REKAPITULASI/RECAPITULATION

PROJECT : BALIKPAPAN PROJECT

SUB PROJECT : INSTALLATION OF BATCHING PLANT
LOCATION : BALIKPAPAN, CENTRAL KALIMANTAN Calculate by :
YEAR : 2023 Date : Thursday, July 11, 2024 Thursday, July 11, 2024

NO. URAIAN PEKERJAAN/WORK DESCRIPTION HARGA/PRICE LABOUR HARGA/PRICE MATERIAL

A CIVIL WORK & INSTALLATION BATCHING PLANT

I. FOUNDATION OF BATCHING PLANT
1 Pekerjaan Pondasi Silo dan Batching Plant - Fix Plant Rp 68,963,282.51 Rp 350,694,970.14
2 Ramp Loader (1 Unit) Rp 45,003,351.98 Rp 193,172,407.90
3 Water Sedimentation+Washpit Rp 36,037,240.79 Rp 94,350,680.04

II. ERRECTION STRUCTURE

1 Unloading Parts Rp - Rp -
2 Errection And Installation Rp - Rp -

III SAFETY FOR AREA BATCHING PLANT

1 Roofing Stockpile Rp - Rp -
2 Roofing Bin Material Rp - Rp -
3 Cover Loading Area (Terpal Terpaulin) + Structure hollow 40 Rp - Rp -
4 Cover Mixer-Batching Plant Rp - Rp -

IV. ELECTRICAL & PLUMBING

1 Electrical Rp - Rp -
2 Plumbing Rp - Rp -
3 Labour Rp - Rp -

V. MOBILIZATION
1 Mobilizaztion BP on Ex. Cisumdawu (SJW to Patimban (230 KM)) Rp - Rp -

VI. OVERHAULE
1 Batching Plant Wetmix Ex. Cisumdawu

VII. POST OPERATION

1 Post Operation

Sub Jumlah/Sub Total (a) Rp 150,003,875.28 Rp 638,218,058.07

Overhead 5% (b) Rp 7,500,193.76 Rp 31,910,902.90
Concrete Usage Jumlah/Total (c = a+b) Rp 157,504,069.04 Rp 670,128,960.98
K-250 m3 Rp 1,632,000.00
K-350 m3 Rp 1,719,000.00
PPN 11%/Tax 11% (d) Rp 17,325,447.59 Rp 73,714,185.71
Jumlah Total (c+d) Rp 174,829,516.64 Rp 743,843,146.69
Dibulatkan Rp 174,829,000.00 Rp 743,843,000.00

Terbilang : ……………………………………………………………………………………………………..
 RENCANA ANGGARAN BIAYA/BILL OF QUANTITY

PROJECT : BALIKPAPAN PROJECT

OWNER : STRADA CAHYA GEMILANG
CONTRACTOR : RSN CONTRACTOR
SUB PROJECT : INSTALLATION OF BATCHING PLANT
LOCATION : BALIKPAPAN, CENTRAL KALIMANTAN
YEAR : 2023

HARGA SATUAN TENAGA HARGA SATUAN

NO. URAIAN PEKERJAAN/DESCRIPTION SPESIFICATION VOLUME MATERIAL/MATERIAL SUB TOTAL LABOUR SUB TOTAL MATERIAL KETERANGAN/ REMARK
KERJA/LABOUR UNIT PRICE
UNIT PRICE

