BOQ Pabrik Wine (05-04-2021)

BILL OF QUANTITY
Project : WINE FACTORY

Sub Project : Grand Summary
Location : Pemogan, Denpasar - Bali
Qty/ Cost / unit Total Cost

No. Description Qty.
sq.m' Rp Rp
A PRELIMINARIES 1 1.00 Rp 9,500,000.00
B OFFICE 1 1.00
- DEMOLISH WORK Rp 5,655,200.00
- STRUCTURE WORK Rp 28,024,000.00
- FINISHING WORK Rp 55,846,000.00
- ELECTRICAL WORK Rp 10,598,000.00
- PLUMBING WORK Rp 9,590,000.00
- SANITARY Rp 6,408,000.00
Rp 116,121,200.00
C BUILDING LABORATORIUM & PANTRY 1 1.00

- PLUMBING WORK Rp 16,065,000.00
- SANITARY Rp 14,851,000.00
Rp 154,116,000.00
D BUILDING SECOND FLOOR 1 1.00

Rp 517,205,000.00
GRAND SUMMARY
Rp 796,942,200.00
TOTAL
ROUNDED Rp 796,000,000.00
Denpasar, April 2021

OWNER, CV. BUDI DHARMA PUTERA
I Made Budi Santosa, ST, MSc.
NOTE:
* Not included in Bill of Quantity :
1. Telkom Connection
2. PDAM Connection
3. Wardrobe
4. Interior & Furniture
5. Kitchen equipment
6. Landscape
7. Air Conditioning (Installation, Socket, Air Conditioning, Pipe Refrigrant)
BILL OF QUANTITY

Sub Project : Preliminaries
No. Description Qty. Unit Unit price Total Cost

I Preliminaries
1 "Kipem" for worker 1.00 ls Rp 3,000,000.00 Rp 3,000,000.00
2 Mobilization material 1.00 ls Rp 4,000,000.00 Rp 4,000,000.00
3 Cleaning site 1.00 ls Rp 2,500,000.00 Rp 2,500,000.00
Rp 9,500,000.00
Real Cost Rp 9,500,000.00

Rounded Rp 9,500,000.00
BILL OF QUANTITY

Sub Project : Summary Building Office
Qty/
No. Description Qty. Price / sq.m' Total Cost
sq.m'
1 Demolish Work 1 1.00 Rp 5,655,200.00
2 Structure work 1 1.00 Rp 28,024,000.00
3 Finishing Work 1 1.00 Rp 55,846,000.00
4 Electrical Work 1 1.00 Rp 10,598,000.00
5 Plumbing Work 1 1.00 Rp 9,590,000.00
6 Sanitary Work 1 1.00 Rp 6,408,000.00
TOTAL COST Rp 116,121,200.00

ROUNDED Rp 116,200,000.00

I Made Budi Santosa, ST., M.Sc
NOTE:
2. PDAM Connection
3. Wardrobe
6. Landscape
BILL OFF QUANTITY

Sub Project : Demolish work at Office

Demolish Work
1 Demolish existing roof at terrace 1.00 ls Rp 750,000.00 Rp 750,000.00
2 Demolish existing door at receptionist 1.00 unit Rp 150,000.00 Rp 150,000.00
3 Demolish existing floor at kantor distribusi 41.20 sq.m' Rp 30,000.00 Rp 1,236,000.00
4 Demolish existing wall at kantor distribusi 29.12 sq.m' Rp 35,000.00 Rp 1,019,200.00
5 Transportation unload 1.00 ls Rp 2,500,000.00 Rp 2,500,000.00
Rp 5,655,200.00

