Page 1 of 4

PT. SRIGUNUNG INTI AGRO PERSADA

INDONESIA

BILL OF QUANTITY
PEKERJAAN : Sterilizer Building
DIBUAT OLEH : MASWIR DINATA, ST
LOKASI :
TAHUN : 20 April, 2023
Vol. TOTAL HARGA
NO URAIAN PEKERJAAN SAT UPAH ( Rp ) SAT ERECTION ( Rp ) OVERHEAD 5 % ( Rp ) HARGA (Rp.)
Tender (Rp.)
1 2 3 4 5 6 7 8 9 10

I Mobilisasi dan Persiapan

- Mobilisasi Material Besi 52,507 kg - Rp. 27.19 1.36 28.55 1,499,174.05
- Asuransi Tenaga Kerja & Proyek (CAR) 52,507 Kg 680 Rp. - - 680.07 35,708,232.57
1,417 M2 1,385 Rp. - - 1,385.38 1,963,637.61
1,428 M2 1,573 Rp. - - 1,572.69 2,245,801.32

Sub Total Mobilisasi dan Persiapan 41,416,845.55

II Pekerjaan Structure
- WF : 350 x 175 x 7 x 11 x 12 Mtr 20,076 Kg 17.392 Rp. 27.19 1.36 28.55 573,211.90
- WF : 300 x 150 x 6,5 x 9 x 12 Mtr 1,930 Kg 17.392 Rp. 27.19 1.36 28.55 55,106.80
- WF : 250 x 125 x 6 x 9 x 12 Mtr 710 Kg 17.392 Rp. 27.19 1.36 28.55 20,266.41
- WF : 200 x 100 x 5,5 x 8 x 12 Mtr 4,326 Kg 17.392 Rp. 27.19 1.36 28.55 123,505.69
- WF : 150 x 75 x 5 x 7 x 12 Mtr 1,863 Kg 17.392 Rp. 27.19 1.36 28.55 53,181.74
- UNP : 125 x 65 x 6 x 6 Mtr 608 Kg 17.392 Rp. 27.19 1.36 28.55 17,369.87
- CNP : 125 x 50 x 20 x 3,2 x 6 Mtr 17,743 Kg 17.392 Rp. 27.19 1.36 28.55 506,604.37
- SIKU : 50 x 50 x 5 x 6 Mtr 181 Kg 17.392 Rp. 27.19 1.36 28.55 5,166.76
- PIPA : Ø 2" x 6 Mtr 1,882 Kg 17.392 Rp. 27.19 1.36 28.55 53,731.22
- BESI BETON : Ø 16 mm x 12 Mtr 180 Kg 17.392 Rp. 27.19 1.36 28.55 5,137.05
- BESI BETON : Ø 12 mm x 12 Mtr 605 Kg 17.392 Rp. 27.19 1.36 28.55 17,272.66
- MS PLATE : 20 mm x 5' x 20' 260 Kg 17.392 Rp. 27.19 1.36 28.55 7,412.23
- MS PLATE : 12 mm x 5' x 20' 650 Kg 17.392 Rp. 27.19 1.36 28.55 18,555.33
- MS PLATE : 10 mm x 5' x 20' 592 Kg 17.392 Rp. 27.19 1.36 28.55 16,913.07
- MS PLATE : 8 mm x 5' x 20' 513 Kg 17.392 Rp. 27.19 1.36 28.55 14,655.77
- MS PLATE : 6 mm x 5' x 20' 388 Kg 17.392 Rp. 27.19 1.36 28.55 11,083.20
BAUT ANKER & 3 MUR c/w 2 R.PLATE + R.PER BAJA : Ø1" x
60 Set 10,122 Rp. 144,600.00 7,230.00 151,830.00 9,109,800.00
- 500 mm
- BAUT & MUR c/w R.PLATE + R.PER 8,8 : 7/8 x 3" 252 Set 16,503 Rp. 47,150.00 2,357.50 49,507.50 12,475,890.00
- BAUT & MUR c/w R.PLATE + R.PER 8,8 : 5/8 x 2 1/2" 760 Set 4,016 Rp. 19,125.00 956.25 20,081.25 15,261,750.00
- BAUT & MUR c/w R.PLATE + R.PER 8,8 : 1/2 x 1 1/4" 1,860 Set 3,084 Rp. 14,687.50 734.38 15,421.88 28,684,687.50
- Roofing Megadeck Aluzinc 0,45 mm Colourbond 1,417 M2 34,635 Rp. 316,800.00 15,840.00 332,640.00 471,483,936.00
- Cladding Megadeck Aluzinc 0,35 mm Colourbond 1,428 M2 34,635 Rp. 213,400.00 10,670.00 224,070.00 319,971,960.00
- Nok Rabung Uk. 225 x 225 Mm 40 M' 34,635 Rp. 82,500.00 4,125.00 86,625.00 3,465,000.00
- Flashing Uk. 225 x 225 Mm 334 M' 44,000 Rp. 440,000.00 22,000.00 462,000.00 154,308,000.00

