PEKERJAAN PEMBANGUNAN WORKSHOP MAINTENANCE 54 X 18 M

LAHAT, SUMATERA SELATAN

SURAT PENAWARAN HARGA

No. 01/0618/ HLP/ 2018

Kepada Yth : Direktur REVISI-0

PT. Tritama Niaga

Dengan hormat,
Setelah meneliti semua dokumen, menghadiri penjelasan pekerjaan dan berdasarkan klarifikasi yang
dilaksanakan untuk pekerjaan tersebut serta memahami seluruh permasalahan, kami dari PT HASSCO LAJU
PERKASA menawarkan Pembangunan Workshop Maintenance sesuai spesifikasi yang ditentukan serta
ketentuan atau kondisi kontrak sbb :

PEKERJAAN PEMBANGUNAN = Rp. -

WORKSHOP MAINTENANCE 54 X 18 M

PPN 10% = Rp. -

Grand Total = Rp. -
Terbilang : dua milyar empat ratus dua puluh juta seratus enam puluh lima ribu rupiah
Rencana Anggaran Biaya (RAB) terlampir.

Jika tender kami diterima, maka kami akan memulai pekerjaan dalam waktu 14 (Empat Belas) hari sejak
diterimanya Surat Perintah Kerja (Letter of Intent) dan akan menyelesaikan serta menyerahkan seluruh
pekerjaan yang tertera di kontrak dalam waktu 19 (sembilan belas) Minggu sudah termasuk hari libur nasional
terhitung sejak tanggal Surat Perjanjian Kontrak Kerja di tanda tangani.

Jakarta, 20 Juli 2018

Hormat kami,

( HUMALA NAPITUPULU, ST )
Direktur
 RECAPITULATION
Project Name : CONSTRUCTION OF AMMOINUM NITRATE, DYNAMITE AND DETONATOR STORAGE
Location : Kecamatan Sebuku, North Kalimantan
Owner : PT. Hardaya Mining Energy
Period : 2022
NO DESCRIPTION TOTAL COST ( IDR )

1 2 3
I EARLY STAGE PREPARATION 577,020,105.80
II AMMONIUM NITRATE STORAGE CAPACITY 1.000.000 KG 4,973,673,435.20
III DYNAMITE STORAGE CAPACITY 30.000 KG 453,565,781.60
IV DETONATOR STORAGE CAPACITY 75.000 PCS 375,245,831.42
V GUARD HOUSE 5,534,788.37
VI GUARD TOWER 21,168,621.87
VII FENCE 448,795,503.21
VIII FIRE HYDRANT SYSTEM 374,425,388.99
IX WATER TANK STORAGE CAPACITY 5.500 LITRES 128,498,740.86
X GENSET ROOM 53,631,519.08
XI MAIN AREA DRAINAGE SYSTEM 47,663,012.88
XII AREA LIGHTNING PROTECTOR SYSTEM 27,885,400.00
XIII AREA OUTDOOR CCTV, SPOT LIGHT 134,750,459.88

TOTAL 7,621,858,589.17
ROUNDED 7,621,858,500.00

in words :
seven billions six hundreds twenty one million eight hundreds fifty eight thousands five hundreds rupiah

Jakarta, 04 February 2022

PT. Hassco Laju Perkasa

Humala Napitupulu, ST
Managing Director
 BILL OF QUANTITY (BOQ)
CONSTRUCTION OF AMMOINUM NITRATE, DYNAMITE AND DETONATOR STORAGE
PT. HARDAYA MINING ENERGY
MINING SITE SEBUKU, NORTH KALIMANTAN
NO JOB DESCRIPTION UNIT VOLUME UNIT PRICE ( IDR ) TOTAL PRICE ( IDR ) SPECIFICATION REMARKS

A B C D E+G F+H

A EARLY STAGE PREPARATION

1 Mobilisation and Demobilisation Ls 1.00 165,600,000.00 165,600,000.00 To mobilize equipment and personels
2 Engineering Works (Shop Drawing, As Built Drawing) Ls 1.00 78,000,000.00 78,000,000.00 2 persons
3 Site clearing, stacking m2 5,831.66 9,630.00 56,158,885.80
4 Field Remeasurement, Bouwplank m' 556.00 72,995.00 40,585,220.00 using Theodolit or Total Station
5 Site Office, Temporary m2 12.00 1,382,000.00 16,584,000.00 To be disassembled after job finished
6 Flying Camp, Barracks for Construction Worker & Storage m2 66.00 1,382,000.00 91,212,000.00 To be disassembled after job finished
7 Electricity and Water Supply Ls 1.00 100,880,000.00 100,880,000.00
8 Safety Gears Set 40.00 405,000.00 16,200,000.00 1 set consist of 1 ea safety helmet, shoes,
vest and goggle
9 Covid-19 Swab Test Pax 40.00 295,000.00 11,800,000.00 To be shown prior to embark to site
Sub Total 1 577,020,105.80

B AMMONIUM NITRATE STORAGE CAPACITY 1.000.000 KG (1.433,59 SQ.M)

I CIVIL WORK, STRUCTURE

I.1 FOUNDATION, FOOT PLATE SIZE 120X120X30
1 Soil Excavation m3 67.28 125,505.00 8,443,348.88
2 Soil Backfilling m3 40.46 56,700.00 2,294,002.62
3 Class I Wooden Pole 10/10 CM m' 440.00 109,167.25 48,033,590.00 11 spots per footplate
4 Sand Dunes/Under Fill m3 5.85 773,050.00 4,522,342.50 Thick 10 cm
5 Lean Concrete 1:3:4 m3 1.87 2,724,301.88 5,099,893.11 quality Fc 7,4 Mpa thick 5 cm
6 Concrete, K-225 fc 18,68 Mpa m3 14.98 3,353,772.50 50,226,096.96 quality Fc 18,68 Mpa on site mix
7 Rebar W ork, Ø 16mm, stirrup Ø13mm Kg 2,830.46 24,264.50 68,679,793.73 KS/Gunung Garuda SNI Certified
8 Foot Plate Form Work m2 37.44 149,988.90 5,615,584.42 using plywood 9mm
I.2 COLUMN PEDESTAL SIZE 30X30
1 Concrete, K-225 fc 18,68 Mpa m3 5.15 3,353,772.50 17,265,220.83 quality Fc 18,68 Mpa on site mix
2 Rebar Work,Ø 16mm, stirrup Ø10mm Kg 1,534.10 24,264.50 37,224,266.51 KS/Gunung Garuda SNI Certified
3 Column Form Work m2 17.16 169,380.00 2,906,560.80 using plywood 9mm
I.3 TIE BEAM, SIZE 20x30 CM
1 Soil Excavation Size 80x100CM m3 30.44 125,505.00 3,820,372.20
3
2 Sand Dunes/Under Fill m 15.22 773,050.00 11,765,821.00
3 Concrete, K-225 fc 18,68 Mpa m3 22.83 3,353,772.50 76,566,626.18 quality Fc 18,68 Mpa on site mix
4 Rebar Work,Ø 16mm, stirrup Ø10mm Kg 5,890.14 24,264.50 142,921,302.03 KS/Gunung Garuda SNI Certified
5 Sloof Form Work m2 228.30 149,988.90 34,242,465.87 using plywood 9mm
I.3 FLOORING
1 Soil Landfill m3 215.03 254,700.00 54,766,867.50
2 Soil Compaction m2 1,433.50 61,046.00 87,509,441.00
3 Sand Dunes/Under Fill m3 71.68 773,050.00 55,408,358.75
4 Rebar, X Direction Ø 10 mm Kg 6,663.50 24,264.50 161,686,495.75 KS/Gunung Garuda SNI Certified
5 Rebar, Y Direction Ø 10 mm Kg 6,663.50 24,264.50 161,686,495.75 KS/Gunung Garuda SNI Certified
6 Concrete, K-225 fc 18,68 Mpa m3 215.03 3,353,772.50 721,144,931.81
7 Floor Finish Throwel m2 1,433.50 58,667.00 84,099,144.50 finished by using throwel machine
II STEEL STRUCTURE
II.1 COLUMN STRUCTURE
1 Mildsteel Baseplate t=12 mm Kg 790.24 45,093.98 35,635,063.59 KS/Gunung Garuda SNI Certified
2 Grouting Job, t=20 mm, under baseplate m2 2.34 256,000.00 599,040.00
3 Anchor Ø 19 mm, P=600 mm pcs 156.00 98,000.00 15,288,000.00 KS/Gunung Garuda SNI Certified
4 Steel Profile WF 250x125x6x9 Kg 4,505.50 45,093.98 203,170,931.41 KS/Gunung Garuda SNI Certified
5 Stiffner t =9 mm Kg 562.80 45,093.98 25,378,889.69 KS/Gunung Garuda SNI Certified
6 Bolt type HTB Grade A325 ASTM pcs 949.00 18,800.00 17,841,200.00 Moon Lion Referrred to Grade A325 ASTM
II.2 WALL SIDE RAFTER STRUCTURE
1 Steel Profile IWF 150X75X5X7 Kg 2,352.00 45,093.98 106,061,031.55 KS/Gunung Garuda SNI Certified
2 Stiffner t =9 mm Kg 187.60 45,093.98 8,459,629.90 KS/Gunung Garuda SNI Certified
3 Joint Plate t =9 mm Kg 163.21 45,093.98 7,359,878.01 KS/Gunung Garuda SNI Certified
II.3 ROOF STRUCTURE
1 Steel Profile WF 250x125x6x9 Kg 7,815.06 45,093.98 352,412,128.08 KS/Gunung Garuda SNI Certified
2 Purlin CNP 125x50x20x2,3 Kg 7,887.90 45,093.98 355,696,773.29 KS/Gunung Garuda SNI Certified
3 Bracing Ø 12 mm Kg 663.53 45,093.98 29,921,043.56 KS/Gunung Garuda SNI Certified
4 Trekstang, sagrod as drat Ø 12 mm Kg 419.35 45,093.98 18,910,032.57 KS/Gunung Garuda SNI Certified
5 Fascia Structure, steel hollow 40x40x2,3mm Kg 2,457.60 45,093.98 110,822,955.42 KS/Gunung Garuda SNI Certified
6 Stiffner t =9 mm Kg 787.92 45,093.98 35,530,445.57 KS/Gunung Garuda SNI Certified
7 Joint Plate t =9 mm Kg 375.20 45,093.98 16,919,259.80 KS/Gunung Garuda SNI Certified
8 Bolt type HTB Grade A325 ASTM pcs 1,628.00 18,800.00 30,606,400.00 Moon Lion Referrred to Grade A325 ASTM

III ARCHITECTURAL
III.1 ROOFING
1 Roof Cladding, spandek t=0,4mm m2 1,505.28 301,711.50 454,160,286.72 Kepuh Kencana natural colour, silver
2 Ridge Cap t=0,4mm m' 64.00 100,393.50 6,425,184.00 Kepuh Kencana natural colour, silver
3 Roof Insulated Foil, aluminium foil m2 1,505.28 39,520.00 59,488,665.60 Kepuh Kencana
4 Skylite, transparent roof m2 40.00 224,487.00 8,979,480.00 Kepuh Kencana transparent
5 Cyclone Roof Ventilator pcs 20.00 3,767,585.00 75,351,700.00
6 Fascia, metal fashing t=0,4 mm m' 175.04 322,985.00 56,535,294.40 Kepuh Kencana natural colour, silver
7 Gutter, metal galvalum m' 128.00 304,949.90 39,033,587.20 finished galvalum
8 Roof Drain pcs 4.00 186,000.00 744,000.00 Rucika
9 Vertical Roof Drain PVC Ø 4" Type AW m' 37.60 256,445.75 9,642,360.20 Rucika
III.2 WALL CLADDING
1 Brick Wals, height 1 m m2 165.00 346,225.65 57,127,231.64
2 Plaster Work m2 330.00 87,095.44 28,741,495.20
3 Neat Slush Plaster m2 330.00 51,901.85 17,127,610.50
4 Metal Cladding, t=0,4mm m2 638.50 293,626.90 187,480,775.65 Kepuh Kencana natural colour, silver
5 Wall Girt, Steel Profile CNP Kg 1,505.52 45,093.98 67,889,882.75 KS/Gunung Garuda SNI Certified
6 Wind Bracing, steel Ø 16mm Kg 346.80 45,093.98 15,638,590.88 KS/Gunung Garuda SNI Certified
7 Louver, Metal Set 52.00 3,234,751.65 168,207,085.80 KS/Gunung Garuda SNI Certified as per Drawing
III.3 PAINT WORK
1 Paint Steel Structure Kg 30,820.23 3,256.50 100,366,066.29 Nippon Pain Bee Brand
2 Paint, Interior m2 165.00 45,145.69 7,449,039.02 Nippon Pain Vinilex
3 Paint, Exterior m2 165.00 47,521.78 7,841,093.70 Nippon Pain Vinilex
III.4 OVERHEAD DOOR
1 Door Header, Steel Profile IWF 150X75X5X7 Kg 156.80 45,093.98 7,070,735.44 KS/Gunung Garuda SNI Certified
2 Door Jamp, Steel Profile IWF 150X75X5X7 Kg 163.80 45,093.98 7,386,393.27 KS/Gunung Garuda SNI Certified
3 Push Aside Door, mildsteel Kg 1,753.13 45,093.98 79,055,376.68 KS/Gunung Garuda SNI Certified
4 Overhead Door Accessories Ls 1.00 18,356,700.00 18,356,700.00
III.5 ENTRANCE RAMP
1 Soil Excavation m3 1.44 125,505.00 180,727.20
2 Stone Foundation m3 1.92 3,558,120.00 6,831,590.40 Ø20-35cm
3 Soil Filling m3 6.08 254,700.00 1,548,576.00
4 Sand Dunes/Under Fill m3 1.84 773,050.00 1,422,412.00
5 Concrete, K-225 fc 18,68 Mpa m3 4.42 3,353,772.50 14,810,259.36 quality Fc 18,68 Mpa on site mix
6 Rebar, X Direction Ø 10 mm Kg 196.51 24,264.50 4,768,265.42 KS/Gunung Garuda SNI Certified
7 Rebar, Y Direction Ø 10 mm Kg 196.51 24,264.50 4,768,265.42 KS/Gunung Garuda SNI Certified
IV MECHANICAL ELECTRICAL
1 Grounding System Ls 1.00 15,600,000.00 15,600,000.00 Kurn System
V DRAINAGE
1 Soil Excavation m3 14.58 125,505.00 1,829,862.90
2 Soil Landfill m3 48.60 254,700.00 12,378,420.00
3 Sand Dunes/Under Fill m3 12.15 773,050.00 9,392,557.50
4 Control Box & Cover Unit 18.00 1,540,000.00 27,720,000.00 metal cover
5 Brick m2 64.80 346,225.65 22,435,421.88
6 Plaster Work m2 71.28 87,095.44 6,208,162.96
7 Concrete, K-225 fc 18,68 Mpa m3 29.16 3,353,772.50 97,796,006.10 quality Fc 18,68 Mpa on site mix
8 Rebar, X Direction Ø 10 mm Kg 723.00 24,264.50 17,543,233.50 KS/Gunung Garuda SNI Certified
9 Rebar, Y Direction Ø 10 mm Kg 723.00 24,264.50 17,543,233.50 KS/Gunung Garuda SNI Certified
10 Floor Finish Throwel m2 243.00 58,667.00 14,256,081.00
Sub Total 2 4,973,673,435.20

