BOQ

No Description Procurement Transport

1 Sootblower System Rp3,197,891,721 Rp90,117,000

2 De-Superheater System Rp129,679,000 Rp29,750,000
3 Stack Chimney Rp265,800,600 Rp18,870,000
4 Insulation Piping, Tank, Esp, #NAME? #NAME?
Fan, Ducting
5 TOTAL
 Instalation Total Price

Rp210,924,000 Rp3,498,932,721 111.60%

Rp116,502,000 Rp275,931,000 100%
Rp164,627,430 Rp449,298,030 111%
#NAME? #NAME?
111%
#NAME?
 RENCANA ANGGARAN BIAYA
ISOLASI PLTU SOFIFI 2 x 3 MW MALUKU UTARA

No Description Size DegC Material Thickness Surface Area M2

1 Feed Water Pipe φ89 x 4 L=30m 150 rockwool packaged 70

galvanized sheet 0.5 23.09
φ76 x 4 L=22m rockwool packaged 70
galvanized sheet 0.5 15.97
φ89 x 4 L=95m rockwool packaged 80
galvanized sheet 0.5 79.52
φ57 x 3 L=60m rockwool packaged 60
galvanized sheet 0.5 35.7
φ25 x 2 L=30m calcium silicate package 30
galvanized sheet 0.1 8.57
4mx2.5mm Roundbar 2.5mm 100
JUMLAH A 1 UNIT

2 Induced Draft Fan 140 rockwool felt 90 8.4

galvanized sheet 0.5
4mx2.5mm Roundbar 2.5mm 20
JUMLAH B

3 Continues Blowdown flash tank φ800 φ616x8 L=2.4m 170 rockwool felt 90 1.4
galvanized sheet 0.5
4mx2.5mm Roundbar 2.5mm 15
JUMLAH C

4 Periodic Blowdown φ1500 φ1216x L=2.4m 127 rockwool felt 60 1.5

galvanized sheet 0.5
4mx2.5mm Roundbar 2.5mm 15
JUMLAH D
5 Air Hot Duct 1420 x 500 L=8m 130 Rock wool felt 90 39.03
Metal die bord
1000 x 1000 L=8m Rock wool felt 90 3.16
Metal die bord
500 x 500 L=50m Rock wool felt 90 10.3
Metal die bord
6000x2000x200 Angle 80
JUMLAH E

6 The Flue Gas Duct 1200 x 1200 L=60m 140 Rock wool felt
Metal die bord 354.38
1200 x 600 L=46m Rock wool felt
Metal die bord 212.63
φ1110 x 5 L=5m Rock wool felt
Metal die bord 21.68
6000x2000x200 Angle 80
JUMLAH F

7 ESP 140 rockwool felt 90

galvanized sheet 0.5 1800
6000x2000x200 Angle 120
JUMLAH G

8 Transport Material 3000 Mechanical

JUMLAH H

9 Manpower
1 3 Supervisor
4 3 Fitter Insulation
2 3 Fitter Fabricator
2 3 Welder Plat
2 3 Scaffolder
6 3 Helper
JUMLAH I

Total Biaya A, B , C , D , E , F, G,H, & I

Total Price 1 unit
Total Price 2 unit
Panjang

30

22

95

60

30

#REF!

2.4

2.4
8

50

60

46

5
 RENCANA ANGGARAN BIAYA
REFRACTORY & PLATE ST
PLTU SOFIFI 2 X 3 MW
111%
MATER

NO DESCRIPTION Qty Unit

Unit Price Asli

A Material
1 Plate A36 thickness 1,5 cm, tinggi 10.780 x lebar 3.000 5 lbr 5,800,000
2 Firebrick 400 pcs 230,000
3 Technocast Castable GNC-40 T 580 pcs 180,000
4 Anchor SUS 304 08.70 (Include Anchor Cap) 1,480 pcs 9,500

