Professional Documents
Culture Documents
Concrete Work Schedule Over All FSP Tabang Bridge - 30 Apr 2022
Concrete Work Schedule Over All FSP Tabang Bridge - 30 Apr 2022
Page 1 of 374
PT Fajar Sakti Prima (Bayan Group)
Cost Breakdown - Bridges & Overpasses
1 PRELIMINARIES (SERIES P)
1.1 Mobilisation of Personnel, Material and Equipment 5,339,521,615.00
a Mobilisation of Manpower (labor & Staff) Lot 1.00 186,544,675.00 186,544,675.00
b Equipment mobilisation (Jakarta/Java) Lot 1.00 2,431,855,755.00 2,431,855,755.00
c Equipment mobilisation (Balikpapan, BJM) Lot 1.00 107,505,900.00 107,505,900.00
d Materials mobilisation (Jakarta/Java) Lot 1.00 1,528,989,620.00 1,528,989,620.00
e Materials mobilisation (Balikpapan, BJM) Lot 1.00 129,007,080.00 129,007,080.00
f Site Facilities mobilisation (Jakarta/Java) Lot 1.00 955,618,585.00 955,618,585.00
1.2 Demobilisation of Personel, Material and Equipment 2,838,823,775.00
a Demobilisation of Manpower (labor & Staff) Lot 1.00 299,460,815.00 299,460,815.00
b Demobilisation of Material, Equipment, Site Facilities Lot 1.00 2,539,362,960.00 2,539,362,960.00
1.3 Site Facilities Establishment comprises of 300men Camps and its associated facilities (site offices, workshop, fab shop, stores etc.) 9,842,927,839.45
a Pioneering Facilities Lot 1.00 488,560,100.00 488,560,100.00
b Site Facilities at Belayan Bank
c Site Office Lot 1.00 398,174,350.00 398,174,350.00
d 300 Mancamp Lot 1.00 5,449,426,969.45 5,449,426,969.45
e Workshop Lot 1.00 199,087,175.00 199,087,175.00
f Other Facilities Lot 1.00 716,713,975.00 716,713,975.00
g WTP, STP, Piping and Power Distribution Lot 1.00 1,433,427,950.00 1,433,427,950.00
h Other Project Facilities
i Logitics Hub (Gunung Sari, Balikpapan) Lot 1.00 127,415,705.00 127,415,705.00
j VSAT, Radios, IT & Communications Establishment Lot 1.00 792,809,540.00 792,809,540.00
k Site Facilities Running cost Lot 1.00 237,312,075.00 237,312,075.00
1.4 Meals, Accommodation expenses 6,397,331,850.00
a Non-staff Meals, Housekeeping & Laundry Month 14.00 364,040,625.00 5,096,568,750.00
b Staff Meals, Housekeeping & Laundry Month 14.00 92,911,650.00 1,300,763,100.00
1.5 Project Management Team 22,345,855,749.98
a Onsite Project Staff
b Site Management Month 14.00 148,651,970.00 2,081,127,580.00
c Construction Team Month 14.00 335,889,455.00 4,702,452,370.00
d Project Controlling Month 14.00 167,853,450.00 2,349,948,300.00
e Project Engineering Month 14.00 204,530,040.00 2,863,420,560.00
f HSE Team Month 14.00 113,642,403.57 1,590,993,649.98
g Quality Control Team Month 14.00 74,314,675.00 1,040,405,450.00
h Plant Team Month 14.00 27,360,195.00 383,042,730.00
i HR & GA Month 14.00 84,197,875.00 1,178,770,250.00
j Indirect Labor Month 14.00 236,105,965.00 3,305,483,510.00
k Fares (now allowing PCR/Rapid Test as necessary for personnel enter/exit site area) Month 14.00 203,586,525.00 2,850,211,350.00
1.6 Light Vehicles, Manhaul (including fuel) 2,356,724,440.00
a Light Vehicles Month 14.00 76,195,428.57 1,066,735,999.98
b Manhaul (now allowing Covid-19 transport protocols) Month 14.00 92,142,031.43 1,289,988,440.02
1.7 Associated Indirect Fixed Costs (MCU, PPE, HSE expenses, Insurances, Bonds) 3,657,998,955.00
a MCU, PPE, HSE Expenses, Training (now allowing including COVID 19 risk management protocols) Month 14.00 133,677,385.00 1,871,483,390.00
b Bonds, Insurances Lot 1.00 1,786,515,565.00 1,786,515,565.00
3 DIRECT COST
3.1 CH 50+000 to CH 77+800 (KPK)
3.1.1 Muyo River Bridge (CH 61+300). Supply, transport and construct dual lane bridge (Coal Hauling purposes). 45M Span, 14.6m Wide 24,895,997,657.22
Abutment piling - supply, transport and driving Steel Pipe Piles 600mm dia.
b 12mm thick (ASTM A252 Gr 2 Spiral Welded Pipes, or equivalent), including Number of pile 54. Painted the last 12m length m 1,296.00 By Client
jointing and PDA Test for all piles
c Abutment piling - concrete filling for steel pile 2m depth, including rebar and steel plat m3 30.52 6,953,565.05 212,222,805.33
d Abutment piling - pile head treatment Nos 54.00 2,109,025.00 113,887,350.00
e Detail excavation works prior to pile cap and abutment construction m3 472.00 80,910.00 38,189,520.00
f Concrete Pilecap, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 244.61 8,693,354.51 2,126,481,446.69
g Concrete Abutment, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 352.00 8,340,865.02 2,935,984,487.04
h Concrete Wingwall, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 82.80 9,441,928.61 781,791,688.91
i Concrete Slab, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 284.70 5,860,675.54 1,668,534,326.24
j Concrete Approach Slab, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 54.46 5,860,675.54 319,172,389.91
k Supply and install bridge expansion joint m 29.20 7,292,920.00 212,953,264.00
l Supply and install bridges bearing pad ea 8.00 15,428,435.00 123,427,480.00
Bridge accessories:
m Supply and install guard rail at approach slabs both sides m 10.00 2,625,370.00 26,253,700.00
n Supply and install deck drain and PVC spouts ea 9.00 4,297,365.00 38,676,285.00
o Construction of gabion basket filled with stone for slope protection m3 192.00 2,436,580.00 467,823,360.00
p Selected fill for road embankment, supply, transport, spread and compaction. Including works on slope drains, granular backfill in acc m3 1,425.00 By Client
3.1.2 Muyo River Bridge (CH 61+300). Supply, transport and construct dual lane bridge (Public Road purposes). 45M Span, 6m Wide 8,938,132,270.64
Page 2 of 374
Item No Item Description Unit Qty Rate (IDR) Amount (IDR)
Abutment piling - supply, transport and driving Steel Pipe Piles 600mm dia.
b 12mm thick (ASTM A252 Gr 2 Spiral Welded Pipes, or equivalent), including Number of pile 24. Painted the last 12m length m 576.00 By Client
jointing and PDA Test for all piles
c Abutment piling - concrete filling for steel pile 2m depth, including rebar and steel plat m3 20.35 6,953,421.64 141,502,130.37
d Abutment piling - pile head treatment Nos 24.00 2,109,025.00 50,616,600.00
e Detail excavation works prior to pile cap and abutment construction m3 280.00 80,910.00 22,654,800.00
f Concrete Pilecap, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 137.28 8,567,444.92 1,176,138,838.62
g Concrete Abutment, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 180.00 8,340,865.02 1,501,355,703.60
h Concrete Wingwall, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 49.50 9,441,928.61 467,375,466.20
i Concrete Slab, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 125.90 5,860,675.54 737,859,050.49
j Concrete Approach Slab, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 21.98 5,860,675.54 128,817,648.37
k Supply and install bridge expansion joint m 13.20 7,292,920.00 96,266,544.00
l Supply and install bridges bearing pad ea 4.00 15,428,435.00 61,713,740.00
Bridge accessories:
m Supply and install bridge railing both sides m 45.00 2,917,110.00 131,269,950.00
n Supply and install guard rail at approach slabs both sides m 10.00 2,625,370.00 26,253,700.00
o Supply and install deck drain and PVC spouts ea 18.00 2,647,555.00 47,655,990.00
p Construction of gabion basket filled with stone for slope protection m3 192.00 2,436,580.00 467,823,360.00
q Selected fill for road embankment, supply, transport, spread and compaction. Including works on slope drains, granular backfill in acc m3 900.00 By Client
3.1.3 Guang River Bridge (CH 62+620). Supply, transport and construct dual lane bridge (Coal Hauling purposes). 20M Span, 14.6m Wide 10,770,816,016.50
Abutment piling - supply, transport and driving Steel Pipe Piles 600mm dia.
b 12mm thick (ASTM A252 Gr 2 Spiral Welded Pipes, or equivalent), including Number of pile 54. Painted the last 12m length m 648.00 By Client
jointing and PDA Test for all piles
c Abutment piling - concrete filling for steel pile 2m depth, including rebar and steel plat m3 30.52 6,953,421.64 212,223,991.19
d Abutment piling - pile head treatment Nos 54.00 2,109,025.00 113,887,350.00
e Detail excavation works prior to pile cap and abutment construction m3 472.00 80,910.00 38,189,520.00
f Concrete Pilecap, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 244.61 8,693,354.51 2,126,481,446.69
g Concrete Abutment, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 352.00 8,340,865.02 2,935,984,487.04
h Concrete Wingwall, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 67.80 9,441,928.61 640,162,759.76
i Concrete Slab, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 126.50 5,860,675.54 741,375,455.81
j Concrete Approach Slab, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 54.46 5,860,675.54 319,172,389.91
k Supply and install bridge expansion joint m 29.20 7,292,920.00 212,953,264.00
l Supply and install bridges bearing pad ea 20.00 15,428,435.00 308,568,700.00
Bridge accessories:
m Supply and install bridge railing both sides m 20.00 2,917,110.00 58,342,200.00
n Supply and install guard rail at approach slabs both sides m 10.00 2,625,370.00 26,253,700.00
o Supply and install deck drain and PVC spouts ea 6.00 3,631,380.00 21,788,280.00
p Construction of gabion basket filled with stone for slope protection m3 192.00 2,448,470.00 470,106,240.00
q Selected fill for road embankment, supply, transport, spread and compaction. Including works on slope drains, granular backfill in acc m3 1,425.00 By Client
3.1.4 Guang River Bridge (CH 62+620). Supply, transport and construct dual lane bridge (Public Road purposes). 20M Span, 6m Wide 5,610,814,445.01
Abutment piling - supply, transport and driving Steel Pipe Piles 600mm dia.
b 12mm thick (ASTM A252 Gr 2 Spiral Welded Pipes, or equivalent), including Number of pile 24. Painted the last 12m length m 288.00 By Client
jointing and PDA Test for all piles
c Abutment piling - concrete filling for steel pile 2m depth, including rebar and steel plat m3 20.35 6,952,417.81 141,481,702.43
d Abutment piling - pile head treatment Nos 24.00 2,109,025.00 50,616,600.00
e Detail excavation works prior to pile cap and abutment construction m3 280.00 80,910.00 22,654,800.00
f Concrete Pilecap, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 137.28 8,567,444.92 1,176,138,838.62
g Concrete Abutment, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 180.00 8,340,865.02 1,501,355,703.60
h Concrete Wingwall, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 49.50 9,441,928.61 467,375,466.20
i Concrete Slab, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 56.00 5,860,675.54 328,197,830.24
j Concrete Approach Slab, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 21.98 5,860,675.54 128,817,648.37
k Supply and install bridge expansion joint m 13.20 7,292,920.00 96,266,544.00
l Supply and install bridges bearing pad ea 8.00 15,428,435.00 123,427,480.00
Bridge accessories:
m Supply and install bridge railing both sides m 20.00 2,917,110.00 58,342,200.00
n Supply and install guard rail at approach slabs both sides m 10.00 2,625,370.00 26,253,700.00
o Supply and install deck drain and PVC spouts ea 6.00 3,631,380.00 21,788,280.00
p Construction of gabion basket filled with stone for slope protection m3 192.00 2,448,470.00 470,106,240.00
q Selected fill for road embankment, supply, transport, spread and compaction. Including works on slope drains, granular backfill in acc m3 900.00 By Client
3.2 CH 77+800 to CH 95+300 (APL at PT. Brian Anjat Sentosa)
3.2.1 Belayan River Bridge (CH 78+780). Supply, transport and construct dual lane bridge (Coal Hauling purposes). 150M Span, 14.6m Wide (Box Girder Option) 156,679,363,238.50
MAIN SPAN BRIDGE (60M+60M+60M)
Abutment south piling - supply, transport and driving Steel Pipe Piles
b 1000mm dia. 20mm thick (ASTM A252 Gr 2 Spiral Welded Pipes, or Number of pile 20. Painted the last 12m length m 720.00 By Client
equivalent), including jointing and PDA Test for all piles
Page 3 of 374
Item No Item Description Unit Qty Rate (IDR) Amount (IDR)
c Abutment south piling - concrete filling for steel pile 2m depth, including rebar and steel plat m3 20.10 6,953,421.64 139,735,961.28
d Abutment south piling - pile head treatment Nos 20.00 2,109,025.00 42,180,500.00
Pier south piling - supply, transport and driving Steel Pipe Piles 1000mm dia.
e 20mm thick (ASTM A252 Gr 2 Spiral Welded Pipes, or equivalent), including Number of pile 28. Painted the last 12m length m 980.00 By Client
jointing and PDA Test for all piles
f Pier south piling - concrete filling for steel pile, including rebar and steel plat m3 478.28 8,216,819.69 3,929,979,962.07
g Pier south piling - pile head treatment Nos 28.00 6,291,550.00 176,163,400.00
Abutment north piling - supply, transport and driving Steel Pipe Piles
h 1000mm dia. 20mm thick (ASTM A252 Gr 2 Spiral Welded Pipes, or Number of pile 20. Painted the last 12m length m 720.00 By Client
equivalent), including jointing and PDA Test for all piles
i Abutment north piling - concrete filling for steel pile 2m depth, including rebar and steel plat m3 20.10 6,953,421.64 139,735,961.28
j Abutment north piling - pile head treatment Nos 20.00 2,109,025.00 42,180,500.00
Pier north piling - supply, transport and driving Steel Pipe Piles 1000mm dia.
k 20mm thick (ASTM A252 Gr 2 Spiral Welded Pipes, or equivalent), including Number of pile 28. Painted the last 12m length m 980.00 By Client
jointing and PDA Test for all piles
l Pier north piling - concrete filling for steel pile, including rebar and steel plat m3 492.35 8,216,819.69 4,045,567,608.01
m Pier north piling - pile head treatment Nos 28.00 6,291,550.00 176,163,400.00
n Detail excavation works prior to pile cap and abutment construction m3 2,800.00 81,490.00 228,172,000.00
o Concrete Pier South, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 317.70 15,632,005.43 4,966,288,125.11
p Concrete Pier North, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 317.70 15,632,005.43 4,966,288,125.11
q Concrete Abutment South, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 497.87 8,340,865.02 4,152,638,664.62
r Concrete Abutment North, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 497.87 8,340,865.02 4,152,638,664.62
s Concrete Slab, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 1,181.00 5,860,675.54 6,921,457,812.74
Abutment piling - supply, transport and driving Steel Pipe Piles 600mm dia.
z 12mm thick (ASTM A252 Gr 2 Spiral Welded Pipes, or equivalent), including Number of pile 10. Painted the last 12m length m 240.00 By Client
jointing and PDA Test for all piles
aa Abutment piling - concrete filling for steel pile 2m depth, including rebar and steel plat m3 5.65 6,507,890.00 36,782,594.28
ab Abutment piling - pile head treatment Nos 10.00 2,109,025.00 21,090,250.00
ac Detail excavation works prior to pile cap and abutment construction m3 included
ad Concrete Pilecap, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 included
ae Concrete Abutment, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 240.70 7,912,505.00 1,904,539,953.50
Pier piling - supply, transport and driving Steel Pipe Piles 600mm dia. 12mm
af thick (ASTM A252 Gr 2 Spiral Welded Pipes, or equivalent), including jointing Number of pile 12. Painted the last 12m length m 336.00 By Client
and PDA Test for all piles
ag Pier piling - concrete filling for steel pile 2m depth, including rebar and steel plat m3 6.78 6,507,890.00 44,139,113.14
ah Pier piling - pile head treatment Nos 12.00 2,109,025.00 25,308,300.00
ai Concrete Pilecap, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 included
aj Concrete Pier, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 314.75 7,912,505.00 2,490,460,948.75
ak Concrete Slab, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 198.00 5,460,845.00 1,081,247,310.00
al Concrete Approach Slab, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 22.50 5,460,845.00 122,869,012.50
am Supply and install bridge expansion joint m 45.00 7,129,505.00 320,827,725.00
an Supply and install bridges bearing pad ea 36.00 15,082,900.00 542,984,400.00
Bridge accessories:
ao Supply and install bridge railing both sides m not required
ap Supply and install guard rail at approach slabs both sides m 5.00 5,133,290.00 25,666,450.00
aq Supply and install deck drain and PVC spouts ea 6.00 3,550,035.00 21,300,210.00
ar Construction of gabion basket filled with stone for slope protection m3 not required
as Selected fill for road embankment, supply, transport, spread and compaction, By Client m3 1,425.00 By Client
North side
Abutment piling - supply, transport and driving Steel Pipe Piles 600mm dia.