Painting Steel Structure

- CAT DASAR MENI WARNA ................................. (@ 3,785 kg) 155 Galon 101,580 Rp. 1,693,000.00 84,650.00 1,879,230.00 291,898,638.63
- THINNER FOR CAT DASAR 588 Ltr 4,480 Rp. 44,800.00 2,240.00 51,520.00 30,289,623.20
- Cat Finish Warna ................................................. (@ 3,785 kg) 155 Galon 172,260 Rp. 2,871,000.00 143,550.00 3,186,810.00 495,003,538.99
- THINNER FOR Cat Finish 588 Ltr 4,480 Rp. 44,800.00 2,240.00 51,520.00 30,289,623.20

SUB TOTAL Pekerjaan Structure 1,863,741,621.58

III BIAYA UPAH

UPAH PABRIKASI & ERECTION MILD STEEL 52,507 kg 34,003 Rp. - 1,700.17 35,703.56 1,874,682,209.78
UPAH PEMASANGAN ROOFING 1,417 M2 69,269 Rp. - 3,463.45 72,732.45 103,090,974.63
UPAH PEMASANGAN CLADDING 1,428 M2 78,635 Rp. - 3,931.73 82,566.23 117,904,569.30
SUB TOTAL BIAYA UPAH 2,095,677,753.71
TOTAL 4,000,836,220.85
DIBULATKAN 4,000,836,220.85
 Page 2 of 4

PT. SRIGUNUNG INTI AGRO PERSADA

INDONESIA

BILL OF QUANTITY
PEKERJAAN : Main Proses Building
DIBUAT OLEH : MASWIR DINATA, ST
LOKASI :
TAHUN : 16 April, 2023
Vol. TOTAL HARGA
NO URAIAN PEKERJAAN SAT UPAH ( Rp ) SAT ERECTION ( Rp ) OVERHEAD 5 % ( Rp ) HARGA (Rp.)
Tender (Rp.)
1 2 3 4 5 6 7 8 9 10

I Mobilisasi dan Persiapan

- Mobilisasi Material Besi 80,785 kg - Rp. 27.19 1.36 28.55 2,306,567.40
- Asuransi Tenaga Kerja & Proyek (CAR) 80,785 Kg 680 Rp. - - 680.07 54,939,214.62
1,938 M2 1,385 Rp. - - 1,385.38 2,684,866.44
1,964 M2 1,573 Rp. - - 1,572.69 3,088,763.16