I. FOUNDATION OF BATCHING PLANT

1 Pekerjaan Pondasi Silo dan Batching Plant - Fix Plant 57,469,402 350,694,970
A. Foundation Type C (Silo 2 units) - -
1 Galian Manual, tenaga manusia m3 100,000.00 - - - 80 cm aja
2 Lantai Kerja Adukan 1 : 3 : 5; tebal 5 cm 1.33 m3 300,836.25 1,100,112.00 401,258 1,467,340 + galian sumuran
3 Formwork/Bekisting Batako m2 45,000.00 60,000.00 - -
4 Formwork/Bekisting Multiplex, kaso, balok, support 18.17 m2 110,045.65 162,565.00 1,999,309 2,953,481
5 Concrete K350 Adhimix K-350, Slump ± 12 21.34 m3 150,000.00 1,976,850.00 3,201,144 42,187,877
6 Reinforcement Bars (Double Layers) SNI, Ø < 10 = U24, D ≥ 10 = U40 921.60 kg 3,500.00 23,328.00 3,225,587 21,498,998
7 Baseplate 12x450x450 (8 Pcs) Gunung Garuda 152.38 kg 9,966.00 23,328.00 1,518,591 3,554,655
5 Bolt Anchor Chemical Anchor M24 32.00 pcs 5,000.00 250,000.00 160,000 8,000,000
B. Pondasi Type D (Material Bin) - -
1 Galian Manual, tenaga manusia 17.27 m3 100,000.00 - 1,726,692 -
1 Urugan Kembali Manual, tenaga manusia 6.85 m3 80,000.00 - 547,888 -
2 Lantai Kerja Adukan 1 : 3 : 5; tebal 5 cm 1.57 m3 300,836.25 1,100,112.00 472,229 1,726,868
3 Formwork/Bekisting Batako 7.45 m2 45,000.00 60,000.00 335,250 447,000
4 Concrete K350 (Material by Owner) Adhimix K-350, Slump ± 12 7.85 m3 150,000.00 1,976,850.00 1,177,290 15,515,505
5 Reinforcement Bars D13-200 (Double) SNI, Ø < 10 = U24, D ≥ 10 = U40 1,000.00 kg 3,228.50 18,500.00 3,228,500 18,500,000
C. Column PC1 (Material Bin) - -
1 Formwork/Bekisting Multiplex, kaso, balok, support 24.00 m2 110,045.65 162,565.00 2,641,096 3,901,560
2 Concrete K350 (Material by Owner) Adhimix K-350, Slump ± 12 2.88 m3 150,000.00 1,976,850.00 432,000 5,693,328
3 Reinforcement Bars 8D13; Sengkang D10-200 SNI, Ø < 10 = U24, D ≥ 10 = U40 477.76 kg 3,500.00 23,328.00 1,672,147 11,145,102
5 Baseplate 12x400x600 (10 Pcs) Gunung Garuda 225.74 kg 9,966.00 23,328.00 2,249,765 5,266,156
6 Bolt Anchor M16 Chemical Anchor M16 40.00 Pcs 5,000.00 100,000.00 200,000 4,000,000
D. Column PC2 (Material Bin) - -
1 Formwork/Bekisting Multiplex, kaso, balok, support 7.20 m2 110,045.65 162,565.00 792,329 1,170,468
2 Concrete K350 (Material by Owner) Adhimix K-350, Slump ± 12 0.72 m3 150,000.00 1,976,850.00 108,000 1,423,332
3 Reinforcement Bars 8D13; Sengkang D10-200 SNI, Ø < 10 = U24, D ≥ 10 = U40 220.92 kg 3,500.00 23,328.00 773,207 5,153,534
5 Baseplate 12x400x600 (10 Pcs) Gunung Garuda 150.50 kg 9,966.00 23,328.00 1,499,843 3,510,771
6 Bolt Anchor M16 Chemical Anchor M16 40.00 Pcs 5,000.00 100,000.00 200,000 4,000,000
E. Plat Tipe C (Loading Dock) t= 0,35 cm - - Pondasi Sumuran
1 Formwork/Bekisting Batako 19.14 m2 110,045.65 162,565.00 2,105,834 3,110,844
2 Concrete K350 (Material by Owner) Adhimix K-350, Slump ± 12 6.75 m3 150,000.00 1,976,850.00 1,012,230 13,340,179
3 Reinforcement Bars SNI, Ø < 10 = U24, D ≥ 10 = U40 500.00 kg 3,228.50 23,328.00 1,614,250 11,664,000
F. Column PC6 (Mixer Tower) - -
1 Formwork/Bekisting Multiplex, kaso, balok, support 12.80 m2 110,045.65 162,565.00 1,408,584 2,080,832
2 Concrete K350 (Material by Owner) Adhimix K-350, Slump ± 12 2.56 m3 150,000.00 1,976,850.00 384,000 5,060,736
3 Reinforcement Bars 8D13; Sengkang D10-200 SNI, Ø < 10 = U24, D ≥ 10 = U40 524.66 kg 3,500.00 23,328.00 1,836,296 12,239,177
5 Baseplate 12x400x600 (10 Pcs) Gunung Garuda 240.79 kg 9,966.00 23,328.00 2,399,749 5,617,233
6 Bolt Anchor Chemical Anchor M24 32.00 pcs 5,000.00 250,000.00 160,000 8,000,000
G. Pondasi Kaki Conveyor - -
1 Galian Manual, tenaga manusia m3 100,000.00 - - - Slab
1 Urugan Kembali Manual, tenaga manusia m3 80,000.00 - - -
