BoQ Jetty (Rev.1.2)

BIL
Project Title :
Jetty 19
Owner :
Location :
No.
Work Description
Unit
Q'ty
1
2
3
PREPARATION WORK
Mob & Demobilization
Site Clearing & Facility
Survey
ls
ls
ls
1
2
3
4
5
6
EARTH WORK
Excavation ( dredging )
Excavation
Back Fill
Disposal
Rubble Stone
Filter Cloth ( Geotextile )
m3
m3
m3
m3
m3
m2
67,795.00
2,184.00
1,310.00
68,668.60
6,556.00
5,244.80
1
2
3
4
5
6
PILING WORK
Spun Pile driving ( off shore )
Spun Pile driving ( on shore )
Jointing ( off shore )
Jointing ( on shore )
Cut off dispose
PDA Test
m
m
point
point
point
point
11,293.00
1,035.00
491.00
45.00
536.00
3.00
1
2
CONSTRUCTION
PRECAST BEAM
Form Work Expose ( on shore )
Rebar
m2
kg
8,154.69
307,288.85
Concrete K-300 ( Early Setting)
m3
1,853.66
Erection Precast Beam
unit
846.00
1
2
PRECAST SLAB
Form Work Expose ( on shore)
Rebar
m2
kg
6,153.04
332,392.23
II
III
IV
A
1.00
1.00
1.00
Concrete K-300 ( Early Setting )
m3
1,256.98
Erection Precast Slab
unit
391.00
1
2
3
4
5
6
CAST INSITU
Form Work Expose ( off shore)
Form Work Unexpose ( on shore )
Rebar
Concrete K-300 ( off shore )
Concrete K-300 ( on shore )
m2
m2
m2
kg
m3
m3
7,580.62
657.97
2,087.00
1,182,627.30
4,306.84
559.87
Lean Concrete K-125 ( on shore )
m3
32.90
8
9
10
11
12
13
14
Epoxy Rexin Grout

Coating Floor
Steel Trowel Finish Floor
Curing Compounds
PVC Pipe Drainage dia 3"-500
Drainage Cover (Grating)
Install ex. Cutting Spun Pile
m2
m2
m2
m2
pc
set
set
119.49
79.20
7,965.69
7,965.69
90.00
31.00
556.00
1
2
3
4
5
6
STEEL FENDER
PILING WORK
Offshore Pile Driving
Steel Profile H-Beam
Sand Blasting
Epoxy Paint 1
Epoxy Paint 2
Epoxy Paint 3
m2
1,062.60
1
2
3
4
STEEL WORK
Steel Structure
Sand Blasting
Epoxy Paint 1
Epoxy Paint 2
kg
m2
m2
m2
176,083.43
2,464.08
2,464.08
2,464.08
Epoxy Paint 3
m2
2,464.08
6
7
8
9
10
11
12
13
Cell Fender
KRFC Fender
Galvanized Anchor Bolt 1
Ex. Tyre Installation
Clam and Chain or Wire Sling 12 mm
Rail + Completed
unit
unit
pc
pc
pc
m
set
m
46.00
43.00
276.00
525.00
146.00
552.00
552.00
396.00
V
A
m
point
kg
m2
m2
m2
1,104.00
46.00
151,248.00
1,062.60
1,062.60
1,062.60
14
Cable Pipe
198.00
VI
1
2
3
4
CONCRETE ROAD
Survey
Excavation
Disposal
Compaction ( Soil )
m2
m3
m3
m2
2,704.00
540.80
540.80
2,704.00
Fill Base Coarse
m3
780.00
6
7
Plastic Layer
Form Work Unexpose
m2
m2
2,496.00
166.00
BRC M8
kg
14,832.00
Rebar
kg
51,726.40
10
Concrete K-300 (sB) ( Normal )
m3
624.00
11
12
13
Steel Trowel Finish Floor 1

Curing Compounds
Fill Base Coarse
m2
m2
m3
2,496.00
2,496.00
780.00
1
2
OTHER
Indirect Cost
CAR Insurance
VII
ls
ls
TOTAL
ROUNDED
1.00
1.00
BILL OF QUANTITY
Jetty 198 M Project at Rasau Kuning
Unit Price ( IDR) )

