Site Preparation for Indonesia Lotte Chemical LINE Complex

#REF! 1,139,734 1,057,814

Item no. Description of works unit Quantity Unit Rate Amount

2 Earthworks -
2.1 Land clearing
1.1.3 Land clearing m2 951,851 -

1.1.4 Stripping-1.2m m3 333,833 -

Stripping-1.2m( Including Mangrove Tree Removal) m3 428,679 -

1.1.4-1 Stripping-0.3m m3 94,846 -
2 Rehandling -
2.2 Rehandling-Cut and Fill(Dump Truck-2km in site) -
2.2.1 Cut m3 1,306,788 -
2.2.2 Transporting fee(inside project area) m3 1,306,788 -
2.2.3 Compaction-Minimum Degree of Compaction= 80% m3 1,306,788 -
2.3 Rehandling- Cut and Fill(Bulldozer) -
2.3.1 Cut m3 94,830 -
2.3.2 Transporting fee(inside project area) m3 94,830 -
2.3.3 Compaction m3 94,830 -
2.5 Disposal -

2.5.1 Strippng Material(2.5km) m3 857,358 -

2.5.2 Strippng Material(15km) m3 428,679 -

2.5.3 Root Removal m3 428,679 -

2.5.4 Sea Sand m3 - -
2 Embankment -

Filling soil-Using Land Soil

1. Material Spec: PI <25
2.1.1 2. 10% to 30% in weight made up of elements less than 0.08mm in diameter m3 1,220,000 -
3. Organic matter<1%
4. ym= 17kN/m3

2.1.2 Transporting fee(land quarry to project area) m3 1,220,000 -

Compaction+fillingwork
1. Construction Method :Based on Local Regulation
2. Fill Height of Each Layer : Based on Local Rugulation
3. Minimum Degree of Compaction= 95%
2.1.3 4. Material Spec: PI <25 m3 976,000 -
- 10% to 30% in weight made up of elements less than 0.08mm in
diameter
- Organic matter<1%
- ym= 17kN/m3

Subtotal
Item no. Description of works unit Quantity Unit Rate Amount

Total -
 (Unit=USD)

Remark
Remark
 Site Preparation for Indonesia Lotte Chemical LINE Complex
3,561.67 1,139,734 1,057,814

Item no. Description of works unit Quantity Unit Rate Amount

1 Preparation Work
1.1 General Preparation Work
1.1.1 Temporary fencing m 6,491 35.0 227,185
1.1.2 Security office m2 24 90.0 2,160
1.1.3 Land clearing m2 951,851 0.6 571,111
1.1.4 Stripping-1.2m m3 762,512 5.0 3,812,560
1.1.4-1 Stripping-0.3m m3 94,846 5.0 474,230
1.1.5 Temporary road m2 30,000 60.0 1,800,000
1.1.6 Temporary bridge m2 300 200.0 60,000
1.1.7 Project name plate unit 3 500.0 1,500

1.1.8 Water and power supply ls 1 200,000.0 200,000

1.1.9 Temporary office and Accommodation m2 320 900.0 288,000

1.1.10 Temporary storage m2 250 500.0 125,000
1.1.11 Fabrication area m2 1,000 350.0 350,000
1.1.12 Washing bay m2 384 350.0 134,400
1.1.13 Workers'living quarters m2 100 300.0 30,000
1.1.14 Toilet unit 15 600.0 9,000
1.1.15 Parking area m2 350 150.0 52,500
1.1.16 Re-measurement of project area m2 864,540 0.5 432,270
1.1.17 Common Equipment ls 1 -
1.2 Personal Protective Equipment unit 500 120.0 60,000
1.3 Site investigation (Before the Construction Work) point 76 2,500.0 190,000
Subtotal 8,819,916
2 Earthworks(Using Sea Quarry)
2.1 Material Supply
Filling soil-Using Land Soil
1. Material Spec: PI <25
2. 10% to 30% in weight made up of elements less than 0.08mm in
2.1.1 m3 1,220,000 -
diameter
3. Organic matter<1%
4. ym= 17kN/m3

