Scribd
Upload
111 views19 pages

Eti Project Java 1

This document is a 19 page price breakdown list from PT. Gunung Api Mulia in Surabaya. It provides pricing details for material and labor costs for a piping insulation project, including 9994 meters of various sizes of piping insulation. It also lists quantities and costs for flange boxes and valve boxes. The total material cost is Rp. 501,000. The document also estimates manpower needs of 7 workers for 25 days for the hot insulation work.

Uploaded by

Riesky Firdyan
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
111 views19 pages

Eti Project Java 1

This document is a 19 page price breakdown list from PT. Gunung Api Mulia in Surabaya. It provides pricing details for material and labor costs for a piping insulation project, including 9994 meters of various sizes of piping insulation. It also lists quantities and costs for flange boxes and valve boxes. The total material cost is Rp. 501,000. The document also estimates manpower needs of 7 workers for 25 days for the hot insulation work.

Uploaded by

Riesky Firdyan
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 19

Page 1 of 19

PT. GUNUNG API MULIA


SURABAYA

PRICE BREAK DOWN LIST


Quo. No.

Work Tittle :
Location :
Description Pipe Size Thk Material Cost (Rp.)
No Qty Unit
( Inch ) (mm) Unit Price Amount

A Material & Jasa Hot Insulation

Include :

Piping Insulation 0.5 50 21 M-run


Piping Insulation 0.75 90 10 M-run
Piping Insulation 0.75 100 10 M-run
Piping Insulation 0.75 150 20 M-run
Piping Insulation 1 25 5 M-run
Piping Insulation 1 25 572 M-run
Piping Insulation 1 25 88 M-run
Piping Insulation 1 50 25 M-run
Piping Insulation 1 65 13 M-run
Piping Insulation 1 80 27 M-run
Piping Insulation 1 100 11 M-run
Piping Insulation 1 125 11 M-run
Piping Insulation 1 150 37 M-run
Piping Insulation 1.5 15 12 M-run
Piping Insulation 1.5 20 539 M-run
Piping Insulation 2 15 18 M-run
Piping Insulation 2 20 12 M-run
Piping Insulation 2 25 62 M-run
Piping Insulation 2 50 377 M-run
Piping Insulation 2 90 268 M-run
Piping Insulation 2 100 14 M-run
Piping Insulation 2 150 14 M-run
Piping Insulation 2 180 720 M-run
Piping Insulation 2.5 90 12 M-run
Piping Insulation 3 15 14 M-run
Piping Insulation 3 20 423 M-run
Piping Insulation 3 25 166 M-run
Page 2 of 19

PT. GUNUNG API MULIA


SURABAYA

PRICE BREAK DOWN LIST


Quo. No.

Work Tittle :
Location :
Description Pipe Size Thk Material Cost (Rp.)
No Qty Unit
( Inch ) (mm) Unit Price Amount
Piping Insulation 4 15 149 M-run
Piping Insulation 4 20 149 M-run
Piping Insulation 4 50 17 M-run
Piping Insulation 4 100 806 M-run
Piping Insulation 6 25 846 M-run
Piping Insulation 6 50 256 M-run
Piping Insulation 6 65 510 M-run
Piping Insulation 6 100 18 M-run
Piping Insulation 8 15 12 M-run
Piping Insulation 8 20 137 M-run
Piping Insulation 8 50 193 M-run
Piping Insulation 8 65 115 M-run
Piping Insulation 8 125 122 M-run
Piping Insulation 10 90 16 M-run
Piping Insulation 10 125 76 M-run
Piping Insulation 12 50 407 M-run
Piping Insulation 12 65 231 M-run
Piping Insulation 12 90 11 M-run
Piping Insulation 12 250 11 M-run
Piping Insulation 14 50 101 M-run
Piping Insulation 14 250 76 M-run
Piping Insulation 16 50 94 M-run
Piping Insulation 16 90 440 M-run
Piping Insulation 16 150 13 M-run
Piping Insulation 16 300 11 M-run
Piping Insulation 18 50 23 M-run
Piping Insulation 20 50 12 M-run
Piping Insulation 20 280 456 M-run
Piping Insulation 24 150 100 M-run
Piping Insulation 24 250 65 M-run
Piping Insulation 24 300 120 M-run
Piping Insulation 28 300 117 M-run
Piping Insulation 32 150 391 M-run
Page 3 of 19

PT. GUNUNG API MULIA


SURABAYA

PRICE BREAK DOWN LIST


Quo. No.

