PILING & FOUNDATION W

NO SCOPE OF WORK
A PEKERJAAN PERSIAPAN
1 Mobisasi demobilisasi
2 Accomodation
3 Safety tool & administration
4 Pengukuran, install bouwplank & survey
5 Engineering design
6 Reporting & quality Controll
B FOUNDATION
1 CV-121
Supply Pilling
Transfer tower
Takeup tower
Endtower
Pilling work
Transfer tower
Takeup tower
Endtower
PDA test
Lean Concrete
Concrete work K-300
Transfer tower
Takeup tower
Endtower
Cut off pile
Transfer tower
Takeup tower
Endtower
Anchore
2 CV-122
Supply Pilling
Transfer tower
Pilling work
Transfer tower
Lean Concrete
Concrete work K-300
Transfer tower (footplate, transfer tower, trestle)
Cut off pile
Anchore
3 CV-02
Lean Concrete
Concrete work K-300
Chipping concrete existing
Anchore
 PILING & FOUNDATION WORKS
SPESIFICATION VOL UNIT UNIT PRICE (Rp) PRICE (Rp)

Heavy equipment & material 1 ls

mess, meal, transportation to site 1 ls
APD,minepermit, commissioning, MCU 1 ls
total station, manpower suveyor, material bouwplank 1 ls
calculation, detail drawing, asbuilt drawing 1 ls
weekly report, quality report 1 ls

Ex-WIKA, Concrete spunpile, Dia 500, Type C, Length 12m 14 ea

Ex-WIKA, Concrete spunpile, Dia 350, Type C, Length 12m 5 ea
Ex-WIKA, Concrete spunpile, Dia 350, Type C, Length 12m 5 ea

Ex-WIKA, Concrete spunpile, Dia 500, Type C, Length 12m 168 m'
Ex-WIKA, Concrete spunpile, Dia 350, Type C, Length 12m 60 m'
Ex-WIKA, Concrete spunpile, Dia 350, Type C, Length 12m 60 m'
PDA test 5 point
K-175, thickness 50mm 20 m3

K-300, ratio rebar 150kg /m3, formwork, pouring & curing 50 m3

K-300, ratio rebar 150kg /m3, formwork, pouring & curing 30 m3
K-300, ratio rebar 150kg /m3, formwork, pouring & curing 100 m3

Ex-WIKA, Concrete spunpile, Dia 500, Type C, Length 12m 14 point

Ex-WIKA, Concrete spunpile, Dia 350, Type C, Length 12m 5 point
Ex-WIKA, Concrete spunpile, Dia 350, Type C, Length 12m 5 point
J-anchore 1 Ls

Ex-WIKA, Concrete spunpile, Dia 350, Type C, Length 6m 4 ea

Ex-WIKA, Concrete spunpile, Dia 350, Type C, Length 6m 24 m'

K-175, thickness 50mm 8 m3

K-300, ratio rebar 150kg /m3, formwork, pouring & curing 70 m3

Ex-WIKA, Concrete spunpile, Dia 350, Type C, Length 6m 4 point
J-anchore 1 Ls

K-175, thickness 50mm 5 m3

K-300, ratio rebar 150kg /m3, formwork, pouring & curing 35 m3
K300 concrete existing 1 Ls
J-anchore 1 Ls
TOTAL PRICE (Rp) -
PPN -
TOTAL PRICE + PPN -
 REMARK'S

Bottom Segment, Supplied by Company

Bottom Segment, Supplied by Company
Bottom Segment, Supplied by Company

14 point, bottom segment

5 point, bottom segment
5 point, bottom segment
1 point TT, 1 point TU, 3 point endtower
Site mix

Ready mix
Ready mix
Ready mix

14 point, bottom segment

5 point, bottom segment
5 point, bottom segment
J-anchore, HDG, hight tension

Bottom Segment, Supplied by Company

4 point, bottom segment

Site mix

Ready mix
4 point, bottom segment
J-anchore, HDG, hight tension

Site mix
Ready mix
K-300
J-anchore, HDG, hight tension
 PILING & FOUNDAT
NO SCOPE OF WORK
A PEKERJAAN PERSIAPAN
1 Mobisasi demobilisasi
2 Accomodation
3 Safety tool & administration
4 Pengukuran, install bouwplank & survey
5 Engineering design
6 Reporting & quality Controll
B FOUNDATION
1 CV-121
Supply Pilling
Transfer tower
Takeup tower
Endtower
Pilling work
Transfer tower
Takeup tower
Endtower
PDA test
Lean Concrete
Concrete work K-300
Transfer tower
Takeup tower
Endtower
Cut off pile
Transfer tower
Takeup tower
Endtower
Anchore
2 CV-122
Supply Pilling
Transfer tower
Pilling work
Transfer tower
Lean Concrete
Concrete work K-300
Transfer tower (footplate, transfer tower, trestle)
Cut off pile
Anchore
3 CV-02
Lean Concrete
Concrete work K-300
Chipping concrete existing
Anchore
 PILING & FOUNDATION WORKS
SPESIFICATION VOL UNIT UNIT PRICE (Rp)