Rounded Rp 5,655,200.00
BILL OF QUANTITY

Sub Project : Structure Work at Office

I Preliminaries
1 Setting out 1.00 ls Rp 1,000,000.00 Rp 1,000,000.00
Rp 1,000,000.00
II Cut and Fill Work
1 Soil excavation for conblock foundation 4.49 m3 Rp 125,000.00 Rp 561,000.00
2 Backfill for continuous foundation 2.02 m3 Rp 18,000.00 Rp 36,352.80
3 Sand fill under foundation (t = 10 cm) 0.90 m3 Rp 270,000.00 Rp 242,352.00
4 Sand fill under ground floor (t = 10 cm) 1.98 m3 Rp 270,000.00 Rp 534,600.00
Rp 1,374,304.80
III Foundation Work
1 Conblock foundation 11.22 m' Rp 175,000.00 Rp 1,963,500.00
3
2 Lean concrete (1pc : 3ps : 5kr) (t = 5cm) 0.99 m Rp 850,000.00 Rp 841,500.00
Rp 2,805,000.00
IV Structural & Concrete Work
1 R. concrete ground beam practice TBP (15/20 cm)
3
- concrete work (site mix) 0.67 m Rp 925,000.00 Rp 622,710.00
- formwork plywood 9.42 sq.m' Rp 140,000.00 Rp 1,319,472.00
- reinforcement
- Ø 10 58.12 kg Rp 15,800.00 Rp 918,289.68
-Ø8 55.84 kg Rp 15,800.00 Rp 882,302.65
2 R. concrete column practice KP (15/15 cm)
3
- reinforcement
- Ø 10 89.74 kg Rp 15,800.00 Rp 1,417,947.30
-Ø8 84.07 kg Rp 15,800.00 Rp 1,328,319.62
3 Waterproofing wall (Cement base ex. Sika) 17.05 sq.m' Rp 50,000.00 Rp 852,500.00
Rp 10,354,791.87
IV Supply and install roof structure
1 Mild steel truss roof structure 26.29 sq.m' Rp 175,000.00 Rp 4,600,750.00
2 Material support and accessories 1.00 ls Rp 553,000.00 Rp 553,000.00
3 Aluminium foil + chicken mesh + Glasswoll 26.29 sq.m' Rp 84,000.00 Rp 2,208,360.00
4 Roof covering with zyncalume 26.29 sq.m' Rp 195,030.00 Rp 5,127,338.70
Rp 12,489,448.70
Real Cost Rp 28,023,545.37

Rounded Rp 28,024,000.00
BILL OF QUANTITY

Sub Project : Finising Work at Office

I Supply and install work
1 Conblock wall 49.64 sq.m' Rp 115,000.00 Rp 5,708,025.00
2 Plastern wall 99.27 sq.m' Rp 51,500.00 Rp 5,112,405.00
3 Planish wall 99.27 sq.m' Rp 44,750.00 Rp 4,442,332.50
4 Corner 46.20 m' Rp 18,500.00 Rp 854,700.00
Granite tile (60x60 cm) ex. Cina finishing floor
5 41.21 sq.m' Rp 353,100.00 Rp 14,551,251.00
Reception
Ceramic Tile 30x30 ex Asia tile Oscar Black finishing
6 2.00 sq.m' Rp 189,300.00 Rp 378,600.00
floor toilet reception
Ceramic Tile 30x30 ex Asia tile Oscar Black finishing
7 17.05 sq.m' Rp 193,080.00 Rp 3,292,014.00
wall toilet reception
Rp 34,339,327.50
II Door and Assesories
1 Door at Reception (Single swing door ) 1.00 unit
- Frame aluminium 4'' ex Alexindo powder coating
5.40 m' Rp 165,000.00 Rp 891,000.00
black
- Door clear glass 6 mm frame aluminium Alexindo
2.20 sq.m' Rp 975,000.00 Rp 2,145,000.00
powder coating black
- Door lock single swing + handle ex. Dekkson 1.00 unit Rp 550,000.00 Rp 550,000.00
- Hinges swing door ex. Dekkson 2.00 set Rp 135,000.00 Rp 270,000.00
2 Door at Toilet Reception (Single swing door ) 1.00 unit

5.40 m' Rp 165,000.00 Rp 891,000.00
black
- Door sandblast glass 6 mm with frame bkr 1.84 sq.m' Rp 1,125,000.00 Rp 2,070,000.00
3 Reinstall window at Reception 1.00 unit Rp 250,000.00 Rp 250,000.00
Rp 7,887,000.00
IV Ceiling work
1 Ceiling with gypsum board 9 mm frame hollow 4x4 43.20 sq.m' Rp 102,000.00 Rp 4,406,400.00
2 Shadow line 29.70 m' Rp 28,500.00 Rp 846,450.00
Rp 5,252,850.00
V Finishing work
1 Wall interior paint, ex. Weldon 135.84 sq.m' Rp 36,500.00 Rp 4,958,160.00
2 Wall exterior paint, ex. Weldon 43.10 sq.m' Rp 42,500.00 Rp 1,831,750.00
3 Ceilling paint ex.ex. Weldon 43.20 sq.m' Rp 36,500.00 Rp 1,576,800.00
Rp 8,366,710.00
Real Cost Rp 55,845,887.50

