Construction Budget
Hierarchical budget management: Category → Package → Package Lot → Slip
| Package No. | Budget Name | Remarks | WBS | CCY | Budget | ACTUAL | Further Cost | EAC | Gross Profit | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| AA. Preparatory Works | IDR | 24,910,406,311 | 0 | 0 | 0 | 24,910,406,311 | |||||
| PK1 | Temporary Facility & General Cost | Phase 1 | 41B00000000 | IDR | 7,247,374,941 | 0 | 0 | 0 | 7,247,374,941 | ||
| PK9 | Storage Yard | 41A00000000 | IDR | 16,540,938,194 | 0 | 0 | 0 | 16,540,938,194 | |||
| PK13 | Vendor's SV for installtion works | 40100000000 | IDR | 1,122,093,176 | 0 | 0 | 0 | 1,122,093,176 | |||
| BB. Subcontract | IDR | 132,236,931,988 | 0 | 0 | 0 | 132,236,931,988 | |||||
| PK2 | Steel Structure | 43000000000 | IDR | 32,745,895,946 | 0 | 0 | 0 | 32,745,895,946 | |||
| PK3 | Mechanical Installation Works | 44000000000 | IDR | 22,892,731,343 | 0 | 0 | 0 | 22,892,731,343 | |||
| PK5 | Piping Installation Works | 45100000000 | IDR | 42,809,306,154 | 0 | 0 | 0 | 42,809,306,154 | |||
| PK6 | Embedded Pipe | 45110000000 | IDR | 3,555,517,643 | 0 | 0 | 0 | 3,555,517,643 | |||
| PK7 | Piping Installation Works for DCIP | 45820000000 | IDR | 5,500,000,000 | 0 | 0 | 0 | 5,500,000,000 | |||
| PK8 | Electrical Works | 46000000000 | IDR | 24,733,480,902 | 0 | 0 | 0 | 24,733,480,902 | |||
| CC. Indirect Cost | IDR | 12,490,910,247 | 0 | 0 | 0 | 12,490,910,247 | |||||
| PK10 | Rental Equipment&Mobile Crane | 41C00000000 | IDR | 8,540,455,123 | 0 | 0 | 0 | 8,540,455,123 | |||
| PK11 | Construction Material | 41C10000000 | IDR | 3,571,990,123 | 0 | 0 | 0 | 3,571,990,123 | |||
| PK12 | Other Expences | 41C20000000 | IDR | 378,465,000 | 0 | 0 | 0 | 378,465,000 | |||