BILL OF QUANTITY

OWNER : PT. CEMINDO GEMILANG

PEKERJAAN : PEMBANGUNAN GUDANG BUFFER STOCK PORT 120M X 15M
LOKASI : BAYAH
TAHUN : 2021
REVISI : 00
UNIT PRICE (Rp) TOTAL PRICE (Rp)
No DETAIL PEKERJAAN QTY UNIT KETERANGAN
MATERIAL UPAH Material

A PRELIMINERIES
1 Mob dan Demob + alat bantu 1,00 Lot - 12.000.000,00 -
2 Kantor dan gudang 1,00 Lot 12.000.000,00 3.500.000,00 12.000.000,00
3 Pengukuran dan pemasangan bowplank 270,00 m' 12.500,00 17.500,00 3.375.000,00
4 Listrik dan air Kerja (tersedia di site) 1,00 Lot - 7.500.000,00 -
5 Keamanan Proyek 1,00 Lot - 10.000.000,00 -
6 Pembersihan lokasi proyek 1.800,00 m2 - 3.500,00 -
SUB TOTAL 15.375.000,00
B CIVIL WORK (FOUNDATION)
FOUNDATION PC.1 = 34Unit
1 Galian tanah keras 57,12 m3 - 114.350,00 - By Cemindo
2 Urugan kembali 40,86 m3 - 22.500,00 -
3 Buang Tanah 16,26 m3 - 45.000,00 -
4 Bekisting Plywood 9 mm + Support 99,96 m2 48.000,00 30.000,00 4.798.080,00
5 Plastik Cor 40,80 m2 5.500,00 2.500,00 224.400,00
6 Besi Beton D19 -150 - @2,23 kg/m 3.527,90 kg 9.800,00 1.800,00 34.573.465,08
7 Besi Beton 8D16 - @1,58 kg/m 674,72 kg 9.800,00 1.800,00 6.612.287,36
8 Besi Beton D8 - 150 @0,4 kg/m 102,82 kg 9.800,00 2.500,00 1.007.596,80
9 Pengecoran mutu beton K225 18,76 m3 980.000,00 90.000,00 18.385.780,00
10 Grouting Pondasi (Sikadur N215) tebal 50 mm 0,16 m3 12.500.000,00 2.500.000,00 2.059.375,00