au 12mm thick (ASTM A252 Gr 2 Spiral Welded Pipes, or equivalent), including Number of pile 10. Painted the last 12m length m 340.00 By Client
jointing and PDA Test for all piles
av Abutment piling - concrete filling for steel pile 2m depth, including rebar and steel plat m3 5.65 6,507,890.00 36,782,594.28
aw Abutment piling - pile head treatment Nos 10.00 2,109,025.00 21,090,250.00
ax Detail excavation works prior to pile cap and abutment construction m3 included
ay Concrete Pilecap, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 included
az Concrete Abutment, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 240.70 7,912,505.00 1,904,539,953.50
Pier piling - supply, transport and driving Steel Pipe Piles 600mm dia. 12mm
ba thick (ASTM A252 Gr 2 Spiral Welded Pipes, or equivalent), including jointing Number of pile 12. Painted the last 12m length m 408.00 By Client
and PDA Test for all piles
bb Pier piling - concrete filling for steel pile 2m depth, including rebar and steel plat m3 6.78 6,507,890.00 44,139,113.14
bc Pier piling - pile head treatment Nos 12.00 2,109,025.00 25,308,300.00
bd Concrete Pilecap, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 included
be Concrete Pier, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 314.75 7,912,505.00 2,490,460,948.75
bf Concrete Slab, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 198.00 5,460,845.00 1,081,247,310.00
bg Concrete Approach Slab, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 22.50 5,460,845.00 122,869,012.50
bh Supply and install bridge expansion joint m 45.00 7,129,505.00 320,827,725.00
Page 4 of 374
Item No Item Description Unit Qty Rate (IDR) Amount (IDR)
bi Supply and install bridges bearing pad ea 36.00 15,082,900.00 542,984,400.00
Bridge accessories:
bj Supply and install bridge railing both sides m not required
bk Supply and install guard rail at approach slabs both sides m 5.00 5,133,290.00 25,666,450.00
bl Supply and install deck drain and PVC spouts ea 6.00 3,550,035.00 21,300,210.00
bm Construction of gabion basket filled with stone for slope protection m3 not required
bn Selected fill for road embankment, supply, transport, spread and compaction, By Client m3 1,425.00 By Client
Construction of Ramp Embankment:
bo Concrete Retaining Wall, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 217.33 8,340,865.02 1,812,747,997.68
bp Selected fill for road embankment, supply, transport, spread and compaction, By Client m3 172,474.67 By Client
bq Flexible pavement, hot mix asphalt thickness 5 cm m3 131.40 By Client
PIER PROTECTION BARRIER
br Supply, transport and driving Steel Pipe Piles 560mm dia. 12mm thick (ASTM A252
Number of pile 27. Painted the last 12m length m 533.33 By Client
bs Supply, fabricate, transport and install of steel bracing barrier Ton 108.27 By Client
bt Concrete filling for steel pile, including rebar and steel plat m3 140.84 7,854,722.07 1,106,254,867.15
bu Pile head treatment Nos 27.00 6,291,550.00 169,850,878.17
bv Fender, supply and deliver to site, material using tyre 1200R24 ea 80.00 By Client
bw Fender installation unit 16.00 By Client
3.2.2 Belayan River Bridge (CH 78+780). Supply, transport and construct dual lane bridge (Public Road purposes). 150M Span, 6m Wide (Box Girder Option) 66,522,774,898.12
MAIN SPAN BRIDGE (60M+60M+60M)
Abutment south piling - supply, transport and driving Steel Pipe Piles
b 1000mm dia. 20mm thick (ASTM A252 Gr 2 Spiral Welded Pipes, or Number of pile 9. Painted the last 12m length m 324.00 By Client
equivalent), including jointing and PDA Test for all piles
c Abutment south piling - concrete filling for steel pile 2m depth, including rebar and steel plat m3 9.04 6,953,421.64 62,881,182.57
d Abutment south piling - pile head treatment Nos 9.00 2,109,025.00 18,981,225.00
Pier south piling - supply, transport and driving Steel Pipe Piles 1000mm dia.
e 20mm thick (ASTM A252 Gr 2 Spiral Welded Pipes, or equivalent), including Number of pile 9. Painted the last 12m length m 315.00 By Client
jointing and PDA Test for all piles
f Pier south piling - concrete filling for steel pile, including rebar and steel plat m3 247.28 9,480,217.74 2,344,220,841.66
g Pier south piling - pile head treatment Nos 9.00 6,291,550.00 56,623,950.00
Abutment north piling - supply, transport and driving Steel Pipe Piles
h 1000mm dia. 20mm thick (ASTM A252 Gr 2 Spiral Welded Pipes, or Number of pile 9. Painted the last 12m length m 324.00 By Client
equivalent), including jointing and PDA Test for all piles
i Abutment north piling - concrete filling for steel pile 2m depth, including rebar and steel plat m3 9.04 6,953,421.64 62,881,182.57
j Abutment north piling - pile head treatment Nos 9.00 2,109,025.00 18,981,225.00
Pier north piling - supply, transport and driving Steel Pipe Piles 1000mm dia.
k 20mm thick (ASTM A252 Gr 2 Spiral Welded Pipes, or equivalent), including Number of pile 9. Painted the last 12m length m 315.00 By Client
jointing and PDA Test for all piles
l Pier north piling - concrete filling for steel pile 2m depth, including rebar and steel plat m3 247.28 9,480,217.74 2,344,220,841.66
m Pier north piling - pile head treatment Nos 9.00 6,291,550.00 56,623,950.00
n Detail excavation works prior to pile cap and abutment construction m3 1,410.00 80,910.00 114,083,100.00
o Concrete Pier South, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 188.50 16,118,578.60 3,038,352,066.10
p Concrete Pier North, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 188.50 16,118,578.60 3,038,352,066.10
q Concrete Abutment South, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 248.93 8,340,865.02 2,076,319,332.31
r Concrete Abutment North, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 248.93 8,340,865.02 2,076,319,332.31
s Concrete Slab, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 622.50 5,860,675.54 3,648,270,523.65
Abutment piling - supply, transport and driving Steel Pipe Piles 600mm dia.
z 12mm thick (ASTM A252 Gr 2 Spiral Welded Pipes, or equivalent), including Number of pile 6. Painted the last 12m length m 144.00 By Client
jointing and PDA Test for all piles
aa Abutment piling - concrete filling for steel pile 2m depth, including rebar and steel plat m3 3.39 6,507,890.00 22,069,556.57
ab Abutment piling - pile head treatment Nos 6.00 2,109,025.00 12,654,150.00
ac Detail excavation works prior to pile cap and abutment construction m3 included
ad Concrete Pilecap, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 included
ae Concrete Abutment, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 129.80 7,869,875.00 1,021,509,775.00
Pier piling - supply, transport and driving Steel Pipe Piles 600mm dia. 12mm
af thick (ASTM A252 Gr 2 Spiral Welded Pipes, or equivalent), including jointing Number of pile 6. Painted the last 12m length m 168.00 By Client
and PDA Test for all piles
ag Pier piling - concrete filling for steel pile 2m depth, including rebar and steel plat m3 3.39 6,507,890.00 22,069,556.57
ah Pier piling - pile head treatment Nos 6.00 2,109,025.00 12,654,150.00
ai Concrete Pilecap, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 included
aj Concrete Pier, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 157.30 7,912,505.00 1,244,637,036.50
ak Concrete Slab, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 97.20 5,425,320.00 527,341,104.00
al Concrete Approach Slab, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 11.40 5,425,320.00 61,848,648.00
am Supply and install bridge expansion joint m 22.80 7,129,505.00 162,552,714.00
an Supply and install bridges bearing pad ea 20.00 15,082,900.00 301,658,000.00
Bridge accessories:
ao Supply and install bridge railing both sides m 20.00 2,851,860.00 57,037,200.00
Page 5 of 374
Item No Item Description Unit Qty Rate (IDR) Amount (IDR)
ap Supply and install guard rail at approach slabs both sides m 5.00 5,133,290.00 25,666,450.00
aq Supply and install deck drain and PVC spouts ea 6.00 3,550,035.00 21,300,210.00
ar Construction of gabion basket filled with stone for slope protection m3 not required
as Selected fill for road embankment, supply, transport, spread and compaction, By Client m3 900.00 By Client
North side
Abutment piling - supply, transport and driving Steel Pipe Piles 600mm dia.
au 12mm thick (ASTM A252 Gr 2 Spiral Welded Pipes, or equivalent), including Number of pile 6. Painted the last 12m length m 204.00 By Client
jointing and PDA Test for all piles
av Abutment piling - concrete filling for steel pile 2m depth, including rebar and steel plat m3 3.39 6,507,890.00 22,069,556.57
aw Abutment piling - pile head treatment Nos 6.00 2,109,025.00 12,654,150.00
ax Detail excavation works prior to pile cap and abutment construction m3 included
ay Concrete Pilecap, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 included
az Concrete Abutment, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 129.80 7,869,875.00 1,021,509,775.00
Pier piling - supply, transport and driving Steel Pipe Piles 600mm dia. 12mm
ba thick (ASTM A252 Gr 2 Spiral Welded Pipes, or equivalent), including jointing Number of pile 6. Painted the last 12m length m 204.00 By Client not applicable
and PDA Test for all piles
bb Pier piling - concrete filling for steel pile 2m depth, including rebar and steel plat m3 3.39 6,507,890.00 22,069,556.57
bc Pier piling - pile head treatment Nos 6.00 2,109,025.00 12,654,150.00
bd Concrete Pilecap, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 included
be Concrete Pier, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 157.30 7,912,505.00 1,244,637,036.50
bf Concrete Slab, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 97.20 5,425,320.00 527,341,104.00
bg Concrete Approach Slab, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 11.40 5,425,320.00 61,848,648.00
bh Supply and install bridge expansion joint m 22.80 7,129,505.00 162,552,714.00
bi Supply and install bridges bearing pad ea 20.00 15,082,900.00 301,658,000.00
Bridge accessories:
bj Supply and install bridge railing both sides m 20.00 2,851,860.00 57,037,200.00
bk Supply and install guard rail at approach slabs both sides m 5.00 5,133,290.00 25,666,450.00
bl Supply and install deck drain and PVC spouts ea 6.00 3,550,035.00 21,300,210.00
bm Construction of gabion basket filled with stone for slope protection m3 not required
bn Selected fill for road embankment, supply, transport, spread and compaction, By Client m3 900.00 By Client
Construction of Ramp Embankment:
bo Concrete Retaining Wall, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 108.67 8,340,865.02 906,373,998.84
bp Selected fill for road embankment, supply, transport, spread and compaction, By Client m3 86,237.33 By Client
bq Flexible pavement, hot mix asphalt thickness 5 cm m3 54.00 By Client
PIER PROTECTION BARRIER
Supply, transport and driving Steel Pipe Piles 560mm dia. 12mm thick (ASTM
br A252 Gr 2 Spiral Welded Pipes, or equivalent), including jointing and PDA Test Number of pile 13. Painted the last 12m length m 266.67 By Client
for all piles
bs Supply, fabricate, transport and install of steel bracing barrier Ton 54.13 By Client
bt Concrete filling for steel pile, including rebar and steel plat m3 70.42 7,854,722.07 553,127,433.58
bu Pile head treatment Nos 13.00 6,291,550.00 81,811,121.83
bv Fender, supply and deliver to site, material using tyre 1200R24 ea 40.00 By Client
bw Fender installation unit 8.00 By Client
3.2.6 Public Road Overpass (CH56+868). Supply, transport and construct Public Road Overpass. 18M Span, 6m Wide. 10,176,458,624.80
Abutment piling - supply, transport and driving Steel Pipe Piles 600mm dia.
b 12mm thick (ASTM A252 Gr 2 Spiral Welded Pipes, or equivalent), including Number of pile 24. Painted the last 12m length m 576.00 By Client
jointing and PDA Test for all piles
c Abutment piling - concrete filling for steel pile 2m depth, including rebar and steel plat m3 13.56 6,953,421.64 94,321,773.86
d Abutment piling - pile head treatment Nos 24.00 2,109,025.00 50,616,600.00
e Detail excavation works prior to pile cap and abutment construction m3 280.00 80,910.00 22,654,800.00
f Detouring, prepare temporary road for public during construction period. Allowing excavator, dozer, compactor, and dumptruck. weeks 1.00 238,674,930.00 238,674,930.00
g Concrete Pilecap, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 137.28 8,567,444.92 1,176,138,838.62
h Concrete Abutment, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 180.00 8,340,865.02 1,501,355,703.60
i Concrete Wingwall, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 38.25 9,441,928.61 361,153,769.33
j Concrete Slab, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 37.80 5,860,675.54 221,533,535.41
k Concrete Approach Slab, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 221.78 5,946,861.95 1,318,895,043.27
l Supply and install bridge expansion joint m 13.20 7,292,920.00 96,266,544.00
m Supply and install bridges bearing pad ea 8.00 15,428,435.00 123,427,480.00
Bridge accessories:
n Supply and install bridge railing both sides m 18.00 2,917,110.00 52,507,980.00
o Supply and install guard rail at approach slabs both sides m 10.00 2,625,370.00 26,253,700.00
p Supply and install deck drain and PVC spouts ea 6.00 3,631,380.00 21,788,280.00
q Construction of gabion basket filled with stone for slope protection m3 1,000.00 3,939,650.00 3,939,650,000.00
q Selected fill for road embankment, supply, transport, spread and compaction. Including works on slope drains, granular backfill in acc m3 6,558.00 By Client
3.2.6 Public Road Overpass (CH71+700). Supply, transport and construct Public Road Overpass. 18M Span, 6m Wide. 10,176,458,624.80
Abutment piling - supply, transport and driving Steel Pipe Piles 600mm dia.
