Status :

Review Bill Of Quantity

02 Maret 2023 PRECAST & CONVENSIONAL CONCRETE STRUCTURE
PROJECT :

PASAR SEMARAPURA
(BLOCK GABUNGAN)

Owner :

Main Contractor :
PT. TUNAS JAYA SANUR

Location :

KLUNGKUNG - BALI

Architect :

Structure Engineer :

Quantity Surveyor :

Tenderer :
Builder Division of :
BILL NO : /SA/Div.Pracetak/2023

The Builder Team

SATRIA Precast & Prestress

 PROJECT : PASAR SEMARAPURA (BLOCK GABUNGAN)
OWNER : 0
LOCATION : 0
BILL NO : /SA/Div.Pracetak/2023
SUBJECT : PRECAST & CONVENSIONAL CONCRETE STRUCTURE
SUMMARY
Thursday, March 2, 2023
NO. DESCRIPTION UNIT TOTAL AMOUNT

1 PEKERJAAN PRACETAK GROUND FLOOR sampai dengan PLAT Lantai 1

1.1. SURVEYING By Main Contractor Rp 0.00
1.2. PRECAST BEAM / BALOK Rp 474,416,979.23
1.3. PRECAST HALF SLAB / PLAT LANTAI Rp 560,701,729.07

2 PEKERJAAN PRACETAK PLAT Lantai 1 sampai dengan Ring Balok ATAP

2.1. SURVEYING By Main Contractor Rp 0.00
2.2. PRECAST BEAM / BALOK & RING BALK Rp 458,833,178.51
2.3. PRECAST HALF SLAB / PLAT LANTAI Rp 310,479,680.62

TOTAL REAL COST Rp 1,804,431,567.44

PPN 11 % Rp 198,487,472.42
TOTAL COST Rp 2,002,919,039.86
DIBULATKAN Rp 2,002,900,000.00
Terbilang :
#VALUE!

Denpasar, Thursday, March 2, 2023 Catatan:

In God we trust 1. Bunga Diskonto 2%
PT. SATRIACIPTA ASTA KENCANA
The Builder Team

Ir. SETIAWAN TH.(Rudy)

Director

RAB STRUCTURE PRECAST PRETSRESS - BLOK GABUNGAN PASAR SEMARAPURA, KLUNGKUNG FEBRUARI 2023.xls
 PROJECT : PASAR SEMARAPURA (BLOCK GABUNGAN)
OWNER : 0
LOCATION : 0
BILL NO : /SA/Div.Pracetak/2023
SUBJECT : PRECAST & CONVENSIONAL CONCRETE STRUCTURE
BILL OF QUANTITY Thursday, March 2, 2023