Sub Total Mobilisasi dan Persiapan 63,019,411.62

II Pekerjaan Structure
- WF : 350 x 175 x 7 x 11 x 12 Mtr 33,986 Kg 17.39 Rp. 27.19 1.36 28.55 970,364.65
- WF : 300 x 150 x 6,5 x 9 x 12 Mtr 2,492 Kg 17.39 Rp. 27.19 1.36 28.55 71,159.97
- WF : 250 x 125 x 6 x 9 x 12 Mtr 710 Kg 17.39 Rp. 27.19 1.36 28.55 20,266.41
- WF : 200 x 100 x 5,5 x 8 x 12 Mtr 8,397 Kg 17.39 Rp. 27.19 1.36 28.55 239,746.34
- WF : 150 x 75 x 5 x 7 x 12 Mtr 1,705 Kg 17.39 Rp. 27.19 1.36 28.55 48,674.81
- UNP : 125 x 65 x 6 x 6 Mtr 1,033 Kg 17.39 Rp. 27.19 1.36 28.55 29,498.17
- CNP : 125 x 50 x 20 x 3,2 x 6 Mtr 24,771 Kg 17.39 Rp. 27.19 1.36 28.55 707,248.36
- SIKU : 50 x 50 x 5 x 6 Mtr 407 Kg 17.39 Rp. 27.19 1.36 28.55 11,625.22
- PIPA : Ø 2" x 6 Mtr 1,939 Kg 17.39 Rp. 27.19 1.36 28.55 55,353.09
- BESI BETON : Ø 16 mm x 12 Mtr 370 Kg 17.39 Rp. 27.19 1.36 28.55 10,577.82
- BESI BETON : Ø 12 mm x 12 Mtr 886 Kg 17.39 Rp. 27.19 1.36 28.55 25,291.22
- MS PLATE : 20 mm x 5' x 20' 471 Kg 17.39 Rp. 27.19 1.36 28.55 13,459.97
- MS PLATE : 12 mm x 5' x 20' 1,140 Kg 17.39 Rp. 27.19 1.36 28.55 32,537.04
- MS PLATE : 10 mm x 5' x 20' 900 Kg 17.39 Rp. 27.19 1.36 28.55 25,696.74
- MS PLATE : 8 mm x 5' x 20' 1,008 Kg 17.39 Rp. 27.19 1.36 28.55 28,766.69
- MS PLATE : 6 mm x 5' x 20' 571 Kg 17.39 Rp. 27.19 1.36 28.55 16,300.91
BAUT ANKER & 3 MUR c/w 2 R.PLATE + R.PER BAJA : Ø1" x
108 Set 10,122 Rp. 144,600.00 7,230.00 151,830.00 16,397,640.00
- 500 mm
- BAUT & MUR c/w R.PLATE + R.PER 8,8 : 7/8 x 3" 432 Set 16,503 Rp. 47,150.00 2,357.50 49,507.50 21,387,240.00
- BAUT & MUR c/w R.PLATE + R.PER 8,8 : 5/8 x 2 1/2" 976 Set 4,016 Rp. 19,125.00 956.25 20,081.25 19,599,300.00
- BAUT & MUR c/w R.PLATE + R.PER 8,8 : 1/2 x 1 1/4" 2,776 Set 3,084 Rp. 14,687.50 734.38 15,421.88 42,811,125.00
- Roofing Megadeck Aluzinc 0,45 mm Colourbond 1,938 M2 34,635 Rp. 316,800.00 15,840.00 332,640.00 644,656,320.00
- Cladding Megadeck Aluzinc 0,35 mm Colourbond 1,964 M2 34,635 Rp. 213,400.00 10,670.00 224,070.00 440,073,480.00
- Nok Rabung Uk. 225 x 225 Mm 70 M' 34,635 Rp. 82,500.00 4,125.00 86,625.00 6,063,750.00
- Flashing Uk. 225 x 225 Mm 376 M' 44,000 Rp. 440,000.00 22,000.00 462,000.00 173,712,000.00

Painting Steel Structure

- CAT DASAR MENI WARNA ................................. (@ 3,785 kg) 231 Galon 101,580 Rp. 1,693,000.00 84,650.00 1,879,230.00 434,108,927.00
- THINNER FOR CAT DASAR 874 Ltr 4,480 Rp. 44,800.00 2,240.00 51,520.00 45,046,444.51
- Cat Finish Warna ................................................. (@ 3,785 kg) 231 Galon 172,260 Rp. 2,871,000.00 143,550.00 3,186,810.00 736,164,636.40
- THINNER FOR Cat Finish 874 Ltr 4,480 Rp. 44,800.00 2,240.00 51,520.00 45,046,444.51

