Estimate No 1

Estimate for Estimate for the construction of 55 mtr span SFB

BAC W Borneo Block Sintang constituency Kayan Hulu Year 2020
Division Lintang Tambuk
clear span 55 mtr. Bridge for Non snowing areas

2,75 30 ton DL
d 4,583
7,8
FB 1,5 1,0 Railing Ht.

2,543 0,7
L 55

2,75
0,15 0,23
15cm th. 1:2:4 CC floor 0,6
0.23m stone soling base
bc 10 t / sqm 3,051
4,323
Tower load DL 27,17 ton Anchor House design load 55,07 ton
Bridge load DL 20,63 ton 0,6 size lngth brdth ht.
Abutment DL 25,17 ton off set 0.3 m on each side 4,323 3 2,22 2,4 69,1 ton
soling & CC slab 11,48 ton 1,2 3 check safe
LL 16,09 ton construct AH in plumb concrete 1:3:6 with nominal reinforcement of 2.5%
100,5 ton
wind & sesmic i/c 110,6 ton
Check safe

Name ( ) Name ( ) Name ( )

JE BAC AE BAC DE
W Borneo W Borneo Lintang Tambuk

11 Harianto | 2019
 2 1
approach road wall RT-I 3
2 A-I River training RT-II 3 PW I
1 A-III

RT III RT IV
A-I I A-IV PW - II
RT V RT VI

PW III
3 1,8 0,6 0,6

2,22 H Approach wall H Protection wall

L 4,323 3 1:4:8 CRSM 2,5 PW
L 4 L 5
Nos 4 0,9 0,625 Nos 6
0,45 0,75 0,306
1:2:4 cc 0,2 23cmth. Soling 0,338 PW series walls
4,323 A - series walls Section on -2 - 2 Section on 3 - 3

H River Training works (RT)

Section on 1 - 1 1,5 L 8
Nos 6

0,6
1,3

11 Harianto | 2019
 Estimate No 1
Estimate for Estimate for the construction of 55 mtr span SFB
BAC W Borneo Block Sintang constituency Kayan Hulu Year 2020
Division Lintang Tambuk

Technical Details L B H Nos unit

1 Span 55 cpt
2 Type FSB
3 Nature Repair
4 Dip "d" 4,583 mtrs. screen Tie
5 Camber 0,688 mtrs. L B TH
6 Railing Ht. 1 mtrs. 1,2 0,5 0,45
7 Free Board 1,5 mtrs.
8 Tower ht. 7,771 mtrs.
9 Tower top section 0.75x0.75 mtrs.
10 Tower Base width 0,75 mtrs.
11 Tower base length 2,97 mtrs.
12 Tower slope 1 : 7
13 Abutment Height 1,571 mtrs.
14 Abutment Base width 3,564 mtrs.
15 Abutment Length 3,6 mtrs.
16 Base level soling 4,32 4,277 0,23 mtrs.
17 Base level 1:2:4 CC 4,32 4,277 0,15 mtrs.
18 BC is taken as 10 t / sqm
19 Walk way 1,2 mtrs.
20 Guy Rope 20mm Dia. Wire Rope 4 Nos
21 Cross Beams
22 Main Cable Adopted Nos Single Pully (Nos) DoublePully (Nos)
a 38 mm 38 4 0 4
b 25 mm 25 2 4 0

IRON MATERIAL L 55 Bull Dog Clip

1 Bull Dog Clip
Both Nos Qntty. Suspenders
a 38mm 8 4 640 guy Av.L Nos Tot. Length 10%L no of B/clips
b 25mm 4 2 160 194 5,15 75 388 38,797 129,32
c 15mm 497
2 Steel Core Cable
Nos L Total Length Wt. / mtr weight - Kg L "d" T. Ln
a 38mm 4 692,7 692,7 4,45 3082,636 55 4,5833 173,2
b 25mm 2 346,4 346,4 2,72 942,1091 8x19F(12/6+6F/1) STEEL CORE
c 15mm 582 m 0,78 453,92 8x19F(12/6+6F/1) STEEL CORE
3 ISLC Cross Beam W (kg)/ mtr th. Fl th.W length Nos @1.5c/c T. wt. Kg.
a 125x65x6mm
(2.44mtr.long) 10,7 6,6 4,4 2,44 38 983
b 100x55x5mm
(3mtr.long) 7,9 6,4 4 3,0 61 1434
4 MS Anchor Shaft
10cm Dia 246,6 3,0 2 1480
3mtr.long