Wage
Price ( IDR )
Material
925,500,000.00
5,000,000,000.00
130,500,000.00
67,500.00
37,500.00
27,500.00
32,000.00
212,000.00
12,200.00
445,000.00
445,000.00
414,000.00
473,570.00
217,485.60
28,000,000.00
Wage
6,056,000,000.00
925,500,000.00
5,000,000,000.00
130,500,000.00
665,000.00
48,000.00
8,345,341,260.00
4,576,162,500.00
81,900,000.00
36,025,000.00
2,197,395,200.00
1,389,872,000.00
63,986,560.00
800,000.00
800,000.00
633,000.00
376,430.00
230,280.00
-
5,911,116,931.60
5,025,385,000.00
460,575,000.00
203,274,000.00
21,310,650.00
116,572,281.60
84,000,000.00
17,438,803,777.85
100,320.00
6,060.00
268,320.00
11,140.00
818,078,500.80
1,862,170,431.00
254,400.00
1,303,470.00
471,571,104.00
1,918,820.50
1,623,322,143.00
10,320.00
6,060.00
268,320.00
11,140.00
63,499,372.80
2,014,296,913.80
254,400.00
1,303,470.00
319,775,712.00
1,918,820.50
750,258,815.50
14,540.00
10,320.00
12,321.00
6,060.00
451,400.00
254,400.00
298,643.00
268,320.00
268,320.00
11,140.00
1,303,470.00
1,303,470.00
110,222,214.80
6,790,250.40
25,713,927.00
7,166,721,438.00
1,944,107,576.00
142,430,928.00
190,800.00
511,350.00
6,277,320.00
65,725.00
83,250.00
245,000.00
183,240.00
175,000.00
510,000.00
1,768,000.00
7,853,480.25
6,593,400.00
0.00
91,207,150.50
5,671,800.00
2,241,300.00
0.00
11,450.00
63,020.00
72,300.00
10,330,421,523.48
874,800.00
414,000.00
5,736.00
175,600.00
405,000.00
405,000.00
236,400.00
633,000.00
24,235.20
216,000.00
216,000.00
965,779,200.00
19,044,000.00
867,558,528.00
186,592,560.00
430,353,000.00
430,353,000.00
405,000.00
216,000.00
430,353,000.00
5,736.00
175,600.00
405,000.00
405,000.00
24,235.20
216,000.00
216,000.00
1,010,014,554.48
432,692,448.00
997,952,400.00
997,952,400.00
405,000.00
216,000.00
997,952,400.00
32,450,000.00
23,450,000.00
1,243.00
1,143.00
1,705.00
172,456,000.00
52,345,000.00
16,400.00
15,750.00
21,230.00
124,000.00
645,000.00
1,492,700,000.00
1,008,350,000.00
343,068.00
600,075.00
248,930.00
0.00
0.00
49,104,000.00
63,020.00
350,000.00
12,477,960.00
15,000.00
37,500.00
32,000.00
42,300.00
1,182,264,382.00
40,560,000.00
20,280,000.00
17,305,600.00
114,379,200.00
246,797.00
146,436.00
192,501,660.00
1,200.00
12,321.00
8,000.00
268,320.00
2,995,200.00
2,045,286.00
2,756.00
7,500.00
40,876,992.00
6,060.00
11,140.00
313,461,984.00
254,400.00
1,303,470.00
158,745,600.00
23,250.00
11,450.00
246,797.00
175,000.00
146,436.00
58,032,000.00
28,579,200.00
192,501,660.00
22,778,262,746.39
16,450,967,539.06
6,327,295,207.33
72,042,210,621.32
16,450,967,539.06
6,327,295,207.33
Price ( IDR )
Material
Sub Total
6,056,000,000.00
4,611,490,400.00
4,359,740,000.00
251,750,400.00
12,956,831,660.00
10,313,572,430.00
9,034,400,000.00
828,000,000.00
310,803,000.00
16,939,350.00
123,430,080.00
-
16,224,689,361.60
39,093,546,143.36
56,532,349,921.21
2,188,066,420.80
3,423,197,789.00
2,416,190,200.20
-
1,650,983,692.80
3,702,849,442.20
1,638,435,720.60
-
2,263,899,098.66
176,546,510.40
559,983,840.00
13,174,468,122.00
5,613,836,734.80
729,773,748.90
16,823,415.00
29,275,050.00
14,512,608.00
1,393,995,750.00
45,900,000.00
54,808,000.00
0.00
21,032,760,642.34
260,985,600.00
29,118,000.00
3,665,525,529.60
229,521,600.00
229,521,600.00
229,521,600.00
4,267,417,142.74
532,241,280.00
532,241,280.00
532,241,280.00
7,932,976,000.00
2,250,835,000.00
4,526,400.00
8,268,750.00
3,099,580.00
0.00
0.00
255,420,000.00
31,363,182,165.82
69,300,000.00
2,230,586,656.00
3,412,851,038.00
114,220,080.00
19,968,000.00
44,541,120.00
111,240,000.00
576,232,096.00
813,365,280.00
436,800,000.00
114,220,080.00
0
22,778,262,746.39
77,281,956,271.70
149,324,166,893.02
157,089,600,000.00
Date :
Revision :
Remark
Incl. Heavy Equipmnet