2 Lantai Kerja Adukan 1 : 3 : 5; tebal 5 cm 0.12 m3 300,836.25 1,100,112.00 34,972 127,888
3 Formwork/Bekisting Batako 3.07 m2 9,966.00 23,328.00 30,645 71,734
1 Formwork/Bekisting Multiplex, kaso, balok, support 3.07 m2 84,651 125,050 260,300 384,529
2 Concrete K350 (Material by Owner) Adhimix K-350, Slump ± 12 1.45 m3 150,000 1,976,850 217,575 2,867,421
3 Reinforcement Bars D13 (Double Layer) SNI, Ø < 10 = U24, D ≥ 10 = U40 231.34 kg 3,229 23,328 746,894 5,396,794
4 Baseplate 12x400x600 (6 pcs) Gunung Garuda 90.30 kg 9,966 23,328 899,906 2,106,462
5 Bolt Anchor M16 Chemical Anchor M16 16.00 Pcs 5,000 100,000 80,000 1,600,000
H. Pondasi Bin Material 2 - -
1 Galian Manual, tenaga manusia 1.30 m3 100,000.00 - 130,050 -
1 Urugan Kembali Manual, tenaga manusia m3 80,000.00 - - -
2 Lantai Kerja Adukan 1 : 3 : 5; tebal 5 cm 0.14 m3 300,836.25 1,100,112.00 43,471 158,966
3 Formwork/Bekisting Batako 3.06 m2 45,000.00 60,000.00 137,700 183,600
1 Formwork/Bekisting 2.88 m2 110,045.65 162,565.00 316,931 468,187
2 Concrete K350 (Material by Owner) 1.21 m3 150,000.00 1,976,850.00 181,050 2,386,058
3 Reinforcement Bars D13 (Double Layer) 186.10 kg 3,229 23,328 600,824 4,341,341
4 Baseplate 12x400x600 (10 Pcs) 56.44 kg 9,966 23,328 562,441 1,316,539
5 Bolt Anchor M16 16.00 Pcs 5,000 100,000 80,000 1,600,000
I. Pondasi Sumuran - -
1 Galian D90 h=3m 34.34 m3 100,000.00 3,433,590 -
2 Concrete Steel 5D13 Ring D10-250 748.80 kg 3,228.50 23,328.00 2,417,501 17,468,006
3 Concrete K250 (Material by Owner) 34.34 m3 150,000.00 1,876,800.00 5,150,385 64,441,617
J. Pondasi BPO Container - -
1 Formwork/Bekisting 3.25 m2 84,650.50 125,050.00 275,114 406,413
2 Concrete K250 (Material by Owner) 2.25 m3 150,000.00 1,876,800.00 337,500 4,222,800
K. Pondasi Water Tank - -
1 Formwork/Bekisting 3.60 m2 84,650.50 125,050.00 304,742 450,180
2 Concrete K250 (Material by Owner) 4.80 m3 150,000.00 1,876,800.00 720,000 9,008,640
L. Pondasi Admixture Tank - -
1 Formwork/Bekisting 3.60 m2 84,650.50 125,050.00 304,742 450,180
2 Concrete K250 (Material by Owner) 4.80 m3 150,000.00 1,876,800.00 720,000 9,008,640
- -
2 Ramp Loader (1 Unit) 37,502,793 193,172,408
1 Bekisting 43.2 m2 110,045.65 162,565.00 4,751,771 7,019,557
2 Pembesian D10 - 300 1,669.9 kg 3,228.50 23,328.00 5,391,272 38,955,427
3 Concrete K-250, Slump ± 12 (Material by Owner) 78.4 m3 125,000.00 1,876,800.00 9,803,750 147,197,424
4 Urugan Tanah + Compacting 159.6 m3 110,000.00 17,556,000 -
- -
3 Water Sedimentation+Washpit 30,031,034 94,350,680
1 Galian Tanah 74.00 m3 71,250.00 5,272,500 -
2 Pasangan 1/2 bata (Bata ringan t 10 cm) 12.80 m2 35,422.00 51,710.40 453,402 661,893
3 Pekerjaan Plester dan Acian 25.60 m2 68,075.00 12,551.70 1,742,720 321,324
4 Instalasi Pompa Shimizu PS 221 bit 1.00 Unit 200,000.00 700,000.00 200,000 700,000
5 Selang air 1/2" u/ Siram Split 20.00 m 31,500.00 - 630,000 -
6 Pouring Concrete K250 29.96 m3 150,000.00 1,876,800.00 4,494,000 56,228,928
7 Formwork 138.8 m2 110,045.65 162,565.00 15,274,336 22,564,022
8 Wiremesh m10 509.24 kg 3,228.50 23,328.00 1,644,076 11,879,513
9 Elbow 1 inch 3 Pcs 15,000.00 35,000.00 45,000 105,000
10 Galv. Pipe 2 Inch 2 Unit 100,000.00 560,000.00 200,000 1,120,000
11 Ball Valve 1 inch 1 Pcs 15,000.00 250,000.00 15,000 250,000
12 Double Nepple 1 inch 2 Pcs 15,000.00 125,000.00 30,000 250,000
13 Reducer 2x1 Inch 2 Pcs 15,000.00 135,000.00 30,000 270,000
14 Accesorris Batching Plant
1 Water Tank 11.000 L Unit - 8,500,000.00 Material Existing
2 Admixture Tank 5.200 L Unit 500,000.00 8,500,000.00 New Material
15 Truck washing Bay ls 15,000,000.00
16 Storage Limbah B3 ls 8,500,000.00

