BILLS OF APPROXIMATE QUANTITY

BANGUNAN GUDANG DAN PERKANTORAN 48 X 17 m

PT SARANA MINA UTAMA ABADI

No. Item Pekerjaan Unit Qty Unit Price Total Price

(Rp.) ( Rp)

A PEKERJAAN PERSIAPAN
1 Pembersihan lahan m2 816.00 5,000 4,080,000
2 Pengukuran dan Bouwplank m1 130.00 48,800 6,344,000
3 Peralatan,Air ,listrik kerja ls 1.00 1,500,000 1,500,000
4 Peralatan keselamatan kerja ls 1.00 2,500,000 2,500,000
Sub Jumlah Pekerjaan Persiapan Rp.
B PEKERJAAN SIPIL GUDANG DAN PERKANTORAN 48*17 m
1 Galian Pondasi telapak 150*150*150 m3 67.60 51,100 3,454,360
2 Galian Sloof m3 34.20 51,100 1,747,620
3 Galian pondasi batu kali + saluran m3 118.80 51,100 6,070,680
4 Urugan kembali lobang pondasi m3 94.72 25,550 2,420,096
5 Urugan Pasir padat tebal 10 cm m3 92.48 119,100 11,014,368
6 Urugan SIRTU tebal 30 cm m3 691.20 146,300 101,122,560
7 Lean concrete m3 83.10 685,500 56,965,050

8 Pondasi telapak 150*150*40/30, pedestal 30*50 m3 18.09 3,879,584 70,181,671

9 Sloof beton bertulang 20 * 40 m3 11.84 4,198,196 49,706,646

10 Pondasi batu kali m3 53.23 557,600 29,681,048
11 Pasangan gravel 1/2 diameter 20 cm m1 168.00 66,800 11,222,400
12 Pasangan bataco 1pc : 5ps m2 912.00 92,400 84,268,800
13 Plester,aci m2 912.00 52,500 47,880,000
14 Lantai beton tebal 12 cm m3 102.25 685,524 70,094,871
15 Tangga beton bangunan kantor m3 1.28 1,850,000 2,368,000
- Tulangan kg 290.92 17,462 5,080,045
- Bekisting m2 9.14 177,870 1,625,732
16 Wiremesh m 8 single bawah m2 816.00 40,000 32,640,000
sub jumlah pek. Sipil pendukung utama Rp.
C PEKERJAAN KONTRUKSI BAJA
1 1 Kolom WF.[Link] kg 3,727.50 10,000 37,275,000
2 Base plate 320x170x12 mm kg 92.24 18,700 1,724,900
3 Angkur dia.19 mm bh 72.00 38,000 2,736,000
4 Plat stifener baseplate (80+40)x80x9 mm kg 30.52 18,700 570,739
5 Plat stifener kolom 300x80x9 mm kg 474.77 18,700 8,878,162
2 1 Span WF.200.100.5,5.8 kg 10,165.90 10,000 101,659,000
2 Span horisontal 2 C 150.50.20 3,2 kg 216.53 17,600 3,810,987
3 Plat simpul 630x150x12mm kg 356.08 18,700 6,658,621
4 Plat simpul 330x150x12 mm kg 186.52 18,700 3,487,849
5 Plat simpul 690x150x12 mm kg 584.98 18,700 10,939,163
6 Plat stifener span 300x80x12 mm kg 108.52 18,700 2,029,294
7 Pengaku L 50.50.5 kg 450.00 18,700 8,415,000
8 Baud span dia.3/4" bh 480.00 7,700 3,696,000
 9 Bracing dia.16 mm kg 851.87 18,700 15,929,959
10 Baud walter moor/span skrup M16 bh 36.00 26,000 936,000
3 1 Span rambu WF 150 kg 420.00 17,600 7,392,000
2 Plat simpul 300x100x9 mm kg 42.39 18,700 792,693
3 Plat stifener 0.08x150x9 mm kg 67.82 18,700 1,268,309
4 Baud dia.5/8" bh 120.00 5,700 684,000
4 1 Gordeng & Listplank CNP.[Link],2 mm kg 11,571.00 17,600 203,649,600
2 Plat dudukan gordeng 120x120x6 mm kg 189.91 18,700 3,551,265
3 Baud gording dia.3/8" bh 560.00 2,000 1,120,000
4 Trekstang beton 12 mm kg 447.23 18,700 8,363,228
5 1 Regel CNP.[Link],3 mm double kg 198.00 18,700 3,702,600
2 Plat simpul 250x250x6mm kg 105.98 18,700 1,981,733
3 Baud dia.5/8" bh 144.00 5,700 820,800
6 1 Dudukan talang CNP.[Link],3 mm kg 90.00 18,700 1,683,000
2 Plat strip 40x4mm kg 153.66 18,700 2,873,442
7 1 Pengecatan meni Zincromate m2 1,916.80 15,000 28,752,000
sub jumlah pek. Konstruksi
D PEKERJAAN ATAP
1 Atap galvalum 0.4 mm m2 476.98 98,000 46,744,040

2 Nok Allumunium 0.4 mm m1 50.00 118,000 5,900,000

3 Baud roofing bh 7,478.40 1,250 9,348,000

4 Talang datar Zincalum 0.4 mm m1 100.00 115,000 11,500,000
5 Lisplank plat 1.2 mm m1 19.00 84,000 1,596,000
6 Talang PVC 4" m1 162.00 36,000 5,832,000
7 Corong talang bh 16.00 40,000 640,000
8 Klem pipa talang tegak bh 80.00 27,000 2,160,000
9 Knee 4" bh 80.00 24,500 1,960,000
sub jumlah pekerjaan atap
E PEKERJAAN ELEKTRIKAL
1 Instalasi titik nyala ttk 50.00 160,000 8,000,000
2 Saklar bh 11.00 40,000 440,000
3 Panel MCB termasuk isinya bh 1.00 400,000 400,000

sub jumlah pek. Sipil Rp.

Sub Jumlah Rp.
NO PPN & PPH
Total Rp.
Grand total dibulatkan Rp.
say ( satu milyar enam ratus sebelas juta rupiah)
 Remark

14,424,000

587,543,947

51,184,801
 157,561,873

###
10,137,002

216,684,093

6,505,133

14,868,361
28,752,000
475,381,343

#NAME?

85,680,040

8,840,000
1,171,869,330
0
1,171,869,330
1,171,000,000
1,435,049
per m2
Rekapitulasi
Pekerjaan Pengembangan Areal Pabrik
PT BIO INDUSTRI NUSANTARA
PURWAKARTA

No Jenis Bangunan Luas Harga satuan Jumlah harga

1 Pekerjaan Land Clearing, Cut & Fill, dan Jalan 6000 #REF! #REF!
2 Bangunan Ruang Produksi 12 * 24 m 288 #REF! #REF!
3 Bangunan Gudang Bahan Baku 54 m * 24 m 1296 1,435,049 1,859,823,529
4 Bangunan Gudang Hasil produksi 48 m * 24 m 1152 #REF! #REF!

#REF!
Terbilang:
Lima milyar seratus tujuh puluh enam juta rupiah