SUB TOTAL 67.660.984,24

FOUNDATION PC.2 = 2 Unit
1 Galian tanah keras 3,36 m3 - 114.350,00 - By Cemindo
2 Urugan kembali 2,46 m3 - 22.500,00 -
3 Buang Tanah 0,90 m3 - 45.000,00 -
4 Plastik Cor 2,40 m2 5.500,00 2.500,00 13.200,00
5 Bekisting Plywood 9 mm + Support 5,40 m2 58.000,00 30.000,00 313.200,00
6 Besi Beton D19 -150 - @2,23 kg/m 207,52 kg 9.800,00 1.800,00 2.033.733,24
7 Besi Beton 8D16 - @1,58 kg/m 39,69 kg 9.800,00 1.800,00 388.958,08
8 Besi Beton D8 - 150 @0,4 kg/m 6,05 kg 9.800,00 2.500,00 59.270,40
9 Pengecoran mutu beton K225 1,04 m3 980.000,00 90.000,00 1.021.650,00
10 Grouting Pondasi (Sikadur 752) tebal 50 mm 0,02 m3 12.500.000,00 2.500.000,00 218.750,00
11 Grouting Komposit kolom tinggi 1m 0,06 12.500.000,00 2.500.000,00 750.000,00
SUB TOTAL 4.798.761,72
GROUN BEAM -1 (200X300)MM = 300 M
1 Galian tanah keras 18,00 m3 - 114.350,00 -
2 Buang tanah 18,00 m3 - 45.000,00 -
3 Plastik Cor 60,00 m2 5.500,00 2.500,00 330.000,00
4 Bekesting triplek 19 mm 180,12 m2 65.000,00 30.000,00 11.707.800,00
5 Besi 6 D 16 mm ulir - @1,58 kg/m 2.844,00 Kg 10.300,00 2.200,00 29.293.200,00
6 Besi D 8-150 mm (sengkang) - @0,4 kg/m 528,26 Kg 10.300,00 2.500,00 5.441.119,20
7 Pengecoran mutu beton K225 18,00 m3 980.000,00 90.000,00 17.640.000,00
SUB TOTAL 64.412.119,20
PEKERJAAN LANTAI COR 120 M X 15 M X 0,20 M
1 Bekesting (15x15m sekali cor) Anggap 2 kali pakai 28,50 m2 48.000,00 30.000,00 1.368.000,00
2 Plastik Cor 1.912,50 m2 5.500,00 2.500,00 10.518.750,00
3 Pembesian Wiremesh M8 - 1 layers 1.912,50 m2 64.200,00 5.000,00 122.782.500,00
4 Besi beton D10 mm - @0,62 kg/m (dudukan BRC) 345,96 Kg 9.800,00 1.800,00 3.390.408,00
5 Besi 12mm ulir @500mm, Besi Stek 213,48 Kg 9.800,00 1.800,00 2.092.056,96
6 Pengecoran mutu beton K225 382,50 m3 980.000,00 90.000,00 374.850.000,00
SUB TOTAL 515.001.714,96
PEKERJAAN SELASAR (4M X 60M & 7M X 69M)
1 Bekesting Pakai Bekas Pemakaian untuk Lantai 56,00 m2 Include 30.000,00
2 Palstik Cor 723,00 m2 5.500,00 2.500,00 3.976.500,00
3 Pembesian Wiremesh M8 - 1 layers 723,00 m2 64.200,00 5.000,00 46.416.600,00
4 Besi beton D10 mm - @0,62 kg/m (dudukan BRC) 138,96 Kg 9.800,00 1.800,00 1.361.813,88
5 Pengecoran mutu beton K225 108,45 m3 980.000,00 90.000,00 106.281.000,00
SUB TOTAL 158.035.913,88
PEKERJAAN DINDING BATU BATA
1 Pembesian kolom practice 4 D 10 mm - @0.62 kg/m 141,36 kg 9.800,00 1.800,00 1.385.328,00
2 Besi D 8-150 mm (sengkang) - @0,4 kg/m 36,48 kg 9.800,00 2.500,00 357.504,00
3 Pengecoran mutu beton K225 1,28 m3 980.000,00 90.000,00 1.256.850,00
4 Pasang Batu bata cap. 1 : 4 427,50 m2 73.700,00 52.000,00 31.506.750,00
5 Plesteran + Acian & Finishing 855,00 m2 24.500,00 51.300,00 20.947.500,00
SUB TOTAL 55.453.932,00
PEKERJAAN SALURAN / PARIT