III. ERRECTION STRUCTURE

1 Unloading Parts
1 Unload Mixer Tower lot 2,000,000.00
2 Unload Belt Conveyor lot 1,000,000.00
3 Unload Bin Material lot 1,500,000.00
4 Unload Assesories set 1,500,000.00
5 Unload Silo & Leg set 1,000,000.00
6 Heavy equpment Crane 50 Ton (loading and Dismantle) days 13,000,000.00

2 Errection And Installation

1 Errection Mixer Tower lot 12,500,000.00
2 Errection Belt Conveyor Transfer lot 4,000,000.00
3 Errection Bin Material lot 7,500,000.00
4 Errection Silo and leg set 6,000,000.00
5 Installation Screw Conveyor, Butterfly valve, Lynatech,etc set 3,500,000.00
6 Installation Silo Ladder, Piping and Hand Rail set 3,500,000.00
7 Installation Filter Silo and Safety valve set 2,500,000.00
8 Installation All Assesories Batching Plant Lot 6,000,000.00
9 Heavy equpment Crane 50 Ton (loading and Dismantle) days 13,000,000.00

IV. SAFETY FOR AREA BATCHING PLANT

1 Roofing Stockpile lot 167,839,208.15
2 Roofing Bin Material lot 101,510,539.02
3 Cover Loading Area (Terpal Terpaulin) + Structure hollow 40 Lot 2,000,000.00 2,500,000.00
4 Cover Mixer-Batching Plant Lot 16,111,736.00 65,184,400.00 Use Zyncalum and Main Structure IWF 100

V. ELECTRICAL & PLUMBING

1 Electrical
A BPO Panel
### LC1F150/220 V CONTACTOR SCHNEIDER ELECTRIC Pcs 3,500,000.00 Star-Delta Pan Mixer
### LC1D25M7 CONTACTOR SCHNEIDER ELECTRIC 220 V Pcs 320,000.00 Screw Conveyor
### LC1D18M7 CONTACTOR SCHNEIDER ELECTRIC 220 V Pcs 235,000.00 Compressor
### Ampere meter digital 200 A, 500 V Pcs 250,000.00 Ampere Mixer
### Box Panel Plastik uk. 150x150 mm Pcs 130,000.00 Ampere Meter
### LAY5-BE101 SELECTOR SWITCH ON - OFF - ON (Merk PORT) Pcs 25,000.00 Switch Control (Panel BPO + Vibrator)
### Sirine Horn kecil 220 Volt Pcs 100,000.00 Accessories Loading