All by Contractor
Incl. Constr, Survey, and Sonding
for off shore by clamp cheel

for on shore
select good soil
max. 7 km ( at landfill )
Good Stone dia 500mm @ 50 kg
Polyelth TS-500,
Spun pile dia 600mm Type C (15 + 8)

for spun pile
for spun pile
for spun pile
3 x arrival
Used plywood 9mm, incl. frame

deform bar, U32, SNI
Lowerst Structure (Composition with trength) incl. waste
All eqp. By contractor

Lowerst Structure (Composition with strength) incl. waste


for cast insitu
for precast, road, retaining wall
lowerst Structure (Composition normally) incl. waste, slump
12mm
for base plate crane rail ( heavy duty )
for cable line ( t= 400 mc )
use floor hardener
by Antisol S
for floor
( 900x2000x130)
for floor

SS41
for new material
Primer 1 Layer 100 Micron
Intermediate 1 Layer 100 Micron
Top Coat Asphaltic Polyurethane, 1 Layer 50 Micron
Fabrication + Installation, SS41
for new material
Type KCEF 800
Type 200 x 200 x 1300mm
25mm x 900mm + 2 nuts
dia 32-1000
dia 1000mm
for tyre
Rail CR.73, incl. anchor bolt
sgp pipe dia 2.5"
skilled surveyor
for total exc. Is more than 25 m3
per layer, by slumper
wage, each t=30 cm (total = 60 cm), must be compacted,
material & transportation by contractor
Polyurithene
Used plywood 4 mm, incl. frame
2,1 x 5,4 M @61,79 kg (Base on bar bending schedule incl.
waste material)
> 6m, incl. wire rope
Lowerst Structure ( all by Contractor incl. vibrator, curing &
delivery)
exclude floor hardener ( use machine trowel)
use standard product like Antisol
wage t= 30 cm and compacted
BIL
Project Title :
Jetty 19
Owner :
Location :
No.
Work Description
Unit
Q'ty
1
2
3
PREPARATION WORK
Survey
ls
ls
ls
1
2
3
4
5
6
EARTH WORK
Excavation
Back Fill
Disposal
Rubble Stone
m3
m3
m3
m3
m3
m2
67,795.00
2,184.00
1,310.00
68,668.60
6,556.00
5,244.80
1
2
3
4
5
6
PILING WORK
Cut off dispose
PDA Test
m
m
point
point
point
point
11,293.00
1,035.00
491.00
45.00
536.00
3.00
1
2
CONSTRUCTION
PRECAST BEAM
Rebar
m2
kg
8,154.69
307,288.85
m3
1,853.66
unit
846.00
1
2
PRECAST SLAB
Rebar
m2
kg
6,153.04
332,392.23
II
III
IV
A
1.00
1.00
1.00
m3
1,256.98
unit
391.00
1
2
3
4
5
6
CAST INSITU
Rebar
m2
m2
m2
kg
m3
m3
7,580.62
657.97
2,087.00
1,182,627.30
4,306.84
559.87
m3
32.90
8
9
10
11
12
13
14
Epoxy Rexin Grout

Coating Floor
Curing Compounds
m2
m2
m2
m2
pc
set
set
119.49
79.20
7,965.69
7,965.69
90.00
31.00
556.00
1
2
3
4
5
6
STEEL FENDER
PILING WORK
Sand Blasting
Epoxy Paint 1
Epoxy Paint 2
Epoxy Paint 3
m2
1,062.60
1
2
3
4
STEEL WORK
Steel Structure
Sand Blasting
Epoxy Paint 1
Epoxy Paint 2
kg
m2
m2
m2
176,083.43
2,464.08
2,464.08
2,464.08
Epoxy Paint 3
m2
2,464.08
6
7
8
9
10
11
12
13
Cell Fender
KRFC Fender
Rail + Completed
unit
unit
pc
pc
pc
m
set
m
46.00
43.00
276.00
525.00
146.00
552.00
552.00
396.00
V
A
m
point
kg
m2
m2
m2
1,104.00
46.00
151,248.00
1,062.60
1,062.60
1,062.60
14
Cable Pipe
198.00
VI
1
2
3
4
CONCRETE ROAD
Survey
Excavation
Disposal
Compaction ( Soil )
m2
m3
m3
m2
2,704.00
540.80
540.80
2,704.00
Fill Base Coarse
m3
780.00
6
7
Plastic Layer
Form Work Unexpose
m2
m2
2,496.00
166.00
BRC M8
kg
14,832.00
Rebar
kg
51,726.40
10
m3
624.00
11
12
13

