Progress Works Pipe Hydrant

PROJECT : PIPE HYDRANT

CLIENT : PT. TANJUNG ENIM LESTARI

Duration
No Description Quantity Unit Rate Total Amount Remarks
( Day )
I. Material
1 Pipe 8', 6' 3,000 m 567,000 1,701,000,000
2 Fitting, Support Pipe, U - Bolt, etc 1 Lot 187,110,000 187,110,000
3 Relief Valve 6" 1 ea 85,000,000 85,000,000
4 Strainer 6" 2 ea 15,395,000 30,790,000
5 Pressure Switch 1 ea 4,500,000 4,500,000
6 Pressure Gauge 1 ea 1,500,000 1,500,000
Sub Total I 2,009,900,000
II. Man Power
1 Site Manager ( Mechanical Engineer ) 60 1 Prs 700,000 42,000,000 146,000,000
2 Piping Inspector 60 1 Prs 400,000 24,000,000
3 Piping Supervisor 60 1 Prs 400,000 24,000,000
4 Fitter 60 16 Prs 250,000 240,000,000
5 TIG Welder 60 6 Prs 350,000 126,000,000
6 Painter 60 2 Prs 250,000 30,000,000 30,000,000
7 Sandblaster 60 2 Prs 250,000 30,000,000 30,000,000
8 Rigger 60 2 Prs 250,000 30,000,000
9 Schafolder 60 2 Prs 250,000 30,000,000
10 Helper 60 10 Prs 180,000 108,000,000
11 Safetty Man 60 1 Prs 250,000 15,000,000
44 Sub Total II 699,000,000 639,000,000
III. Material Scaffolding
1 1 Lot 30,000,000 30,000,000
Sub Total III 30,000,000
IV. Tool / Safety Ordinary Tool / Consumable
A. Tool / Safety Ordinary Tool
1 Welding Machine 60 6 Unit 150,000 54,000,000
2 Grinding Machine 7" 60 4 Set 15,000 3,600,000
3 Grinding Machine 4" 60 8 Set 10,000 4,800,000
4 Hand Tool ( Hammer, Adjustable Wrench, 60 3 Set 10,000 1,800,000
Measurement )
5 Cutting Touch 4 Set 60 4 Set 20,000 4,800,000
6 Personal safety Equipment 60 43 Prs 150,000 6,450,000
7 Electrical Chord c/w Cable 60 3 set 30,000 5,400,000
8 Chain Block 3 Ton 60 3 set 30,000 5,400,000
9 Chain Block 5 Ton 60 2 set 50,000 6,000,000
10 Sling Bel 2 Ton 60 4 set 15,000 3,600,000
11 Sling Bel 3 Ton 60 4 set 20,000 4,800,000
12 Cable Power Welding Machine 60 3 set 20,000 3,600,000
13 MCB Panel 60 1 set 34,000 2,040,000 106,290,000
14 Exavator 60 1 Unit 1,200,000 72,000,000 72,000,000
B. Consumable 60
1 Elektrode LB 52 / 7018 60 750 kg 40,000 30,000,000
2 Grinding Disc 7" 60 250 ea 55,000 13,750,000
3 Grinding Disc 4" 60 400 ea 25,000 10,000,000
4 Welding Masker 60 10 ea 100,000 1,000,000
5 Oksigen 60 120 Btl 200,000 24,000,000
6 Acytelane 60 Btl 230,000 13,800,000
7 Cup Brush C.S 4" 60 20 ea 100,000 2,000,000
8 Majun 60 1 lot 200,000 200,000
9 Marker 60 10 Pack 180,000 1,800,000 96,550,000
7 Wripping + Mastic 502 m2 140,000 70,280,000 70,280,000
8 Painting Jotun + Sand Blasting @ 250 Micron 1,382 m2 200,000 276,400,000 408,000,000
9 Floor ( 0,8m X 0,15m x 800m ) 96 m3 3,500,000 336,000,000 336,000,000
10 White Glaas + Black Glass Welding Masker 60 50 ea 15,000 750,000 750,000
Sub Total IV 958,270,000
VI. NDT TEST
1 X Ray 300 Film 300,000 90,000,000
2 PT 4,800 Dia Inchi 8,000 38,400,000
3 Commisioning Works 1 lot 7,930,000 7,930,000
Sub Total VI 136,330,000
VIII. Transportation and Accommodation
1 Mob and demom 126,000 kg 900 113,400,000 2,123,300,000
2 Pemodokan + uang Makan 60 43 Prs 75,000 193,500,000 32,400,000
Sub Total VIII 306,900,000 4,140,400,000
IX Sosialisasi dan Keamanan 1 lot 40,000,000 40,000,000
Sub Total IX 40,000,000
GRAND TOTAL 4,180,400,000
ROUNDED EXCLUDE VAT 10%

