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

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

F. Electrical Works
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 W-7 W-8

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% 2 2.03% 2.03%

3 Transportation & Accomodation 1.00 ls 11.16% 2 5.58% 5.58%
4 Documentation and report 1.00 ls 1.03% 2 0.52% 0.52%
91.80%

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%
83.51%
C. Repair & Modification 2x 40 Feet Container
1 Welding, Structure and Rusting Repair 2.00 lot 1.88% 2 0.94% 0.94%
80%
2 Repainting 263.48 m2 2.87% 2 1.43% 1.43%
1 Remove Existing Wall and floor 131.74 m2 0.86% 2 0.43% 0.43% 74.75%
2 Remove Existing Door And Windows 20.00 unit 0.56% 2 0.28% 0.28%
3 Install new Access Door (sliding) 2100x800mm 2.00 set 1.88% 2 0.94% 0.94%
4 Install new Window (sliding) 1200x600mm 16.00 set 9.00% 2 4.50% 4.50% 69.28%
5 Install Window Curtain 16.00 set 3.90% 1 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% 1 1.65%
8 Install New Floor lining 58.51 m2 1.87% 2 0.93% 0.93%
9 Install new wall 121.73 m2 7.54% 3 2.51% 2.51% 2.51%
60%
10 Install new Ceiling 58.51 m2 4.06% 2 2.03% 2.03%
11 Install New Partition 12.37 m2 0.77% 1 0.77%
53.17%
D. Toilet Modification
1 Install Steel door 2100x700mm 2.00 set 1.73% 1 1.73%
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 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 27.34%3.03% 3.03%
3 Install Roof Cap 14.00 m1 0.66% 1 0.66%
4 Install Lisplank 40.00 m 1.04% 1 1.04%

F. Electrical Works
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 3.71% 1.31%
9 Install AC 1 PK 2.00 set 2.98% 1 2.98%
0%

% OF PROJECT PLAN 100.00% 56 3.71% 23.63% 25.83% 16.11% 5.48% 8.76% 8.29% 8.20%
PLAN
% OF CUMMULATIVE PROJECT PLAN 3.71% 27.34% 53.17% 69.28% 74.75% 83.51% 91.80% 100.00%