UNIT PRICE ANALISYS

NAME OF TENDERER :
DESCRIPTION OF WORK : Structural Back Fill
UNIT OF WORK : m3

No. DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

(Rp.) (Rp.)

A. Bahan
1 Soil Cu.M 1.200 4,750.00 5,700.00

TOTAL AMOUNT OF LABOUR 5,700.00

B. Tenaga
1 Foreman Hour 0.060 31,500.00 1,890.00
2 MATERIAL 0.540 12,500.00 6,750.00

TOTAL AMOUNT OF MATERIAL 8,640.00

C. Peralatan
1 Excavator Hour 0.030 514,050.00 15,421.50
2 Dump Truck 10 Ton Hour 0.520 152,500.00 79,300.00
3 Buldozer Hour 0.022 447,500.00 10,061.44
4 Vibrator Roller Hour 0.014 357,650.00 4,967.36
5 Water tank Hour 0.009 85,350.00 746.81
6 Others Equipment Ls 1.000 20,108.49 20,108.49

TOTAL AMOUNT OF PLANT AND EQUIPMENT 130,605.60

D. SUB TOTAL (A + B + C) 144,945.60

E SITE EXPENSES 0 %
F PROFIT & OVERHEAD 4 % 6,039.40
TOTAL (D + E + F) 150,985.00
 UNIT PRICE ANALISYS

NAME OF TENDERER :
DESCRIPTION OF WORK : Reinforcing Steel Bar
UNIT OF WORK : Kg

No. DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

(Rp.) (Rp.)

A. Bahan
1 Reinforcing Steel Kg 1.010 15,600.00 15,756.00
2 Binding wire Kg 0.020 18,000.00 360.00

TOTAL AMOUNT OF MATERIALS 16,116.00

B. Tenaga
1 Foreman Hour 0.010 31,500.00 315.00
2 Skill Labour Hour 0.020 18,750.00 375.00
3 MATERIAL 0.020 12,500.00 250.00

TOTAL AMOUNT OF LABOR 940.00

C. Peralatan
1 Bar Cutter Hour 0.005 46,750.00 233.75
2 Bar Bender Hour 0.005 85,600.00 428.00
3 Generator set 20 KVA Hour 0.005 97,590.85 487.95
4 Others Equipment Ls 0.010 100.00 1.00

TOTAL AMOUNT OF EQUIPMENT AND PLANT 1,150.70

D. SUB TOTAL (A + B + C) 18,206.70

E SITE EXPENSES 0 %
F PROFIT & OVERHEAD 4 % 752.36
TOTAL (D + E + F) 18,809.10
 UNIT PRICE ANALISYS

NAME OF TENDERER :
DESCRIPTION OF WORK : Railing Bridge
UNIT OF WORK : LM

No. DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

(Rp.) (Rp.)

A. Bahan
1 Galvanized Steel Pipe dia. 100 mm Lin M 3.000 135,300.00 405,900.00
2 Steel Plate Kg 6.000 15,500.00 93,000.00
3 Paint Kg 0.100 52,000.00 5,200.00

TOTAL AMOUNT OF LABOUR 504,100.00

B. Tenaga
1 Foreman Hour 1.000 31,500.00 31,500.00
2 Skill Labour Hour 4.000 18,750.00 75,000.00
3 MATERIAL 4.000 12,500.00 50,000.00

TOTAL AMOUNT OF MATERIAL 156,500.00

C. Peralatan
1 Welding Machine+Genset Hour 0.500 151,250.00 75,625.00
2 Others Equipment Ls 1.000 95,409.00 95,409.00

TOTAL AMOUNT OF EQUIPMENT AND PLANT 171,034.00

D. SUB TOTAL (A + B + C) 831,634.00

E SITE EXPENSES 0 % -
F PROFIT & OVERHEAD 4 % 34,651.44
TOTAL (D + E + F) 866,286.00
 ANALISA

NAME OF TENDERER :
DESCRIPTION OF WORK : Galian Struktur
UNIT OF WORK : m3

No. DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

(Rp.) (Rp.)

A. BAHAN

TOTAL AMOUNT OF MATERIALS -

B. TENAGA
1 Mandor Hour 0.020 31,500.00 630.00
2 Pekerja 0.040 12,500.00 500.00

TOTAL AMOUNT OF LABOR 1,130.00

C. PERALATAN
1 Excavator Hour 0.070 514,050.00 35,983.50
2 Dump Truck 10 Ton Hour 0.080 152,500.00 12,200.00
4 Alat Bantu Ls 1.000 3,500.00 3,500.00

TOTAL AMOUNT OF PLANT AND EQUIPMENT 51,683.50

D. SUB TOTAL (A + B + C) 52,813.50

E SITE EXPENSES 0 % 7,119.00
F PROFIT & OVERHEAD 4 % 2,485.36
TOTAL (D + E + F) 62,134.00
 SUSPENSTION BRIDGES

NO DESCRIPTION UNIT QTY @ KG TOTAL QTY PRICE/UNIT TOTAL PRICE REMARK

1 SLING Ø2” m 200.00 11.40 2,280.00 506,250.00 101,250,000.00 SLING UTAMA

2 SLING Ø1½” m 172.00 6.37 1,095.64 330,750.00 56,889,000.00 SLING HANGER
3 SLING Ø1” m 200.00 2.76 552.00 141,750.00 28,350,000.00 SLING SAFETY
4 SLING Ø5/8” m 120.00 1.13 135.60 64,800.00 7,776,000.00 SLING PENGAKU
5 TURN BUCKLE Ø2” Pcs 4.00 - 5,400,000.00 21,600,000.00 P NARIK SLING Ø2”
6 TURN BUCKLE Ø1½” Pcs 4.00 - 2,025,000.00 8,100,000.00 P NARIK SLING Ø1½”
7 TURN BUCKLE Ø1” Pcs 4.00 - 209,250.00 837,000.00 P NARIK SLING Ø1”
8 TURN BUCKLE Ø3/4” Pcs 82.00 - 101,250.00 8,302,500.00 P NARIK STANG Ø19
9 TURN BUCKLE Ø5/8” Pcs 4.00 - 40,500.00 162,000.00 P NARIK SLING Ø5/8
10 CLAMP SLING Ø2” Pcs 12.00 - 337,500.00 4,050,000.00 PENGIKAT SLING 2”
11 CLAMP SLING Ø1½” Pcs 24.00 - 148,500.00 3,564,000.00 PENGIKAT SLING 1½
12 CLAMP SLING Ø1” Pcs 94.00 - 67,500.00 6,345,000.00 PENGIKAT SLING 1”
13 CLAMP SLING Ø5/8” Pcs 24.00 - 20,250.00 486,000.00 PENGIKAT SLING 5/8
14 UNP 200X75X8.5X6M Btg 5.00 155.00 775.00 15,500.00 12,012,500.00 HANGER PENDEK
15 UNP 150X75X6.5X6M Btg 15.00 112.00 1,680.00 15,500.00 26,040,000.00 GIRDER
16 SIKU L75X75X7X6M Btg 4.00 47.00 188.00 15,500.00 2,914,000.00 BRACING
17 SIKU L100X100X10X6M Btg 2.00 89.40 178.80 15,500.00 2,771,400.00 TUPAI-TUPAI
18 BESI BETON Ø19 X12M Btg 26.00 26.80 696.80 15,500.00 10,800,400.00 STANG HANGER
19 H BEAM 200X200X 12M Btg 0.50 598.80 299.40 15,500.00 4,640,700.00 PORTAL HANGER PD
20 PIPA Ø8”Sch 40 x12m Btg 8.00 505.20 4,041.60 28,000.00 113,164,800.00 HANGER BESAR
21 KAYU 3”X 6”X 16ʹ TON 2.24 5,130,000.00 11,491,200.00 STRINGER
22 KAYU 2”X 9”X 1.6 M TON 3.56 6,300,000.00 22,428,000.00 LANTAI
23 BOLT&NUT Ø5/8”X2½” Pcs 82.00 5,500.00 451,000.00 CLAMP STANG HGR
24 BOLT&NUT Ø3/4”X 5” Pcs 82.00 5,500.00 451,000.00 BOLT GANTUNG GD
25 BOLT&NUT Ø5/8”X2” Pcs 48.00 5,500.00 264,000.00 PENGIKAT BRACING
26 ROUND BAR Ø 2”X 6M Btg 4 10.00 36.76 15,500.00 569,780.00 ANCOR BANDULAN
27 PLAT 8mmx 4ʹx 8ʹ Lbr 4 178.00 444.46 15,500.00 6,889,130.00 LIFTING PLAT DLL
28 PAKU Kg 100 21,000.00 2,100,000.00 PAKU STINGER DLL
29 ABUTMENT K175 M3 35.76 1,590,985.51 56,888,869.04
30 REINFORCEMENT Kg 347.35 18,809.10 6,533,340.89
31 FABRIKASI COSUMMABLE Kg 12,404.06 6,300.00 78,145,578.00
32 ERECTION Kg 12,404.06 2,900.00 35,971,774.00
TOTAL 642,238,971.92
 BAILEY BRIDGE

NO DESCRIPTION MATERIAL UNIT QTY @ KG TOTAL QTY PRICE/UNIT

1 ABUTMENT CONCRETTE K 250 M3 22.5 1,780,057.39

2 REINFORCEMENT Kg 1198.4 18,809.10
3 Transport Antar Jemput Bailey Nos 1 84,000,000.00
4 Craine 26,616,800.00
5 Pemasangan nos 1 - 175,000,000.00
6 Pembongkaran nos 1 95,000,000.00
7 Pemeliharaan /Bln/Panel 24 Bulan Unit 10 6,500,000.00
8 Perawatan/Bulan/Panel 24 Bulan Unit 10 3,100,000.00
TOTAL
TOTAL PRICE

40,051,291.30
22,540,825.44
84,000,000.00
26,616,800.00
175,000,000.00
95,000,000.00
1,560,000,000.00
744,000,000.00
2,747,208,916.74
 Analisa EI-427

FORMULIR STANDAR UNTUK

PEREKAMAN ANALISA MASING-MASING HARGA SATUAN

PROYEK :
No. PAKET KONTRAK :
NAMA PAKET :
PROP / KAB / KODYA :
ITEM PEMBAYARAN NO. : 4.2 (7) PERKIRAAN VOL. PEK. :
JENIS PEKERJAAN : Lapis Resap Pengikat TOTAL HARGA (Rp.) :
SATUAN PEMBAYARAN : LITER % THD. BIAYA PROYEK :

PERKIRAAN HARGA JUMLAH

NO. KOMPONEN SATUAN KUANTITAS SATUAN HARGA
(Rp.) (Rp.)

