Break down of Contract Price

Investigation of Natural Condition on Patimban Seaport

(Unit in Indonesia Rp)
Description Unit Quantity Unit Rate (Rp) Amount (Rp)
(I ) Soil Investigation
1. Preparation (incl. Permit) LS 1 12,600,000 12,600,000
2. Mobilzation / Demobilization Team 4 13,200,000 52,800,000
Accommodation of Crew Team 4 4,750,000 19,000,000
Site Coordination & Security LS 1 21,000,000 21,000,000
Setting-out Survey Position for offshore Hole 24 630,000 15,120,000
3. Boring Platform (Max water depth -5m): A1, A2, A3, L7, R6, R7 Points 12 26,500,000 318,000,000
Boring Platform (water depth -5m to -10m) Points 8 35,000,000 280,000,000
Boring Platform (water depth -10m to -12m): C1, E31, 32, 41, 51, 52 Points 4 43,250,000 173,000,000
4. Offshore Boring (L=30m/hole)
Up-to 30 mtr depth mtr 640 590,000 377,600,000
More than 30 m depth mtr 60 700,000 42,000,000
SPT (1.0 meter interval) Nos 616 168,000 103,488,000
5. Undisturbed Sampling incl. Transportation Sample 84 147,000 12,348,000
6. Soil Laboratory Tests (Phisycal) :
6.1 Grain Size Analysis (sieve and hydro-test) Nos 700 74,000 51,800,000
6.2 Specific Gravity Test Nos 700 74,000 51,800,000
6.3 Water Content Nos 84 74,000 6,216,000
6.4 Atterberg limit Nos 84 84,000 7,056,000
6.5 Unit Weight Nos 84 84,000 7,056,000
Soil Laboratory Tests (Mechanical) :
6.7 Uniaxial Compression Nos 168 220,000 36,960,000
6.8 Triaxial Compression (UU) Nos 40 190,000 7,600,000
6.9 Triaxial Compression (CU) Nos 40 635,000 25,400,000
6.10 Consolidation Test Nos 80 210,000 16,800,000
7 Report LS 1 50,000,000 50,000,000

8 Sub-Total ( I ) 1,687,644,000
(II) Hydrographic Survey
1. Preparation (incl. Permit) 6 times LS 1 16,000,000 96,000,000
2 Hydrographic Survey at Terminal 1 and 2
a. Mobilization, Demobilization and Field Preparation LS 1 7,500,000 7,500,000

b. Sounding Survey at terminal Area = 800x1300 m @50 m km (Survey 24 850,000 20,400,000

Lines

c. Tide Observation 1 (one ) periodic month Days 30 1,900,000 57,000,000

d. Data Processing, Editing and Drawing by CAD ha 104 42,000 4,368,000
e. Report LS 1 12,500,000 12,500,000
3 Hydrographic Survey at Coastal Area :
a. Mobilization, Demobilization and Field Preparation (6 times) 6 times LS 1 7,500,000 45,000,000

b. Sounding Survey at Coastal Area = 12000x100 m @10 m 6 times km (Survey 132 850,000 673,200,000
Lines
c. Tide Observation during Survey works + Processing 6 times Days 10 1,900,000 114,000,000

6 times 60,480,000
d. Data Processing, Editing and Drawing by CAD ha 120 84,000
e. Report 6 times LS 1 12,500,000 75,000,000
4 Hydrographic Survey at Port Entrance area :
a. Mobilization, Demobilization and Field Preparation (3 times) Same mob/demob with Coastal Area
b. Sounding Survey at Port Entrance Area = 500x500 m @20 m 3 times km (Survey 14 850,000 35,700,000
Lines
c. Tide Observation during Survey works + Processing 3 times Days 2 1,900,000 11,400,000

d. Data Processing, Editing and Drawing by CAD 3 times ha 25 42,000 3,150,000

e. Report 3 times LS 1 12,500,000 37,500,000

5 Hydrographic Survey at Offshore Dumping site :
a. Mobilization, Demobilization and Field Preparation (3 times) 3 times LS 1 6,000,000 18,000,000
b. Sounding Survey at offshore dumping site= 3x3 Km @200 m 3 times km (Survey 54 1,200,000 194,400,000
Lines
c. Tide Observation during Survey works + Processing 3 times Days 5 1,900,000 28,500,000
d. Data Processing, Editing and Drawing by CAD 3 times ha 900 42,000 113,400,000
e. Report 3 times LS 1 12,500,000 37,500,000
 7 Sub-Total 1,644,998,000

Total Cost (1) + (2) 3,332,642,000

(III ) Supervisory and Administration
Supervisory and Administration (10 % of Total (1),(2) LS 1 333,264,200 333,264,200

