LAMPIRAN PPH NO. HC-PHKOL/14.

020-18/01/2014
MKB : 13.0054 PERKIRAAN :514.300
PEKERJAAN : Pengadaan/pembuatan tiga buah roundsel pinion gilingan I

No. SCOPE PEKERJAAN Jumlah Satuan Harga

I Pekerjaan persiapan
- Survey lapangan LS 5,500,000
- Pembuatan engineering drawing LS
- Membuat time schedule & progres report LS
- Transportasi LS

II Pekerjaan pengadaan
- Pembuatan roundsel pinion gilingan 1 3 Buah 124,221,000
- Bentuk dan ukuran sesuai approval drawing PG
Ukuran : Ø 480 x 1080 mm
Lebar : Ø 470 mm
Bahan : baja cor (SC49)

III Lain-lain
- WP 3 bulan setelah SP diterima
- Garansi 1 (satu) kali masa giling PG.Tjoekir 2014 sejak digunakan
- Uji coba beban selama 14 hari giling berhasil baik dan dibuatkan BA
- Menyerahkan sertifikat bahan saat pengiriman
- Harga termasuk pajak sesuai aturan yang berlaku
- Syarat pembayaran
- 95 % dibayar setelah load test 14 hari giling dan
dibuatkan Berita Acara.
- 5 % setelah selesai masa garansi

Pengadaan barang/bahan Rp. 124,221,000

Jasa Rp. 5,500,000
Jumlah Rp. 129,721,000
PPN 10% Rp. 12,972,100
Total Rp. 142,693,100
LAMPIRAN PPH NO. HC-PHKOL/14.021-18/01/2014
MKB : 13.0054 PERKIRAAN :514.300
PEKERJAAN : Pengadaan/pembuatan dua buah roundsel pinion gilingan II-IV

No. SCOPE PEKERJAAN Jumlah Satuan Harga

I Pekerjaan persiapan
- Survey lapangan LS
- Pembuatan engineering drawing LS
5,500,000
- Membuat time schedule & progres report LS
-Transfortasi LS

II Pekerjaan pengadaan
- Pembuatan roundsel pinion gilingan II dan IV 2 Buah 78,437,000
- Bentuk dan ukuran sesuai approval drawing PG
Ukuran : Ø 440 x 1060 mm
Lebar : 430 mm
Bahan : baja cor (SC49)

III Lain-lain
- WP 3 bulan setelah SP diterima
- Garansi 1 (satu) kali masa giling PG.Tjoekir 2014 sejak digunakan
- Uji coba beban selama 14 hari giling berhasil baik dan dibuatkan BA
- Menyerahkan sertifikat bahan saat pengiriman
- Harga termasuk pajak sesuai aturan yang berlaku
- Syarat pembayaran
- 95 % dibayar setelah load test 14 hari giling dan
dibuatkan Berita Acara.
- 5 % setelah selesai masa garansi

Pengadaan barang/bahan 78,437,000

Jasa 5,500,000
Jumlah 83,937,000
PPN 10% 8,393,700
Total 92,330,700
LAMPIRAN PPH NO. HC-PHKOL/14.025-24/01/2014
MKB : 13.0060 PERKIRAAN :514.300
PEKERJAAN : Pengadaan dan pembuatan dua buah ampas plat gilingan I dan III

No. SCOPE PEKERJAAN Jumlah Satuan Harga

I Pekerjaan persiapan
1. Survey lapangan LS 5,500,000
2. Pembuatan engineering drawing LS
3. Membuat time schedule & progres report LS
4. Transportasi LS

II Pekerjaan pembuatan dan pengadaan

1. Ampas plat gilingan I 1 Buah 28,847,000
Material : Baja Cor (SC 49)
Material : P (Panjang) 1830 mm
: T (Tebal) 85 mm
: L (Lebar) 380 mm
(sesuai approval drawing)
2. Ampas plat gilingan III 1 Buah 30,280,000
Material : Baja Cor (SC 49)
Material : P (Panjang) 1830 mm
: T (Tebal) 85 mm
: L (Lebar) 400 mm
(sesuai approval drawing)

III Lain-lain
- Uji coba beban selama 14 hari giling berhasil baik dan
dibutkan berita acara
- WP 3 bulan setelah SP diterima
- Garansi 1 (satu) kali masa giling PG.Tjoekir 2014 sejak digunakan
- Harga termasuk pajak sesuai aturan yang berlaku
- pekerjaan yang dipekerjakan diwilayah PG.Tjoekir harus menjaga
kebersihan lingkungan kerja, mematuhi rambu-rambu yang ada
serta memberikan/mencantumkan label/tanda peringatan
terhadap barang/bahan yang didatangkan dan peraltan yang
dipergunakan
- Syarat pembayaran :
- 95 % dibayar setelah load test 14 hari giling dan
dibuatkan Berita Acara.
- 5 % setelah selesai masa garansi

Pengadaan barang/bahan 59,127,000

Jasa 5,500,000
Jumlah 64,627,000
PPN 10% 6,462,700
Total 71,089,700
 PEKERJAAN

NO. QTY PART NAME DIMENSI BAHAN

I. I Pekerjaan persiapan
1 -Survey lapangan
1 - Pembuatanengineering drawing
1 - Membuat time schedule
SUB. TOTAL- I
III. II Pembuatan / Pengadaan
dan Pems. Pan masakan
Valume 550 HL, LP 330 M2
a 1 Badan masdia.5.250 x 4.005 mm SS-41
tebal 19 mm

SUB. TOTAL - a
b Top cover
1 Top cove Ø. 5340/ 200 x 997 SS-41
1 Savange Ø. 1.350 x 968 x t 19 SS-41
1 Pipa-pipa SGP
1 Flange SS-41
1 Baut dan mur SS-41
1 Glange SS-41