A. TENAGA

1. Pekerja (L01) Jam 0.0301 12,500.00 376.51

2. Mandor (L03) Jam 0.0060 31,500.00 189.76

JUMLAH HARGA TENAGA 566.27

B. BAHAN

1. Aspal (M10) Kg 0.6345 14,700.00 9,326.86

2. Kerosene (M11) liter 0.4840 9,000.00 4,356.00

JUMLAH HARGA BAHAN 13,682.86

C. PERALATAN

1. Asphalt Sprayer (E03) Jam 0.0030 112,800.00 339.76

2. Air Compresor (E05) Jam 0.0021 146,800.00 305.83
3. Dump Truck (E08) Jam 0.0030 152,500.00 459.34

JUMLAH HARGA PERALATAN 1,104.93

D. JUMLAH HARGA TENAGA, BAHAN DAN PERALATAN ( A + B + C ) 15,354.05

E. OVERHEAD & PROFIT 4.0 % x D 614.16
F. HARGA SATUAN PEKERJAAN ( D + E ) 15,968.21

File : 387966678.xls
 Analisa EI-234

FORMULIR STANDAR UNTUK

PEREKAMAN ANALISA MASING-MASING HARGA SATUAN

PROYEK :
No. PAKET KONTRAK :
NAMA PAKET :
PROP / KAB / KODYA :
ITEM PEMBAYARAN NO. : 2.3 (4) PERKIRAAN VOL. PEK. :
JENIS PEKERJAAN : Gorong2 Pipa Beton Bertulang, TOTAL HARGA (Rp.) :
SATUAN PEMBAYARAN : M1 Ø 95-120cm % THD. BIAYA PROYEK :

PERKIRAAN HARGA JUMLAH

NO. KOMPONEN SATUAN KUANTITAS SATUAN HARGA
(Rp.) (Rp.)

A. TENAGA

1. Pekerja (L01) Jam 9.3333 12,500.00 116,666.67

2. Tukang (L02) Jam 1.1667 18,750.00 21,875.00
3. Mandor (L03) Jam 1.1667 31,500.00 36,750.00

JUMLAH HARGA TENAGA 175,291.67

B. BAHAN

1. Beton K-300 (EI-714) M3 0.2897 1,821,708.51 527,809.77

2. Baja Tulangan (M39) Kg 31.8707 18,809.10 599,458.66
3. Urugan Porus (EI-241) M3 0.3103 389,000.00 120,696.98
4. Mat. Pilihan (M09) M3 1.9114 45,000.00 86,010.86

JUMLAH HARGA BAHAN 1,333,976.27

C. PERALATAN

1. Tamper (E25) Jam 0.6371 67,500.00 43,005.43

2. Dump Truck (E08) Jam 0.8328 152,500.00 126,998.61
3. Alat Bantu Ls 1.0000 25,000.00 25,000.00

JUMLAH HARGA PERALATAN 195,004.04

D. JUMLAH HARGA TENAGA, BAHAN DAN PERALATAN ( A + B + C ) 1,704,271.97

E. OVERHEAD & PROFIT 10.0 % x D 170,427.20
F. HARGA SATUAN PEKERJAAN ( D + E ) 1,874,699.17

File : 387966678.xls
 Analisa EI-421

FORMULIR STANDAR UNTUK

PEREKAMAN ANALISA MASING-MASING HARGA SATUAN

NAMA PAKET :
PROP / KAB / KODYA :
ITEM PEMBAYARAN NO. : PERKIRAAN VOL. PEK. :
JENIS PEKERJAAN : Lps. Pond. Ag. Kls. A, CBR Min 80% TOTAL HARGA (Rp.) :
SATUAN PEMBAYARAN : M3 % THD. BIAYA PROYEK :

PERKIRAAN HARGA JUMLAH

NO. KOMPONEN SATUAN KUANTITAS SATUAN HARGA
(Rp.) (Rp.)

A. TENAGA

1. Pekerja Jam 0.2765 12,500.00 3,456.79

2. Mandor Jam 0.0395 31,500.00 1,244.44

JUMLAH HARGA TENAGA 4,701.23

B. BAHAN

1. Agregat Kasar M3 0.6600 366,900.00 242,154.00

2. Agregat Halus M3 0.5400 335,000.00 180,900.00

JUMLAH HARGA BAHAN 423,054.00

C. PERALATAN

1 Wheel Loader Jam 0.0395 375,700.00 14,842.47

2 Dump Truck Jam 0.5117 152,500.00 78,027.28
3 Motor Grader Jam 0.0130 327,500.00 4,245.37
4 Tandem Roller Jam 0.0198 355,700.00 7,026.17
5 Water Tanker Jam 0.0233 85,350.00 1,991.50
6 Alat Bantu Ls 1.0000 100,000.00 100,000.00

JUMLAH HARGA PERALATAN 206,132.80

D. JUMLAH HARGA TENAGA, BAHAN DAN PERALATAN ( A + B + C ) 633,888.03

E. OVERHEAD & PROFIT 4.0 % x D 25,355.52
F. HARGA SATUAN PEKERJAAN ( D + E ) 659,243.55

File : 387966678.xls
 Analisa EI-22

FORMULIR STANDAR UNTUK

PEREKAMAN ANALISA MASING-MASING HARGA SATUAN

NAMA PAKET :
PROP / KAB / KODYA :
ITEM PEMBAYARAN NO. : 2.2 PERKIRAAN VOL. PEK. :
JENIS PEKERJAAN : Pasangan Batu Dengan Mortar (Mekanik) TOTAL HARGA (Rp.) :
SATUAN PEMBAYARAN : M3 % THD. BIAYA PROYEK :

PERKIRAAN HARGA JUMLAH

NO. KOMPONEN SATUAN KUANTITAS SATUAN HARGA
(Rp.) (Rp.)

A. TENAGA

1. Pekerja (L01) jam 4.4444 12,500.00 55,555.56

2. Tukang Batu (L02) jam 1.3333 18,750.00 25,000.00
3. Mandor (L03) jam 0.4444 31,500.00 14,000.00

JUMLAH HARGA TENAGA 94,555.56

B. BAHAN

1. Batu (M02) M3 1.1 192,500.00 211,750.00

2. Semen (PC) (M12) Kg 161 2,000.00 322,000.00
3. Pasir (M01) M3 0.4829 125,400.00 60,552.43

JUMLAH HARGA BAHAN 594,302.43

C. PERALATAN

1. Conc. Mixer (E06) jam 0.4444 85,000.00 37,777.78

2. Alat Bantu Ls 1.0000 1,000.00 1,000.00

JUMLAH HARGA PERALATAN 38,777.78

D. JUMLAH HARGA TENAGA, BAHAN DAN PERALATAN ( A + B + C ) 727,635.76

E. OVERHEAD & PROFIT 4.0 % x D 29,105.43
F. HARGA SATUAN PEKERJAAN ( D + E ) 756,741.20

File : 387966678.xls
 Analisa EI-635

FORMULIR STANDAR UNTUK

PEREKAMAN ANALISA MASING-MASING HARGA SATUAN

NAMA PAKET :
PROP / KAB / KODYA :
ITEM PEMBAYARAN NO. : 6.3 (5) PERKIRAAN VOL. PEK. :
JENIS PEKERJAAN : Lapis Aus Aspal Beton (AC-WC) TOTAL HARGA (Rp.) :
SATUAN PEMBAYARAN : M2 % THD. BIAYA PROYEK :

PERKIRAAN HARGA JUMLAH

NO. KOMPONEN SATUAN KUANTITAS SATUAN HARGA
(Rp.) (Rp.)

A. TENAGA

1. Pekerja (L01) Jam 0.0245 12,500.00 306.67

2. Mandor (L03) Jam 0.0025 31,500.00 77.28

JUMLAH HARGA TENAGA 383.95

B. BAHAN

1. Agregat Kasar (M03) M3 0.0229 366,900.00 8,416.20

2. Agregat Halus (M04) M3 0.0287 335,000.00 9,605.57
3 Filler (M05) Kg 2.0240 3,000.00 6,072.00
4 Aspal (M10) Kg 5.9892 14,700.00 88,041.24

JUMLAH HARGA BAHAN 112,135.00

C. PERALATAN
1. Wheel Loader (E15) Jam 0.0019 305,750.00 581.11
2. AMP (E01) Jam 0.0025 4,125,000.00 10,120.00
3. Genset (E12) Jam 0.0025 97,590.85 239.42
4. Dump Truck (E09) Jam 0.0369 152,500.00 5,631.02
5. Asp. Finisher (E02) Jam 0.0028 255,650.00 708.43
6. Tandem Roller (E17) Jam 0.0032 354,000.00 1,137.35
7 P. Tyre Roller (E18) Jam 0.0034 412,700.00 1,420.65
8 Alat Bantu Ls 1.0000 1,000.00 1,000.00

JUMLAH HARGA PERALATAN 20,837.98

D. JUMLAH HARGA TENAGA, BAHAN DAN PERALATAN ( A + B + C ) 133,356.93

E. OVERHEAD & PROFIT 4.0 % x D 5,334.28
F. HARGA SATUAN PEKERJAAN ( D + E ) 138,691.00

File : 387966678.xls
 Analisa EI-718

FORMULIR STANDAR UNTUK

PEREKAMAN ANALISA MASING-MASING HARGA SATUAN

PROYEK :
No. PAKET KONTRAK :
NAMA PAKET :
PROP / KAB / KODYA :
ITEM PEMBAYARAN NO. : 7.1 (8) PERKIRAAN VOL. PEK. :
JENIS PEKERJAAN Rabat Beton TOTAL HARGA (Rp.) :
SATUAN PEMBAYARAN : M3 % THD. BIAYA PROYEK :

PERKIRAAN HARGA JUMLAH

NO. KOMPONEN SATUAN KUANTITAS SATUAN HARGA
(Rp.) (Rp.)