11 Harianto | 2019
 5 Rail Pole Joist
ISMB 350 Numbers weight - Kg
2.44mtr. Long,
52.4kg / m 52,4 2,44 6 767,14
6 Saddle Block
Pully Numbers weight - Kg
a single 38mm 120 0 0
b single 25mm
100 4 400
c double 38mm 190 4 760
d double25mm 150 0 0
7 Wire Rope clamp
with 8
washer & "U" Bolt kg/E 32mm kg/E 25mm weight - Kg
a single 75 75 0
b double 75 75 0

8 Iron Chequered
Total area
Plate kg / sqm weight - Kg
SP:6(1)'64 1.5x1.2x0.63mm 10,7 72,6 776,82
9 Eye Bolt Numbers
a 16mmx415mm
b 20mmx415mm 75 415mm 16mm dia
10 Angle Iron adopt weight / m L-I L-II L-III Total wt. nut angle - L I
a 40x25x5mm 2,4 253 99,44 45,2 0,00
b 45x45x5mm 1 3,4 253 99,44 45,2 1351,98 angle vert. L-II
c 50x50x6mm 4,5 253 99,44 45,2 0,00 angle strut L-III
11 Other accessories 12mmdia cross B Long B chequred plate stringer
for Railing & stringer & C. Plate weight - Kg cross beams
a Nuts & Bolts 452 90 106 64,87
b Nuts & Bolts 11144
c Nuts & Bolts
e CSKM-12x40mm 40mm
12mmdia
nut

11 Harianto | 2019
 Estimate No 1
Estimate for Estimate for the construction of 55 mtr span SFB
BAC W Borneo Block Sintang constituency Kayan Hulu Year 2020
Division Lintang Tambuk

Amount
1 Jungle clearence i/c uprooting of rank vegitation, grass, bush wood, trees & saplings
and removal of rubbish up to a distance of 50 meters from the work site, all complete. Rate
One Job LS 2500 Rp 2.500,00

2 Hill cutting in mixed soil including throwing of spoils for 30 meter lead and 1.5 m lift
all complete
L B H Nos unit Qnt. Rate
25 3,5 2,5 2 cum 437,5 42,98 Rp 18.803,75

3 Earth work in excavation in all kinds of soils in foundation trenches including

dressing of all sides, watering and ramming including disposal of excavated earth
up to a 30m lead and 1.5 m lift, all complete.
L B H Nos unit Qnt. Rate
Abutment 3,6 3,6 1,0 2 cum 25,15
Approach wall 4 1,35 0,39 4 8,51
Protection wall 5 1,23 0,6 6 22,16
Training works 8 1,3 0,6 6 37,44
93,26 96,19 Rp 8.970,63

4 Providing and laying hand packed stone soling works with clean hard selected
stone, all complete.
L B H Nos unit Qnt. Rate
Abutment base 4,32 4,28 0,23 2 8,50
Approach wall 4 1,35 0,23 4 4,97
Protection wall 5 1,23 0,23 6 8,45
stone 21,92 351,51 Rp 7.705,11

5 Providing and laying in position cement concrete (CC) of specified grade

including compacting curring etc. all complete. (1:2:4 CC ), 20mm down size.
L B H Nos unit Qnt. Rate
Base of Abutment 3,6 3,56 0,15 2 3,85
Bearing seat 3,56 3,6 0,15 2 3,85
1:2:4 CC 7,70 2960,7 Rp 22.794,01
Other works 60.773,49
6 Providing and laying Plum Concrete in 1:4:8 CC in 40 mm down nominal
gauge stone and 50%clean hard selected stones of sizes not exceeding 15cm
including shuttering, compacting and curring all complete, as per the direction
of the engineer in Engineer in charge.
L B H Nos unit Qnt. Rate
Abutment 3,56 3,6 1,57 2 40,32734694
Anchor House 4,3226 3 2,22 2 57,58326265
1:3:6PC 97,91060959 2520,7 Rp 246.803,27
Cost of PC Works Rs. 246.803,27