b 12mm thick (ASTM A252 Gr 2 Spiral Welded Pipes, or equivalent), including Number of pile 24. Painted the last 12m length m 576.00 By Client
jointing and PDA Test for all piles
c Abutment piling - concrete filling for steel pile 2m depth, including rebar and steel plat m3 13.56 6,953,421.64 94,321,773.86
d Abutment piling - pile head treatment Nos 24.00 2,109,025.00 50,616,600.00
e Detail excavation works prior to pile cap and abutment construction m3 280.00 80,910.00 22,654,800.00
Page 6 of 374
Item No Item Description Unit Qty Rate (IDR) Amount (IDR)
f Detouring, prepare temporary road for public during construction period. Allowing excavator, dozer, compactor, and dumptruck. weeks 1.00 238,674,930.00 238,674,930.00
g Concrete Pilecap, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 137.28 8,567,444.92 1,176,138,838.62
h Concrete Abutment, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 180.00 8,340,865.02 1,501,355,703.60
i Concrete Wingwall, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 38.25 9,441,928.61 361,153,769.33
j Concrete Slab, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 37.80 5,860,675.54 221,533,535.41
k Concrete Approach Slab, supply, transport, mixing and pouring concrete fc' 30MPa, including reinforcement and formwork m3 221.78 5,946,861.95 1,318,895,043.27
l Supply and install bridge expansion joint m 13.20 7,292,920.00 96,266,544.00
m Supply and install bridges bearing pad ea 8.00 15,428,435.00 123,427,480.00
Bridge accessories:
n Supply and install bridge railing both sides m 18.00 2,917,110.00 52,507,980.00
o Supply and install guard rail at approach slabs both sides m 10.00 2,625,370.00 26,253,700.00
p Supply and install deck drain and PVC spouts ea 6.00 3,631,380.00 21,788,280.00
q Construction of gabion basket filled with stone for slope protection m3 1,000.00 3,939,650.00 3,939,650,000.00
q Selected fill for road embankment, supply, transport, spread and compaction. Including works on slope drains, granular backfill in acc m3 6,558.00 By Client
Grand Total 350,900,000,000.00
Page 7 of 374
PT Fajar Sakti Prima (Bayan Group)
Cost Breakdown - Bridges & Overpasses
Belayan Plan - - - - - - - 21.05 67.05 115.08 128.04 237.32 311.67 339.06 421.48 470.86 479.28 532.19 542.82 505.83 523.89 550.64 483.25 461.56 480.62 464.07 462.73 462.01 451.11 319.17
cement 0.474 5,534.93 6,918.66 Cumm Plan - - - - - - - 21.05 88.10 203.19 331.22 568.54 880.21 1,219.27 1,640.76 2,111.61 2,590.89 3,123.08 3,665.90 4,171.73 4,695.62 5,246.25 5,729.50 6,191.06 6,671.69 7,135.76 7,598.49 8,060.50 8,511.61 8,830.79
Agg 0.546 6,375.67 7,969.59
Sand 0.78 9,108.11 11,385.13
Jun-21 Jul-21 Aug-21 Sep-21 Oct-21
W31 W32 W33 W34 W35 W36 W37 W38 W39 W40 W41 W42 W43 W44 W45 W46 W47 W48 W49 W50
30.00
13.67
31.13 44.46 44.46 44.46 44.46 44.46 44.46 53.36 66.70 66.70 53.36 31.13 26.68 26.68
30.22 30.22
284.21 298.06 325.65 276.50 247.77 200.68 200.68 192.62 157.67 143.92 134.83 107.86 105.62 90.27 85.73 - - - - -
9,115.00 9,413.07 9,738.72 10,015.21 10,262.98 10,463.67 10,664.35 10,856.97 11,014.64 11,158.56 11,293.39 11,401.25 11,506.87 11,597.14 11,682.87 11,682.87 11,682.87 11,682.87 11,682.87 11,682.87
PT Fajar Sakti Prima (Bayan Group)
Cost Breakdown - Bridges & Overpasses
8,227.64
South side
8,082.07
aa Abutment piling - concrete filling for steel pile 2m depth m3 5.65 Jan 27 '21 Jan 28 '21 0.06% 5.65
7,956.03
ae Concrete Abutment concrete fc' 30MPa m3 240.70 Jan 29 '21 Feb 23 '21 2.75% 20.06 20.06 20.06 20.06 20.06 20.06 20.06 20.06 20.06 20.06
7,790.77
ag Pier piling - concrete filling for steel pile 2m depth m3 6.78 Jan 20 '21 Jan 21 '21 0.08% 6.78
7,593.66
aj Concrete Pier concrete fc' 30MPa m3 314.75 Feb 3 '21 April 28 '21 3.60% 26.23 26.23 26.23 26.23 26.23 26.23 26.23 26.23
ak Concrete Slab concrete fc' 30MPa m3 198.00 Apr 24 '21 Jul 17 '21 2.26% 7,361.11
al Concrete Approach Slab concrete fc' 30MPa m3 22.50 Apr 18 '21 Apr 26 '21 0.26%
7,107.59
Bridge accessories:
North side
6,823.97
av Abutment piling - concrete filling for steel pile 2m depth m3 5.65 Jan 27 '21 Jan 28 '21 0.06% 5.65
az Concrete Abutment concrete fc' 30MPa m3 240.70 Jan 29 '21 Feb 23 '21 2.75% 6.02 4.01 7.02 10.03 10.03 14.04 18.05 19.06 20.06 30.09
6,522.15
bb Pier piling - concrete filling for steel pile 2m depth m3 6.78 Jan 20 '21 Jan 21 '21 0.08% 6.78
be Concrete Pier concrete fc' 30MPa m3 314.75 Feb 3 '21 Apr 08 '21 3.60% 8.39 10.49 14.69 15.74 15.74 17.84 19.93 20.98 31.48
6,191.81
bf Concrete Slab concrete fc' 30MPa m3 198.00 Apr 14 '21 Jun 16 '21 2.26%
bg Concrete Approach Slab concrete fc' 30MPa m3 22.50 Apr 18 '21 Apr 26 '21 0.26% 5,907.45
Bridge accessories:
Construction of Ramp Embankment: 5,557.86
bo Concrete Retaining Wall concrete fc' 30MPa m3 217.33 Feb 4 '21 Apr 24 '21 2.48% 16.72 16.72 16.72 16.72 16.72 16.72 16.72 16.72 16.72
PIER PROTECTION BARRIER
5,187.81
bt Concrete filling for steel pile, including rebar and steel plat m3 140.84 Jan 24 '21 Mar 04 '21 1.61% 14.08 19.72 23.94 25.35 28.17 29.58
3.2.2 Belayan River Bridge (CH 78+780) 150M Span, 6m Wide (Box Girder Option) Public Road
4,843.26
MAIN SPAN BRIDGE (60M+60M+60M)
c Abutment south piling - concrete filling for steel pile 2m dept m3 9.04 Jan 12 '21 Jan 16 '21 0.10% 9.04
f Pier south piling - concrete filling for steel pile m3 247.28 Feb 06 '21 Mar 12 '21 2.83% 17.66 4.42 4.42 4.42 4.42 7.07 10.60 14.13 15.90 4,447.83
i Abutment north piling - concrete filling for steel pile 2m dept m3 9.04 Jan 12 '21 Jan 16 '21 0.10% 9.04
l Pier north piling - concrete filling for steel pile 2m depth m3 247.28 Jan 20 '21 Mar 28 '21 2.83% 19.02 19.02 9.51 9.51 15.22 15.22 17.12 4,087.13
o Concrete Pier South concrete fc' 30MPa m3 188.50 Mar 26 '21 Jul 14 '21 2.15% 12.57
p Concrete Pier North concrete fc' 30MPa m3 188.50 Mar 26 '21 Jul 21 '21 2.15% 6.28
q Concrete Abutment South concrete fc' 30MPa m3 248.93 Mar 18 '21 Jun 17 '21 2.84% 5.81 7.47 9.13 3,664.63
r Concrete Abutment North concrete fc' 30MPa m3 248.93 Mar 18 '21 Jun 17 '21 2.84% 17.78 17.78 17.78
s Concrete Slab concrete fc' 30MPa m3 622.50 Jun 17 '21 Sep 11 '21 7.11% 3,273.14
Bridge accessories:
APPROACH BRIDGE (36M SPAN)
South side 2,843.02
aa Abutment piling - concrete filling for steel pile 2m depth m3 3.39 Jan 27 '21 Jan 28 '21 0.04% 3.39
ae Concrete Abutment fc' 30MPa m3 129.80 Jan 29 '21 Mar 22 '21 1.48% 11.90 14.06 17.31 17.31 17.31 21.63 17.31 12.98 2,483.58
ag Pier piling - concrete filling for steel pile 2m depth m3 3.39 Jan 7 '21 Jan 14 '21 0.04% 1.70 1.70
aj Concrete Pier concrete fc' 30MPa m3 157.30 Feb 17 '21 Apr 22 '21 1.80% 8.85 12.78 16.71 16.71 18.68 19.66 21.63
2,129.67
ak Concrete Slab concrete fc' 30MPa m3 97.20 Apr 27 '21 May 13 '21 1.11%
al Concrete Approach Slab concrete fc' 30MPa m3 11.40 Apr 7 '21 Apr 21 '21 0.13% 1,819.74
Bridge accessories:
North side 1,534.48
av Abutment piling - concrete filling for steel pile 2m depth m3 3.39 Jan 27 '21 Jan 28 '21 0.04% 3.39
1,302.59
az Concrete Abutment concrete fc' 30MPa m3 129.80 Jan 29 '21 April 22 '21 1.48% 9.27 9.27 9.27 9.27 9.27 9.27 9.27 9.27 9.27 9.27
bb Pier piling - concrete filling for steel pile 2m depth m3 3.39 Jan 7 '21 Jan 14 '21 0.04% 1.70 1.70 1,014.59
be Concrete Pier concrete fc' 30MPa m3 157.30 Jan 17 '21 Mar 27 '21 1.80% 11.01 9.44 13.37 14.16 15.73 15.73 15.73 15.73 15.73 15.73 14.94
758.97
bf Concrete Slab concrete fc' 30MPa m3 97.20 Apr 22 '21 May 11 '21 1.11%
bg Concrete Approach Slab concrete fc' 30MPa m3 11.40 Apr 7 '21 Apr 21 '21 0.13% 506.03
bo Concrete Retaining Wall concrete fc' 30MPa m3 108.67 Mar 19 '21 Jun28 '21 1.24% 55.01
89.64 2.72 4.07 4.75
3.39
PIER PROTECTION BARRIER
bt Concrete filling for steel pile m3 70.42 May 02 '21 May 21 '21 0.80%
Grand Total 8,751.96 100.00% 3.39 51.62 34.62 105.94 140.35 170.11 252.95 255.62 288.00 231.89 285.25 309.94 353.91
Concrete Plan 3.39 51.62 34.62 105.94 140.35 170.11 252.95 255.62 288.00 231.89 285.25 309.94 353.91
Cumm Plan 3.39 55.01 89.64 195.57 335.92 506.03 758.97 1,014.59 1,302.59 1,534.48 1,819.74 2,129.67 2,483.58
Rebar Plan (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00)
Cumm. Plan (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00)
Sand Plan - - - - - - - - - - - - -
Cumm Plan - - - - - - - - - - - - -
Agg Plan - - - - - - - - - - - - -
Cumm Plan - - - - - - - - - - - - -
Cement Plan - - - - - - - - - - - - -
Cumm Plan - - - - - - - - - - - - -
Jun-21 Jul-21 Aug-21 Sep-21 Oct-21 Nov-21 Dec-21
W22 W23 W24 W25 W26 W27 W28 W29 W30 W31 W32 W33 W34 W35 W36 W37 W38 W39 W40 W41 W42 W43 W44 W45 W46 W47 W48 W49 W50
10,000.00
32.82 32.82 32.82 32.82 32.82 32.82 32.82 32.82 32.82 32.82 32.82 32.82
16.72 16.72 16.72 16.72 16.72 16.72 16.72 16.72 16.72 16.72 16.72 16.72 16.72 16.72 16.72 16.72 16.72
17.65 17.65 17.65 17.65 17.65 17.65 17.65 17.65 17.65 17.65 17.65 17.65 17.65 17.65 17.65 17.65
14.94 16.60 16.60 16.60 16.60 33.19 33.19 33.19 33.19 33.19 33.19 33.19 33.19 33.19 33.19 16.60 4.15 9,000.00
19.91 39.83 39.83 39.83 19.91 39.83 39.83 19.91 19.91 19.91 19.91 19.91 19.91 19.91 19.91 19.91
8,751.96 8,751.96 8,751.96 8,751.96 8,751.96 8,751.96
45.42 45.42 54.51 72.68 72.68 77.22 79.94 81.76 81.76 99.93 72.68 77.22 68.13 54.51 74.49
8,666.23 63.59 59.05
8,575.96
8,470.34
8,362.47
8,227.64
8,082.07
8,000.00
7,956.03
20.06 20.06
7,790.77
7,593.66
26.23 26.23 26.23 26.23
16.50 16.50 16.50 16.50 16.50 16.50 16.50 16.50 16.50 16.50 16.50
7,361.11 16.50
11.25 11.25
7,107.59
7,000.00
6,823.97
31.48 18.89 18.89 16.79 11.54 15.74 11.54 11.54 11.54 11.54
6,191.81
22.00 22.00 22.00 22.00 22.00 22.00 22.00 22.00 22.00
6,000.00
11.25 11.25 5,907.45
5,557.86
5,187.81
5,000.00
4,843.26
3,273.14
31.13 44.46 44.46 44.46 44.46 44.46 44.46 53.36 66.70 66.70 53.36 31.13 26.68 26.68
3,000.00
2,843.02
2,483.58
1,819.74
3.80 3.80 3.80
1,000.00
3.40 13.58 3.40 6.11 7.47 3.40 3.40 3.40 30.22 22.75
-
359.44 430.13 391.48 422.51 360.70 395.43 344.54 370.05 349.59 284.36 330.33 301.83 283.62 253.52 232.55 197.11 165.26 126.03 145.58 134.83 107.86 105.62 90.27 85.73 - - - - -
2,843.02 3,273.14 3,664.63 4,087.13 4,447.83 4,843.26 5,187.81 5,557.86 5,907.45 6,191.81 6,522.15 6,823.97 7,107.59 7,361.11 7,593.66 7,790.77 7,956.03 8,082.07 8,227.64 8,362.47 8,470.34 8,575.96 8,666.23 8,751.96 8,751.96 8,751.96 8,751.96 8,751.96 8,751.96
(0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) - - - - -
(0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.00) (0.01) (0.01) (0.01) (0.01) (0.01) (0.01) (0.01) (0.01) (0.01) (0.01) (0.01) (0.01) (0.01) (0.01) (0.01) (0.01) (0.01) (0.01) (0.01) (0.01) (0.01) (0.01)
- - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - -
PT. BUKIT MAKMUR MANDIRI UTAMA
New Weight Factor & New % Plan Calculation
7
Baseline WBI Baseline BUMA Qty Mar-21 Apr-21 May-21 Jun-21 Jul-21 Aug-21 Sep-21 Oct-21 Nov-21 Dec-21 Jan-22 Feb-22 Mar-22 Apr-22 May-22 Jun-22 Jul-22
Item No Item Description
Start Finish Weight 5-Mar 12-Mar 19-Mar 26-Mar 2-Apr 9-Apr 16-Apr 23-Apr 30-Apr 7-May 14-May 21-May 28-May 4-Jun 11-Jun 18-Jun 25-Jun 2-Jul 11-Jul 18-Jul 25-Jul 1-Aug 8-Aug 15-Aug 22-Aug 29-Aug 5-Sep 12-Sep 19-Sep 26-Sep 3-Oct 10-Oct 17-Oct 24-Oct 31-Oct 7-Nov 14-Nov 21-Nov 28-Nov 5-Dec 12-Dec 19-Dec 26-Dec 2-Jan 9-Jan 16-Jan 23-Jan 30-Jan 6-Feb 13-Feb 20-Feb 27-Feb 6-Mar 13-Mar 20-Mar 27-Mar 3-Apr 10-Apr 17-Apr 24-Apr 1-May 8-May 15-May 22-May 29-May 5-Jun 12-Jun 19-Jun 26-Jun 3-Jul
A Civil Work
1 Foundation,Column,Pier Head
1.1 Initial Contract Belayan Bridge