Heavy equipment & material 1 ls

mess, meal, transportation to site 1 ls
APD,minepermit, commissioning, MCU 1 ls
total station, manpower suveyor, material bouwplank 1 ls
calculation, detail drawing, asbuilt drawing 1 ls
weekly report, quality report 1 ls

Ex-WIKA, Concrete spunpile, Dia 500, Type C, Length 12m 14 ea

Ex-WIKA, Concrete spunpile, Dia 350, Type C, Length 12m 5 ea
Ex-WIKA, Concrete spunpile, Dia 350, Type C, Length 12m 5 ea

Ex-WIKA, Concrete spunpile, Dia 500, Type C, Length 12m 168 m' 521,350.00
Ex-WIKA, Concrete spunpile, Dia 350, Type C, Length 12m 60 m' 428,254.00
Ex-WIKA, Concrete spunpile, Dia 350, Type C, Length 12m 60 m' 428,254.00
PDA test 5 point 14,500,000.00
K-175, thickness 50mm 20 m3 1,525,388.98

K-300, ratio rebar 150kg /m3, formwork, pouring & curing 50 m3 5,958,209.00
K-300, ratio rebar 150kg /m3, formwork, pouring & curing 30 m3 5,958,209.00
K-300, ratio rebar 150kg /m3, formwork, pouring & curing 100 m3 5,958,209.00

Ex-WIKA, Concrete spunpile, Dia 500, Type C, Length 12m 14 point 2,737,665.76
Ex-WIKA, Concrete spunpile, Dia 350, Type C, Length 12m 5 point 1,338,558.98
Ex-WIKA, Concrete spunpile, Dia 350, Type C, Length 12m 5 point 1,338,558.98
J-anchore 1 Ls 6,080,000.00

Ex-WIKA, Concrete spunpile, Dia 350, Type C, Length 6m 4 ea 1,338,558.98

Ex-WIKA, Concrete spunpile, Dia 350, Type C, Length 6m 24 m' 1,338,558.98

K-175, thickness 50mm 8 m3 1,525,388.98

K-300, ratio rebar 150kg /m3, formwork, pouring & curing 70 m3 5,958,209.00
Ex-WIKA, Concrete spunpile, Dia 350, Type C, Length 6m 4 point 1,338,558.98
J-anchore 1 Ls 6,080,000.00

K-175, thickness 50mm 5 m3 1,525,388.98

K-300, ratio rebar 150kg /m3, formwork, pouring & curing 35 m3 5,958,209.00
K300 concrete existing 1 Ls
J-anchore 1 Ls
TOTAL PRICE (Rp)
PPN
TOTAL PRICE + PPN
PRICE (Rp) REMARK'S

Bottom Segment, Supplied by Company

Bottom Segment, Supplied by Company
Bottom Segment, Supplied by Company

87,586,800.00 14 point, bottom segment

25,695,240.00 5 point, bottom segment
25,695,240.00 5 point, bottom segment
72,500,000.00 1 point TT, 1 point TU, 3 point endtower
30,507,779.60 Site mix

297,910,450.00 Ready mix

178,746,270.00 Ready mix
595,820,900.00 Ready mix

38,327,320.58 14 point, bottom segment

6,692,794.90 5 point, bottom segment
6,692,794.90 5 point, bottom segment
6,080,000.00 J-anchore, HDG, hight tension