A. TENAGA

1. Pekerja (L01) jam 5.3012 12,500.00 66,265.06

2. Tukang (L02) jam 1.7671 18,750.00 33,132.53
3. Mandor (L03) jam 0.4418 31,500.00 13,915.66

JUMLAH HARGA TENAGA 113,313.25

B. BAHAN

1. Semen (M12) Kg 256.2500 2,000.00 512,500.00

2. Pasir (M01) M3 0.4200 125,400.00 52,668.00
3. Agregat Kasar (M03) M3 0.6100 366,900.00 223,809.00
5. Kayu Perancah (M19) M3 0.0500 3,900,000.00 195,000.00
6. Paku (M18) Kg 0.4000 21,000.00 8,400.00

JUMLAH HARGA BAHAN 992,377.00

C. PERALATAN

1. Conc. Mixer (E06) jam 0.4418 85,000.00 37,550.20

2. Water Tanker (E23) jam 0.0463 165,000.00 7,641.19
3. Con. Vibrator (E20) jam 0.4418 45,000.00 19,879.52
4. Alat Bantu Ls 1.0000 2,500.00 2,500.00

JUMLAH HARGA PERALATAN 67,570.91

D. JUMLAH HARGA TENAGA, BAHAN DAN PERALATAN ( A + B + C ) 1,173,261.16

E. OVERHEAD & PROFIT 4.0 % x D 46,930.45
F. HARGA SATUAN PEKERJAAN ( D + E ) 1,220,191.61
 Analisa EI-714

FORMULIR STANDAR UNTUK

PEREKAMAN ANALISA MASING-MASING HARGA SATUAN

ANALISA HARGA SATUAN PEKERJAAN

No. PAKET KONTRAK :
NAMA PAKET :
PROP / KAB / KODYA :
ITEM PEMBAYARAN NO. : PERKIRAAN VOL. PEK. :
JENIS PEKERJAAN Beton Type B TOTAL HARGA (Rp.) :
SATUAN PEMBAYARAN : M3 % THD. BIAYA PROYEK :

PERKIRAAN HARGA JUMLAH

NO. KOMPONEN SATUAN KUANTITAS SATUAN HARGA
(Rp.) (Rp.)

A. TENAGA

1. Pekerja (L01) jam 5.3012 12,500.00 66,265.06

2. Tukang (L02) jam 1.7671 18,750.00 33,132.53
3. Mandor (L03) jam 0.4418 31,500.00 13,915.66

JUMLAH HARGA TENAGA 113,313.25

B. BAHAN

1. Semen (M12) Kg 412.5786 2,000.00 825,157.23

2. Pasir (M01) M3 0.4255 125,400.00 53,354.15
3. Agregat Kasar (M03) M3 0.7658 366,900.00 280,961.35
4. Kayu Perancah (M19) M3 0.1000 3,900,000.00 390,000.00
5. Paku (M18) Kg 1.0000 21,000.00 21,000.00

945 JUMLAH HARGA BAHAN 1,570,472.73

1210
C. PERALATAN

1. Conc. Mixer (E06) jam 0.4418 85,000.00 37,550.20

2. Water Tanker (E23) jam 0.0559 165,000.00 9,227.10
3. Con. Vibrator (E20) jam 0.4418 45,000.00 19,879.52
5. Alat Bantu Ls 1.0000 2,500.00 1,200.00

JUMLAH HARGA PERALATAN 67,856.82

D. JUMLAH HARGA TENAGA, BAHAN DAN PERALATAN ( A + B + C ) 1,751,642.80

E. OVERHEAD & PROFIT 4% x D 70,065.71
F. HARGA SATUAN PEKERJAAN ( D ) 1,821,708.51
 Analisa EI-716

FORMULIR STANDAR UNTUK

PEREKAMAN ANALISA MASING-MASING HARGA SATUAN

PROYEK :
No. PAKET KONTRAK :
NAMA PAKET :
PROP / KAB / KODYA :
ITEM PEMBAYARAN NO. : 7.1 (6) PERKIRAAN VOL. PEK. :
JENIS PEKERJAAN Beton Type D TOTAL HARGA (Rp.) :
SATUAN PEMBAYARAN : M3 % THD. BIAYA PROYEK :

PERKIRAAN HARGA JUMLAH

NO. KOMPONEN SATUAN KUANTITAS SATUAN HARGA
(Rp.) (Rp.)

A. TENAGA

1. Pekerja (L01) jam 4.4177 12,500.00 55,220.88

2. Tukang (L02) jam 1.4726 18,750.00 27,610.44
3. Mandor (L03) jam 0.3681 31,500.00 11,596.39

JUMLAH HARGA TENAGA 94,427.71

B. BAHAN

1. Semen (M12) Kg 318.1034 2,000.00 636,206.90

2. Pasir (M01) M3 0.5819 125,400.00 72,969.83
3. Agregat Kasar (M03) M3 0.9655 366,900.00 354,248.28
4. Kayu Perancah (M19) M3 0.0750 3,900,000.00 292,500.00
5. Paku (M18) Kg 0.5000 21,000.00 10,500.00

JUMLAH HARGA BAHAN 1,366,425.00

C. PERALATAN

1. Conc. Mixer (E06) jam 0.4418 85,000.00 37,550.20

2. Water Tanker (E23) jam 0.0546 165,000.00 9,011.33
3. Con. Vibrator (E20) jam 0.4418 45,000.00 19,879.52
4. Alat Bantu Ls 1.0000 2,500.00 2,500.00

JUMLAH HARGA PERALATAN 68,941.05

D. JUMLAH HARGA TENAGA, BAHAN DAN PERALATAN ( A + B + C ) 1,529,793.76

E. OVERHEAD & PROFIT 4.0 % x D 61,191.75
F. HARGA SATUAN PEKERJAAN ( D + E ) 1,590,985.51
 Analisa EI-715

FORMULIR STANDAR UNTUK

PEREKAMAN ANALISA MASING-MASING HARGA SATUAN

SATUAN KERJA :
No. PAKET KONTRAK : -
NAMA PAKET :
PROP / KAB / KODYA :
ITEM PEMBAYARAN NO. : 7.1 (5) PERKIRAAN VOL. PEK. :
JENIS PEKERJAAN Beton Type C TOTAL HARGA (Rp.) :
SATUAN PEMBAYARAN : M3 % THD. BIAYA PROYEK :

PERKIRAAN HARGA JUMLAH

NO. KOMPONEN SATUAN KUANTITAS SATUAN HARGA
(Rp.) (Rp.)

A. TENAGA

1. Pekerja Biasa (L01) jam 5.3012 12,500.00 66,265.06

2. Tukang (L02) jam 1.7671 18,750.00 33,132.53
3. Mandor (L03) jam 0.4418 31,500.00 13,915.66

JUMLAH HARGA TENAGA 113,313.25

B. BAHAN

1. Semen (M12) Kg 393.6000 2,000.00 787,200.00

2. Pasir (M01) M3 0.4613 125,400.00 57,840.75
3. Agregat Kasar (M03) M3 0.7455 366,900.00 273,507.27
4. Kayu Perancah (M19) M3 0.1000 3,900,000.00 390,000.00
5. Paku (M18) Kg 1.0000 21,000.00 21,000.00

JUMLAH HARGA BAHAN 1,529,548.02

C. PERALATAN

1. Conc. Mixer (E06) jam 0.4418 85,000.00 37,550.20

2. Water Tanker (E23) jam 0.0533 165,000.00 8,802.65
3. Con. Vibrator (E20) jam 0.4418 45,000.00 19,879.52
4. Alat Bantu Ls 1.0000 2,500.00 2,500.00

JUMLAH HARGA PERALATAN 68,732.37

D. JUMLAH HARGA TENAGA, BAHAN DAN PERALATAN ( A + B + C ) 1,711,593.65

E. OVERHEAD & PROFIT 4% x D 68,464
F. HARGA SATUAN PEKERJAAN ( D ) 1,780,057.39
 Analisa EI-713

FORMULIR STANDAR UNTUK

PEREKAMAN ANALISA MASING-MASING HARGA SATUAN

PROYEK :
No. PAKET KONTRAK :
NAMA PAKET :
PROP / KAB / KODYA :
ITEM PEMBAYARAN NO. : 7.1 (3) PERKIRAAN VOL. PEK. : -
JENIS PEKERJAAN Beton Type A TOTAL HARGA (Rp.) : -
SATUAN PEMBAYARAN : M3 % THD. BIAYA PROYEK : -

PERKIRAAN HARGA JUMLAH

NO. KOMPONEN SATUAN KUANTITAS SATUAN HARGA
(Rp.) (Rp.)

