479 8.816.491
Ø8" Flange Ansi #150 SO RF ASTM A-105 1,00 pcs 2.595.560 2.595.560
Elbow Ø8"Seamless SCH 40 ASTM A234-WPB 1,00 pcs 1.675.643 1.675.643
L 80x80x 8 mm. JIS G3101 SS 400 38,06 kg 38.045 1.448.016
U Bolt&Nut M16x200 (8') SS 304 9,00 pcs 126.500 1.138.500
Drain Liquid Nozzle + Sampling Hatch (4") 1,00 Unit
Reinforce Pad Plate 10 mm ASTM A-36 42,55 kg 33.724 1.434.928
Pipe Ø4"Seamless SCH 40 ASTM A -106 B 64,00 kg 52.479 3.358.663
Ø4" Flange Ansi #150 SO RF ASTM A-105 1,00 pcs 712.507 712.507
Ø4" Blind Flange Ansi #150 SO RF ASTM A-105 1,00 pcs 954.250 954.250
Elbow Ø4"Seamless SCH 40 ASTM A234-WPB 1,00 pcs 38.045 38.045
L 80x80x 8 mm. JIS G3101 SS 400 38,06 kg 38.045 1.448.016
U Bolt&Nut M12x100 (4') SS 304 9,00 pcs 104.650 941.850
Spare Outlet Liquid Nozzle (8") 1,00 Unit
Reinforce Pad Plate 10 mm ASTM A-36 42,55 kg 33.724 1.434.928
Pipe Ø8"Seamless SCH 40 ASTM A -106 B 210,00 kg 52.479 11.020.613
Ø8" Flange Ansi #150 SO RF ASTM A-105 1,00 pcs 2.595.560 2.595.560
Ø8" Blind Flange Ansi #150 SO RF ASTM A-105 1,00 pcs 2.595.560 2.595.560
Elbow Ø10"Seamless SCH 40 ASTM A234-WPB 1,00 pcs 1.675.643 1.675.643
L 80x80x 8 mm. JIS G3101 SS 400 38,06 kg 38.045 1.448.016
U Bolt&Nut M16x200 (8') SS 304 9,00 pcs 126.500 1.138.500
Steam Inlet/Outlet Nozzle (2") 8,00 Unit
Reinforce Pad Plate 8 mm ASTM A-36 14,43 kg 33.724 486.721
Pipe Ø2"Seamless SCH 40 ASTM A -106 B 44,00 kg 52.479 2.309.081
Ø2" Flange Ansi #150 SO RF ASTM A-105 8,00 pcs 304.113 2.432.907
Air Vent Nozzle (8") + Bug Screen 1,00 Unit
Reinforce Pad Plate 10 mm ASTM A-36 26,80 kg 33.724 903.711
Pipe Ø8"Seamless SCH 40 ASTM A -106 B 42,00 Kg 52.479 2.204.123
Ø8" Flange Ansi #150 SO RF ASTM A-105 1,00 pcs 2.595.560 2.595.560
 Elbow Ø8"Seamless SCH 40 ASTM A234-WPB 2,00 pcs 2.595.560 5.191.120
Bug Screen Screen Mesh 20 SS 1,00 Unit 5.106.000 5.106.000
TI/TE, LI/LSHL, Spare Nozzle (2") 4,00 Unit
Steel plate 6 mm thk. ASTM A-36 8,88 kg 33.724 299.410
Pipe Ø2"Seamless SCH 40 ASTM A -106 B 22,00 kg 52.479 1.154.540
Ø2" Flange Ansi #150 SO RF ASTM A-105 4,00 pcs 304.113 1.216.453
Ø2" Blind Flange Ansi #150 SO RF ASTM A-105 1,00 pcs 407.147 407.147
Sounding Hatch/Pipe (8") 1,00 Unit
Reinforce Pad Plate 10 mm ASTM A-36 23,84 kg 33.724 803.907
Pipe Ø8"Seamless SCH 40 ASTM A -106 B 78,00 Kg 52.479 4.093.371
Ø8" Flange Ansi #150 SO RF ASTM A-105 1,00 pcs 2.595.560 2.595.560
Elbow Ø8" Seamless SCH 40 ASTM A234-WPB 2,00 pcs 2.595.560 5.191.120
N2 Spare Nozzle (2") 1,00 Unit
Reinforce Pad Plate 8 mm ASTM A-36 14,43 kg 33.724 486.721
Pipe Ø2" Seamless SCH 40 ASTM A -106 B 44,00 pcs 52.479 2.309.081
Ø2" Flange Ansi #150 SO RF ASTM A-105 8,00 pcs 304.113 2.432.907
Agitator Nozzle (6") 2,00 Unit
Reinforce Pad Plate 10 mm ASTM A-36 47,89 kg 33.724 1.615.120
Pipe Ø6"Seamless SCH 40 ASTM A -106 B 56,00 kg 52.479 2.938.830
Ø6" Flange Ansi #150 SO RF ASTM A-105 2,00 pcs 712.507 1.425.013
Liquid Tank Level/Level Indicator 1,00 Unit 24.288.000 24.288.000
Ø65x12 Pulley
CNP100x20x2,3
Plate 6mm
Bolt & Nut Ø10
Plate 8mm Pulley Support
Ball Float Stainless
Sling (Guide) Stainless Steel Ø4mm
Sounding Nozle as per drawing
II.6 Coil Heater Internal Tank + Mixer
L 50x50x 5 mm. JIS G3101 SS 400 331,01 Kg 38.045 12.593.197
Pad Plate 8mm thk. ASTM A240-304 47,00 Kg 33.724 1.585.049
Pipe Ø2"Seamless SCH 20 ASTM A312-304 1.496,00 Kg 182.047 272.341.689
Ø2" Flange Ansi #150 SO RF ASTM A403-304 8,00 pcs 619.476 4.955.808
Elbow Ø2" Seamless SCH 20 ASTM A403-304 60,00 Pcs 95.675 5.740.504
U Bolt&Nut M6x65 (2') SS 304 176,00 Pcs 33.350 5.869.600
Agitator Mixer 4 Kw,Ex. Lightnin 1 Unit 21.792.500 21.792.500
LSS 400 Type

Sub Total II 3.427.829.195

III Painting
Sandblasting and Painting 3 times External Tank
2
Internal Painting ( DFT:300 mic ) 1.056,96 m 362.772 383.434.209
2
External Painting ( DFT:300 mic ) 987,38 m 331.397 327.214.589
( Include Stairway, Handrail,Talang & Accs.)
Surface Preparation SA 2.5 Ex. Jotun,International
Prime Coat
Intermediate Coat
Finish Coat
Sub Total III 710.648.799
IV Testing Fee
Radiographic & Vacum Test R. 10% 1,00 lot 72.762.503 72.762.503
Dry Penetrant Test 1,00 lot 9.092.947 9.092.947
Hydrotesting & Calibration : Full Water 1,00 lot 126.000.000 126.000.000
Certification (Disnaker) 1,00 lot 5.000.000 5.000.000

Sub Total IV 212.855.450

Total I+II+III+IV 4.780.235.005