Curing Compounds
Fill Base Coarse
m2
m2
m3
2,496.00
2,496.00
780.00
VII
OTHER
1
Indirect Cost
ls
1.00
CAR Insurance
ls
1.00
TOTAL
ROUNDED
BILL OF QUANTITY
Unit Price ( IDR) )

Wage
Price ( IDR )
Material
925,500,000.00
5,000,000,000.00
130,500,000.00
67,500.00
37,500.00
27,500.00
32,000.00
181,500.00
12,200.00
325,450.00
325,450.00
124,125.00
124,125.00
423,404.00
26,500,000.00
Wage
6,056,000,000.00
925,500,000.00
5,000,000,000.00
130,500,000.00
423,500.00
48,000.00
8,145,383,260.00
4,576,162,500.00
81,900,000.00
36,025,000.00
2,197,395,200.00
1,189,914,000.00
63,986,560.00
775,623.00
775,623.00
289,625.00
289,625.00
-
4,385,123,144.00
3,675,306,850.00
336,840,750.00
60,945,375.00
5,585,625.00
226,944,544.00
79,500,000.00
18,026,085,206.41
65,423.00
6,060.00
97,220.00
11,140.00
533,504,283.87
1,862,170,431.00
254,400.00
1,303,470.00
471,571,104.00
1,918,820.50
1,623,322,143.00
65,423.00
6,060.00
97,220.00
11,140.00
402,550,335.92
2,014,296,913.80
254,400.00
1,303,470.00
319,775,712.00
1,918,820.50
750,258,815.50
65,423.00
65,423.00
65,423.00
6,060.00
451,400.00
254,400.00
97,220.00
97,220.00
97,220.00
11,140.00
1,303,470.00
1,303,470.00
495,946,902.26
43,046,371.31
136,537,801.00
7,166,721,438.00
1,944,107,576.00
142,430,928.00
190,800.00
511,350.00
6,277,320.00
65,725.00
83,250.00
245,000.00
183,240.00
175,000.00
510,000.00
1,768,000.00
-
7,853,480.25
6,593,400.00
0.00
91,207,150.50
5,671,800.00
2,241,300.00
0.00
11,450.00
63,020.00
72,300.00
5,864,248,045.24
325,540.00
124,125.00
5,736.00
115,430.00
405,000.00
405,000.00
289,625.00
14,235.20
216,000.00
216,000.00
359,396,160.00
5,709,750.00
867,558,528.00
122,655,918.00
430,353,000.00
430,353,000.00
405,000.00
216,000.00
430,353,000.00
5,736.00
115,430.00
73,164.00
73,164.00
14,235.20
48,776.00
48,776.00
1,010,014,554.48
284,428,754.40
180,281,949.12
180,281,949.12
73,164.00
48,776.00
180,281,949.12
16,750,000.00
11,243,500.00
1,243.00
1,143.00
1,705.00
164,750,000.00
52,345,000.00
16,400.00
15,750.00
21,230.00
290,250.00
354,750.00
770,500,000.00
483,470,500.00
343,068.00
600,075.00
248,930.00
0.00
0.00
114,939,000.00
63,020.00
245,000.00
12,477,960.00
15,000.00
37,500.00
32,000.00
42,300.00
1,191,079,314.00
40,560,000.00
20,280,000.00
17,305,600.00
114,379,200.00
246,797.00
146,436.00
192,501,660.00
1,200.00
65,423.00
8,000.00
97,220.00
2,995,200.00
10,860,218.00
2,756.00
7,500.00
40,876,992.00
6,060.00
11,140.00
313,461,984.00
254,400.00
1,303,470.00
158,745,600.00
23,250.00
11,450.00
246,797.00
175,000.00
146,436.00
58,032,000.00
28,579,200.00
192,501,660.00
15,262,892,017.99
11,992,272,299.85
11,992,272,299.85
3,270,619,718.14
3,270,619,718.14
58,930,810,987.64
Price ( IDR )
Material
Sub Total
6,056,000,000.00
-
3,028,216,400.00
2,776,466,000.00
251,750,400.00
11,173,599,660.00
9,717,119,344.00
8,759,110,539.00
802,769,805.00
142,205,875.00
13,033,125.00
-
14,102,242,488.00
34,648,917,951.10
52,675,003,157.51
792,798,961.80
3,423,197,789.00
4,300,000.00
2,416,190,200.20
5,857,870.00
598,198,548.80
3,702,849,442.20
1,638,435,720.60
-
736,987,876.40
63,967,843.40
202,898,140.00
13,174,468,122.00
5,613,836,734.80
729,773,748.90
16,823,415.00
29,275,050.00
14,512,608.00
1,393,995,750.00
45,900,000.00
54,808,000.00
15,756,300,550.58
13,322,750.00
2,153,045,529.60
229,521,600.00
229,521,600.00
229,521,600.00
2,506,582,842.74
120,187,966.08
120,187,966.08
120,187,966.08
7,578,500,000.00
2,250,835,000.00
4,526,400.00
8,268,750.00
3,099,580.00
0.00
0.00
140,481,000.00
21,620,548,595.82
48,510,000.00
2,202,184,056.00
3,393,263,370.00
114,220,080.00
19,968,000.00
16,138,520.00
111,240,000.00
576,232,096.00
813,365,280.00
436,800,000.00
114,220,080.00
0
15,262,892,017.99
65,352,738,301.68
124,283,549,289.31
Date :
Revision :
Remark