5,354,235.92 Bottom Segment, Supplied by Company Angkur Rp 190,000

Rp 6,080,000
32,125,415.52 4 point, bottom segment
12,203,111.84 Site mix

417,074,630.00 Ready mix Cut iff

5,354,235.92 4 point, bottom segment Rp 360,425 /m2
6,080,000.00 J-anchore, HDG, hight tension Dia 350 384650 mm2
Dia 500 785000 mm3
7,626,944.90 Site mix
208,537,315.00 Ready mix Rebar Rp 3,150,000
K-300 Concrete Rp 2,808,209
 - J-anchore, HDG, hight tension Rp 5,958,209
2,066,611,479.07 Chipping Rp 876,655
227,327,262.70
2,293,938,741.77
Total Rp 1,338,559
13266.5 row 371383.5 mm2 3.713835 m2 Rp 1,338,559
25434 row 759566 mm3 7.59566 m3 Rp 2,737,666
/m3
 PT. ENERGI UNGGUL PERSADA
DEPARTEMEN PROJECT ENGINEER
BILL OF QUANTITY

PROJECT : Dermaga Belt Conveyor System

LOKASI : Dermaga PT. EUP Bontang
RUANG LINGKUP : Installation Belt Conveyor System

No. DESKRIPSI

A. Pilling Work
I MANPOWER
1 Pilling per Meter (Dim 500) include man power by vendor
2 Welding per joint (Dim 500) include welder
3 Pilling per Meter (Dim 350) include man power by vendor
4 Welding per joint (Dim 350) include welder

II Equipment
1 Mobilisasi & Demob Crane Pancang/ Labrang/ Tripod Pemancangan
2 BBM Solar

B. Cut Off Pile

I MANPOWER
1 Supervisor
2 Operator Mesin Cutting
3 Helper

II Equipment
1 Mesin Cutting Beton
2 BBM Solar
3 Mata Cutting

C. Concrete Work (lean concrete K-175)

I MANPOWER
1 Supervisor
2 Mandor
3 Kepala Tukang
4 Tukang Batu
5 Tukang Besi
 6 Tukang Kayu
7 Helper

II Equipment
1 Molen
2 BBM Solar
3 Mata Cutting
4 Peralatan Pengecoran (Plastik, Kasutan,Cetok,dll)
5 Vibrator

III Material
1 Pasir Palu
2 Semen
3 Agregat
4 Kayu Kaso
5 Wiremesh

D. Concrete Work ( K-300)

I MANPOWER
1 Supervisor
2 Mandor
3 Kepala Tukang
4 Tukang Batu
5 Tukang Besi
6 Tukang Kayu
7 Helper

II Material
1 Readymix K-300
2 Rebar

III Equipment
1 Vibrator
2 BBM Bensin Vibrator
3 Peralatan Pengecoran (Plastik, Kasutan,Cetok,dll)

E. Equipment Tambahan
1 Scaffolding
2 Cutting Torch (oxy-Acetylene) / Panjang Hose Min.25 Mtr, Brand Victor/cigweld
3 Genset 3 Phase
4 Mesin Gerinda 7"
5 Mesin Bending Besi
6 Mesin Potong Besi
 7 Alat Cutting Besi Manual
8 Alat Bending Besi Manual
9 Crowbar
10 Hammer Size : 5 kg
11 Welding Portable Machine

F. Safety
1 Safety Equipment (Helmet, Vest, Boot,etc)
2 Body Harness
3 APAR
4 Radio HT

G. Fasilitas & Transport

1 Direksi Keet (Container untuk penyimpanan alat kerja dan material)
2 Gazebo (Tempat Istirahat Pekerja)
3 Mobil MPV
4 Pick Up, min 2018
5 Crane Pancang
6 Mobilisasi Peralatan & Equipment dari Balikapapan ke Bontang
7 Demobilisasi Peralatan & Equipment dari Bontang ke Balikapapan

H. Additional
1 Mess Crew and Staff
2 Perlengkapan Mess
3 PDAM & Listrik

H. Consumable
1 Oxygen Tabung
2 Acetylene
3 Tunjangan Makan
4 Tunjangan Makan untuk Over Time (1,400 Kalori)
5 Air Minum Galon
6 Perijinan Pembuatan ID Bagde Kontraktor
7 Perijinan Pembuatan ID SIMPER Kontraktor

TOTAL
PROFIT CONTRACTOR
TOTAL AFTER PROFIT CONTRACTOR
ENERGI UNGGUL PERSADA
TEMEN PROJECT ENGINEERING
BILL OF QUANTITY

Harga Satuan
Harga Satuan
Man (Rp ) Jumlah Harga/Bulan
Jumlah Satuan Barang
Month *Bulanan (Rp)
(Rp )
(Manpower)

168.00 m 721,350.00 121,186,800.00

14.00 joint 650,000.00 9,100,000.00
144.00 m 521,390.00 75,080,160.00
24.00 joint 450,000.00 10,800,000.00