Total (1 + 2 + 3 + 4+ 5 + 6) 3,665,906,200
VAT 10 % 366,590,620
Total Amount (INCLUDING TAX & SUPERVISION) 4,032,496,820
Rounded 4,032,496,000
 24200

132.1

high density
of spot
elevation/
depth

14

to offshore

54
Break down of Contract Price
Investigation of Natural Condition on Patimban Seaport
(Unit in Indonesia Rp)
Description Unit Quantity Unit Rate (Rp) Amount (Rp)
(I ) Soil Investigation
1. Preparation (incl. Permit) LS 1 12,600,000 12,600,000
2. Mobilzation / Demobilization Team 4 13,200,000 52,800,000
Accommodation of Crew Team 4 4,750,000 19,000,000
Site Coordination & Security LS 1 21,000,000 21,000,000
Setting-out Survey Position for offshore Hole 32 630,000 20,160,000
3. Boring Platform (Max water depth -5m): A1, A2, A3, L7, R6, R7 Points 20 26,500,000 530,000,000
Boring Platform (water depth -5m to -10m) Points 8 35,000,000 280,000,000
Boring Platform (water depth -10m to -12m): C1, E31, 32, 41, 51, 52 Points 4 43,250,000 173,000,000
4. Offshore Boring (L=30m/hole)
Up-to 30 mtr depth mtr 840 590,000 495,600,000
More than 30 m depth mtr 284 700,000 198,800,000
SPT (1.0 meter interval) Nos 1128 168,000 189,504,000
5. Undisturbed Sampling incl. Transportation Sample 116 147,000 17,052,000
6. Soil Laboratory Tests (Phisycal) :
6.1 Grain Size Analysis (sieve and hydro-test) Nos 1244 74,000 92,056,000
6.2 Specific Gravity Test Nos 1244 74,000 92,056,000
6.3 Water Content Nos 116 74,000 8,584,000
6.4 Atterberg limit Nos 116 84,000 9,744,000
6.5 Unit Weight Nos 116 84,000 9,744,000
Soil Laboratory Tests (Mechanical) :
6.7 Uniaxial Compression Nos 232 220,000 51,040,000
6.8 Triaxial Compression (UU) Nos 56 190,000 10,640,000
6.9 Triaxial Compression (CU) Nos 56 635,000 35,560,000
6.10 Consolidation Test Nos 112 210,000 23,520,000
7 Report LS 1 60,000,000 60,000,000

8 Sub-Total ( I ) 2,402,460,000
(II) Hydrographic Survey
1. Preparation (incl. Permit) 6 times LS 1 16,000,000 96,000,000
2 Hydrographic Survey at Terminal 1 and 2
a. Mobilization, Demobilization and Field Preparation LS 1 7,500,000 7,500,000

b. Sounding Survey at terminal Area = 800x1300 m @50 m km (Survey 24 850,000 20,400,000

Lines

c. Tide Observation 1 (one ) periodic month Days 30 1,900,000 57,000,000

d. Data Processing, Editing and Drawing by CAD ha 104 42,000 4,368,000
e. Report LS 1 12,500,000 12,500,000
3 Hydrographic Survey at Coastal Area :
a. Mobilization, Demobilization and Field Preparation (6 times) 6 times LS 1 7,500,000 45,000,000

b. Sounding Survey at Coastal Area = 12000x100 m @10 m 6 times km (Survey 132 850,000 673,200,000
Lines
c. Tide Observation during Survey works + Processing 6 times Days 10 1,900,000 114,000,000

6 times 60,480,000
d. Data Processing, Editing and Drawing by CAD ha 120 84,000
e. Report 6 times LS 1 12,500,000 75,000,000
4 Hydrographic Survey at Port Entrance area :
a. Mobilization, Demobilization and Field Preparation (3 times) Same mob/demob with Coastal Area
b. Sounding Survey at Port Entrance Area = 500x500 m @20 m 3 times km (Survey 14 850,000 35,700,000
Lines
c. Tide Observation during Survey works + Processing 3 times Days 2 1,900,000 11,400,000

d. Data Processing, Editing and Drawing by CAD 3 times ha 25 42,000 3,150,000

e. Report 3 times LS 1 12,500,000 37,500,000

 5 Hydrographic Survey at Offshore Dumping site :
a. Mobilization, Demobilization and Field Preparation (3 times) 3 times LS 1 6,000,000 18,000,000
b. Sounding Survey at offshore dumping site= 3x3 Km @200 m 3 times km (Survey 54 1,200,000 194,400,000
Lines
c. Tide Observation during Survey works + Processing 3 times Days 5 1,900,000 28,500,000
d. Data Processing, Editing and Drawing by CAD 3 times ha 900 42,000 113,400,000
e. Report 3 times LS 1 12,500,000 37,500,000