Work Tittle :
Location :
Description Pipe Size Thk Material Cost (Rp.)
No Qty Unit
( Inch ) (mm) Unit Price Amount
Piping Insulation 32 300 371 M-run
Piping Insulation 56 50 21 M-run

Sub Total Piping Insulation : 9994 -


B Material Accesories

I) Flange Box 0.5 50 14 EA


1 15 2 EA
1.5 15 2 EA
1.5 25 5 EA
2 15 4 EA
2 25 7 EA
2 50 19 EA
3 15 2 EA
4 15 1 EA
4 50 5 EA
6 50 53 EA
6 65 10 EA
6 100 10 EA
8 15 2 EA
8 50 14 EA
8 65 2 EA
10 50 5 EA
10 65 2 EA
10 125 5 EA
12 50 65 EA
12 65 7 EA
16 50 10 EA
24 150 5 EA
251 -
Page 4 of 19

PT. GUNUNG API MULIA


SURABAYA

PRICE BREAK DOWN LIST


Quo. No.

Work Tittle :
Location :
Description Pipe Size Thk Material Cost (Rp.)
No Qty Unit
( Inch ) (mm) Unit Price Amount
II ) Valve Box
0.5 50 68 EA
Page 5 of 19

501,000

Application Cost (Rp.)


Grand Total
Unit Price Amount
Page 6 of 19

501,000

Application Cost (Rp.)


Grand Total
Unit Price Amount
Page 7 of 19

501,000

Application Cost (Rp.)


Grand Total
Unit Price Amount

- -

- -
Page 8 of 19

501,000

Application Cost (Rp.)


Grand Total
Unit Price Amount
HITUNGAN MAN POWER : HOT INSULATION
Scedule fix Hari
Lama pekerjaan 25 hari
personil isolasi Surabaya site 7 orang

Total man power 7 orang

1 upah kerja dari jam 08.00 ~ 19.00


Leader 1 orang 3,937,500
Skill 6 orang 2,437,500
uang makan 7 orang 500,000

2 Lain.. Operational : masker, sarung tangan, equipment 1 Lot 1,000,000


Sewa rumah 1 Bulan 2,500,000
Transportasi Man Power 2 PP 350,000
BBM 25 hari 35,000

HPP :

margin 0.85
3,937,500
14,625,000
3,500,000

1,000,000
2,500,000
700,000
875,000

27,137,500

31,926,471
Rp 33,127 Rp 47,324.57 46.01

Rp 1,000 15% 1150


Rp 1,150.00

1000 15 850.00
Page 12 of 19

PT. GUNUNG API MULIA


SURABAYA

PRICE BREAK DOWN LIST


Quo. No.

Work Tittle :
Location :
Pipe Size Thk Material Cost (Rp.)
No Description Qty Unit
( Inch ) (mm) Unit Price Amount

A Material & Jasa Hot Insulation

Include :

Piping Insulation 0.5 50 21 M-run ### 4,767,000


Piping Insulation 0.75 90 10 M-run ### 4,770,000
Piping Insulation 0.75 100 10 M-run ### 5,450,000
Piping Insulation 0.75 150 20 M-run ### 18,940,000
Piping Insulation 1 25 5 M-run ### 670,000
Piping Insulation 1 25 572 M-run ### 76,648,000
Piping Insulation 1 25 88 M-run ### 16,280,000
Piping Insulation 1 50 25 M-run ### 7,425,000
Piping Insulation 1 65 13 M-run ### 5,057,000
Piping Insulation 1 80 27 M-run ### 13,770,000
Piping Insulation 1 100 11 M-run ### 7,601,000
Piping Insulation 1 125 11 M-run ### 6,105,000
Piping Insulation 1 150 37 M-run ### 30,007,000
Piping Insulation 1.5 25 12 M-run ### 1,908,000
Piping Insulation 1.5 25 539 M-run ### 85,701,000
Piping Insulation 2 25 18 M-run ### 3,294,000
Piping Insulation 2 25 12 M-run ### 2,196,000
Piping Insulation 2 25 62 M-run ### 11,346,000
Piping Insulation 2 50 377 M-run ### ###
Piping Insulation 2 90 268 M-run ### ###
Piping Insulation 2 100 14 M-run ### 9,142,000
Piping Insulation 2 150 14 M-run ### 15,190,000
Piping Insulation 2 180 720 M-run ### ###
Piping Insulation 2.5 90 12 M-run ### 7,416,000
Piping Insulation 3 15 14 M-run ### 2,856,000
Piping Insulation 3 25 423 M-run ### 98,136,000
Piping Insulation 3 25 166 M-run ### 38,512,000
Page 13 of 19

PT. GUNUNG API MULIA


SURABAYA

PRICE BREAK DOWN LIST


Quo. No.