A. TENAGA

1. Pekerja jam 5.3012 12,500.00 66,265.06

2. Tukang jam 1.7671 18,750.00 33,132.53
3. Mandor jam 0.4418 31,500.00 13,915.66

JUMLAH HARGA TENAGA 113,313.25

B. BAHAN

1. Semen Kg 384.3750 2,000.00 768,750.00

2. Pasir M3 0.4271 125,400.00 53,556.25
3. Agregat Kasar M3 0.6406 366,900.00 235,045.31
4. Kayu Perancah M3 0.1500 3,900,000.00 585,000.00
5. Paku Kg 1.5000 21,000.00 31,500.00

945 JUMLAH HARGA BAHAN 1,673,851.56

1210
C. PERALATAN

1. Conc. Mixer jam 0.4418 85,000.00 37,550.20

2. Water Tanker jam 0.0521 165,000.00 8,596.34
3. Con. Vibrator jam 0.4418 45,000.00 19,879.52
4 Alat Bantu Ls 1.0000 2,500.00 2,500.00

JUMLAH HARGA PERALATAN 68,526.06

D. JUMLAH HARGA TENAGA, BAHAN DAN PERALATAN ( A + B + C ) 1,855,690.87

E. OVERHEAD & PROFIT 4.0 % x D 74,228
F. HARGA SATUAN PEKERJAAN ( D + E ) 1,929,918.51
 DAFTAR
HARGA DASAR SATUAN UPAH

HARGA
No. U RAIAN SATUAN SATUAN KETERANGAN
( Rp.)

1. Pekerja Jam 12,500.00

2. Tukang Jam 18,750.00
3. Mandor Jam 31,500.00
4. Operator Jam 31,500.00
5. Pembantu Operator Jam 18,750.00
6. Sopir / Driver Jam 13,750.00
7. Pembantu Sopir / Driver Jam 8,750.00
8. Mekanik Jam 18,750.00
9. Pembantu Mekanik Jam 12,500.00
10. Kepala Tukang Jam 25,000.00
11. Juru Ukur Jam 15,000.00
12. Assistent Juru ukur Jam 12,500.00
13 Upah Eriction Kg 3,000.00
14 UPAH Fabrikasi Consummable Kg 6,700.00

File : 387966678.xls
 HARGA
No. U RAIAN SATUAN SATUAN KETERANGAN
( Rp.)

DAFTAR HARGA DASAR SATUAN BAHAN

1 Pasir M3 125,400.00
2 Batu Kali M3 192,500.00
3 Agregat Kasar ( hasil Crusher ) M3 366,900.00
4 Agregat Halus ( hasil Crusher ) M3 335,000.00
5 Batu Belah / Kerakal M3 307,500.00
6 Filler Kg 3,000.00
7 G r a v e l / Kerikil M3 177,500.00
8 Bahan Tanah Timbunan M3 70,000.00
9 Bahan Timbunan Pilihan M3 175,000.00
10 Aspal KG 14,700.00
11 Kerosen / Minyak Tanah LITER 9,000.00
12 Semen / PC Kg 2,000.00
13 Besi Beton Kg 15,600.00
14 Kawat Beton Kg 18,000.00
15 Kawat Bronjong Kg 23,500.00
16 Sirtu M3 147,500.00
17 Cat Marka (thermoplastic) Kg 75,000.00
18 Paku Kg 21,000.00
19 Kayu Perancah M3 3,900,000.00
20 Papan Perancah/Papan Bekisting M3 3,900,000.00
21 Kayu Sembarang Keras M3 5,130,000.00
22 Multiplek 12 mm Lbr 304,000.00
23 Solar LITER 10,650.00
24 Minyak Pelumas / Olie LITER 65,000.00
25 Bahan Agr.Base Kelas A M3 385,000.00
26 Bahan Agr.Base Kelas B M3 350,000.00
27 Bahan Agr.Base Kelas C M3 175,000.00
28 Aspal Emulsi Kg 14,700.00
29 Thinner LITER 15,000.00
30 Marka Jalan BH 650,000.00
31 Baja Tulangan (Polos) U24 Kg 15,600.00
32 Baja Tulangan (Ulir) D32 Kg 32,500.00
33 Kapur M3 8,500.00
34 Cat Air Kg 35,800.00
35 Cat Besi Kg 52,000.00
36 SLING Ø2” M 506,250.00
37 SLING Ø1½” M 330,750.00
38 SLING Ø1” M 141,750.00
39 SLING Ø5/8” M 64,800.00
40 TURN BUCKLE Ø2” BH 5,400,000.00
41 TURN BUCKLE Ø1½” BH 2,025,000.00
42 TURN BUCKLE Ø1” BH 209,250.00
43 TURN BUCKLE Ø3/4” BH 101,250.00
44 TURN BUCKLE Ø5/8” BH 40,500.00
45 CLAMP SLING Ø2” BH 337,500.00
46 CLAMP SLING Ø1½” BH 148,500.00
47 CLAMP SLING Ø1” BH 67,500.00

File : 387966678.xls
 HARGA
No. U RAIAN SATUAN SATUAN KETERANGAN
( Rp.)
48 CLAMP SLING Ø5/8” BH 20,250.00
49 Besi UNP Kg 15,500.00
50 Besi Siku Kg 15,500.00
51 Besi H beam Kg 15,500.00
52 PIPA Sch 40 x6m Kg 28,000.00
53 BOLT&NUT Ø5/8”X2½” BH 7,500.00
54 BOLT&NUT Ø3/4”X 5” BH 5,600.00
55 BOLT&NUT Ø5/8”X2” BH 6,500.00
56 ROUND BAR Ø 2”X 6M BH 6,500.00
57 PLAT 8mmx 4ʹx 8ʹ BH 15,500.00
58 Galvanized Steel Pipe M 135,300.00
59 Steel Bridge Type B-30 (including pabrication) Kg 18,500.00

File : 387966678.xls
 HARGA
No. U RAIAN SATUAN SATUAN KETERANGAN
( Rp.)

DAFTAR HARGA SATUAN PERALATAN

60 Excavator jam 514,050.00
61 Dump Truck 10 Ton jam 152,500.00
62 Breaker jam 681,500.00
63 Buldozer jam 447,500.00
64 Vibrator Roller jam 357,650.00
65 Water tank jam 85,350.00
66 Service Crane 25 Ton jam 475,300.00
67 Welding Machine+Genset jam 151,250.00
68 Concrete Mixer jam 85,000.00
69 Concrete Vibrator jam 45,000.00
70 Bar Cutter jam 46,750.000
71 Bar Bender jam 85,600.00
72 Generator set 20 KVA jam 97,590.85
73 Chain Block jam 125,450.00
74 Asp. Finisher jam 325,500.00
75 Tandem Roller jam 355,700.00
76 P. Tyre Roller jam 412,700.00
77 3-Wheel Roller (E16) jam 305,750.00
78 Asp. Sprayer jam 112,800.00
79 Wheel Loader jam 375,700.00
80 Asphalt Mixing Plant jam 4,125,000.00
81 Asp. Finisher jam 255,650.00
82 Tandem Roller jam 354,000.00
83 Motor Grader jam 327,500.00
84 Stamper jam 67,500.00
85 Air Compresor (E05) jam 146,800.00

File : 387966678.xls
 ___________________________________________________________________________________
ASAHAN HEPP3 ACCESS ROAD BOQ TABLE

ASAHAN 3 HIDROELECTRIC POWER PROJECT - ACCESS ROAD

BILL OF QUANTITIES

Total Price
NO WORK ITEM
IDR

A PREPARING
1 Mobilisasi 650,000,000.00
VO.1.1PROVINCIAL ROAD AND ASSOCIATED STRUCTURES
1.1 Concrete Slab Bridge Aek Nayangat 572,974,912
1.2 Concrete Slab Bridge Aek Sibargot 468,545,960
1.3 Concrete Slab Bridge Aek Limut (Accessories Only) 24,458,292
1.4 Concrete Slab Bridge Aek Sihalot 507,637,582
1.5 New Parhitean Truss Bridge (B60) 2,638,059,663
1.6 Aek Hitam Truss Bridge (B40) 1,430,312,708
1.7 New Road for Parhitean Truss Bridge (590m) 3,251,578,573
1.8 New Road for Aek Nayangat Slab Bridge (110m) 914,212,438
1.9 Resurfacing of Road - Batu Mamak - Simpang Bagio (2,650m) 4,035,986,187
1.10 Road Widening & Provision of Passing Bays 116,754,404

VO.1.2WORK ADIT NO. 1 ACCESS ROAD

2.1 New Access Road to Work Adit No. 1 1,417,193,245

VO.1.3WORK ADIT NO 2 & ASSOCIATED STRUCTURES

3.1 New Access Road to Work Adit No.2 8,248,278,465
3.2 Work Adit No.2 Truss Bridge (B60) 4,051,948,065
3.3 Launching Cantilever 2,217,366,058
3.4 Suspention Bridge 660,845,062

VO.1.4POWER SITE ACCESS ROADS & ASSOCIATED STRUCTURES

4.1 New Access Road to Power Site 5,256,668,800
4.2 New Access Road to Work Adit No.3 7,256,801,067
4.3 New Access Road to Surge Tank 2,701,071,966
4.4 Power Site Truss Bridge (B60) 2,058,763,004

VO.1.5DUSUN III/IV ROAD & ASSOCIATED STRUCTURES

5.1 Preparation Works 1,642,609,796
5.2 Asahan River Crossing 2,747,208,917
5.3 New Dusun III/IV Road (5,510m) 13,407,504,552

TOTAL 66,276,779,715
PROFIT 10% 6,627,677,972
GRAND TOTAL (DILUAR PPN/PPH) 72,904,457,687

Medan, 2016
Penawar
PT. ...............................