All by Contractor

for on shore
select good soil
Polyelth TS-500,

for spun pile
for spun pile
for spun pile
3 x arrival




for cast insitu
12mm
use floor hardener
by Antisol S
for floor
( 900x2000x130)
for floor

SS41
for new material
for new material
Type KCEF 800
Type 200 x 200 x 1300mm
dia 32-1000
dia 1000mm
for tyre
sgp pipe dia 2.5"
skilled surveyor
Polyurithene
waste material)
delivery)
Overhead (5%), Profit (3%), HSE (1%), Contigency (2%)

3% from total project cost
BIL
Project Title :
Jetty 19
Owner :
Location :
No.
Work Description
Unit
Q'ty
1
2
3
PREPARATION WORK
Survey
ls
ls
ls
1
2
3
4
5
6
EARTH WORK
Excavation
Back Fill
Disposal
Rubble Stone
m3
m3
m3
m3
m3
m2
51,120.05
1,082.76
1,280.00
69,020.00
5,032.71
4,063.36
1
2
3
4
5
6
PILING WORK
Cut off dispose
PDA Test
m
m
point
point
point
point
11,293.00
1,035.00
492.00
45.00
536.00
3.00
1
2
CONSTRUCTION
PRECAST BEAM
Rebar
m2
kg
12,823.14
306,627.00
m3
1,741.21
unit
846.00
1
2
PRECAST SLAB
Rebar
m2
kg
6,417.45
327,451.00
II
III
IV
A
1.00
1.00
1.00
m3
1,254.83
unit
391.00
1
2
3
4
5
6
CAST INSITU
Rebar
m2
m2
m2
kg
m3
m3
7,312.54
687.23
2,223.00
1,359,018.00
4,230.00
553.00
m3
31.75
8
9
10
11
12
13
14
Epoxy Rexin Grout

Coating Floor
Curing Compounds
m2
m2
m2
m2
pc
set
set
118.75
79.20
7,965.69
7,965.69
90.00
31.00
556.00
1
2
3
4
5
6
STEEL FENDER
PILING WORK
Sand Blasting
Epoxy Paint 1
Epoxy Paint 2
Epoxy Paint 3
m2
1,065.00
1
2
3
4
STEEL WORK
Steel Structure
Sand Blasting
Epoxy Paint 1
Epoxy Paint 2
kg
m2
m2
m2
174,876.34
2,578.45
2,578.45
2,578.45
Epoxy Paint 3
m2
2,578.45
6
7
8
9
10
11
12
13
Cell Fender
KRFC Fender
Rail + Completed
unit
unit
pc
pc
pc
m
set
m
46.00
43.00
276.00
525.00
146.00
552.00
552.00
396.00
V
A
m
point
kg
m2
m2
m2
138.00
46.00
153,457.00
1,065.00
1,065.00
1,065.00
14
Cable Pipe
198.00
VI
1
2
3
4
CONCRETE ROAD
Survey
Excavation
Disposal
Compaction ( Soil )
m2
m3
m3
m2
2,704.00
552.54
552.54
2,653.21
Fill Base Coarse
m3
774.00
6
7
Plastic Layer
Form Work Unexpose
m2
m2
2,502.00
174.00
BRC M8
kg
14,832.00
Rebar
kg
10
m3
614.00
11
12
13

Curing Compounds
Fill Base Coarse
m2
m2
m3
2,587.00
2,587.00
774.00
VII
OTHER
1
Indirect Cost
ls
1.00
CAR Insurance
ls
1.00
TOTAL
ROUNDED
BILL OF QUANTITY
Unit Price ( IDR) )

