Scribd Logo
Upload

Welcome to Scribd!

  • 25 views

    Progres Sipil

    Uploaded by

    ANDI
    This document provides a cost recapitulation for the construction of a cooling tower project. It outlines the various components of the project, including preliminary works, the cooling tower itself, and itemized costs. The total estimated material costs are Rp 267,881,683 and the total estimated labor costs are Rp 144,472,781, for a grand total projected cost of Rp 412,200,000. It includes tables listing the description, quantity, unit, material price, labor price, total material cost, and total labor cost for each item.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    Progres Sipil

    Uploaded by

    ANDI
    25 views5 pages
    This document provides a cost recapitulation for the construction of a cooling tower project. It outlines the various components of the project, including preliminary works, the cooling tower itself, and itemized costs. The total estimated material costs are Rp 267,881,683 and the total estimated labor costs are Rp 144,472,781, for a grand total projected cost of Rp 412,200,000. It includes tables listing the description, quantity, unit, material price, labor price, total material cost, and total labor cost for each item.

    Original Description:

    Original Title

    progres sipil.xlsx

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document provides a cost recapitulation for the construction of a cooling tower project. It outlines the various components of the project, including preliminary works, the cooling tower itself, and itemized costs. The total estimated material costs are Rp 267,881,683 and the total estimated labor costs are Rp 144,472,781, for a grand total projected cost of Rp 412,200,000. It includes tables listing the description, quantity, unit, material price, labor price, total material cost, and total labor cost for each item.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    25 views5 pages

    Progres Sipil

    Uploaded by

    ANDI
    This document provides a cost recapitulation for the construction of a cooling tower project. It outlines the various components of the project, including preliminary works, the cooling tower itself, and itemized costs. The total estimated material costs are Rp 267,881,683 and the total estimated labor costs are Rp 144,472,781, for a grand total projected cost of Rp 412,200,000. It includes tables listing the description, quantity, unit, material price, labor price, total material cost, and total labor cost for each item.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 5

    DEPARTEMEN PROJECT

    REKAPITULASI ANGGARAN BIAYA

    Project : THE CONTRUCTION COOLING TOWER


    Owner : PT. ENERGI UUNGGUL PERSADA - BONTANG
    Lokasi : Bontang

    TOTAL MATERIAL TOTAL UPAH


    No. D E S C R I P T I O N Qty Unit
    ( Rp ) A ( Rp ) B
    A. Prelimineries Works 1 Ls - 67,300,000
    B. Cooling Tower Biodiesel 5168F 1 Ls 267,881,683 77,172,781

    TOTAL BIAYA 267,881,683 144,472,781


    (PEMBULATAN) 267,800,000 144,400,000
    GRAND TOTAL A+B (PEMBULATAN) 412,200,000

    1 of 5
    DEPARTEMEN POM & PROJECT
    DAFTAR KUANTITAS DAN HARGA

    Project : THE CONTRUCTION COOLING TOWER


    Owner : PT. ENERGI UUNGGUL PERSADA - BONTANG
    Location : Bontang
    Subject : Biodiesel Plant

    PRICE IN (Rp) TOTAL MATERIAL TOTAL UPAH


    No. D E S C R I P T I O N Qty Unit
    Material Upah ( Rp ) ( Rp )
    A. Prelimineries Works
    1 Mobization & demobilization 1.00 Ls 10,000,000 10,000,000
    2 Site Office & Warehouse 1.00 Ls 13,000,000 13,000,000
    3 Electricity & Water Supply 1.00 Ls 24,500,000 24,500,000
    4 Security and Safetty 1.00 Ls 15,000,000 15,000,000
    5 Setting Out 1.00 Ls 4,800,000 4,800,000

