Cilegon, 21 Mei 2021

Quo. No : 010/PH-PIP/CG/V/2021
Quo. Date :
Reff. Date :
Your Reff :

QUOTATION

To : PT. CEMINDO GEMILANG Tbk

Kepada YTH : Bpk. Wanto

Phone :
Fax :
Subject : Penawaran Harga PEKERJAAN PEMBANGUNAN GUDANG BUFFER STOCK PORT 120M X 15M

Dear Sir,

Thank you for you request of above subject, we hereby would like to submit our price as follow in Rupiah :

SCOPE OF WORK AND SUPPLY TOTAL PRICE

NO. QTY UNIT REMARKS
DESCRIPTION IDR

See Attach Of
I Penawaran Harga PEKERJAAN 1.00 lot 4,289,529,137
BOQ
PEMBANGUNAN GUDANG BUFFER STOCK
PORT 120M X 15M

GRAND TOTAL 4,289,529,137

ROUNDED 4,289,500,000

1 Price Condition
1 Start Of Work : 2 ( Two ) Day After Original PO/JO
2 Working Schedule : 4 ( Four ) Month after Receive PO/JO
3 Price Validity : 1 ( One ) Month After Quotation
4 Delivery Place : Franco PT. Cemindo Gemilang - Bayah
5 Term of Payment : - 20% DP, 30% Progress, 45% Setelah pekerjaan selesai, 5% Retensi
- Pembayaran dilakukan Maksimal 120 hari kalender setelah Invoice diterima divisi keuangan
5 Note : - The Above Price is Excluded 10% V.A.T (Value Added Tax)
- Please See Attachment For Bill Of Quantity

We hope above price will meet your requirement,

should you need further information please don't hesitate to contact us.

Your Faithfully,

Farobi
Director
Mobile : 087871584963
 BILL OF QUANTITY
OWNER :
PEKERJAAN:
LOKASI :
TAHUN : 2021
REVISI : 00
UNIT PRICE (Rp) TOTAL PRICE (Rp)
No DETAIL PEKERJAAN QTY UNIT KETERANGAN
MATERIAL UPAH Material Upah
A PRELIMINERIES
1 Mob dan Demob + alat bantu 1.00 Lot 11,000,000.00 11,000,000.00
2 Kantor dan gudang 1.00 Lot 75,000,000.00 75,000,000.00
3 Pengukuran dan pemasangan bowplank 270.00 m' 27,000,000.00 27,000,000.00
4 Listrik dan air Kerja (tersedia di site) 1.00 Lot 1,500,000.00 1,500,000.00
5 Keamanan Proyek 1.00 Lot 54,000,000.00 54,000,000.00
6 Pembersihan lokasi proyek 1,800.00 m2 16,000.00 28,800,000.00

SUB TOTAL 114,500,000.00 54,016,000.00 114,500,000.00 82,800,000.00

B CIVIL WORK (FOUNDATION)
FOUNDATION PC.1 = 34Unit
1 Galian tanah keras 57.12 m3 215,000.00 12,280,800.00
2 Urugan kembali 40.86 m3 150,000.00 2,439,000.00
3 Buang Tanah 16.26 m3 150,000.00 2,439,000.00
4 Bekisting Plywood 9 mm + Support 640.00 m2 240,000.00 175,000.00 153,600,000.00 112,000,000.00
5 Plastik Cor 40.80 m2 150,000.00 50,000.00 6,120,000.00 2,040,000.00
6 Besi Beton D19 -150 - @2,23 kg/m 3,207.19 kg 9,000.00 4,500.00 28,864,674.00 14,432,337.00
7 Besi Beton 8D16 - @1,58 kg/m 674.72 kg 9,000.00 4,500.00 6,072,508.80 3,036,254.40
8 Besi Beton D8 - 150 @0,4 kg/m 102.82 kg 9,000.00 4,500.00 925,344.00 462,672.00
9 Pengecoran mutu beton K225 17.06 m3 860,000.00 4,000.00 14,667,300.00 68,220.00
10 Grouting Pondasi (Sikadur N215) tebal 50 mm 0.15 m3