Rounded Rp 55,846,000.00
BILL OF QUANTITY

Sub Project : Electrical Work at Office
No. Description Qty. Unit Unit Price Total cost

1 Cable for lighting 7.00 point Rp 307,200.00 Rp 2,150,400.00
2 Cable for power outlet 12.00 point Rp 287,500.00 Rp 3,450,000.00
3 Cable for switch 4.00 point Rp 294,993.60 Rp 1,179,974.40
4 Downlight 7.00 nos Rp 280,500.00 Rp 1,963,500.00
5 1 Gang 1 Way Switch Schneider 1.00 nos Rp 102,000.00 Rp 102,000.00
8 Socket outlet Schneider 12.00 nos Rp 116,400.00 Rp 1,396,800.00
Rp 10,597,874.40
Real Cost Rp 10,597,874.40

Rounded Rp 10,598,000.00
BILL OF QUANTITY

Sub Project : Plumbing Work at Office

I Indoor clear water supply
1 PVC pipe class AW dia. 3/4" 12.00 m' Rp 27,510.00 Rp 330,120.00
3 Ball valve dia. 1" PVC 1.00 nos Rp 129,800.00 Rp 129,800.00
4 Fittings & others necessary materials 1.00 lot Rp 750,000.00 Rp 750,000.00
Rp 1,584,770.00
III Sewage & vent system works
1 PVC pipe class AW dia. 4" 12.00 m' Rp 135,000.00 Rp 1,620,000.00
2 PVC pipe class AW dia. 1 1/4" for vent cup 10.00 m' Rp 37,440.00 Rp 374,400.00
4 P-trap dia. 2" 1.00 nos Rp 69,300.00 Rp 69,300.00
5 Excavation and back filling 15.00 m' Rp 50,000.00 Rp 750,000.00
Rp 3,563,700.00
IV Waste water installation
Supply, Install, testing and commissioning of :
3 Floor clean out dia. 4" 2.00 nos Rp 57,750.00 Rp 115,500.00
Rp 4,440,900.00

Rounded Rp 9,590,000.00
BILL OF QUANTITY

Sub Project : Sanitary Work at Office

- Toilet Office
1 Closet CW 421 J ex. Toto 1.00 unit Rp 2,510,000.00 Rp 2,510,000.00
2 Jet washer THX 20 MCRB chrome ex. Toto 1.00 unit Rp 365,000.00 Rp 365,000.00
3 Lavatory LW 526 NJ ex. Toto 1.00 unit Rp 1,089,000.00 Rp 1,089,000.00
4 Lavatory faucet TX 123 LESV4N ex. Toto 1.00 unit Rp 1,229,000.00 Rp 1,229,000.00
5 Stop valve TX 277 S ex. Toto 3.00 unit Rp 181,500.00 Rp 544,500.00
6 P-trap THX1A-6N ex. Toto 1.00 unit Rp 294,500.00 Rp 294,500.00
7 Floor Drain TX 1 BV1 ex. Toto 1.00 unit Rp 376,000.00 Rp 376,000.00
Rp 6,408,000.00

Rounded Rp 6,408,000.00
BILL OF QUANTITY

Sub Project : Summary Building Laboratorium & Pantry
Qty/
sq.m'
1 Demolish Work 1 1.00 Rp 7,580,000.00
5 Plumbing Work 1 1.00 Rp 16,065,000.00
6 Sanitary Work 1 1.00 Rp 14,851,000.00
TOTAL COST Rp 154,116,000.00