C DYNAMITE STORAGE CAPACITY 30.000 KG (68 SQ.M)

I STRUCTURE
I.1 FOUNDATION
1 Soil Excavation m3 24.96 125,505.00 3,132,604.80
2 Soil Backfilling m3 9.78 56,700.00 554,526.00
3 Sand Dunes/Under Fill m3 3.12 773,050.00 2,411,916.00
4 Stone Foundation m3 12.06 3,558,120.00 42,910,927.20 Ø20-35cm
I.2 LOWER SLOOF SIZE 15x25
1 Concrete, K-225 fc 18,68 Mpa m3 1.46 3,353,772.50 4,904,892.28 quality Fc 18,68 Mpa on site mix
2 Rebar Work,Ø 12mm, stirrup Ø10mm Kg 274.95 24,264.50 6,671,524.28 KS/Gunung Garuda SNI Certified
3 Sloof Form Work m2 19.50 134,623.90 2,625,166.05 using plywood 9mm
I.3 COLUMN SIZE 15x25
1 Concrete, K-225 fc 18,68 Mpa m3 0.87 3,353,772.50 2,926,334.19 quality Fc 18,68 Mpa on site mix
2 Rebar Work,Ø 12mm, stirrup Ø10mm Kg 172.76 24,264.50 4,192,053.92 KS/Gunung Garuda SNI Certified
3 Column Form Work m2 23.27 169,380.00 3,941,133.84 using plywood 9mm
I.4 INTERMEDIATE SLOOF FOR WINDOW AND DOORS OPENIG
1 Concrete, K-225 fc 18,68 Mpa m3 2.41 3,353,772.50 8,074,207.29 quality Fc 18,68 Mpa on site mix
2 Rebar Work,Ø 12mm, stirrup Ø10mm Kg 452.61 24,264.50 10,982,355.35
3 Sloof Form Work m2 6.50 134,623.90 875,055.35
I.5 UPPER SLOOF SIZE 15x25
1 Concrete, K-225 fc 18,68 Mpa m3 1.91 3,353,772.50 6,414,089.91 quality Fc 18,68 Mpa on site mix
2 Rebar Work,Ø 12mm, stirrup Ø10mm Kg 359.55 24,264.50 8,724,300.98 KS/Gunung Garuda SNI Certified
3 Sloof Form Work m2 19.50 134,623.90 2,625,166.05
II ARCHITECTURAL
II.1 FLOORING
1 Soil Landfill m3 13.60 254,700.00 3,463,920.00
2 Soil Compaction m2 13.60 61,046.00 830,225.60
3 Sand Dunes/Under Fill m3 6.80 773,050.00 5,256,740.00
4 Rebar, X Direction Ø 10 mm Kg 266.50 24,264.50 6,466,489.25 KS/Gunung Garuda SNI Certified
5 Rebar, Y Direction Ø 10 mm Kg 266.50 24,264.50 6,466,489.25 KS/Gunung Garuda SNI Certified
6 Concrete, K-225 fc 18,68 Mpa m3 8.16 3,353,772.50 27,366,783.60 quality Fc 18,68 Mpa on site mix
7 Floor Finish Throwel m2 68.00 58,667.00 3,989,356.00 finished by using throwel machine
II.2 WALL
1 Brick Walls m2 108.30 346,225.65 37,496,237.49
2 Plaster Work m2 238.26 87,095.44 20,751,359.53
3 Neat Slush Plaster m2 238.26 51,901.85 12,366,134.78
4 Louver Metal Set 18.00 3,234,751.65 58,225,529.70 KS/Gunung Garuda SNI Certified as per Drawing
5 Paint, Interior m2 119.13 45,145.69 5,378,206.17
6 Paint, Exterior m2 119.13 47,521.78 5,661,269.65
7 Steel Door, Fireproof Set 2.00 8,800,000.00 17,600,000.00
II.3 ROOFING
1 Roof Structure CNP 125x50x20x2,2 Kg 730.89 45,093.98 32,958,736.12 KS/Gunung Garuda SNI Certified
2 Purlin CNP 125x50x20x2,3 Kg 613.00 45,093.98 27,642,607.29 KS/Gunung Garuda SNI Certified
3 Roof Cladding, spandek t=0,4mm m2 81.80 301,711.50 24,680,000.70 Kepuh Kencana natural colour, silver
4 Ridge Cap t=0,4mm m' 10.00 100,393.50 1,003,935.00 Kepuh Kencana natural colour, silver
5 Roof Insulated Foil, aluminium foil m2 81.80 39,520.00 3,232,736.00 Kepuh Kencana
III MECHANICAL ELECTRICAL
1 Grounding System Ls 1.00 9,360,000.00 9,360,000.00 Kurn System
IV OUTSIDE DRAINAGE AND FLOORS
1 Soil Excavation m3 3.76 125,505.00 472,149.81
2 Soil Backfilling m3 0.75 56,700.00 42,661.08
3 Sand Dunes/Under Fill m3 1.25 773,050.00 969,404.70
4 Brick Walls m2 25.08 346,225.65 8,683,339.21
5 Plaster Work m2 31.35 87,095.44 2,730,442.04
6 Screed Floor, Concrete, K-225 fc 18,68 Mpa m2 45.98 402,452.70 18,504,775.15 quality Fc 18,68 Mpa on site mix

sub total 3 453,565,781.60

D DETONATOR STORAGE CAPACITY 75.000 PCS (48 SQ.M)

I STRUCTURE
I.1 FOUNDATION
1 Soil Excavation m3 20.22 125,505.00 2,537,409.89
2 Soil Backfilling m3 7.92 56,700.00 449,166.06
3 Sand Dunes/Under Fill m3 2.53 773,050.00 1,953,651.96
4 Stone Foundation m3 9.77 3,558,120.00 34,757,851.03
I.2 LOWER SLOOF SIZE 15x25
1 Concrete, K-225 fc 18,68 Mpa m3 1.18 3,353,772.50 3,972,962.75 quality Fc 18,68 Mpa on site mix
2 Rebar Work,Ø 12mm, stirrup Ø10mm Kg 222.71 24,264.50 5,403,934.66
3 Sloof Form Work m2 15.80 134,623.90 2,126,384.50
I.3 COLUMN SIZE 15x25
1 Concrete, K-225 fc 18,68 Mpa m3 0.71 3,353,772.50 2,370,330.70
2 Rebar Work,Ø 12mm, stirrup Ø10mm Kg 139.94 24,264.50 3,395,563.67 Kepuh Kencana
3 Column Form Work m2 18.85 169,380.00 3,192,318.41
I.4 INTERMEDIATE SLOOF FOR WINDOW AND DOORS OPENIG
1 Concrete, K-225 fc 18,68 Mpa m3 1.95 3,353,772.50 6,540,107.91 quality Fc 18,68 Mpa on site mix
2 Rebar Work,Ø 12mm, stirrup Ø10mm Kg 366.61 24,264.50 8,895,707.83
3 Sloof Form Work m2 5.27 134,623.90 708,794.83
I.5 UPPER SLOOF SIZE 15x25
1 Concrete, K-225 fc 18,68 Mpa m3 1.55 3,353,772.50 5,195,412.82 quality Fc 18,68 Mpa on site mix
2 Rebar Work,Ø 12mm, stirrup Ø10mm Kg 291.24 24,264.50 7,066,683.79 Kepuh Kencana
3 Sloof Form Work m2 15.80 134,623.90 2,126,384.50
II ARCHITECTURAL
II.1 FLOORING
1 Soil Landfill m3 11.02 254,700.00 2,805,775.20
2 Soil Compaction m2 11.02 61,046.00 672,482.74
3 Sand Dunes/Under Fill m3 5.51 773,050.00 4,257,959.40
4 Rebar, X Direction Ø 10 mm Kg 215.87 24,264.50 5,237,856.29 KS/Gunung Garuda SNI Certified
5 Rebar, Y Direction Ø 10 mm Kg 215.87 24,264.50 5,237,856.29 KS/Gunung Garuda SNI Certified
6 Concrete, K-225 fc 18,68 Mpa m3 6.61 3,353,772.50 22,167,094.72 quality Fc 18,68 Mpa on site mix
7 Floor Finish Throwel m2 55.08 58,667.00 \=K219*L219
II.2 WALL
1 Brick Walls m2 87.72 346,225.65 30,371,952.37
2 Plaster Work m2 192.99 87,095.44 16,808,601.22
3 Neat Slush Plaster m2 192.99 51,901.85 10,016,569.17
4 Louver Metal Set 14.58 3,234,751.65 47,162,679.06 KS/Gunung Garuda SNI Certified as per Drawing
5 Paint, Interior m2 96.50 45,145.69 4,356,347.00 Nippon Pain Vinilex
6 Paint, Exterior m2 96.50 47,521.78 4,585,628.42 Nippon Pain Vinilex
7 Steel Door, Fireproof Set 2.00 8,800,000.00 17,600,000.00
II.3 ROOFING
1 Roof Structure CNP 125x50x20x2,2 Kg 592.02 45,093.98 26,696,576.26 KS/Gunung Garuda SNI Certified
2 Purlin CNP 125x50x20x2,3 Kg 496.53 45,093.98 22,390,511.90 KS/Gunung Garuda SNI Certified
3 Roof Cladding, spandek t=0,4mm m2 66.26 301,711.50 19,990,800.57 Kepuh Kencana natural colour, silver
4 Ridge Cap t=0,4mm m' 8.10 100,393.50 813,187.35 Kepuh Kencana natural colour, silver
5 Roof Insulated Foil, aluminium foil m2 66.26 39,520.00 2,618,516.16 Kepuh Kencana
III MECHANICAL ELECTRICAL
1 Grounding System Ls 1.00 9,360,000.00 9,360,000.00 Kurn System
IV OUTSIDE DRAINAGE AND FLOORS
1 Soil Excavation m3 3.76 125,505.00 472,149.81
2 Soil Backfilling m3 0.75 56,700.00 42,661.08
3 Sand Dunes/Under Fill m3 1.25 773,050.00 969,404.70
4 Brick Walls m2 25.08 346,225.65 8,683,339.21
5 Plaster Work m2 31.35 87,095.44 2,730,442.04
6 Screed Floor, Concrete, K-225 fc 18,68 Mpa m2 45.98 402,452.70 18,504,775.15 quality Fc 18,68 Mpa on site mix

sub total 4 375,245,831.42

E GUARD HOUSE
FRONT ENTRANCE CANOPY
1 Roof Structure CNP 125x50x20x2,2 Kg 97.00 45,093.98 4,374,115.67
2 Roof Cladding, spandek t=0,4mm m2 2.80 301,711.50 844,792.20 natural colour, silver
3 Paint Work Kg 97.00 3,256.50 315,880.50
sub total 5 5,534,788.37

E GUARD TOWER (REPOSITIONING)

I STRUCTURE
1 Soil Excavation m3 3.84 125,505.00 481,939.20
2 Soil Backfilling m3 1.15 56,700.00 65,318.40
3 Sand Dunes/Under Fill m3 0.06 773,050.00 49,475.20
4 Class I Wooden Pole 10/10 CM m' 32.00 109,167.25 3,493,352.00
5 Lean Concrete 1:3:4 m3 0.03 2,724,301.88 87,177.66
6 Concrete, K-225 fc 18,68 Mpa m3 0.64 3,353,772.50 2,146,414.40 quality Fc 18,68 Mpa on site mix
7 Rebar W ork, Ø 12mm, stirrup Ø10mm Kg 101.12 24,264.50 2,453,626.24 KS/Gunung Garuda SNI Certified
8 Foot Plate Form Work m2 0.24 149,988.90 35,997.34 quality Fc 18,68 Mpa on site mix
9 Column Pedestal, Concrete, K-225 fc 18,68 Mpa m3 0.28 3,353,772.50 922,287.44
II DISSAMSEMBLY & REASSEMBLY WORK
1 Grouting Job, t=20 mm, under baseplate m2 0.98 256,000.00 250,880.00
2 Anchor Ø 19 mm, P=600 mm pcs 32.00 98,000.00 3,136,000.00 KS/Gunung Garuda SNI Certified
3 Reassembly tower structure from previous location Kg 556.00 11,215.00 6,235,540.00
4 Paint Work Kg 556.00 3,256.50 1,810,614.00 Nippon Paint Bee Brand
 sub total 6 21,168,621.87

F FENCE FOR SURROUNDING EXPLOSIVES AREA

I STRUCTURE
I.1 FOUNDATION
1 Soil Excavation m3 4.92 125,505.00 616,935.52
2 Sand Dunes/Under Fill m3 0.42 773,050.00 321,298.91
3 Concrete, K-225 fc 18,68 Mpa, incl. rebar and formwork m3 6.04 6,097,807.90 36,815,515.20 quality Fc 18,68 Mpa on site mix
I.2 FENCE
1 Fence System, Ref as per Drawing, contain with : m' 315.62 1,185,735.23 374,241,753.59
Pipe Galvanis 2" Bakrie, Spindo
Pipe Galvanis 1,5" Bakrie, Spindo
Barb Razor Wire BT022 Forte dual wire c/w sharp razor
2 Main Gate Ls 1.00 36,800,000.00 36,800,000.00
sub total 7 448,795,503.21