N UNIT RATE UNIT RATE NETTO TOTAL COST

WORK DESCRIPTION UNIT QTY UNIT RATE (Rp)
O NETTO (Rp) (Rp) (Rp)
Discount 25% (Besi
Discount 25%
10.500/Kg)
1 PEKERJAAN PRACETAK GROUND FLOOR sampai dengan PLAT Lantai 1
1.1. SURVEYING 0.00 x 0.00
Pekerjaan Surveying, Marking, Leveling Main Cont m2 0.00 - -
Sub Total -
1.2. PRECAST BEAM / BALOK
BP1 400 x 400 x 7,050 148.1 21 Nos 21.00 11,134,349.02 7,875,811.26 7,738,757.98 162,513,917.52
BP1A 400 x 400 x 6,775 13.6 2 Nos 2.00 10,688,934.58 7,559,660.36 7,428,391.33 14,856,782.66
BP1B 400 x 400 x 5,550 11.1 2 Nos 2.00 9,188,279.05 6,506,098.57 6,388,674.81 12,777,349.62
BP1C 400 x 400 x 4,550 36.4 8 Nos 8.00 7,732,168.86 5,473,957.48 5,373,698.69 42,989,589.50
BP2 400 x 400 x 7,550 37.8 5 Nos 5.00 11,404,088.47 8,050,445.10 7,904,677.09 39,523,385.44
BP2A 400 x 400 x 6,550 32.8 5 Nos 5.00 9,999,176.92 7,056,400.75 6,928,062.20 34,640,310.99
BP2B 400 x 400 x 5,550 66.6 12 Nos 12.00 8,759,462.60 6,186,254.32 6,070,823.00 72,849,875.97
BP2C 400 x 400 x 4,550 22.8 5 Nos 5.00 6,864,732.20 4,824,845.84 4,737,713.80 23,688,568.99
Temporary Support / Perancah sementara Main Cont m' 368.95 126,475.02 80,867.41 80,867.41 29,836,032.08
Upah Pasang Balok Nos 60.00 234,576.23 175,932.17 175,932.17 10,555,930.43
Pembesian atas Balok Pracetak Main Cont Kg 7,559.1 - - - -
Pembesian SDR Joint-Kolom-Balok Pracetak Main Cont Kg 364.99 - - - -
Grouting Joint-Kolom-Balok Precast m3 3.80 13,305,541.58 7,943,483.17 7,943,483.17 30,185,236.03
Beton K300 Topping Balok, tebal 16 cm 0.16 Main Cont m3 22.21 - - - -
Sub Total Sub Total Sub Total 474,416,979.23
1.3. PRECAST HALF SLAB / PLAT LANTAI -
HS.1 1.725 x 7.50 x 0.10 24 m2 310.50 786,379.09 544,651.52 533,272.04 165,580,968.81
HS.2 1.567 x 5.70 x 0.10 9 m2 80.39 786,379.09 544,651.52 533,272.04 42,868,192.91
HS.3A 1.800 x 7.70 x 0.10 16 m2 221.76 786,379.09 544,651.52 533,272.04 118,258,407.87
HS.3B 1.800 x 6.70 x 0.10 16 m2 192.96 786,379.09 544,651.52 533,272.04 102,900,173.08
HS.3C 1.800 x 4.70 x 0.10 12 m2 101.52 786,379.09 544,651.52 533,272.04 54,137,777.63
HS.4A 1.567 x 7.70 x 0.10 3 m2 36.20 786,379.09 544,651.52 533,272.04 19,303,221.37
2
HS.4B 1.567 x 6.70 x 0.10 3 m 31.50 786,379.09 544,651.52 533,272.04 16,796,309.50
2
HS.4C 1.567 x 4.70 x 0.10 3 m 22.09 786,379.09 544,651.52 533,272.04 11,782,485.77
2
Temporary Support / Perancah sementara Main Cont m 996.92 22,304.69 13,987.16 13,987.16 13,944,025.17
Upah Pasang Half Slab Nos 86.00 234,576.23 175,932.17 175,932.17 15,130,166.95
Single Layer Wiremesh M8-150 Main Cont m2 996.92 - - - -
Beton K300, Topping Half Slab, tebal 6 cm 0.06 Main Cont m3 58.49 - - - -
Sub Total Sub Total Sub Total 560,701,729.07
-
2 PEKERJAAN PRACETAK PLAT Lantai 1 sampai dengan Ring Balok ATAP -
2.1. SURVEYING 0.00 x 0.00 -
Pekerjaan Surveying, Marking, Leveling Main Cont m2 0.00 - - - -
Sub Total Sub Total -
2.2. PRECAST BEAM / BALOK & RING BALK -
BP1 400 x 400 x 7,050 91.7 13 Nos 13.00 11,134,349.02 7,875,811.26 7,738,757.98 100,603,853.70