B Cable Section
8 KABEL NYYHY 4 x 0.75mm SUPREMME Meter 9,300.00
### KABEL NYYHY 4 x 1.5 mm SUPREMME Meter 19,700.00
### KABEL NYYHY 4 x 2.5 mm SUPREMME Roll 2,500,000.00
### Kabel LoadCell Belden Roll 2,700,000.00 Loadcell Connect
### CABLE TWIST 4 X 16MM STD PLN SNI Meter 13,200.00 Distribute to office
C Grounding section
1 Kabel NYAF 1x35mm warna green-yellow Supremme Meter 78,000.00
2 KABEL BC-50MM TEMBAGA Meter 29,000.00
3 PIPA GALVANIZE 1/2" MEDIUM Batang 78,750.00
4 SPEED PETIR TEMBAGA FULL 3/4 " Pcs 44,100.00
5 CLAMP O-BOLT TEMBAGA STICK 1/2" Pcs 110,250.00
6 Pipa PVC 1/2 inch Btg 35,000.00
7 Drilling Point 2,000,000.00 Genset, Silo, Batching Plant
Copper Grounding ROD 1/2 inch/2 meter Unit 450,000.00 Office, Fuel Tank
Clamp Grounding Rod 1/2 Inch Pcs 65,000.00

D Lighting Area Batching Plant

1 LAMPU INDUSTRI + CUP + LAMP PHILLIP TORNADO 80 WATT Set 446,250.00
2 LAMPU HPI-T 250 WATT + LAMP COMPLETE SET Set 640,000.00
3 Lampu Sorot LED 100 Watt Set 165,000.00
4 KABEL NYY 3 x 1.5mm SUPREMME Meter 9,500.00
5 Support Lighting Batching Plant Unit
Pipa Galvanize Medium 3/4 " Btg 108,000.00 Support Lighting
Besi siku 40x40x6000 mm Btg 105,000.00 Support Lighting

D Cable Tray Section

Cable Tray uk. 150x100 mm Galvanize + Cover Btg 440,000.00
Cable Tray uk. 100x50 mm Galvanize + Cover Btg 320,000.00
Cable Tray uk. 50x50 mm Galvanize + Cover Btg 200,000.00
Besi Siku uk. 40x40x6000 mm Btg 105,000.00

E Pneumatic
1 Pipa Galvanize 1/2" medium original Batang 108,000.00 Sch 40
2 T - pipa galvanize 1/2 " Pcs 6,315.00 Sch 40
3 Elbow pipa galvanize 1/2" Pcs 4,787.00 Sch 40
4 Reducer sok galvanize 3/4 x 1/2" Pcs 5,250.00 Sch 40
5 Double nepel pipa galvanize 3/4" Pcs 4,074.00 Sch 40
6 Double nepel pipa galvanize 1/2" Pcs 3,056.00 Sch 40
7 Ball valve 3/4" KITZ original Pcs 125,000.00 Merk Kitz
8 Ball valve 1/2" KITZ original Pcs 110,000.00 Merk Kitz
9 Selang PU Tube uk. 10 mm Roll 880,000.00 Nylon
### Selang PU Tube uk. 12 mm Roll 1,200,000.00 Nylon
### Solenoid ADK CKD 11-15A Unit 830,000.00 Solenoid Air Choke
### Seal Tape Pack 350,000.00 Merk Onda

F Accessories Install Batching Plant

1 Push in Fittings QS - Festo nepel tubing type QS-1/2" - 12mm Pcs 105,000.00
Push in Fittings QS - Festo nepel tubing type QS-1/2" - 10mm Pcs 95,000.00
Scoon Garpu 4 mm Pcs 900.00
6 Scoon Garpu 6 mm Pcs 1,000.00
7 Conduit flexible 20 mm white Roll 250,000.00 Accessories Electrical
8 NYLON KABEL TIE 350 x 8mm TEBAL SIGMA ELECTRIC Pack 60,000.00 Cable Ties
9 NYLON KABEL TIE 350 x 6mm SIGMA ELECTRIC Pack 80,000.00 Cable Ties
### NYLON KABEL TIE 300 x 6mm TEBAL SIGMA ELECTRIC Pack 40,000.00 Cable Ties
### NYLON KABEL TIE 150 x 4mm TEBAL SIGMA ELECTRIC Pack 25,000.00 Cable Ties
### Solenoid Valve Typ SIV533-IP Merk YPC Pcs 1,150,000.00
### SUB BASE TYPE SIV 533-IP MERK YPC Pcs 257,600.00 Accessories
### Emergency stop push botton schneider + Box Set 450,000.00 Complete set
### Limit Switch Omron WLCA2-2N Pcs 1,500,000.00
### Isolasi 3M merk SCOTCH 33+ (hitam) Pcs 40,000.00 Accessories
### Isolasi 3M merk SCOTCH 35+ (merah) Pcs 40,000.00 Accessories
### Isolasi 3M merk SCOTCH 35+ (kuning) Pcs 40,000.00 Accessories
### Isolasi 3M merk SCOTCH 35+ (biru) Pcs 40,000.00 Accessories