11 Harianto | 2019
 7 Providing and laying in position specified grade of reinforced cement concrete (RCC)
excluding the cost of form work, finishing and reinforcements. ( 1 : 2 : 4 )
graded stone aggregate of 20mm nominal size.
L B H Nos unit Qnt. Rate
Tower Post 1,9 0,75 7,77 4 43,3640253
Tower Tie 1,2 0,50 0,45 4 1,08
1:2:4 RCC 44,44 3090,48 Rp 137.353,37

8 Supplying, Bending, Binding and placing in position tor steel including straightening,
cutting, placing in position for all RCC works, including binding wire, complete
L B H Nos unit Qnt. Rate
Vide item 7 57,78 4119,55 Rp 238.016,20

9 Providing, fixing & removing form work for casting RCC items with locally available
timber. L B H Nos unit Qnt. Rate
Tower Tie Beam 1,2 1,90 4 9,12 231,07 Rp 2.107,36
Tower Post 4,1101 7,77 4 127,7562004 238,29 Rp 30.443,02
Cost of RCC Works Rs. 407.919,95
10 Protection Works.
Providing and laying CRSM in 1:4:8 CC ( 1 cement, 4 sand, 8 clean hard selected
stone of 40mm nominal size, i/c bond stone, through stone, of size 150mm x 150mm
x 450mm manufactured in 1:4:8 cc and curing all complete, as per the direction of the
engineer in charge, excluding carriage cost.
L B H Nos constant unit Qnt. Rate
Protection wall - rect 5 0,6 2,5 6 45
Triangle I 5 0,31 1,23 6 0,5 0,937890625
Triangle II 5 0,63 2,5 6 0,5 3,90625
Approach wall - Rect. 4 0,6 3 4 28,8
triangle I 4 0,75 3 4 0,5 18
triangle - II 4 0,338 1,35 4 0,5 2,7
1:4:8CRSM 78,64414063 555,12 Rp 43.656,94
Cost of Protection Works Rs. 43.656,94
11 River training works and guide works.
Supply and knitting of G.I. wire ( gauge 08 BWG) in multiple knots @ 2.5 kg per SQM
(weight of net per square meter area) i/c launching of wire net i/c over lap and wastages
for the construction of hand packed wall, complete as per the
direction of the engineer in charge.
L B H Nos SQM unit cum Rate
sausage wall 8 1,3 1,5 6 cum 93,6 96,24 Rp 9.008,34
GI wire I 5,6 8 6 269
II 2,6 1,5 6 23 GI wire 292,2 sqm

11 Harianto | 2019
12 Providing and Laying hand packed wall with clean hard selected stone
including centering aligning and slopes / curves etc. all complete as per direction
L B H Nos unit cum Rate
(For sausage) Dry Wall 8 1,3 1,5 6 stone 93,6 298,53 Rp 27.942,41
cost of River Training Works Rs. 36.950,75

13 Providing and laying 12mm thick cement plaster of specified mix in single coat
including finishing even and smooth and curing complete.
L B H Nos unit Sqm Rate
Tower Post 4,1101 0,75 7,77 4 12mmth 12,33035714
Anchor House 45,484 2 90,96732391
103,2976811 84,54 Rp 8.732,79

14 Providing and washing with three coats of snowcem, durocem, cemcote

etc. of approved quality on exterior walls to give even shade i/c preparation of
surface on New surface complete
L B H Nos unit Sqm Rate
vide item 13 103,2976811 53,44 Rp 5.520,23

15 Construction of parapet walls on approach of standard size on 1:2:4 mix plum concrete
and plastering with 1:4cement mortarof 12mm th. With recron 3 S with lime washing
three or more coats complete as per the direction of the engineer in charge.
Qntty. unit
45cm height, 30 cm top, and 45cm bottom 20 Rm 550,38 Rp 11.007,60

16 Mixed Filling by supplying filling materials from outside with available material from
cutting and excavation works in layers not exceeding 20cm in depth, excluding carriage
of materials and not including consoladation of each layer by ramming, watering etc, all
complete. L B H Nos tri. unit Qnt. Rate
Approach road 4 1,8 1,5 4 0,5 cum 5,4 52,28 Rp 282,31