ROUNDED Rp 154,200,000.00

NOTE:
2. PDAM Connection
3. Wardrobe
6. Landscape
BILL OFF QUANTITY

Sub Project : Demolish work at Laboratorium & Pantry

Demolish Work
1 Demolish existing door at Toilet 2.00 unit Rp 150,000.00 Rp 300,000.00
2 Demolish existing floor ceramic tile at Gudang 16.00 sq.m' Rp 30,000.00 Rp 480,000.00
3 Demolish existing floor ceramic tile at Toilet 29.00 sq.m' Rp 35,000.00 Rp 1,015,000.00
4 Demolish existing lean concrete at Toilet 29.00 sq.m' Rp 30,000.00 Rp 870,000.00
5 Demolish existing wall ceramic tile at Gudang 49.50 sq.m' Rp 35,000.00 Rp 1,732,500.00
6 Demolish existing wall tile at Toilet 19.50 sq.m' Rp 35,000.00 Rp 682,500.00
Rp 7,580,000.00

Rounded Rp 7,580,000.00
BILL OF QUANTITY

Sub Project : Structure Work at Laboratorium & Pantry

I Preliminaries
Rp 1,000,000.00
1 Soil excavation for conblock foundation 1.98 m3 Rp 125,000.00 Rp 247,500.00
2 Backfill for continuous foundation 0.89 m3 Rp 18,000.00 Rp 16,038.00
3 Sand fill under foundation (t = 10 cm) 0.40 m3 Rp 270,000.00 Rp 106,920.00
3
4 Sand fill under ground floor (t = 10 cm) 0.88 m Rp 270,000.00 Rp 237,600.00
Rp 608,058.00
III Foundation Work
1 Conblock foundation 4.95 m' Rp 175,000.00 Rp 866,250.00
2 Lean concrete (1pc : 3ps : 5kr) (t = 5cm) 1.08 m3 Rp 850,000.00 Rp 918,000.00
Rp 1,784,250.00
1 R. concrete ground beam practice TBP (15/20 cm)
- concrete work K175 (site mix) 0.22 m3 Rp 925,000.00 Rp 199,800.00
- formwork plywood 3.02 sq.m' Rp 140,000.00 Rp 423,360.00
- reinforcement
- Ø 10 18.65 kg Rp 15,800.00 Rp 294,638.40
-Ø8 17.92 kg Rp 15,800.00 Rp 283,091.76
2 R. concrete column practice KP (15/15 cm)
3
- reinforcement
- Ø 10 122.38 kg Rp 15,800.00 Rp 1,933,564.50
-Ø8 114.64 kg Rp 15,800.00 Rp 1,811,344.93
3 Waterproofing wall (Cement base ex. Sika) 68.56 sq.m' Rp 50,000.00 Rp 3,428,000.00
Rp 12,482,777.72
Real Cost Rp 15,875,085.72

Rounded Rp 15,876,000.00
BILL OF QUANTITY

Sub Project : Finising Work at Laboratorium & Pantry

1 Conblock wall 35.42 sq.m' Rp 115,000.00 Rp 4,073,300.00
2 Plastern wall 70.84 sq.m' Rp 51,500.00 Rp 3,648,260.00
3 Planish wall 70.84 sq.m' Rp 44,750.00 Rp 3,170,090.00
4 Corner 57.60 m' Rp 18,500.00 Rp 1,065,600.00
1 st floor
Granite tile (60x60 cm) ex. Cina finishing floor
5 15.77 sq.m' Rp 353,100.00 Rp 5,568,387.00
gudang
Granite tile (60x60 cm) ex. Cina finishing wall
6 51.15 sq.m' Rp 365,100.00 Rp 18,674,865.00
gudang
Ceramic Tile 30x30 ex Asia tile Oscar Black
7 8.40 sq.m' Rp 189,300.00 Rp 1,590,120.00
finishing floor toilet
8 68.56 sq.m' Rp 193,080.00 Rp 13,237,564.80
finishing wall toilet
9 19.85 sq.m' Rp 189,300.00 Rp 3,757,605.00
finishing floor locker and pantry
Rp 54,785,791.80
1 Door at Toilet (Single swing door ) 4.00 unit
21.60 m' Rp 165,000.00 Rp 3,564,000.00
black
- Door sandblast glass 6 mm with frame bkr 7.36 sq.m' Rp 1,125,000.00 Rp 8,280,000.00
- Door lock single swing + handle ex. Dekkson 4.00 unit Rp 550,000.00 Rp 2,200,000.00
2 Door at Pantry (Single swing door ) 1.00 unit

