REKAPITULASI/RECAPITULATION

PROJECT : BALIKPAPAN PROJECT

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

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

A INSTALLATION BATCHING PLANT

I. ERRECTION STRUCTURE
1 Unloading Parts Rp 39,000,000.00 Rp -
2 Errection And Installation Rp 141,000,000.00 Rp -

Sub Jumlah/Sub Total (a) Rp 180,000,000.00 Rp -

Overhead 10% (b) Rp 18,000,000.00 Rp -
Jumlah/Total (c = a+b) Rp 198,000,000.00 Rp -
PPN 11%/Tax 11% (d) Rp -
Jumlah Total (c+d) Rp 198,000,000.00 Rp -
Dibulatkan Rp 198,000,000.00 Rp -

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 - -
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 m3 300,836.25 1,100,112.00 - - + galian sumuran
3 Formwork/Bekisting Batako m2 45,000.00 60,000.00 - -
4 Formwork/Bekisting Multiplex, kaso, balok, support m2 110,045.65 162,565.00 - -
5 Concrete K350 Adhimix K-350, Slump ± 12 m3 150,000.00 1,976,850.00 - -
6 Reinforcement Bars (Double Layers) SNI, Ø < 10 = U24, D ≥ 10 = U40 kg 3,500.00 23,328.00 - -
7 Baseplate 12x450x450 (8 Pcs) Gunung Garuda kg 9,966.00 23,328.00 - -
5 Bolt Anchor Chemical Anchor M24 pcs 5,000.00 250,000.00 - -
B. Pondasi Type D (Material Bin) - -
1 Galian Manual, tenaga manusia m3 100,000.00 - - -
1 Urugan Kembali Manual, tenaga manusia m3 80,000.00 - - -
2 Lantai Kerja Adukan 1 : 3 : 5; tebal 5 cm m3 300,836.25 1,100,112.00 - -
3 Formwork/Bekisting Batako m2 45,000.00 60,000.00 - -
4 Concrete K350 (Material by Owner) Adhimix K-350, Slump ± 12 m3 150,000.00 1,976,850.00 - -
5 Reinforcement Bars D13-200 (Double) SNI, Ø < 10 = U24, D ≥ 10 = U40 kg 3,228.50 18,500.00 - -
C. Column PC1 (Material Bin) - -
1 Formwork/Bekisting Multiplex, kaso, balok, support m2 110,045.65 162,565.00 - -
2 Concrete K350 (Material by Owner) Adhimix K-350, Slump ± 12 m3 150,000.00 1,976,850.00 - -
3 Reinforcement Bars 8D13; Sengkang D10-200 SNI, Ø < 10 = U24, D ≥ 10 = U40 kg 3,500.00 23,328.00 - -
5 Baseplate 12x400x600 (10 Pcs) Gunung Garuda kg 9,966.00 23,328.00 - -
6 Bolt Anchor M16 Chemical Anchor M16 Pcs 5,000.00 100,000.00 - -
D. Column PC2 (Material Bin) - -
1 Formwork/Bekisting Multiplex, kaso, balok, support m2 110,045.65 162,565.00 - -
2 Concrete K350 (Material by Owner) Adhimix K-350, Slump ± 12 m3 150,000.00 1,976,850.00 - -
3 Reinforcement Bars 8D13; Sengkang D10-200 SNI, Ø < 10 = U24, D ≥ 10 = U40 kg 3,500.00 23,328.00 - -
5 Baseplate 12x400x600 (10 Pcs) Gunung Garuda kg 9,966.00 23,328.00 - -
6 Bolt Anchor M16 Chemical Anchor M16 Pcs 5,000.00 100,000.00 - -
E. Plat Tipe C (Loading Dock) t= 0,35 cm - - Pondasi Sumuran
1 Formwork/Bekisting Batako m2 110,045.65 162,565.00 - -
2 Concrete K350 (Material by Owner) Adhimix K-350, Slump ± 12 m3 150,000.00 1,976,850.00 - -
3 Reinforcement Bars SNI, Ø < 10 = U24, D ≥ 10 = U40 kg 3,228.50 23,328.00 - -
F. Column PC6 (Mixer Tower) - -
1 Formwork/Bekisting Multiplex, kaso, balok, support m2 110,045.65 162,565.00 - -
2 Concrete K350 (Material by Owner) Adhimix K-350, Slump ± 12 m3 150,000.00 1,976,850.00 - -
3 Reinforcement Bars 8D13; Sengkang D10-200 SNI, Ø < 10 = U24, D ≥ 10 = U40 kg 3,500.00 23,328.00 - -
5 Baseplate 12x400x600 (10 Pcs) Gunung Garuda kg 9,966.00 23,328.00 - -
6 Bolt Anchor Chemical Anchor M24 pcs 5,000.00 250,000.00 - -
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 m3 300,836.25 1,100,112.00 - -
3 Formwork/Bekisting Batako m2 9,966.00 23,328.00 - -
1 Formwork/Bekisting Multiplex, kaso, balok, support m2 84,651 125,050 - -
2 Concrete K350 (Material by Owner) Adhimix K-350, Slump ± 12 m3 150,000 1,976,850 - -