1.1.1 Public
a A1 23-Aug-21 Belayan Original 22-Mar-21 6-Sep-21 472 2.36% 18.87 18.87 18.87 18.87 18.87 18.87 18.87 18.87 18.87 18.87 18.87 18.87 18.87 18.87 18.87 18.87 18.87 18.87 18.87 18.87 18.87 18.87 18.87 18.87 18.87
b P2 26-Jul-21 Belayan Original 23-Mar-21 23-Apr-21 121 0.60% 24 24 24 24 24
c P3 26-Jul-21 Belayan Original 25-Mar-21 28-Apr-21 218 1.09% 36 36 36 36 36 36
d P4 20-Sep-21 Belayan Original 12-Jun-21 17-Jul-21 506 2.53% 101 101 101 101 101
e P5 20-Sep-21 Belayan Original 4-Aug-21 4-Sep-21 529 2.65% 106 106 106 106 106
P10 Belayan Original 31-Aug-21 25-Sep-21 151 0.75% 30 30 30 30 30
P11 Belayan Original 28-Sep-21 20-Oct-21 117 0.59% 23 23 23 23 23
A2 Belayan Original 28-Sep-21 23-Oct-21 313 1.57% 63 63 63 63 63
1.1.2 Hauling 0
A1 Belayan Original 25-Mar-21 13-Sep-21 600 3.00% 23 23 23 23 23 23 23 23 23 23 23 23 23 23 23 23 23 23 23 23 23 23 23 23 23 23
P2 Belayan Original 27-Mar-21 26-Apr-21 304 1.52% 51 51 51 51 51 51
P3 Belayan Original 29-Mar-21 1-May-21 482 2.41% 69 69 69 69 69 69 69
P4 Belayan Original 12-Jun-21 6-Aug-21 1032 5.16% 129 129 129 129 129 129 129 129
P5 Belayan Original 16-Jul-21 1-Sep-21 1075 5.38% 134 134 134 134 134 134 134 134
P10 Belayan Original 28-Sep-21 20-Oct-21 380 1.90% 76 76 76 76 76
P11 Belayan Original 21-Oct-21 12-Nov-21 291 1.46% 73 73 73 73
A2 Belayan Original 25-Oct-21 19-Nov-21 432 2.16% 108 108 108 108
1.2 Addendum #1-Belayan Bridge 0
1.2.1 Public 0
a P6 30-Aug-21 Belayan Add#1 28-May-21 14-Jul-21 125 0.63% 16 16 16 16 16 16 16 16
b P7 27-Sep-21 Belayan Add#1 31-May-21 5-Aug-21 134 0.67% 13 13 13 13 13 13 13 13 13 13
1.2.2 Hauling 0
d P6 25-Oct-21 Belayan Add#1 31-May-21 24-Jul-21 367 1.84% 41 41 41 41 41 41 41 41 41
e P7 27-Sep-21 Belayan Add#1 3-Jun-21 15-Aug-21 403 2.02% 37 37 37 37 37 37 37 37 37 37 37
1.3 Variation Order #2-Belayan Bridge 0
1.3.1 Public 0
P1' Belayan VO#02 22-Aug-21 14-Sep-21 208 1.04% 42 42 42 42 42
P2' Belayan VO#02 15-Sep-21 8-Oct-21 160 0.80% 40 40 40 40
P3' Belayan VO#02 5-Sep-21 26-Sep-21 155 0.77% 39 39 39 39
A1' Belayan VO#02 22-Sep-21 17-Oct-21 268 1.34% 67 67 67 67
P8 Belayan VO#02 8-Aug-21 30-Aug-21 148 0.74% 30 30 30 30 30
P9 Belayan VO#02 5-Sep-21 27-Sep-21 176 0.88% 35 35 35 35 35
1.3.2 Hauling 0
P1' Belayan VO#02 14-Sep-21 12-Oct-21 409 2.05% 82 82 82 82 82
P2' Belayan VO#02 13-Oct-21 12-Nov-21 396 1.98% 79 79 79 79 79
P3' Belayan VO#02 12-Nov-21 9-Dec-21 392 1.96% 78 78 78 78 78
A1' Belayan VO#02 10-Dec-21 8-Jan-22 401 2.00% 80 80 80 80 80
P8 Belayan VO#02 28-Sep-21 24-Oct-21 319 1.59% 80 80 80 80
P9 Belayan VO#02 25-Oct-21 21-Nov-21 327 1.64% 82 82 82 82
2.1 Muyo Bridge 0
2.1.1 Abutment North side 0
Pile cap Muyo 27-Sep-21 6-Nov-21 78.6 0.39% 11 11 11 11 11 11 11
Abutment Muyo 27-Sep-21 6-Nov-21 39.7 0.20% 6 6 6 6 6 6 6
Pier Head Muyo 27-Sep-21 6-Nov-21 26.5 0.13% 4 4 4 4 4 4 4
Wing Wall Muyo 27-Sep-21 6-Nov-21 16.8 0.08% 2 2 2 2 2 2 2
2.2.2 Abutment South side 0
Pile cap Muyo 27-Sep-21 6-Nov-21 239.6 1.20% 34 34 34 34 34 34 34
Abutment Muyo 27-Sep-21 6-Nov-21 102 0.51% 15 15 15 15 15 15 15
Pier Head Muyo 27-Sep-21 6-Nov-21 78.59 0.39% 11 11 11 11 11 11 11
Wing Wall Muyo 27-Sep-21 6-Nov-21 21.11 0.11% 3 3 3 3 3 3 3
3.1 Pleo Bridge 0
3.1.1 Public 0
3.1.1.1 Abutment North side 0
Pile cap Pleo 17-Sep-21 26-Sep-21 70.3 0.35% 18 18 18 18
Column Pleo 27-Sep-21 4-Oct-21 40 0.20% 13 13 13
Pier Head Pleo 5-Oct-21 17-Oct-21 66.19 0.33% 33 33
Wing wall Pleo 18-Oct-21 27-Oct-21 14.9 0.07% 7 7
3.1.1.2 Abutment South side 0
Pile cap Pleo 20-Sep-21 2-Oct-21 70.265 0.35% 23 23 23
Column Pleo 3-Oct-21 13-Oct-21 40 0.20% 13 13 13
Pier Head Pleo 14-Oct-21 28-Oct-21 66.19 0.33% 33 33
Wing wall Pleo 15-Dec-21 26-Dec-21 14.9 0.07% 7 7
3.1.2 Hauling 0
3.1.2.1 Abutment North side 0
Pile cap Pleo 15-Nov-21 24-Nov-21 126.06 0.63% 42 42 42
Column Pleo 25-Nov-21 2-Dec-21 70.2 0.35% 35 35
Pier Head Pleo 3-Dec-21 17-Dec-21 82.735 0.41% 28 28 28
Wing wall Pleo 27-Sep-21 6-Nov-21 17.75 0.09% 3 3 3 3 3 3
3.1.2.2 Abutment South side 0
Pile cap Pleo 20-Nov-21 1-Dec-21 126.06 0.63% 42 42 42
Column Pleo 2-Dec-21 9-Dec-21 70.2 0.35% 35 35
Pier Head Pleo 10-Dec-21 23-Dec-21 82.735 0.41% 28 28 28
Wing wall Pleo 24-Dec-21 3-Jan-22 17.75 0.09% 9 9
4.1 Underpass 0
4.1.1 Abutment North side 0
Pile cap Underpass 27-Sep-21 6-Oct-21 135.6 0.68% 45 45 45
Abutment Underpass 7-Oct-21 15-Oct-21 191.6 0.96% 64 64 64
Balok Underpass 16-Oct-21 25-Oct-21 37.6 0.19% 13 13 13
Dinding Pengaku Underpass 26-Oct-21 5-Nov-21 12.7 0.06% 6 6
4.2.2 Abutment South side 0.0
Pile cap Underpass 8-Oct-21 20-Oct-21 135.6 0.68% 45 45 45
Abutment Underpass 21-Oct-21 1-Nov-21 191.6 0.96% 64 64 64
Balok Underpass 2-Nov-21 10-Nov-21 37.6 0.19% 19 19
Dinding Pengaku Underpass 11-Nov-21 23-Nov-21 12.7 0.06% 6 6
2 Concrete Slab & Paraphet 0
1.1 Initial Contract Belayan Bridge 0
1.1.1 Public 0
a A1-P2 23-Aug-21 Belayan Original 9-Dec-21 16-Dec-21 44.5 0.22% 15 15 15
b P2-P3 26-Jul-21 Belayan Original 25-Nov-21 2-Dec-21 44.5 0.22% 15 15 15
c P3-P4 26-Jul-21 Belayan Original 15-Nov-21 7-Dec-21 148.3 0.74% 37 37 37 37
d P4-P5 20-Sep-21 Belayan Original 15-Nov-21 7-Dec-21 148.3 0.74% 37 37 37 37
e P5-P6 20-Sep-21 Belayan Original 15-Nov-21 7-Dec-21 148.3 0.74% 37 37 37 37
P10-P11 Belayan Original 15-Dec-21 26-Dec-21 44.5 0.22% 22 22
P11-A2 Belayan Original 1-Dec-21 12-Dec-21 44.5 0.22% 22 22
Approach Slab A2 Belayan Original 1-Dec-21 12-Dec-21 22.8 0.11% 11 11
1.1.2 Hauling 0
A1-P2 Belayan Original 28-Feb-22 7-Mar-22 78.3 0.39% 26 26 26
P2-P3 Belayan Original 18-Feb-22 25-Feb-22 78.3 0.39% 39 39
P3-P4 Belayan Original 6-Feb-22 6-Mar-22 261 1.31% 52 52 52 52 52
P4-P5 Belayan Original 6-Feb-22 6-Mar-22 261 1.31% 52 52 52 52 52
P5-P6 Belayan Original 6-Feb-22 6-Mar-22 261 1.31% 52 52 52 52 52
P10-P11 Belayan Original 31-Dec-21 14-Jan-22 78.3 0.39% 26 26 26
P11-A2 Belayan Original 18-Jan-22 2-Feb-22 78.3 0.39% 26 26 26
Approach Slab A2 Belayan Original 3-Feb-22 11-Feb-22 45 0.23% 15 15 15
1.2 Addendum #1-Belayan Bridge 0
1.2.1 Public 0
a P6-P7 30-Aug-21 Belayan Add#1 17-Oct-21 24-Oct-21 98.88 0.49% 33 33 33
b P7-P8 27-Sep-21 Belayan Add#1 25-Oct-21 1-Nov-21 98.88 0.49% 33 33 33
1.2.2 Hauling 0
d P6-P7 25-Oct-21 Belayan Add#1 17-Dec-21 29-Dec-21 174 0.87% 58 58 58
e P7-P8 27-Sep-21 Belayan Add#1 30-Dec-21 11-Jan-22 174 0.87% 58 58 58
1.3 Variation Order #2-Belayan Bridge 0
1.3.1 Public 0
A1-P1' Belayan VO#02 25-Nov-21 6-Dec-21 98.88 0.49% 33 33 33
P1'-P2' Belayan VO#02 7-Dec-21 19-Dec-21 98.88 0.49% 33 33 33
P2'-P3' Belayan VO#02 20-Dec-21 1-Jan-22 98.88 0.49% 33 33 33
P3'-A1' Belayan VO#02 2-Jan-22 14-Jan-22 98.88 0.49% 33 33 33
P8-P9 Belayan VO#02 19-Nov-21 30-Nov-21 98.88 0.49% 33 33 33
P9-P10 Belayan VO#02 3-Dec-21 14-Dec-21 86.52 0.43% 29 29 29
Approach Slab A1' Belayan VO#02 3-Dec-21 14-Dec-21 22.8 0.11% 8 8 8
1.3.2 Hauling 0
A1-P1' Belayan VO#02 19-Jan-22 2-Feb-22 174 0.87% 44 44 44 44
P1'-P2' Belayan VO#02 26-Jan-22 8-Feb-22 174 0.87% 44 44 44 44
P2'-P3' Belayan VO#02 12-Feb-22 26-Feb-22 174 0.87% 58 58 58
P3'-A1' Belayan VO#02 1-Mar-22 16-Mar-22 174 0.87% 58 58 58
P8-P9 Belayan VO#02 12-Feb-22 26-Feb-22 174 0.87% 58 58 58
P9-P10 Belayan VO#02 2-Mar-22 16-Mar-22 152 0.76% 51 51 51
Approach Slab A1' Belayan VO#02 27-Feb-22 7-Mar-22 45 0.23% 15 15 15
2.1 Muyo Bridge 0
2.1.1 Abutment North side Muyo 7-Dec-21 20-Dec-21 127.86 0.64% 32 32 32 32
2.2.2 Abutment South side Muyo 14-Jan-22 25-Jan-22 258.8 1.29% 86 86 86
3.1 Pleo Bridge 0.0
3.1.1 Public 0.0
3.1.1.1 Abutment North side Pleo 21-Dec-21 2-Jan-22 33.2 0.17% 17 17
3.1.1.2 Abutment South side Pleo 3-Jan-22 15-Jan-22 33.2 0.17% 11 11 11
3.1.2 Hauling 0.0
3.1.2.1 Abutment North side Pleo 16-Jan-22 30-Jan-22 90.1 0.45% 30 30 30
3.1.2.2 Abutment South side Pleo 31-Jan-22 12-Feb-22 90.1 0.45% 30 30 30
4.1 Underpass 0
4.1.1 Abutment North side Underpass 7-Nov-21 17-Nov-21 69.79 0.35% 23 23 23
4.2.2 Abutment South side Underpass 18-Nov-21 29-Nov-21 69.79 0.35% 23 23 23
5.1 Guang Bridge -
5.1.1 Public Bridge -
Soutern Side -
Abutment-1 -
Pile plug Public Guang 30-Dec-21 1-Jan-22 8.15 0.04% 8
Pile Cap Public Guang 2-Jan-22 7-Jan-22 54.24 0.27% 54
Abutment/Wall Public Guang 13-Jan-22 23-Jan-22 70.79 0.35% 71
Pier P-1 -
Pile plug Public Guang 30-Dec-21 1-Jan-22 5.82 0.03% 6
Pile Cap Public Guang 2-Jan-22 7-Jan-22 25.20 0.13% 25
Column Public Guang 9-Jan-22 16-Jan-22 13.50 0.07% 14
Pier Head Public Guang 19-Jan-22 26-Jan-22 9.18 0.05% 9
Northern Side -
Abutment-2 -
Pile plug Public Guang 27-Feb-22 1-Mar-22 8.15 0.04% 8
Pile Cap Public Guang 2-Mar-22 6-Mar-22 54.24 0.27% 54
Abutment/Wall Public Guang 18-Mar-22 27-Mar-22 70.79 0.35% 71
Pier P-2 -
Pile plug Public Guang 14-Mar-22 16-Mar-22 5.82 0.03% 6
Pile Cap Public Guang 17-Mar-22 21-Mar-22 25.20 0.13% 25
Column Public Guang 23-Mar-22 30-Mar-22 13.50 0.07% 14
Pier Head Public Guang 2-Apr-22 9-Apr-22 9.18 0.05% 9
5.1.2 Hauling Bridge -
Soutern Side -
Abutment-1 -
Pile plug Hauling Guang 24-Jan-22 25-Jan-22 12.81 0.06% 13
Pile Cap Hauling Guang 26-Jan-22 2-Feb-22 72.92 0.36% 73
Abutment/Wall Hauling Guang 15-Feb-22 26-Feb-22 113.72 0.57% 114
Pier P-1 -
Pile plug Hauling Guang 27-Jan-22 29-Jan-22 10.48 0.05% 10
Pile Cap Hauling Guang 30-Jan-22 10-Feb-22 47.60 0.24% 48
Column Hauling Guang 12-Feb-22 23-Feb-22 25.50 0.13% 26
Pier Head Hauling Guang 24-Feb-22 13-Mar-22 17.34 0.09% 17
Northern Side -
Abutment-2 -
Pile plug Hauling Guang 28-Mar-22 31-Mar-22 12.81 0.06% 13
Pile Cap Hauling Guang 1-Apr-22 6-Apr-22 72.92 0.36% 73
Abutment/Wall Hauling Guang 18-Apr-22 30-Apr-22 113.72 0.57% 45 68
Pier P-2 -
Pile plug Hauling Guang 10-Apr-22 12-Apr-22 10.48 0.05% 10
Pile Cap Hauling Guang 12-Apr-22 19-Apr-22 47.60 0.24% 48
Column Hauling Guang 21-Apr-22 2-May-22 25.50 0.13% 26
Pier Head Hauling Guang 3-May-22 15-May-22 17.34 0.09% 17
5.1.3 Slab and Parapet -
Slab and Parapet Public Guang 23-May-22 30-May-22 138.24 0.69% 41 41 55
Slab and Parapet Hauling Guang 30-Jun-22 11-Jul-22 291.20 1.46% 58 58 87 87
5.1.4 Approach Slab -
Approach Slab Public Guang 31-May-22 2-Jun-22 21.28 0.11% 21
Approach Slab Hauling Guang 12-Jul-22 14-Jul-22 45.22 0.23% 23
30-Dec-99
0 0 0 222 222 222 222 222 198 111 42 42 112 148 148 379 379 379 379 513 396 355 519 390 392 422 497 253 277 416 426 324 436 450 431 411 466 441 270 388 453 285 217 290 215 193 187 245 467 697 695 796 590 283 416 213 192 194 185 154 169 126 169 160 142 80 58 87 87 23
Plan Baseline 1
Grand Total Cumm. Plan Bseline 1 19988.531 100.0% 0 0 0 222 444 666 887 1109 1307 1418 1460 1502 1613 1762 1910 2289 2667 3046 3424 3937 4333 4689 5208 5598 5989 6411 6909 7162 7439 7855 8281 8604 9040 9490 9921 10332 10799 11239 11510 11898 12352 12637 12854 13144 13359 13552 13739 13984 14451 15149 15843 16639 17229 17512 17928 18141 18333 18527 18712 18866 19035 19161 19330 19489 19631 19710 19769 19856 19943 19966
Belayan Original 8808.954 - - - 222 222 222 222 222 198 111 42 42 42 42 42 272 272 272 272 406 305 305 411 282 282 312 312 72 53 192 162 162 162 235 181 181 181 234 126 175 160 37 22 - - - 52 52 224 172 211 222 183 26 - - - - - -
Belayan Add#1 1574.806 - - - - - - - - - - - - 69.81 106.44 106.44 106.44 106.44 106.44 106.44 106.44 90.81 50.04 36.64 36.64 - - - - - - - - 32.96 32.96 65.92 32.96 32.96 - - - - 58.00 58.00 116.00 58.00 58.00 - - - - - - - - - - - - - -
Belayan VO#02 5027.761 - - - - - - - - - - - - - - - - - - - - - - 71.15 71.15 109.78 109.78 184.95 180.81 223.92 223.92 263.67 161.45 240.55 158.80 160.93 160.93 239.27 160.17 111.31 213.67 293.77 182.46 113.06 146.02 146.02 76.46 87.00 87.00 87.00 159.50 116.00 131.00 123.75 123.75 108.75 - - - - -
