Remaining Of Work at Main Plant

Project KRN Phase 3 Balikpapan, Kaltim Up Date : 28-Aug-20

MATERIAL LABOUR
MATERIAL LABOUR Weight
UNIT VOLUME PRICE PRICE TOTAL AMOUNT
NO DESCRIPTION PRICE PRICE (%)
AMOUNT AMOUNT
A B C D E=B*C F=B*D G=E+F H

I 1x1500 CPKO Refinery

1 Door & Windows
1.1 Aluminium Frame Window L=2000x32500mm, with 8mm thk glass nos 8.00 59,800,000.00 14,950,000.00 478,400,000.00 119,600,000.00 598,000,000.00 12.76%
1.2 Aluminium Frame Window L=2000x16500mm, with 8mm thk glass nos 3.00 30,360,000.00 7,590,000.00 91,080,000.00 22,770,000.00 113,850,000.00 2.43%
1.3 Aluminium Frame Window L=2000x12500mm, with 8mm thk glass nos 9.00 23,000,000.00 5,750,000.00 207,000,000.00 51,750,000.00 258,750,000.00 5.52%
1.4 Aluminium Frame Window L=2000x8050mm, with 8mm thk glass nos 5.00 14,812,000.00 3,703,000.00 74,060,000.00 18,515,000.00 92,575,000.00 1.98%
1.5 Aluminium Frame Door L=900x2150mm nos 6.00 3,453,750.00 1,451,250.00 20,722,500.00 8,707,500.00 29,430,000.00 0.63%
2 Support Equipment & Stiffener kg 20,000.00 123,066,000.00 2.63%
3 Kicker Plate Equipment kg 20,000.00 61,533,000.00 1.31%
4 Install Internal Packing (Melapak) Deodorizer Tower 1 kg 8,000.00 22,000,000.00 0.47%
5 Install Internal Packing (Melapak) Deodorizer Tower 2 kg 8,000.00 22,000,000.00 0.47%
6 Install Internal Packing (Melapak) Continuous Bleacher kg 8,000.00 22,000,000.00 0.47%
7 Install Agitator BE Hopper kg 250.00 750,000.00 0.02%
8 Install Agitator AC Hopper kg 250.00 750,000.00 0.02%
9 Acid Resistan Tile 600x600 mm m2 558.84 279,420,000.00 5.96%
10 Electrical Work 1 Ls 364,866,250.00 7.79%
II 2x3000 TPD Fractination
1 Door & Windows
1.1 Aluminium Frame Window L=2000x16000mm, with 8mm thk glass nos 24.00 29,440,000.00 7,360,000.00 706,560,000.00 176,640,000.00 883,200,000.00 18.85%
1.2 Aluminium Frame Window L=3000x2150mm, with 8mm thk glass nos 5.00 5,934,000.00 1,483,500.00 29,670,000.00 7,417,500.00 37,087,500.00 0.79%
1.3 Aluminium Frame Door L=900x2150mm nos 5.00 3,434,375.00 1,478,125.00 17,171,875.00 7,390,625.00 24,562,500.00 0.52%
1.4 Aluminium Frame Door L=1400x2150mm nos 2.00 5,772,500.00 2,257,500.00 11,545,000.00 4,515,000.00 16,060,000.00 0.34%
2 Support Equipment & Stiffener kg 40,000.00 864,800,000.00 18.45%
3 Kicker Plate Equipment kg 10,000.00 216,200,000.00 4.61%
4 Install Membran Filter FilterPress 1 kg 20,000.00 30,000,000.00 0.64%
5 Install Membran Filter FilterPress 2 kg 20,000.00 30,000,000.00 0.64%
6 Install Membran Filter FilterPress 3 kg 20,000.00 30,000,000.00 0.64%
7 Install Membran Filter FilterPress 4 kg 20,000.00 30,000,000.00 0.64%
8 Acid Resistan Tile 600x600 mm m2 409.95 204,973,000.00 4.37%
9 Electrical Work 1 Ls 266,908,005.00 5.70%
III Hotwell
1 Civil and Steel Ls 1.00 63,252,673.77 1.35%
Total 4,686,033,928.77 100.00%