SUB. TOTAL- b
c Badan Kalandria
1 Sheel Ø. 5.340 x 865 x 19 SS-41
2 Tube plat Ø. 5.340 x t 32 SS-41
1 Steam bel Ø. 5.340 x 650 x t SS-41
1 Center wa Ø. 1.650 x 865 x t SB42
1350 Tube pipe Ø. 101.6 x 865 SUS x M5 35 304L
4 Liner plat 450 x 503 x 25 SS-41
4 Flange te Ø. 650 x 15 SS-41
2 Nozzle Ø. 450 x 200 STPG.sch-60
12 Lug 400 x 950 x 12 SS-41
32 Bolt & nut M. 22 x 70 SS-41
3 Man hole Ø. 500 x 300 x 9 SS-41
2 Gasket Ø. 500 x 5 ring let-1000

SUB. TOTAL - c
d Bottom Plate
1 Botom pla Ø. 5.250 x 940 x 22 SS-41
 1 Flange di Ø. 1300 x 40 x 110 SS-41
1 Hozel dis Ø. 1000 x 200 SS-41
1 Flange Ø. 350 x 20 SS-41
56 Bolt dan M. 16 x 50 SS-41
24 Bolt dan M. 8 x 50 SS-41
2 Flange Ø. 400 x 20 SS-41
1 Nozle - nozle SGP
1 Gasket Ø. 950 ring let-1000
32 Bolt & Nu M. 12 x 100 SS-41

SUB. TOTAL - d
e Nozzle
1 Nozzle ou Ø. 500 x 500 SS-41
2 Flange Ø. 1200/ 1000 x 30 SS-41
2 Nozzle in Ø. 350 x 200 SS-41
2 Flange inl Ø. 400 x 20 SS-41
10 Flange ma Ø. 200 x 15 SS-41
2 Nozzle b Ø. 125 x 100 SS-41
4 Flange Ø. 175 x 15 SS-41
5 Flange No Ø. 100 x 100 STPG.sch-40
2 Flange Ø. 150 x 15 SS-41
3 Nozzle wa Ø. 75 x 100 SS-41
8 Flange Ø. 100 x 10 SS-41
2 Nozzle Ø. 65 x 100 STPG.sch-40
2 Nozzle Ø. 50 x 100 SS-41
2 Nozzle Ø. 3/4" SS-41
4 Nozzle Ø. 1" SS-41
14 Flange Ø. 75 x 10 SS-41
24 Bolt & Nu M. 20 x 150 SS-41
180 Bolt & Nu M. 16 x 100 SS-41
56 Bolt & Nu M. 8 x 50 SS-41
1 Gasket 4' x 8' ring let - 400
1 Juce cutcher SS-41
SUB. TOTAL - e
f Piping Vacuum Pan
2 Pipe Ø. 50 x 16.485 SGP sch.40
1 Pipe Ø. 355 x 16.000 SGP sch.40
2 Pipe juce Ø. 150 x 15.000 SGP sch.40
1 Pipe cond Ø. 150 x 26.000 SGP sch.40
1 Pipe Ø. 3/4" x 15000 SGP sch.40
1 Pipe Ø. 100 x 20.000 SGP sch.40
1 Pipe Ø. 65 x 10.000 SGP sch.40
1 Pipe Ø. 1" x 18.000 SGP sch.40
6 Elbow 90 Ø. 300 SGP sch.40
4 Elbow 90 Ø. 355 SGP sch.40
 4 Elbow 90 Ø. 250 SGP sch.40
5 Elbow 90 Ø. 75 SGP sch.40
6 Elbow 90 Ø. 50 SGP sch.40
6 Elbow 90 Ø. 65 SGP sch.40
5 Pipa mani Ø. 150 x 300 SGP sch.40
2 Blind flan Ø. 300 x 25 -
1 Water pip Ø. 1" x 18.000 pipa air
10 Elbow 90 Ø. 1" pipa air
8 Union Ø. 1" x 1" pipa air

SUB. TOTAL - f
Total II a - II f

III Pengadaan Gate Valve dan accessories

1 Gate valv Ø. 550
4 Glove val Ø. 20
4 Glove val Ø. 50
1 Safty val Ø. 100
2 Steam trap Ø. 150
1 Globe val Ø. 125
1 Globe val Ø. 150
2 Gate valv Ø. 300
1 Gate valv Ø. 350
1 Glove val Ø. 25
1 Sumpling Ø. 1/2"
1 Sumpling M20 x 2 boos
1 Discharge Ø. 600
1 Gate valv Ø. 100
1 Gate valv Ø. 50
3 Gate valv Ø. 100
1 Manhole Ø. 500
7 Sight glas Ø. 200
2 Light glaa Ø. 200
1 Gate valv Ø. 40
2 Pressure Ø. 150
2 Themomet Ø. 150
1 Gate valv Ø. 150
1 Gate valv Ø. 100
2 Glove val Ø. 15
3 Flange Ø. 250 x 20 SS-41
1 Flange Ø. 900 x 20 SS-41
1 Flange Ø. 80 x 15 SS-41
11 Flange Ø. 100 x 15 SS-41
3 Flange Ø. 150 x 15 SS-41
2 Flange Ø. 25 x 10 SS-41
 5 Flange Ø. 50 x 10 SS-41
1 Flange Ø. 80 x 10 SS-41

SUB. TOTAL - III

IV Pembuatan
a barometrik condensor
1 Casing Ø.1.650 x 3592 x 12 SS -41
1 Cone atas Ø.1.650 / 355 x 658 SS -41
1 Nozle ata Ø.355 x 150 SS -41
1 Cone baw Ø.1.650 x/ 695 x 84 SS -41
1 Penahan Ø.1.770 x 20 SS -41
5 Tray Ø.1.300 x t 12 SS -41
1 Nozle ble Ø.900 x 200 x 12 SS -41
1 Nozle wate Ø.267 x 310 x 12 SS -41
1 Man hole Ø.500 x 150 SS -41
1 Baut & mur St-37
1 Packing
1 Pipa air jØ.695 x 13320 SS -41
1 Gate Valv Ø.250
1 Gate Valv Ø.350