SYAHYAN
Direktur

__________________________________________________________________________________________________23
000000
BILL OF QUANTITIES
ASAHAN 3 HIDROELECTRIC POWER PROJECT ACCESS ROAD

Unit Rate Total Price

NO DESCRIPTION WORKS UNIT QUANTITY Remarks
IDR IDR
A PREPARING
.1 Mobilisasi and Demobilisasi Nos. 1.00 650,000,000.00 650,000,000.00
Sub Total 650,000,000.00
VO.1.1 PROVINCIAL ROAD AND ASSOCIATED STRUCTURES
1.1 Concrete Slab Bridge Aek Nayangat
1.1.1 Super Structure
.1 Bearing Pad Nos. 10.00 1,150,000.00 11,500,000.00

1.1.2 Accessories
.1 Bridge Railing m' 35.20 866,286.00 30,493,267.20
.2 Pipe drainage m' 10.00 265,000.00 2,650,000.00
.3 Bridge Expansion Joint m' 14.40 1,200,000.00 17,280,000.00

1.1.3 Concrete Slab

.1 Concrete Type B m³ 28.33 1,821,708.51 51,609,002.20
.2 Reinforcement kg 4,821.32 18,809.10 90,684,690.01
.3 Wearing Course m² 61.60 138,691.00 8,543,365.60
-
1.1.4 Sub Structure -
.1 Concrete Type D m³ 97.00 1,590,985.51 154,325,594.90
.2 Reinforcement kg 5,886.44 18,809.10 110,718,638.60

.4 Stone masonry m³ 20.55 756,741.20 15,551,031.56

.5 Wet lean concrete m³ 6.90 1,220,191.61 8,419,322.10

1.1.5 Other Works

.1 Guide post Nos. 16.00 4,450,000.00 71,200,000.00
Sub Total 572,974,912.17
1.2 Concrete Slab Bridge Aek Sibargot
1.2.1 Super Structure
.1 Bearing Pad Nos. 6.00 1,150,000.00 6,900,000.00

1.2.2 Accessories
.1 Bridge Railing m' 22.00 866,286.00 19,058,292.00
.2 Pipe drainage m' 6.00 265,000.00 1,590,000.00
.3 Bridge Expansion Joint m' 8.40 1,200,000.00 10,080,000.00

1.2.3 Concrete Slab

.1 Concrete Type B m³ 11.39 1,821,708.51 20,749,259.97
.2 Reinforcement kg 1,879.30 18,809.10 35,347,941.63
.3 Surface-course with Penetration Macadam m² 23.10 125,000.00 2,887,500.00

1.2.4 Other Works

.1 Demolition of Concrete m³ 4.00 1,500,000.00 6,000,000.00
.2 Demolition of Steel Beam m' 24.00 1,363,975.00 32,735,400.00
.3 Demolition of Bridge Deck Wood m² 21.12 750,000.00 15,840,000.00
.4 Guide post Nos. 12.00 450,000.00 5,400,000.00

1.2.5 Sub Structure

.1 Concrete Type D m³ 97.00 1,590,985.51 154,325,594.90
.2 Reinforcement kg 5,886.44 18,809.10 110,718,638.60
.3 Excavation, Common m³ 369.25 62,134.00 22,942,979.50
.4 Stone masonry m³ 20.55 756,741.20 15,551,031.56
.5 Wet lean concrete m³ 6.90 1,220,191.61 8,419,322.10
Sub Total 468,545,960.26
1.3 Concrete Slab Bridge Aek Limut (Accessories Only)
1.3.1 Accessories
.1 Bridge railing m' 22.00 866,286.00 19,058,292.00
.2 Guide post Nos. 12.00 450,000.00 5,400,000.00
Sub Total 24,458,292.00
1.4 Concrete Slab Bridge Aek Sihalot
1.4.1 Super Structure
.1 Bearing pad Nos. 6.00 1,150,000.00 6,900,000.00

1.4.2 Accessories
.1 Bridge Railing m' 29.40 866,286.00 25,468,808.40
.2 Pipe drainage m' 8.00 265,000.00 2,120,000.00
.3 Bridge Expansion Joint m' 8.40 1,200,000.00 10,080,000.00

1.4.3 Concrete Slab

.1 Concrete Type B kg 15.92 1,821,708.51 29,001,599.54
.2 Reinforcement kg 2,580.80 18,809.10 48,542,525.28
.3 Wearing Course m² 35.69 138,691.00 4,949,881.79
000000
Unit Rate Total Price
NO DESCRIPTION WORKS UNIT QUANTITY Remarks
IDR IDR
1.4.4 Sub Structure
.1 Concrete Type D m³ 97.00 1,590,985.51 154,325,594.90
.2 Reinforcement kg 5,886.44 18,809.10 110,718,638.60

.4 Stone masonry m³ 20.55 756,741.20 15,551,031.56

.5 Wet lean concrete m³ 6.90 1,220,191.61 8,419,322.10

1.4.5 Other Works

.1 Demolition of Concrete m³ 4.70 1,500,000.00 7,050,000.00
.2 Demolition of Steel Beam m' 40.80 1,363,975.00 55,650,180.00
.3 Demolition of Bridge Deck Wood m² 31.28 750,000.00 23,460,000.00
.4 Guide post Nos. 12.00 450,000.00 5,400,000.00
Sub Total 507,637,582.17
1.5 New Parhitean Truss Bridge (B60)
1.5.1 Earthwork
.1 Clearing & Grubbing m² 525.00 3,150.00 1,653,750.00

1.5.2 Super Structure Installation

1. Transport of bridge materials to erection location Nos. 1.00 168,000,000.00 168,000,000.00
2. Install truss Bridge Nos. 1.00 406,000,000.00 406,000,000.00
3. Transport of Roller Cantiever materials to erection location Nos. 1.00 38,512,600.00 38,512,600.00
4. Install Roller Cantilever Nos. 1.00 159,552,200.00 159,552,200.00

1.5.3 Bridge Deck

.1 Concrete Type A m³ 94.80 1,929,918.51 182,956,274.54
.2 Reinforcement kg 15,951.00 18,809.10 300,023,954.10
.3 Surface-course with Penetration Macadam m² 360.00 185,000.00 66,600,000.00

1.5.4 Sub structure

.1 Concrete Type D m³ 331.77 1,590,985.51 527,841,264.11
.2 Wet lean concrete m³ 11.30 1,220,191.61 13,788,165.17
.3 Reinforcement kg 25,974.79 18,809.10 488,562,422.59
.4 Bed grouting m3 0.15 4,000,000.00 600,000.00

.6 Backfill, random m³ 1,225.18 150,985.00 184,983,802.30

.7 Shoe bed mortar m³ 52.50 187,000.00 9,817,500.00
.8 Stone masonry m³ 59.00 756,741.20 44,647,730.51

1.5.5 Other Works

1. Guard rail Type A m' 48.00 740,000.00 35,520,000.00
2. Guide post Nos. 20.00 450,000.00 9,000,000.00
Sub Total 2,638,059,663.32
1.6 Aek Hitam Truss Bridge (B40)
1.6.1 Earthworks

1.6.2 Super Structure Installation

.1 Transport of bridge materials to erection location Nos. 1.00 111,600,000.00 111,600,000.00
.2 Install truss Bridge kg 1.00 269,700,000.00 269,700,000.00

1.6.3 Bridge Deck

.1 Concrete Type A m³ 63.20 1,929,918.51 121,970,849.69
.2 Reinforcement kg 10,674.00 18,809.10 200,768,333.40
.3 Surface-course with Penetration Macadam m² 240.00 185,000.00 44,400,000.00

1.6.4 Sub structure

.1 Concrete Type D m³ 209.64 1,590,985.51 333,534,203.24
.2 Wet lean concrete m³ 8.40 1,220,191.61 10,249,609.51
.3 Reinforcement kg 12,576.24 18,809.10 236,547,755.78
.4 Bed grouting m³ 0.15 4,000,000.00 600,000.00

.6 Backfill, random m³ 397.44 150,985.00 60,007,478.40

.7 Stone Masonry m³ 42.20 756,741.20 31,934,478.43

1.6.5 Other Works

.1 Guide Post Nos. 20.00 450,000.00 9,000,000.00
Sub Total 1,430,312,708.45
000000
Unit Rate Total Price
NO DESCRIPTION WORKS UNIT QUANTITY Remarks
IDR IDR
1.7 New Road for Parhitean Truss Bridge (590m)
1.7.1 Earthworks

.3 Backfill, random m³ 4,562.06 150,985.00 688,802,629.10

.4 Preparation/trimming of the road m² 5,182.81 5,300.00 27,468,893.00

1.7.2 Pavement Works

.1 Sub-Base Course Class B m³ 884.36 578,891.00 511,948,044.76
.2 Sub-Base Course Class B at Shoulder m³ 616.20 578,891.00 356,712,634.20
.3 Base Course A m³ 736.91 659,243.55 485,803,165.98
.4 Prime Coat ltr/m² 3,822.30 15,968.21 61,035,299.82
.5 Surface-course with Penetration Macadam m² 3,822.30 185,000.00 707,125,500.00

1.7.3 Drainage Works

.1 Pipe Culvert RC Pipe 0.8m dia m³ 5.63 1,438,515.00 8,098,839.45
.2 Pipe Culvert RC Pipe 1.0m dia m' 15.80 1,874,699.17 29,620,246.91
Concrete Type C including Formwork for Inlet, Outlet, Drain Ditch and
.3 m³ 20.33 1,780,057.39 36,188,566.76
Slab Reinforcement
.4 Concrete lined Drain Ditch inclusive of Formwork Ds-U 0.3 x 0.3 m³ 4.31 1,780,057.39 7,672,047.36
.5 Concrete lined Drain Ditch inclusive of Formwork Ds-U 0.5 x 0.5 m³ 143.77 1,780,057.39 255,918,851.11