JUMLAH TOTAL A
B Jasa Instalation
1 Lubang Ducting Unit#2, 1200x1200 1
2 Install Plate pembagi 1
3 Install Firebrick/Refractory wall & Doors 139,2 m2 1
a Roundbar 1
b Papan kayu 1
4 Install Platform Inside Stack 1
5 Install & Bongkar Scafolding 1
JUMLAH TOTAL B
C Tools
1 O2 3 pcs 350,000
2 Elpiji 5 pcs 400,000
3 Grinda 4" 1 pcs 600,000
4 Grinda 7" 1 pcs 2,100,000
5 Stang Blander 1 pcs 550,000
6 Nozzle Blander 10 pcs 75,000
7 Selang Blander 1 m 300,000
8 Welding Machine 1 pcs 3,375,000
9 Calble Welding 6 m 53,000
10 Stang Welding & Ground 1 pcs 300,000
11 Kap Welding 1 pcs 160,000
12 Visile 1 pcs 50,000
JUMLAH TOTAL C
D Consumable
1 Kawat Las LB 52 6 box 890,000
2 Batu Grinda 4" 10 box 200,000
3 Batu Grinda 7" 10 box 300,000
JUMLAH TOTAL D
E Transport Material
1 Transport Mechanical 2,000 kg 8500

JUMLAH TOTAL E
F Man Power
1 Fitter 1 Man
2 Helper 5 Man
3 Fitter Refractory 1 Man
4 Welder 1 Man
F JUMLAH TOTAL F
 CANA ANGGARAN BIAYA (RAB)
REFRACTORY & PLATE STACK
PLTU SOFIFI 2 X 3 MW
111%
MATERIAL INSTALATION

Unit Price Price Unit Price Asli Unit Price

29,000,000 6,438,000 32,190,000

92,000,000 255,300 102,120,000
104,400,000 199,800 115,884,000
14,060,000 10,545 15,606,600

239,460,000 265,800,600

5,200,000 5,772,000
13,500,000 14,985,000
48,000,000 53,280,000
6,500,000 7,215,000
220,000 244,200
3,000,000 3,330,000
5,000,000 5,550,000

388,500 1,165,500
444,000 2,220,000
666,000 666,000
2,331,000 2,331,000
610,500 610,500
83,250 832,500
333,000 333,000
3,746,250 3,746,250
58,830 352,980
333,000 333,000
177,600 177,600
55,500 55,500
12,823,830

987,900 5,927,400
222,000 2,220,000
333,000 3,330,000
11,477,400
9,435 18,870,000

Rp 18,870,000

8,500,000 9,435,000
3,500,000 3,885,000
9,000,000 9,990,000
10,000,000 11,100,000

JUMLAH TOTAL A, B , C , D, E & F

NSTALATION

Price

5,772,000
14,985,000
53,280,000
7,215,000
244,200
3,330,000
5,550,000
90,376,200

164,627,430
 -

9,435,000
19,425,000
9,990,000
11,100,000
49,950,000
449,298,030
 RENCANA ANGGARAN BIAYA (RAB)
DE SUPERHEATER SYSTEM FOR BOILER UNIT
PLTU SOFIFI 2 X 3 MW

NO DESCRIPTION Tipe SPECIFICATION

MATERIAL
A. MECHANICAL
1 SEAMLESS STEEL PIPE GB 3087 -2009 φ20" SCHEDULE 2"x 4mtr
2 90°hot pressed elbow GD 0219-161 φ20" SCHEDULE 2"
3 60°hot pressed elbow GD 0219-162 φ20" SCHEDULE 2"
4 Convex welding Neck Flange PN 10 DN 20
5 Globe Valve J41H-63 PN 10 DN 20
6 Stud Bold GB/T9125 M 12x25
7 Big hexagon nut GB/T9125 M 12x25
8 Reduser φ20 to φ3/4 sch 2"
9 Gasket GB - T46 22.2
10 Siku 201 x 60 x 6

B. INSTRUMENT
1 Kabel Transmitter 2x1.5
2 Kabel Thermocouple Type k 0.65
3 Syphone
4 Tray & Accessories 100mmx50cmx2.4m

INSTALATION
C. Man Power
1 Fitter
2 Welder
3 Helper
4 Mobilisasi dan demobiliasai

D. Tools
1 Grinda 4"
2 Grinda 7"
3 Welding Machine
4 Cable Welding
5 Stang & Ground Welding
6 Tabung Argon
7 Tabung O2
8 Kunci

E. Consumable
1 Batu gerinda potong 4"
2 Batu gerinda potong 7"
3 Sarung tangan welder
4 Kawat Las Argon

Material Transport
1 Transport Mechanical
2 Transport Electrical
 RAN BIAYA (RAB)
M FOR BOILER UNIT #1 #2
I 2 X 3 MW
100%