SUB. TOTAL - IV

V Pengadaan
a suporting strukture Pan
- Staging WF 588x300 x 12 m = 4 btg SS-41
WF 500 x 200 x12m =2 btg
- Kolom WF 600 x 200 x12m =4 btg SS-41
- Plate for WF 150 x 75 x 5 x 7 SS-41
- Plate fo Bordes t 4 SS-41
- Pagar p Pipa SGP dia 1" dan 1 SS-41
SUB. TOTAL - a

b - Stagaing condensor SS - 41
SUB. TOTAL - b

SUB. TOTAL - V

VI Pengadaan / Pembuatan Perpipaan

1 - Pipa uap Ø. 550 x 6m x 4 ljr STPG sch 40
3 - El bow Ø. 550 STPG sch 40
1 - Pipa uap Ø. 1000 x 10 x 20. SUS-304 t=8mm
1 - Pipa co Ø. 6,5" x 6 M x 15 SUS - 304
4 - El bow Ø. 6,5" SS-41
1 - Pipa mag Ø. 318,5 x 5,8 x 16 SS-41
1 - Pipa syr Ø. 6,5" x 6 M x 4bt STPG sch 40
1 - Pipa con Ø. 60, 5 x 6m x 3bt STPG sch 40
 2 - El bow Ø. 60,5 STPG sch 40
1 - Vacuum Ø. 139,8 x 20M STPG sch 40
4 - El bow Ø. 139,8 STPG sch 40
1 - Pipa air Ø. 267,4 x 40 M STPG sch 40
1 - Pipa va Ø. 355,6 x 25 M STPG sch 40
4 - El bow Ø. 355,6 STPG sch 40
1 - Pipa air Ø. 695 x 12 x 11 M STPG sch 40
1 - Pipa tur Ø. 600 x 12 x 8 M STPG sch 40
1 - Support,flens, baut dan SS-41
gasket
SUB. TOTAL - VI

VII Pekerjaan instalasi listrik

- Pengadaan kabel power
dan lain - lain
SUB. TOTAL - VII

VIII Pekerjaan isolasi

1 - Badan pan masakan
1 Isolasi Rock wool
1 Cover Alumunium sheet
1 - Perpipaan
1 Isolasi Rock wool
1 Cover Alumunium sheet

SUB. TOTAL - VIII

IX Pekerjaan sipil
10 M3 - Pondasi staging V.P
3 M3 - Pembuatan pondasi
Pompa vacuum
20 M2 - Perbaikan lantai
25 M2 - Bak air jatuhan dan
saluran air
3 M3 - Staging Condensor
SUB. TOTAL - IX
IV. X Transportasi
Pengiriman barang-barang
dan peralatan ke site
Pengangkutan intern
SUB. TOTAL - X

XI Pekerjaan Pengecatan
- Cat dasar dengan meni
- Cat akhir
 SUB. TOTAL - XI

V. XII Pekerjaan lapangan

1 1 Pemasangan Steel strukture
2 1 Pemasangan vacuum pan
lengkap accessories
3 1 Pems condensor
4 1 Pems.Acessories
5 1 Pems.pengerolan pipa pemanas
6 1 Pems pompa vacuum
7 1 Pems semua perpipaan
8 1 Pems Isolasi
9 1 Pems intalasi listrik
10 1 Pekerjaan pengecatan
11 1 Uji coba padat air
12 1 Test vacuum dan comissioning
SUB. TOTAL - XII

GRAND TOTAL I s/ d XII

Material Upah
- Plate ### 19,045 - Alat bantu
- Tube ### 66,770 - Bahan bantu
TOTAL ### - Labour
TOTAL
 RINCIAN HARGA PENAWARAN
PEKERJAAN , PENGADAAN PEMBUATAN DAN PEMASANGAN
PINION Z:17

BREAK DOWN PRICE

WEIGHT TOTAL
UNIT TOTAL MATERIAL BHN BANTU ALAT BANTU LABOUR NDE+Tes Mat
BLASTING/PAINT PACKING UNIT PRICE
- - - #REF! - - - #REF!

- - - 5,500,000 - - - 5,500,000

- - - #REF! - - - #REF!
- - - #REF! - - - #REF!
- - - #REF! - - - #REF!
- - - #REF! - - - #REF!
12,474 12,474 ### #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
- - - #REF! - - - #REF!

12,474 ### #VALUE! #VALUE! #REF! #VALUE! #VALUE! #VALUE! #REF!

#VALUE! - - #REF! #VALUE! #VALUE! #VALUE! #VALUE!
4,992 ### - - #REF! - - - #REF!
1,260 ### - - #REF! - - - #REF!
20 209,000 - - #REF! - - - #REF!
33 345,000 - - ### - - - ###
23.0 240,000 - - #REF! - - - #REF!
185 ### - - #REF! - - - #REF!

6,513 ### - - #REF! - - - #REF!

- - - #REF! #VALUE! #VALUE! #VALUE! #REF!
2,458 ### - - #REF! - - - #REF!
16,795 ### - - #REF! - - - #REF!
2,597 ### - - #REF! - - - #REF!
927 ### - - #REF! - - - #REF!
US x M5 35 304L 5,886 - - - #REF! - - - -
1,176 ### - - #REF! - - - #REF!
60.0 627,000 - - ### - - - ###
STPG.sch-60 45 463,000 - - #REF! - - - #REF!
430 ### - - #REF! - - - #REF!
67 ### - - #REF! - - - #REF!
180 ### - - #REF! - - - #REF!
1 319,000 - - #REF! - - - #REF!