.7 Stone coble masonry m³ 1.60 756,741.20 1,210,785.91

.9 Stone masonry for guide walls m³ 1.56 756,741.20 1,180,516.26

.10 Reinforcement kg 1,018.63 18,809.10 19,159,513.53

.12 Backfill, random m³ 0.59 150,985.00 89,081.15

.13 Sand bedding m³ 0.12 199,644.00 23,957.28

1.7.4 Other Works

.1 Road marking m² 267.60 200,000.00 53,520,000.00
Sub Total 3,251,578,572.59
1.8 New Road for Aek Nayangat Slab Bridge (110m)
1.8.1 Earthworks

.3 Preparation/trimming of the road m² 2,738.00 5,300.00 14,511,400.00

1.8.2 Pavement Works

.1 Sub-Base Course Class B m³ 296.89 578,891.00 171,866,948.99
.2 Sub-Base Course Class B at Shoulder m³ 190.37 578,891.00 110,203,479.67
.3 Base Course A m³ 34.54 659,243.55 22,770,272.29
.4 Prime Coat ltr/m² 2,055.78 15,968.21 32,827,132.53
.5 Surface-course with Penetration Macadam m² 2,055.78 185,000.00 380,319,300.00

1.8.3 Drainage Works

Concrete Type C including Formwork for Inlet, Outlet, Drain Ditch and
1 m³ 3.38 1,780,057.39 6,016,593.98
Slab Reinforcement
2 Concrete lined Drain Ditch inclusive of Formwork Ds-U 0.5 x 0.5 m³ 76.25 1,780,057.39 135,729,376.07
-
4 Backfill, random m³ 96.38 150,985.00 14,551,934.30

1.8.4 Other Works

.1 Road marking m² 127.08 200,000.00 25,416,000.00
Sub Total 914,212,437.83
1.9 Resurfacing of Road - Batu Mamak - Simpang Bagio (2,650m)
1.9.1 Pavement Works
1 Sub-Base Course Class B at Shoulder (t=015 m) m³ 795.00 578,891.00 460,218,345.00
2 Base Course A (t= 0,15 m) m³ 1,788.75 659,243.55 1,179,221,903.82
3 Prime Coat ltr/m² 11,925.00 15,968.21 190,420,937.76
4 Surface-course with Penetration Macadam m² 11,925.00 185,000.00 2,206,125,000.00
Sub Total 4,035,986,186.58
000000
Unit Rate Total Price
NO DESCRIPTION WORKS UNIT QUANTITY Remarks
IDR IDR
1.10 Road Widening & Provision of Passing Bays
1.10.1 Earthworks

.4 Preparation/trimming of the road m² 227.50 5,300.00 1,205,750.00

1.10.1 Pavement Works

.1 Sub-Base Course Class B m³ 62.60 578,891.00 36,238,576.60
.2 Sub-Base Course Class B at Shoulder m³ 12.70 578,891.00 7,351,915.70
.3 Base Course A m³ 39.80 659,243.55 26,237,893.37
.4 Prime Coat ltr/m² 227.50 15,968.21 3,632,768.41
.5 Surface-course with Penetration Macadam m² 227.50 185,000.00 42,087,500.00
Sub Total 116,754,404.09
VO.1.2 WORK ADIT NO. 1 ACCESS ROAD
2.1 New Access Road to Work Adit No. 1
2.1.1 Earthworks

.3 Embankment, random material m³ 70.75 150,985.00 10,682,188.75

.4 Preparation/trimming of the road m² 2,642.50 5,300.00 14,005,250.00

2.1.2 Pavement Works

.1 Sub-Base Course Class B m³ 366.15 578,891.00 211,960,939.65
.2 Sub-Base Course Class B at Shoulder m³ 434.44 578,891.00 251,493,406.04
.3 Base Course A m³ 353.47 659,243.55 233,022,818.36
.4 Prime Coat ltr/m² 1,937.22 15,968.21 30,933,941.22
.5 Surface-course with Penetration Macadam m² 1,937.22 185,000.00 358,385,700.00

2.1.2 Drainage Works

.1 Pipe Culvert RC Pipe 1.0m dia m' 44.82 1,874,699.17 84,024,016.88
Concrete Type C including Formwork for Inlet, Outlet, Drain Ditch and
.2 m³ 12.84 1,780,057.39 22,855,936.90
Slab Reinforcement
.3 Concrete lined Drain Ditch inclusive of Formwork Ds-U 0.5 x 0.5 m³ 93.53 1,780,057.39 166,488,767.78

.5 Stone coble masonry m³ 1.18 756,741.20 892,954.61

.7 Stone masonry for guide walls m³ 1.68 756,741.20 1,271,325.21

2.1.3 Other Works

.1 Road marking m² 155.88 200,000.00 31,176,000.00
Sub Total 1,417,193,245.40
VO.1.3 WORK ADIT NO 2 & ASSOCIATED STRUCTURES
3.1 New Access Road to Work Adit No.2
3.1.1 Earthworks

.4 Embankment, random material m³ 13,812.00 150,985.00 2,085,404,820.00

.5 Preparation/trimming of the road m² 10,311.61 5,300.00 54,651,533.00

3.1.2 Retaining Structure

.3 Stone masonry wall m³ 124.37 756,741.20 94,115,902.43

.4 Sand/gravel bedding m³ 94.54 199,644.00 18,874,343.76
.5 Backfill, random m³ 33.85 150,985.00 5,110,842.25
000000
Unit Rate Total Price
NO DESCRIPTION WORKS UNIT QUANTITY Remarks
IDR IDR
3.1.3 Pavement Works
.1 Sub-Base Course Class B m³ 2,263.38 578,891.00 1,310,250,311.58
.2 Sub-Base Course Class B at Shoulder m³ 1,541.28 578,891.00 892,233,120.48
.3 Base Course A m³ 1,845.58 659,243.55 1,216,686,714.88
.4 Prime Coat lt/m² 10,862.88 15,968.21 173,460,779.57
.5 Surface-course with Penetration Macadam m² 8,356.06 185,000.00 1,545,871,100.00

3.1.4 Drainage Works

.1 Pipe Culvert RC Pipe 1.0m dia m' 37.60 1,874,699.17 70,488,688.86
Concrete Type C including Formwork for Inlet, Outlet, Drain Ditch and
.2 m³ 98.45 1,780,057.39 175,246,650.15
Slab Reinforcement
.3 Concrete lined Drain Ditch inclusive of Formwork Ds-U 0.3 x 0.3 m³ 17.97 1,780,057.39 31,987,631.32
.4 Concrete lined Drain Ditch inclusive of Formwork Ds-U 0.5 x 0.5 m³ 95.58 1,780,057.39 170,137,885.43
.5 Concrete lined Drain Ditch inclusive of Formwork Ds-U 0.8 x 0.8 m³ 150.66 1,780,057.39 268,183,446.53

.7 Stone coble masonry m³ 2.40 756,741.20 1,816,178.87

.9 Stone masonry for guide walls m³ 1.56 756,741.20 1,180,516.26

3.1.5 Other Works

.1 Road marking m² 662.89 200,000.00 132,578,000.00
Sub Total 8,248,278,465.37
3.2 Work Adit No.2 Truss Bridge (B60)
3.2.1 Earthworks
.1 Clearing & Grubbing m² 586.50 3,150.00 1,847,475.00

3.2.2 Super Structure Installation

1. Transport of bridge materials to erection location Nos. 1.00 168,000,000.00 168,000,000.00
2. Install truss Bridge Nos. 1.00 406,000,000.00 406,000,000.00
3. Transport of Roller Cantiever materials to erection location Nos. 1.00 38,512,600.00 38,512,600.00
4. Install Roller Cantilever Nos. 1.00 159,552,200.00 159,552,200.00
3.2.3 Bridge Deck
.1 Concrete Type A m³ 94.80 1,929,918.51 182,956,274.54
.2 Reinforcement kg 15,951.00 18,809.10 300,023,954.10
.3 Surface-course with Penetration Macadam m² 360.00 185,000.00 66,600,000.00

3.2.4 Sub structure

.1 Concrete Type D m³ 560.01 1,590,985.51 890,967,797.92
.2 Wet lean concrete m³ 14.68 1,220,191.61 17,912,412.81
.3 Reinforcement kg 53,538.62 18,809.10 1,007,013,257.44
.4 Bed grouting m³ 0.15 4,000,000.00 600,000.00

.6 Backfill, random m³ 3,552.32 150,985.00 536,347,035.20

.7 Stone Masonry m³ 352.32 756,741.20 266,615,057.84
.8 Guide Post Nos. 20.00 450,000.00 9,000,000.00
Sub Total 4,051,948,064.85
3,3 Launching Cantilever
1. Rolling Cantilever Nos 1.00 2,151,344,457.54 2,151,344,457.54
2. Transport of Roller Cantiever materials to erection location Nos 1.00 66,021,600.00 66,021,600.00
Sub Total 2,217,366,057.54
3,4 Suspention Bridge
1. Transport of bridge materials to erection location Nos 1.00 18,606,090.00 18,606,090.00
2. Suspention Bridge Nos 1.00 642,238,971.92 642,238,971.92

Sub Total 660,845,061.92

000000
Unit Rate Total Price
NO DESCRIPTION WORKS UNIT QUANTITY Remarks
IDR IDR
VO.1.4 POWER SITE ACCESS ROADS & ASSOCIATED STRUCTURES
4.1 New Access Road to Power Site
4.1.1 Earthworks

.3 Embankment, random material m³ 4,231.07 150,985.00 638,828,103.95

.4 Preparation/trimming of the road m² 9,380.00 5,300.00 49,714,000.00

4.1.2 Retaining Structure

.3 Stone masonry wall m³ 226.80 756,741.20 171,628,903.04

.4 Sand/gravel bedding m³ 129.70 199,644.00 25,893,826.80
.5 Backfill, random m³ 218.73 150,985.00 33,024,949.05