2 Plumbing
A Plumbing Water
Plumbing Water from Water Tank to BP
1 pipa galvanized medium 2" Btg 560,000.00
2 elbow galvanized med. 2" pcs 35,000.00
3 tee galvanized med. 2" pcs 50,000.00
4 Ball valve kitz 2" pcs 650,000.00
5 Check valve kitz 2" pcs 750,000.00
6 Strainer 2" pcs 950,000.00
7 Water mur galvanized med. 2" pcs 75,000.00
8 Shocked galvanized med. 2" pcs 50,000.00
9 Double nipple galvanized med. 2" pcs 25,000.00
10 Flange 2.5" pcs 125,000.00
11 Flange 2" pcs 110,000.00
12 Selang air karet hitam dia. 1" Mtr 250,000.00
13 Selang air karet hitam dia. 3/4" Mtr 200,000.00
14 Seal Tape box 350,000.00
15 Clamp hose SS 1.5" pcs 25,000.00
16 Clamp hose SS 1" pcs 30,000.00
Plumbing Water to Bak Couring and Toilet
17 pipa galvanized medium 1" Btg 350,000.00
18 elbow galvanized med. 1" pcs 10,000.00
19 tee galvanized med. 1" pcs 14,000.00
20 Ball valve kitz 1" pcs 225,000.00
21 Ball valve kitz 3/4" pcs 300,000.00
22 Reducer galvanized med. 1"x3/4" pcs 25,000.00
23 Water mur galvanized med. 1" pcs 60,000.00
24 Shocked galvanized med. 1" pcs 32,000.00
25 Double nipple galvanized med. 1" pcs 25,000.00
26 Reducer galvanized med. 2"x1" pcs 25,000.00

3 Labour
1 Wiring cable, connected all of installation electrical batching plant lot 10,000,000.00
2 Installation Plumbing Water lot 8,000,000.00
3 Mobilization Material to Site lot 5,000,000.00

V. MOBILIZATION
1 Mobilizaztion BP on Ex. Cisumdawu (SJW to Patimban (230 KM))
Lowbed 12M (Silo 1 Unit Ex. Cisumdawu) unit 20,240,000.00 SJW - Patimban 230 KM
Lowbed 9M (Self Loader) unit
Truck Trailer 12M (Container BPO, Mixer BHS Ex. Cisumdawu) unit 12,650,000.00 SJW - Bogor 2 85 KM
Truck Trailer 12M (Leg Silo, BPO Cage, Cover Batching Plant, Ladder BP Ex. Cisumdawu) unit 12,650,000.00 SJW - Patimban 230 KM
Truck Trailer 12M (Leg structure BP, Screw Silo 1 Unit, Ladder/Guarding silo, Conv. Transfer) unit 12,650,000.00 SJW - Patimban 230 KM
Truck Trailer 12M (Mixer & Weigher System, Genset & Post Security Structures Ex. Cisumdawu) unit 12,650,000.00 SJW - Patimban 230 KM
Truck Trailer 12M (Material Bin Ex. Cisumdawu) unit 12,650,000.00 SJW - Patimban 230 KM
Truck Trailer 12M (Leg Silo 1 Unit, Filter Silo 1 Unit, Screw Silo 1 Units, Acessories Silo Ex. PIK) unit 12,650,000.00 SJW - Patimban 230 KM
Truck Trailer 12M (Water Tank 11.000 L2 Units Ex. PIK) unit 12,650,000.00 SJW - Patimban 230 KM
Truck Trailer 12M (Fuel Tank 1 Unit Ex. PIK) unit 12,650,000.00 SJW - Patimban 230 KM
Mobile Crane 10 Ton (Genset 350 KVA) unit 8,000,000.00 Rental
Heavy equpment Crane 50 Ton (Loading and Dismantle) day 13,000,000.00 Supplied by SJW
Loading and Unloading Truck 450,000.00
 RENCANA ANGGARAN BIAYA/BILL OF QUANTITY