1 Galian tanah keras 41,85 m3 - 114.350,00 -
2 Buang tanah 41,85 m3 - 45.000,00 -
3 Pembesian BRC M6 - 1 layers 223,20 m2 36.800,00 5.000,00 8.213.760,00
4 Bekesting triplek 19 mm Anggap 2 kali pakai 83,10 m2 48.000,00 30.000,00 3.988.800,00
5 Pengecoran mutu beton K225 20,93 m3 980.000,00 90.000,00 20.506.500,00
SUB TOTAL 32.709.060,00
C STEEL STRUCTURE
COLUMN C.1 = 34 UNIT, C.2 = 1 UNIT
1 Kolom C1: WF 250X125X6x9mm x 12m - @355.20 Kg/btg 10.656 kg 14.900,00 6.500,00 158.774.400,00
2 Kolom C2: WF 200x100x5,5x8 mm x 12m - @256 kg/btg 256 kg 14.900,00 6.500,00 3.814.400,00
3 Tee Beam: WF200x100x5,5x8mm x 12m- @256 kg/btg 5.120 kg 14.900,00 6.500,00 76.288.000,00
4 Base plate: MS plate 4' x 8' x 15mm - @350 Kg/lbr 350 kg 11.500,00 6.600,00 4.025.000,00
5 End plate MS 4'x8' x 10 mm thk - @233 kg/lbr (tee beam) 233 kg 11.500,00 6.600,00 2.679.500,00
6 Stiffener plate ms 4'x8' x 10 mm thk for kolom - @233 kg/lbr 466,00 kg 11.500,00 6.600,00 5.359.000,00
7 Achort Bolt 4 M20 x 400 lg for C1 & C2 (A325), HDG 140,00 Pcs 87.500,00 35.000,00 12.250.000,00
8 Bolt Nuts c/w washier 5/8" x 3" - Tee Beam, HDG 272,00 Pcs 9.500,00 5.000,00 2.584.000,00
SUB TOTAL 265.774.300,00
RAFTER
1 Rafter: WF 250X125X6x9mm x 12m - @355.20 Kg/btg 11.721,60 kg 14.900,00 6.500,00 174.651.840,00
2 Cute Frame: WF 250X125X6x9mm x 12m - @355.20 Kg/btg 2.131,20 kg Include Include
3 End plate MS 4'x8' x 12 mm thk - @280 kg/lbr 560,00 kg 11.500,00 6.600,00 6.440.000,00
4 Stiffener plate ms 4'x8' x 10 mm thk for kolom - @233 kg/lbr 233,00 kg 11.500,00 6.600,00 2.679.500,00
5 Bolt Nuts c/w washier 3/4" x 3" (Rafter), HDG 576,00 Pcs 6.000,00 2.500,00 3.456.000,00
SUB TOTAL 187.227.340,00
CANOPY
1 WF 250X125X6x9mm x 12m - @256 Kg/btg 1.792,00 kg 14.900,00 6.500,00 26.700.800,00
2 Cute Frame: WF 250X125X6x9mm x 12m - @355.20 Kg/btg 710,00 kg Include Include
3 End plate ms 4'x8' x 12 mm - @280 kg/lbr 280,00 kg 11.500,00 6.600,00 3.220.000,00
4 CNP 125x50x20x3,2 mm x 6m - @36.8 kg/btg 3.312,00 kg 11.200,00 6.500,00 37.094.400,00
5 Plate ms 4' x 8' x 6 mm thk - @140 kg/lbr (CNP) 280,00 kg 11.500,00 6.600,00 3.220.000,00
6 Sag rod R. Bar dia. 12 mm - @10.66 Kg/btg 127,92 kg 11.200,00 2.500,00 1.432.704,00
7 Bolt Nuts c/w washier 3/4 x 3" (Canopy), HDG 256,00 Pcs 6.000,00 2.500,00 1.536.000,00
8 Bolt Nuts c/w washier 1/2" x 1 1/4" (CNP), HDG 256,00 Pcs 7.500,00 2.500,00 1.920.000,00
SUB TOTAL 75.123.904,00
CLADDING BELAKANG
1 CNP 125x50x20x3,2 mm x 6m - @36.8 kg/btg 2.208,00 kg 11.200,00 6.500,00 24.729.600,00
2 Plate ms 4' x 8' x 6 mm thk - @140 kg/lbr (CNP) 140,00 kg 11.500,00 6.600,00 1.610.000,00
3 Sag rod R. Bar dia. 12 mm - @10.66 Kg/btg 1.097,98 kg 11.200,00 2.500,00 12.297.376,00
4 Roof UPVC single layer 5000 x 860 600,00 m2 145.000,00 17.000,00 87.000.000,00