7 Sub-Total 1,644,998,000

Total Cost (1) + (2) 4,047,458,000

(III ) Supervisory and Administration
Supervisory and Administration (10 % of Total (1),(2) LS 1 404,745,800 404,745,800

Total (1 + 2 + 3 + 4+ 5 + 6) 4,452,203,800
VAT 10 % 445,220,380
Total Amount (INCLUDING TAX & SUPERVISION) 4,897,424,180
Rounded 4,897,424,000

Signature:

Name: Ir Erry Ryadi

Title: Director
Company: PT. Rayakonsult
Address: Jl. Babakan Jeruk II/34 Bandung.
Seal:
 24200

132.1

high density
of spot
elevation/
depth

14
to offshore

54
 DS /SPT UDS

and hydrometer)
analaysis (sieve
DS

Attenberg Limit
Specific gravity

Water content

Consolidation
Borehole SPT (every UDS Remark

Unit weight

Shear test
Grain size
2m)

(top 4 m)
test
test
UCS UU CU
AB-01 50 25 7 25 25 25 25 7 7 7 4 5 2 UDS every 2m, up to 15m, 7 Nos
B-01 50 25 2 25 25 25 25 2 1 1 - 2 2 2 Nos. UDS at 2m and 8m
B-02 50 25 2 25 25 25 25 2 1 1 - 2 2 2 Nos. UDS at 2m and 8m
B-03 50 25 2 25 25 25 25 2 1 1 - 2 2 2 Nos. UDS at 2m and 8m
B-04 50 25 2 25 25 25 25 2 1 1 - 2 2 2 Nos. UDS at 2m and 8m
B-05 50 25 2 25 25 25 25 2 1 1 - 2 2 2 Nos. UDS at 2m and 8m
B-06 50 25 2 25 25 25 25 2 1 1 - 2 2 2 Nos. UDS at 2m and 8m
B-07 50 25 2 25 25 25 25 2 1 1 - 2 2 2 Nos. UDS at 2m and 8m
B-08 50 25 2 25 25 25 25 2 1 1 - 2 2 2 Nos. UDS at 2m and 8m
B-09 50 25 2 25 25 25 25 2 1 1 - 2 2 2 Nos. UDS at 2m and 8m
B-10 50 25 2 25 25 25 25 2 1 1 - 2 2 2 Nos. UDS at 2m and 8m
B-11 50 25 2 25 25 25 25 2 1 1 - 2 2 2 Nos. UDS at 2m and 8m
B-12 50 25 2 25 25 25 25 2 1 1 - 2 2 2 Nos. UDS at 2m and 8m
B-13 50 25 2 25 25 25 25 2 1 1 - 2 2 2 Nos. UDS at 2m and 8m
B-14 50 25 2 25 25 25 25 2 1 1 - 2 2 2 Nos. UDS at 2m and 8m
B-15 50 25 2 25 25 25 25 2 1 1 - 2 2 2 Nos. UDS at 2m and 8m
B-16 50 25 2 25 25 25 25 2 1 1 - 2 2 2 Nos. UDS at 2m and 8m
B-17 50 25 2 25 25 25 25 2 1 1 - 2 2 2 Nos. UDS at 2m and 8m
B-18 50 25 2 25 25 25 25 2 1 1 - 2 2 2 Nos. UDS at 2m and 8m
B-19 50 25 2 25 25 25 25 2 1 1 - 2 2 2 Nos. UDS at 2m and 8m
B-20 50 25 2 25 25 25 25 2 1 1 - 2 2 2 Nos. UDS at 2m and 8m
B-21 50 25 2 25 25 25 25 2 1 1 - 2 2 2 Nos. UDS at 2m and 8m
B-22 50 25 2 25 25 25 25 2 1 1 - 2 2 2 Nos. UDS at 2m and 8m
B-23 50 25 2 25 25 25 25 2 1 1 - 2 2 2 Nos. UDS at 2m and 8m
B-24 50 25 2 25 25 25 25 2 1 1 - 2 2 2 Nos. UDS at 2m and 8m
B-25 50 25 2 25 25 25 25 2 1 1 - 2 2 2 Nos. UDS at 2m and 8m
AB-2 50 25 7 25 25 25 25 7 7 7 4 5 2 UDS every 2m, up to 15m, 7 Nos
Total 1350 675 64 675 675 675 675 64 39 39 8 60 54