SUB TOTAL Pekerjaan Structure 2,627,373,874.82

III BIAYA UPAH

UPAH PABRIKASI & ERECTION MILD STEEL 80,785 kg 34,003 Rp. - 1,700.17 35,703.56 2,884,308,767.72
UPAH PEMASANGAN ROOFING 1,938 M2 69,269 Rp. - 3,463.45 72,732.45 140,955,488.10
UPAH PEMASANGAN CLADDING 1,964 M2 78,635 Rp. - 3,931.73 82,566.23 162,160,065.90
SUB TOTAL BIAYA UPAH 3,187,424,321.72
TOTAL 5,877,817,608.16
DIBULATKAN 5,877,817,608.16
 Page 3 of 4

PT. SRIGUNUNG INTI AGRO PERSADA

INDONESIA

BILL OF QUANTITY
PEKERJAAN : Power House & Boiler Water Treatment Building
DIBUAT OLEH : MASWIR DINATA, ST
LOKASI :
TAHUN : 14-Apr-23
Vol. TOTAL HARGA
NO URAIAN PEKERJAAN SAT UPAH ( Rp ) SAT ERECTION ( Rp ) OVERHEAD 5 % ( Rp ) HARGA (Rp.)
Tender (Rp.)
1 2 3 4 5 6 7 8 9 10

I Mobilisasi dan Persiapan

- Mobilisasi Material Besi 87,484 kg - Rp 27.19 1.36 28.55 2,497,849.40
- Asuransi Tenaga Kerja & Proyek (CAR) 87,484 Kg 680 Rp - - 679.72 59,464,854.90
2,686 M2 1,385 Rp - - 1,385.38 121,199,053.56
1,632 M2 1,573 Rp - - 1,572.69 2,566,630.08

Sub Total Mobilisasi dan Persiapan 185,728,387.95

II Pekerjaan Structure
- WF : 350 x 175 x 7 x 11 x 12 Mtr 31,939 Kg 17.392 Rp 27.19 1.36 28.55 911,933.18
- WF : 300 x 150 x 6,5 x 9 x 12 Mtr 8,990 Kg 17.392 Rp 27.19 1.36 28.55 256,683.04
- WF : 200 x 100 x 5,5 x 8 x 12 Mtr 6,107 Kg 17.392 Rp 27.19 1.36 28.55 174,360.98
- WF : 150 x 75 x 5 x 7 x 12 Mtr 1,957 Kg 17.392 Rp 27.19 1.36 28.55 55,885.89
- UNP : 125 x 65 x 6 x 6 Mtr 935 Kg 17.392 Rp 27.19 1.36 28.55 26,682.26
- CNP : 125 x 50 x 20 x 3,2 x 6 Mtr 28,984 Kg 17.392 Rp 27.19 1.36 28.55 827,540.89
- SIKU : 50 x 50 x 5 x 6 Mtr 498 Kg 17.392 Rp 27.19 1.36 28.55 14,208.60
- PIPA : Ø 2" x 6 Mtr 1,939 Kg 17.392 Rp 27.19 1.36 28.55 55,353.09
- BESI BETON : Ø 16 mm x 12 Mtr 502 Kg 17.392 Rp 27.19 1.36 28.55 14,340.48
- BESI BETON : Ø 12 mm x 12 Mtr 1,308 Kg 17.392 Rp 27.19 1.36 28.55 37,346.69
- MS PLATE : 20 mm x 5' x 20' 428 Kg 17.392 Rp 27.19 1.36 28.55 12,211.10
- MS PLATE : 12 mm x 5' x 20' 1,210 Kg 17.392 Rp 27.19 1.36 28.55 34,540.77
- MS PLATE : 10 mm x 5' x 20' 856 Kg 17.392 Rp 27.19 1.36 28.55 24,447.18
- MS PLATE : 8 mm x 5' x 20' 1,164 Kg 17.392 Rp 27.19 1.36 28.55 33,221.97
- MS PLATE : 6 mm x 5' x 20' 669 Kg 17.392 Rp 27.19 1.36 28.55 19,093.27
BAUT ANKER & 3 MUR c/w 2 R.PLATE + R.PER BAJA : Ø1" x
112 Set 10,122 Rp 144,600.00 7,230.00 151,830.00 17,004,960.00
- 500 mm
- BAUT & MUR c/w R.PLATE + R.PER 8,8 : 7/8 x 3" 468 Set 16,503 Rp 47,150.00 2,357.50 49,507.50 23,169,510.00
- BAUT & MUR c/w R.PLATE + R.PER 8,8 : 5/8 x 2 1/2" 880 Set 4,016 Rp 19,125.00 956.25 20,081.25 17,671,500.00
- BAUT & MUR c/w R.PLATE + R.PER 8,8 : 1/2 x 1 1/4" 3,252 Set 3,084 Rp 14,687.50 734.38 15,421.88 50,151,937.50
- Roofing Megadeck Aluzinc 0,45 mm Colourbond 2,686 M2 34,635 Rp 316,800.00 15,840.00 332,640.00 893,304,720.00
- Cladding Megadeck Aluzinc 0,35 mm Colourbond 1,632 M2 34,635 Rp 213,400.00 10,670.00 224,070.00 365,682,240.00
- Nok Rabung Uk. 225 x 225 Mm 76 M' 34,635 Rp 82,500.00 4,125.00 86,625.00 6,583,500.00
- Flashing Uk. 225 x 225 Mm 400 M' 44,000 Rp 440,000.00 22,000.00 462,000.00 184,800,000.00