5 Bolt Nuts c/w washier 1/2" x 1 1/4" (CNP), HDG 576,00 Pcs 7.500,00 2.500,00 4.320.000,00
6 Drilling Screw M12x60mm, HDG 1.620,00 Pcs 7.500,00 2.500,00 12.150.000,00
SUB TOTAL 142.106.976,00
ROOF BUILDING
1 CNP 125x50x20x3,2 mm x 6m - @36.8 kg/btg 11.113,60 kg 11.200,00 6.500,00 124.472.320,00
2 Plate ms 4' x 8' x 6 mm thk - @140 kg/lbr (CNP) 420,00 kg 11.500,00 6.600,00 4.830.000,00
3 Sag rod R. Bar dia. 12 mm - @10.66 Kg/btg 245,18 kg 10.500,00 2.500,00 2.574.390,00
4 Bracing R. Bar dia. 19 mm - @26.76 kg/btg 428,16 kg 10.500,00 2.500,00 4.495.680,00
5 Bolt Nuts c/w washier 1/2" x 1 1/4" (CNP), HDG 468,00 Pcs 6.000,00 5.000,00 2.808.000,00
6 Atap Zink Roofing tebal 0.5 mm ex. Ekadek/setara 2.641,80 m2 106.000,00 12.000,00 280.030.800,00
7 Translucent panel 1.8mm thk 347,20 m2 145.000,00 12.000,00 50.344.000,00
8 Nok/Rabung Zink Roofing 50 x 2600 x 0.45 mm 122,00 m 115.000,00 12.000,00 14.030.000,00
9 Drilling Screw M12x60mm, HDG 9.381,00 Pcs 2.500,00 800,00 23.452.500,00
10 Turn Buckle 6" 108,00 Pcs 155.000,00 25.000,00 16.740.000,00
SUB TOTAL 523.777.690,00
D ELEKTRIKAL / PENERANGAN
1 Pemasangan LED flood light tipe HPL 120 Watt/220 V 18,00 Set 4.500.000,00 500.000,00 81.000.000,00
hannochs c/w support area warehouse
2 Pemasangan panel lampu (50 x 60 cm) C/W wiring & acc 1,00 Lot 3.500.000,00 500.000,00 3.500.000,00
3 Penarikan kabel NYY 3 x 2,5 mm C/W rerminasi 550,00 m 15.000,00 5.000,00 8.250.000,00
4 Pemasangan mcb 1 pole 6 A C/W wiring 10,00 pcs 75.000,00 25.000,00 750.000,00
5 Pemasangan pipa conduit 25 mm (pipa listrik) 50,00 Btg 22.000,00 15.000,00 1.100.000,00
6 Pemasangan grounding rood diameter 70 mm x 4m 1,00 pcs 3.500.000,00 2.500.000,00 3.500.000,00
SUB TOTAL 98.100.000,00
E PENGECATAN
1 Sand Blasting S.A 2.5 1.860,41 m2 Include Include
2 Painting coating Primer 100micron (Epoxy 1.860,41 m2 68.000,00 30.000,00 126.507.880,00
Polyamid+100micron intermediat Epoxy Polyamid+50micron
finish Epoxy ) Polyurethane

SUB TOTAL 126.507.880,00

F BONGKAR PASANG CLADDING EKSISTING
1 Bongkar pasangan bata eksisting 45,00 m2 - 35.000,00 -
2 Bongkar cladding eksisting 79,80 m2 - 17.000,00 -
3 Pasang Cladding eksisting 45,00 m2 - 17.500,00 -
4 Bongkar Pasang CNP 125x50x20x3,2 mm x 6m - @36.8 kg/btg 369,23 kg - 8.500,00 -
SUB TOTAL -
G BONGKAR PASANG LAMPU HIGH MAST LAMP (HML)
1 Bongkar lampu high mast lamp 1,00 ls - 1.500.000,00 -
2 Cipping pondasi HML baru L:0.8m 1,15 m3 - 1.650.000,00 -
3 Sambung pasang angkur M42 x 1000mm, Gread 8.8 12,00 pcs 155.000,00 75.000,00 1.860.000,00
4 Reinstal Tiang lampu HML 1,00 ls - 3.500.000,00 -
SUB TOTAL 1.860.000,00

TOTAL BIAYA 2.333.925.576,00

GRAN TOTAL
ROUND
Catatan : Harga beton menggunakan harga Cemindo