Muyo 989.480 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 23.07 86.11 86.11 86.11 86.11 86.11
Pleo 1222.800 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 23.42 23.42 36.76 13.33 46.43 33.10 - - 7.44 24.06 27.70 11.08 58.67 47.59 60.93 102.95 203.03 217.28 104.70 93.22 30.54 39.41 11.83 2.96 2.96 - -
Underpass 894.280 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 45.19 45.19 109.04 121.57 121.57 151.16 93.45 105.90 48.37 29.59 23.26 - - - - - - - - - - - -
Guang 1470.450 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 54.24 - 216.51 39.00 9.18 131.06 54.24 72.92 70.79 93.09 68.23 50.70 30.84 9.18 - - 58.24 58.24 87.36 87.36 22.61
Jul-22
10-Jul
23
23
19989
-
22.61
Jul-22
17-Jul
471.63 -
120.65 -
218.00 -
506.00 -
528.92 -
150.85 -
117.27 -
313.00 -
- -
600.06 -
303.88 -
481.55 -
1,032.00 -
1,074.72 -
380.37 -
291.24 -
431.89 -
- -
- -
125.05 -
134.00 -
- -
367.00 -
403.00 -
- -
- -
208.12 -
159.78 -
154.55 -
268.00 -
147.61 -
176.12 -
- -
408.77 -
395.53 -
391.74 -
400.52 -
318.77 -
327.28 -
- -
- -
67.36 (11.23)
34.01 (5.67)
22.68 (3.78)
14.37 (2.39)
- -
171.14 (68.46)
72.86 (29.14)
56.14 (22.45)
15.08 (6.03)
- -
- -
- -
70.27 -
40.00 -
66.19 -
14.88 -
- -
70.27 -
40.00 -
66.19 -
14.88 -
- -
- -
126.06 -
70.20 -
82.74 -
17.75 -
- -
126.06 -
70.20 -
82.74 -
17.75 -
- -
- -
135.56 -
191.58 -
37.56 -
12.66 -
- -
135.56 -
191.58 -
37.56 -
12.66 -
- -
- -
- -
44.50 -
44.50 -
148.32 -
148.32 -
148.32 -
44.50 -
44.50 -
22.80 -
- -
78.30 -
78.30 -
261.00 -
261.00 -
261.00 -
78.30 -
78.30 -
45.00 -
- -
- -
98.88 -
98.88 -
- -
174.00 -
174.00 -
- -
- -
98.88 -
98.88 -
98.88 -
98.88 -
98.88 -
86.52 -
22.80 -
- -
174.00 -
174.00 -
174.00 -
174.00 -
174.00 -
152.25 -
45.00 -
- -
- (127.86)
- (258.83)
- -
- -
33.24 -
33.24 -
- -
90.09 -
90.09 -
- -
69.79 -
69.79 -
PT. BUKIT MAKMUR MANDIRI UTAMA
New Weight Factor & New % Plan Calculation
A Civil Work
1 Foundation,Column,Pier Head
1.1 Initial Contract Belayan Bridge
1.1.1 Public
a A1
b P2
c P3
d P4
e P5
P10
P11
A2
1.1.2 Hauling
A1
P2
P3
P4
P5
P10
P11
A2
1.2 Addendum #1-Belayan Bridge
1.2.1 Public
a P6
b P7
1.2.2 Hauling
d P6
e P7
1.3 Variation Order #2-Belayan Bridge
1.3.1 Public
P1'
P2'
P3'
A1'
P8
P9
1.3.2 Hauling
P1'
P2'
P3'
A1'
P8
P9
2.1 Muyo Bridge
2.1.1 Abutment North side
Pile cap
Abutment
Pier Head
Wing Wall
2.2.2 Abutment South side
Pile cap
Abutment
Pier Head
Wing Wall
3.1 Pleo Bridge
3.1.1 Public
3.1.1.1 Abutment North side
Pile cap
Column
Pier Head
Wing wall
3.1.1.2 Abutment South side
Pile cap
Column
Pier Head
Wing wall
3.1.2 Hauling
3.1.2.1 Abutment North side
Pile cap
Column
Pier Head
Wing wall
3.1.2.2 Abutment South side
Pile cap
Column
Pier Head
Wing wall
4.1 Underpass
4.1.1 Abutment North side
Pile cap
Abutment
Balok
Dinding Pengaku
4.2.2 Abutment South side
Pile cap
Abutment
Balok
Dinding Pengaku
2 Concrete Slab & Paraphet
1.1 Initial Contract Belayan Bridge
1.1.1 Public
a A1-P2
b P2-P3
c P3-P4
d P4-P5
e P5-P6
P10-P11
P11-A2
Approach Slab A2
1.1.2 Hauling
A1-P2
P2-P3
P3-P4
P4-P5
P5-P6
P10-P11
P11-A2
Approach Slab A2
1.2 Addendum #1-Belayan Bridge
1.2.1 Public
a P6-P7
b P7-P8
1.2.2 Hauling
d P6-P7
e P7-P8
1.3 Variation Order #2-Belayan Bridge
1.3.1 Public
A1-P1'
P1'-P2'
P2'-P3'
P3'-A1'
P8-P9
P9-P10
Approach Slab A1'
1.3.2 Hauling
A1-P1'
P1'-P2'
P2'-P3'
P3'-A1'
P8-P9
P9-P10
Approach Slab A1'
2.1 Muyo Bridge
2.1.1 Abutment North side
2.2.2 Abutment South side
3.1 Pleo Bridge
3.1.1 Public
3.1.1.1 Abutment North side
3.1.1.2 Abutment South side
3.1.2 Hauling
3.1.2.1 Abutment North side
3.1.2.2 Abutment South side
4.1 Underpass
4.1.1 Abutment North side
4.2.2 Abutment South side
5.1 Guang Bridge
5.1.1 Public Bridge
Soutern Side
Abutment-1
Pile plug
Pile Cap
Abutment/Wall
Pier P-1
Pile plug
Pile Cap
Column
Pier Head
Northern Side
Abutment-2
Pile plug
Pile Cap
Abutment/Wall
Pier P-2
Pile plug
Pile Cap
Column
Pier Head
5.1.2 Hauling Bridge
Soutern Side
Abutment-1
Pile plug
Pile Cap
Abutment/Wall
Pier P-1
Pile plug
Pile Cap
Column
Pier Head
Northern Side
Abutment-2
Pile plug
Pile Cap
Abutment/Wall
Pier P-2
Pile plug
Pile Cap
Column
Pier Head
5.1.3 Slab and Parapet
Slab and Parapet
Slab and Parapet
5.1.4 Approach Slab
Approach Slab
Approach Slab
Grand Total
7
Finish
Plan-Baseline 1
Belayan Original+Add.#1+VO#02
Public
Hauling
Muyo
Public
Hauling
Pleo
Public
Hauling
Underpass
Public
Guang
Public
Hauling
Qty Mar-21 Apr-21
23 23 23 23 23 23 23 23
51 51 51
69 69 69 69
16 16
13 13
41 41
37
222 222 198 111 42 42 112 148
- - - - - - - -
- - - - - - - -
Jun-21 Jul-21
23 23 23 23 23 23 23 23
16 16 16 16 16 16
13 13 13 13 13 13 13 13
41 41 41 41 41 41 41
37 37 37 37 37 37 37 37
148 379 379 379 379 513 396 355
- - - - - - - -
- - - - - - - -
Aug-21 Sep-21
23 23 23 23 23 23 23
129
134 134 134 134 134
76
37 37
42 42 42 42 42
40 40 40 40
39 39 39 39
67 67 67
30 30 30 30 30
35 35 35 35
82 82
519 390 392 422 497 253 277 416
- - - - - - - -
- - - - - - - -
Oct-21 Nov-21
23 23 23 23
63 63 63 63
76 76 76 76
73 73 73 73
108 108 108 108
67
35
82 82 82
79 79 79 79 79
78 78
80 80 80 80
82 82 82 82
23 23 23
13 13 13
33
15
37
37
37
33 33 33
33 33 33
426 324 436 450 431 411 466 441
- - - - - - - -
- - - - - - - -
21 Dec-21 Jan-22
18
33
7 7
15 15 15
15 15
37 37 37
37 37 37
37 37 37
22 22
22 22
11 11
58 58 58
58 58 58
33 33 33
33 33 33
33 33 33
33 33 33
33 33 33
29 29 29
8 8 8
44
17 17
11 11 11
30
270 388 453 285 217 290 215 193
- - - - - - - -
- - - - - - - -
NO LOCATION VOLUME UNIT
A. MUYO BRIDGE
1 HAULING
Pile Plug 28.00 m3
Pile Cap 210.60 m3
Abutment 180.59 m3
Wing Wall 21.11 m3
Slab 168.75 m3
Approach Slab 52.50 m3
Pharaphet 37.58 m3
2 PUBLIC
Pile Plug 9.33 m3
Pile Cap 69.26 m3
Abutment 66.14 m3
Wing Wall 16.76 m3
Slab 73.26 m3
Approach Slab 25.90 m3
Pharaphet 28.67 m3
TOTAL 988.45 m3
Jan-22 Feb-22 Mar-22
42 42 42
35 35
28 28 28
3 3
42 42 42
35 35
28 28
45 45 45
64 64 64
13 13 13
6 6
45 45 45
64 64
26 26 26
39 39
52 52 52 52 52
52 52 52 52 52
52 52 52 52 52
26 26 26
26 26 26
15 15 15
44 44 44
44 44 44 44
58 58 58
58 58
58 58 58
51 51
15 15 15
30 30
30 30 30
23 23
8
54
71
6
25
14
9
13
73
10
48
26
NO
1 L
2 P
3 P
NO LOCATION 4 VOLUME C
5 P
6 S
A. UNDERPASS
7 P
VOLUME UNIT 1 UNDERPASS
8 S
Pile Plug 9 64.6
W
Pile Cap A1 dan A2 206.5
Balok dan Kolom 1000 x 800 75.1
TOTAL 895.0
9.33 m3
69.26 m3
66.14 m3
16.76 m3
73.26 m3
25.90 m3
28.67 m3
988.45 m3
Mar-22 Apr-22
34 34 34 34 34 34 34
15 15 15 15 15 15 15
11 11 11 11 11 11 11
3 3 3 3 3 3 3
3 3 3 3
28
9 9
64
19 19
6 6
58
51
32 32
23
23 23 23
8
27 27
71
6
25
14
114
17
13
73
45 68
10
48
26
17
109 - - - - -
- - - - - -
108.75 - - - - -
23.07 86.11 86.11 86.11 86.11 86.11
23.07 23.07 23.07 23.07 23.07 23.07
- 63.04 63.04 63.04 63.04 63.04
39.41 11.83 2.96 2.96 - -
- - - - - -
39.41 11.83 2.96 2.96 - -
105.90 48.37 29.59 23.26 - -
105.90 48.37 29.59 23.26 -
O DESCRIPTION HA ULI
1 LEAN CONCRETE
2 PILE PLUG
3 PILE CAP
4 VOLUME COLUMN
5 PIER HEAD+APPROACH SLAB
6 SLAB
7 PARAPET
8 SLAB (Plat Injak)
9 64.61
W ING W ALL
206.50 7
75.12
179.16
1,2
204.80
25.31
37.30
33.90
28.78
39.60
895.07
15-May 22-May 29-May 5-Jun 12-Jun 19-Jun 26-Jun 3-Jul
32 32
86 86 86
9
41 41 55
58 58 87 87
21
23
1,246.10
10-Jul 17-Jul
-
471.63 -
120.65 -
218.00 -
506.00 -
528.92 -
150.85 -
117.27 -
313.00 -
- -
600.06 -
303.88 -
481.55 -
1,032.00 -
1,074.72 -
380.37 -
291.24 -
431.89 -
- -
- -
125.05 -
134.00 -
- -
367.00 -
403.00 -
- -
- -
208.12 -
159.78 -
154.55 -
268.00 -
147.61 -
176.12 -
- -
408.77 -
395.53 -
391.74 -
400.52 -
318.77 -
327.28 -
- -
- -
78.59 -
39.68 -
26.46 -
16.76 -
- -
239.60 -
102.00 -
78.59 -
21.11 -
- -
- -
- -
70.27 -
40.00 -
66.19 -
14.88 -
- -
70.27 -
40.00 -
66.19 -
14.88 -
- -
- -
126.06 -
70.20 -
82.74 -
17.75 -
- -
126.06 -
70.20 -
82.74 -
17.75 -
- -
- -
135.56 -
191.58 -
37.56 -
12.66 -
- -
135.56 -
191.58 -
37.56 -
12.66 -
- -
- -
- -
44.50 -
44.50 -
148.32 -
148.32 -
148.32 -
44.50 -
44.50 -
22.80 -
- -
78.30 -
78.30 -
261.00 -
261.00 -
261.00 -
78.30 -
78.30 -
45.00 -
- -
- -
98.88 -
98.88 -
- -
174.00 -
174.00 -
- -
- -
98.88 -
98.88 -
98.88 -
98.88 -
98.88 -
86.52 -
22.80 -
- -
174.00 -
174.00 -
174.00 -
174.00 -
174.00 -
152.25 -
45.00 -
- -
127.86 -
258.83 -
- -
- -
33.24 -
33.24 -
- -
90.09 -
90.09 -
- -
69.79 -
69.79 -
- -
- -
- -
- -
8.15 -
54.24 -
70.79 -
- -
5.82 -
25.20 -
13.50 -
9.18 -
- -
- -
8.15 -
54.24 -
70.79 -
- -
5.82 -
25.20 -
13.50 -
9.18 -
- -
- -
- -
12.81 -
72.92 -
113.72 -
- -
10.48 -
47.60 -
25.50 -
17.34 -
- -
- -
12.81 -
72.92 -
113.72 -
- -
10.48 -
47.60 -
25.50 -
17.34 -
- -
138.24 -
291.20 -
- -
21.28 -
23 45.22 -
23
19989
- -
22.61 -
REMA KRS
PT. BUKIT MAKMUR MANDIRI UTAMA
New Weight Factor & New % Plan Calculation
A Civil Work
1 Belayan Bridge
1.1 Initial Contract Belayan Bridge
1.1.1 Public
a A1 Belayan Original+Add.#1+VO#02 Public
b P2 Belayan Original+Add.#1+VO#02 Public
c P3 Belayan Original+Add.#1+VO#02 Public
d P4 Belayan Original+Add.#1+VO#02 Public
e P5 Belayan Original+Add.#1+VO#02 Public
P10 Belayan Original+Add.#1+VO#02 Public
P11 Belayan Original+Add.#1+VO#02 Public
A2 Belayan Original+Add.#1+VO#02 Public
1.1.2 Hauling
A1 Belayan Original+Add.#1+VO#02 Hauling
P2 Belayan Original+Add.#1+VO#02 Hauling
P3 Belayan Original+Add.#1+VO#02 Hauling
P4 Belayan Original+Add.#1+VO#02 Hauling
P5 Belayan Original+Add.#1+VO#02 Hauling
P10 Belayan Original+Add.#1+VO#02 Hauling
P11 Belayan Original+Add.#1+VO#02 Hauling
A2 Belayan Original+Add.#1+VO#02 Hauling
1.2 Addendum #1-Belayan Bridge
1.2.1 Public
a P6 Belayan Original+Add.#1+VO#02 Public
b P7 Belayan Original+Add.#1+VO#02 Public
1.2.2 Hauling
d P6 Belayan Original+Add.#1+VO#02 Hauling
e P7 Belayan Original+Add.#1+VO#02 Hauling
1.3 Variation Order #2-Belayan Bridge
1.3.1 Public
P1' Belayan Original+Add.#1+VO#02 Public
P2' Belayan Original+Add.#1+VO#02 Public
P3' Belayan Original+Add.#1+VO#02 Public
A1' Belayan Original+Add.#1+VO#02 Public
P8 Belayan Original+Add.#1+VO#02 Public
P9 Belayan Original+Add.#1+VO#02 Public
1.3.2 Hauling
P1' Belayan Original+Add.#1+VO#02 Hauling
P2' Belayan Original+Add.#1+VO#02 Hauling
P3' Belayan Original+Add.#1+VO#02 Hauling
A1' Belayan Original+Add.#1+VO#02 Hauling
P8 Belayan Original+Add.#1+VO#02 Hauling
P9 Belayan Original+Add.#1+VO#02 Hauling
1.4 CONCRETE SLAB- PUBLIC
SLAB A1'-P3'+Parapet Belayan Original+Add.#1+VO#02 Public
SLAB P3'-P2'+Parapet Belayan Original+Add.#1+VO#02 Public
SLAB P2'-P1'+Parapet Belayan Original+Add.#1+VO#02 Public
SLAB P1'-A1+Parapet Belayan Original+Add.#1+VO#02 Public
SLAB A1-P2+Parapet Belayan Original+Add.#1+VO#02 Public
SLAB P2-P3+Parapet Belayan Original+Add.#1+VO#02 Public
SLAB P3-P4+Parapet Belayan Original+Add.#1+VO#02 Public
SLAB P4-P5+Parapet Belayan Original+Add.#1+VO#02 Public
SLAB P5-P6+Parapet Belayan Original+Add.#1+VO#02 Public
SLAB P6-P7+Parapet Belayan Original+Add.#1+VO#02 Public
SLAB P7-P8+Parapet Belayan Original+Add.#1+VO#02 Public
SLAB P8-P9+Parapet Belayan Original+Add.#1+VO#02 Public
SLAB P9-P10+ Parapet Belayan Original+Add.#1+VO#02 Public
SLAB P10-P11+Parapet Belayan Original+Add.#1+VO#02 Public
SLAB P11-A2+Parapet Belayan Original+Add.#1+VO#02 Public
1.4 CONCRETE SLAB- HAULING
SLAB A1'-P3'+Parapet Belayan Original+Add.#1+VO#02 Hauling
SLAB P3'-P2'+Parapet Belayan Original+Add.#1+VO#02 Hauling
SLAB P2'-P1'+Parapet Belayan Original+Add.#1+VO#02 Hauling
SLAB P1'-A1+Parapet Belayan Original+Add.#1+VO#02 Hauling
SLAB A1-P2+Parapet Belayan Original+Add.#1+VO#02 Hauling