G FIRE HYDRANT SYSTEM

I STRUCTURE
I.1 FOUNDATION
1 Soil Excavation m3 2.89 125,505.00 362,395.69
2 Sand Dunes/Under Fill m3 0.07 773,050.00 55,562.97
3 Concrete, K-225 fc 18,68 Mpa, incl. rebar and formwork m3 2.10 6,097,807.90 12,805,396.59 quality Fc 18,68 Mpa on site mix
II STRUCTURE
I.1 HYDRANT PIPE 3" SCH-40
Water Line, Pipe SCH-40 3inch m' 213.46 842,453.08 179,830,033.75 Bakrie, Spindo medium, schedule 40
I.2 FIRE SUPPRESION SYSTEM
Hydrant Box, c/w hose, nozzle, etc Unit 4.00 28,443,000.00 113,772,000.00 Appron
CO2 Fire Extinguisher cap. Unit 4.00 2,400,000.00 9,600,000.00 Viking
Centrifugal Pump, Head 20m c/w control panel Unit 1.00 58,000,000.00 58,000,000.00 Southern Cross, Siemens motor

sub total 8 374,425,388.99

H WATER TANK STORAGE CAPACITY 5.300 LITRES

I STRUCTURE
1 Soil Excavation m3 2.59 125,505.00 325,308.96
2 Soil Backfilling m3 0.78 56,700.00 44,089.92
3 Sand Dunes/Under Fill m3 0.32 773,050.00 250,468.20
4 Class I Wooden Pole 10/10 CM m' 64.00 109,167.25 6,986,704.00
5 Concrete, K-225 fc 18,68 Mpa m3 3.24 3,353,772.50 10,866,222.90 quality Fc 18,68 Mpa on site mix
6 Rebar W ork, Ø 12mm, stirrup Ø10mm Kg 829.44 24,264.50 20,125,946.88 KS/Gunung Garuda SNI Certified
II WATER TANK
1 Water Tank 5.300 L Unit 3.00 27,400,000.00 82,200,000.00 Profil factory only produces 5.300 liters capacity
2 Water Tank 1.200 L Unit 1.00 4,200,000.00 4,200,000.00 Profil
3 Pipe accessories, adaptor, valves etc Set 1.00 3,500,000.00 3,500,000.00 Rucika, Onda

sub total 9 128,498,740.86

I GENSET ROOM
I STRUCTURE
I.1 FOUNDATION
1 Soil Excavation m3 6.40 125,505.00 803,232.00
2 Soil Backfilling m3 1.28 56,700.00 72,576.00
3 Sand Dunes/Under Fill m3 6.40 773,050.00 4,947,520.00
4 Stone Foundation m' 2.40 3,558,120.00 8,539,488.00
I.1 FLOOR
1 Soil Landfill m3 1.20 254,700.00 305,640.00
2 Soil Compaction m2 1.20 61,046.00 73,255.20
3 Sand Dunes/Under Fill m3 0.60 773,050.00 463,830.00
4 Rebar, X Direction Ø 10 mm Kg 89.00 24,264.50 2,159,540.50
5 Rebar, Y Direction Ø 10 mm Kg 89.00 24,264.50 2,159,540.50
6 Concrete, K-225 fc 18,68 Mpa m3 0.72 3,353,772.50 2,414,716.20 quality Fc 18,68 Mpa on site mix
7 Floor Finish Throwel m2 6.00 58,667.00 352,002.00
II WALL WORK & ROOFING
1 Brick Walls m2 3.00 346,225.65 1,038,676.94
2 Plaster Work m2 6.00 87,095.44 522,572.64
3 Neat Slush Plaster m2 6.00 51,901.85 311,411.10
4 Paint, Interior m2 3.00 45,145.69 135,437.07
5 Paint, Exterior m2 3.00 47,521.78 142,565.34 Nippon Paint Bee Brand
6 Column,CNP 125x50x20x2,2 Kg 216.56 45,093.98 9,765,551.44 KS/Gunung Garuda SNI Certified
7 Roof Structure,CNP 125x50x20x2,3 Kg 216.56 45,093.98 9,765,551.44 KS/Gunung Garuda SNI Certified
8 Roof Cladding, spandek t=0,4mm m2 24.80 301,711.50 7,482,445.20 Kepuh Kencana natural colour, silver
9 Ridge Cap t=0,4mm m' 5.00 100,393.50 501,967.50 Kepuh Kencana natural colour, silver
10 Wooden Listplank m' 18.00 93,000.00 1,674,000.00

sub total 10 53,631,519.08

J MAIN AREA DRAINAGE SYSTEM

I.1 MAIN DRAIN HOLE COLLECTOR
1 Soil Excavation m3 3.00 125,505.00 376,515.00
2 Concrete, K-225 fc 18,68 Mpa, incl. rebar and formwork m3 1.20 6,097,807.90 7,317,369.48 quality Fc 18,68 Mpa on site mix
3 Main Hole Cover Unit 3.00 960,000.00 2,880,000.00 metal cover

II.1 SEWER SYSTEM LINE

Soil Excavation m3 12.42 125,505.00 1,558,772.10
Soil Backfilling m3 2.48 56,700.00 140,842.80
Pipe 4" AW m' 138.00 256,445.75 35,389,513.50 Rucika

sub total 11 47,663,012.88

K AREA LIGHTNING PROTECTOR SYSTEM Unit 1.00 27,885,400.00 27,885,400.00 Kurn System

L AREA OUTDOOR CCTV & SPOT LIGHT SYSTEM

I CCTV
1 HIKVISION Outdoor Camera CCTV Set 4.00 8,867,000.00 35,468,000.00 HIKVISION
2 Cable NYMHY 2(3 x 2,5 mm²) m' 154.00 39,800.00 6,129,200.00 Supreme
3 SAMSUNG TV 43 INCH - 43HJ570 Set 1.00 8,425,000.00 8,425,000.00 SAMSUNG
4 CCTV Server Unit and Rack Set 1.00 19,700,000.00 19,700,000.00 HIKVISION
II OUTDOOR SPOTLIGHT SYSTEM
1 Foundation m3 0.92 6,413,246.40 5,910,447.88
2 Floodlight Pole and Accessories Set 5.00 4,980,000.00 24,900,000.00 KS/Gunung Garuda SNI Certified
3 Floodlight LED 50W and Accessories Set 8.00 2,780,000.00 22,240,000.00 Phillips
4 Cable NYY 3x2,5mm and Accessories m' 308.00 38,889.00 11,977,812.00 Supreme

sub total 12 134,750,459.88

LUASAN ATAP
no deskripsi lebar panjang luas
1 gudang dinamit 11.63 10.50 122.09 m²
2 gudang detonator 9.30 10.00 93.02 m²
3 gudang AN 22.00 59.00 1298.00 m²
4 kanopi gudang AN 8.00 3.50 28.00 m²
1541.12 m²
waste 7% : 107.88 m²
1648.99 m²
luas alm. foil/ roll : 25 m²
jumlah roll : 65.96 roll
on site : 54.00 roll
kekurangan : 11.96 roll
12.00 roll
KEBUTUHAN POMPA & HYDRANT

Jumlah
No Uraian Volume Satuan Harga Satuan Harga Keterangan

1 Pompa Ebara 100x80 FSH 1.00 set 39,500,000.00 39,500,000.00 480 GPM

Electromotor Chuan Yu 18,5 kW include

Panel Elektrik include

2 Hydrant Box Tipe C (Outdoor) 4.00 set 3,700,000.00 14,800,000.00 Tipe C kaca + Kunci

Fire Hose include

Valve include

Nozzle include

3 Kebutuhan A dari Watertank ke Pompa

a Sok Drat Luar 1,5" AW 4.00 bh 9,000.00 36,000.00 Pipa PVC

b Pipa 1,5 " AW 1.00 btg - - Pipa PVC

c Vlok Sok 1,5" - 2" AW 4.00 bh 14,500.00 58,000.00 Pipa PVC

d Tee 2" AW 3.00 bh 28,000.00 84,000.00 Pipa PVC

e Ball Valve 2" 1.00 bh 113,000.00 113,000.00 Pipa PVC

f Pipa PVC 2" AW 3.00 btg - Pipa PVC

g Flange PVC 4" AW 1.00 bh 115,000.00 115,000.00 pastikan jumlah lubang baut

h Vlok Sok 2" - 4" AW 1.00 bh 67,500.00 67,500.00 Pipa PVC

4 Kebutuhan B dari Pompa sampai Hydrant

a Flange Sch 40 ke Pompa 3" 1.00 bh 98,000.00 98,000.00 pastikan jumlah lubang baut

b Flange Sch 40 ke Gate Valve 3" 2.00 bh 98,000.00 196,000.00 pastikan jumlah lubang baut

c Gate Valve 3" 1.00 bh 2,450,000.00 2,450,000.00

d Elbow 3" Medium Sch 40 18.00 bh 94,000.00 1,692,000.00

e Tee 3" Medium Sch 40 3.00 bh 151,800.00 455,400.00

f Vlok Sok 3" - 2,5" Medium Sch 40 4.00 bh 62,000.00 248,000.00 Reducer

disenai drat dalam

g Pipa Nipple 2,5" 4.00 bh 80,000.00 320,000.00 (cek kembali valve)

5 Kebutuhan C baut, karet, dll

tentukan jumlah
a Baut Flange bh - - (berdasarkan jumlah lubang Flange)

b Karet Flange 4.00 bh - -

c Pressure Gauge + Baut 1.00 bh -

d Kabel 4x16 mm2 30.00 m 159,500.00 4,785,000.00 dari Panel ke Genset

e Kabel 3x10mm2 20.00 m 81,900.00 1,638,000.00 dari Pompa ke Panel

TOTAL 66,655,900.00

*Notes:
1 Jumlah / volume dapat berubah menyesuaikan kebutuhan
2 Harga tercantum masih estimasi perlu dipastikan kembali
KEBUTUHAN POMPA & HYDRANT

Jumlah
No Uraian Volume Satuan Harga Satuan Keterangan
Harga

1 Pompa Ebara 100x80 FSH 1.00 set 39,500,000.00 39,500,000.00 480 GPM

Electromotor Chuan Yu 18,5 kW include

Panel Elektrik include

2 Kebutuhan A dari Watertank ke Pompa

a Flange PVC 4" AW 1.00 bh 115,000.00 115,000.00 pastikan jumlah lubang baut

3 Kebutuhan B dari Pompa sampai Hydrant

a Flange Sch 40 ke Pompa 3" - bh 98,000.00 - sudah include pembelian Pompa

b Flange Sch 40 ke Gate Valve 3" 2.00 bh 98,000.00 196,000.00 pastikan jumlah lubang baut

c Gate Valve 3" 1.00 bh 2,450,000.00 2,450,000.00

d Elbow 3" Medium Sch 40 18.00 bh 94,000.00 1,692,000.00

e Tee 3" Medium Sch 40 3.00 bh 151,800.00 455,400.00

f Vlok Sok 3" - 2,5" Medium Sch 40 4.00 bh 62,000.00 248,000.00 Reducer

g Pipa Nipple 2,5" 4.00 bh 265,000.00 1,060,000.00 disenai drat dalam

(cek kembali valve)

5 Kebutuhan C baut, karet, dll

tentukan jumlah
a Baut Flange
(berdasarkan jumlah lubang Flange)

Baut Flange 4" 8.00 bh 8,000.00 64,000.00 PVC 4"

Baut Flange 3" 16.00 bh 8,000.00 128,000.00 Gate Valve 3"

b Karet Flange 3.00 bh 30,000.00 90,000.00

c Pressure Gauge + Baut 1.00 bh 450,000.00 450,000.00

d Kabel 4x16 mm2 30.00 m 178,000.00 5,340,000.00 dari Panel ke Genset

e Kabel 3x10mm2 20.00 m 96,000.00 1,920,000.00 dari Pompa ke Panel

TOTAL 68,866,900.00

*Notes:
1 Jumlah / volume dapat berubah menyesuaikan kebutuhan

DP 30% harga Pompa = 11,850,000.00

Sisa Pembayaran = 57,016,900.00
PERHITUNGAN KEBUTUHAN CAT

Kebutuhan
No Uraian Volume Satuan Satuan Keterangan
Cat

1 Gudang AN Cat Finishing 356.40 m2 2.38 Pile 2 lapis

2 Gudang AN Cat Dasar 356.40 m2 0.71 Pile 1 lapis

3 Gudang Dinamit Cat Finish 243.60 m2 1.62 Pile 2 lapis

4 Gudang Dinamit Cat Dasar 243.60 m2 0.49 Pile 1 lapis

5 Gudang Detonator Cat Finish 202.20 m2 1.35 Pile 2 lapis

6 Gudang Detonator Cat Dasar 202.20 m2 0.40 Pile 1 lapis

TOTAL 7.00 Pile CAT FINISH

TOTAL 3.00 Pile CAT DASAR

*Notes:
1 Daya sebar Cat Finishing 15.00 m2/kg/lapis
2 Daya sebar Cat Dasar 25.00 m2/kg/lapis
PENAWARAN HARGA PENGELASAN

No Uraian Volume Satuan Harga Satuan Jumlah Harga Keterangan

1 Tiang Pagar 135.00 Bh 200,000 27,000,000 hanya las tiang siap pasang

2 Gerbang 2.00 Set 1,950,000 3,900,000 include pasang kawat silet (2 daun)

3 Sambungan Pipa Hydrant 99.00 Bh 230,000 22,770,000 pekerjaan pipa sch 40 aliran air

pintu dan bagian samping

4 R. Genset 224.00 Kg 10,000 2,240,000 (inc. pasang kawat ayam)

5 Tiang Floodlight 4.00 Bh 250,000 1,000,000 inc. las ke pagar

TOTAL 56,910,000

*Notes:
1 Gambar Kerja terlampir
2 Seluruh pekerjaan tanpa Pengecatan
3 Transpot 1 PP ke lokasi ditanggung (Pemberi Kerja)
4 Biaya makan di lokasi ditanggung (Pemberi Kerja)
5 Alat kerja lengkap bawa milik sendiri (Penyedia Jasa)
6 Kawat las disediakan (Pemberi Kerja)
7 Waktu pelaksanaan pekerjaan 4 Minggu sejak dimulai pekerjaan / sudah di lokasi Site
8 Tenaga Kerja yang perlu disiapkan 3 orang
9 Khusus pekerjaan Pipa Hydrant ada retensi 10% dari Total Nilai Pekerjaan Pipa Hydrant
akan dibayarkan setelah Tes Commisioning dan dinyatakan tidak ada kebocoran
10 Apabila saat Tes Commisioning terdapat kebocoran Pipa Hydrant
Maka Ongkos perbaikan tidak ditanggung kembali (Penyedia Jasa)

