BreakdownPROPOSED RATE SERVICECONSTRUCTION OF SUKOWATI PAD #C
WELL PADNO.DECRIPTIONQUANTITYTOTAL PRICE(Rp.)I.Preparation
Work1LS......................................................II.Access
Road (614 m x 7
m)1LS......................................................III.Well
Pad1LS......................................................IV.Mud
Pit # 1 (21 m x 21 m x 4
m)1LS......................................................V.Mud
Pit # 2 (21 m x 21 m x 4
m)1LS......................................................VI.Mud
Pit # 3 (21 m x 13 m x 3
m)1LS......................................................VII.Mud
Pit # 4 (21 m x 13 m x 3
m)1LS......................................................VIII.Water
Pond (21 m x 21 m x 4
m)1LS......................................................IX.Fire
Water Pump Foundation (5 m x 5
m)1LS......................................................X.Other
Facilities1LS......................................................T
O T A L......................................................In
words
(............................................................................................................................
Rupiah)NOTE :All remuniration incurred in relation to the agreement
signed shall be transfered to the bank account ; Account holder:
Name of Bank: Account No.: Bank Address:NO.DECRIPTIONQUANTITYUNIT
PRICETOTAL PRICE(Rp.)(Rp.)(a)(b)(c=axb)I.Preparation
Work1.Mobilization /
Demobilization$1LS...........................................................2.Field
Office$1LS...........................................................3.Surveying$1LS...........................................................4.Documentation$1LS...........................................................5.Temporary
sanitation$1LS...........................................................TOTAL
- I.................................II.Access Road (614 m x 7
m)1.Cut And
Fill$1LS...........................................................2.Road
Sub Base ( White Dirt = 4 m
)$13,200M3...........................................................3.Base
course aggregat class
A$4,298M2...........................................................4.Slope
protection from Stone
Masonry$880M3...........................................................5.Box
Culvert$48M...........................................................TOTAL
- II.................................III.Well Pad1.Land Fill (White
Dirt = 4 m
)95,000M3...........................................................2.Base
course agregat class
A17,500M2...........................................................3.Rig
Base Foundation :-
Excavation1LS...........................................................-
Large
Rock200M3...........................................................-
Medium
Rock120M3...........................................................-
White
Dirt280M3...........................................................-
Base course aggregat class
A200M2...........................................................-
Concrete with
wiremesh90M3...........................................................-
Drainage6.86M3...........................................................4.Proc
& Install of Cellar Box1EACHBY COMPANY5.Proc & Install of
30" Dia. Condutor Pipe1LSBY COMPANY6.Flare Pit-
Excavation1LS...........................................................-
Embankment500M3...........................................................-
White
Dirt100M3...........................................................-
Proc & Install of 1/8" x 4' x 8' Steel
Plate40SHEET...........................................................-
Proc & Install of 4" CS Pipe, Sch.
4021JTS...........................................................-
Concreting7CUM...........................................................7.Perimeter
Ditch780LM...........................................................8.Slope
protection from stone
masonry1,344.64M3...........................................................TOTAL
- III.................................IV.Mud Pit # 1 (21 m x 21 m x
4
m)1.Excavation$1LS...........................................................2.Lean
Concrete$31M3...........................................................3.K-225
Ready Mixed
Concrete$71M3...........................................................4.Wiremesh,
M8$68SHT...........................................................5.Rebar$498KG...........................................................6.Formwork16.80M2...........................................................7.10"
Dia. Steel
Siphon$1EA...........................................................8.2"
Dia. Safety
Pole$24EA...........................................................9.Ring
Buoy$1Ea...........................................................10.Water
Proofing$520M2...........................................................11.Nylon
Rope86.40M...........................................................TOTAL
- IV.................................V.Mud Pit # 2 (21 m x 21 m x 4
m)1.Excavation$1LS...........................................................2.Lean
Concrete$31M3...........................................................3.K-225
Ready Mixed
Concrete$71M3...........................................................4.Wiremesh,
M8$68SHT...........................................................5.Rebar$498KG...........................................................6.Formwork16.80M2...........................................................7.10"
Dia. Steel
Siphon$1EA...........................................................8.2"