4.1.3 Pavement Works

.1 Sub-Base Course Class B m³ 1,525.70 578,891.00 883,213,998.70
.2 Sub-Base Course Class B at Shoulder m³ 1,094.65 578,891.00 633,683,033.15
.3 Base Course A m³ 1,153.36 659,243.55 760,345,143.25
.4 Prime Coat lt/m² 9,680.68 15,968.21 154,583,158.39
.5 Surface-course with Penetration Macadam m² 7,446.68 185,000.00 1,377,635,800.00

4.1.4 Drainage Works

.1 Pipe Culvert RC Pipe 0.8m dia m³ 17.75 1,438,515.00 25,533,641.25
Concrete Type C including Formwork for Inlet, Outlet, Drain Ditch and
.2 m³ 27.87 1,780,057.39 49,610,199.49
Slab Reinforcement
.3 Concrete lined Drain Ditch inclusive of Formwork Ds-U 0.3 x 0.3 m³ 36.04 1,780,057.39 64,153,268.37
.4 Concrete lined Drain Ditch inclusive of Formwork Ds-U 0.5 x 0.5 m³ 149.04 1,780,057.39 265,299,753.56

.6 Stone coble masonry m³ 1.50 756,741.20 1,135,111.79

.8 Stone masonry for guide walls m³ 2.36 756,741.20 1,785,909.22

4.1.5 Other Works

.1 Road marking m² 603.00 200,000.00 120,600,000.00
Sub Total 5,256,668,800.01
4.2 New Access Road to Work Adit No.3
4.2.1 Earthworks

.4 Embankment, random material m³ 2,232.00 150,985.00 336,998,520.00

.5 Preparation/trimming of the road m² 11,946.44 5,300.00 63,316,132.00

4.2.2 Retaining Structure

.3 Stone masonry wall m³ 173.44 756,741.20 131,249,192.87

.4 Sand/gravel bedding m³ 93.90 199,644.00 18,746,571.60
.5 Backfill, random m³ 32.42 150,985.00 4,894,933.70

4.2.3 Pavement Works

.1 Sub-Base Course Class B m³ 2,508.61 578,891.00 1,452,211,751.51
.2 Sub-Base Course Class B at Shoulder m³ 1,743.77 578,891.00 1,009,452,759.07
.3 Base Course A m³ 2,016.11 659,243.55 1,329,107,517.82
.4 Prime Coat lt/m² 12,805.00 15,968.21 204,472,965.04
.5 Surface-course with Penetration Macadam m² 9,850.00 185,000.00 1,822,250,000.00
000000
Unit Rate Total Price
NO DESCRIPTION WORKS UNIT QUANTITY Remarks
IDR IDR
4.2.4 Drainage Works
.1 Pipe Culvert RC Pipe 0.8m dia m³ 61.08 1,438,515.00 87,864,496.20
Concrete Type C including Formwork for Inlet, Outlet, Drain Ditch and
.2 m³ 75.63 1,780,057.39 134,625,740.48
Slab Reinforcement
.3 Concrete lined Drain Ditch inclusive of Formwork Ds-U 0.3 x 0.3 m³ 99.37 1,780,057.39 176,884,302.95
.4 Concrete lined Drain Ditch inclusive of Formwork Ds-U 0.5 x 0.5 m³ 182.28 1,780,057.39 324,468,861.24

.6 Stone coble masonry m³ 3.80 756,741.20 2,875,616.54

.7 Excavation, common for stone coble masonry ditch m³ 5.70
.8 Stone masonry for guide walls m³ 5.00 756,741.20 3,783,705.98

4.2.5 Other Works

.1 Road marking m² 767.99 200,000.00 153,598,000.00
Sub Total 7,256,801,066.99
4.3 New Access Road to Surge Tank
4.3.1 Earthworks

.4 Embankment, random material m³ 412.00 150,985.00 62,205,820.00

.5 Preparation/trimming of the road m² 5,990.84 5,300.00 31,751,452.00

4.3.2 Retaining Structure

.3 Stone masonry wall m³ 66.24 756,741.20 50,126,536.76

.4 Sand/gravel bedding m³ 37.87 199,644.00 7,560,518.28
.5 Backfill, random m³ 11.79 150,985.00 1,780,113.15

4.3.3 Pavement Works

.1 Sub-Base Course Class B m³ 781.66 578,891.00 452,495,939.06
.2 Sub-Base Course Class B at Shoulder m³ 684.67 578,891.00 396,349,300.97
.3 Base Course A m³ 586.25 659,243.55 386,481,532.42
.4 Prime Coat lt/m² 2,080.79 15,968.21 33,226,497.53
.5 Surface-course with Penetration Macadam m² 3,908.30 185,000.00 723,035,500.00

4.3.4 Drainage Works

.1 Pipe Culvert RC Pipe 0.8m dia m³ 19.00 1,438,515.00 27,331,785.00
.2 Pipe Culvert RC Pipe 1.0m dia m³ 17.30 1,874,699.17 32,432,295.67
Concrete Type C including Formwork for Inlet, Outlet, Drain Ditch and
.3 m³ 43.34 1,780,057.39 77,147,687.33
Slab Reinforcement
.4 Concrete lined Drain Ditch inclusive of Formwork Ds-U 0.3 x 0.3 m³ 189.35 1,780,057.39 337,053,866.99

.6 Stone coble masonry m³ 3.74 756,741.20 2,830,212.07

.7 Excavation, common for stone coble masonry ditch m³ 8.72 62,134.00 541,808.48
.8 Stone masonry for guide walls m³ 2.24 756,741.20 1,695,100.28

4.3.5 Other Works

.1 Road marking m² 385.13 200,000.00 77,026,000.00
Sub Total 2,701,071,965.99
000000
Unit Rate Total Price
NO DESCRIPTION WORKS UNIT QUANTITY Remarks
IDR IDR
4.4 Power Site Truss Bridge (B60)
4.4.1 Earthworks
.1 Clearing & Grubbing m² 525.00 3,150.00 1,653,750.00

4.4.1 Super Structure Installation

.1 Transport of bridge materials to erection location Nos. 1.00 168,000,000.00 168,000,000.00
.2 Install truss Bridge Nos. 1.00 406,000,000.00 406,000,000.00
3. Transport of Roller Cantiever materials to erection location Nos. 1.00 38,512,600.00 38,512,600.00
4. Install Roller Cantilever Nos. 1.00 159,552,200.00 159,552,200.00

4.4.2 Bridge Deck

.1 Concrete Type A m³ 94.80 1,929,918.51 182,956,274.54
.2 Reinforcement kg 15,951.00 18,809.10 300,023,954.10
.3 Surface-course with Penetration Macadam m² 360.00 185,000.00 66,600,000.00

4.4.3 Sub structure

.1 Concrete Type D m³ 219.43 1,590,985.51 349,109,951.43
.2 Wet lean concrete m³ 8.90 1,220,191.61 10,859,705.31
.3 Reinforcement kg 13,287.96 18,809.10 249,934,568.44
.4 Bed grouting m³ 0.15 4,000,000.00 600,000.00
.5 Excavation, common m³ 302.68 62,134.00 18,806,719.12
.6 Backfill, random m³ 517.16 150,985.00 78,083,402.60
.7 Stone Masonry m³ 25.20 756,741.20 19,069,878.12
.8 Guide Post Nos. 20.00 450,000.00 9,000,000.00
Sub Total 2,058,763,003.65
VO.1.5 DUSUN III/IV ROAD & ASSOCIATED STRUCTURES
5.1 Preparation Works
5.1.1 Design & Survey
.1 Field Survey Works Nos. 1.00 85,000,000.00 85,000,000.00

5.1.2 Clearing & Preparation

.1 Preparation/trimming of the road m² 35,815.00 5,300.00 189,819,500.00
.2 Base-B embankment (40 cm) for sub grade improvement m³ 2,080.00 578,891.00 1,204,093,280.00
.3 Removal of Type C distribution line Pole Nos. 1.00 60,000,000.00 60,000,000.00
.4 Installation of Type C distribution line pole Nos. 1.00 90,000,000.00 90,000,000.00
.5 Abutments Improvement of the existing bridges with stone masonry m³ 18.10 756,741.20 13,697,015.63
Sub Total 1,642,609,795.63
5.2 Asahan River Crossing
5.2.1 Temporary Bridge
.1 Supply and installation of Temporary bridge Nos. 1.00 380,616,800.00 380,616,800.00
.2 Maintenance of Temporary Bridge Months 24.00 96,000,000.00 2,304,000,000.00
3. Abutment (additional) M3 22.50 1,780,057.39 40,051,291.30
4. Reinforcement Kg 1,198.40 18,809.10 22,540,825.44
Sub Total 2,747,208,916.74

5.3 New Dusun III/IV Road (5,510m)

5.3.1 Pavement Works (Existing Road, 4,710m)
.2 Sub-Base Course Class B at Shoulder m³ 1,413.00 578,891.00 817,972,983.00
.3 Base Course A m³ 3,179.00 659,243.55 2,095,735,252.12
.4 Prime Coat ltr/m² 21,195.00 15,968.21 338,446,270.51
.5 Surface-course with Penetration Macadam m² 21,195.00 185,000.00 3,921,075,000.00

5.3.2 Pavement Works (New Road, 800m)

.1 Sub-Base Course Class B m³ 1,080.00 578,891.00 625,202,280.00
.2 Sub-Base Course Class B at Shoulder m³ 720.00 578,891.00 416,801,520.00
.3 Base Course A m³ 720.00 659,243.55 474,655,357.51
.4 Prime Coat ltr/m² 3,600.00 15,968.21 57,485,566.12
.5 Surface-course with Penetration Macadam m² 3,600.00 185,000.00 666,000,000.00