5.40 m' Rp 165,000.00 Rp 891,000.00
black
1.84 sq.m' Rp 975,000.00 Rp 1,794,000.00
Rp 18,359,000.00
IV Ceiling work
1 Ceiling with gypsum board 9 mm frame hollow 4x4 29.00 sq.m' Rp 102,000.00 Rp 2,958,000.00
2 Shadow line 30.80 m' Rp 28,500.00 Rp 877,800.00
Rp 3,835,800.00
V Finishing work
Rp 4,380,000.00
Real Cost Rp 81,360,591.80

Rounded Rp 81,361,000.00
BILL OF QUANTITY

Sub Project : Electrical Work at Laboratorium & Pantry

3 Cable for switch 3.00 point Rp 294,993.60 Rp 884,980.80
4 Cable for Water Heater 1.00 point Rp 419,136.00 Rp 419,136.00
5 Cable for exhaust fan 2.00 point Rp 319,353.00 Rp 638,706.00
9 Socket outlet for Water Heater 1.00 nos Rp 135,000.00 Rp 135,000.00
10 Socket outlet for Exhaust Fan 2.00 nos Rp 105,000.00 Rp 210,000.00
11 Exhaust fan ex. Panasonic 2.00 unit Rp 850,000.00 Rp 1,700,000.00
12 Water Heater 50 ltr ex. Ariston 1.00 unit Rp 3,520,000.00 Rp 3,520,000.00
Rp 18,382,622.80
Real Cost Rp 18,382,622.80

Rounded Rp 18,383,000.00
BILL OF QUANTITY

Sub Project : Plumbing Work at Laboratorium & Pantry

I Indoor clear water supply
1 PVC pipe class AW dia. 1" 5.00 m' Rp 29,790.00 Rp 148,950.00
4 Ball valve dia. 1" PVC 1.00 nos Rp 129,800.00 Rp 129,800.00
Rp 1,641,320.00
II Out & indoor hot water
1 Pipe Polypropyline 3/4" Westpex 25.00 m' Rp 86,060.00 Rp 2,151,500.00
2 Pipe Polypropyline 1/2" Westpex 15.00 m' Rp 73,650.00 Rp 1,104,750.00
3 Fittings & others necessary materials 1.00 lot Rp 1,500,000.00 Rp 1,500,000.00
4 Ball valve dia. 1/2" 1.00 nos Rp 143,000.00 Rp 143,000.00
5 Check valve dia. 1/2" 1.00 nos Rp 114,000.00 Rp 114,000.00
Rp 5,013,250.00
III Sewage & vent system works
2 PVC pipe class AW dia. 1 1/4" for vent cup 10.00 m' Rp 37,440.00 Rp 374,400.00
4 P-trap dia. 2" 1.00 nos Rp 69,300.00 Rp 69,300.00
5 Excavation and back filling 15.00 m' Rp 50,000.00 Rp 750,000.00
Rp 5,318,700.00
IV Waste water installation
Supply, Install, testing and commissioning of :
3 Floor clean out dia. 4" 1.00 nos Rp 57,750.00 Rp 57,750.00
Rp 4,091,430.00
Real Cost Rp 16,064,700.00

Rounded Rp 16,065,000.00
BILL OF QUANTITY

Sub Project : Sanitary Work at Laboratorium & Pantry

- Toilet
1 Closet CW 421 J ex. Toto 2.00 unit Rp 2,510,000.00 Rp 5,020,000.00
2 Jet washer THX 20 MCRB chrome ex. Toto 2.00 unit Rp 365,000.00 Rp 730,000.00
3 Lavatory LW 526 NJ ex. Toto 1.00 unit Rp 1,089,000.00 Rp 1,089,000.00
4 Lavatory faucet TX 123 LESV4N ex. Toto 1.00 unit Rp 1,229,000.00 Rp 1,229,000.00
5 Head shower TX 465 SEN ex. Toto 2.00 unit Rp 1,145,000.00 Rp 2,290,000.00
6 Mixing shower TX 443 SESN ex. Toto 2.00 unit Rp 984,000.00 Rp 1,968,000.00
7 Stop valve TX 277 S ex. Toto 4.00 unit Rp 181,500.00 Rp 726,000.00
8 P-trap THX1A-6N ex. Toto 1.00 unit Rp 294,500.00 Rp 294,500.00
9 Floor Drain TX 1 BV1 ex. Toto 4.00 unit Rp 376,000.00 Rp 1,504,000.00
Rp 14,850,500.00
Real Cost Rp 14,850,500.00

