Scribd Logo
Upload

Welcome to Scribd!

  • RAB Jetty Dan Stock Pile

    Uploaded by

    bimobimoprabowo
    87 views1 page
    The document provides a cost projection for a cashflow project involving stock pile and jetty port construction at Lawele Area on Buton Island, Southeast Sulawesi Province. It includes estimated costs for support buildings, land acquisition, wharf construction, stock tank construction, regional infrastructure, and design. The total estimated cost for the entire project is 101,232,500,000 Indonesian Rupiah.

    Original Description:

    Original Title

    RAB Jetty dan Stock pile

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document provides a cost projection for a cashflow project involving stock pile and jetty port construction at Lawele Area on Buton Island, Southeast Sulawesi Province. It includes estimated costs for support buildings, land acquisition, wharf construction, stock tank construction, regional infrastructure, and design. The total estimated cost for the entire project is 101,232,500,000 Indonesian Rupiah.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    87 views1 page

    RAB Jetty Dan Stock Pile

    Uploaded by

    bimobimoprabowo
    The document provides a cost projection for a cashflow project involving stock pile and jetty port construction at Lawele Area on Buton Island, Southeast Sulawesi Province. It includes estimated costs for support buildings, land acquisition, wharf construction, stock tank construction, regional infrastructure, and design. The total estimated cost for the entire project is 101,232,500,000 Indonesian Rupiah.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 1

    CASHFLOW PROJEC STOCK PILE DAN JETTY PORT

    AT LAWELE AREA ( Buton Island at Southeast Sulawesi Province )


    Oct-21

    SIZE UNIT PRICE TOTAL COST


    NO INFORMATION
    ( m²) ( IDR ) ( IDR )

    A SUPPPORT BUILDING COST


    OFFICE BUILDING AT SITE 200.00 3,500,000.00 700,000,000.00
    EMPLOYEE MESS ( eight rooms ) 240.00 3,500,000.00 840,000,000.00
    GUARANTEE POS BUILDING 30.00 2,500,000.00 75,000,000.00
    WORKSHOP BUILDING 500.00 5,000,000.00 2,500,000,000.00

    B LAND ACQUISITION AND LAND MAKING COSTS


    LAND ACQUISITION 5,000.00 300,000.00 15,000,000,000.00
    LAND MAKING COSTS 5,000.00 50,000.00 250,000,000.00

    C WHARF CONSTRUCTION COSTS


    JOB PREPARATION FEE ( 25 m x 100 m ) 2,500.00 500,000.00 1,250,000,000.00

    TRESTLE AND JETTY PHYSICAL CONSTRUCTION COSTS 2,500.00 6,500,000.00 16,250,000,000.00

    MOORING DOLPHIN CONSTRUCTION COSTS FOR 12.000 DWT 12000 DWT 3,500,000.00 36,000,000,000.00
    PIER EQUIPMENT COSTS Lumpsum 500,000,000.00 500,000,000.00

    D STOCK TANK CONSTRUCTION COSTS


    JOB PREPARATION COSTS 1,500.00 3,500,000.00 5,250,000,000.00

    CONSTRUCTION COSTS & TANK UTILITY ( 20.000 KL ) 20.000 KL 1,150,000.00 21,000,000,000.00

    E REGIONAL INFFRASTRUCTURE DEVELOPMENT COSTS


    LONG ROVING FENCE ( height 4 m, long 200 m ) 800 M 250,000.00 212,500,000.00
    ROADS AND WATERWAYS 150 M 1,800,000.00 270,000,000.00
    MECHANICAL, ELECTRICAL & GENSET Lumpsum 600,000,000.00 600,000,000.00
    WATER DRILLING WELL Lumpsum 85,000,000.00 85,000,000.00

    F REGION DESIGN COSTS


    STORAGE TANK DESIGN Lumpsum 150,000,000.00 150,000,000.00
    DESIGN AREA Lumpsum 150,000,000.00 150,000,000.00
    PIER DESIGN Lumpsum 150,000,000.00 150,000,000.00

    TOTAL COST 101,232,500,000.00

    Jakarta, October 23, 2021

    Ir. Nur Adiyanto

    You might also like