BILL OF QUANTITY PARKING AREA (55 M X 8.

5 M)
PT SORINI A. A. CORP. - PANDAAN, PASURUAN

Volume Material Rate Total Rate

No Description
Qty Unit (Rp) (Rp)
A Preparation Work
1 Safety & K 3 rapid test 1.00 ls 7,500,000.00 7,500,000.00
2 Schafolding (provide by Sorini) 1,374.45 m3 - -
3 Tools and eguipment ( Jack hammer, vibrator, etc ) 1.00 ls 7,500,000.00 7,500,000.00
4 Cleaning from early until end project 1.00 ls 5,000,000.00 5,000,000.00
5 Asuransi BPJS Tenaga kerja 1.00 ls 6,000,000.00 6,000,000.00
6 Send outside garbage soil 1.00 ls 7,500,000.00 7,500,000.00
Sub Total A 33,500,000.00
B CIVIL WORK
1 Marking & stake out 1.00 m2 5,000,000.00 5,000,000.00
2 Galian tanah pondasi plat 55.00 m3 200,000.00 11,000,000.00
3 Galian tanah posisi sloof 74.61 m3 200,000.00 14,922,000.00
4 Urugan tanah kembali 78.45 m3 80,000.00 6,276,000.00
5 Buang tanah ke luar sorini 51.16 m3 125,000.00 6,395,000.00
6 Pemasangan kembali paving existing 148.86 m2 120,000.00 17,863,200.00
7 Demolish of the existing floor 153.81 m2 200,000.00 30,762,000.00
8 Cor footplate uk. 1.0 x 1.0 x 0.4 m 22.00 m3 5,000,000.00 110,000,000.00
9 Cor sloof 25/40 24.87 m3 5,500,000.00 136,785,000.00
10 Cor kolom pedestal 20/30 4.29 m3 5,500,000.00 23,595,000.00
Concrete Floor t=12 cm K 300 for foundation include rebar dia 8 mm, 52.48 m3 6,500,000.00 341,094,000.00
11
concrete & form work bondex tebal 075
12 Install Rebar Angkur Bolt M25 long 300 mm 128.00 nos 80,000.00 10,240,000.00
13 Floor Hardener 437.30 m2 65,000.00 28,424,500.00
14 Waterproof lantai beton 437.30 m2 175,000.00 76,527,500.00
15 Open channel 20/20 110.00 m' 300,000.00 33,000,000.00
Sub Total B 851,884,200.00
C STEEL CONSTRUCTION
1 Column Hbeam250 (72.41 kg/m) 12,903.46 kg 32,250.00 416,136,649.50
2 Haunch Hbeam250 (72.41 kg/m) 2,150.58 kg 32,250.00 69,356,108.25
3 Beam wf 200.100 (New) (21.3 kg/m) 1,265.22 kg 32,250.00 40,803,345.00
4 Beam wf 200.100 (Only install material) (21.3 kg/m) 3,312.58 kg 32,250.00 106,830,576.00
5 All Steel plate 8 s/d 16 mm 1,736.29 kg 32,250.00 55,995,494.40
6 Bolt M 25 HTB 4,032.00 Unit 32,500.00 131,040,000.00
7 Install hand rail, Main Pipe 1,5 Inch, pipe secondary 1.0 Toeboard thick 167.00 m1 835,000.00 139,445,000.00
3,2 mm galvanish finis cat
8 Pipa 1,0 Inch thick 3,2 galvanish finis cat 106.79 kg 120,000.00 12,814,800.00
9 Anchor bolt M16x500mm 122.00 Unit 35,000.00 4,270,000.00
10 Steel paint ( base & top coat ) 25,795.92 kg 3,000.00 77,387,758.20
Sub Total C 1,054,079,731.35
D ELECTRICAL
1 Complete set lighting 1.00 LS
Sub Total D -
TOTAL 1,939,463,931.35
PPN 10% 193,946,393.14
TOTAL + PPN 2,133,410,324.49
Price / m2 4,148,585.95
136,582
Pasuruan, 9 Maret 2022 Catatan : 26,833.11
CV. CITRA KARYA ABADI 1. Tidak termasuk Scafolding 2,119,611,399.90
2. Penawaran sesuai jumlah Segmen di 13,798,924.59
Luar itu dianggap Anddendum
3. Tidak termasuk biaya listrik
4 Sistem Pembayaran : On Progres

Djoko Hadi P. Estimasi Pelaksanaan : 75 hari kerja

Direktur
BILL OF QUANTITY PARKING AREA (50 M X 5 M)
PT SORINI A. A. CORP. - PANDAAN, PASURUAN

Volume Material Rate Total Rate

No Description
Qty Unit (Rp) (Rp)
A Preparation Work
1 Safety & K 3 rapid test 1.00 ls 4,000,000.00 4,000,000.00
2 Tools and eguipment ( Jack hammer, vibrator, etc ) 1.00 ls 4,000,000.00 4,000,000.00
3 Cleaning from early until end project 1.00 ls 4,500,000.00 4,500,000.00
4 Asuransi BPJS Tenaga kerja 1.00 ls 1,400,000.00 1,400,000.00
5 Send outside garbage soil 1.00 ls 5,000,000.00 5,000,000.00
Sub Total A 18,900,000.00
B CIVIL WORK
1 Marking & stake out 1.00 m2 15,000,000.00 15,000,000.00
2 Galian tanah sub base 12.00 m3 200,000.00 2,400,000.00
4 Urugan tanah kembali 11.23 m3 80,000.00 898,560.00
5 Buang tanah ke luar sorini 0.77 m3 150,000.00 115,200.00
6 Pemasangan paving baru 20x10x6cm K300 670.00 m2 170,000.00 113,900,000.00
7 Pemadatan tanah existing 670.00 m2 35,000.00 23,450,000.00
8 Cor footplate lampu dan uk. 1.0 x 1.0 x 0.4 m 0.77 m3 5,000,000.00 3,840,000.00
9 Open channel paving tepi 50.00 m' 200,000.00 10,000,000.00
Sub Total B 169,603,760.00
C STEEL CONSTRUCTION
1 Skampal pipa 3 inch (8.47 kg/m) 711.48 kg 47,250.00 33,617,430.00
2 All Steel plate 8 s/d 16 mm 142.30 kg 32,250.00 4,589,046.00
3 Pintu BRC 5.00 m 1,500,000.00 7,500,000.00
4 Railing galvanish lengkap dengan Main railing dan toe boards 175.00 m 835,000.00 146,125,000.00
5 Anchor bolt M16 x 300mm 32.00 Unit 50,000.00 1,600,000.00
6 Steel paint ( base & top coat ) 1,065.78 kg 3,000.00 3,197,328.00
Sub Total C 196,628,804.00
D PEKERJAAN ELECTRICAL
1 Lighting sorot 2.00 Ls 2,000,000.00 4,000,000.00
2 Installation Cable 1.00 Ls 7,500,000.00 7,500,000.00
Sub Total D 11,500,000.00
396,632,564.00
PPN 10% 39,663,256.40
TOTAL + PPN 436,295,820.40
Price / m2 933,253.09
27,932
Pasuruan, 9 Maret 2022 Catatan : (211,048.48)
CV. CITRA KARYA ABADI 1. Tidak termasuk Scafolding
2. Penawaran sesuai jumlah Segmen di 486,328,167.00
Luar itu dianggap Anddendum
3. Tidak termasuk biaya listrik 89,695,603.00
4 Sistem Pembayaran : On Progres

Djoko Hadi P. Estimasi Pelaksanaan : 75 hari kerja

Direktur