SUB TOTAL 757,500.00 210,249,826.80 136,917,483.40

FOUNDATION PC.2 = 2 Unit
1 Galian tanah keras 3.36 m3 215,000.00 722,400.00
2 Urugan kembali 2.46 m3 150,000.00 135,450.00
3 Buang Tanah 0.90 m3 150,000.00 135,450.00
4 Plastik Cor 2.40 m2 150,000.00 50,000.00 360,000.00 120,000.00
5 Bekisting Plywood 9 mm + Support 5.40 m2 240,000.00 175,000.00 1,296,000.00 945,000.00
6 Besi Beton D19 -150 - @2,23 kg/m 188.66 kg 9,000.00 4,500.00 1,697,922.00 848,961.00
7 Besi Beton 8D16 - @1,58 kg/m 39.69 kg 9,000.00 4,500.00 357,206.40 178,603.20
8 Besi Beton D8 - 150 @0,4 kg/m 6.05 kg 9,000.00 4,500.00 54,432.00 27,216.00
9 Pengecoran mutu beton K225 0.95 m3 860,000.00 4,000.00 814,850.00 3,790.00
10 Grouting Pondasi (Sikadur 752) tebal 50 mm 0.02 m3
11 Grouting Komposit kolom tinggi 1m 1.00 m3 275,000.00 75,000.00 275,000.00 75,000.00
SUB TOTAL 1,552,000.00 832,500.00 4,855,410.40 3,191,870.20
GROUN BEAM -1 (200X300)MM = 300 M
1 Galian tanah keras 18.00 m3 215,000.00 3,870,000.00
2 Buang tanah 18.00 m3 150,000.00 2,700,000.00
3 Plastik Cor 60.00 m2 150,000.00 50,000.00 9,000,000.00 3,000,000.00
4 Bekesting triplek 19 mm 180.12 m2 240,000.00 175,000.00 43,228,800.00 31,521,000.00
5 Besi 6 D 16 mm ulir - @1,58 kg/m 2,844.00 Kg 9,000.00 4,500.00 25,596,000.00 12,798,000.00
6 Besi D 8-150 mm (sengkang) - @0,4 kg/m 79.20 Kg 9,000.00 4,500.00 712,800.00 356,400.00
7 Pengecoran mutu beton K225 18.00 m3 860,000.00 4,000.00 15,480,000.00 72,000.00
SUB TOTAL 1,268,000.00 603,000.00 94,017,600.00 54,317,400.00
PEKERJAAN LANTAI COR 120 M X 15 M X 0,20 M
1 Bekesting (15x15m sekali cor) Anggap 2 kali pakai 28.50 m2 240,000.00 35,000.00 6,840,000.00 997,500.00
2 Plastik Cor 1,912.50 m2 150,000.00 50,000.00 286,875,000.00 95,625,000.00
3 Pembesian Wiremesh M8 - 1 layers 1,912.50 m2 49,000.00 4,500.00 93,712,500.00 8,606,250.00
4 Besi beton D10 mm - @0,62 kg/m (dudukan BRC) 223.20 Kg 9,000.00 4,500.00 2,008,800.00 1,004,400.00
5 Besi 12mm ulir @500mm, Besi Stek 266.00 Kg 9,500.00 4,500.00 2,527,000.00 1,197,000.00
6 Pengecoran mutu beton K225 382.50 m3 860,000.00 4,000.00 328,950,000.00 1,530,000.00
SUB TOTAL 1,317,500.00 17,500.00 427,198,300.00 12,337,650.00
PEKERJAAN SELASAR (4M X 60M & 7M X 69M)
1 Bekesting Pakai Bekas Pemakaian untuk Lantai 56.00 m2 35,000.00 1,960,000.00
2 Palstik Cor 723.00 m2 150,000.00 50,000.00 108,450,000.00 36,150,000.00
3 Pembesian Wiremesh M8 - 1 layers 723.00 m2 49,000.00 4,500.00 35,427,000.00 3,253,500.00
4 Besi beton D10 mm - @0,62 kg/m (dudukan BRC) 336.60 Kg 9,000.00 4,500.00 3,029,400.00 1,514,700.00
5 Pengecoran mutu beton K225 678.00 m3 860,000.00 4,000.00 583,080,000.00 2,712,000.00
SUB TOTAL 1,068,000.00 13,000.00 621,536,400.00 7,480,200.00
PEKERJAAN DINDING BATU BATA
1 Pembesian kolom practice 4 D 10 mm - @0.62 kg/m 252.96 kg 9,000.00 4,500.00 2,276,640.00 1,138,320.00
2 Besi D 8-150 mm (sengkang) - @0,4 kg/m 391.68 kg 9,000.00 4,500.00 3,525,120.00 1,762,560.00
3 Pengecoran mutu beton K225 2.30 m3 860,000.00 4,000.00 1,973,700.00 9,180.00
4 Pasang Batu bata cap. 1 : 4 765.00 m2
5 Plesteran + Acian & Finishing 1,530.00 m2
SUB TOTAL
PEKERJAAN SALURAN / PARIT
1 Galian tanah keras 40.50 m3 215,000.00 8,707,500.00
2 Buang tanah 40.50 m3 150,000.00 6,075,000.00
3 Pembesian BRC M6 - 1 layers 216.00 m2 49,000.00 4,500.00 10,584,000.00 972,000.00
4 Bekesting triplek 19 mm Anggap 2 kali pakai 83.10 m2 240,000.00 175,000.00 19,944,000.00 14,542,500.00
5 Pengecoran mutu beton K225 20.25 m3 860,000.00 4,000.00 17,415,000.00 81,000.00
SUB TOTAL 1,149,000.00 548,500.00 47,943,000.00 30,378,000.00
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 22,000.00 7,500.00 234,432,000.00 79,920,000.00
2 Kolom C2: WF 200x100x5,5x8 mm x 12m - @256 kg/btg 256 kg 22,000.00 7,500.00 5,632,000.00 1,920,000.00
3 Tee Beam: WF200x100x5,5x8mm x 12m- @256 kg/btg 5,120 kg 22,000.00 7,500.00 112,640,000.00 38,400,000.00
4 Base plate: MS plate 4' x 8' x 15mm - @350 Kg/lbr 350 kg 22,000.00 7,500.00 7,700,000.00 2,625,000.00
5 End plate MS 4'x8' x 10 mm thk - @233 kg/lbr (tee beam) 233 kg 22,000.00 7,500.00 5,126,000.00 1,747,500.00
6 Stiffener plate ms 4'x8' x 10 mm thk for kolom - @233 kg/lbr 466.00 kg 22,000.00 7,500.00 10,252,000.00 3,495,000.00