17 Providing Sign Board of standard size in angle Iron and Tin sheet, in yellow background
and Black lettering of size 75mm. The board should be 1.5m above the ground,
0.9m x 1.2 m. The frame should be embeded in a concrete block 0.6m below ground
as per the direction of the engineer in charge, complete.
L B H Nos unit Qnt. Rate
1 one job 3500 Rp 3.500,00
Other Works Cost Rs. 89.816,42

11 Harianto | 2019
 IRON WORKS COST
18 Fitting / Fixing & Placing in position Saddle Block on tower block Unit Rate
Nos
8 each 1193,4 Rp 9.547,20
19 Fitting / Fixing & Placing in position of rail pole.
Nos
6 each 820,3 Rp 4.921,80

20 Fitting / Fixing & Placing in position of MS Clamp on suspension cable

Nos
75 each 182 Rp 13.710,67
21 Fitting / Fixing & Placing in position of upper "U" bolts attached to suspenders with MS Clamps after
tying to required length, all complete.
Nos
75 each 223,6 Rp 16.844,53
22 Fitting / Fixing & Placing in position of cross beams and long beams with lower "U" Clamps
and bolts with suspenders, all complete
Nos
75 each 327,6 Rp 24.679,20
23 Fitting / Fixing & Placing in position of Long beams with cross beams after drilling elleptical holes
and fixing / attaching the same with suspenders & with nuts & bolts etc. all complete.
Nos
182 each 150,8 Rp 27.370,20
24 Fitting / Fixing & Placing in position of main cable with proper anchorage with anchor shaft with Bull
Dog clips, passing over pully mounted on Saddle Block stretching with proper sag, as per the
direction of the engineer in charge, adopting all safety precautions and measures,
which includes safety harness belts, helmets, proper ladders, and fall nets, all complete.
Nos
800 M 176,8 Rp 141.440,00
25 Fitting / Fixing & Placing in position of Guy rope, with proper anchorage etc all complete.
Nos
4 each 1309,1 Rp 5.236,40
26 Fitting / Fixing & Placing in position of Railing post in angle iron as per specifications, after drilling
holes of proper diameter with proper alignment to seat bolts for fixing securely all attachments
& accessories all complete.
Nos
75 each 171,6 Rp 12.927,20
27 Jointing of long beams with Fish plates & nuts and bolts all complete.
Nos
61 each 65 Rp 3.932,50

28 Fitting / Fixing & Placing in position of struts after drilling holes of appropriate diameter at appropriate
places to seat & receive bolts for fixing securely with all cross beams and railing verticals.
Nos
75 each 54,6 Rp 4.113,20
29 Fitting / Fixing & Placing in position of decking MS chequered plates with stringers after properly
drilling elliptical holes and fixing with nuts & bolts, all complete.
Nos
36,7 each 325 Rp 11.916,67
Labour cost of IRON WORKS Rp 276.639,57

11 Harianto | 2019
30 Supply of IRON COMPONENT Size Nos Mtr. sqm Rate
a Main Cable 38mm 4 693 1551,96 Rp 1.075.085,02
25mm 2 346 669,72 Rp 231.966,65
b Suspender & Guy Rope 15mm 75 582 212,51 Rp 123.670,19
c Cross Beam ISLC - 125 x 65 x 6 38 2524,35 Rp 95.083,85
d Long Beam - ISLC 100 x 55 x 5 61 2453,51 Rp 148.437,36
e MS Anchor Shaft - 10cm dia. 3mtr. Long 2 15326,39 Rp 30.652,78
f Saddle Block 0 38 0 S 6310,87 Rp -
4 4 D 10174,66 Rp 40.698,64
4 25 4 S 5538,11 Rp 22.152,44
0 0 D 9401,90 Rp -
g "U" - Clamp 38 83 D 888,67 73641,12067 Rp -
25 83 S 553,81 45892,38867 Rp 45.892,39
h Eye Bolt 82,87 20mm 244,71 Rp 20.278,30
16mm 193,19
i Bull Dog Clips 38mm 640 264,03 Rp 168.979,20
25mm 160 148,11 Rp 23.697,60
15mm 497 54,09 Rp 26.893,55
j Angle Iron struts 40 x 25 x 5 0 54,09 Rp -
k Rail Pole 6 11024,70 Rp 66.148,20
l Chequered Plate 6mm th. 1.5x1.2 72,6 8745,06 Rp 634.891,36
m Nuts & Bolts 50mm length 16mm 800 22,12 Rp 17.696,00
12mm 497 9,02 Rp 4.484,74