Painting Steel Structure

- CAT DASAR MENI WARNA ................................. (@ 3,785 kg) 256 Galon 101,580 Rp 1,693,000.00 84,650.00 1,879,230.00 480,574,979.99
- THINNER FOR CAT DASAR 968 Ltr 4,480 Rp 44,800.00 2,240.00 51,520.00 49,868,115.63
- Cat Finish Warna ................................................. (@ 3,785 kg) 256 Galon 172,260 Rp 2,871,000.00 143,550.00 3,186,810.00 814,962,059.98
- THINNER FOR Cat Finish 968 Ltr 4,480 Rp 44,800.00 2,240.00 51,520.00 49,868,115.63

SUB TOTAL Pekerjaan Structure 2,956,139,488.13

III BIAYA UPAH

UPAH PABRIKASI & ERECTION MILD STEEL 87,484 kg 33,986 Rp - 1,699.30 35,685.30 3,121,904,882.45
UPAH PEMASANGAN ROOFING 2,686 M2 69,269 Rp - 3,463.45 72,732.45 195,322,994.48
UPAH PEMASANGAN CLADDING 1,632 M2 78,635 Rp - 3,931.73 82,566.23 134,748,079.20
SUB TOTAL BIAYA UPAH 3,451,975,956.12
TOTAL 6,593,843,832.19
DIBULATKAN 6,593,843,832.19
 Page 4 of 4

PT. SRIGUNUNG INTI AGRO PERSADA

INDONESIA

BILL OF QUANTITY
PEKERJAAN : Power House & Boiler Water Treatment Building
DIBUAT OLEH : MASWIR DINATA, ST
LOKASI :
TAHUN : 12-Apr-23
Vol. OVERHEAD 5 % HARGA SATUAN TOTAL HARGA
NO URAIAN PEKERJAAN SAT UPAH ( Rp ) SAT ERECTION ( Rp )
Tender ( Rp ) ( Rp ) (Rp.)
1 2 3 4 5 6 7 8 9 10

I Mobilisasi dan Persiapan

- Mobilisasi Material Besi 3,757 kg 17.392 Rp 27.19 1.36 45.94 172,596.59
- Asuransi Tenaga Kerja & Proyek (CAR) 3,757 Kg 1,190 Rp - - 1,190.03 4,470,583.18
201 kg 1,573 Rp - - 1,572.69 5,908,130.25
97 kg 1,385 Rp - - 1,385.38 277,907.23