30,622 ### - - #REF! - - - #REF!

- - - #REF! #VALUE! #VALUE! #VALUE! #REF!
3,739 ### - - #REF! - - - #REF!
 117 ### - - #REF! - - - #REF!
70 732,000 - - #REF! - - - #REF!
43 591,000 - - 3,416,000 - - - 4,007,000
40 880,000 - - #REF! - - - #REF!
15 330,000 - - #REF! - - - #REF!
18 248,000 - - #REF! - - - #REF!
65 894,000 - - #REF! - - - #REF!
1 385,000 - - #REF! - - - #REF!
57 ### - - #REF! - - - #REF!

4,165 ### - - #REF! - - - #REF!

- - - #REF! #VALUE! #VALUE! #VALUE! #REF!
120 ### - - #REF! - - - #REF!
32 440,000 - - #REF! - - - #REF!
30 314,000 - - #REF! - - - #REF!
50 688,000 - - #REF! - - - #REF!
19 261,000 - - #REF! - - - #REF!
5 52,000 - - #REF! - - - #REF!
16 220,000 - - #REF! - - - #REF!
STPG.sch-40 15 157,000 - - #REF! - - - #REF!
15 206,000 - - #REF! - - - #REF!
10 105,000 - - #REF! - - - #REF!
15 206,000 - - #REF! - - - #REF!
STPG.sch-40 5 52,000 - - #REF! - - - #REF!
4 42,000 - - #REF! - - - #REF!
4 42,000 - - #REF! - - - #REF!
10 105,000 - - #REF! - - - #REF!
5 69,000 - - #REF! - - - #REF!
10 220,000 - - #REF! - - - #REF!
31 682,000 - - #REF! - - - #REF!
3 55,000 - - #REF! - - - #REF!
1 385,000 - - #REF! - - - #REF!
2,500
2,900 ### - - #REF! - - - #REF!
- - - - - - - -
98 - - - - - - - -
1,083.0 - - - - - - - -
80 - - - - - - - -
1,102.0 - - - - - - - -
25 - - - - - - - -
244 - - - - - - - -
75 - - - - - - - -
44.0 - - - - - - - -
336 - - - - - - - -
304.0 - - - - - - - -
 12 - - - - - - - -
8.0 - - - - - - - -
4 - - - - - - - -
7.0 - - - - - - - -
28 - - - - - - - -
111.0 - - - - - - - -
44 - - - - - - - -
15 - - - - - - - -
12 - - - - - - - -

3,632 - - - - - - - -
60,306

- - - #REF! - - - #REF!
50 ### - - #REF! - - - #REF!
25.0 ### - - #REF! - - - #REF!
35 ### - - #REF! - - - #REF!
5.0 748,000 - - #REF! - - - #REF!
10 ### - - #REF! - - - #REF!
15.0 ### - - #REF! - - - #REF!
17 ### - - #REF! - - - #REF!
75 748,000 - - #REF! - - - #REF!
45
5 ### - - #REF! - - - #REF!
### - - #REF! - - - #REF!

200
10
50
30
25
20
10
4

8
7

68 932,000 - - #REF! - - - #REF!

285 ### - - #REF! - - - #REF!
4 51,000 - - #REF! - - - #REF!
55 756,000 - - #REF! - - - #REF!
30.0 413,000 - - #REF! - - - #REF!
16 220,000 - - #REF! - - - #REF!
 2.0 28,000 - - #REF! - - - #REF!
2.0 28,000 - - #REF! - - - #REF!

1,108 ### - - #REF! - - - #REF!

2,100
525
60
525
390
1,250
53
35
45
25

3,139

8,147 - - - - - - - -

14,496
4,300
5,088
1,250
1,650
350
27,134 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

3,750
3,750 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

30,884 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

- - - #REF! - - - #REF!

STPG sch 40 5,112.0

STPG sch 40 642.0
SUS-304 t=8mm 4,825.0
1,952.0
40.0
1,252.0
STPG sch 40 664.0
STPG sch 40 98.0
 STPG sch 40 2.7
STPG sch 40 520.0
STPG sch 40 26.0
STPG sch 40 2,368.0
STPG sch 40 2,357.0
STPG sch 40 314.0
STPG sch 40 2,600.0
STPG sch 40 1,824.0
250.0

24,847 - - - - - - - -

1 - - - - - - - -

- - - #REF! - - - #REF!
- - - #REF! - - - #REF!
130 ### - - #REF! - - - #REF!
Alumunium sheet 135 ### - - #REF! - - - #REF!
- - - #REF! - - - #REF!
35 577,000 - - #REF! - - - #REF!
Alumunium sheet 40

340 ### - - #REF! - - - #REF!

- - - #REF! - - - #REF!
- - - #REF! - - - #REF!

- - - #REF! - - - #REF!
- - - #REF! - - - #REF!

- - - #REF! - - - #REF!

95,537 - - - - - - ### ###

95,537
- - - - - - ### ###

95,537
95,537
 - - - - - - - -

- - - - - - - -
3,575 - - - 2,200,000 - - - 2,200,000
43,752 - ### ### ### - - - ###
- - - - - - - -
9,589 - 780,000 750,000 1,782,000 - - - 3,312,000
875 780,000 600,000 8,250,000 - - - 9,630,000
5,886 - ### ### ### - - - ###
1,550 - - - - - - - -
15,166 - ### ### 4,181,000 - - - ###
- - - 3,300,000 - - - 3,300,000

- ### ### 3,850,000 - - - 8,350,000

80,393 - ### ### ### - - - ###

- - - - - - -
137,765 - ### ### ### - - - ###

- Alat bantu
- Bahan bantu
 MATERIAL BAHAN ALAT LABOUR TOTAL MATERIAL BAHAN ALAT
REMARK
UNIT PRICE BANTU BANTU PRICE BANTU BANTU
#REF!
6,500,000 6,500,000
8,500,000 8,500,000
### ###
### #REF! ###
#REF!
#REF!
#REF!
### 8,108,100 3,118,500 ### ### 9,500 650 250
#REF!