Prepared By Aproved By

( Andhy Irawan ) 84,100,000 ( Hendriyanto )

168,200,000
 REPLACE DUCTING PLATE PARTIALLY OF DUCTING IDF GOING TO STACK RB

PROJECT : DUCTING
CLIENT : PT. TANJUNG ENIM LESTARI
ITEM CODE : 528050

Unit Rate
No Description Duration Quantity Total Amount Remarks
IDR ###

I. Material
7 Rock Wall size 60 cm x 5 m x 50 mm density 100 kg/m3 50 m2 75,000 3,750,000
8 Zinc Jacketing size 95cm x 8m x 0.8 mm 55 m2 105,000 5,775,000
9 Flashing Zincalume 24 m1 50,000 1,200,000
Sub Total I 10,725,000
II. Man Power ###
Installation and Replace
4 Foreman 7 day 1 Prs 400,000 2,800,000
5 Fitter 7 day 12 Prs 300,000 25,200,000
6 Scafolder 7 day 4 Prs 300,000 8,400,000
7 Welder 7 day 4 Prs 300,000 8,400,000
8 Helper 7 day 2 Prs 220,000 3,080,000
9 Sapety Man 7 day 1 Prs 300,000 2,100,000
10 Electrical 7 day 1 Prs 300,000 2,100,000
11 Driver 7 day 1 Prs 145,000 1,015,000
12 Tool Room 7 day 1 Prs 160,000 1,120,000
27 Sub Total II.1. 54,215,000
Profite 30% 16,264,500
Total 70,479,500

Insulation
1 Foreman 5 day 1 Prs 400,000 2,000,000
2 Insulator 5 day 4 Prs 300,000 6,000,000
3 Safety 5 day 1 Prs 300,000 1,500,000
4 Electric 5 day 1 Prs 300,000 1,500,000
5 helper 5 day 2 Prs 220,000 2,200,000
9 Sub Total II.2. 13,200,000
Profite 30% 3,960,000
Total 17,160,000

VI. Mob Demob and Accomodation

1 Mod and demob Material 7 day 50,000 350,000
2 Meal
ex plg 7 day 21 prs 40,000 5,880,000
Local 7 day 11 prs 25,000 1,925,000
3 Mob demob Karyawan
Ex palembang 1 rate 21 Prs 120,000 2,520,000
4 Housing 2 Unit 3,000,000 6,000,000
Sub Total VI 16,675,000
GRAND TOTAL 115,039,500 ###

ROUNDED 116,000,000 EXCLUDE VAT 10%

Page 2
 REPLACE DUCTING PLATE PARTIALLY OF DUCTING IDF GOING TO STACK RB

PROJECT : DUCTING
CLIENT : PT. TANJUNG ENIM LESTARI
ITEM CODE : 528050

No Description Quantity Total Amount Remarks

I. Material 1 Ls 10,725,000
II. Man Power 1 Ls 67,415,000
III. Protective Personal Equipment 1 Ls Err:509
IV. Equipment & Supporting Tools 1 Ls Err:509
V. Consumable 1 Ls Err:509
VI. Mob Mob Demob and Accomodation 1 Ls 16,675,000
VII. Sosialisasi dan Keamanan 1 Ls Err:509
GRAND TOTAL Err:509
ROUNDED Err:509 EXCLUDE VAT 10%