SLAB P2-P3+Parapet Belayan Original+Add.#1+VO#02 Hauling
SLAB P3-P4+Parapet Belayan Original+Add.#1+VO#02 Hauling
SLAB P4-P5+Parapet Belayan Original+Add.#1+VO#02 Hauling
SLAB P5-P6+Parapet Belayan Original+Add.#1+VO#02 Hauling
SLAB P6-P7+Parapet Belayan Original+Add.#1+VO#02 Hauling
SLAB P7-P8+Parapet Belayan Original+Add.#1+VO#02 Hauling
SLAB P8-P9+Parapet Belayan Original+Add.#1+VO#02 Hauling
SLAB P9-P10+Parapet Belayan Original+Add.#1+VO#02 Hauling
SLAB P10-P11+Parapet Belayan Original+Add.#1+VO#02 Hauling
SLAB P11-A2+Parapet Belayan Original+Add.#1+VO#02 Hauling
1.5 Approach Slab
Southern Side Belayan Original+Add.#1+VO#02 Public
Northern Side Belayan Original+Add.#1+VO#02 Public
1.6 Approach Slab
Southern Side Belayan Original+Add.#1+VO#02 Hauling
Northern Side Belayan Original+Add.#1+VO#02 Hauling
2 Guang Bridge
2.1 Public Bridge
Soutern Side
Abutment-1
Pile plug Guang Public
Pile Cap Guang Public
Abutment/Wall Guang Public
Pier P-1
Pile plug Guang Public
Pile Cap Guang Public
Column Guang Public
Pier Head Guang Public
Northern Side
Abutment-2
Pile plug Guang Public
Pile Cap Guang Public
Abutment/Wall Guang Public
Pier P-2
Pile plug Guang Public
Pile Cap Guang Public
Column Guang Public
Pier Head Guang Public
2.2 Hauling Bridge
Soutern Side
Abutment-1
Pile plug Guang Hauling
Pile Cap Guang Hauling
Abutment/Wall Guang Hauling
Pier P-1
Pile plug Guang Hauling
Pile Cap Guang Hauling
Column Guang Hauling
Pier Head Guang Hauling
Northern Side
Abutment-2
Pile plug Guang Hauling
Pile Cap Guang Hauling
Abutment/Wall Guang Hauling
Pier P-2
Pile plug Guang Hauling
Pile Cap Guang Hauling
Column Guang Hauling
Pier Head Guang Hauling
5.1.3 Slab and Parapet
Slab and Parapet Guang Public
Slab and Parapet Guang Hauling
5.1.4 Approach Slab
Approach Slab Guang Public
Approach Slab Guang Hauling
3 Pleo Bridge
3.1 Public
Abutment North side
Pile cap Pleo Public
Column Pleo Public
Pier Head Pleo Public
Wing wall Pleo Public
Abutment South side
Pile cap Pleo Public
Column Pleo Public
Pier Head Pleo Public
Wing wall Pleo Public
3.2 Hauling
Abutment North side
Pile cap Pleo Hauling
Column Pleo Hauling
Pier Head Pleo Hauling
Wing wall Pleo Hauling
Abutment South side
Pile cap Pleo Hauling
Column Pleo Hauling
Pier Head Pleo Hauling
Wing wall Pleo Hauling
4 Muyo Bridge
4.1 Abutment North side
Pile cap Muyo
Abutment Muyo
Pier Head Muyo
Wing Wall Muyo
4.2 Abutment South side
Pile cap Muyo
Abutment Muyo
Pier Head Muyo
Wing Wall Muyo
4.3 Slab
Slab dan Approach Slab Muyo Public
Slab dan Approach Slab Muyo Hauling
5 Underpass
5.1 Abutment North side
Pile cap Public
Abutment Public
Balok Public
Dinding Pengaku Public
5.2 Abutment South side
Pile cap Public
Abutment Public
Balok Public
Dinding Pengaku Public
5.3 Slab dan Approach Slab
Slab dan Approach Slab Public
Slab dan Approach Slab Public
Grand Total
7
0.00
6-Mar-22 10-Mar-22 12.81 0.06%
11-Mar-22 18-Mar-22 72.92 0.36%
19-Mar-22 12-Apr-22 113.72 0.57%
0.00
30-Jan-22 3-Feb-22 10.48 0.05%
4-Feb-22 12-Feb-22 47.60 0.24%
14-Feb-22 23-Feb-22 25.50 0.13%
24-Feb-22 8-Mar-22 17.34 0.09%
0 0 0
Plan-Baseline 2
23 23 23 23 23 23 23 23
51 51 51 51 51 51
69 69 69 69 69 69 69
222 222 222 222 222 198 111 42
23 23 23 23 23 23 23 23
16 16 16 16 16 16 16
13 13 13 13 13 13 13
41 41 41 41 41 41 41
37 37 37 37 37 37
-
79
121 112 148 148 379 379 379 379
101
106 106 106 106 106
30 30
23 23 23 23
16
13 13 13
41 41
37 37 37 37 37
42 42 42 42 42
40
39 39 39
30 30 30 30 30
35
513 396 355 519 367 369 399 474
18.87
30 30 30
23 23 23 23 23
54 54 54 54 54
76 76 76 76 76
73 73
108
40 40 40
39
67 67 67 67
35 35 35 35
82 82 82 82 82
79 79 79
86 86 86 86
89
70
8 5
163 187 415 424 388 467 391 424
73 73
108 108 108
79 79
78 78 78 78 78
200 200
89 89 89
33 33 33
44
44
30
52
30 50 20
349 427 275 204 122 362 253 63
380
NO LOCATION
A. MUYO BRIDGE
1 HAULING
NO LOCATION
A. MUYO BRIDGE
1 HAULING
Pile Plug
Pile Cap
Abutment
Wing Wall
Slab
Approach Slab
Pharaphet
2 PUBLIC
Pile Plug
Pile Cap
Abutment
Wing Wall
Slab
Approach Slab
Pharaphet
TOTAL
Jan-22 Feb-22
138
99
99
91 8
99
44
44
74 74
74 74
74 74
49 49
99
87
87
135 39
87 87
70
23
23
6
25
14
10
48
26
5 35
17 17 17
33 33
15
66
15
66
20
23 23 23
21 21 21 21
18
6 65 65
64 64
13
6 65 65
64 64
13
GE
LOCATION VOLUME UNIT
GE
TOTAL 988.45 m3
22 Mar-22 Apr-22
104
76 76
79
79
45
45
6
25
14
8
54
71
10
13
73
28 28 28 28
17
66
35 35
21 21 21 21
18
21 21
24
24
31 31
24
79
40
26
60
64
38
64
38
70
35 35
13
73
38 38 38
48
26
17
31
24
17
60 60 60
34 34 34
79
21
38
21
15 15 15.07
90
104 104 52
471.63 -
120.65 -
218.00 -
506.00 -
528.92 -
150.85 -
116.96 -
268.65 -
- -
600.06 -
303.88 -
481.55 -
1,032.00 -
1,074.72 -
380.37 -
291.24 -
431.89 -
- -
- -
125.05 -
134.00 -
- -
367.00 -
403.00 -
- -
- -
208.12 -
159.78 -
154.55 -
268.00 -
147.61 -
176.12 -
- -
408.77 -
395.53 -
391.74 -
400.52 -
345.38 -
356.12 -
- -
98.88 -
98.88 -
98.88 -
98.88 -
44.10 -
44.10 -
148.32 -
148.32 -
148.32 -
98.88 -
98.88 -
98.88 -
86.52 -
44.10 -
44.10 -
- -
174.00 -
174.00 -
253.00 79.00
174.00 -
78.50 -
78.50 -
261.00 -
261.00 -
261.00 -
174.00 -
174.00 -
174.00 -
152.25 -
78.50 -
78.50 -
- -
23.00 -
23.00 -
- -
45.00 -
45.00 -
36.40 36.40
36 36 0 0
10,000.0
8,000.0
6,000.0
4,000.0
2,000.0
30,000.0
25,000.0
20,000.0
15,000.0
10,000.0
5,000.0
688 - - -
17,322.14
- - - -
688 - - -
300 231 155 -
- 128 - -
300 104 155 -
87 - - - 104.07
- - - -
87 - - -
- - - -
- - - -
292 76 372 124
125 - 160 -
166 76 212 124
1,366 307 527 124
16,686.66
2,605.83
5,051.31
- - -
10,982.95
Cumm. Actual
49.1 1,223.0 2,325.9 3,096.8 4,444.3
(965)
(635.49)
720 796
Aug-21 Sep-21 Prev Nov-21 Dec-21 Jan-22
2,077.9 7,729.1 9,697.1 1,285.8 813.2 1,249.7
6,411.4 14,140.5 23,837.6 25,123.4 25,936.6 27,186.3
1,881.0 1,259.2 9,184.5 1,013.5 1,389.9 910.7
95
02
09
16
23
30
37
44
51
58
65
72
79
86
93
00
07
14
23
30
37
44
51
58
100
43895
43902
43909
43916
43923
43930
43937
43944
43951
43958
43965
43972
43979
43986
43993
44000
44007
44014
44023
44030
44037
44044
44051
44058
44256 44287 44318 44349 44378 4440
Plan Baseline 1
Cumm. Plan Bseline 1
0
5000
10000
15000
20000
25000
44352
44359
44366
44713
44373
Forecast
44380
44387
Apr-22
-
-
-
44394
52.85
344.45
403.22
5.92
44743
Cumm. Forecast
44401
44408
44415
44422
44429
44774
44436
44443
44450
44457
44805
44464
44469
0
12
95
52
67
226
S-
10,000.0 Plan Actual Cumm. Plan Cumm.
9,000.0
8,000.0
7,000.0
6,000.0
5,000.0
4,000.0
3,000.0
2,000.0
1,000.0
25,000.0
20,000.0
15,000.0
10,000.0
5,000.0
- - - - -
609 652 376 - -
145 324 210 310 -
145 17 77 51 -
- 308 134 259 -
267 180 47 - -
77 - - - -
190 180 47 - -
140 - - - -
140 - - - -
182 226 540 315 197
6 54 298 176
176 172 242 139 197
1,342 1,382 1,173 625 197
- - -
0,000.0
5,000.0
0,000.0
5,000.0
0,000.0
000.0
-
10,197.94
76.27
Cumm. Actual
49.1 1,223.0 2,325.9 3,096.8
(223.45)
-
16,686.66 16,686.66
2,605.83
5,051.31
720
Jul-21 Aug-21 Sep-21 Prev Nov-21 Dec-21
1,666.2 2,077.9 7,729.1 9,184.5 1,013.5 1,389.9
4,333.5 6,411.4 14,140.5 23,324.9 24,338.4 25,728.3
1,347.5 1,881.0 1,259.2 9,184.5 1,013.5 1,389.9
20,083.0
PT. BUKIT MAKMUR MANDIRI UTAMA
New Weight Factor & New % Plan Calculation
A Civil Work
1 Foundation,Column,Pier Head
1.1 Initial Contract Belayan Bridge
1.1.1 Public
a A1
b P2
c P3
d P4
e P5
P10
P11
A2
1.1.2 Hauling
A1
P2
P3
P4
P5
P10
P11
A2
1.2 Addendum #1-Belayan Bridge
1.2.1 Public
a P6
b P7
1.2.2 Hauling
d P6
e P7
1.3 Variation Order #2-Belayan Bridge
1.3.1 Public
P1'
P2'
P3'
A1'
P8
P9
1.3.2 Hauling
P1'
P2'
P3'
A1'
P8
P9
2.1 Muyo Bridge
2.1.1 Abutment North side
Pile cap
Abutment
Pier Head
Wing Wall
2.2.2 Abutment South side
Pile cap
Abutment
Pier Head
Wing Wall
3.1 Pleo Bridge
3.1.1 Public
3.1.1.1 Abutment North side
Pile cap
Column
Pier Head
Wing wall
3.1.1.2 Abutment South side
Pile cap
Column
Pier Head
Wing wall
3.1.2 Hauling
3.1.2.1 Abutment North side
Pile cap
Column
Pier Head
Wing wall
3.1.2.2 Abutment South side
Pile cap
Column
Pier Head
Wing wall
4.1 Underpass
4.1.1 Abutment North side
Pile cap
Abutment
Balok
Dinding Pengaku
4.2.2 Abutment South side
Pile cap
Abutment
Balok
Dinding Pengaku
2 Concrete Slab & Paraphet
1.1 Initial Contract Belayan Bridge
1.1.1 Public
a A1-P2
b P2-P3
c P3-P4
d P4-P5
e P5-P6
P10-P11
P11-A2
Approach Slab A2
1.1.2 Hauling
A1-P2
P2-P3
P3-P4
P4-P5
P5-P6
P10-P11
P11-A2
Approach Slab A2
1.2 Addendum #1-Belayan Bridge
1.2.1 Public
a P6-P7
b P7-P8
1.2.2 Hauling
d P6-P7
e P7-P8
1.3 Variation Order #2-Belayan Bridge
1.3.1 Public
A1-P1'
P1'-P2'
P2'-P3'
P3'-A1'
P8-P9
P9-P10
Approach Slab A1'
1.3.2 Hauling
A1-P1'
P1'-P2'
P2'-P3'
P3'-A1'
P8-P9
P9-P10
Approach Slab A1'
2.1 Muyo Bridge
2.1.1 Abutment North side
2.2.2 Abutment South side
3.1 Pleo Bridge
3.1.1 Public
3.1.1.1 Abutment North side
3.1.1.2 Abutment South side
3.1.2 Hauling
3.1.2.1 Abutment North side
3.1.2.2 Abutment South side
4.1 Underpass
4.1.1 Abutment North side
4.2.2 Abutment South side
5.1 Guang Bridge
5.1.1 Public Bridge
Soutern Side
Abutment-1
Pile plug
Pile Cap
Abutment/Wall
Pier P-1
Pile plug
Pile Cap
Column
Pier Head
Northern Side
Abutment-2
Pile plug
Pile Cap
Abutment/Wall
Pier P-2
Pile plug
Pile Cap
Column
Pier Head
5.1.2 Hauling Bridge
Soutern Side
Abutment-1
Pile plug
Pile Cap
Abutment/Wall
Pier P-1
Pile plug
Pile Cap
Column
Pier Head
Northern Side
Abutment-2
Pile plug
Pile Cap
Abutment/Wall
Pier P-2
Pile plug
Pile Cap
Column
Pier Head
5.1.3 Slab and Parapet
Slab and Parapet
Slab and Parapet
5.1.4 Approach Slab
Approach Slab
Approach Slab
Grand Total
7 90.00%
Finish
Actual
Cumm. Actual
Belayan Original+Add.#1+VO#02
Public
Hauling
Muyo
Public
Hauling
Pleo
Public
Hauling
Underpass
Public
Qty Mar-21 Apr-21
125.05 0.63%
134.00 0.67%
367.00 1.84%
403.00 2.02%
208.12 1.04%
159.78 0.80%
154.55 0.77%
268.00 1.34%
147.61 0.74%
176.12 0.88%
408.77 2.05%
395.53 1.98%
391.74 1.96%
400.52 2.00%
318.77 1.59%
327.28 1.64%
78.59 0.39%
39.68 0.20%
26.46 0.13%
16.76 0.08%
239.60 1.20%
102.00 0.51%
78.59 0.39%
21.11 0.11%
70.27 0.35%
40.00 0.20%
66.19 0.33%
14.88 0.07%
70.27 0.35%
40.00 0.20%
66.19 0.33%
14.88 0.07%
126.06 0.63%
70.20 0.35%
82.74 0.41%
17.75 0.09%
126.06 0.63%
70.20 0.35%
82.74 0.41%
17.75 0.09%
135.56 0.68%
191.58 0.96%
37.56 0.19%
12.66 0.06%
135.56 0.68%
191.58 0.96%
37.56 0.19%
12.66 0.06%
44.50 0.22%
44.50 0.22%
148.32 0.74%
148.32 0.74%
148.32 0.74%
44.50 0.22%
44.50 0.22%
22.80 0.11%
78.30 0.39%
78.30 0.39%
261.00 1.31%
261.00 1.31%
261.00 1.31%
78.30 0.39%
78.30 0.39%
45.00 0.23%
98.88 0.49%
98.88 0.49%
174.00 0.87%
174.00 0.87%
98.88 0.49%
98.88 0.49%
98.88 0.49%
98.88 0.49%
98.88 0.49%
86.52 0.43%
22.80 0.11%
0.00
174.00 0.87%
174.00 0.87%
174.00 0.87%
174.00 0.87%
174.00 0.87%
152.25 0.76%
45.00 0.23%
0.00
127.86 0.64%
258.83 1.29%
0.00
0.00
33.24 0.17%
33.24 0.17%
0.00
90.09 0.45%
90.09 0.45%
0.00
69.79 0.35%
69.79 0.35%
0.00
0.00
0.00
0.00
8.15 0.04%
54.24 0.27%
70.79 0.35%
0.00
5.82 0.03%
25.20 0.13%
13.50 0.07%
9.18 0.05%
0.00
0.00
8.15 0.04%
54.24 0.27%
70.79 0.35%
0.00
5.82 0.03%
25.20 0.13%
13.50 0.07%
9.18 0.05%
0.00
0.00
0.00
12.81 0.06%
72.92 0.36%
113.72 0.57%
0.00
10.48 0.05%
47.60 0.24%
25.50 0.13%
17.34 0.09%
0.00
0.00
12.81 0.06%
72.92 0.36%
113.72 0.57%
0.00
10.48 0.05%
47.60 0.24%
25.50 0.13%
17.34 0.09%
0.00
138.24 0.69%
291.20 1.46%
0.00
21.28 0.11%
45.22 0.23%
0.00
0 0 0 49 243 328
70.74
30 18 18
55 33 33
76
110 110
68 68 76 46 46
120 72
103 206 155
269
38 19 31
34 27
249 299 55 30 217 309 547 225
76 76 127 76 76
79
72
258 155 155
215 269 161
38
34 20 20
73 92 92
101 81 101
37 30
397 76 73 476 293 445 133 617