Wage
Price ( IDR )
Material
925,500,000.00
5,000,000,000.00
130,500,000.00
67,500.00
37,500.00
27,500.00
32,000.00
212,000.00
12,200.00
874,800.00
678,600.00
414,000.00
473,570.00
217,485.60
28,000,000.00
Wage
6,056,000,000.00
925,500,000.00
5,000,000,000.00
130,500,000.00
665,000.00
48,000.00
6,851,555,568.70
3,450,603,645.00
40,603,612.50
35,200,000.00
2,208,640,000.00
1,066,935,368.00
49,572,943.20
236,400.00
221,400.00
633,000.00
376,430.00
230,280.00
-
11,007,038,331.60
9,879,116,400.00
702,351,000.00
203,688,000.00
21,310,650.00
116,572,281.60
84,000,000.00
19,242,970,035.05
100,320.00
6,060.00
268,320.00
15,549.60
1,286,417,404.80
1,858,159,620.00
254,400.00
1,303,470.00
442,964,332.80
1,918,820.50
1,623,322,143.00
10,320.00
6,060.00
268,320.00
15,549.60
66,228,084.00
1,984,353,060.00
254,400.00
1,303,470.00
319,227,480.00
1,918,820.50
750,258,815.50
14,540.00
10,320.00
12,321.00
6,060.00
451,400.00
254,400.00
298,643.00
268,320.00
268,320.00
15,549.60
1,303,470.00
1,303,470.00
106,324,331.60
7,092,213.60
27,389,583.00
8,235,649,080.00
1,909,422,000.00
140,683,200.00
190,800.00
511,350.00
6,057,900.00
65,725.00
83,250.00
23,250.00
11,450.00
63,020.00
72,300.00
325,000.00
245,000.00
183,240.00
175,000.00
510,000.00
1,768,000.00
7,804,843.75
6,593,400.00
185,202,292.50
91,207,150.50
5,671,800.00
2,241,300.00
180,700,000.00
9,653,492,041.24
874,800.00
414,000.00
5,736.00
175,600.00
405,000.00
405,000.00
236,400.00
633,000.00
24,235.20
216,000.00
216,000.00
120,722,400.00
19,044,000.00
880,229,352.00
187,014,000.00
431,325,000.00
431,325,000.00
405,000.00
216,000.00
431,325,000.00
5,736.00
175,600.00
405,000.00
405,000.00
24,235.20
216,000.00
216,000.00
1,003,090,686.24
452,775,820.00
1,044,272,250.00
1,044,272,250.00
405,000.00
216,000.00
1,044,272,250.00
32,450,000.00
23,450,000.00
1,243.00
1,143.00
1,705.00
172,456,000.00
52,345,000.00
16,400.00
15,750.00
21,230.00
124,000.00
645,000.00
1,492,700,000.00
1,008,350,000.00
343,068.00
600,075.00
248,930.00
0.00
0.00
49,104,000.00
63,020.00
350,000.00
12,477,960.00
15,000.00
37,500.00
32,000.00
42,300.00
865,227,815.00
40,560,000.00
20,720,250.00
17,681,280.00
112,230,783.00
246,797.00
146,436.00
191,020,878.00
1,200.00
12,321.00
8,000.00
268,320.00
3,002,400.00
2,143,854.00
2,756.00
7,500.00
40,876,992.00
6,060.00
15,549.60
254,400.00
1,303,470.00
156,201,600.00
23,250.00
11,450.00
246,797.00
175,000.00
146,436.00
60,147,750.00
29,621,150.00
191,020,878.00
24,109,957,349.15
17,412,746,974.38
17,412,746,974.38
6,697,210,374.76
6,697,210,374.76
77,786,241,140.74
Price ( IDR )
Material
Sub Total
6,056,000,000.00
3,541,795,898.00
3,346,754,810.00
195,041,088.00
10,393,351,466.70
3,350,619,630.00
2,669,665,200.00
229,149,000.00
311,436,000.00
16,939,350.00
123,430,080.00
-
14,357,657,961.60
50,813,479,296.11
70,056,449,331.16
3,440,704,924.80
4,767,927,199.20
2,269,617,605.64
-
1,721,930,184.00
5,091,732,069.60
1,635,626,742.75
-
2,183,838,883.22
184,397,553.60
596,475,360.00
21,132,186,292.80
5,513,678,100.00
720,818,910.00
16,235,362.50
29,093,750.00
14,512,608.00
1,393,995,750.00
45,900,000.00
54,808,000.00
0.00
20,904,346,691.57
32,623,200.00
29,118,000.00
3,719,061,086.40
230,040,000.00
230,040,000.00
230,040,000.00
4,238,163,075.17
556,945,200.00
556,945,200.00
556,945,200.00
7,932,976,000.00
2,250,835,000.00
4,526,400.00
8,268,750.00
3,099,580.00
0.00
0.00
255,420,000.00
30,557,838,732.81
69,300,000.00
1,657,682,188.00
2,522,910,003.00
113,341,464.00
20,016,000.00
46,687,680.00
111,240,000.00
0.00
800,330,580.00
452,725,000.00
113,341,464.00
0
24,109,957,349.15
80,267,923,703.68
158,054,164,844.42
158,054,164,844.42
Date :
Revision :
Remark