Sub Total Mobilisasi dan Persiapan 10,829,217.25

II Pekerjaan Structure
- WF : 350 x 175 x 7 x 11 x 12 Mtr 1,483 Kg 17.392 Rp 27.19 1.36 28.55 42,343.70
- WF : 300 x 150 x 6,5 x 9 x 12 Mtr 619 Kg 17.392 Rp 27.19 1.36 28.55 17,666.87
- CNP : 125 x 50 x 20 x 3,2 x 6 Mtr 1,374 Kg 17.392 Rp 27.19 1.36 28.55 39,244.10
- BESI BETON : Ø 16 mm x 12 Mtr 53 Kg 13,410 Rp 11,914.50 595.73 12,510.23 629,179.85
- BESI BETON : Ø 12 mm x 12 Mtr 69 Kg 13,410 Rp 11,914.50 595.73 12,510.23 817,068.82
- MS PLATE : 20 mm x 5' x 20' 23 Kg 17.392 Rp 27.19 1.36 28.55 647.56
- MS PLATE : 12 mm x 5' x 20' 50 Kg 17.392 Rp 27.19 1.36 28.55 1,437.58
- MS PLATE : 10 mm x 5' x 20' 33 Kg 17.392 Rp 27.19 1.36 28.55 936.65
- MS PLATE : 8 mm x 5' x 20' 23 Kg 17.392 Rp 27.19 1.36 28.55 643.41
- MS PLATE : 6 mm x 5' x 20' 31 Kg 17.392 Rp 27.19 1.36 28.55 875.59
BAUT ANKER & 3 MUR c/w 2 R.PLATE + R.PER BAJA : Ø1" x
8 Set 10,122 Rp 144,600.00 7,230.00 151,830.00 1,214,640.00
- 500 mm
- BAUT & MUR c/w R.PLATE + R.PER 8,8 : 7/8 x 3" 24 Set 16,503 Rp 47,150.00 2,357.50 49,507.50 1,188,180.00
- BAUT & MUR c/w R.PLATE + R.PER 8,8 : 1/2 x 1 1/4" 144 Set 3,084 Rp 14,687.50 734.38 15,421.88 2,220,750.00
- Roofing Megadeck Aluzinc 0,45 mm Colourbond 201 M2 34,635 Rp 316,800.00 15,840.00 332,640.00 66,727,584.00
- Cladding Megadeck Aluzinc 0,35 mm Colourbond 97 M2 34,635 Rp 213,400.00 10,670.00 224,070.00 21,645,162.00
- Flashing Uk. 225 x 225 Mm 14 M' 34,635 Rp 82,500.00 4,125.00 86,625.00 1,212,750.00
- Talang Stainless 1 mm Lebar 400 Mm 14 M' 44,000 Rp 440,000.00 22,000.00 462,000.00 6,468,000.00

Painting Steel Structure

- CAT DASAR MENI WARNA ................................. (@ 3,785 kg) 11 Galon 101,580 Rp 1,693,000.00 84,650.00 1,879,230.00 20,731,173.83
- THINNER FOR CAT DASAR 42 Ltr 4,480 Rp 44,800.00 2,240.00 51,520.00 2,151,224.30
- Cat Finish Warna ................................................. (@ 3,785 kg) 11 Galon 172,260 Rp 2,871,000.00 143,550.00 3,186,810.00 35,156,054.38
- THINNER FOR Cat Finish 42 Ltr 4,480 Rp 44,800.00 2,240.00 51,520.00 2,151,224.30

SUB TOTAL Pekerjaan Structure 162,416,786.94

III BIAYA UPAH

UPAH PABRIKASI & ERECTION MILD STEEL 3,757 kg 56,668 Rp - 2,833.40 59,501.41 223,529,159.01
UPAH PEMASANGAN ROOFING 201 kg 78,635 Rp - 3,931.73 82,566.23 16,562,784.74
UPAH PEMASANGAN CLADDING 97 kg 69,269 Rp - 3,463.45 72,732.45 7,025,954.67
SUB TOTAL BIAYA UPAH 247,117,898.41
TOTAL 420,363,902.60
DIBULATKAN 420,363,902.60