Dia. Safety
Pole$24EA...........................................................9.Ring
Buoy$1Ea...........................................................10.Water
Proofing$520M2...........................................................11.Nylon
Rope86.40M...........................................................TOTAL
- V.................................VI.Mud Pit # 3 (21 m x 13 m x 3
m)1.Excavation$1LS...........................................................2.Lean
Concrete$20M3...........................................................3.K-225
Ready Mixed
Concrete$46M3...........................................................4.Wiremesh,
M8$43SHT...........................................................5.Rebar$510KG...........................................................6.Formwork16.80M2...........................................................7.10"
Dia. Steel
Siphon$1EA...........................................................8.2"
Dia. Safety
Pole$20EA...........................................................9.Ring
Buoy$1Ea...........................................................10.Water
Proofing$235M2...........................................................11.Nylon
Rope70.40M...........................................................TOTAL
- VI.................................VII.Mud Pit # 4 (21 m x 13 m x
3
m)1.Excavation$1LS...........................................................2.Lean
Concrete$20M3...........................................................3.K-225
Ready Mixed
Concrete$46M3...........................................................4.Wiremesh,
M8$43SHT...........................................................5.Rebar$510KG...........................................................6.Formwork16.80M2...........................................................7.2"
Dia. Safety
Pole$20EA...........................................................8.Ring
Buoy$1Ea...........................................................9.Water
Proofing$235M2...........................................................10.Nylon
Rope70.40M...........................................................TOTAL
- VII.................................VIII.Water Pond (21 m x 21 m
x 4
m)1.Excavation$1LS...........................................................2.Lean
Concrete$31M3...........................................................3.K-225
Ready Mixed
Concrete$71M3...........................................................4.Wiremesh,
M8$68SHT...........................................................5.Rebar$498KG...........................................................6.Formwork16.80M2...........................................................7.8"
Dia. Steel Pipe
Overflow$1EA...........................................................8.2"
Dia. Safety
Pole$24EA...........................................................9.Water
Proofing$520M2...........................................................10.Ring
Buoy$1Ea...........................................................11.Net$1LS...........................................................12.Nylon
Rope86.40M...........................................................TOTAL
- VIII.................................IX.Fire Water Pump
Foundation (5 m x 5
m)1.Excavation$1LS...........................................................2.Lean
Concrete$2M3...........................................................3.K-225
Ready Mix
Concrete$6M3...........................................................4.Wiremesh,
M8$3SHT...........................................................5.Re-bar$273KG...........................................................6.Formwork$12M2...........................................................TOTAL
- IX.................................X.Other Facilities1.Oil
Catcher$1EACH...........................................................2.Perimeter
Fence$780LM...........................................................3.Security
Post$1EACH...........................................................4.Musholla/Public
Toilet+Septictanc+Sanitary
System$1EACH...........................................................5.Rain
Catcher$1LSBY COMPANY6.Sweeper Post$5EACHBY LOCAL PEOPLE7.Watchman
Post$5EACHBY LOCAL PEOPLE8.Mini Bunker Shelter$1EACHBY LOCAL
PEOPLE9.H2S Shelter$1EACHBY LOCAL PEOPLE10.Sign
Board$7EA...........................................................11.Wind
Shock and
Pole$3SET...........................................................12.Fabriacate
and install handphone
box$1SET...........................................................13.Log
off
Personnel$2SET...........................................................14.Flag
Pole$3EACH...........................................................TOTAL
- X.................................GRAND TOTAL
(I+II+III+IV+V+VI+VII+VIII+IX+X).................................
&R&12&UATTACHMENT "B"&UPPEJ-13000205-O1Page
&P of &N&R&10Initial by COMPANY _____
CONTRACTOR _____
CE_Conc. PanelCONCRETE PANEL FENCING SURROUNDINGS CPACOST
ESTIMATENODESCRIPTIONUNITQUANTITYUNIT PRICETOTAL
PRICEkolomPanjangJumlah(Rp.)(Rp.)1275789401PreparationLS1.0015,000,00015,000,00038182FoundationEA866.00125,000108,250,0001,370,550,000114000000032153Concrete
ColumnEA866.00400,000346,400,0002861304Concrete
PanelEA6,106.00150,000915,900,0001,420,528,0005L
50X50X5EA866.0050,00043,300,000744511.530398323panelPanjangJumlah6Barbed
WireM1,908.003,5006,678,0001275189363816TOTAL
COST1,435,528,0003213286115692.4
&L&"Arial,Italic"&8&F - &AJOINT OPERATING
BODYPERTAMINA - PETROCHINA EAST JAVA