TERM OF PAYMENT
(menyusul)

diajukan, disetujui,
PT Hassco Laju Perkasa Penyedia Jasa

Tomy Eko W Samuri

Project Engineer Mandor
KOMPOSISI MATERIAL BETON K225
Perbandingan 1 : 1,68 : 2,6

No Uraian Kebutuhan Satuan Keterangan

A AMMONIUM NITRATE
1 Pondasi Foot Plate
Semen 114.70 sak Asumsi berat 50 kg / sak 0.05 uk. Dolak / sak
Pasir 6.88 m3 0.06 1.25 pasir
Kerikil 8.28 m3 0.07 1.50 kerikil
2 Kolom Pedestal 30/30
Semen 49.14 sak Asumsi berat 50 kg / sak
Pasir 2.95 m3
Kerikil 3.55 m3
3 Tie Beam 20/30
Semen 96.79 sak Asumsi berat 50 kg / sak
Pasir 5.81 m3
Kerikil 6.99 m3
4 Floor / Lantai
Semen 1,660.91 sak Asumsi berat 50 kg / sak
Pasir 99.65 m3
Kerikil 119.95 m3

B DYNAMITE STORAGE
1 Sloof 15/25
Semen 13.96 sak Asumsi berat 50 kg / sak
Pasir 0.84 m3
Kerikil 1.01 m3
2 Kolom 15/25
Semen 19.67 sak Asumsi berat 50 kg / sak
Pasir 2.11 m3
Kerikil 2.73 m3
3 Balok Latei
Semen 6.08 sak Asumsi berat 50 kg / sak
Pasir 0.36 m3
Kerikil 0.44 m3
4 Ringbalk
Semen 14.63 sak Asumsi berat 50 kg / sak
Pasir 0.88 m3
Kerikil 1.06 m3

C DETONATOR STORAGE
1 Sloof 15/25
Semen 10.53 sak Asumsi berat 50 kg / sak
Pasir 0.63 m3
Kerikil 0.76 m3
2 Kolom 15/25
Semen 8.10 sak Asumsi berat 50 kg / sak
Pasir 0.49 m3
Kerikil 0.59 m3
3 Balok Latei
Semen 6.08 sak Asumsi berat 50 kg / sak
Pasir 0.36 m3
Kerikil 0.44 m3
4 Ringbalk
Semen 10.53 sak Asumsi berat 50 kg / sak
Pasir 0.63 m3
Kerikil 0.76 m3
 CONSTRUCTION OF AMMOINUM NITRATE, DYNAMITE AND DETONATOR STORAGE
PT. HARDAYA MINING ENERGY
MINING SITE SEBUKU, NORTH KALIMANTAN
MINGGU KE : …
TANGGAL DIBUAT : …

MINGGU SEBELUMNYA MINGGU INI AKUMULASI S/D MINGGU INI

NO JOB DESCRIPTION UNIT VOLUME BOBOT
(%) PROGRES VOLUME BOBOT (%) PROGRES VOLUME BOBOT (%) PROGRES VOLUME BOBOT (%)

A EARLY STAGE PREPARATION

1 Mobilisation and Demobilisation Ls 1.00 2.17 0% - - 0% - - 0% - -
2 Engineering Works (Shop Drawing, As Built Drawing) Ls 1.00 1.02 0% - - 0% - 0% - -
3 Site clearing, stacking m2 5,831.66 0.74 0% - - 0% - 0% - -
4 Field Remeasurement, Bouwplank m' 556.00 0.53 0% - - 0% - 0% - -
5 Site Office, Temporary m2 12.00 0.22 0% - - 0% - 0% - -
6 Flying Camp, Barracks for Construction Worker & Storage m2 66.00 1.20 0% - - 0% - 0% - -
7 Electricity and Water Supply Ls 1.00 1.32 0% - - 0% - 0% - -
8 Safety Gears Set 40.00 0.21
0% - - 0% - 0% - -
9 Covid-19 Swab Test Pax 40.00 0.15 0% - - 0% - 0% - -

B AMMONIUM NITRATE STORAGE CAPACITY 1.000.000 KG (1.433,59 SQ.M)

I CIVIL WORK, STRUCTURE

I.1 FOUNDATION, FOOT PLATE SIZE 120X120X30
1 Soil Excavation m3 67.28 0.11 0% - - 0% - 0% - -
2 Soil Backfilling m3 40.46 0.03 0% - - 0% - 0% - -
3 Class I Wooden Pole 10/10 CM m' 440.00 0.63 0% - - 0% - 0% - -
4 Sand Dunes/Under Fill m 3
5.85 0.06 0% - - 0% - 0% - -
5 Lean Concrete 1:3:4 m3 1.87 0.07 0% - - 0% - 0% - -
6 Concrete, K-225 fc 18,68 Mpa m3 14.98 0.66 0% - - 0% - 0% - -
7 Rebar W ork, Ø 1 6mm, s tirrup Ø13mm Kg 2,830.46 0.90 0% - - 0% - 0% - -
8 Foot Plate Form Work m2 37.44 0.07 0% - - 0% - 0% - -
I.2 COLUMN PEDESTAL SIZE 30X30
1 Concrete, K-225 fc 18,68 Mpa m3 5.15 0.23 0% - - 0% - 0% - -
2 Rebar Work,Ø 16mm, stirrup Ø10mm Kg 1,534.10 0.49 0% - - 0% - 0% - -
3 Column Form Work m2 17.16 0.04 0% - - 0% - 0% - -
I.3 TIE BEAM, SIZE 20x30 CM
1 Soil Excavation Size 80x100CM m3 30.44 0.05 0% - - 0% - 0% - -
2 Sand Dunes/Under Fill m3 15.22 0.15 0% - - 0% - 0% - -
3 Concrete, K-225 fc 18,68 Mpa m3 22.83 1.00 0% - - 0% - 0% - -
4 Rebar Work,Ø 16mm, stirrup Ø10mm Kg 5,890.14 1.88 0% - - 0% - 0% - -
5 Sloof Form Work m2 228.30 0.45 0% - - 0% - 0% - -
I.3 FLOORING
1 Soil Landfill m3 215.03 0.72 0% - - 0% - 0% - -
2 Soil Compaction m2 1,433.50 1.15 0% - - 0% - 0% - -
3 Sand Dunes/Under Fill m3 71.68 0.73 0% - - 0% - 0% - -
4 Rebar, X Direction Ø 10 mm Kg 6,663.50 2.12 0% - - 0% - 0% - -
5 Rebar, Y Direction Ø 10 mm Kg 6,663.50 2.12 0% - - 0% - 0% - -
6 Concrete, K-225 fc 18,68 Mpa m3 215.03 9.46 0% - - 0% - 0% - -
7 Floor Finish Throwel m2 1,433.50 1.10 0% - - 0% - 0% - -
II STEEL STRUCTURE
II.1 COLUMN STRUCTURE
1 Mildsteel Baseplate t=12 mm Kg 790.24 0.47 0% - - 0% - 0% - -
2 Grouting Job, t=20 mm, under baseplate m2 2.34 0.01 0% - - 0% - 0% - -
3 Anchor Ø 19 mm, P=600 mm pcs 156.00 0.20 0% - - 0% - 0% - -
4 Steel Profile WF 250x125x6x9 Kg 4,505.50 2.67 0% - - 0% - 0% - -
5 Stiffner t =9 mm Kg 562.80 0.33 0% - - 0% - 0% - -
6 Bolt type HTB Grade A325 ASTM pcs 949.00 0.23 0% - - 0% - 0% - -
II.2 WALL SIDE RAFTER STRUCTURE
1 Steel Profile IWF 150X75X5X7 Kg 2,352.00 1.39 0% - - 0% - 0% - -
2 Stiffner t =9 mm Kg 187.60 0.11 0% - - 0% - 0% - -
3 Joint Plate t =9 mm Kg 163.21 0.10 0% - - 0% - 0% - -
II.3 ROOF STRUCTURE
1 Steel Profile WF 250x125x6x9 Kg 7,815.06 4.62 0% - - 0% - 0% - -
2 Purlin CNP 125x50x20x2,3 Kg 7,887.90 4.67 0% - - 0% - 0% - -
3 Bracing Ø 12 mm Kg 663.53 0.39 0% - - 0% - 0% - -
4 Trekstang, sagrod as drat Ø 12 mm Kg 419.35 0.25 0% - - 0% - 0% - -
5 Fascia Structure, steel hollow 40x40x2,3mm Kg 2,457.60 1.45 0% - - 0% - 0% - -
6 Stiffner t =9 mm Kg 787.92 0.47 0% - - 0% - 0% - -
7 Joint Plate t =9 mm Kg 375.20 0.22 0% - - 0% - 0% - -
8 Bolt type HTB Grade A325 ASTM pcs 1,628.00 0.40 0% - - 0% - 0% - -
III ARCHITECTURAL
III.1 ROOFING
1 Roof Cladding, spandek t=0,4mm m2 1,505.28 5.96 0% - - 0% - 0% - -
2 Ridge Cap t=0,4mm m' 64.00 0.08 0% - - 0% - 0% - -
3 Roof Insulated Foil, aluminium foil m2 1,505.28 0.78 0% - - 0% - 0% - -
4 Skylite, transparent roof m2 40.00 0.12 0% - - 0% - 0% - -
5 Cyclone Roof Ventilator pcs 20.00 0.99 0% - - 0% - 0% - -
6 Fascia, metal fashing t=0,4 mm m' 175.04 0.74 0% - - 0% - 0% - -
7 Gutter, metal galvalum m' 128.00 0.51 0% - - 0% - 0% - -
8 Roof Drain pcs 4.00 0.01 0% - - 0% - 0% - -
9 Vertical Roof Drain PVC Ø 4" Type AW m' 37.60 0.13 0% - - 0% - 0% - -
III.2 WALL CLADDING
1 Brick Wals, height 1 m m2 165.00 0.75 0% - - 0% - 0% - -
2 Plaster Work m2 330.00 0.38 0% - - 0% - 0% - -
3 Neat Slush Plaster m2 330.00 0.22 0% - - 0% - 0% - -
4 Metal Cladding, t=0,4mm m2 638.50 2.46 0% - - 0% - 0% - -
5 Wall Girt, Steel Profile CNP Kg 1,505.52 0.89 0% - - 0% - 0% - -
6 Wind Bracing, steel Ø 16mm Kg 346.80 0.21 0% - - 0% - 0% - -
7 Louver, Metal Set 52.00 2.21 0% - - 0% - 0% - -
III.3 PAINT WORK
1 Paint Steel Structure Kg 30,820.23 1.32 0% - - 0% - 0% - -
2 Paint, Interior m2 165.00 0.10 0% - - 0% - 0% - -
3 Paint, Exterior m2 165.00 0.10 0% - - 0% - 0% - -
III.4 OVERHEAD DOOR
1 Door Header, Steel Profile IWF 150X75X5X7 Kg 156.80 0.09 0% - - 0% - 0% - -
2 Door Jamp, Steel Profile IWF 150X75X5X7 Kg 163.80 0.10 0% - - 0% - 0% - -
3 Push Aside Door, mildsteel Kg 1,753.13 1.04 0% - - 0% - 0% - -
4 Overhead Door Accessories Ls 1.00 0.24 0% - - 0% - 0% - -
III.5 ENTRANCE RAMP
1 Soil Excavation m3 1.44 0.00 0% - - 0% - 0% - -
2 Stone Foundation m3 1.92 0.09 0% - - 0% - 0% - -
3 Soil Filling m3 6.08 0.02 0% - - 0% - 0% - -
4 Sand Dunes/Under Fill m3 1.84 0.02 0% - - 0% - 0% - -
5 Concrete, K-225 fc 18,68 Mpa m3 4.42 0.19 0% - - 0% - 0% - -
6 Rebar, X Direction Ø 10 mm Kg 196.51 0.06 0% - - 0% - 0% - -
7 Rebar, Y Direction Ø 10 mm Kg 196.51 0.06 0% - - 0% - 0% - -
IV MECHANICAL ELECTRICAL
1 Grounding System Ls 1.00 0.20 0% - - 0% - 0% - -
V DRAINAGE
1 Soil Excavation m3 14.58 0.02 0% - - 0% - 0% - -
2 Soil Landfill m3 48.60 0.16 0% - - 0% - 0% - -
3 Sand Dunes/Under Fill m3 12.15 0.12 0% - - 0% - 0% - -
4 Control Box & Cover Unit 18.00 0.36 0% - - 0% - 0% - -
5 Brick m2 64.80 0.29 0% - - 0% - 0% - -
6 Plaster Work m2 71.28 0.08 0% - - 0% - 0% - -
7 Concrete, K-225 fc 18,68 Mpa m 3
29.16 1.28 0% - - 0% - 0% - -
8 Rebar, X Direction Ø 10 mm Kg 723.00 0.23 0% - - 0% - 0% - -
9 Rebar, Y Direction Ø 10 mm Kg 723.00 0.23 0% - - 0% - 0% - -
10 Floor Finish Throwel m2 243.00 0.19 0% - - 0% - 0% - -

C DYNAMITE STORAGE CAPACITY 30.000 KG (68 SQ.M)