Work Tittle :
Location :
Pipe Size Thk Material Cost (Rp.)
No Description Qty Unit
( Inch ) (mm) Unit Price Amount
Piping Insulation 4 15 149 M-run ### 37,548,000
Piping Insulation 4 25 149 M-run ### 41,720,000
Piping Insulation 4 50 17 M-run ### 7,446,000
Piping Insulation 4 100 806 M-run ### ###
Piping Insulation 6 25 846 M-run ### ###
Piping Insulation 6 50 256 M-run ### ###
Piping Insulation 6 65 510 M-run ### ###
Piping Insulation 6 100 18 M-run
Piping Insulation 8 15 12 M-run
Piping Insulation 8 25 137 M-run
Piping Insulation 8 50 193 M-run
Piping Insulation 8 65 115 M-run
Piping Insulation 8 125 122 M-run
Piping Insulation 10 90 16 M-run
Piping Insulation 10 125 76 M-run
Piping Insulation 12 50 407 M-run
Piping Insulation 12 65 231 M-run
Piping Insulation 12 90 11 M-run
Piping Insulation 12 250 11 M-run
Piping Insulation 14 50 101 M-run
Piping Insulation 14 250 76 M-run
Piping Insulation 16 50 94 M-run
Piping Insulation 16 90 440 M-run
Piping Insulation 16 150 13 M-run
Piping Insulation 16 300 11 M-run
Piping Insulation 18 50 23 M-run
Piping Insulation 20 50 12 M-run
Piping Insulation 20 280 456 M-run
Piping Insulation 24 150 100 M-run
Piping Insulation 24 250 65 M-run
Piping Insulation 24 300 120 M-run
Piping Insulation 28 300 117 M-run
Piping Insulation 32 150 391 M-run
Page 14 of 19

PT. GUNUNG API MULIA


SURABAYA

PRICE BREAK DOWN LIST


Quo. No.

Work Tittle :
Location :
Pipe Size Thk Material Cost (Rp.)
No Description Qty Unit
( Inch ) (mm) Unit Price Amount
Piping Insulation 32 300 371 M-run
Piping Insulation 56 50 21 M-run

Sub Total Piping Insulation : 9994 3,311,882,000


B Material Accesories

I) Flange Box 0.5 50 14 EA


1 15 2 EA
1.5 15 2 EA
1.5 25 5 EA
2 15 4 EA
2 25 7 EA
2 50 19 EA
3 15 2 EA
4 15 1 EA
4 50 5 EA
6 50 53 EA
6 65 10 EA
6 100 10 EA
8 15 2 EA
8 50 14 EA
8 65 2 EA
10 50 5 EA
10 65 2 EA
10 125 5 EA
12 50 65 EA
12 65 7 EA
16 50 10 EA
24 150 5 EA
251 3,311,882,000
Page 15 of 19

PT. GUNUNG API MULIA


SURABAYA

PRICE BREAK DOWN LIST


Quo. No.

Work Tittle :
Location :
Pipe Size Thk Material Cost (Rp.)
No Description Qty Unit
( Inch ) (mm) Unit Price Amount
II ) Valve Box
0.5 50 68 EA
Page 16 of 19

501,000

Application Cost (Rp.)


Unit Price Amount

### ###
### ###
### ###
### ###
### 560,000
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
### ###
Page 17 of 19

501,000

Application Cost (Rp.)


Unit Price Amount
### ###
### ###
### ###
### ###
### ###
### ###
### ###
Page 18 of 19

501,000

Application Cost (Rp.)


Unit Price Amount

1,955,640,000

1,955,640,000
Page 19 of 19

501,000

Application Cost (Rp.)


Unit Price Amount

You might also like