### ### ### ### #REF! ###

### 3,244,800 1,248,000 9,235,200 ### 9,500 650 250

### 819,000 315,000 3,150,000 ### 9,500 650 250
190,000 13,000 5,000 33,000 246,000 9,500 650 250
313,500 21,450 8,250 54,450 405,900 9,500 650 250
218,500 14,950 5,750 37,950 282,900 9,500 650 250
2,775,000 120,250 46,250 305,250 3,293,000 15,000 650 250

### ### ### ### ### ###

-
### 1,597,700 614,500 4,055,700 ### 9,500 650 250
### ### ### ### ### 12,500 650 3000
### 1,688,050 649,250 4,285,050 ### 9,500 650 250
8,806,500 602,550 231,750 1,529,550 ### 9,500 650 250
### 3,825,900 1,471,500 9,711,900 ### 280,000 650 250
### 764,400 294,000 1,940,400 ### 9,500 650 250
570,000 39,000 15,000 99,000 723,000 9,500 650 250
675,000 29,250 11,250 74,250 789,750 15,000 650 250
4,085,000 279,500 107,500 709,500 5,181,500 9,500 650 250
3,015,000 43,550 16,750 110,550 3,185,850 45,000 650 250
1,710,000 117,000 45,000 297,000 2,169,000 9,500 650 250
900,000 650 250 1,650 902,550 450,000 650 250

### ### ### ### ### ###

### 2,430,350 934,750 6,917,150 ### 9,500 650 250

1,111,500 76,050 29,250 193,050 1,409,850 9,500 650 250
665,000 45,500 17,500 115,500 843,500 9,500 650 250
967,500 27,950 10,750 70,950 1,077,150 22,500 650 250
1,200,000 26,000 10,000 66,000 1,302,000 30,000 650 250
450,000 9,750 3,750 24,750 488,250 30,000 650 250
405,000 11,700 4,500 29,700 450,900 22,500 650 250
1,137,500 42,250 16,250 107,250 1,303,250 17,500 650 250
500,000 650 250 1,650 502,550 500,000 650 250
2,565,000 37,050 14,250 94,050 2,710,350 45,000 650 250
-
### ### ### ### ### ###

1,800,000 78,000 30,000 198,000 2,106,000 15,000 650 250

720,000 20,800 8,000 52,800 801,600 22,500 650 250
450,000 19,500 7,500 49,500 526,500 15,000 650 250
1,125,000 32,500 12,500 82,500 1,252,500 22,500 650 250
427,500 12,350 4,750 31,350 475,950 22,500 650 250
75,000 3,250 1,250 8,250 87,750 15,000 650 250
360,000 10,400 4,000 26,400 400,800 22,500 650 250
337,500 9,750 3,750 24,750 375,750 22,500 650 250
337,500 9,750 3,750 24,750 375,750 22,500 650 250
225,000 6,500 2,500 16,500 250,500 22,500 650 250
337,500 9,750 3,750 24,750 375,750 22,500 650 250
75,000 3,250 1,250 8,250 87,750 15,000 650 250
60,000 2,600 1,000 6,600 70,200 15,000 650 250
60,000 2,600 1,000 6,600 70,200 15,000 650 250
150,000 6,500 2,500 16,500 175,500 15,000 650 250
112,500 3,250 1,250 8,250 125,250 22,500 650 250
450,000 6,500 2,500 16,500 475,500 45,000 650 250
1,395,000 20,150 7,750 51,150 1,474,050 45,000 650 250
112,500 1,625 625 4,125 118,875 45,000 650 250
350,000 250 1,650 351,900 350,000 650 250
### 1,250,000 ### ### 9,500 750 500
### 259,025 ### ### ### ###
-
1,470,000 - - - 1,470,000 15,000
### - - - ### 15,000
1,200,000 - - - 1,200,000 15,000
### - - - ### 15,000
375,000 - - - 375,000 15,000
3,660,000 - - - 3,660,000 15,000
1,125,000 - - - 1,125,000 15,000
660,000 - - - 660,000 15,000
8,400,000 - - - 8,400,000 25,000
7,600,000 - - - 7,600,000 25,000
 300,000 - - - 300,000 25,000
200,000 - - - 200,000 25,000
100,000 - - - 100,000 25,000
175,000 - - - 175,000 25,000
700,000 - - - 700,000 25,000
2,497,500 - - - 2,497,500 22,500
660,000 - - - 660,000 15,000
375,000 - - - 375,000 25,000
180,000 - - - 180,000 15,000
- -
### - - - ### ###
### ### ### ### #REF! ###
-
- #REF!
### - - - ### ###
2,600,000 - - - 2,600,000 650,000
3,800,000 - - - 3,800,000 950,000
### - - - ### ###
### - - - ### ###
7,500,000 - - - 7,500,000 ###
8,750,000 - - - 8,750,000 ###
### - - - ### ###
### - - - ### ###
550,000 - - - 550,000 550,000
450,000 - - - 450,000 450,000
500,000 - - - 500,000 500,000
### - - - ### ###
1,750,000 - - - 1,750,000 ###
300,000 - - - 300,000 300,000
5,250,000 - - - 5,250,000 ###
3,190,000 - - - 3,190,000 ###
2,310,000 - - - 2,310,000 330,000
700,000 - - - 700,000 350,000
280,000 - - - 280,000 280,000
1,300,000 - - - 1,300,000 650,000
3,400,000 - - - 3,400,000 ###
1,350,000 - - - 1,350,000 ###
1,750,000 - - - 1,750,000 ###
300,000 300,000 150,000
### - - - ### 175,000
6,412,500 - - - 6,412,500 22,500
83,250 - - - 83,250 22,500
1,237,500 - - - 1,237,500 22,500
675,000 - - - 675,000 22,500
360,000 - - - 360,000 22,500
 45,000 - - - 45,000 22,500
45,000 - - - 45,000 22,500
-
### - - - ### ###