I STRUCTURE
I.1 FOUNDATION
1 Soil Excavation m3 24.96 0.04 0% - - 0% - 0% - -
2 Soil Backfilling m3 9.78 0.01 0% - - 0% - 0% - -
3 Sand Dunes/Under Fill m3 3.12 0.03 0% - - 0% - 0% - -
4 Stone Foundation m3 12.06 0.56 0% - - 0% - 0% - -
I.2 LOWER SLOOF SIZE 15x25
1 Concrete, K-225 fc 18,68 Mpa m3 1.46 0.06 0% - - 0% - 0% - -
2 Rebar Work,Ø 12mm, stirrup Ø10mm Kg 274.95 0.09 0% - - 0% - 0% - -
3 Sloof Form Work m2 19.50 0.03 0% - - 0% - 0% - -
I.3 COLUMN SIZE 15x25
1 Concrete, K-225 fc 18,68 Mpa m3 0.87 0.04 0% - - 0% - 0% - -
2 Rebar Work,Ø 12mm, stirrup Ø10mm Kg 172.76 0.06 0% - - 0% - 0% - -
3 Column Form Work m2 23.27 0.05 0% - - 0% - 0% - -
I.4 INTERMEDIATE SLOOF FOR WINDOW AND DOORS OPENIG
1 Concrete, K-225 fc 18,68 Mpa m3 2.41 0.11 0% - - 0% - 0% - -
2 Rebar Work,Ø 12mm, stirrup Ø10mm Kg 452.61 0.14 0% - - 0% - 0% - -
3 Sloof Form Work m2 6.50 0.01 0% - - 0% - 0% - -
I.5 UPPER SLOOF SIZE 15x25
1 Concrete, K-225 fc 18,68 Mpa m3 1.91 0.08 0% - - 0% - 0% - -
2 Rebar Work,Ø 12mm, stirrup Ø10mm Kg 359.55 0.11 0% - - 0% - 0% - -
3 Sloof Form Work m2 19.50 0.03 0% - - 0% - 0% - -
II ARCHITECTURAL
II.1 FLOORING
1 Soil Landfill m3 13.60 0.05 0% - - 0% - 0% - -
2 Soil Compaction m2 13.60 0.01 0% - - 0% - 0% - -
3 Sand Dunes/Under Fill m3 6.80 0.07 0% - - 0% - 0% - -
4 Rebar, X Direction Ø 10 mm Kg 266.50 0.08 0% - - 0% - 0% - -
5 Rebar, Y Direction Ø 10 mm Kg 266.50 0.08 0% - - 0% - 0% - -
6 Concrete, K-225 fc 18,68 Mpa m3 8.16 0.36 0% - - 0% - 0% - -
7 Floor Finish Throwel m2 68.00 0.05 0% - - 0% - 0% - -
II.2 WALL
1 Brick Walls m2 108.30 0.49 0% - - 0% - 0% - -
2 Plaster Work m2 238.26 0.27 0% - - 0% - 0% - -
3 Neat Slush Plaster m2 238.26 0.16 0% - - 0% - 0% - -
4 Louver Metal Set 18.00 0.76 0% - - 0% - 0% - -
5 Paint, Interior m2 119.13 0.07 0% - - 0% - 0% - -
6 Paint, Exterior m2 119.13 0.07 0% - - 0% - 0% - -
7 Steel Door, Fireproof Set 2.00 0.23 0% - - 0% - 0% - -
II.3 ROOFING
1 Roof Structure CNP 125x50x20x2,2 Kg 730.89 0.43 0% - - 0% - 0% - -
2 Purlin CNP 125x50x20x2,3 Kg 613.00 0.36 0% - - 0% - 0% - -
3 Roof Cladding, spandek t=0,4mm m2 81.80 0.32 0% - - 0% - 0% - -
4 Ridge Cap t=0,4mm m' 10.00 0.01 0% - - 0% - 0% - -
5 Roof Insulated Foil, aluminium foil m2 81.80 0.04 0% - - 0% - 0% - -
III MECHANICAL ELECTRICAL
1 Grounding System Ls 1.00 0.12 0% - - 0% - 0% - -
IV OUTSIDE DRAINAGE AND FLOORS
1 Soil Excavation m3 3.76 0.01 0% - - 0% - 0% - -
2 Soil Backfilling m3 0.75 0.00 0% - - 0% - 0% - -
3 Sand Dunes/Under Fill m3 1.25 0.01 0% - - 0% - 0% - -
4 Brick Walls m2 25.08 0.11 0% - - 0% - 0% - -
5 Plaster Work m2 31.35 0.04 0% - - 0% - 0% - -
6 Screed Floor, Concrete, K-225 fc 18,68 Mpa m2 45.98 0.24 0% - - 0% - 0% - -

D DETONATOR STORAGE CAPACITY 75.000 PCS (48 SQ.M)

I STRUCTURE
I.1 FOUNDATION
3
1 Soil Excavation m 20.22 0.03 0% - - 0% - 0% - -
2 Soil Backfilling m3 7.92 0.01 0% - - 0% - 0% - -
3 Sand Dunes/Under Fill m3 2.53 0.03 0% - - 0% - 0% - -
4 Stone Foundation m3 9.77 0.46 0% - - 0% - 0% - -
I.2 LOWER SLOOF SIZE 15x25
1 Concrete, K-225 fc 18,68 Mpa m3 1.18 0.05 0% - - 0% - 0% - -
2 Rebar Work,Ø 12mm, stirrup Ø10mm Kg 222.71 0.07 0% - - 0% - 0% - -
3 Sloof Form Work m2 15.80 0.03 0% - - 0% - 0% - -
I.3 COLUMN SIZE 15x25
1 Concrete, K-225 fc 18,68 Mpa m3 0.71 0.03 0% - - 0% - 0% - -
2 Rebar Work,Ø 12mm, stirrup Ø10mm Kg 139.94 0.04 0% - - 0% - 0% - -
3 Column Form Work m2 18.85 0.04 0% - - 0% - 0% - -
I.4 INTERMEDIATE SLOOF FOR WINDOW AND DOORS OPENIG
1 Concrete, K-225 fc 18,68 Mpa m3 1.95 0.09 0% - - 0% - 0% - -
2 Rebar Work,Ø 12mm, stirrup Ø10mm Kg 366.61 0.12 0% - - 0% - 0% - -
3 Sloof Form Work m2 5.27 0.01 0% - - 0% - 0% - -
I.5 UPPER SLOOF SIZE 15x25
3
1 Concrete, K-225 fc 18,68 Mpa m 1.55 0.07 0% - - 0% - 0% - -
2 Rebar Work,Ø 12mm, stirrup Ø10mm Kg 291.24 0.09 0% - - 0% - 0% - -
3 Sloof Form Work m2 15.80 0.03 0% - - 0% - 0% - -
II ARCHITECTURAL
II.1 FLOORING
1 Soil Landfill m3 11.02 0.04 0% - - 0% - 0% - -
2 Soil Compaction m2 11.02 0.01 0% - - 0% - 0% - -
3 Sand Dunes/Under Fill m3 5.51 0.06 0% - - 0% - 0% - -
4 Rebar, X Direction Ø 10 mm Kg 215.87 0.07 0% - - 0% - 0% - -
5 Rebar, Y Direction Ø 10 mm Kg 215.87 0.07 0% - - 0% - 0% - -
6 Concrete, K-225 fc 18,68 Mpa m3 6.61 0.29 0% - - 0% - 0% - -
7 Floor Finish Throwel m2 55.08 0.00 0% - - 0% - 0% - -
II.2 WALL
2
1 Brick Walls m 87.72 0.40 0% - - 0% - 0% - -
2 Plaster Work m2 192.99 0.22 0% - - 0% - 0% - -
3 Neat Slush Plaster m2 192.99 0.13 0% - - 0% - 0% - -
4 Louver Metal Set 14.58 0.62 0% - - 0% - 0% - -
5 Paint, Interior m2 96.50 0.06 0% - - 0% - 0% - -
6 Paint, Exterior m2 96.50 0.06 0% - - 0% - 0% - -
7 Steel Door, Fireproof Set 2.00 0.23 0% - - 0% - 0% - -
II.3 ROOFING
1 Roof Structure CNP 125x50x20x2,2 Kg 592.02 0.35 0% - - 0% - 0% - -
2 Purlin CNP 125x50x20x2,3 Kg 496.53 0.29 0% - - 0% - 0% - -
3 Roof Cladding, spandek t=0,4mm m2 66.26 0.26 0% - - 0% - 0% - -
4 Ridge Cap t=0,4mm m' 8.10 0.01 0% - - 0% - 0% - -
5 Roof Insulated Foil, aluminium foil m2 66.26 0.03 0% - - 0% - 0% - -
III MECHANICAL ELECTRICAL
1 Grounding System Ls 1.00 0.12 0% - - 0% - 0% - -
IV OUTSIDE DRAINAGE AND FLOORS
1 Soil Excavation m3 3.76 0.01 0% - - 0% - 0% - -
2 Soil Backfilling m3 0.75 0.00 0% - - 0% - 0% - -
 CONSTRUCTION OF AMMOINUM NITRATE, DYNAMITE AND DETONATOR STORAGE
PT. HARDAYA MINING ENERGY
MINING SITE SEBUKU, NORTH KALIMANTAN
MINGGU KE : …
TANGGAL DIBUAT : …

MINGGU SEBELUMNYA MINGGU INI AKUMULASI S/D MINGGU INI

NO JOB DESCRIPTION UNIT VOLUME BOBOT
(%) PROGRES VOLUME BOBOT (%) PROGRES VOLUME BOBOT (%) PROGRES VOLUME BOBOT (%)
3 Sand Dunes/Under Fill m3 1.25 0.01 0% - - 0% - 0% - -
4 Brick Walls m2 25.08 0.11 0% - - 0% - 0% - -
5 Plaster Work m2 31.35 0.04 0% - - 0% - 0% - -
6 Screed Floor, Concrete, K-225 fc 18,68 Mpa m2 45.98 0.24 0% - - 0% - 0% - -

E GUARD HOUSE
FRONT ENTRANCE CANOPY
1 Roof Structure CNP 125x50x20x2,2 Kg 97.00 0.06 0% - - 0% - 0% - -
2 Roof Cladding, spandek t=0,4mm m2 2.80 0.01 0% - - 0% - 0% - -
3 Paint Work Kg 97.00 0.00 0% - - 0% - 0% - -

E GUARD TOWER (REPOSITIONING)

I STRUCTURE
1 Soil Excavation m3 3.84 0.01 0% - - 0% - 0% - -
2 Soil Backfilling m3 1.15 0.00 0% - - 0% - 0% - -
3 Sand Dunes/Under Fill m3 0.06 0.00 0% - - 0% - 0% - -
4 Class I Wooden Pole 10/10 CM m' 32.00 0.05 0% - - 0% - 0% - -
5 Lean Concrete 1:3:4 m3 0.03 0.00 0% - - 0% - 0% - -
6 Concrete, K-225 fc 18,68 Mpa m3 0.64 0.03 0% - - 0% - 0% - -
7 Rebar W ork, Ø 1 2mm, s tirrup Ø10mm Kg 101.12 0.03 0% - - 0% - 0% - -
8 Foot Plate Form Work m2 0.24 0.00 0% - - 0% - 0% - -
9 Column Pedestal, Concrete, K-225 fc 18,68 Mpa m3 0.28 0.01 0% - - 0% - 0% - -
II DISSAMSEMBLY & REASSEMBLY WORK
1 Grouting Job, t=20 mm, under baseplate m2 0.98 0.00 0% - - 0% - 0% - -
2 Anchor Ø 19 mm, P=600 mm pcs 32.00 0.04 0% - - 0% - 0% - -
3 Reassembly tower structure from previous location Kg 556.00 0.08 0% - - 0% - 0% - -
4 Paint Work Kg 556.00 0.02 0% - - 0% - 0% - -

F FENCE FOR SURROUNDING EXPLOSIVES AREA

I STRUCTURE
I.1 FOUNDATION
1 Soil Excavation m3 4.92 0.01 0% - - 0% - 0% - -
2 Sand Dunes/Under Fill m3 0.42 0.00 0% - - 0% - 0% - -
3 Concrete, K-225 fc 18,68 Mpa, incl. rebar and formwork m3 6.04 0.48 0% - - 0% - 0% - -
I.2 FENCE
1 Fence System, Ref as per Drawing, contain with : m' 315.62 4.91 0% - - 0% - 0% - -
Pipe Galvanis 2"
Pipe Galvanis 1,5"
Barb Razor Wire BT022
2 Main Gate Ls 1.00 0.48 0% - - 0% - 0% - -

G FIRE HYDRANT SYSTEM

I STRUCTURE
I.1 FOUNDATION
1 Soil Excavation m3 2.89 0.00 0% - - 0% - 0% - -
2 Sand Dunes/Under Fill m3 0.07 0.00 0% - - 0% - 0% - -
3 Concrete, K-225 fc 18,68 Mpa, incl. rebar and formwork m3 2.10 0.17 0% - - 0% - 0% - -
II STRUCTURE
I.1 HYDRANT PIPE 3" SCH-40
Water Line, Pipe SCH-40 3inch m' 213.46 2.36 0% - - 0% - 0% - -
I.2 FIRE SUPPRESION SYSTEM
Hydrant Box, c/w hose, nozzle, etc Unit 4.00 1.49 0% - - 0% - 0% - -
CO2 Fire Extinguisher cap. Unit 4.00 0.13 0% - - 0% - 0% - -
Centrifugal Pump, Head 20m c/w control panel Unit 1.00 0.76 0% - - 0% - 0% - -

H WATER TANK STORAGE CAPACITY 5.300 LITRES

I STRUCTURE
1 Soil Excavation m3 2.59 0.00 0% - - 0% - 0% - -
2 Soil Backfilling m3 0.78 0.00 0% - - 0% - 0% - -
3 Sand Dunes/Under Fill m3 0.32 0.00 0% - - 0% - 0% - -
4 Class I Wooden Pole 10/10 CM m' 64.00 0.09 0% - - 0% - 0% - -
5 Concrete, K-225 fc 18,68 Mpa m3 3.24 0.14 0% - - 0% - 0% - -
6 Rebar W ork, Ø 1 2mm, s tirrup Ø10mm Kg 829.44 0.26 0% - - 0% - 0% - -
II WATER TANK
1 Water Tank 5.300 L Unit 3.00 1.08 0% - - 0% - 0% - -
2 Water Tank 1.200 L Unit 1.00 0.06 0% - - 0% - 0% - -
3 Pipe accessories, adaptor, valves etc Set 1.00 0.05 0% - - 0% - 0% - -