1.00 ls 40,000,000.00 40,000,000.00

250.00 ltr 20,000.00 5,000,000.00

SUB TOTAL 261,166,960.00

1.00 org 1.00 400,000.00 8,400,000.00

1.00 org 1.00 375,000.00 7,875,000.00
2.00 org 2.00 185,000.00 3,885,000.00

1.00 ls 15,000,000.00 15,000,000.00

50.00 ltr 20,000.00 1,000,000.00
1.00 ls 5,000,000.00 5,000,000.00

SUB TOTAL 41,160,000.00

1.00 org 1.00 400,000.00 12,000,000.00

1.00 org 1.00 300,000.00 9,000,000.00
2.00 org 2.00 280,000.00 16,800,000.00
2.00 org 2.00 240,000.00 14,400,000.00
1.00 org 1.00 240,000.00 7,200,000.00
 1.00 org 1.00 240,000.00 7,200,000.00
6.00 org 6.00 185,000.00 33,300,000.00

2.00 ls 19,550,000.00 39,100,000.00

100.00 ltr 20,000.00 2,000,000.00
1.00 ls 5,000,000.00 5,000,000.00
1.00 ls 5,000,000.00 5,000,000.00
1.00 unit 2,500,000.00 2,500,000.00

17.00 m3 190,000.00 3,230,000.00

216.00 sak/krg 85,000.00 18,360,000.00
26.00 m3 586,317.00 15,244,242.00
66.00 m2 55,000.00 3,630,000.00
66.00 m2 635,219.00 41,924,454.00

SUB TOTAL 235,888,696.00

1.00 org 1.00 400,000.00 12,000,000.00

1.00 org 1.00 300,000.00 9,000,000.00
3.00 org 3.00 280,000.00 25,200,000.00
1.00 org 1.00 240,000.00 7,200,000.00
1.00 org 1.00 240,000.00 7,200,000.00
1.00 org 1.00 240,000.00 7,200,000.00
8.00 org 8.00 185,000.00 44,400,000.00

285.00 m3 2,909,209.37 829,124,670.45

10,559.00 kg 21,029.00 222,045,211.00

3.00 ls 1,500,000.00 4,500,000.00

50.00 ltr 14,000.00 700,000.00
1.00 ls 5,000,000.00 5,000,000.00

SUB TOTAL 1,173,569,881.45

1.00 Ls 25,000,000.00 25,000,000.00

1.00 set 15,000,000.00 15,000,000.00
1.00 unit 30,000,000.00 30,000,000.00
3.00 set 1,000,000.00 3,000,000.00
1.00 unit 25,000,000.00 25,000,000.00
1.00 unit 19,000,000.00 19,000,000.00
 3.00 unit 1,500,000.00 4,500,000.00
3.00 unit 2,000,000.00 6,000,000.00
10.00 unit 100,000.00 1,000,000.00
2.00 unit 250,000.00 500,000.00
1.00 unit 4,000,000.00 4,000,000.00
SUB TOTAL 133,000,000.00

1.00 ls 10,000,000.00 10,000,000.00

5.00 ea 380,000.00 1,900,000.00
2.00 ea 600,000.00 1,200,000.00
4.00 ea 2,500,000.00 10,000,000.00
SUB TOTAL 23,100,000.00

1.00 Unit 22,000,000.00 22,000,000.00

1.00 Unit 5,000,000.00 5,000,000.00
2.00 unit 6,500,000.00 13,000,000.00
1.00 unit 12,500,000.00 12,500,000.00
1.00 unit 1,800,000.00 25,200,000.00
1.00 Ls 2,000,000.00 2,000,000.00
1.00 Ls 2,000,000.00 2,000,000.00
SUB TOTAL 81,700,000.00

3.00 Ea 2,500,000.00 7,500,000.00

3.00 Lot 3,000,000.00 9,000,000.00
3.00 Lot 1,000,000.00 3,000,000.00
SUB TOTAL 19,500,000.00

4.00 ea 300,000.00 1,200,000.00

4.00 ea 500,000.00 2,000,000.00
10.00 org 25,000.00 250,000.00
10.00 org 25,000.00 250,000.00
130.00 galon 10,000.00 1,300,000.00
10.00 org 75,000.00 750,000.00
10.00 org 75,000.00 750,000.00
SUB TOTAL 6,500,000.00

1,975,585,537.45
50% 987,792,768.73
2,963,378,306.18
66