BILL OF QUANTITY

Owner : PT.VERRA INTER PANGAN

Paket Pekerjaan : INSTALL MACHINE
Proyek : -

Weight Quatity
Harga Satuan Total Harga
No. Uraian Pekerjaan machine Machine
kg Unit ( Rp. ) ( Rp. )

I PEKERJAAN PERSIAPAN
1 Unloading ( Forklif 15 Ton & Forklif 5 Ton 2 Hari 20,000,000 40,000,000
2 Tools & Alat Bantu Kerja 1 Lot 25,000,000 25,000,000
3 Supervisi 1 Lot 7,500,000 7,500,000

Sub Total 1 72,500,000

II. INSTALL MACHINE (Exclude Accessories, Install only)
Scope of Work : Unpacking, Marking & Positioning, Setting & Connecting (Power. Air & Water)
Exclude Testing & Commsioning
1 Bottle accumulation and feeding table 1,495 kg 45,000 67,275,000
2 KXJ-400 Carton Erector 685 kg 45,000 30,825,000
3 HC-01 Rotray Buffer 385 kg 45,000 17,325,000
4 SG-1 Cap Elevator and unscrambler 980 kg 45,000 44,100,000
5 LP-1A Bottle Unscrambler 720 kg 45,000 32,400,000
6 YG-8B Cap pressing machine 1,825 kg 45,000 82,125,000
7 JZC checkweigher 190 kg 45,000 8,550,000
8 QT-12-JS Rotary adhesive label machine 1,330 kg 45,000 59,850,000
9 FFB-M Shrink film tunnel 1,095 kg 45,000 49,275,000
10 MB-01 Shrink film wrapper 1,165 kg 45,000 52,425,000
11 FX-02carton sealer 655 kg 45,000 29,475,000
12 XP-40 bottle washing machine 2,480 kg 45,000 111,600,000
13 ZXJ-ZQ-2X-N carton loading machine 1,555 kg 45,000 69,975,000
14 DGP-Z-20D-SL bottle filling machine 2,055 kg 45,000 92,475,000
15 Conveyor 1,375 kg 45,000 61,875,000

Sub Total 2 809,550,000

III PEMASANGAN UNIT AIR COMPRESSOR (Install Only)

Scope of Work : Unpacking, Marking & Positioning, Setting & Connecting (Power. Air & Water)
Exclude Testing & Commsioning
1 Rotary Screw Air Compressor Cap.446m3/h power 45 kw 798 kg 45,000 35,910,000
2 Air Driyer Cap.1600 m3/h 350 kg 45,000 15,750,000
3 Air Receiver Tank Cap.5000 Lt 500 kg 45,000 22,500,000
4 Pre Filter 20 kg 45,000 900,000
5 Medium Filter 20 kg 45,000 900,000

Sub Total 3 75,960,000

IV PEKERJAAN PIPING
Pengadaan dan pemasangan Pipa Medium
Main Header DN 100 12 m' 767,380 9,208,560
DN 80 12 m' 589,960 7,079,520
Main Line DN 50 86 m' 439,620 37,807,320
Pipe ke mesin DN 25 12 m' 236,100 2,833,200
DN 20 12 m' 170,160 2,041,920
Fitting - Fitting
Elbow DN 100 4 bh 499,600 1,998,400
DN 80 6 bh 319,600 1,917,600
DN 50 12 bh 124,800 1,497,600
DN 25 6 bh 56,880 341,280
DN 20 6 bh 42,400 254,400

Tee DN 100 x 50 2 bh 609,600 1,219,200

DN 80 x 80 6 bh 387,600 2,325,600
DN 50 x 50 8 bh 209,600 1,676,800
DN 50 x 25 5 bh 169,600 848,000
DN 50 x 20 2 bh 161,600 323,200
Accessories
DTSM ( Drain Trap System Main Line ) 5 Set
Ball Valve DN 25 15 bh 770,000 11,550,000
Strainer DN 25 5 bh 500,000 2,500,000
Sight Glass DN 25 5 bh 440,000 2,200,000

Ball Valve ke Hose DN 25 2 bh 770,000 1,540,000

Ball Valve ke Hose DN 20 5 bh 450,000 2,250,000

Accessories Area Compressor

BILL OF QUANTITY
Owner : PT.VERRA INTER PANGAN
Paket Pekerjaan : INSTALL MACHINE
Proyek : -

Weight Quatity
Harga Satuan Total Harga
No. Uraian Pekerjaan machine Machine
kg Unit ( Rp. ) ( Rp. )
Ball Valve JIS 10K DN 80 12 bh 15,148,000 181,776,000
DN 50 2 bh 5,748,000 11,496,000
Flange JIS 10K DN 100 2 bh 310,000 620,000
DN 80 24 bh 208,000 4,992,000
DN 50 4 bh 170,000 680,000
Blind Flange JIS 10K DN 100 2 Bh 430,000 860,000