3 Reinforcement Bars D13 (Double Layer) SNI, Ø < 10 = U24, D ≥ 10 = U40 kg 3,229 23,328 - -
4 Baseplate 12x400x600 (6 pcs) Gunung Garuda kg 9,966 23,328 - -
5 Bolt Anchor M16 Chemical Anchor M16 Pcs 5,000 100,000 - -
H. Pondasi Bin Material 2 - -
1 Galian Manual, tenaga manusia m3 100,000.00 - - -
1 Urugan Kembali Manual, tenaga manusia m3 80,000.00 - - -
2 Lantai Kerja Adukan 1 : 3 : 5; tebal 5 cm m3 300,836.25 1,100,112.00 - -
3 Formwork/Bekisting Batako m2 45,000.00 60,000.00 - -
1 Formwork/Bekisting m2 110,045.65 162,565.00 - -
2 Concrete K350 (Material by Owner) m3 150,000.00 1,976,850.00 - -
3 Reinforcement Bars D13 (Double Layer) kg 3,229 23,328 - -
4 Baseplate 12x400x600 (10 Pcs) kg 9,966 23,328 - -
5 Bolt Anchor M16 Pcs 5,000 100,000 - -
I. Pondasi Sumuran - -
1 Galian D90 h=3m m3 100,000.00 - -
2 Concrete Steel 5D13 Ring D10-250 kg 3,228.50 23,328.00 - -
3 Concrete K250 (Material by Owner) m3 150,000.00 1,876,800.00 - -
J. Pondasi BPO Container - -
1 Formwork/Bekisting m2 84,650.50 125,050.00 - -
2 Concrete K250 (Material by Owner) m3 150,000.00 1,876,800.00 - -
K. Pondasi Water Tank - -
1 Formwork/Bekisting m2 84,650.50 125,050.00 - -
2 Concrete K250 (Material by Owner) m3 150,000.00 1,876,800.00 - -
L. Pondasi Admixture Tank - -
1 Formwork/Bekisting m2 84,650.50 125,050.00 - -
2 Concrete K250 (Material by Owner) m3 150,000.00 1,876,800.00 - -
- -
2 Ramp Loader (1 Unit) - -
1 Bekisting m2 110,045.65 162,565.00 - -
2 Pembesian D10 - 300 kg 3,228.50 23,328.00 - -
3 Concrete K-250, Slump ± 12 (Material by Owner) m3 125,000.00 1,876,800.00 - -
4 Urugan Tanah + Compacting m3 110,000.00 - -
- -
3 Water Sedimentation+Washpit - -
1 Galian Tanah m3 71,250.00 - -
2 Pasangan 1/2 bata (Bata ringan t 10 cm) m2 35,422.00 51,710.40 - -
3 Pekerjaan Plester dan Acian m2 68,075.00 12,551.70 - -
4 Instalasi Pompa Shimizu PS 221 bit Unit 200,000.00 700,000.00 - -
5 Selang air 1/2" u/ Siram Split m 31,500.00 - - -
6 Pouring Concrete K250 m3 150,000.00 1,876,800.00 - -
7 Formwork m2 110,045.65 162,565.00 - -
8 Wiremesh m10 kg 3,228.50 23,328.00 - -
9 Elbow 1 inch Pcs 15,000.00 35,000.00 - -
10 Galv. Pipe 2 Inch Unit 100,000.00 560,000.00 - -
11 Ball Valve 1 inch Pcs 15,000.00 250,000.00 - -
12 Double Nepple 1 inch Pcs 15,000.00 125,000.00 - -
13 Reducer 2x1 Inch Pcs 15,000.00 135,000.00 - -
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 39,000,000
1 Unload Mixer Tower 1.00 lot 3,000,000.00 3,000,000 -
2 Unload Belt Conveyor 1.00 lot 2,000,000.00 2,000,000 -
3 Unload Bin Material 1.00 lot 2,500,000.00 2,500,000 -
4 Unload Assesories 1.00 set 2,500,000.00 2,500,000 -
5 Unload Silo & Leg 2.00 set 2,000,000.00 4,000,000 -
6 Safety Equipment + Fee Advisor 1.00 lot 25,000,000.00 25,000,000 -

2 Errection And Installation 141,000,000

1 Errection Mixer Tower 1.00 lot 15,000,000.00 15,000,000 -
2 Errection Belt Conveyor Transfer 1.00 lot 6,000,000.00 6,000,000 -
3 Errection Bin Material 1.00 lot 10,000,000.00 10,000,000 -
4 Errection Silo and leg 2.00 set 10,000,000.00 20,000,000 -
5 Installation Screw Conveyor, Butterfly valve, Lynatech,etc 2.00 set 6,000,000.00 12,000,000 -
6 Installation Silo Ladder, Piping and Hand Rail 2.00 set 6,000,000.00 12,000,000 -
7 Installation Filter Silo and Safety valve 2.00 set 3,000,000.00 6,000,000 -
8 Installation All Assesories Batching Plant 1.00 Lot 10,000,000.00 10,000,000 -
9 Safety Equipment + Fee Advisor 1.00 Lot 50,000,000.00 50,000,000 -

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 50,000,000.00 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/