Rounded Rp 14,851,000.00
BILL OF QUANTITY

Sub Project : Grand Summary Second Floor
Qty/
sq.m'
1 Demolish Work 1 1.00 Rp 19,962,000.00
TOTAL COST Rp 517,205,000.00

ROUNDED Rp 517,300,000.00

NOTE:
2. PDAM Connection
3. Wardrobe
6. Landscape
BILL OFF QUANTITY

Sub Project : Demolish work at Second Floor
Demolish Work
1 Demolish existing roof at kantor 2nd floor 16.00 unit Rp 200,000.00 Rp 3,200,000.00
2 Demolish existing door director & meeting room 3.00 unit Rp 150,000.00 Rp 450,000.00
3 Demolish existing door at Bea Cukai 1.00 unit Rp 150,000.00 Rp 150,000.00
4 Demolish existing door at Gudang Bahan Kimia 1.00 unit Rp 150,000.00 Rp 150,000.00
5 Demolish existing door at Gudang Distribusi 1.00 unit Rp 150,000.00 Rp 150,000.00
6 Demolish existing window at Bea Cukai 1.00 unit Rp 150,000.00 Rp 150,000.00
7 Demolish existing window at Gudang Bahan Kimia 1.00 unit Rp 150,000.00 Rp 150,000.00
8 Demolish existing floor for gutter 11.76 m' Rp 15,000.00 Rp 176,400.00
Demolish existing floor at meeting room, Gudang
195.00 sq.m' Rp 30,000.00 Rp 5,850,000.00
9 Bahan Kimia, Bea Cukai, Produksi
10 Demolish existing wall at director & meeting room 135.60 sq.m' Rp 35,000.00 Rp 4,746,000.00
11 Demolish existing wall at Mezzanine 16.68 sq.m' Rp 35,000.00 Rp 583,800.00
12 Demolish existing partition wall at Ruang produksi 13.86 sq.m' Rp 30,000.00 Rp 415,800.00
13 Demolish existing ceiling at Ruang produksi 43.00 sq.m' Rp 30,000.00 Rp 1,290,000.00
Rp 19,962,000.00
Real Cost Rp 19,962,000.00

Rounded Rp 19,962,000.00
BILL OF QUANTITY

Sub Project : Structure Work at Second Floor

I Preliminaries
Rp 1,000,000.00
3
1 Soil excavation footing foundation 8.87 m Rp 125,000.00 Rp 1,108,800.00
3
2 Backfill for footing foundation 3.99 m Rp 18,000.00 Rp 71,850.24
3
3 Sand fill under foundation (t = 10 cm) 3.02 m Rp 270,000.00 Rp 816,156.00
3
4 Sand fill under ground floor (t = 10 cm) 0.81 m Rp 270,000.00 Rp 217,728.00
Rp 2,214,534.24
III Foundation Work
3
1 Lean concrete (1pc : 3ps : 5kr) (t = 5cm) 1.60 m Rp 850,000.00 Rp 1,359,320.00
Rp 1,359,320.00
1 R. concrete footing foundation F1 (80x80x35 cm)
- concrete work (site mix) 2.82 m3 Rp 925,000.00 Rp 2,610,720.00
- Formwork (conblock) 14.82 sq.m' Rp 115,000.00 Rp 1,704,024.00
- Reinforcement
- Ø 12 667.36 kg Rp 15,800.00 Rp 10,544,272.20
2 R. concrete column structure K1 (20/20 cm) pedestal
- concrete work (site mix) 0.72 m3 Rp 925,000.00 Rp 666,000.00
- reinforcement
- Ø 12 67.41 kg Rp 15,800.00 Rp 1,065,078.00
-Ø8 57.11 kg Rp 15,800.00 Rp 902,354.99
3 R. concrete ground beam structure TB (20/25 cm)
3
- concrete work (site mix) 3.61 m Rp 925,000.00 Rp 3,336,243.75
- reinforcement
- Ø 12 540.29 kg Rp 15,800.00 Rp 8,536,600.17
-Ø8 227.38 kg Rp 15,800.00 Rp 3,592,552.39
4 Steel coulumn WF 200x100x5.5x8 mm
- Steel WF 200x100x5.5x8 mm 1075.20 kg Rp 23,000.00 Rp 24,729,600.00
- Material support and accessories 1.00 ls Rp 4,945,920.00 Rp 4,945,920.00
5 Steel beam WF 200x100x5.5x8 mm
- Steel beam WF 200x100x5.5x8 mm 1538.88 kg Rp 23,000.00 Rp 35,394,240.00
6 Steel beam WF 150x75x5x7 mm
- Steel WF 150x75x5x7 mm 294.00 kg Rp 23,000.00 Rp 6,762,000.00
7 - Steel beam WF 200x100x5.5x8 mm at stairs
- Steel WF 200x100x5.5x8 mm 268.80 kg Rp 23,000.00 Rp 6,182,400.00
- Elbow plate 52.51 m' Rp 71,500.00 Rp 3,754,751.00
8 Hollow 5/10 cm 236.50 m' Rp 132,000.00 Rp 31,218,000.00
9 Woodplank 50/120 mm ,bkr 30.72 m' Rp 129,600.00 Rp 3,981,312.00
Rp 167,763,469.19
Real Cost Rp 172,337,323.43