7 Achort Bolt 4 M20 x 400 lg for C1 & C2 (A325), HDG 25.00 Pcs 150,000.00 7,500.00 3,750,000.00 187,500.00
8 Bolt Nuts c/w washier 5/8" x 3" - Tee Beam, HDG 136.00 Pcs 75,000.00 7,500.00 10,200,000.00 1,020,000.00
SUB TOTAL 357,000.00 60,000.00 389,732,000.00 129,315,000.00
RAFTER
1 Rafter: WF 250X125X6x9mm x 12m - @355.20 Kg/btg 11,721.60 kg 22,000.00 7,500.00 257,875,200.00 87,912,000.00
2 Cute Frame: WF 250X125X6x9mm x 12m - @355.20 Kg/btg 2,131.20 kg 22,000.00 7,500.00 46,886,400.00 15,984,000.00
3 End plate MS 4'x8' x 12 mm thk - @280 kg/lbr 560.00 kg 22,000.00 7,500.00 12,320,000.00 4,200,000.00
4 Stiffener plate ms 4'x8' x 10 mm thk for kolom - @233 kg/lbr 233.00 kg 22,000.00 7,500.00 5,126,000.00 1,747,500.00
5 Bolt Nuts c/w washier 3/4" x 3" (Rafter), HDG 756.00 Pcs 75,000.00 7,500.00 56,700,000.00 5,670,000.00
SUB TOTAL 163,000.00 37,500.00 378,907,600.00 115,513,500.00
CANOPY
1 WF 250X125X6x9mm x 12m - @256 Kg/btg 1,792.00 kg 22,000.00 7,500.00 39,424,000.00 13,440,000.00
2 Cute Frame: WF 250X125X6x9mm x 12m - @355.20 Kg/btg 710.00 kg 22,000.00 7,500.00 15,620,000.00 5,325,000.00
3 End plate ms 4'x8' x 12 mm - @280 kg/lbr 280.00 kg 22,000.00 7,500.00 6,160,000.00 2,100,000.00
4 CNP 125x50x20x3,2 mm x 6m - @36.8 kg/btg 3,312.00 kg 22,000.00 7,500.00 72,864,000.00 24,840,000.00
5 Plate ms 4' x 8' x 6 mm thk - @140 kg/lbr (CNP) 280.00 kg 22,000.00 7,500.00 6,160,000.00 2,100,000.00
6 Sag rod R. Bar dia. 12 mm - @10.66 Kg/btg 127.92 kg 22,000.00 7,500.00 2,814,240.00 959,400.00
7 Bolt Nuts c/w washier 3/4 x 3" (Canopy), HDG 272.00 Pcs 75,000.00 7,500.00 20,400,000.00 2,040,000.00
8 Bolt Nuts c/w washier 1/2" x 1 1/4" (CNP), HDG 100.00 Pcs 75,000.00 7,500.00 7,500,000.00 750,000.00
SUB TOTAL 282,000.00 60,000.00 170,942,240.00 51,554,400.00
CLADDING BELAKANG
1 CNP 125x50x20x3,2 mm x 6m - @36.8 kg/btg 2,208.00 kg 22,000.00 7,500.00 48,576,000.00 16,560,000.00
2 Plate ms 4' x 8' x 6 mm thk - @140 kg/lbr (CNP) 140.00 kg 22,000.00 7,500.00 3,080,000.00 1,050,000.00
3 Sag rod R. Bar dia. 12 mm - @10.66 Kg/btg 1,097.98 kg 9,000.00 4,500.00 9,881,820.00 4,940,910.00
4 Roof UPVC single layer 5000 x 860 600.00 m2 160,000.00 4,500.00 96,000,000.00 2,700,000.00
5 Bolt Nuts c/w washier 1/2" x 1 1/4" (CNP), HDG 1,008.00 Pcs 75,000.00 7,500.00 75,600,000.00 7,560,000.00
6 Drilling Screw M12x60mm, HDG 1,620.00 Pcs 1,000.00 1,620,000.00
SUB TOTAL 289,000.00 31,500.00 234,757,820.00 32,810,910.00
ROOF BUILDING
1 CNP 125x50x20x3,2 mm x 6m - @36.8 kg/btg 11,113.60 kg 22,000.00 7,500.00 244,499,200.00 83,352,000.00
2 Plate ms 4' x 8' x 6 mm thk - @140 kg/lbr (CNP) 420.00 kg 22,000.00 7,500.00 9,240,000.00 3,150,000.00
3 Sag rod R. Bar dia. 12 mm - @10.66 Kg/btg 245.18 kg 22,000.00 7,500.00 5,393,960.00 1,838,850.00
4 Bracing R. Bar dia. 19 mm - @26.76 kg/btg 428.16 kg 22,000.00 7,500.00 9,419,520.00 3,211,200.00
5 Bolt Nuts c/w washier 1/2" x 1 1/4" (CNP), HDG 468.00 Pcs 75,000.00 7,500.00 35,100,000.00 3,510,000.00
6 Atap Zink Roofing tebal 0.5 mm ex. Ekadek/setara 2,641.80 m2 55,000.00 7,500.00 145,299,000.00 19,813,500.00
7 Translucent panel 1.8mm thk 347.20 m2 130,000.00 4,500.00 45,136,000.00 1,562,400.00
8 Nok/Rabung Zink Roofing 50 x 2600 x 0.45 mm 122.00 m 45,000.00 4,500.00 5,490,000.00 549,000.00
9 Drilling Screw M12x60mm, HDG 9,381.00 Pcs 1,000.00 4,500.00 9,381,000.00 42,214,500.00
10 Turn Buckle 6" 108.00 Pcs 8,000.00 4,500.00 864,000.00 486,000.00
SUB TOTAL 402,000.00 63,000.00 509,822,680.00 159,687,450.00
D ELEKTRIKAL / PENERANGAN
1 Pemasangan LED flood light tipe HPL 120 Watt/220 V 18.00 Set
hannochs c/w support area warehouse
2 Pemasangan panel lampu (50 x 60 cm) C/W wiring & acc 1.00 Lot
3 Penarikan kabel NYY 3 x 2,5 mm C/W rerminasi 550.00 m
4 Pemasangan mcb 1 pole 6 A C/W wiring 10.00 pcs
5 Pemasangan pipa conduit 25 mm (pipa listrik) 50.00 Btg
6 Pemasangan grounding rood diameter 70 mm x 4m 1.00 pcs
SUB TOTAL
E PENGECATAN
1 Sand Blasting S.A 2.5 1,860.41 m2 55,000.00 4,500.00 102,322,550.00 8,371,845.00
2 1,860.41 m2 55,000.00 4,500.00 102,322,550.00 8,371,845.00
Painting coating Primer 100micron (Epoxy Polyamid+100micron
intermediat Epoxy Polyamid+50micron finish Epoxy ) Polyurethane