PROJECT : Dismantle Batching Plant Cisumdawu (1 Unit BP)

SUB PROJE : Dismantle and Mobilization Asset
LOCATION : West Java
YEAR : 2023

HARGA HARGA
SATUAN SATUAN
HARGA/TOTAL
NO. URAIAN PEKERJAAN/DESCRIPTION VOLUME TENAGA MATERIAL/MA KETERANGAN/ REMARK
PRICE
KERJA/LABOU TERIAL UNIT
R UNIT PRICE PRICE

1 Pekerjaan Dismantle Batching Plant dan Bangunan 72,995,000.00

a Dismantle Batching Plant 39,000,000.00
1 Dismantle Silo & Struktur Kaki 3.00 Unit 5,000,000.00 - 15,000,000.00
2 Dismantle Struktur Mixer & Cover 1.00 Unit 5,000,000.00 - 5,000,000.00
3 Dismantle Material Bin 1.00 Unit 5,000,000.00 - 5,000,000.00
4 Dismantle Conveyor 1.00 Set 3,500,000.00 - 3,500,000.00
5 Dismantle Safety Guarding 1.00 Set 1,500,000.00 - 1,500,000.00
6 Dismantle Screw Silo 3.00 Unit 1,500,000.00 - 4,500,000.00
7 Dismantle Structure BPO Room and BPO Container 1.00 Set 1,500,000.00 - 1,500,000.00
8 Dismantle Accessories Silo 1.00 Set 1,500,000.00 - 1,500,000.00
9 Dismantle Water Tank, Fuel Tank, Admixture Tank 1.00 Set 1,500,000.00 1,500,000.00
b Dismantle Struktur Bangunan 22,995,000.00
Semi Permanent (Roofing zyncalum and Coloumn
1 Dismantle Admixture Room 21.00 m2 100,000.00 - 2,100,000.00
IWF 100.50)
Permanent (Roofing and wall cover by zyncalum
2 Dismantle Genset Room 36.00 m2 100,000.00 - 3,600,000.00
and Coloumn UNP 100.50)

Semi Permanent (Wall by Brick 0,5 m, column

3 Dismantle Security Room 6.25 m2 100,000.00 - 625,000.00
UNP 100.50 and roofing by zyncalum)

Permanent (Wall by Brick 3 m and roofing by

4 Dismantle Toilet, Musholah, & Office 65.00 m2 200,000.00 - 13,000,000.00
zyncalum)
5 Dismantle Fuel Tank Room 32.00 m2 60,000.00 - 1,920,000.00 Permanent (Brick 1 m)
Permanent (Wall By Brick Roofing zyncalum and
6 Dismantle Structure Curing Pond 25.00 m2 70,000.00 - 1,750,000.00
Coloumn C75.32)
c Dismantle Electrical & Plumbing 11,000,000.00
1 Dismantle Electrical & Tray 1.00 Set 2,500,000.00 - 2,500,000.00
2 Dismantle Equipment (Motor, Kompresor Etc) 1.00 Set 2,500,000.00 - 2,500,000.00
3 Dismantle Plumbing 1.00 Set 3,500,000.00 - 3,500,000.00
4 Dismantle Pneumatic & Assesories 1.00 Set 2,500,000.00 - 2,500,000.00

3 Breaker Concrete 42,000,000.00

a Breaker Concrete by Breaker/Excavator (Foundation & Building) 56 hour 750,000.00 - 42,000,000.00

4 Heavy Equipment 45,000,000.00

a Telescopic Crane 50 Ton - Dismantle & Loading 3.00 day 15,000,000.00 - 45,000,000.00

5 Loading Unloading (Manpower) 7,700,000.00

a Loading Part Batching Plant 11.00 Truk 350,000.00 - 3,850,000.00 Bogor 2
b Unloading Part Batching Plant 11.00 Truk 350,000.00 - 3,850,000.00 SJW