All by Contractor

for on shore
select good soil
Polyelth TS-500,

for spun pile
for spun pile
for spun pile
3 x arrival




for cast insitu
12mm
use floor hardener
by Antisol S
for floor
( 900x2000x130)
for floor

SS41
for new material
for new material
Type KCEF 800
Type 200 x 200 x 1300mm
dia 32-1000
dia 1000mm
for tyre
sgp pipe dia 2.5"
skilled surveyor
Polyurithene
waste material)
delivery)
Overhead (5%), Profit (3%), HSE (1%), Contigency (4%)

5% from total project cost
ANALISA HARGA SATUAN PEKERJAAN
JENIS PEKERJAAN
HARGA SATUAN/LUMSUM
No
: MOBILISASI DAN DEMOBILISASI ALAT

:
URAIAN
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Crane 45 ton
Hammer Diesel + Leader
Ponton
Dump Truck
Excavator
Buldozer
Service Crane 25 ton
Genset
Compressor
Vibrator
Water Pump
Mesin Las
Theodolite
Waterpass
Concrete Mixer
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
JENIS PEKERJAAN
HARGA SATUAN/LUMSUM
No
: MOBILISASI DAN DEMOBILISASI

:
URAIAN
1
2
3
4
5
6
7
Mob. dan Demobilisasi

Personil
Mob. dan Demobilisasi Pemborong
Akomodasi Perjalanan
Akomodasi Selama di Site 180 hari
Sewa Mobil Ford Ranger
Messing Karyawan
JENIS PEKERJAAN
HARGA SATUAN/LUMSUM
SATUAN
SATUAN
Ret
ORG
Lot
ORG
ORG
Lot
Lot
: PEMBERSIHAN LAPANGAN
:
No
URAIAN
1
2
3
4
5
SATUAN
Mandor
Kepala Tukang
Tukang
Pembantu Tukang
Alat Bantu
OH
OH
OH
OH
Lot
JENIS PEKERJAAN
HARGA SATUAN/ LUMPSUM
: PENGUKURAN DAN POSITIONI

:
No
URAIAN
SATUAN
1.
PERALATAN
- Waterpass
- Theodolite
UPAH
- Pekerja
- Juru ukur
2.
hari
hari
hari
hari
SATUAN PEKERJAAN
MOBILISASI DAN DEMOBILISASI ALAT BERAT
KWANTITAS
1.00
1.00
2.00
5.00
1.00
1.00
2.00
1.00
1.00
3.00
1.00
1.00
2.00
1.00
2.00
Rp
344,500,000.00
HARGA SATUAN
(Rp.)
30,000,000.00
26,400,000.00
79,200,000.00
4,800,000.00
4,800,000.00
4,800,000.00
26,400,000.00
3,000,000.00
3,000,000.00
3,000,000.00
1,200,000.00
3,600,000.00
6,500,000.00
4,000,000.00
3,250,000.00
JUMLAH
(Rp.)
30,000,000.00
26,400,000.00
158,400,000.00
24,000,000.00
4,800,000.00
4,800,000.00
52,800,000.00
3,000,000.00
3,000,000.00
9,000,000.00
1,200,000.00
3,600,000.00
13,000,000.00
4,000,000.00
6,500,000.00
TOTAL
344,500,000.00
MOBILISASI DAN DEMOBILISASI
KWANTITAS
2.00
8.00
1.00
1.00
8.00
6.00
7.00
Rp
581,000,000.00
HARGA SATUAN
(Rp.)
7,500,000.00
12,000,000.00
25,000,000.00
24,000,000.00
35,000,000.00
20,000,000.00
3,000,000.00
JUMLAH
(Rp.)
15,000,000.00
96,000,000.00
25,000,000.00
24,000,000.00
280,000,000.00
120,000,000.00
21,000,000.00
TOTAL
581,000,000.00
PEMBERSIHAN LAPANGAN
Rp
47,300.00
KWANTITAS
0.005
0.050
0.050
0.050
1.000
HARGA SATUAN
(Rp.)
110,000.00
90,000.00
80,000.00
65,000.00
35,000.00
JUMLAH
(Rp.)
550.00
4,500.00
4,000.00
3,250.00
35,000.00
TOTAL
47,300.00
PENGUKURAN DAN POSITIONING