### 1,575,000 735,000 9,765,000 ### 9,500 750 350

4,987,500 393,750 183,750 2,756,250 8,321,250 9,500 750 350
570,000 45,000 21,000 279,000 915,000 9,500 750 350
4,987,500 393,750 183,750 2,756,250 8,321,250 9,500 750 350
3,705,000 292,500 136,500 1,813,500 5,947,500 9,500 750 350
### 937,500 437,500 8,125,000 ### 9,500 750 350
503,500 39,750 18,550 246,450 808,250 9,500 750 350
437,500 26,250 12,250 162,750 638,750 12,500 750 350
427,500 33,750 15,750 209,250 686,250 9,500 750 350
1,125,000 18,750 8,750 116,250 1,268,750 45,000 750 350
250,000 - - - 250,000 250,000 750 350
### 2,354,250 1,098,650 ### ### 15,000 750 350
### - - - ### ### 750 350
### - - - ### ### 750 350

### ### ### ### ### ###

-
### 9,422,400 3,624,000 ### ### 13,500 650 250
### 2,795,000 1,075,000 5,375,000 ### 13,500 650 250
### 3,307,200 1,272,000 6,360,000 ### 13,500 650 250
### 812,500 312,500 1,562,500 ### 12,500 650 250
### 1,072,500 412,500 2,062,500 ### 15,000 650 250
4,725,000 227,500 87,500 437,500 5,477,500 13,500 650 250
### ### ### ### ### ###

### 2,437,500 937,500 4,687,500 ### 12,500 650 250

### ### 937,500 ### ### ###

### ### ### ### ### ###

-
-
### - - - ### 15,000
### - - - ### 25,000
### ### 6,031,250 ### ### 45,000 3500 1250
### - - - ### 15,000
1,000,000 - - - 1,000,000 25,000
### - - - ### 15,000
9,960,000 - - - 9,960,000 15,000
1,470,000 - - - 1,470,000 15,000
 67,500 - - - 67,500 25,000
7,800,000 - - - 7,800,000 15,000
100,000 - - - 100,000 25,000
### ### 15,000
### - - - ### 15,000
7,850,000 - - - 7,850,000 25,000
### 2,210,000 1,300,000 8,450,000 ### 15,000 850 500
### - - - ### 15,000
### 162,500 62,500 712,500 ### 50,000 650 250
- - - -
### ### ### ### ### ###
-
-
### - - ### ###
- - - -
### - - - ### ###

- -
- - - - -
### - - - ### 110,000
9,450,000 - - - 9,450,000 70,000
- - - - -
3,325,000 - - - 3,325,000 95,000
2,600,000 - 2,600,000 65,000
- -
### - - - ### ###
-
-
### - ### 5,000,000
### - ### 5,000,000
- - -
### - ### 850,000
### ### 1,000,000
- -
### ### 5000000
### - - - ### ###
-
- ### ###
- -
### ###
- ### ### ###

-
- 7,165,275 955,370 2,388,425 ### 75 10
- 9,076,015 955,370 2,388,425 ### 95 10
- ### ### ### ### ###

-
- 2,323,750 893,750 4,468,750 7,686,250 650 250
- ### ### ### ### 650 250
- - - - - 650 250
- 6,232,850 2,397,250 ### ### 650 250
- 568,750 218,750 2,187,500 2,975,000 650 250
- 3,825,900 1,471,500 ### ### 650 250
- 1,007,500 387,500 5,425,000 6,820,000 650 250
- 9,857,900 3,791,500 ### ### 650 250
- 750,000 1,250,000 ### ### 750000 1250000
- 750,000 1,350,000 9,500,000 ### 750000 1350000
- 500,000 1,500,000 6,750,000 8,750,000 500000 1500000
- - 1,000,000 7,500,000 8,500,000 750000 1000000
- - 500,000 ### ### 750000 500000
- ### ### ### ### ###
-
### ### ### ### #REF!

### 739
### 1,009
### 6,157
###
 1 1 1 1 1 1
LABOUR 1.1 1.2 1.2 1.1 1.2 1.2
MATERIAL BHN BANTU ALAT BANTU LABOUR NDE BLASTING / PAINTING
- - - #REF! - -
6500000
8500000 - - - 5,500,000 - -
15000000

- - - #REF! - -
- - - #REF! - -
- - - #REF! - -
2250 ### #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
- - - #REF! - -

#VALUE! - - #REF! #VALUE! #VALUE!

1850 52,166,000 - - #REF! - -
2500 13,167,000 - - #REF! - -
1650 209,000 - - #REF! - -
1650 345,000 - - 20,331,000 - -
1650 240,000 - - #REF! - -
1650 1,933,000 - - #REF! - -

- - - #REF! #VALUE! #VALUE!

1650 21,630,000 - - #REF! - -
10160 ### - - #REF! - -
1650 27,139,000 - - #REF! - -
1650 9,687,000 - - #REF! - -
1650 - - - #REF! - -
1650 12,289,000 - - #REF! - -
1650 627,000 - - 61,322,000 - -
1650 463,000 - - #REF! - -
1650 4,494,000 - - #REF! - -
1650 1,474,000 - - #REF! - -
1650 1,881,000 - - #REF! - -
1650 319,000 - - #REF! - -

- - - #REF! #VALUE! #VALUE!