I GENSET ROOM
I STRUCTURE
I.1 FOUNDATION
1 Soil Excavation m3 6.40 0.01 0% - - 0% - 0% - -
2 Soil Backfilling m3 1.28 0.00 0% - - 0% - 0% - -
3 Sand Dunes/Under Fill m3 6.40 0.06 0% - - 0% - 0% - -
4 Stone Foundation m' 2.40 0.11 0% - - 0% - 0% - -
I.1 FLOOR
1 Soil Landfill m3 1.20 0.00 0% - - 0% - 0% - -
2 Soil Compaction m2 1.20 0.00 0% - - 0% - 0% - -
3 Sand Dunes/Under Fill m3 0.60 0.01 0% - - 0% - 0% - -
4 Rebar, X Direction Ø 10 mm Kg 89.00 0.03 0% - - 0% - 0% - -
5 Rebar, Y Direction Ø 10 mm Kg 89.00 0.03 0% - - 0% - 0% - -
6 Concrete, K-225 fc 18,68 Mpa m3 0.72 0.03 0% - - 0% - 0% - -
7 Floor Finish Throwel m2 6.00 0.00 0% - - 0% - 0% - -
II WALL WORK & ROOFING
1 Brick Walls m2 3.00 0.01 0% - - 0% - 0% - -
2 Plaster Work m2 6.00 0.01 0% - - 0% - 0% - -
3 Neat Slush Plaster m2 6.00 0.00 0% - - 0% - 0% - -
4 Paint, Interior m2 3.00 0.00 0% - - 0% - 0% - -
5 Paint, Exterior m2 3.00 0.00 0% - - 0% - 0% - -
6 Column,CNP 125x50x20x2,2 Kg 216.56 0.13 0% - - 0% - 0% - -
7 Roof Structure,CNP 125x50x20x2,3 Kg 216.56 0.13 0% - - 0% - 0% - -
8 Roof Cladding, spandek t=0,4mm m2 24.80 0.10 0% - - 0% - 0% - -
9 Ridge Cap t=0,4mm m' 5.00 0.01 0% - - 0% - 0% - -
10 Wooden Listplank m' 18.00 0.02 0% - - 0% - 0% - -

J MAIN AREA DRAINAGE SYSTEM

I.1 MAIN DRAIN HOLE COLLECTOR
1 Soil Excavation m3 3.00 0.00 0% - - 0% - 0% - -
2 Concrete, K-225 fc 18,68 Mpa, incl. rebar and formwork m3 1.20 0.10 0% - - 0% - 0% - -
3 Main Hole Cover Unit 3.00 0.04 0% - - 0% - 0% - -

II.1 SEWER SYSTEM LINE

Soil Excavation m3 12.42 0.02 0% - - 0% - 0% - -
Soil Backfilling m3 2.48 0.00 0% - - 0% - 0% - -
Pipe 4" AW m' 138.00 0.46 0% - - 0% - 0% - -

K AREA LIGHTNING PROTECTOR SYSTEM Unit 1.00 0.37 0% - - 0% - 0% - -

L AREA OUTDOOR CCTV & SPOT LIGHT SYSTEM

I CCTV
1 HIKVISION Outdoor Camera CCTV Set 4.00 0.47 0% - - 0% - 0% - -
2 Cable NYMHY 2(3 x 2,5 mm²) m' 154.00 0.08 0% - - 0% - 0% - -
3 SAMSUNG TV 43 INCH - 43HJ570 Set 1.00 0.11 0% - - 0% - 0% - -
4 CCTV Server Unit and Rack Set 1.00 0.26 0% - - 0% - 0% - -
II OUTDOOR SPOTLIGHT SYSTEM
1 Foundation m3 0.92 0.08 0% - - 0% - 0% - -
2 Floodlight Pole and Accessories Set 5.00 0.33 0% - - 0% - 0% - -
3 Floodlight LED 50W and Accessories Set 8.00 0.29 0% - - 0% - 0% - -
4 Cable NYY 3x2,5mm and Accessories m' 308.00 0.16 0% - - 0% - 0% - -

TOTAL 100.00 - - -
 WAGE EXPENSES
SEBUKU, NORTH KALIMANTAN
NO. LABOUR CATEGORY UNIT UNIT PRICE (IDR)
1 Labour Level I, Non Skill day / 8 hrs 180,000
2 Labour Level II, Skill day / 8 hrs 225,000
3 Labour Level III, Chief day / 8 hrs 245,000
4 Supervisor day / 8 hrs 270,000
5 Welder/ Fitter day / 8 hrs 250,000
6 Assistant Welder/ Fitter day / 8 hrs 200,000
7 Truck Driver day / 8 hrs 180,000
8 Assistant Truck Driver day / 8 hrs 180,000
 UNIT PRICE ANALYSIS
CONSTRUCTION OF AMMOINUM NITRATE, DYNAMITE AND DETONATOR STORAGE
PT HARDAYA MINING ENERGY
SEBUKU, NORTH KALIMANTAN
A. PREPARATION WORK
VOLUME COST (IDR)
NO. URAIAN DESCRIPTION UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
A1 (1 m') SITE MEASUREMENT & BOUWPLANK
1 Wood class II (Panel 2/20) m3 0.002 3,850,000 7,700.00
2 Wood class II (Beam 5/7) m3 0.012 3,850,000 46,200.00
3 Nail (0,5-1 ") kg 0.020 29,000 580.00
4 Labour Level I, Non Skill OH 0.039 180,000 7,020.00
5 Labour Level II, Skill OH 0.039 225,000 8,775.00
6 Labour Level III, Chief OH 0.010 245,000 2,450.00
7 Supervisor OH 0.001 270,000 270.00
TOTAL 18,515.00 54,480.00 72,995.00

VOLUME COST (IDR)

A2 (1 m2) SITE CLEANING UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Labour Level I, Non Skill OH 0.052 180,000 9,360.00
2 Supervisor OH 0.001 270,000 270.00
TOTAL 9,630.00 - 9,630.00

VOLUME COST (IDR)

A3 (1 m2) BARRACK & LOGISTIC STORAGE UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Cement PC (40 kg) sak 0.400 191,400 76,560.00
2 Sand Class I m3 0.100 695,000 69,500.00
3 Plywood (size 122 x 244 x 9mm) sheet 0.160 165,000 26,400.00
4 Wood class II (Beam 5/7) m3 0.180 3,850,000 693,000.00
5 Dolken wood (dia 8-10 cm , length 3 m) batang 1.250 30,000 37,500.00
6 Labour Level I, Non Skill OH 1.000 180,000 180,000.00
7 Labour Level II, Skill OH 1.000 225,000 225,000.00
8 Labour Level III, Chief OH 0.300 245,000 73,500.00
9 Supervisor OH 0.002 270,000 540.00
TOTAL 5,851,400.00 479,040.00 902,960.00 1,382,000.00

B. EARTHWORK
VOLUME COST (IDR)
B1 (1m3 ) SOIL EXCAVATION (Depth : 1m) UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Labour Level I, Non Skill OH 0.671 180,000 120,780.00
2 Supervisor OH 0.018 270,000 4,725.00
TOTAL 125,505.00 - 125,505.00

VOLUME COST (IDR)

B2 (1m3 ) SOIL EXCAVATION (Depth : 2m) UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Labour Level I, Non Skill OH 0.810 180,000 145,800.00
2 Supervisor OH 0.045 270,000 12,150.00
TOTAL 157,950.00 - 157,950.00

VOLUME COST (IDR)

B3 (1m3 ) SAND DUNES UNDER CONCRETE UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Sand Class II m3 1.100 650,000 715,000.00
2 Labour Level I, Non Skill OH 0.300 180,000 54,000.00
3 Supervisor OH 0.015 270,000 4,050.00
TOTAL 58,050.00 715,000.00 773,050.00

VOLUME COST (IDR)

B4 (1m3 ) LANDFILL WORK UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Soil for Landfill m3 1.100 180,000 198,000.00
3 Labour Level I, Non Skill OH 0.300 180,000 54,000.00
4 Supervisor OH 0.010 270,000 2,700.00
TOTAL 56,700.00 198,000.00 254,700.00

VOLUME COST (IDR)

B5 (1m3 ) SOIL COMPACTION UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Stemper hours 0.188 104,500 19,646.00
2 Labour Level I, Non Skill OH 0.215 180,000 38,700.00
3 Supervisor OH 0.010 270,000 2,700.00
TOTAL 41,400.00 19,646.00 61,046.00

VOLUME COST (IDR)

B6 (1m3 ) STONE FOUNDATION (Comp 1 : 4) UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Boulder Rocks m3 1.300 1,485,000 1,930,500.00
2 Portland Cement kg 202.000 4,785 966,570.00
3 Sand Class I m3 0.485 695,000 337,075.00
4 Labour Level I, Non Skill OH 0.750 180,000 135,000.00
5 Labour Level II, Skill OH 0.750 225,000 168,750.00
6 Labour Level III, Chief OH 0.055 245,000 13,475.00
7 Supervisor OH 0.025 270,000 6,750.00
 TOTAL 323,975.00 3,234,145.00 3,558,120.00

VOLUME COST (IDR)

B6 (1m' ) WOODEN BEAM UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Class II Wooden beam m' 1.150 59,600 68,540.00
2 Nail (2-5 ") kg 0.250 29,000 7,250.00
3 Labour Level I, Non Skill OH 0.081 180,000 14,589.00
4 Labour Level II, Skill OH 0.061 225,000 13,736.25
5 Labour Level III, Chief OH 0.015 245,000 3,675.00
6 Supervisor OH 0.005 270,000 1,377.00
TOTAL 33,377.25 75,790.00 109,167.25

C. CONCRETE AND REBAR WORK

VOLUME COST (IDR)
C1 (1 m3) MAKING CONCRETE K225 UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Cement PC (40 kg) Kg 371.000 4,785 1,775,235.00
2 Sand Class I m3 0.518 695,000 359,662.50
3 Gravel Rocks 1/2 m3 0.530 1,698,000 899,940.00
4 Water liter 215.000 450 96,750.00
5 Labour Level I, Non Skill OH 0.525 180,000 94,500.00
6 Labour Level II, Skill OH 0.525 225,000 118,125.00
7 Labour Level III, Chief OH 0.028 245,000 6,860.00
8 Supervisor OH 0.010 270,000 2,700.00
TOTAL 222,185.00 3,131,587.50 3,353,772.50

VOLUME COST (IDR)

C3 (1 m3) MAKING LEAN CONCRETE K 100 (1:3:4) UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Cement PC (40 kg) Kg 230.000 4,785 1,100,550.00
2 Sand Class I m3 0.558 695,000 387,896.88
3 Gravel Rocks 1/2 m3 0.540 1,698,000 916,920.00
4 Water liter 215.000 450 96,750.00
5 Labour Level I, Non Skill OH 0.525 180,000 94,500.00
6 Labour Level II, Skill OH 0.525 225,000 118,125.00
7 Labour Level III, Chief OH 0.028 245,000 6,860.00
8 Supervisor OH 0.010 270,000 2,700.00
TOTAL 222,185.00 2,502,116.88 2,724,301.88

VOLUME COST (IDR)

C4 (1 m3) MAKING CONCRETE K175 UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Cement PC (40 kg) Kg 350.000 4,785 1,674,750.00
2 Sand Class I m3 0.417 695,000 289,728.13
3 Gravel Rocks 1/2 m3 0.551 1,698,000 935,598.00
4 Water liter 215.000 450 96,750.00
5 Labour Level I, Non Skill OH 0.525 180,000 94,500.00
6 Labour Level II, Skill OH 0.525 225,000 118,125.00
7 Labour Level III, Chief OH 0.028 245,000 6,860.00
8 Supervisor OH 0.010 270,000 2,700.00
TOTAL 222,185.00 2,996,826.13 3,219,011.13

VOLUME COST (IDR)

C5 1 kg REBAR WORK UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Rebar kg 1.050 19,500 20,475.00
2 Fastener kg 0.015 45,000 675.00
3 Labour Level I, Non Skill OH 0.007 180,000 1,260.00
4 Labour Level II, Skill OH 0.007 225,000 1,575.00
5 Labour Level III, Chief OH 0.001 245,000 171.50
6 Supervisor OH 0.000 270,000 108.00
TOTAL 3,114.50 21,150.00 24,264.50

VOLUME COST (IDR)

C6 1 kg WIREMESH UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Wiremesh kg 1.020 16,500 16,830.00
2 Fastener kg 0.050 23,000 1,150.00
3 Labour Level I, Non Skill OH 0.003 180,000 450.00
4 Labour Level II, Skill OH 0.003 225,000 562.50
5 Labour Level III, Chief OH 0.002 245,000 490.00
6 Supervisor OH 0.001 270,000 270.00
TOTAL 1,772.50 17,980.00 19,752.50

VOLUME COST (IDR)

C7 (1 m2) MAKING FORMWORK FOR FOUNDATION UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Wood class II (Panel 2/20) m3 0.004 3,850,000 15,939.00
2 Plywood (size 122 x 244 x 9mm) m2 0.242 165,000 39,930.00
3 Wood class II (Beam 5/7) m3 0.008 3,850,000 31,084.90
4 Nail (2-5 ") kg 0.250 27,000 6,750.00
5 Labour Level I, Non Skill OH 0.113 180,000 20,250.00
6 Labour Level II, Skill OH 0.143 225,000 32,062.50
7 Labour Level III, Chief OH 0.009 245,000 2,082.50
8 Supervisor OH 0.007 270,000 1,890.00
TOTAL 56,285.00 93,703.90 149,988.90

VOLUME COST (IDR)

C8 UNIT PRICE (IDR) TOTAL COST (IDR)
(1 m2) MAKING FORMWORK FOR TIE BEAM UNIT QTY SERVICE MATERIAL
1 Wood class II (Panel 2/20) m3 0.004 3,850,000 15,939.00
 2 Plywood (size 122 x 244 x 9mm) m2 0.242 165,000 39,930.00
3 Wood class II (Beam 5/7) m3 0.008 3,850,000 31,084.90
4 Nail (2-5 ") kg 0.190 27,000 5,130.00
5 Labour Level I, Non Skill OH 0.099 180,000 17,730.00
6 Labour Level II, Skill OH 0.099 225,000 22,162.50
7 Labour Level III, Chief OH 0.008 245,000 1,837.50
8 Supervisor OH 0.003 270,000 810.00
TOTAL 42,540.00 92,083.90 134,623.90

VOLUME COST (IDR)