Rp
KWANTITAS
HARGA SATUAN
(Rp.)
130,500,000.00
JUMLAH
(Rp.)
150.00
150.00
300,000.00
400,000.00
45,000,000.00
60,000,000.00
150.00
150.00
80,000.00
90,000.00
TOTAL
12,000,000.00
13,500,000.00
130,500,000.00
Pekerjaan Pemancangan
1
2
3
4
5
Pemancangan Spun Pile dia 600mm (on shore)

Proc. Spun Pile
m'
Pilling
m'
Handling & Positioning
m'
Jointing
point
Cut off
point
11,293.00
11,293.00
11,293.00
491.00
491.00
1
2
3
4
5
Pemancangan Spun Pile dia 600mm (off shore)

Proc. Spun Pile
m'
Pilling
m'
m'
Jointing
point
Cut off
point
1,035.00
1,035.00
1,035.00
45.00
45.00
1
2
3
4
5
Pemancangan Steel Pipe

Proc. Steel Pile
Pilling
Jointing
Cut off
1,104.00
1,104.00
46.00
46.00
46.00
m'
m'
point
point
point
775,623.00
325,450.00
147,041.95
413,750.00
423,404.00
SUB TOTAL
775,623.00
325,450.00
147,041.95
413,750.00
423,404.00
SUB TOTAL
96,768.00
325,450.00
147,041.95
413,750.00
423,404.00
SUB TOTAL
8,759,110,539.00
3,675,306,850.00
1,660,544,727.40
203,151,250.00
207,891,364.00
14,506,004,730.40
802,769,805.00
336,840,750.00
152,188,416.97
18,618,750.00
19,053,180.00
1,329,470,901.97
106,831,872.00
359,296,800.00
6,763,929.64
19,032,500.00
19,476,584.00
511,401,685.64

BoQ Jetty (Rev.1.2)

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

BoQ Jetty (Rev.1.2)

Uploaded by

Copyright:

Available Formats

BIL

Concrete K-300 ( Early Setting)

Erection Precast Beam

Concrete K-300 ( Early Setting )

Erection Precast Slab

Lean Concrete K-125 ( on shore )

Epoxy Rexin Grout

Fill Base Coarse

Concrete K-300 (sB) ( Normal )

Steel Trowel Finish Floor 1

Unit Price ( IDR) )

Incl. Heavy Equipmnet

for off shore by clamp cheel

Spun pile dia 600mm Type C (15 + 8)

Used plywood 9mm, incl. frame

Used plywood 9mm, incl. frame

Lowerst Structure (Composition with strength) incl. waste

Used plywood 9mm, incl. frame

Steel Profile H-Beam

sgp pipe dia 2.5"

Concrete K-300 ( Early Setting)

Erection Precast Beam

Concrete K-300 ( Early Setting )

Erection Precast Slab

Lean Concrete K-125 ( on shore )

Epoxy Rexin Grout

Fill Base Coarse

Concrete K-300 (sB) ( Normal )

Steel Trowel Finish Floor 1

Unit Price ( IDR) )

Incl. Heavy Equipmnet

for off shore by clamp cheel

Spun pile dia 600mm Type C (15 + 8)

Used plywood 9mm, incl. frame

Used plywood 9mm, incl. frame

Lowerst Structure (Composition with strength) incl. waste

Used plywood 9mm, incl. frame

Steel Profile H-Beam

sgp pipe dia 2.5"

Overhead (5%), Profit (3%), HSE (1%), Contigency (2%)

Concrete K-300 ( Early Setting)

Erection Precast Beam

Concrete K-300 ( Early Setting )

Erection Precast Slab

Lean Concrete K-125 ( on shore )

Epoxy Rexin Grout

Fill Base Coarse

Concrete K-300 (sB) ( Normal )

Steel Trowel Finish Floor 1

Unit Price ( IDR) )

Incl. Heavy Equipmnet

for off shore by clamp cheel

Spun pile dia 600mm Type C (15 + 8)

Used plywood 9mm, incl. frame

Used plywood 9mm, incl. frame

Lowerst Structure (Composition with strength) incl. waste

Used plywood 9mm, incl. frame

Steel Profile H-Beam

sgp pipe dia 2.5"

Overhead (5%), Profit (3%), HSE (1%), Contigency (4%)

ANALISA HARGA SATUAN PEKERJAAN

: MOBILISASI DAN DEMOBILISASI ALAT

: MOBILISASI DAN DEMOBILISASI

Mob. dan Demobilisasi