    Sub Total A - 67,300,000


    B. Cooling Tower Biodiesel 5168F
    Biodiesel CAp. 1500m3/jam
    1 Slab t=250mm
    Pek. Waterproofing Cement Coating ex - SIKA 281.90 m2 125,000 31,500 35,237,813 8,879,929
    2 Wall t=150mm -
    Pek. Bekisting Plywood 176.21 m2 120,000 135,000 21,145,320
    Pek. Pembesian 2,188.09 kg 13,175 2,250 28,828,092 4,923,204
    Pek. Pengecoran Beton Mutu K-300 19.51 m3 1,700,000 315,000 33,162,028 6,144,729
    Pek. Waterproofing Cement Coating ex - SIKA 105.69 m2 127,500 31,500 13,475,858 3,329,330
    Pek. Waterstop Type V-20 ex- SIKA 92.41 m' 63,750 27,000 5,891,201 2,495,097
    3 Colum Pad 300x300x800mm 84 Nos -
    Pek. Bekisting Plywood 188.16 m2 120,000 135,000 22,579,200 25,401,600
    Pek. Pembesian 2,391.14 kg 13,175 2,250 31,503,322 5,380,074
    Pek. Pengecoran Beton Mutu K-300 16.13 m3 1,700,000 315,000 27,417,600 5,080,320
    Pek. Pocket 84.00 Nos 148,750 54,000 12,495,000 4,536,000
    Pek. Anchor Bold Dia. 16x200mm Lgt 30.00 Nos 14,875 6,750 446,250 202,500
    4 Pek. Nozle : -
    - N1, N6 & N7, N12 DN 350 SS 304 Sch 20 As Per Drawing 4.00 Nos 2,975,000 900,000 11,900,000 3,600,000
    - N2, N3 & N8, N9 DN 65 SS 304 Sch 20 As Per Drawing 4.00 Nos 2,975,000 900,000 11,900,000 3,600,000
    - N4, N5 & N10, N11 DN 100 GI Medium c/w Gate Valve As per Drawing 4.00 Nos 2,975,000 900,000 11,900,000 3,600,000

    Sub Total B 267,881,683 77,172,781

    Page 2 of 5
    DEPARTEMEN POM & PROJECT
    DAFTAR KUANTITAS DAN HARGA

    Project : REFINERY COMPLEX


    Owner : PT. ENERGI UUNGGUL PERSADA - BONTANG
    Location : Bontang
    Subject : Biodiesel Plant

    PRICE IN (Rp) TOTAL MATERIAL TOTAL UPAH


    No. D E S C R I P T I O N Qty Unit
    Material Upah ( Rp ) ( Rp )
    A. Prelimineries Works
    1 Mobization & demobilization 1.00 Ls 10,000,000 10,000,000
    2 Site Office & Warehouse 1.00 Ls 15,000,000 15,000,000
    3 Electricity & Water Supply 1.00 Ls 25,000,000 25,000,000
    4 Security and Safetty 1.00 Ls 15,000,000 15,000,000
    5 Setting Out 1.00 Ls 5,000,000 5,000,000

    Sub Total A - 70,000,000


    B. Cooling Tower Biodiesel 5168F
    Biodiesel CAp. 1500m3/jam
    1 Slab t=250mm
    Pek. Floor Deck T=0.7mm 281.90 m2 excl excl
    Pek. Bekisting Plywood
    Pek. Pembesian
    Pek. Pengecoran Beton Mutu K-300
    16.79
    8,711.02
    70.48
    m2
    kg
    m3
    TIDAK DIHITUNG
    excl
    excl
    excl
    excl
    excl
    excl
    Pek. Waterproofing Cement Coating ex - SIKA 281.90 m2 150,000 35,000 42,285,375 9,866,588
    2 Wall t=150mm
    Pek. Bekisting Plywood 176.21 m2 120,000 150,000 21,145,320 26,431,650
    Pek. Pembesian 2,188.09 kg 15,500 2,500 33,915,403 5,470,226
    Pek. Pengecoran Beton Mutu K-300 19.51 m3 1,700,000 350,000 33,162,028 6,827,476
    Pek. Waterproofing Cement Coating ex - SIKA 105.69 m2 150,000 35,000 15,853,950 3,699,255
    Pek. Waterstop Type V-20 ex- SIKA 92.41 m' 75,000 30,000 6,930,825 2,772,330
    3 Colum Pad 300x300x800mm 84 Nos
    Pek. Bekisting Plywood 188.16 m2 120,000 150,000 22,579,200 28,224,000
    Pek. Pembesian 2,391.14 kg 15,500 2,500 37,062,732 5,977,860
    Pek. Pengecoran Beton Mutu K-300 16.13 m3 1,700,000 350,000 27,417,600 5,644,800
    Pek. Pocket 84.00 Nos 175,000 60,000 14,700,000 5,040,000
    Pek. Anchor Bold Dia. 16x200mm Lgt 30.00 Nos 17,500 7,500 525,000 225,000
    4 Pek. Nozle :
    - N1, N6 & N7, N12 DN 350 SS 304 Sch 20 As Per Drawing 4.00 Nos 3,500,000 1,000,000 14,000,000 4,000,000
    - N2, N3 & N8, N9 DN 65 SS 304 Sch 20 As Per Drawing 4.00 Nos 3,500,000 1,000,000 14,000,000 4,000,000
    - N4, N5 & N10, N11 DN 100 GI Medium c/w Gate Valve As per Drawing 4.00 Nos 3,500,000 1,000,000 14,000,000 4,000,000