Cost of Iron Material Rp 2.776.708,27

Carriage of Stock Material

Item Quantity Quintals Distance Rate Distance Rate
a Cement 782,82 391,41 5km 9,35 50-60 46,15
b MS Bars 57,78 57,78 5-10 12,69 60-75 50,19
c Bridge Parts 11144,35 111,44 10-15 16,03 75-90 66,23
d GI wire 730,50 7,31 15-20 19,38 90-105 76,27
560,63 20-30 26,07 105-120 86,31
30-40 32,77
40-50 39,46 46,15 Rp 25.873,21

11 Harianto | 2019
19 Carriage of Non-Stock Material
Item Quantity Distance Rate Distance Rate
a Sand 70,91 5km 161,97 40-50 697,20 340,21 Rp 24.124,51
b Stone 148,79 5-10 221,21 50-60 816,20
219,70 10-15 280,71 60-75 994,70 340,21 Rp 50.621,21
15-20 340,21 75-90 1173,19
20-30 459,21 90-105 1351,69
30-40 578,2 105-120 1530,18

20 Head Load
TYPE Rate Quantity Rate unit Distance in meters
a Stock 560,632852 per 100Kgs per mtr 560,6329 0,04 Qnt. 2000 Rp 44.850,63
b Non-Stock 219,70 per 1 cum per mtr. 219,7047 0,73 cum 2000 Rp 320.768,82
Total carriage cost Rs. 466.238,38 Rp 4.344.733,56

Rupees Thirty Nine Lakhs Eighty One Thousand Two Hundred and Twenty Four only

JE - BAC AE - BAC DE
W Borneo W Borneo W Borneo

21 Theoritical Consumption of Material

Item Quantity unit Cement Sand Stone MS Bar Pipe Bond Stone GI wire
1:4:8 CRSM 78,64 10cum 8,02 1,18 6,61 55,05
40mm 1,65
20mm 0,63
1:4:8PC 10cum 0,00 0,00 0,00
40mm 0,00
20mm 0,00
1:3:6 CC 97,91060959 439,32 45,04 90,37
20mm down 1:2:4CC 7,699 cum 49,27 3,62
20mm 5,47
12mm 1,85
1:2:4RCC 44,44 284,44 20,89 57,78
20mm 31,56
12mm 10,67
1:3 12mmTh.CP 12,33035714 10sqm 1,76 0,18
Bridge Parts 11144,35 Kgs 11144
GI wire 292,2 730,5

782,82 70,91 148,79 57,78 11144 730,5

Cement 391,41 Qntls.

MS Bars 57,78 Qntls.
Bridge parts 111,44 Qntls.
GI wire 7,31 Qntls.
Sand 70,91 Cum
Stone 148,79 Cum

11 Harianto | 2019
 General Abstract of cost

1 Cost of main Bridge IRON COMPONENT Rp 2.776.708,27

2 Labour charges for Iron Fitting / Fixing Rp 276.639,57

3 Cost of RCC Works Rp 407.919,95

4 Cost of Plumb Concrete Works Rp 246.803,27

5 Cost of Protection & Approach Road Rp 43.656,94

6 Cost of River Training works Rp 36.950,75

7 Cost of Painting, Pipes & other works Rp 89.816,42

8 Cost of Carriage Rp 466.238,38

9 Contingencies at 4% Rp 51.655,43
Rp 4.396.388,98
Koef. : 196,89 Rp 865.605.027,12
Rp 865.605.000,00
Terbilang :
Rupiah : "Eight Six Fife dot Six Zero Five dot Triple Zero"

JE BAC AE BAC DE
W Borneo W Borneo W Borneo

11 Harianto | 2019