BILL OF QUANTITY

Project Name : Construction Of Office Container 40 Feet

Location : BEK Site, West Kutai
Owner : PT. Bharinto Ekatama, ITM Subsidiary
Project ID : 002324/BLP-BID/STR/VIII/2021
PT. BHARINTO EKATAMA Year : 2021 PT. Bumi Liputan Pusaka

VOLUME UNIT PRICE TOTAL PRICE TOTAL

No. WORK DESCRIPTION SPECIFICATION
Qtty Unit Material Labour Material Labour Price

A. Preliminary Works
1. Material & Man power mob demob 1.00 ls 7,573,500.00 1,514,700.00 7,573,500.00 1,514,700.00 9,088,200.00
2. Safety Appliances 1.00 ls 18,176,400.00 3,635,280.00 18,176,400.00 3,635,280.00 21,811,680.00
3. Transportation & Accomodation Double cabin, 4WD 1.00 ls 50,069,250.00 10,013,850.00 50,069,250.00 10,013,850.00 60,083,100.00
4. Documentation and report JSEA, Propose drawing, as-built 1.00 ls 4,626,567.00 925,313.40 4,626,567.00 925,313.40 5,551,880.40
Sub Total A 80,445,717.00 16,089,143.40 96,534,860.40

B. Pondation, Floor & Concrete Works

1. Dig and Profilling Manual 1.00 ls 2,000,000.00 2,000,000.00 2,000,000.00
2. Concrete Pad K 175, 30x30x30 cm 16.00 ea 1,935,450.00 387,090.00 30,967,200.00 6,193,440.00 37,160,640.00
Sub Total B 30,967,200.00 8,193,440.00 39,160,640.00

C. Repair & Modification 2x 40 Feet Container

1. Welding, Structure and Rusting Repair Container By BEK 2.00 lot 4,207,500.00 841,500.00 8,415,000.00 1,683,000.00 10,098,000.00
2. Repainting Blue Coating, Nippon Paint 263.48 m2 48,807.00 9,761.40 12,859,818.30 2,571,963.66 15,431,781.95
1. Remove Existing Wall and floor Container By BEK 131.74 m2 35,000.00 4,610,953.76 4,610,953.76
2. Remove Existing Door And Windows Manual 20.00 unit 150,000.00 3,000,000.00 3,000,000.00
3. Install new Access Door (sliding) 2100x800mm Hollow 50x50x2mm, reel, plate 1.2mm 2.00 set 4,207,500.00 841,500.00 8,415,000.00 1,683,000.00 10,098,000.00
4. Install new Window (sliding) 1200x600mm Alumunium 4", glass rayben 5mm 16.00 set 2,524,500.00 504,900.00 40,392,000.00 8,078,400.00 48,470,400.00
5. Install Window Curtain Horizontal Window Blind 16.00 set 1,093,950.00 218,790.00 17,503,200.00 3,500,640.00 21,003,840.00
6. Install boven list 300x400mm 2.00 set 757,350.00 151,470.00 1,514,700.00 302,940.00 1,817,640.00
7. Install additional Floor and Frame Ulin Board 4mm, CNP 10 58.51 m2 126,225.00 25,245.00 7,385,677.20 1,477,135.44 8,862,812.64
8. Install New Floor lining Vynil Tile 30x30cm 58.51 m2 143,055.00 28,611.00 8,370,434.16 1,674,086.83 10,044,520.99
9. Install new wall GRC 4mm, Alumunium Frame & 121.73 m2 277,695.00 55,539.00 33,803,256.96 6,760,651.39 40,563,908.35
glass woll Density 16kg/m3
10. Install new Ceiling GRC 4mm, alumunium Foil, Alumunium Frame & 58.51 m2 311,355.00 62,271.00 18,218,003.76 3,643,600.75 21,861,604.51
glass woll Density 16kg/m4
11. Install New Partition GRC 4mm, Alumunium Frame & 12.37 m2 277,695.00 55,539.00 3,433,847.52 686,769.50 4,120,617.02
glass woll Density 16kg/m3
Sub Total C 160,310,937.89 39,673,141.34 199,984,079.23