Rounded Rp 172,338,000.00
BILL OF QUANTITY

Sub Project : Finising Work at Second Floor

1 Conblock wall at Mezzanine floor 31.42 sq.m' Rp 115,000.00 Rp 3,613,070.00
2 Conblock wall at Gutter 16.80 sq.m' Rp 115,000.00 Rp 1,932,000.00
3 Plastern wall at Mezzanine floor 62.84 sq.m' Rp 51,500.00 Rp 3,236,054.00
4 Plastern wall at Gutter 33.60 sq.m' Rp 51,500.00 Rp 1,730,400.00
5 Planish wall Mezzanine floor 62.84 sq.m' Rp 44,750.00 Rp 2,811,911.00
6 Corner 79.20 m' Rp 18,500.00 Rp 1,465,200.00
st
1 floor
7 Plastern finishing floor production room 305.50 sq.m' Rp 51,500.00 Rp 15,733,250.00
8 Planish finishing floor production room 305.50 sq.m' Rp 44,750.00 Rp 13,671,125.00
9 Technokote finishing floor production room 305.50 sq.m' Rp 192,000.00 Rp 58,656,000.00
10 Iron Grill guttter 11.76 m' Rp 405,000.00 Rp 4,762,800.00
11 Bata exposed at Entrance 8.40 sq.m' Rp 441,000.00 Rp 3,704,400.00
Mezzanine
12 Multiplek 18 mm lantai mezzanine 88.31 sq.m' Rp 185,187.50 Rp 16,353,908.13
13 Vinyl Ex. Tidy finishing floor mezzanine 88.31 sq.m' Rp 302,400.00 Rp 26,704,944.00
14 Stepping stairs with Conwood 19.00 unit Rp 361,560.00 Rp 6,869,640.00
15 Railing stairs with hollow 7.50 m' Rp 550,000.00 Rp 4,125,000.00
16 Wall partition calsiboard (double side) 98.99 sq.m' Rp 330,000.00 Rp 32,666,370.00
Rp 198,036,072.13
Mezzanine
1 Door at Office (Single swing door ) 5.00 unit
28.00 m' Rp 165,000.00 Rp 4,620,000.00
black
11.50 sq.m' Rp 975,000.00 Rp 11,212,500.00
- Door lock single swing + handle ex. Dekkson 5.00 unit Rp 550,000.00 Rp 2,750,000.00
- Hinges swing door ex. Dekkson 8.00 set Rp 135,000.00 Rp 1,080,000.00
2 Window at Office 1.00 unit

- Frame aluminium 4'' ex Alexindo 6.80 m' Rp 165,000.00 Rp 1,122,000.00
- Fixed clear glass 6 mm 1.20 sq.m' Rp 402,000.00 Rp 482,400.00