Jenis Material Qty Unit Unit Price asli Unit Price Price

RIAL
ANICAL
20 120 mtr 310,000 310,000 37,200,000
20 32 pcs 220,000 220,000 7,040,000
20 8 pcs 110,000 110,000 880,000
20 48 pcs 115,000 115,000 5,520,000
20 8 pcs 2,719,000 2,719,000 21,752,000
20 120 pcs 79,000 79,000 9,480,000
20 120 pcs 12,500 12,500 1,500,000
20 32 pcs 104,000 104,000 3,328,000
20 32 pcs 157,000 157,000 5,024,000
8 btg 610,000 610,000 4,880,000
JUMLAH A 96,604,000
UMENT
150 m 17,000 17,000 2,550,000
181 m 25,000 25,000 4,525,000
2 pcs 500,000 500,000 1,000,000
Galvanis 100 m 260,000 260,000 26,000,000
JUMLAH B 33,075,000
ATION
Power
2 8,000,000 8,000,000 16,000,000
2 10,000,000 10,000,000 20,000,000
4 3,500,000 3,500,000 14,000,000
1 lot 45,000,000 45,000,000 45,000,000
JUMLAH C 95,000,000

ools
2 pcs 600,000 600,000 1,200,000
1 pcs 2,100,000 2,100,000 2,100,000
2 pcs 3,375,000 3,375,000 6,750,000
4 m 53,000 53,000 212,000
2 set 300,000 300,000 600,000
3 pcs 300,000 300,000 900,000
3 pcs 280,000 280,000 840,000
1 set 350000 350,000 350,000
JUMLAH D 11,212,000
umable
35 Box 150,000 150,000 5,250,000
15 Box 200,000 200,000 3,000,000
 4 pcs 210,000 210,000 840,000
8 Box 150,000 150,000 1,200,000
JUMLAH E 10,290,000
Transport
2500 kg 8,500 8,500 21,250,000
1000 kg 8,500 8,500 8,500,000
JUMLAH F 29,750,000
GRAND TOTAL 275,931,000

413,896,500
129,679,000

116,502,000
 RENCANA ANGGARAN BIAYA (RAB)
SOOTBLOWER SYSTEM BOILER UNIT #1 DAN #2
PLTU SOFIFI 2 X 3 MW

NO DESCRIPTION Tipe

MATERIAL
Mechanical
1 Rotary element sootblower LMD / D92
2 Rotary element sootblower LMD / D93
3 Piping, Valve, Instrument, Hanger Expantion, Steam Trap, Bolt & Nut
4 Siku 200 x 60 x 6
JUMLAH A
Electrical
1 Control cabinet
2 Kabel PT & CV 2x1.5
3 Kabel Thermocouple 2x1.5 Type K
4 Kabel Power Electrical 3x2.5
5 Kabel Control Electrical 4x1x1.5
6 Tray & Accessories 100mmx50cmx2.4mGalvanis
JUMLAH B
Transport material
NO
1 Transport Mechanical
2 Transport Electrical

JUMLAH C
Jasa Installasi
NO Man Power Man Qty
1 Supervisi Instalation Sootblower (By Manufactured) 1
2 Fitter Piping 1
3 Fitter Mechanical 2
4 Welder 1
5 Helper 3
JUMLAH D
N BIAYA (RAB)
LER UNIT #1 DAN #2
X 3 MW
112%

Qty Unit Unit Price Asli Unit Price Price

L
al
2 Unit 145,000,000 161,820,000 323,640,000
4 Unit 167,000,000 186,372,000 745,488,000
2 Unit 782,300,000 873,046,800 1,746,093,600
12 btg 580,000 647,280 7,767,360
2,822,988,960

2 Unit 131,478,187 146,729,657 293,459,313

350 m 17,000 18,972 6,640,200
300 m 25,000 27,900 8,370,000
420 m 18,000 20,088 8,436,960
420 m 15,400 17,186 7,218,288
175 pcs 260,000 290,160 50,778,000 3,197,891,721
374,902,761
terial
Unit Unit Price Unit Price Price
6500 kg 8,500 9,486 61,659,000
3000 kg 8,500 9,486 28,458,000
- -
- -
- -
90,117,000
asi
Month Unit Unit Price Unit Price Price
2 lot 50,000,000 55,800,000 111,600,000
2 8,000,000 8,928,000 17,856,000
2 16,000,000 17,856,000 35,712,000
2 10,000,000 11,160,000 22,320,000
2 10,500,000 11,718,000 23,436,000
210,924,000
TOTAL A, B, C & D GRAND TOTAL 3,498,932,721