D. Toilet Modification
1. Install Steel door 2100x700mm Hollow 50x50x2mm, reel, plate 1.2mm 2.00 set 3,870,900.00 774,180.00 7,741,800.00 1,548,360.00 9,290,160.00
2. Additional floor Concrete 8cm, mesh M5 1.00 m3 1,598,850.00 319,770.00 1,598,850.00 319,770.00 1,918,620.00
3. Install Ceramic floor 20x20cm, Asia Tile 5.40 m2 227,205.00 45,441.00 1,226,907.00 245,381.40 1,472,288.40
4. Install Ceramic Wall 20x25cm. Asia Tile 10.80 m2 244,035.00 48,807.00 2,635,578.00 527,115.60 3,162,693.60
5. Install Water Faucet Toto 2.00 set 126,225.00 25,245.00 252,450.00 50,490.00 302,940.00
6. Install Closet W/ Flush Toto 2.00 set 3,323,925.00 664,785.00 6,647,850.00 1,329,570.00 7,977,420.00
7. Install Drain Pipe Wavin, 4mm 12.00 m' 134,640.00 26,928.00 1,615,680.00 323,136.00 1,938,816.00
8. Install Clean Water Pipe PVC 1", 5/8" Wavin 20.00 m' 109,395.00 21,879.00 2,187,900.00 437,580.00 2,625,480.00
Sub Total D 23,907,015.00 4,781,403.00 28,688,418.00

E. Roof & Frame Installation

1. Install Roof frame Taso Frame 208.40 m2 244,035.00 48,807.00 50,856,894.00 10,171,378.80 61,028,272.80
2. Install Roof Cover Zyncalume Roof, Colour 0.3mm 153.80 m2 176,715.00 35,343.00 27,179,473.86 5,435,894.77 32,615,368.63
3. Install Roof Cap Zyncalume Ridge cap, Colour 0.3mm 14.00 m1 210,375.00 42,075.00 2,945,250.00 589,050.00 3,534,300.00
4. Install Lisplank Nusa Plank 40.00 m 116,127.00 23,225.40 4,645,080.00 929,016.00 5,574,096.00
Sub Total E 85,626,697.86 17,125,339.57 102,752,037.43

F. Electrical Works

BOQ CONTAINER OFFICE Page 1 of 3

 BILL OF QUANTITY
Project Name : Construction Of Office Container 40 Feet
Location : BEK Site, West Kutai
Owner : PT. Bharinto Ekatama, ITM Subsidiary
Project ID : 002324/BLP-BID/STR/VIII/2021
PT. BHARINTO EKATAMA Year : 2021 PT. Bumi Liputan Pusaka

VOLUME UNIT PRICE TOTAL PRICE TOTAL

No. WORK DESCRIPTION SPECIFICATION
Qtty Unit Material Labour Material Labour Price

1. Install Socket Plug IP45, 150A Schneider 2.00 ea 589,050.00 117,810.00 1,178,100.00 235,620.00 1,413,720.00
2. Install MCB Breaker 4 Grup MCB 10A, 6A, Incld. Cable 4x6mm2 2.00 grp 1,598,850.00 319,770.00 3,197,700.00 639,540.00 3,837,240.00
3. Lighting Cable Cbl. 2x2.5mm2, 3x2.5mm2, Supreme 1.00 ls 26,591,400.00 5,318,280.00 26,591,400.00 5,318,280.00 31,909,680.00
4. Power outlet Schneider, 16A 14.00 nos 244,035.00 48,807.00 3,416,490.00 683,298.00 4,099,788.00
5. Install Lighting Switch Schneider, 6A 4.00 nos 201,960.00 40,392.00 807,840.00 161,568.00 969,408.00
6. Install Indoor Lamp Phillips SL 14w, Incld. Armature 12.00 nos 277,695.00 55,539.00 3,332,340.00 666,468.00 3,998,808.00
7. Install outdoor Lamp Phillips Bunker type, 20w 4.00 nos 378,675.00 75,735.00 1,514,700.00 302,940.00 1,817,640.00
8. Install Lightning Protection Stick Rod 16mm2, BC 50, incld. Arm & accessories 1.00 ls 5,890,500.00 1,178,100.00 5,890,500.00 1,178,100.00 7,068,600.00
9. Install AC 1 PK Brand LG 2.00 set 6,689,925.00 1,337,985.00 13,379,850.00 2,675,970.00 16,055,820.00
Sub Total F 59,308,920.00 11,861,784.00 71,170,704.00

TOTAL VALUE 440,566,487.75 97,724,251.31 538,290,739.07

TOTAL VALUE with ROUNDED 538,200,000.00

IN WORD : FIVE HUNDRED AND THIRTY EIGHT MILLION TWO HUNDRED THOUSAND RUPIAHS

Barong Tongkok, 6 August 2021

PT. BUMI LIPUTAN PUSAKA

HENNY SETIAWAN
Director

BOQ CONTAINER OFFICE Page 2 of 3

 SCHEDULE PLAN
Project Name : Construction Of Office Container 40 Feet
Location : BEK Site, West Kutai
Owner : PT. Bharinto Ekatama, ITM Subsidiary
Project ID : 002324/BLP-BID/STR/VIII/2021
PT. BHARINTO EKATAMA Year : 2021 PT. BUMI LIPIUTAN PUSAKA