SUB TOTAL 110,000.00 9,000.00 204,645,100.00 16,743,690.00

F BONGKAR PASANG CLADDING EKSISTING
1 Bongkar pasangan bata eksisting 45.00 m2 125,000.00 4,500.00 5,625,000.00 202,500.00
2 Bongkar cladding eksisting 79.80 m2 250,000.00 4,500.00 19,950,000.00 359,100.00
3 Pasang Cladding eksisting 45.00 m2 250,000.00 4,500.00 11,250,000.00 202,500.00
4 Bongkar Pasang CNP 125x50x20x3,2 mm x 6m - @36.8 kg/btg 369.23 kg 22,000.00 4,500.00 8,122,986.67 1,661,520.00
SUB TOTAL 647,000.00 18,000.00 44,947,986.67 2,425,620.00
G BONGKAR PASANG LAMPU HIGH MAST LAMP (HML)
1 Bongkar lampu high mast lamp 1.00 ls
2 Cipping pondasi HML baru L:0.8m 1.15 m3
3 Sambung pasang angkur M42 x 1000mm, Gread 8.8 12.00 pcs
4 Reinstal Tiang lampu HML 1.00 ls
5 Pengecoran mutu beton K225 1.52 m3
SUB TOTAL - -

TOTAL BIAYA 57,067,000.00 3,454,055,963.87 835,473,173.60

GRAN TOTAL 4,289,529,137

ROUND 4,289,500,000
Catatan : Harga beton menggunakan harga Cemindo