5.3.3 Drainage Works

.1 Pipe Culvert RC Pipe 1.0m dia m' 24.00 1,874,699.17 44,992,780.12
Concrete Type C including Formwork for Inlet, Outlet, Drain Ditch and
.2 m³ 25.00 1,780,057.39 44,501,434.78
Slab Reinforcement
.3 Concrete lined Drain Ditch inclusive of Formwork Ds-U 0.5 x 0.5 m³ 1,256.04 1,780,057.39 2,235,823,285.42
.3 Concrete lined Drain Ditch inclusive of Formwork Ds-U 1.0 x 1.0 m³ 760.00 1,780,057.39 1,352,843,617.18

5.3.4 Steel corrugated pipe crossing at Sta. 3+025

.1 Concrete Type G m³ 6.05 2,104,500.00 12,732,225.00

.3 Stone Masonry m³ 27.13 756,741.20 20,530,388.62

.4 Steel corrugated pipe Dia. 1500mm, t = 2.7 mm m' 6.00 2,345,000.00 14,070,000.00
.5 Backfill, random m³ 35.34 150,985.00 5,335,809.90
000000
Unit Rate Total Price
NO DESCRIPTION WORKS UNIT QUANTITY Remarks
IDR IDR
5.2.5 Steel corrugated pipe crossing a Sta. 4+200
.1 Concrete Type G m³ 6.05 2,104,500.00 12,732,225.00

.3 Stone Masonry m³ 27.13 756,741.20 20,530,388.62

.4 Steel corrugated pipe Dia. 1500mm, t = 2.7 mm m' 6.00 2,345,000.00 14,070,000.00
.5 Backfill, random m³ 35.34 150,985.00 5,335,809.90

5.3.6 Steel corrugated pipe crossing at Sta. 4+700

.1 Concrete Type G m³ 6.05 2,104,500.00 12,732,225.00

.3 Stone Masonry m³ 58.12 756,741.20 43,982,555.00

.4 Steel corrugated pipe Dia. 1500mm, t = 2.7 mm m' 6.00 2,345,000.00 14,070,000.00
.5 Backfill, random m³ 67.74 150,985.00 10,227,723.90

5.2.7 Steel corrugated pipe crossing at Aek Karangan

.1 Concrete Type G m³ 11.45 2,104,500.00 24,096,525.00

.3 Stone Masonry m³ 24.43 756,741.20 18,487,187.40

.4 Steel corrugated pipe Dia. 1500mm, t = 2.7 mm m' 12.00 2,345,000.00 28,140,000.00
.5 Backfill, random m³ 40.81 150,985.00 6,161,697.85

5.3.8 Steel corrugated pipe crossing at Aek Paritohan

.1 Concrete Type G m³ 6.05 2,104,500.00 12,732,225.00

.3 Stone Masonry m³ 25.24 756,741.20 19,100,147.76

.4 Steel corrugated pipe Dia. 1500mm, t = 2.7 mm m' 6.00 2,345,000.00 14,070,000.00
.5 Backfill, random m³ 45.25 150,985.00 6,832,071.25
Sub Total 13,407,504,551.96
Total 66,276,779,715.49

Medan, 2016
Diketahui Oleh Dibuat Oleh
PT. ...........................

SYAHYAN IBNU HAJAR,ST

Direktur' Tebaga Ahli
 ROLLER CANTILEVER

NO DESCRIPTION MATERIAL UNIT QTY

1 BUSHING BUSHING BROWN Ø5” Nos

2 RUMAH BUSHING PIPAØ5”sch 40 X 6 M Kg 130.2
3 SHAFT BAR (BESI AS) SHAFT BAR (besi as ) Ø4” Kg 430
4 MAIN ROLLER PIPA Ø4”sch 80 x 6 M Kg 134.4
5 SHAFT BAR (AS kaki roller) SHAFT BAR (besi as) Ø2” Kg 100
6 DINDING ,COVER,FRAME PLAT 12mmX 4ʹX 8ʹ Kg 280
7 KAKI roller,TAPAK (single ) PLAT 14mmX 4ʹX 8ʹ Kg 350
8 TAPAK rumah roller PLAT 20mmX 4ʹX 8ʹ Kg 466
9 FRAME TAPAK ( single ) BESI SIKU.75X75X8 Kg 54
10 FABRIKASI COSUMMABLE Nos

PANEL CANTILEVER (4 SINGLE PANEL , 6 DOUBL

NO DESCRIPTION MATERIAL UNIT QTY

1 TOP CHORD UNP.200X75X8.5X12M Kg 155.00

2 BOTOM CHORD UNP.150X75X6.5X6M Kg 112.00
3 TIANG&DIAGONAL UNP.100X50X5X 6M Kg 56.00
4 GUSSET PLAT BESAR PLAT.8mmx32x50 Kg 12.57
5 GUSSET PLAT KECIL PLAT.8mmx18x50 Kg 7.07
6 LIFTING EYE PLAT PLAT.50mmx18x30 Kg 21.20
7 LIFTING HOLE PLAT PLAT.25XDia Ø 13 Kg 5.00
8 PIN PANEL SHAFT BAR Ø3”X 20 Kg 7.40
9 RAKER SIKU.70X70X7 X6M Kg 44.30
10 WIND BRACING SIKU.70X70X7 X6M Kg 44.30
11 TRANSOM WF.250X125X6X9X12M Kg 440.00
12 STRINGER WF.200X100X5.5X7X12M Kg 256.00
13 LINK SET PLAT PLAT.8mmx30x75 Kg 14.15
14 BAUT SET TRANSOM BOLT&NUT Ø1”X2½” nos
15 BAUT SET BOTOM BOLT&NUT ؾ”X6” nos
16 BAUT SET RAKER BOLT&NUT Ø⅝”X4” nos
17 BAUT SET BRACING BOLT&NUT Ø⅝”X2” nos
18 BAUT SET LINK SET BOLT&NUT Ø⅝”X2” nos
19 COUNTER WEIGHT CONCRETTE K 175 M3
20 REINFORCEMENT
21 ABUTMENT FOR ROLLER CONCRETTE K 250 M3
22 REINFORCEMENT Kg
23 FABRIKASI COSUMMABLE Kg
24 ERECTION Kg
 25 Wheel Loader Nos
26 Craine Nos

STAGGING PANEL CANTILEVER

NO DESCRIPTION MATERIAL UNIT QTY

1 STRINGER H BEAM 250X250 Kg 4

2 WIND BRACING UNP 150X50X5 Kg 16
3 Sling Cable SLING Ø1½” M 350
4 STAGGING WF 150X75 Kg 8
5 STEAK STOPPER PIPA Ø 6 " Kg 2
6 BAUT BOLT Ø 5/8 X 2"
6 CHAIN BLOCK Hour
7 SMALL CRANE
8 KAYU 2”X 9”X 4,8 M ton 3
9 FABRIKASI COSUMMABLE
10 ERECTION
CANTILEVER

@ KG TOTAL QTY PRICE/UNIT TOTAL PRICE

52 1,370,000.00 71,240,000.00
2 260.4 28,000.00 7,291,200.00
3 1,290 28,000.00 36,120,000.00
2 269 28,000.00 7,526,400.00
2 200 28,000.00 5,600,000.00
3 840 15,500.00 13,020,000.00
1 350 15,500.00 5,425,000.00
2 932 15,500.00 14,446,000.00
2 108 15,500.00 1,674,000.00
4,249 6,300.00 26,769,960.00
Total 189,112,560

GLE PANEL , 6 DOUBLE PANEL)

@ KG TOTAL QTY PRICE/UNIT TOTAL PRICE

54 8,370.00 15,500.00 129,735,000.00

107 11,984.00 15,500.00 185,752,000.00
176 9,856.00 15,500.00 152,768,000.00
128 1,608.96 15,500.00 24,938,880.00
128 904.96 15,500.00 14,026,880.00
96 2,035.20 15,500.00 31,545,600.00
192 960.00 15,500.00 14,880,000.00
96 710.40 15,500.00 11,011,200.00
24 1,063.20 15,500.00 16,479,600.00
25 1,107.50 15,500.00 17,166,250.00
18 7,920.00 15,500.00 122,760,000.00
8.5 2,176.00 15,500.00 33,728,000.00
60 849.00 15,500.00 13,159,500.00
60.00 5500 330,000.00
200.00 5500 1,100,000.00
48.00 5500 264,000.00
90.00 5500 495,000.00
480 5500 2,640,000.00 49,545.22
14 1,590,985.51 22,273,797.20
548.418 18,809.10 10,315,249.00
14 1,780,057.39 24,920,803.47
484.16 18,809.10 9,106,613.86
49,545.22 6,300.00 312,134,886.00
49,545.22 2,900.00 143,681,138.00
 180,336,000.00 180,336,000.00
228,144,000.00 228,144,000.00
TOTAL 1,703,692,397.54

NEL CANTILEVER

@ KG TOTAL QTY PRICE/UNIT TOTAL PRICE

869
869 3,476.00 15,500.00 53,878,000.00 112.2
112.2 1,795.20 15,500.00 27,825,600.00 168
350.00 330,750.00 115,762,500.00
168 1,344.00 15,500.00 20,832,000.00
74.3 148.60 28,000.00 4,160,800.00
200 5,500.00 1,100,000.00
32 125,450.00 4,014,400.00
32 135,000.00 4,320,000.00
3 5,130,000.00 15,390,000.00
1223.5 6,300.00 7,708,050.00
1223.5 2,900.00 3,548,150.00
Total 258,539,500.00

Grand Total 2,151,344,457.54

53,794.42

BESI
12
210
272 0.89 242.08

30 0.24 7.2
30 0.192 5.76

12.96
 2.1 10 21
2.2 12 26.4
47.4
13 616.2
548.418

55,017.92