70.74 70.74
79 79 159 132
45 45 60
35 35 47
16
161
280
87 87
35
110
121
12
37 44
53 26 44 26 26
86 69 86
89 71 89
6
79 258 317 610 474 354 26 411
47.16 70.74
223 30
100
116
358 40
118 19 59
12 92 56
12 83 60
12 194
15 137
13
13
77
78
64
188 223 301 700 182 60 253 193
(0.1)
44
17 133
(0.7)
62
111 26 40 80
248 14 134
230 120 29
312 105
40
66
18
30 50 20
30
33
38 6 0
44 0
80 19
67 19 53
66 17
66
79
62
508 664 123 459 144 412 66 232
A. MUYO BRIDGE
1 HAULING
Pile Plug 28.00 m3
Pile Cap 210.60 m3
Abutment 180.59 m3
Wing Wall 21.11 m3
Slab 168.75 m3
Approach Slab 52.50 m3
Pharaphet 37.58 m3
2 PUBLIC
Pile Plug 9.33 m3
Pile Cap 69.26 m3
Abutment 66.14 m3
Wing Wall 16.76 m3
Slab 73.26 m3
Approach Slab 25.90 m3
Pharaphet 28.67 m3
TOTAL 988.45 m3
Jan-22 Feb-22 Mar-22
130 5
65
66
12 90
82
7 101
8 6
27
68
65
138 40
144 39
11
63 18
17
11
70 8
15
201 0 162 150 209 339 107 147
NO DESCRIPTION
1 LEAN CONCRETE
2 PILE PLUG
3 PILE CAP
4 COLUMN
5 PIER HEAD+APPROACH SL
NO LOCATION 6 SLAB VOLUME
7 PARAPET
A. UNDERPASS 8 SLAB (Plat Injak)
9 W ING WALL
VOLUME UNIT 1 UNDERPASS
Pile Plug 64.6
Pile Cap A1 dan A2 206.5
Balok dan Kolom 1000 x 800 75.1
TOTAL 895.0
9.33 m3
69.26 m3
66.14 m3
16.76 m3
73.26 m3
25.90 m3
28.67 m3
988.45 m3
Mar-22 Apr-22
471.63 -
120.65 -
218.00 -
506.00 -
528.92 -
150.85 -
117.27 -
313.00 -
- -
615.03 14.97
303.88 -
481.55 -
1,032.00 -
1,074.72 -
380.37 -
291.24 -
431.89 -
- -
- -
125.05 -
134.00 -
- -
367.00 -
403.00 -
- -
- -
208.12 -
159.78 -
154.55 -
268.00 -
147.61 -
176.12 -
- -
408.77 -
395.53 -
391.74 -
430.00 29.48
318.77 -
327.28 -
- -
- -
- (78.59)
- (39.68)
- (26.46)
- (16.76)
- -
- (239.60)
- (102.00)
- (78.59)
- (21.11)
- -
- -
- -
65.00 (5.27)
40 40.00 -
- (66.19)
- (14.88)
- -
70.27 -
40.00 -
66.19 -
18.00 3.13
- -
- -
90 99.00 (27.06)
- (70.20)
- (82.74)
- (17.75)
- -
106.00 (20.06)
96.00 25.80
60 29 89.00 6.27
- (17.75)
- -
- -
102.00 (33.56)
103 185.00 (6.58)
- (37.56)
- (12.66)
- -
108.00 (27.56)
87 105 192.00 0.42
- (37.56)
- (12.66)
- -
- -
- -
47.00 2.50
35 8 5 48.00 3.50
103 27 15 145.00 (3.32)
100 27 14 141.00 (7.32)
125 125.00 (23.32)
44.50 -
44.50 -
27.00 4.20
- -
- (78.30)
- (78.30)
- (261.00)
- (261.00)
- (261.00)
18 86.00 7.70
18 83.00 4.70
30 30.00 (15.00)
- -
- -
98.88 -
138.88 40.00
- -
178.00 4.00
183.00 9.00
- -
- -
94.00 (4.88)
81.00 (17.88)
83.00 (15.88)
90.00 (8.88)
78.00 (20.88)
62.00 (24.52)
15.00 (7.80)
- -
- (174.00)
- (174.00)
- (174.00)
- (174.00)
142 142.00 (32.00)
126 126.00 (26.25)
48 48.00 3.00
- -
- (127.86)
- (258.83)
- -
- -
- (33.24)
- (33.24)
- -
- (90.09)
- (90.09)
- -
- (69.79)
- (69.79)
8
8
PLEO BRIDGE
PDCM DRAWING
17 2021
0
PLEO BRIDGE
PDCM DRAWING
17 2021
0
895.07
45
-
-
-
-
-
-
-
-
-
-
-
-
-
-
8.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
8.00
-
-
-
-
-
-
-
-
-
-
-
-
45.22
-
CONCRETE SCHEDULE BELAYAN BRIDGE INCLUDE ADDITIONAL SPAN NORTHERN SIDE AND SOUTHERN SIDE
Public Bridge Feb-21 Mar-21 Apr-21 May-21 Jun-21 Jul-21 Aug-21 Sep-21 Oct-21 Nov-21 Dec-21 Jan-22 Feb-22 Mar-22 Hauling Bridge Feb-21 Mar-21 Apr-21 May-21 Jun-21 Jul-21 Aug-21 Sep-21 Oct-21 Nov-21 Dec-21 Jan-22 Feb-22 Mar-22
A1' - Subtotal - - - - - - 219 66 - 67 32 - - - A1' - Subtotal - - - - - - - - 312 89 150 - 24 -
A1' - Pileplug 13 A1' - Pileplug 18
Total Cast 6,806 m3
A1' - Pilecap 206 A1' - Pilecap 294
A1' - Coloumn 25 A1' - Coloumn 43
Est. Total Volume 15,949 m3
A1' - Pier Head 41 A1' - Pier Head 47
A1' -P1' Slab 67 A1' -P1' Slab 150
ADD SPAN AT SOUTHERN SIDE
Parapet 32 Parapet 24
P3' - Subtotal - - - - - - 154 - - 67 32 - - - P3' - Subtotal - - - - - - - 214 129 - - 150 24 -
P3' - Pileplug 7 P3' - Pileplug 16
P3' - Pilecap 84 P3' - Pilecap 198
P3' - Coloumn 1 P3' - Coloumn 9
P3' - Pier Head 63 P3' - Pier Head 119
P3' -P2' Slab 67 P3' -P2' Slab 150
Parapet 32 Parapet 24
P2' - Subtotal - - - - - - 91 69 - 67 32 - - - P2' - Subtotal - - - - - - - - 214 132 150 - 24 -
P2' - Pileplug 7 P2' - Pileplug 16
P2' - Pilecap 84 P2' - Pilecap 198
P2' - Coloumn 6 P2' - Coloumn 13
P2' - Pier Head 63 P2' - Pier Head 119
P2' - P1' Slab 67 P2' - P1' Slab 150
Parapet 32 Parapet 24
P1' - Subtotal - - - - - - 208 - - 67 32 - - - P1' - Subtotal - - - - - - - 16 344 - - 150 24 -
P1' - Pileplug 8 P1' - Pileplug 16
P1' - Pilecap 118 P1' - Pilecap 198
P1' - Coloumn 19 P1' - Coloumn 26
P1' - Pier Head 63 P1' - Pier Head 119
P1' - A1 Slab 67 P1' - A1 Slab 150
Parapet 32 Parapet 24
A1 - Subtotal - 21 268 - - - 78 105 30 - 14 - - - A1 - Subtotal - - 368 - - - - - 146 140 68 - 11 -
A1 - Pileplug 21 A1 - Pileplug 36
A1 - Pilecap 268 A1 - Pilecap 332
A1- Wing Wall 14 A1- Wing Wall 14
A1 - Wall 78 A1 - Wall 132
A1 - Pier Head 91 A1 - Pier Head 140
A1 - P2 Slab 30 A1 - P2 Slab 68
Parapet 14 Parapet 11
P2 - Subtotal - 71 22 28 - - - - 30 - 14 - - - P2 - Subtotal - - 179 32 93 - - - 68 - - - 11 -
P2 - Pileplug 8 P2 - Pileplug 21
P2 - Pilecap 63 P2 - Pilecap 158
P2 - Coloumn 22 P2 - Coloumn 32
P2 - Pier Head 28 P2 - Pier Head 93
P2 - P3 Slab 30 P2 - P3 Slab 68
Parapet 14 Parapet 11
P3 - Subtotal - 131 29 58 - - - - 100 - - - - - P3 - Subtotal - - 362 - 135 - - - 225 - - - 36 -
P3 - Pileplug 13 P3 - Pileplug 34
P3 - Pilecap 118 P3 - Pilecap 269
P3 - Coloumn 29 P3 - Coloumn 58
P3 - Pier Head 58 P3 - Pier Head 135
P3 - P4 Slab 100 P3 - P4 Slab 225
Parapet 48 Parapet 36
P4 - Subtotal - - - - 431 77 60 - 100 - 48 - - - P4 - Subtotal - - - - 167 737 154 225 - - - - 36 -
P4 - Pileplug 111 P4 - Pileplug 167
P4 - Pilecap 320 P4 - Pilecap 715
P4 - Coloumn 15 P4 - Coloumn 22 26
P4 - Pier Head 62 60 P4 - Pier Head 128
P4 - P5 Slab 100 P4 - P5 Slab 225
Parapet 48 Parapet 36
P5 - Subtotal - - - - - - 449 18 62 100 48 - - - P5 - Subtotal - - - - - 596 504 225 - - - - 36 -
P5 - Pileplug 114 P5 - Pileplug 194
P5 - Pilecap 335 P5 - Pilecap 402 327
P5 - Coloumn 18 P5 - Coloumn 49
P5 - Pier Head 62 P5 - Pier Head 128
P5 -P6 Slab 100 P5 -P6 Slab 225
Parapet 48 Parapet 36
P6 - Subtotal - - - - 79 46 - - 67 - 32 - - - P6 - Subtotal - - - - 290 77 150 - - - - - - -
P6 - Pileplug 8 P6 - Pileplug 20
P6 - Pilecap 48 P6 - Pilecap 221
P6 - Coloumn 23 P6 - Coloumn 49
P6 - Pier Head 46 P6 - Pier Head 77
P6 - P7 Slab 67 P6 - P7 Slab 150
Parapet 32 Parapet 24
P7 - Subtotal - - - - 98 - 35 36 67 - 32 - - - P7 - Subtotal - - - - 340 - 63 213 - - - - 24 -
P7 - Pileplug P7 - Pileplug
77 305
P7 - Pilecap P7 - Pilecap
P7 - Coloumn 21 P7 - Coloumn 35
P7 - Pier Head 35 36 P7 - Pier Head 63 63
P7 - P8 Slab 67 P7 - P8 Slab 150
Parapet 32 Parapet 24
P8 - Subtotal - - - - - 77 92 - 39 - 99 - - - P8 - Subtotal - - - - - - 308 - - 398 - 150 - 24
P8 - Pileplug 21 21 P8 - Pileplug 48 49
P8 - Pilecap 56 58 P8 - Pilecap 242 252
NORTHERN SIDE
P8 - Coloumn 13 P8 - Coloumn 18 18
ADD SPAN AT
Public
Hauling
1,600 6,000
2,500 12,000
1,400
5,000
10,000
2,000
1,200
4,000
1,000 8,000
1,500
800 3,000
6,000
600 1,000
2,000
4,000
400
1,000 500
200 2,000
- -
Feb-21 Mar-21 Apr-21 May-21 Jun-21 Jul-21 Aug-21 Sep-21 Oct-21 Nov-21 Dec-21 Jan-22 Feb-22 Mar-22
- -
Feb-21 Mar-21 Apr-21 May-21 Jun-21 Jul-21 Aug-21 Sep-21 Oct-21 Nov-21 Dec-21 Jan-22 Feb-22 Mar-22
Plan Actual Plan Cummulative Act. Cummulative
Plan Actual Plan Cummulative Act. Cummulative
Plan - 223 1,228 117 1,633 1,942 3,409 1,354 2,180 1,381 1,110 720 540 112
Actual - 223 1,228 200 1,577 1,548 1,839 192 - - - - - -
Plan Cummulative - 223 1,451 1,568 3,201 5,143 8,552 9,906 12,086 13,467 14,577 15,297 15,837 15,949
Act. Cummulative - 223 1,451 1,651 3,228 4,776 6,614 6,806 - - - - - -
PT. BUKIT MAKMUR MANDIRI UTAMA
New Weight Factor & New % Plan Calculation
A Civil Work
1 Belayan Bridge
1.1 Initial Contract Belayan Bridge
1.1.1 Public
a A1 Belayan Original+Add.#1+VO#02 Public
b P2 Belayan Original+Add.#1+VO#02 Public
c P3 Belayan Original+Add.#1+VO#02 Public
d P4 Belayan Original+Add.#1+VO#02 Public
e P5 Belayan Original+Add.#1+VO#02 Public
P10 Belayan Original+Add.#1+VO#02 Public
P11 Belayan Original+Add.#1+VO#02 Public
A2 Belayan Original+Add.#1+VO#02 Public
1.1.2 Hauling
A1 Belayan Original+Add.#1+VO#02 Hauling
P2 Belayan Original+Add.#1+VO#02 Hauling
P3 Belayan Original+Add.#1+VO#02 Hauling
P4 Belayan Original+Add.#1+VO#02 Hauling
P5 Belayan Original+Add.#1+VO#02 Hauling
P10 Belayan Original+Add.#1+VO#02 Hauling
P11 Belayan Original+Add.#1+VO#02 Hauling
A2 Belayan Original+Add.#1+VO#02 Hauling
1.2 Addendum #1-Belayan Bridge
1.2.1 Public
a P6 Belayan Original+Add.#1+VO#02 Public
b P7 Belayan Original+Add.#1+VO#02 Public
1.2.2 Hauling
d P6 Belayan Original+Add.#1+VO#02 Hauling
e P7 Belayan Original+Add.#1+VO#02 Hauling
1.3 Variation Order #2-Belayan Bridge
1.3.1 Public
P1' Belayan Original+Add.#1+VO#02 Public
P2' Belayan Original+Add.#1+VO#02 Public
P3' Belayan Original+Add.#1+VO#02 Public
A1' Belayan Original+Add.#1+VO#02 Public
P8 Belayan Original+Add.#1+VO#02 Public
P9 Belayan Original+Add.#1+VO#02 Public
1.3.2 Hauling
P1' Belayan Original+Add.#1+VO#02 Hauling
P2' Belayan Original+Add.#1+VO#02 Hauling
P3' Belayan Original+Add.#1+VO#02 Hauling
A1' Belayan Original+Add.#1+VO#02 Hauling
P8 Belayan Original+Add.#1+VO#02 Hauling
P9 Belayan Original+Add.#1+VO#02 Hauling
1.4 CONCRETE SLAB- PUBLIC
SLAB A1'-P3'+Parapet Belayan Original+Add.#1+VO#02 Public
SLAB P3'-P2'+Parapet Belayan Original+Add.#1+VO#02 Public
SLAB P2'-P1'+Parapet Belayan Original+Add.#1+VO#02 Public
SLAB P1'-A1+Parapet Belayan Original+Add.#1+VO#02 Public
SLAB A1-P2+Parapet Belayan Original+Add.#1+VO#02 Public
SLAB P2-P3+Parapet Belayan Original+Add.#1+VO#02 Public
SLAB P3-P4+Parapet Belayan Original+Add.#1+VO#02 Public
SLAB P4-P5+Parapet Belayan Original+Add.#1+VO#02 Public
SLAB P5-P6+Parapet Belayan Original+Add.#1+VO#02 Public
SLAB P6-P7+Parapet Belayan Original+Add.#1+VO#02 Public
SLAB P7-P8+Parapet Belayan Original+Add.#1+VO#02 Public
SLAB P8-P9+Parapet Belayan Original+Add.#1+VO#02 Public
SLAB P9-P10+ Parapet Belayan Original+Add.#1+VO#02 Public
SLAB P10-P11+Parapet Belayan Original+Add.#1+VO#02 Public
SLAB P11-A2+Parapet Belayan Original+Add.#1+VO#02 Public
1.4 CONCRETE SLAB- HAULING
SLAB A1'-P3'+Parapet Belayan Original+Add.#1+VO#02 Hauling
SLAB P3'-P2'+Parapet Belayan Original+Add.#1+VO#02 Hauling
SLAB P2'-P1'+Parapet Belayan Original+Add.#1+VO#02 Hauling
SLAB P1'-A1+Parapet Belayan Original+Add.#1+VO#02 Hauling
SLAB A1-P2+Parapet Belayan Original+Add.#1+VO#02 Hauling
SLAB P2-P3+Parapet Belayan Original+Add.#1+VO#02 Hauling
SLAB P3-P4+Parapet Belayan Original+Add.#1+VO#02 Hauling
SLAB P4-P5+Parapet Belayan Original+Add.#1+VO#02 Hauling
SLAB P5-P6+Parapet Belayan Original+Add.#1+VO#02 Hauling
SLAB P6-P7+Parapet Belayan Original+Add.#1+VO#02 Hauling
SLAB P7-P8+Parapet Belayan Original+Add.#1+VO#02 Hauling
SLAB P8-P9+Parapet Belayan Original+Add.#1+VO#02 Hauling
SLAB P9-P10+Parapet Belayan Original+Add.#1+VO#02 Hauling
SLAB P10-P11+Parapet Belayan Original+Add.#1+VO#02 Hauling
SLAB P11-A2+Parapet Belayan Original+Add.#1+VO#02 Hauling
1.5 Approach Slab
Southern Side Belayan Original+Add.#1+VO#02 Public
Northern Side Belayan Original+Add.#1+VO#02 Public
1.6 Approach Slab
Southern Side Belayan Original+Add.#1+VO#02 Hauling
Northern Side Belayan Original+Add.#1+VO#02 Hauling
2 Guang Bridge
2.1 Public Bridge
Soutern Side
Abutment-1
Pile plug Guang Public
Pile Cap Guang Public
Abutment/Wall Guang Public
Pier P-1
Pile plug Guang Public
Pile Cap Guang Public
Column Guang Public
Pier Head Guang Public
Northern Side
Abutment-2
Pile plug Guang Public
Pile Cap Guang Public
Abutment/Wall Guang Public
Pier P-2
Pile plug Guang Public
Pile Cap Guang Public