1850 39,073,000 - - #REF! - -
1650 1,223,000 - - #REF! - -
1650 732,000 - - #REF! - -
1650 591,000 - - 3,416,000 - -
1650 880,000 - - #REF! - -
1650 330,000 - - #REF! - -
1650 248,000 - - #REF! - -
1650 894,000 - - #REF! - -
1650 385,000 - - #REF! - -
1650 1,254,000 - - #REF! - -

- - - #REF! #VALUE! #VALUE!

1650 1,254,000 - - #REF! - -
1650 440,000 - - #REF! - -
1650 314,000 - - #REF! - -
1650 688,000 - - #REF! - -
1650 261,000 - - #REF! - -
1650 52,000 - - #REF! - -
1650 220,000 - - #REF! - -
1650 157,000 - - #REF! - -
1650 206,000 - - #REF! - -
1650 105,000 - - #REF! - -
1650 206,000 - - #REF! - -
1650 52,000 - - #REF! - -
1650 42,000 - - #REF! - -
1650 42,000 - - #REF! - -
1650 105,000 - - #REF! - -
1650 69,000 - - #REF! - -
1650 220,000 - - #REF! - -
1650 682,000 - - #REF! - -
1650 55,000 - - #REF! - -
1650 385,000 - - #REF! - -
6750
- - - #REF! - -
 - - - #REF! - -
3,850,000 - - #REF! - -
6,600,000 - - #REF! - -
5,447,000 - - #REF! - -
748,000 - - #REF! - -
18,366,000 - - #REF! - -
1,925,000 - - #REF! - -
2,602,000 - - #REF! - -
748,000 - - #REF! - -

3,252,000 - - #REF! - -
1,362,000 - - #REF! - -

932,000 - - #REF! - -
3,919,000 - - #REF! - -
51,000 - - #REF! - -
756,000 - - #REF! - -
413,000 - - #REF! - -
220,000 - - #REF! - -
 28,000 - - #REF! - -
28,000 - - #REF! - -

- - - #REF! - -

4650
5250
4650
5250
4650
6500
4650
4650
4650
4650
4650
4650
4650
4650

1250
1250
1250
1250
1250
1250

1250
- - - #REF! - -

- - - #REF! - -

4500
3250

2850

- - - #REF! - -
- - - #REF! - -
2,144,000 - - #REF! - -
2,226,000 - - #REF! - -
- - - #REF! - -
577,000 - - #REF! - -

- - - #REF! - -
- - - #REF! - -

- - - #REF! - -
- - - #REF! - -

1500 - - - - - -

150

25
25
 - - - - - -
1250 - - - 2,200,000 - -
3500 - 19,852,000 30,000,000 34,705,000 - -
2500 - - - - - -
2500 - 780,000 750,000 1,782,000 - -
2500 - 780,000 600,000 8,250,000 - -
2500 - 4,620,000 4,200,000 16,198,000 - -
3500 - - - - - -
3750 - 1,568,000 5,639,000 4,181,000 - -
15000000 - - - 3,300,000 - -
9500000
6750000
7500000 - 2,100,000 2,400,000 3,850,000 - -
10000000

- - - - - -
- - - - - -
 1
1.2 TOTAL TOTAL 1
PACKING UNIT PRICE PRICE MATERIAL BHN BANTU ALAT BANTU LABOUR NDE BLASTING / PAINTING
PACKING
- #REF! #REF! - - - #REF! - - -

- 5,500,000 5,500,000 - - - 5,000,000 - - -

- #REF! #REF! - - - #REF! - - -

- #REF! #REF! - - - #REF! - - -
- #REF! #REF! - - - #REF! - - -
#VALUE! #VALUE! #VALUE! ### #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
- #REF! #REF! - - - #REF! - - -

#VALUE! #VALUE! #VALUE! #VALUE! - - #REF! #VALUE! #VALUE! #VALUE!

- #REF! #REF! 47,424,000 - - #REF! - - -
- #REF! #REF! 11,970,000 - - #REF! - - -
- #REF! #REF! 190,000 - - #REF! - - -
- 20,676,000 20,676,000 313,500 - - 18,482,500 - - -
- #REF! #REF! 218,500 - - #REF! - - -
- #REF! #REF! 1,757,500 - - #REF! - - -

#VALUE! #REF! #REF! - - - #REF! #VALUE! #VALUE! #VALUE!

- #REF! #REF! 19,664,000 - - #REF! - - -
- #REF! #REF! ### - - #REF! - - -
- #REF! #REF! 24,671,500 - - #REF! - - -
- #REF! #REF! 8,806,500 - - #REF! - - -
- - - - - #REF! - - -
- #REF! #REF! 11,172,000 - - #REF! - - -
- 61,949,000 61,949,000 570,000 - - 55,747,000 - - -
- #REF! #REF! 420,750 - - #REF! - - -
- #REF! #REF! 4,085,000 - - #REF! - - -
- #REF! #REF! 1,340,000 - - #REF! - - -
- #REF! #REF! 1,710,000 - - #REF! - - -
- #REF! #REF! 290,000 - - #REF! - - -

#VALUE! #REF! #REF! - - - #REF! #VALUE! #VALUE! #VALUE!

- #REF! #REF! 35,520,500 - - #REF! - - -
 - #REF! #REF! 1,111,500 - - #REF! - - -
- #REF! #REF! 665,000 - - #REF! - - -
- 4,007,000 4,007,000 537,500 - - 3,105,000 - - -
- #REF! #REF! 800,000 - - #REF! - - -
- #REF! #REF! 300,000 - - #REF! - - -
- #REF! #REF! 225,000 - - #REF! - - -
- #REF! #REF! 812,500 - - #REF! - - -
- #REF! #REF! 350,000 - - #REF! - - -
- #REF! #REF! 1,140,000 - - #REF! - - -

#VALUE! #REF! #REF! - - - #REF! #VALUE! #VALUE! #VALUE!