BP1B 400 x 400 x 4,550 36.4 8 Nos 8.00 7,732,168.86 5,473,957.48 5,373,698.69 42,989,589.50
BP2 400 x 400 x 7,550 30.2 4 Nos 4.00 11,404,088.47 8,050,445.10 7,904,677.09 31,618,708.36
BP2A 400 x 400 x 6,550 26.2 4 Nos 4.00 9,999,176.92 7,056,400.75 6,928,062.20 27,712,248.79
BP2B 400 x 400 x 5,550 55.5 10 Nos 10.00 8,759,462.60 6,186,254.32 6,070,823.00 60,708,229.98
BP2C 400 x 400 x 4,550 22.8 5 Nos 5.00 6,864,732.20 4,824,845.84 4,737,713.80 23,688,568.99
RB1 400 x 400 x 7,050 56.4 8 Nos 8.00 9,464,196.66 6,694,439.57 6,577,944.28 52,623,554.24
RB1 400 x 400 x 6,755 13.5 2 Nos 2.00 9,085,594.40 6,425,711.31 6,314,132.63 12,628,265.26
RB1 400 x 400 x 5,775 5.8 1 Nos 1.00 8,499,300.39 5,997,940.64 5,888,852.87 5,888,852.87
RB2 400 x 400 x 5,550 11.1 2 Nos 2.00 7,445,543.21 5,258,316.17 5,160,199.55 10,320,399.10
RB2 400 x 400 x 6,550 6.6 1 Nos 1.00 8,499,300.39 5,997,940.64 5,888,852.87 5,888,852.87
RB2 400 x 400 x 7,550 7.6 1 Nos 1.00 9,693,475.20 6,842,878.34 6,718,975.53 6,718,975.53
RB2 400 x 400 x 5,375 5.4 1 Nos 1.00 7,073,266.05 4,995,400.36 4,902,189.57 4,902,189.57
RB2 400 x 400 x 6,200 6.2 1 Nos 1.00 8,074,335.37 5,698,043.61 5,594,410.23 5,594,410.23
RB2 400 x 400 x 5,125 5.1 1 Nos 1.00 6,719,602.75 4,745,630.35 4,657,080.09 4,657,080.09
Temporary Support / Perancah sementara Main Cont m' 380.29 126,475.02 80,867.41 80,867.41 30,752,664.20
Upah Pasang Balok Nos 55.00 234,576.23 175,932.17 175,932.17 9,676,269.56
Pembesian atas Balok Pracetak Main Cont Kg 5,404.9 - - - -
Pembesian SDR Joint-Kolom-Balok Pracetak Kg 100.69 - - - -
Grouting Joint-Kolom-Balok Precast m3 2.75 13,305,541.58 7,943,483.17 7,943,483.17 21,860,465.67
Sub Total Sub Total Sub Total 458,833,178.51
2.3. PRECAST HALF SLAB / PLAT LANTAI -
HS.1 1.725 x 7.50 x 0.10 12 m2 155.25 786,379.09 544,651.52 533,272.04 82,790,484.41
HS.2 1.567 x 5.70 x 0.10 9 m2 80.39 786,379.09 544,651.52 533,272.04 42,868,192.91
HS.3A 1.800 x 7.70 x 0.10 8 m2 110.88 786,379.09 544,651.52 533,272.04 59,129,203.94
HS.3B 1.800 x 6.70 x 0.10 4 m2 48.24 786,379.09 544,651.52 533,272.04 25,725,043.27
2
HS.3C 1.800 x 4.70 x 0.10 8 m 67.68 786,379.09 544,651.52 533,272.04 36,091,851.75
HS.4A 1.567 x 7.70 x 0.10 3 m2 36.20 786,379.09 544,651.52 533,272.04 19,303,221.37
HS.4B 1.567 x 6.70 x 0.10 3 m2 31.50 786,379.09 544,651.52 533,272.04 16,796,309.50
HS.4C 1.567 x 4.70 x 0.10 3 m2 22.09 786,379.09 544,651.52 533,272.04 11,782,485.77
Temporary Support / Perancah sementara Main Cont m2 552.23 22,304.69 13,987.16 13,987.16 7,724,075.54
Upah Pasang Half Slab Nos 47.00 234,576.23 175,932.17 175,932.17 8,268,812.17
Single Layer Wiremesh M8-150 Main Cont m2 552.23 - - - -
Beton K300, Topping Half Slab, tebal 6 cm 0.06 Main Cont m3 31.81 - - - -
Sub Total 310,479,680.62

Total ( Beam, Half Slab, Ring Balk : Pracetak ) 1,804,431,567

Denpasar, Thursday, March 2, 2023
In God we trust
PT.SATRIACIPTA ASTAKENCANA
The Builder Team

Page 1 of 1