Column Guang Public
Pier Head Guang Public
2.2 Hauling Bridge
Soutern Side
Abutment-1
Pile plug Guang Hauling
Pile Cap Guang Hauling
Abutment/Wall Guang Hauling
Pier P-1
Pile plug Guang Hauling
Pile Cap Guang Hauling
Column Guang Hauling
Pier Head Guang Hauling
Northern Side
Abutment-2
Pile plug Guang Hauling
Pile Cap Guang Hauling
Abutment/Wall Guang Hauling
Pier P-2
Pile plug Guang Hauling
Pile Cap Guang Hauling
Column Guang Hauling
Pier Head Guang Hauling
5.1.3 Slab and Parapet
Slab and Parapet Guang Public
Slab and Parapet Guang Hauling
5.1.4 Approach Slab
Approach Slab Guang Public
Approach Slab Guang Hauling
3 Pleo Bridge
3.1 Public
Abutment North side
Pile cap Pleo Public
Column Pleo Public
Pier Head Pleo Public
Wing wall Pleo Public
Abutment South side
Pile cap Pleo Public
Column Pleo Public
Pier Head Pleo Public
Wing wall Pleo Public
3.2 Hauling
Abutment North side
Pile cap Pleo Hauling
Column Pleo Hauling
Pier Head Pleo Hauling
Wing wall Pleo Hauling
Abutment South side
Pile cap Pleo Hauling
Column Pleo Hauling
Pier Head Pleo Hauling
Wing wall Pleo Hauling
4 Muyo Bridge
4.1 Abutment North side
Pile cap Muyo
Abutment Muyo
Pier Head Muyo
Wing Wall Muyo
4.2 Abutment South side
Pile cap Muyo
Abutment Muyo
Pier Head Muyo
Wing Wall Muyo
4.3 Slab
Slab dan Approach Slab Muyo Public
Slab dan Approach Slab Muyo Hauling
5 Underpass
5.1 Abutment North side
Pile cap Public
Abutment Public
Balok Public
Dinding Pengaku Public
5.2 Abutment South side
Pile cap Public
Abutment Public
Balok Public
Dinding Pengaku Public
5.3 Slab dan Approach Slab
Slab dan Approach Slab Public
Slab dan Approach Slab Public
Grand Total
7
0.00
6-Mar-22 10-Mar-22 12.81 0.06%
11-Mar-22 18-Mar-22 72.92 0.36%
19-Mar-22 12-Apr-22 113.72 0.57%
0.00
30-Jan-22 3-Feb-22 10.48 0.05%
4-Feb-22 12-Feb-22 47.60 0.24%
14-Feb-22 23-Feb-22 25.50 0.13%
24-Feb-22 8-Mar-22 17.34 0.09%
0 0 0
Plan-Baseline 3
23 23 23 23 23 23 23 23
51 51 51 51 51 51
69 69 69 69 69 69 69
222 222 222 222 222 198 111 42
23 23 23 23 23 23 23 23
16 16 16 16 16 16 16
13 13 13 13 13 13 13
41 41 41 41 41 41 41
37 37 37 37 37 37
-
-
42 112 148 148 379 379 379 379
101
106 106 106 106 106
30 30
23 23 23 23
16
13 13 13
41 41
37 37 37 37 37
42 42 42 42 42
40
39 39 39
30 30 30 30 30
35
513 396 355 519 367 369 399 474
18.87
30 30 30
23 23 23 23 23
54 54 54 54 54
76 76 76 76 76
73 73
108
40 40 40
39
67 67 67 67
35 35 35 35
82 82 82 82 82
79 79 79
86 86 86 86
89
13 24 33
26
8
163 187 415 424 388 480 415 408
73 73
108 108 108
79 79
78 78 78 78 78
200 200
89 89 89
33 33 33
44
44
26
17 33 17
8 39 39 16 16 16
375 435 314 161 138 344 282 50
368
NO LOCATION
A. MUYO BRIDGE
1 HAULING
NO LOCATION
A. MUYO BRIDGE
1 HAULING
Pile Plug
Pile Cap
Abutment
Wing Wall
Slab
Approach Slab
Pharaphet
2 PUBLIC
Pile Plug
Pile Cap
Abutment
Wing Wall
Slab
Approach Slab
Pharaphet
TOTAL
Jan-22 Feb-22
138
99
99
91 8
99
44
44
74 74
74 74
74 40 26 8
49 49
99
87
174
87
45
23
23
6
25
14
10
48
26
4
7 7
23 23 23
14
6 65 65
64
6 65 65
64
594
50
65
709 0 0
GE
LOCATION VOLUME UNIT
GE
TOTAL 988.45 m3
22 Mar-22 Apr-22
87
87
70 104
76 76
34
79
45
45
6
25
14
8
54
71
10
13
73
28 28 28 28
17
36 30
26 26
33 33
15
9 39 39 39 7
35 35
29 27 28
14 28 28
18
41
15 10
24
24
67 11
40
26
60
27 64 17 20
38
13
27 64 37
15 23 15
13
35 35
35 35
970 1345
0
22 May-22 Jun-22
13
73
38 38 38
48
26
17
18
31 31 31
24
17
60 60 60
34 34 34
79
21
38
21
15 15 15.07
90
104 104 52
471.63 -
120.65 -
218.00 -
506.00 -
528.92 -
150.85 -
116.96 -
268.65 -
- -
600.06 -
303.88 -
481.55 -
1,032.00 -
1,074.72 -
380.37 -
291.24 -
431.89 -
- -
- -
125.05 -
134.00 -
- -
367.00 -
403.00 -
- -
- -
208.12 -
159.78 -
154.55 -
268.00 -
147.61 -
176.12 -
- -
408.77 -
395.53 -
391.74 -
400.52 -
345.38 -
356.12 -
- -
98.88 -
98.88 -
98.88 -
98.88 -
44.10 -
44.10 -
148.32 -
148.32 -
148.32 -
98.88 -
98.88 -
98.88 -
86.52 -
44.10 -
44.10 -
- -
174.00 -
174.00 -
174.00 -
174.00 -
78.50 -
- (78.50)
- (261.00)
- (261.00)
174.00 (87.00)
174.00 -
174.00 -
174.00 -
152.25 -
78.50 -
78.50 -
- -
23.00 -
23.00 -
- -
45.00 -
45.00 -
36.40 36.40
36 36 0 0
A Civil Work
1 Foundation,Column,Pier Head
1.1 Initial Contract Belayan Bridge
1.1.1 Public
a A1
b P2
c P3
d P4
e P5
P10
P11
A2
1.1.2 Hauling
A1
P2
P3
P4
P5
P10
P11
A2
1.2 Addendum #1-Belayan Bridge
1.2.1 Public
a P6
b P7
1.2.2 Hauling
d P6
e P7
1.3 Variation Order #2-Belayan Bridge
1.3.1 Public
P1'
P2'
P3'
A1'
P8
P9
1.3.2 Hauling
P1'
P2'
P3'
A1'
P8
P9
2.1 Muyo Bridge
2.1.1 Abutment North side
Pile cap
Abutment
Pier Head
Wing Wall
2.2.2 Abutment South side
Pile cap
Abutment
Pier Head
Wing Wall
3.1 Pleo Bridge
3.1.1 Public
3.1.1.1 Abutment North side
Pile cap
Column
Pier Head
Wing wall
3.1.1.2 Abutment South side
Pile cap
Column
Pier Head
Wing wall
3.1.2 Hauling
3.1.2.1 Abutment North side
Pile cap
Column
Pier Head
Wing wall
3.1.2.2 Abutment South side
Pile cap
Column
Pier Head
Wing wall
4.1 Underpass
4.1.1 Abutment North side
Pile cap
Abutment
Balok
Dinding Pengaku
4.2.2 Abutment South side
Pile cap
Abutment
Balok
Dinding Pengaku
2 Concrete Slab & Paraphet
1.1 Initial Contract Belayan Bridge
1.1.1 Public
a A1-P2
b P2-P3
c P3-P4
d P4-P5
e P5-P6
P10-P11
P11-A2
Approach Slab A2
1.1.2 Hauling
A1-P2
P2-P3
P3-P4
P4-P5
P5-P6
P10-P11
P11-A2
Approach Slab A2
1.2 Addendum #1-Belayan Bridge
1.2.1 Public
a P6-P7
b P7-P8
1.2.2 Hauling
d P6-P7
e P7-P8
1.3 Variation Order #2-Belayan Bridge
1.3.1 Public
A1-P1'
P1'-P2'
P2'-P3'
P3'-A1'
P8-P9
P9-P10
Approach Slab A1'
1.3.2 Hauling
A1-P1'
P1'-P2'
P2'-P3'
P3'-A1'
P8-P9
P9-P10
Approach Slab A1'
2.1 Muyo Bridge
2.1.1 Abutment North side
2.2.2 Abutment South side
3.1 Pleo Bridge
3.1.1 Public
3.1.1.1 Abutment North side
3.1.1.2 Abutment South side
3.1.2 Hauling
3.1.2.1 Abutment North side
3.1.2.2 Abutment South side
4.1 Underpass
4.1.1 Abutment North side
4.2.2 Abutment South side
5.1 Guang Bridge
5.1.1 Public Bridge
Soutern Side
Abutment-1
Pile plug
Pile Cap
Abutment/Wall
Pier P-1
Pile plug
Pile Cap
Column
Pier Head
Northern Side
Abutment-2
Pile plug
Pile Cap
Abutment/Wall
Pier P-2
Pile plug
Pile Cap
Column
Pier Head
5.1.2 Hauling Bridge
Soutern Side
Abutment-1
Pile plug
Pile Cap
Abutment/Wall
Pier P-1
Pile plug
Pile Cap
Column
Pier Head
Northern Side
Abutment-2
Pile plug
Pile Cap
Abutment/Wall
Pier P-2
Pile plug
Pile Cap
Column
Pier Head
5.1.3 Slab and Parapet
Slab and Parapet
Slab and Parapet
5.1.4 Approach Slab
Approach Slab
Approach Slab
Grand Total
7 90.00%
Finish
Forecast
Cumm. Forecast
Belayan Original+Add.#1+VO#02
Public
Hauling
Muyo
Public
Hauling
Pleo
Public
Hauling
Underpass
Public
Qty Mar-21 Apr-21
125.05 0.63%
134.00 0.67%
367.00 1.84%
403.00 2.02%
208.12 1.04%
159.78 0.80%
154.55 0.77%
268.00 1.34%
147.61 0.74%
176.12 0.88%
408.77 2.05%
395.53 1.98%
391.74 1.96%
400.52 2.00%
318.77 1.59%
327.28 1.64%
78.59 0.39%
39.68 0.20%
26.46 0.13%
16.76 0.08%
239.60 1.20%
102.00 0.51%
78.59 0.39%
21.11 0.11%
70.27 0.35%
40.00 0.20%
66.19 0.33%
14.88 0.07%
70.27 0.35%
40.00 0.20%
66.19 0.33%
14.88 0.07%
126.06 0.63%
70.20 0.35%
82.74 0.41%
17.75 0.09%
126.06 0.63%
70.20 0.35%
82.74 0.41%
17.75 0.09%
135.56 0.68%
191.58 0.96%
37.56 0.19%
12.66 0.06%
135.56 0.68%
191.58 0.96%
37.56 0.19%
12.66 0.06%
44.50 0.22%
44.50 0.22%
148.32 0.74%
148.32 0.74%
148.32 0.74%
44.50 0.22%
44.50 0.22%
22.80 0.11%
78.30 0.39%
78.30 0.39%
261.00 1.31%
261.00 1.31%
261.00 1.31%
78.30 0.39%
78.30 0.39%
45.00 0.23%
98.88 0.49%
98.88 0.49%
174.00 0.87%
174.00 0.87%
98.88 0.49%
98.88 0.49%
98.88 0.49%
98.88 0.49%
98.88 0.49%
86.52 0.43%
22.80 0.11%
0.00
174.00 0.87%
174.00 0.87%
174.00 0.87%
174.00 0.87%
174.00 0.87%
152.25 0.76%
45.00 0.23%
0.00
127.86 0.64%
258.83 1.29%
0.00
0.00
33.24 0.17%
33.24 0.17%
0.00
90.09 0.45%
90.09 0.45%
0.00
69.79 0.35%
69.79 0.35%
0.00
0.00
0.00
0.00
8.15 0.04%
54.24 0.27%
70.79 0.35%
0.00
5.82 0.03%
25.20 0.13%
13.50 0.07%
9.18 0.05%
0.00
0.00
8.15 0.04%
54.24 0.27%
70.79 0.35%
0.00
5.82 0.03%
25.20 0.13%
13.50 0.07%
9.18 0.05%
0.00
0.00
0.00
12.81 0.06%
72.92 0.36%
113.72 0.57%
0.00
10.48 0.05%
47.60 0.24%
25.50 0.13%
17.34 0.09%
0.00
0.00
12.81 0.06%
72.92 0.36%
113.72 0.57%
0.00
10.48 0.05%
47.60 0.24%
25.50 0.13%
17.34 0.09%
0.00
138.24 0.69%
291.20 1.46%
0.00
21.28 0.11%
45.22 0.23%
0.00
0 0 0 49 243 328
70.74
30 18 18
55 33 33
76
110 110
68 68 76 46 46
120 72
103 206 155
269
38 19 31
34 27
249 299 55 30 217 309 547 225
76 76 127 76 76
79
72
258 155 155
215 269 161
38
34 20 20
73 92 92
101 81 101
37 30
397 76 73 476 293 445 133 617
70.74 70.74
79 79 159 132
45 45 60
35 35 47
16
161
280
87 87
35
110
121
12
37 44
53 26 44 26 26
86 69 86
89 71 89
6
79 258 317 610 474 354 26 411
47.16 70.74
223 30
100
116
358 40
118 19 59
12 92 56
12 83 60
12 194
15 137
13
13
77
78
64
188 223 301 700 182 60 253 193
(0.1)
44
17 133
(0.7)
62
111 26 40 80
248 14 134
230 120 29
312 105
40
66
18
30 50 20
30
33
38 6 0
44 0
80 19
67 19 53
66 17
66
79
62
508 664 123 459 144 412 66 232
A. MUYO BRIDGE
1 HAULING
Pile Plug 28.00 m3
Pile Cap 210.60 m3
Abutment 180.59 m3
Wing Wall 21.11 m3
Slab 168.75 m3
Approach Slab 52.50 m3
Pharaphet 37.58 m3
2 PUBLIC
Pile Plug 9.33 m3
Pile Cap 69.26 m3
Abutment 66.14 m3
Wing Wall 16.76 m3
Slab 73.26 m3
Approach Slab 25.90 m3
Pharaphet 28.67 m3
TOTAL 988.45 m3
Jan-22 Feb-22 Mar-22
130 5
65
66
12 90
82
7 101
8 6
27
68
65
138 40
144 39
11
63 18
17
11
70 8
15
201 0 162 150 209 339 107 147
LOCAT ION
REFERENCE
UPDAT E
REVISION
LOCAT ION
REFERENCE
UPDAT E
REVISION
NO
1
2
3
4
5
NO LOCATION 6 VOLUME
7
A. UNDERPASS 8
9
VOLUME UNIT 1 UNDERPASS
Pile Plug 64.6
Pile Cap A1 dan A2 206.5
Balok dan Kolom 1000 x 800 75.1
TOTAL 895.0
9.33 m3
69.26 m3
66.14 m3
16.76 m3
73.26 m3
25.90 m3
28.67 m3
988.45 m3
Mar-22 Apr-22 May-22
17
60
52
66
15
47 47
70
83
18
20
6
21 62
18
110
28
16 77 99
44
82 66
148 14
100 48
18
45
150 24
150 24
55 95 24
150 24
86 64 24
131 21
48
25
24
70
6
25
6
25
14
9
8 13
73
10
48
26
NO DESCRIPTION
1 LE AN C ONC RE TE
2 PILE PLUG
3 PILE C AP
4 C OLUMN
5 PIE R HE AD+APPROAC H S
6 VOLUME SLAB
7 PA RAPE T
8 SLAB (Plat Injak)
9 W ING W ALL
64.61
206.50
75.12
179.16
204.80
25.31
37.30
33.90
28.78
39.60
895.07
May-22 Jun-22
60 60 60
34 34 34
79
21
34
38
13
38
13
68 11
68 11
225 36
225 36
225 36
10
(5)
(40)
(4)
(9)
5
18
16
9
21
25
8
51 77
41
9
90
90
70
8
54
35 35
14
9
54
71
13
73
38 38
10
48
26
17
28 28 28 28
17
21
NG
NG
HA ULING
E 12.69
28.47
210.96
140.40
ROAC H SLAB 165.47
131.45
19.12
) 29.52
34.50
759.89
1,246.10
Jul-22 Aug-22
35 35 35 35
36 36 36
15 15 15
116 174 52 60 50 50 51 36
6.10
Sep-22
471.63
120.65
218.00
506.00
528.92
150.85
117.27
313.00
-
615.03
303.88
481.55
1,032.00
1,074.72
380.37
291.24
431.89
-
-
125.05
134.00
-
367.00
403.00
-
-
208.12
159.78
154.55
268.00
147.61
176.12
-
408.77
395.53
391.74
430.00
318.77
327.28
-
-
78.59
39.68
26.46
16.76
-
239.60
102.00
78.59
21.11
-
-
-
65.00
51.60
66.19
14.88
-
70.27
40.00
66.19
18.00
-
-
102.88
70.20
82.74
17.75
-
125.88
102.20
82.74
17.75
-
-
135.56
191.58
37.56
12.66
-
135.56
191.58
37.56
12.66
-
-
-
47.00
44.10
148.00
162.32
148.32
44.50
44.50
27.00
-
78.50
78.50
261.00
261.00
261.00
78.30
78.30
45.00
-
-
98.88
98.88
-
174.00
174.00
-
-
98.88
98.88
98.88
98.88
98.88
86.52
22.80
-
174.00
174.00
174.00
174.00
174.00
152.25
48.00
-
127.86
258.83
-
-
65.75
33.24
-
90.09
90.09
-
69.79
69.79
-
-
-
-
8.15
54.24
70.79
-
5.82
25.20
13.50
9.18
-
-
8.15
54.24
70.79
-
5.82
25.20
13.50
9.18
-
-
-
12.81
72.92
113.72
-
10.48
47.60
25.50
17.34
-
-
20.81
72.92
113.72
-
10.48
47.60
25.50
17.34
-
138.24
36 36 36 36 36 291.20
-
21.28
45.22
-
36 36 36 36 36