C9 (1 m2) MAKING FORMWORK FOR COLUMN UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Wood class II (Panel 2/20) m3 0.003 3,200,000 9,920.00
2 Plywood (size 122 x 244 x 9mm) m2 0.120 165,000 19,800.00
3 Wood class II (Beam 5/7) m3 0.006 3,850,000 23,100.00
4 Nail (2-5 ") kg 2.000 27,000 54,000.00
5 Labour Level I, Non Skill OH 0.139 180,000 24,930.00
6 Labour Level II, Skill OH 0.149 225,000 33,412.50
7 Labour Level III, Chief OH 0.010 245,000 2,327.50
8 Supervisor OH 0.007 270,000 1,890.00
TOTAL 62,560.00 106,820.00 169,380.00

VOLUME COST (IDR)

C10 (1 m2) MAKING FORMWORK FOR SLAB UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
7 Wood class II (Panel 2/20) m3 0.004 3,850,000 15,939.00
8 Plywood (size 122 x 244 x 9mm) m2 0.120 165,000 19,800.00
9 Wood class II (Beam 5/7) m3 0.008 3,850,000 31,084.90
10 Dolken wood (dia 8-10 cm , length 3 m) ea 1.600 25,000 40,000.00
11 Nail (2-5 ") kg 2.000 27,000 54,000.00
14 Labour Level I, Non Skill OH 0.139 105,000 14,542.50
15 Labour Level II, Skill OH 0.149 105,000 15,592.50
16 Labour Level III, Chief OH 0.010 110,000 1,045.00
17 Supervisor OH 0.007 120,000 840.00
TOTAL 32,020.00 160,823.90 192,843.90

D. STEEL WORKS
VOLUME COST (IDR)
D1 (1 KG) WF 250 FABRICATION & ERECTION UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
Steel IWF 250 Kg 1.180 25,969 30,643.66
Welding Rod Kg 0.011 56,000 638.40
Erector % 10.000 2,597 2,596.92
Labour Level I, Non Skill OH 0.019 180,000 3,420.00
Labour Level II, Skill OH 0.028 225,000 6,300.00
Labour Level III, Chief OH 0.005 245,000 1,225.00
Supervisor OH 0.001 270,000 270.00
TOTAL 11,215.00 33,878.98 45,093.98

G. ROOF WORKS
VOLUME COST (IDR)
G1 (1 m2) ROOF COVER INSTALATION SPANDECK 0,4MM UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Spandek sincallume t=0,4mm, color m2 1.150 218,600 251,390.00
2 Roofing screw kg 0.200 28,500 5,700.00
3 Silicone tbg 0.100 42,000 4,200.00
4 Labour Level I, Non Skill OH 0.089 180,000 16,074.00
5 Labour Level II, Skill OH 0.095 225,000 21,442.50
6 Labour Level III, Chief OH 0.008 245,000 1,960.00
7 Supervisor OH 0.004 270,000 945.00
TOTAL 40,421.50 261,290.00 301,711.50

VOLUME COST (IDR)

G2 (1 m2) RIDGE CAP INSTALATION 0,4MM UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Ridge cap m 1.100 59,335 65,268.50
2 Roofing screw kg 0.120 28,500 3,420.00
3 Labour Level I, Non Skill OH 0.045 180,000 8,100.00
4 Labour Level II, Skill OH 0.095 225,000 21,375.00
5 Labour Level III, Chief OH 0.008 245,000 1,960.00
6 Supervisor OH 0.001 270,000 270.00
TOTAL 31,705.00 68,688.50 100,393.50

VOLUME COST (IDR) TOTAL COST (IDR)

G3 (1 m2) ROOF INSULATED FOIL UNIT PRICE (IDR)
UNIT QTY SERVICE MATERIAL
1 Aluminium Foil double side m 1.100 19,500 21,450.00
2 Accessories % 10.000 1,950 1,950.00
3 Labour Level I, Non Skill OH 0.025 180,000 4,500.00
4 Labour Level II, Skill OH 0.045 225,000 10,125.00
5 Labour Level III, Chief OH 0.005 245,000 1,225.00
6 Supervisor OH 0.001 270,000 270.00
TOTAL 16,120.00 23,400.00 39,520.00

VOLUME COST (IDR) TOTAL COST (IDR)

G4 (1 m2) SKYLITE TRANSPARENT ROOF UNIT PRICE (IDR)
UNIT QTY SERVICE MATERIAL
1 Skylite, transparent roof m2 1.150 159,770 183,735.50
2 Roofing screw kg 0.200 28,500 5,700.00
3 Silicone tbg 0.100 42,000 4,200.00
4 #REF! OH 0.069 180,000 12,474.00
5 #REF! OH 0.078 225,000 17,617.50
 6 #REF! OH 0.002 245,000 490.00
7 #REF! OH 0.001 270,000 270.00
TOTAL 30,851.50 193,635.50 224,487.00

VOLUME COST (IDR) TOTAL COST (IDR)

G5 (1 PCS ) CYCLONE ROOF VENTILATOR UNIT PRICE (IDR)
UNIT QTY SERVICE MATERIAL
1 Cyclone Roof Ventilator pcs 1.000 2,989,700 2,989,700.00
2 Roofing screw kg 0.200 28,500 5,700.00
3 Akccessories % 10.000 298,970 298,970.00
4 Labour Level I, Non Skill OH 0.983 180,000 176,940.00
5 Labour Level II, Skill OH 1.283 225,000 288,675.00
6 Labour Level III, Chief OH 0.020 245,000 4,900.00
7 Supervisor OH 0.010 270,000 2,700.00
TOTAL 473,215.00 3,294,370.00 3,767,585.00

VOLUME COST (IDR)

G6 (1 m' ) FASCIA, METAL 0,4MM UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Spandek Zincallume 0,4 mm m2 1.000 218,600 218,600.00
2 Roofing screw kg 0.072 180,000 12,960.00
3 Akccessories % 10.000 21,860 21,860.00
4 Labour Level I, Non Skill OH 0.153 180,000 27,540.00
5 Labour Level II, Skill OH 0.153 225,000 34,425.00
6 Labour Level III, Chief OH 0.020 245,000 4,900.00
7 Supervisor OH 0.010 270,000 2,700.00
TOTAL 69,565.00 253,420.00 322,985.00

VOLUME COST (IDR)

G7 (1 m' ) GUTTER, METAL ZINCALLUME UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Gutter m2 1.100 158,000 173,800.00
2 Roofing screw kg 0.072 180,000 12,960.00
3 Akccessories % 20.000 31,600 31,600.00
4 Labour Level I, Non Skill OH 0.159 180,000 28,607.40
5 Labour Level II, Skill OH 0.167 225,000 37,642.50
6 Labour Level III, Chief OH 0.072 245,000 17,640.00
7 Supervisor OH 0.010 270,000 2,700.00
TOTAL 86,589.90 218,360.00 304,949.90

VOLUME COST (IDR)

G8 (1 m' ) PIPE WORKS, PVC PIPE 4" TYPE D UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Roof Drain PVC Ø 4" Type D m2 1.100 62,000 68,200.00
2 Roofing screw kg 0.072 180,000 12,960.00
3 Akccessories % 30.000 18,600 18,600.00
4 Labour Level I, Non Skill OH 0.139 180,000 25,007.40
5 Labour Level II, Skill OH 0.140 225,000 31,471.43
6 Labour Level III, Chief OH 0.072 245,000 17,640.00
7 Supervisor OH 0.010 270,000 2,700.00
TOTAL 76,818.83 99,760.00 176,578.83

H. WALL CLADDING, BRICK AND FINISHING

VOLUME COST (IDR)
H1 (1 m' ) BRICK WORKS COMP 1:5 UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Brick pcs 78.000 2,880 224,640.00
2 Cement PC (40 kg) kg 8.320 4,785 39,811.20
3 Sand Class I m3 0.031 695,000 21,416.30
4 Water Ltr 12.670 450 5,701.50
5 Labour Level I, Non Skill OH 0.109 180,000 19,607.40
6 Labour Level II, Skill OH 0.109 225,000 24,509.25
7 Labour Level III, Chief OH 0.032 245,000 7,840.00
8 Supervisor OH 0.010 270,000 2,700.00
TOTAL 54,656.65 291,569.00 346,225.65

VOLUME COST (IDR)

H2 (1 m2 ) PLASTER COMP 1:5 UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Cement PC (40 kg) kg 5.184 4,785 24,805.44
2 Sand Class I m3 0.022 695,000 15,290.00
3 Water Ltr 8.400 450 3,780.00
4 Labour Level I, Non Skill OH 0.100 180,000 18,000.00
5 Labour Level II, Skill OH 0.100 225,000 22,500.00
6 Labour Level III, Chief OH 0.010 245,000 2,450.00
7 Supervisor OH 0.001 270,000 270.00
TOTAL 43,220.00 43,875.44 87,095.44

VOLUME COST (IDR)

H3 (1 m2 ) NEAT SLUSH PLASTER UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Cement PC (40 kg) kg 2.910 4,785 13,924.35
2 Water Ltr 8.400 450 3,780.00
3 Labour Level I, Non Skill OH 0.071 180,000 12,780.00
4 Labour Level II, Skill OH 0.083 225,000 18,697.50
5 Labour Level III, Chief OH 0.010 245,000 2,450.00
6 Supervisor OH 0.001 270,000 270.00
TOTAL 34,197.50 17,704.35 51,901.85

VOLUME COST (IDR)

H4 (1 m2) METAL CLADDING SPANDECK 0,4MM UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Spandek Zincallume t=0,4mm, color m2 1.150 218,600 251,390.00
2 Roofing screw kg 0.200 28,500 5,700.00
3 Silicone tbg 0.051 42,000 2,142.00
 4 Labour Level I, Non Skill OH 0.078 180,000 14,027.40
5 Labour Level II, Skill OH 0.079 225,000 17,842.50
6 Labour Level III, Chief OH 0.007 245,000 1,715.00
7 Supervisor OH 0.003 270,000 810.00
TOTAL 34,394.90 259,232.00 293,626.90

VOLUME COST (IDR)

H5 (1 SET) LOUVER INSTALLATION UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Louver Metal Set 1.000 2,998,000 2,998,000.00
2 Fastener kg 0.320 28,500 9,120.00
3 Silicone tbg 0.810 42,000 34,020.00
4 Labour Level I, Non Skill OH 0.368 180,000 66,227.40
5 Labour Level II, Skill OH 0.478 225,000 107,534.25
6 Labour Level III, Chief OH 0.070 245,000 17,150.00
7 Supervisor OH 0.010 270,000 2,700.00
TOTAL 193,611.65 3,041,140.00 3,234,751.65

I. PAINT WORK
VOLUME COST (IDR)
I1 (1 Kg) STEEL PAINT UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Zincromate for steel kg 0.012 72,000 864.00
2 Cat Dasar kg 0.007 72,000 504.00
3 Emulsion Paint (steel) kg 0.018 75,000 1,350.00
4 Sand Sheet sheet 0.004 7,500 30.00
5 Thinner kg 0.003 12,000 30.00
6 Paint brush 4" pcs 0.005 12,500 62.50
7 Labour Level I, Non Skill OH 0.001 180,000 162.00
8 Labour Level II, Skill OH 0.001 225,000 202.50
9 Labour Level III, Chief OH 0.000 245,000 24.50
10 Supervisor OH 0.000 270,000 27.00
TOTAL 416.00 2,840.50 3,256.50

VOLUME COST (IDR)

I2 (1 m2) WALL PAINTING, EXTERIOR WATER BASED UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Water Base Paint (Nippon Paint-Vinylex) kg 0.290 51,200 14,848.00
2 Base Layer Kg 0.190 26,000 4,940.00
2 Paint brush 4" pcs 0.020 12,000 240.00
2 Labour Level I, Non Skill OH 0.065 180,000 11,627.28
2 Labour Level II, Skill OH 0.057 225,000 12,802.50
2 Labour Level III, Chief OH 0.009 245,000 2,254.00
2 Supervisor OH 0.003 270,000 810.00
TOTAL 27,493.78 20,028.00 47,521.78

J. MECHANICAL & ELECTRICAL WORKS

LIGHTNING INSTALLATION (include Fitting Conduit Pipe & Cable NYA 3 x 2,5 mm2) VOLUME COST (IDR)
J1 UNIT PRICE (IDR) TOTAL COST (IDR)
f/ 1 point UNIT QTY SERVICE MATERIAL
1 Kabel NYA 3 x 2,5 mm2 (merk SUPREME) m' 19.000 24,000 456,000.00
2 Conduit Pipe Protection Btg 9.000 9,350 84,150.00
3 Downlight Fitting Bh 1.000 351,000 351,000.00
4 Erector Ls 1.000 1,000 1,000.00
5 Labour Level I, Non Skill OH 0.100 180,000 18,000.00
6 Labour Level II, Skill OH 0.100 225,000 22,500.00
7 Labour Level III, Chief OH 0.010 245,000 2,450.00
8 Supervisor OH 0.001 270,000 270.00
TOTAL 43,220.00 892,150.00 935,370.00
Profit Max 4,322.00 89,215.00 93,537.00
TOTAL PRICE 47,542.00 981,365.00 1,028,907.00

VOLUME COST (IDR)

J2 (1 SET) INSTALLATION IDUSTRIAL LAMP UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Industrial Lamp 220W Bh 1.000 4,900,000 4,900,000.00
2 Accessories Ls 1.000 490,000 490,000.00
3 Labour Level I, Non Skill OH 0.810 180,000 145,800.00
4 Labour Level II, Skill OH 0.810 225,000 182,250.00
5 Labour Level III, Chief OH 0.010 245,000 2,450.00
6 Supervisor OH 0.010 270,000 2,700.00
TOTAL 333,200.00 5,390,000.00 5,723,200.00
Profit Max 33,320.00 539,000.00 572,320.00
TOTAL PRICE 366,520.00 5,929,000.00 6,295,520.00

VOLUME COST (IDR)

J3 (1 SET) INSTALATION BULB LAMP 18W LED UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Bulb Lamp 18W LED pcs 1.000 128,000 128,000.00
2 Fitting Lamp pcs 1.000 28,800 28,800.00
3 Labour Level I, Non Skill OH 0.200 180,000 36,000.00
4 Labour Level II, Skill OH 0.100 225,000 22,500.00
5 Labour Level III, Chief OH 0.010 245,000 2,450.00
6 Supervisor OH 0.001 270,000 270.00
TOTAL 61,220.00 156,800.00 218,020.00
Profit Max 6,122.00 15,680.00 21,802.00
TOTAL PRICE 67,342.00 172,480.00 239,822.00

VOLUME COST (IDR)