6 Mobilization 24,980,000.00
a Bogor 2 - SJW
1 Lowbed 12M (Silo 2 Unit) 3.00 Unit - 1,760,000.00 5,280,000.00 Bogor 2 - SJW (20 KM)
2 Self Loader (9M) 1.00 Unit 1,300,000.00 1,300,000.00 Bogor 2 - SJW (20 KM)
3 Truck Trailer 12M (Office Container 2 Units) 1.00 Unit - 1,300,000.00 1,300,000.00 Bogor 2 - SJW (20 KM)
4 Truck Trailer 12M (Post Security, Toilet and Technical Lab Containers) 1.00 Unit - 1,300,000.00 1,300,000.00 Bogor 2 - SJW (20 KM)
5 Truck Trailer 12M (Container BPO, Tangki Solar) 1.00 Unit - 1,300,000.00 1,300,000.00 Bogor 2 - SJW (20 KM)
6 Truck Trailer 12M (Water Tank 22500 L 2 Unit, Hopper chut, Mixer BHS) 1.00 Unit - 1,300,000.00 1,300,000.00 Bogor 2 - SJW (20 KM)
7 Truck Trailer 12M (Leg structure BP, Leg conv transfer, BHS Structure, screw silo, Ladder/guarding silo, Conv transfer) 1.00 Unit - 1,300,000.00 1,300,000.00 Bogor 2 - SJW (20 KM)
8 Truck Trailer 12M (Weighing Hopper, Leg silo, Chut hopper, ladder strucktre, butterfly cement & water) 1.00 Unit - 1,300,000.00 1,300,000.00 Bogor 2 - SJW (20 KM)
9 Truck Trailer 12M (Material Bin) 1.00 Unit - 1,300,000.00 1,300,000.00 Bogor 2 - SJW (20 KM)
10 Truck Trailer 12M (Leg Silo, Filter Silo, Accessories Silo, Admixture Tank) 1.00 Unit - 1,300,000.00 1,300,000.00 Bogor 2 - SJW (20 KM)
11 Mobile Crane (10T) Genset 350 KVA 1.00 Unit 8,000,000.00 8,000,000.00 Bogor 2 - SJW (20 KM)
12 Heavy Equipment Crane 50 T (Unloading) - Day 15,000,000.00 - SJW
TOTAL COST 192,675,000.00
PROJECT : BALIKPAPAN PROJECT
SUB PROJECT : INSTALLATION OF BATCHING PLANT
LOCATION : BALIKPAPAN, CENTRAL KALIMANTAN
YEAR : 2023

3 Stock pile : 3rd Option 166,675,948

a. Slab of Stockpile
1 Concrete K-250, Slump ± 12, include formwork (Material by Owner) 44.00 m3 115,500.00 - 5,082,000
b. Shallow Fondation
1 Reinforcement Bar - Pondasi Setapak (0.8 x 0.8 x 0.3 m); D13-150 316.42 kg 2,979.88 15,986.25 6,001,324
2 Concrete K-250, Slump ± 12, include formwork and soil digging (Material by Owner 2.11 m3 115,500.00 - 243,936
c. Pedestal Column
1 Bekisting/Formwork 31.68 m2 74,337.90 99,120.00 5,495,146
2 Reinforcement Bar 233.86 kg 2,979.88 15,986.25 4,435,401
3 Concrete K-250, Slump ± 12, include formwork (Material by Owner) 4.00 m3 115,500.00 - 462,000
d. Roofing
1 Column Structure WF 300.150.6.9 57.25 kg 2,979.88 21,150.00 1,381,436
2 Beam Structure WF 300.100 - Castellated 1,022.40 kg 2,979.88 23,265.00 26,832,764
3 Beam Structure WF 200.100 1,448.40 kg 2,979.88 21,150.00 34,949,717
4 Gording CNP 100.50 1,372.28 kg 2,979.88 21,150.00 33,112,950
5 HTB M16 1.00 ls 105,000.00 105,000.00 210,000
6 Pemasangan Atap - Zyncalum 0.4 mm 364.00 m2 74,337.90 58,819.44 48,469,273 https://hargatokobesi.com/harga-plat-zincalume-per-lembar/
4 Cover Bin Material 101,510,539
UNP.100.50 Truss Type 1 1,425.91 kg 2,979.88 21,150.00 Rp 34,406,948.90
UNP.100.50 Truss Type 2 1,813.38 kg 2,979.88 21,150.00 Rp 43,756,574.83
Gording CNP 75.45.15.1,6 349.50 kg 2,979.88 21,150.00 Rp 8,433,392.71
Zyncalum 112.00 m2 74,337.90 58,819.44 Rp 14,913,622.58 https://hargatokobesi.com/harga-plat-zincalume-per-lembar/