Moor + Baut M16x120 288 bh 30,000 8,640,000

Moor + Baut M12x120 24 bh 20,000 480,000
Paking DN 80 24 bh 70,000 1,680,000
DN 50 4 bh 50,000 200,000
Pressure Gauge 10 Bar 7 bh 570,000 3,990,000
Pressure Switch 2 bh 3,000,000 6,000,000
Kabel Kontrol Pressure Switch 1 Lot 1,500,000 1,500,000
Support and ect 1 Lot 7,500,000 7,500,000
Finishing Cat 1 Lot 6,000,000 6,000,000

Sub Total 4 327,826,600

V PEKERJAAN ELEKTRIKAL
PENGADAAN DAN PEMASANGAN INSTALASI POWER MESIN
1 NYY 3 x 4mm2 For Bottle Unscrambler 1.1 kw 56 m' 93,280 5,223,680
2 NYY 4 x 2.5mm2 + NYA 2.5mm2 For Air Rinser 3 kw 50 m' 102,280 5,114,000
3 NYY 4 x 2.5mm2 + NYA 2.5mm2 For Filling Machine 3.5 kw 44 m' 102,280 4,500,320
4 NYY 4 x 2.5mm2 + NYA 2.5mm2 For Capping Machine 3 kw 38 m' 102,280 3,886,640
5 NYY 4 x 2.5mm2 + NYA 2.5mm2 For Capping Machine 3 kw 38 m' 102,280 3,886,640
6 NYY 3 x 4mm2 For Rotary Buffer 1.5 kw 32 m' 93,280 2,984,960
7 NYY 3 x 4mm2 For Rotary Buffer 1.5 kw 32 m' 93,280 2,984,960
8 NYY 3 x 4mm2 For Rotary Buffer 1.5 kw 32 m' 93,280 2,984,960
9 NYY 3 x 4mm2 For Rotary Buffer 1.5 kw 32 m' 93,280 2,984,960
10 NYY 4 x 4mm2 + NYA 4mm2 For Labelling Machine 5.5 kw 28 m' 128,820 3,606,960
11 NYY 4 x 50mm2 + NYA 25mm2 For Shrink Wrap & Oven 37 kW 46 m' 1,315,240 60,501,040
12 NYY 3 x 4mm2 For Carton Erector 0.2kw 56 m' 93,280 5,223,680
13 NYY 4 x 6mm2 + NYA 6mm2 For Carton Filling 10 kw 66 m' 158,820 10,482,120
14 NYY 3 x 4mm2 For Carton Sealer 0.2 kw 69 m' 93,280 6,436,320
15 NYY 3 x 4mm2 For Conveyor Driver 0.75 kw 56 m' 93,280 5,223,680
16 NYY 3 x 4mm2 For Conveyor Driver 0.75 kw 50 m' 93,280 4,664,000
17 NYY 3 x 4mm2 For Conveyor Driver 0.75 kw 48 m' 93,280 4,477,440
18 NYY 3 x 4mm2 For Conveyor Driver 0.75 kw 36 m' 93,280 3,358,080
19 NYY 3 x 4mm2 For Conveyor Driver 0.75 kw 20 m' 93,280 1,865,600
20 NYY 3 x 4mm2 For Conveyor Driver 0.75 kw 18 m' 93,280 1,679,040
21 NYY 3 x 4mm2 For Conveyor Driver 0.75 kw 32 m' 93,280 2,984,960
22 NYY 3 x 4mm2 For Conveyor Driver 0.75 kw 36 m' 93,280 3,358,080
23 NYY 3 x 4mm2 For Conveyor Driver 0.75 kw 46 m' 93,280 4,290,880
24 NYY 3 x 4mm2 For Conveyor Driver 0.75 kw 56 m' 93,280 5,223,680
25 NYY 3 x 4mm2 For Conveyor Driver 0.75 kw 60 m' 93,280 5,596,800
26 NYY 3 x 4mm2 For Conveyor Driver 0.75 kw 58 m' 93,280 5,410,240
27 NYY 3 x 4mm2 For Conveyor Driver 0.75 kw 60 m' 93,280 5,596,800

Sub Total 5 174,530,520

REKAPITULASI
I PEKERJAAN PERSIAPAN 1 ls 72,500,000
II INSTALL MACHINE (Exclude Accessories, Install only) 1 ls 809,550,000
III PEMASANGAN UNIT AIR COMPRESSOR (Install Only) 1 ls 75,960,000
IV PEKERJAAN PIPING 1 ls 327,826,600
V PEKERJAAN ELEKTRIKAL 1 ls 174,530,520

GRAND TOTAL 1,460,367,120