    Sub Total B 297,577,432 112,179,185

    Page 3 of 5
    DEPARTEMEN POM & PROJECT
    BILL OF QUANTITY

    Project : REFINERY COMPLEX


    Owner : PT. ENERGI UUNGGUL PERSADA - BONTANG
    Location : Bontang
    Subject : Biodiesel Plant

    PRICE IN (Rp) TOTAL MATERIAL TOTAL UPAH


    No. D E S C R I P T I O N Qty Unit
    Material Upah ( Rp ) ( Rp )
    A. Prelimineries Works
    1 Mobization & demobilization 1.00 Ls 10,000,000 25,000,000 10,000,000
    2 Site Office & Warehouse 1.00 Ls 15,000,000 10,000,000 15,000,000
    3 Electricity & Water Supply 1.00 Ls 25,000,000 50,000,000 25,000,000
    4 Security and Safetty 1.00 Ls 15,000,000 7,500,000 15,000,000
    5 Setting Out 1.00 Ls 5,000,000 15,000,000 5,000,000

    Sub Total A 107,500,000 70,000,000

    Page 4 of 5
    DEPARTEMEN POM & PROJECT
    DAFTAR KUANTITAS DAN HARGA

    Project : REFINERY COMPLEX


    Owner : PT. ENERGI UUNGGUL PERSADA - BONTANG
    Location : Bontang
    Subject : Biodiesel Plant

    PRICE IN (Rp) TOTAL MATERIAL TOTAL UPAH


    No. D E S C R I P T I O N Qty Unit
    Material Upah ( Rp ) ( Rp )
    A. Prelimineries Works
    1 Mobization & demobilization 1.00 Ls 10,000,000 10,000,000
    2 Site Office & Warehouse 1.00 Ls 13,000,000 13,000,000
    3 Electricity & Water Supply 1.00 Ls 24,500,000 24,500,000
    4 Security and Safetty 1.00 Ls 15,000,000 15,000,000
    5 Setting Out 1.00 Ls 4,800,000 4,800,000

    Sub Total A - 67,300,000


    B. Cooling Tower Biodiesel 5168F
    Biodiesel CAp. 1500m3/jam
    1 Slab t=250mm
    Pek. Floor Deck T=0.7mm 281.90 m2 excl excl
    Pek. Bekisting Plywood
    Pek. Pembesian
    Pek. Pengecoran Beton Mutu K-300
    16.79
    8,711.02
    70.48
    m2
    kg
    m3
    TIDAK DIHITUNG
    excl
    excl
    excl
    excl
    excl
    excl
    Pek. Waterproofing Cement Coating ex - SIKA 281.90 m2 125,000 31,500 35,237,813 8,879,929
    2 Wall t=150mm -
    Pek. Bekisting Plywood 176.21 m2 120,000 135,000 21,145,320 23,788,485
    Pek. Pembesian 2,188.09 kg 13,175 2,250 28,828,092 4,923,204
    Pek. Pengecoran Beton Mutu K-300 19.51 m3 1,700,000 315,000 33,162,028 6,144,729
    Pek. Waterproofing Cement Coating ex - SIKA 105.69 m2 127,500 31,500 13,475,858 3,329,330
    Pek. Waterstop Type V-20 ex- SIKA 92.41 m' 63,750 27,000 5,891,201 2,495,097
    3 Colum Pad 300x300x800mm 84 Nos -
    Pek. Bekisting Plywood 188.16 m2 120,000 135,000 22,579,200 25,401,600
    Pek. Pembesian 2,391.14 kg 13,175 2,250 31,503,322 5,380,074
    Pek. Pengecoran Beton Mutu K-300 16.13 m3 1,700,000 315,000 27,417,600 5,080,320
    Pek. Pocket 84.00 Nos 148,750 54,000 12,495,000 4,536,000
    Pek. Anchor Bold Dia. 16x200mm Lgt 30.00 Nos 14,875 6,750 446,250 202,500
    4 Pek. Nozle : -
    - N1, N6 & N7, N12 DN 350 SS 304 Sch 20 As Per Drawing 4.00 Nos 2,975,000 900,000 11,900,000 3,600,000
    - N2, N3 & N8, N9 DN 65 SS 304 Sch 20 As Per Drawing 4.00 Nos 2,975,000 900,000 11,900,000 3,600,000
    - N4, N5 & N10, N11 DN 100 GI Medium c/w Gate Valve As per Drawing 4.00 Nos 2,975,000 900,000 11,900,000 3,600,000

    Sub Total B 267,881,683 100,961,266

    Page 5 of 5

    You might also like