J4 (1 SET) SINGLE SOCKET INSTALLATION UNIT PRICE (IDR) TOTAL COST (IDR)
J4 (1 SET) SINGLE SOCKET INSTALLATION UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Electrical Socket (merk BROCO), 1 Gang m' 1.000 55,000 55,000.00
2 Accessories Ls 1.000 10,000 10,000.00
3 Labour Level I, Non Skill OH 0.200 180,000 36,000.00
4 Labour Level II, Skill OH 0.100 225,000 22,500.00
5 Labour Level III, Chief OH 0.010 245,000 2,450.00
6 Supervisor OH 0.001 270,000 270.00
TOTAL 61,220.00 65,000.00 126,220.00
Profit Max 6,122.00 6,500.00 12,622.00
TOTAL PRICE 67,342.00 71,500.00 138,842.00

VOLUME COST (IDR)

J5 (1 SET) DOUBLE SOCKET INSTALLATION UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Electrical Socket (merk BROCO), 2 Gang m' 1.000 95,000 95,000.00
2 Accessories Ls 1.000 10,000 10,000.00
3 Labour Level I, Non Skill OH 0.100 180,000 18,000.00
4 Labour Level II, Skill OH 0.100 225,000 22,500.00
5 Labour Level III, Chief OH 0.010 245,000 2,450.00
6 Supervisor OH 0.001 270,000 270.00
TOTAL 43,220.00 105,000.00 148,220.00
Profit Max 4,322.00 10,500.00 20,750.80
TOTAL PRICE 47,542.00 115,500.00 168,970.80

VOLUME COST (IDR)

J6 (1 SET) DOUBLE SWITCH INSTALLATION UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Switch Double (merk BROCO) m' 1.000 50,000 50,000.00
2 Accessories Ls 1.000 10,000 10,000.00
3 Labour Level I, Non Skill OH 0.210 180,000 37,800.00
4 Labour Level II, Skill OH 0.210 225,000 47,250.00
5 Labour Level III, Chief OH 0.010 245,000 2,450.00
6 Supervisor OH 0.001 270,000 270.00
TOTAL 87,770.00 60,000.00 147,770.00
Profit Max 8,777.00 6,000.00 20,687.80
TOTAL PRICE 96,547.00 66,000.00 168,457.80

VOLUME COST (IDR)

J7 (1 SET) SINGLE SWITCH INSTALLATION UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Switch single (merk BROCO) pcs 1.000 43,000 43,000.00
2 Accessories Ls 1.000 10,000 10,000.00
3 Labour Level I, Non Skill OH 0.210 180,000 37,800.00
4 Labour Level II, Skill OH 0.210 225,000 47,250.00
5 Labour Level III, Chief OH 0.010 245,000 2,450.00
6 Supervisor OH 0.001 270,000 270.00
TOTAL 87,770.00 53,000.00 140,770.00
Profit Max 8,777.00 5,300.00 19,707.80
TOTAL PRICE 96,547.00 58,300.00 160,477.80

K. MISCELANEOUS WORKS

VOLUME COST (IDR)

K1 (1M') INSTALATION PIPE PVC dia 4" (AW type) UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Pipe PVC type AW dia 4" m' 1.100 128,000 140,800.00
2 Lem PVC bh 0.500 60,000 30,000.00
3 Selotape pipe bh 0.300 10,000 3,000.00
4 Labour Level I, Non Skill OH 0.081 180,000 14,580.00
5 Labour Level II, Skill OH 0.135 225,000 30,375.00
6 Labour Level III, Chief OH 0.014 245,000 3,307.50
7 Supervisor OH 0.041 270,000 11,070.00
TOTAL 59,332.50 173,800.00 233,132.50
Profit Max 7,119.90 20,856.00 23,313.25
TOTAL HARGA 66,452.40 194,656.00 256,445.75

VOLUME COST (IDR)

K2 (1 M') FENCE WORK UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Pipe Galvanis 2" m' 2.046 99,500 203,577.00
2 Pipe Galvanis 1,5" m' 0.396 77,833 30,822.00
3 Barb Razor Wire BT022 m' 9.706 50,714 492,253.14
4 Barb Razor Wire BT022, Top m' 3.300 50,714 167,357.14
5 Welding Rod Kg 0.100 56,000 5,600.00
6 Accessories Ls 1.000 77,833 77,833.33
7 Paint Kg 4.000 3,257 13,026.00
8 Labour Level I, Non Skill OH 0.185 180,000 33,300.00
9 Labour Level II, Skill OH 0.185 225,000 41,625.00
10 Labour Level III, Chief OH 0.044 245,000 10,657.50
11 Supervisor OH 0.007 270,000 1,890.00
TOTAL 87,472.50 990,468.62 1,077,941.12
Profit Max 10,496.70 118,856.23 107,794.11
TOTAL HARGA 97,969.20 1,109,324.85 1,185,735.23

VOLUME COST (IDR)

K3 (1 M2) INSTALATION PIPE HYDRANT 3" SCH40 UNIT PRICE (IDR) TOTAL COST (IDR)
UNIT QTY SERVICE MATERIAL
1 Pipe 3" SCH-40 m2 1.200 387,770 465,324.40
2 Welding Rod Kg 0.800 56,000 44,800.00
3 Accessories Ls 1.000 38,777 38,777.03
4 Labour Level I, Non Skill OH 0.495 180,000 89,100.00
5 Labour Level II, Skill OH 0.495 225,000 111,375.00
6 Labour Level III, Chief OH 0.064 245,000 15,680.00
7 Supervisor OH 0.003 270,000 810.00
TOTAL 216,965.00 548,901.43 765,866.43
Profit Max 26,035.80 65,868.17 76,586.64
TOTAL HARGA 243,000.80 614,769.61 842,453.08
 MATERIAL PRICE LIST

HARGA SATUAN (Rp)

NO JENIS BAHAN BANGUNAN
SAT MIN MAX

1 Cement PC (40 kg) sack 191,400

2 Sand Class II m3 650,000
3 Sand Class I m3 695,000
4 Pasir Cor Beton m3 695,000
5 Boulder Rocks m3 1,485,000
6 Gravel Rocks 1/2 m3 1,698,000
7 Gravel Rocks 2/3 m3 1,698,000
8 Brick pcs 2,880
9 Water Ltr 450

11 Soil for Landfill m3 180,000

12 Emulsion Paint (steel) kg 75,000
13 Zincromate for steel kg 72,000
14 Emulsion Paint (wood) kg 70,000
15 Zincromate for wood kg 45,000
16 Thinner ltr 34,000
17 Water Base Paint (Nippon Paint-Vinylex) kg 51,200
18 Plameer Wall merk Matex kg 26,000
20 Paint Roll Cat bh 35,000
21 Paint brush 4" bh 12,500
22 Sand Sheet sheet 7,500
25 Spandek Zincallume 0,4 mm m2 218,600
26 Ridge cap m' 59,335
27.6 Skylite, transparent roof m2 159,770
29.2 Cyclone Roof Ventilator pcs 2,989,700
30.8 Gutter m' 158,000
32.4 Roof Drain 4" pcs 186,000
34 Roof Drain PVC Ø 4" Type D m' 62,000
35.6 Aluminium Foil double side m2 19,500
37.2 Louver Metal Set 2,998,000

38 Rebar kg 19,500
39 Silicone Tbg 45,000
40 Wiremesh M 10 kg 12,500
41 Nail (0,5-1 ") kg 29,000
42 Nail (2-5 ") kg 29,000
43 Roofing Fastener kg 28,500
44 Screw kg 28,500
45 Wood class II (Panel 2/20) m3 3,850,000
46 Wood class II (Beam 5/7) m3 3,850,000
47 Dolken wood (dia 8-10 cm , length 3 m) ea 30,000
48 Wooden Beam Class I 10/10 m' 59,600
49 Plywood (size 122 x 244 x 9mm) sheet 165,000
50 Oli f/ form work liter 40,000
51 Nok / Rabung ( Zincalum 0,35mm ) m 88,400
52 Silicone tbg 42,000
53 Industrial Lamp LED 110W bh 4,900,000
54 Sewa Stamper /hr 51,250

55 Cable NYA 3 x 2,5 mm2 m' 24,000

56 Conduit Pipe Protection Btg 19,350
57 Switch Double (merk BROCO) pcs 50,000
58 Switch single (merk BROCO) pcs 43,000
59 Clamp 20 mm (merk Clipsal) black pcs 25,000
60 Sock 20 mm (merk Clipsal) Black pcs 20,000
61 Electrical Socket (merk BROCO), 1 Gang m' 55,000
62 Electrical Socket (merk BROCO), 2 Gang m' 95,000
63 CCTV Pole and Accessories Set 4,980,000
64 HIKVISION Outdoor Camera CCTV Set 8,867,000
65 Cable NYMHY 2(3 x 2,5 mm²) m' 39,800
66 SAMSUNG TV 43 INCH - 43HJ570 Set 8,425,000
67 CCTV Server Unit and Rack Set 19,700,000
68 Floodlight LED 50W Set 2,780,000
69 Cable NYY 3x2,5mm m' 38,889
70 Bulb Lamp 18W LED pcs 128,000
71 Fitting Lamp pcs 28,800

72 Steel IWF 250 Kg 25,969

73 Anchor Ø 22 mm, P=700 mm pcs 125,000
74 Anchor Ø 19 mm, P=600 mm pcs 98,000
75 Watermur Ø 16 mm pcs 61,000
76 Steel Door, Fireproof Set 8,800,000
77 Bolt type HTB Grade A325 ASTM pcs 18,800
78 Solar Industry Ltr 8,750
79 Welding Rod Kg 56,000
80 Pipe Galvanis 2" m' 99,500
81 Pipe Galvanis 1,5" m' 77,833
82 Pipe 3" SCH-40 m' 387,770
83 Barb Razor Wire BT022 m' 50,714
84 Water Tank 5.300 L unit 27,400,000
85 Water Tank 1.200 L unit 4,200,000
 MATERIAL PACKING LIST
PT. HARDAYA MINING ENERGY, CONSTRUCTION SEBUKU MINING SITE
Port of Origin : Tanjung Perak, Surabaya
Port of Destination : Sebuku, Kalimantan Utara
NO DESKRIPSI BARANG QUANTITY SATUAN UKURAN BERAT (KG) KETERANGAN

1 Besi Baja WF 250x125x6x9 35 Batang Panjang 12 m/ batang 12,433.05

2 Besi Baja WF IWF 150X75X5X7 14 Batang Panjang 12 m/ batang 2,352.00
3 Besi Baja CNP 125x50x20x2,3 380 Batang Panjang 6 m/ batang 10,286.60
4 Besi Baja L 40X40X3 460 Batang Panjang 6 m/ batang 5,060.00
5 Besi Beton Ulir 16 226 Batang Panjang 12 m/ batang 4,294.00 ditekuk 2, P = 6 meter
6 Besi Beton Polos 12 164 Batang Panjang 12 m/ batang 1,754.80 ditekuk 2, P = 6 meter
7 Besi Beton Polos 10 2518 Batang Panjang 12 m/ batang 18,633.20 ditekuk 2, P = 6 meter
8 Plat Besi Hitam tebal 12 mm 2 Lembar 1,2 m x 2,4 m 560.00
9 Plat Besi Hitam tebal 9 mm 2 Lembar 1,2 m x 2,4 m 420.00
10 Plat Besi Hitam tebal 2 mm 9 Lembar 1,2 m x 2,4 m 420.30
11 Plat Streep 9 mm x 5 mm 30 Batang Panjang 6 m/ batang 645.00
12 Atap Spandek Warna t=0,4mm 380 Lembar Panjang 6,2 m/ lembar 1,178.00 Lebar 1,1 m
13 Aluminium Foil 47 Roll 1 Roll Lebar 1 meter 225.60 Diameter 30 cm/rol
14 Pipa Besi Galvanis 2 inch 101.666667 Batang Panjang 6 m/ batang 1,464.00
15 Pipa Besi Galvanis 1-1/2 inch 33.3333333 Batang Panjang 6 m/ batang 320.00
16 Pipa Besi Hitam 3 inch - Medium SCH40 40 Batang Panjang 6 m/ batang 2,709.60
17 Hydrant Box 4 pcs P=60cm, L=30 cm, T=120 cm 104.00
18 Pompa Centrifugal 1 Set P=120cm, L=60 cm, T=80 cm 510.00
19 Cyclone Ventilator 20 pcs Diameter 40 cm, T=60 cm 280.00
20 Box Kayu 2 Buah ukuran 2x1x0,6 meter 160.00 isi baut dan angkur
21 Box Kayu 2 Buah ukuran 2x1x0,6 meter 136.00 isi peralatan kerja

TOTAL 63,946.15
 KEBUTUHAN MATERIAL
PT. HARDAYA MINING ENERGY, CONSTRUCTION SEBUKU MINING SITE
Port of Origin : Tanjung Perak, Surabaya
Port of Destination : Sebuku, Kalimantan Utara
NO DESKRIPSI BARANG QUANTITY SATUAN UKURAN HARGA (RP) KETERANGAN

1 Besi Baja WF 250x125x6x9 35 Batang Panjang 12 m/ batang

2 Besi Baja WF IWF 150X75X5X7 14 Batang Panjang 12 m/ batang
3 Besi Baja CNP 125x50x20x2,3 380 Batang Panjang 6 m/ batang
4 Besi Baja L 40X40X3 460 Batang Panjang 6 m/ batang
5 Besi Beton Ulir 16 226 Batang Panjang 12 m/ batang
6 Besi Beton Polos 12 164 Batang Panjang 12 m/ batang
7 Besi Beton Polos 10 2518 Batang Panjang 12 m/ batang
8 Plat Besi Hitam tebal 12 mm 2 Lembar 1,2 m x 2,4 m
9 Plat Besi Hitam tebal 9 mm 2 Lembar 1,2 m x 2,4 m
10 Plat Besi Hitam tebal 2 mm 9 Lembar 1,2 m x 2,4 m
11 Plat Streep 9 mm x 5 mm 30 Batang Panjang 6 m/ batang
12 Pipa Besi Galvanis 2 inch 610 Batang Panjang 6 m/ batang
13 Pipa Besi Galvanis 1-1/2 inch 200 Batang Panjang 6 m/ batang
14 Pipa Besi Hitam 3 inch - Medium SCH40 40 Batang Panjang 6 m/ batang