- #REF! #REF! 1,140,000 - - #REF! - - -
- #REF! #REF! 400,000 - - #REF! - - -
- #REF! #REF! 285,000 - - #REF! - - -
- #REF! #REF! 625,000 - - #REF! - - -
- #REF! #REF! 237,500 - - #REF! - - -
- #REF! #REF! 47,500 - - #REF! - - -
- #REF! #REF! 200,000 - - #REF! - - -
- #REF! #REF! 142,500 - - #REF! - - -
- #REF! #REF! 187,500 - - #REF! - - -
- #REF! #REF! 95,000 - - #REF! - - -
- #REF! #REF! 187,500 - - #REF! - - -
- #REF! #REF! 47,500 - - #REF! - - -
- #REF! #REF! 38,000 - - #REF! - - -
- #REF! #REF! 38,000 - - #REF! - - -
- #REF! #REF! 95,000 - - #REF! - - -
- #REF! #REF! 62,500 - - #REF! - - -
- #REF! #REF! 200,000 - - #REF! - - -
- #REF! #REF! 620,000 - - #REF! - - -
- #REF! #REF! 50,000 - - #REF! - - -
- #REF! #REF! 350,000 - - #REF! - - -

- #REF! #REF! - - - #REF! - - -

- #REF! #REF! - - - #REF! - - -
- #REF! #REF! 3,500,000 - - #REF! - - -
- #REF! #REF! 6,000,000 - - #REF! - - -
- #REF! #REF! 4,952,000 - - #REF! - - -
- #REF! #REF! 680,000 - - #REF! - - -
- #REF! #REF! 16,696,000 - - #REF! - - -
- #REF! #REF! 1,750,000 - - #REF! - - -
- #REF! #REF! 2,365,000 - - #REF! - - -
- #REF! #REF! 680,000 - - #REF! - - -

- #REF! #REF! 2,956,000 - - #REF! - - -

- #REF! #REF! 1,238,000 - - #REF! - - -

- #REF! #REF! 847,500 - - #REF! - - -

- #REF! #REF! 3,562,500 - - #REF! - - -
- #REF! #REF! 46,250 - - #REF! - - -
- #REF! #REF! 687,500 - - #REF! - - -
- #REF! #REF! 375,000 - - #REF! - - -
- #REF! #REF! 200,000 - - #REF! - - -
- #REF! #REF! 25,000 - - #REF! - - -
- #REF! #REF! 25,000 - - #REF! - - -

- #REF! #REF! - - - #REF! - - -

- #REF! #REF! - - - #REF! - - -

- #REF! #REF! - - - #REF! - - -

 - #REF! #REF! - - - #REF! - - -
- #REF! #REF! - - - #REF! - - -
- #REF! #REF! 1,948,700 - - #REF! - - -
- #REF! #REF! 2,023,650 - - #REF! - - -
- #REF! #REF! - - - #REF! - - -
- #REF! #REF! 524,650 - - #REF! - - -

- #REF! #REF! - - - #REF! - - -

- #REF! #REF! - - - #REF! - - -

- #REF! #REF! - - - #REF! - - -

- #REF! #REF! - - - #REF! - - -

-
12,000,000 12,000,000 12,000,000 - - - - - - 10,000,000
-

-
-
- - - - - - - - - -
- 2,200,000 2,200,000 - - - 2,000,000 - - -
- 84,557,000 84,557,000 - 16,543,500 25,000,000 31,550,000 - - -
- - - - - - - - - -
- 3,312,000 3,312,000 - 650,000 625,000 1,620,000 - - -
- 9,630,000 9,630,000 - 650,000 500,000 7,500,000 - - -
- 25,018,000 25,018,000 - 3,850,000 3,500,000 14,725,000 - - -
- - - - - - - - - -
- 11,388,000 11,388,000 - 1,307,000 4,699,000 3,801,000 - - -
- 3,300,000 3,300,000 - - - 3,000,000 - - -

- 8,350,000 8,350,000 - 1,750,000 2,000,000 3,500,000 - - -

- - - - - - - - - -
- - - - - - - - - -
 13,966
8

111,728
HARGA
SATUAN
JO&JM
#REF!

5,000,000

#REF!
#REF!
#REF!
17,562,500 250.0 125.0 123.0 1,237.0 465.0
#REF!

#REF!
#REF!
#REF!
#REF!
18,482,500
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
55,747,000
#REF!
#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
 #REF!
#REF!
3,105,000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

#REF!

#REF!

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

#REF!
#REF!

#REF!
#REF!
###
###

###
###
###

###
###

###
465.0 360.0 169.0
1,450.0 175.0
325.0 95.0 125.0
 2,500,000

9500 24,500,000.0 12,500,000.0

9500
9500
9500
9500
9500
9500

8,000
9500
9500
9500

9500
9500
9,350
9500
20,000
9500
145,000

9500
9500
9500
12,500
20,000
20,000
12,500
12,500
350,000
20,000

9500
12,500
9,500
12,500
12,500
9,500
12,500
9,500
12,500
9,500
12,500
9,500
9,500
9,500
9,500
12,500
20,000
20,000
20,000
350,000
 3,500,000
1,500,000
1,238,000
680,000
8,348,000
1,750,000
2,365,000
340,000

2,956,000
1,238,000

12,500
12,500
12,500
12,500
12,500
12,500
12,500
12,500
 14,990
14,990
14,990
14,990
14,990

1,750,000
16,543,500.0 25,000,000.0

650,000.0 625,000.0
650,000.0 500,000.0
3,850,000.0 3,500,000.0

1,307,000.0 4,699,000.0

1,750,000.0 2,000,000.0
4,150,000.0
10,000,000.0