2.1.2 Transporting fee(land quarry to project area) m3 1,220,000 -

 Item no. Description of works unit Quantity Unit Rate Amount

Compaction+fillingwork
1. Construction Method :Based on Local Regulation
2. Fill Height of Each Layer : Based on Local Rugulation
3. Minimum Degree of Compaction= 95%
2.1.3 4. Material Spec: PI <25 m3 976,000 -
- 10% to 30% in weight made up of elements less than 0.08mm in
diameter
- Organic matter<1%
- ym= 17kN/m3
2.1.4 Sandfill (compacted) m3 5,777,530 -
2.1.5 Transporting fee(seaquarry to project area) m3 6,797,094 -
2.1.6 Compaction+fillingwork(Sea Sand) m3 5,777,530 -
2.1.7 Mobilization-Demobilization ls 1 -
2.2 Rehandling(Dump Truck) -
2.2.1 Cut m3 1,522,685 -
2.2.2 Transporting fee(inside project area) m3 1,522,685 -
2.2.3 Compaction m3 1,522,685
2.3 Rehandling(Bulldozer) -
2.3.1 Cut m3 94,830 -
2.3.2 Transporting fee(inside project area) m3 94,830 -
2.3.3 Compaction m3 94,830 -
2.4 A-2 Zone Rehandling -
2.4.1 Cut m3 5,348 -
2.4.2 Transporting fee(inside project area) m3 5,348 -
2.4.3 Compaction m3 5,348 -
2.5 Disposal -
2.5.1 Strippng Material(2.5km) m3 857,358 -
2.5.2 Strippng Material(15km) m3 428,679 -
2.5.3 Root Removal m3 428,679 -
2.5.4 Sea Sand m3 - -
2.6 Perimeter Wall -
2.6.1 Bund Wall m3 - -
2.6.2 Silt Curtain m2 -
2.7 Quality Control and Testing unit -
2.8 Drainage
2.8.1 Drainage for PVD Work ( Including Collecting Well and Pipe Work) m3 29,918 -
2.8.2 Temporary Drainage (U-ditch) m3 30,086 -
2.8.3 Permanent Drainage (U-ditch) m3 22,836 -
2.9 Revetment -
2.9.1 Installstion of Armor Stone m2 16,573 -
2.9.2 Filter Mat m2 21,545 -
Subtotal -
 Item no. Description of works unit Quantity Unit Rate Amount

3 Soil Improvement
3.1 PVD m
3.1.1 PVD installation(including shoes and splicing) m 4,787,545 -
3.1.2 Preboring m -
3.1.3 Mobilization-Demobilization unit 14 -
3.1.4 Monitoring instrument ls 1 -
3.2 Sand Filter -
3.2.1 Sand Filter layer m3 475,791 -
3.3 PET m -
3.4.1 PET MAT 100kN/m m2 4,112,232 -
Subtotal -
4 Retaining Wall
4.1 Retaining wall
4.1.1 Gravel m3 13,631 50.0 681,550
4.1.2 Concrete m3 6,102 270.0 1,647,540
4.1.3 Rebar kg 942,258 2.0 1,884,516
4.1.4 Geotextile m2 103,856 3.8 394,653
4.1.5 Spun pile m 94,120 75.0 7,059,000
4.1.6 Spun pile installation m 94,120 30.0 2,823,600
4.1.7 Joint welding point 15,687 25.0 392,175
4.1.8 Preboring m 51,928 15.0 778,920

4.1.9 Piling rig + Diesel hammer ls 1 35,000.0 35,000

4.1.10 Service crane ls 1 8,000.0 8,000

Subtotal 15,704,954
5 Pile work for Electrical Pylon
5.1 Secant pile for Electrical Pylon
5.1.1 Concrete m3 835 -
5.1.2 Reinforced Concrete Beam (300 x 300) m 51 -
5.1.3 Rebar kg 54,994 -
5.1.4 Formwork m2 245 -
5.1.5 Boring w/ preliminaries casing m 1,926 -
5.1.6 Soil dumping m3 366 -
5.1.7 Concrete work m3 835 -
5.1.8 Rebar fabrication kg 54,994 -
5.1.9 Slurry stabilizer m3 61 -
5.1.10 Test & preparation work ls 1 -
5.2 Sheet pile for Electrical Pylon -
5.2.1 Sheetpile Installation m 1,517 -
5.2.2 DCM for Electrical Pylon m 525 -
5.2.2 Preboring m -
Subtotal -
Item no. Description of works unit Quantity Unit Rate Amount

6 Permanent Fencing m 6,491 85.0 551,735

Total 25,076,605
plex
(Unit=USD)

Remark

Exciuding Con'c, Steel structure

Dumping area provide by Contractor & within 3km.
Dumping area provide by Contractor & within 3km.
sub base 20cm, Con'c 15cm
R.C Hume Pipe, Con'c Paving(thk.150mm)
90*150*2500
public water line max. 250m to water tank(steel),
interal pipe line max. 300m
Excluding office furniture as air contion, desk, table etc.
height ; 3.5m
height ; 3.0m

Topographic Survey
Remark
 Remark

Including Formwork, Scafolding

D=600mm

Mob./Demob. of Equipment
(Pile Driving 5 unit, Predriling 3 unit)
Mob./Demob. of Service Crane(unit 2)
 Remark

Chain Link Fence(h 2.0m)