TIME SCHEDULE
No. WORK DESCRIPTION VOLUME PROJECT DUR M #01 M #02 REMARKS
% W-1 W-2 W-3 W-4 W-5 W-6

A. Preliminary Works
1. Material & Man power mob demob 1.00 ls 1.69% 1 1.69%
100%
100,00%

2. Safety Appliances 1.00 ls 4.05% 6 0.68% 0.68% 0.68% 0.68% 0.68% 0.68%
3. Transportation & Accomodation 1.00 ls 11.16% 6 1.86% 1.86% 1.86% 1.86% 1.86% 1.86%
4. Documentation and report 1.00 ls 1.03% 6 0.17% 0.17% 0.17% 0.17% 0.17% 0.17%

B. Pondation, Floor & Concrete Works

1. Dig and Profilling 1.00 ls 0.37% 1 0.37%
2. Concrete Pad 16.00 ea 6.90% 1 6.90%

C. Repair & Modification 2x 40 Feet Container

1. Welding, Structure and Rusting Repair 2.00 lot 1.88% 3 0.63% 0.63% 0.63% 79,64% 80%
2. Repainting 263.48 m2 2.87% 1 2.87%
1. Remove Existing Wall and floor 131.74 m2 0.86% 1 0.86%
2. Remove Existing Door And Windows 20.00 unit 0.56% 1 0.56%
3. Install new Access Door (sliding) 2100x800mm 2.00 set 1.88% 1 1.88%
4. Install new Window (sliding) 1200x600mm 16.00 set 9.00% 1 9.00%
5. Install Window Curtain 16.00 set 3.90% 1 67,18% 3.90%
6. Install boven list 300x400mm 2.00 set 0.34% 1 0.34%
7. Install additional Floor and Frame 58.51 m2 1.65% 3 0.55% 0.55% 0.55%
8. Install New Floor lining 58.51 m2 1.87% 1 1.87%
9. Install new wall 121.73 m2 7.54% 4 1.88% 1.88%
59,97%
1.88% 1.88%
60%
10. Install new Ceiling 58.51 m2 4.06% 4 1.02% 1.02% 1.02% 1.02%
11. Install New Partition 12.37 m2 0.77% 4 0.19% 0.19% 0.19% 0.19%

D. Toilet Modification
1. Install Steel door 2100x700mm 2.00 set 1.73% 2 0.86% 0.86%
2. Additional floor 1.00 m3 0.36% 1 0.36%
3. Install Ceramic floor 5.40 m2 0.27% 1 0.27%
4. Install Ceramic Wall 10.80 m2 0.59% 1 0.59%
5. Install Water Faucet 2.00 set 0.06% 1 0.06%
6. Install Closet W/ Flush 2.00 set 1.48% 1 1.48%
40%
7. Install Drain Pipe 12.00 m' 0.36% 1 0.36%
8. Install Clean Water Pipe 20.00 m' 0.49% 1 35,05% 0.49%

E. Roof & Frame Installation

1. Install Roof frame 208.40 m2 11.34% 2 5.67% 5.67%
2. Install Roof Cover 153.80 m2 6.06% 2 3.03% 3.03%
3. Install Roof Cap 14.00 m1 0.66% 1 0.66%
4. Install Lisplank 40.00 m 1.04% 2 0.52% 0.52%

F. Electrical Works 19,38% 20%

1. Install Socket Plug 2.00 ea 0.26% 1 0.26%
2. Install MCB Breaker 4 Grup 2.00 grp 0.71% 1 0.71%
3. Lighting Cable 1.00 ls 5.93% 2 2.96% 2.96%
4. Power outlet 14.00 nos 0.76% 1 0.76%
5. Install Lighting Switch 4.00 nos 0.18% 1 0.18%
6. Install Indoor Lamp 12.00 nos 0.74% 1 0.74%
7. Install outdoor Lamp 4.00 nos 0.34% 1 0.34%
8. Install Lightning Protection 1.00 ls 1.31% 1 1.31%
9. Install AC 1 PK 2.00 set 2.98% 1 2.98%
0 0%

% OF PROJECT PLAN 100.00% 73 19.38% 15.67% 24.92% 7.20% 12.47% 20.36%

PLAN
% OF CUMMULATIVE PROJECT PLAN 19.38% 35.05% 59.97% 67.18% 79.64% 100.00%

Barong Tongkok, 6 August 2021

PT. BUMI LIPUTAN PUSAKA

HENNY SETIAWAN
Director