- Fixed clear glass 6 mm 4.00 sq.m' Rp 402,000.00 Rp 1,608,000.00


Rp 45,050,900.00
IV Ceiling work
1 Ceilling with gypsum board 9 mm at mezzanine 90.00 sq.m' Rp 102,000.00 Rp 9,180,000.00
2 Shadow line 49.00 m' Rp 28,500.00 Rp 1,396,500.00
Rp 10,576,500.00
V Finishing work
2 Paint black Steel Column 52.80 m' Rp 108,000.00 Rp 5,702,400.00
3 Paint black Steel Beam 370.92 m' Rp 108,000.00 Rp 40,059,360.00
Rp 54,462,878.20
Real Cost Rp 308,126,350.33

Rounded Rp 308,127,000.00
BILL OF QUANTITY

Sub Project : Electrical Work at Second Floor

A Mezzanine
3 Cable for switch 4.00 point Rp 294,993.60 Rp 1,179,974.40
Rp 16,777,174.40
Real Cost Rp 16,777,174.40

Rounded Rp 16,778,000.00

BOQ Pabrik Wine (05-04-2021)

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 Pabrik Wine (05-04-2021)

Uploaded by

Copyright:

Available Formats

BILL OF QUANTITY

Project : WINE FACTORY

Qty/ Cost / unit Total Cost

A PRELIMINARIES 1 1.00 Rp 9,500,000.00

C BUILDING LABORATORIUM & PANTRY 1 1.00

D BUILDING SECOND FLOOR 1 1.00

Denpasar, April 2021

I Made Budi Santosa, ST, MSc.

Project : WINE FACTORY

No. Description Qty. Unit Unit price Total Cost

Real Cost Rp 9,500,000.00

Project : WINE FACTORY

1 Demolish Work 1 1.00 Rp 5,655,200.00

2 Structure work 1 1.00 Rp 28,024,000.00

3 Finishing Work 1 1.00 Rp 55,846,000.00

4 Electrical Work 1 1.00 Rp 10,598,000.00

5 Plumbing Work 1 1.00 Rp 9,590,000.00

6 Sanitary Work 1 1.00 Rp 6,408,000.00

TOTAL COST Rp 116,121,200.00

Denpasar, April 2021

I Made Budi Santosa, ST., M.Sc

Project : WINE FACTORY

No. Description Qty. Unit Unit price Total Cost

Real Cost Rp 5,655,200.00

Project : WINE FACTORY

No. Description Qty. Unit Unit price Total Cost

Real Cost Rp 28,023,545.37

Project : WINE FACTORY

No. Description Qty. Unit Unit price Total Cost

2 Door at Toilet Reception (Single swing door ) 1.00 unit

3 Reinstall window at Reception 1.00 unit Rp 250,000.00 Rp 250,000.00

Real Cost Rp 55,845,887.50

Project : WINE FACTORY

No. Description Qty. Unit Unit Price Total cost

Real Cost Rp 10,597,874.40

Project : WINE FACTORY

No. Description Qty. Unit Unit Price Total cost

Real Cost Rp 9,589,370.00

Project : WINE FACTORY

No. Description Qty. Unit Unit Price Total cost

Real Cost Rp 6,408,000.00

Project : WINE FACTORY

1 Demolish Work 1 1.00 Rp 7,580,000.00

2 Structure work 1 1.00 Rp 15,876,000.00

3 Finishing Work 1 1.00 Rp 81,361,000.00

4 Electrical Work 1 1.00 Rp 18,383,000.00

5 Plumbing Work 1 1.00 Rp 16,065,000.00

6 Sanitary Work 1 1.00 Rp 14,851,000.00

TOTAL COST Rp 154,116,000.00

Denpasar, April 2021

I Made Budi Santosa, ST., M.Sc

Project : WINE FACTORY

No. Description Qty. Unit Unit price Total Cost

Real Cost Rp 7,580,000.00

Project : WINE FACTORY

No. Description Qty. Unit Unit price Total Cost

Real Cost Rp 15,875,085.72

Project : WINE FACTORY

No. Description Qty. Unit Unit price Total Cost

2 Door at Pantry (Single swing door ) 1.00 unit

Real Cost Rp 81,360,591.80

Project : WINE FACTORY

No. Description Qty. Unit Unit Price Total cost

Real Cost Rp 18,382,622.80