Pfi 25%

EXHIBIT B - ATTACHMENT 1
Agreement no. 460007911 - Provision of General Civil Works Services
Item IPES Unit Quantity Unit Rate Total Amount

Description
Service No (Estimated) (Rp.) (Rp.)
A ESTABLISHMENT, SAFETY AND HEALTH
Mobilization/Demobilization - Heavy & Supported Equipment, Personnel & Project
WBS 1.1 Staff, Office Tools & equipment, daily Transportation vehicles & Light Truck for
personnel & operational during construction period
Equipment
1 4108505 Hydraulic Track Mounted Excavator (Standard) Times 7 6,000,000 42,000,000
2 4108506 D6 LPG Dozer with Winch (140HP) Times 5 6,000,000 30,000,000
3 4108507 Motor Grader (Medium Sized) Times 3 6,000,000 18,000,000
4 4108508 Vibratory Soil Compactor 10 Top Times 5 6,000,000 30,000,000
5 4108509 Smooth Wheeled Roller, 10 T Times 2 4,000,000 8,000,000
6 4108510 4 Ton Truck Crane c/w hydraulic boom Times 2 2,000,000 4,000,000
7 4108511 Flat Bed Tronton 12 ton truck Times 12 2,000,000 24,000,000
8 4108512 Dump Truck - 10-12 ton capacity Times 26 750,000 19,500,000
9 4108513 Light Truck Man Haul Times 8 750,000 6,000,000
10 4108514 Double Cabin 4x4 Vehicle Times 8 750,000 6,000,000
11 4108515 Personnel Utility Vehicle Times 8 750,000 6,000,000
12 4108516 7.5 kVA Power Genset Times 5 750,000 3,750,000
13 4108517 Arc Welding Machine & supported welding tools Times 4 750,000 3,000,000
14 4108518 Concrete Mixer & Concreting tools Times 12 750,000 9,000,000
15 4108519 Hand Operated Tamping Foot Compactor Times 4 750,000 3,000,000
16 4108520 Baby Roller 4 ton capacity Times 4 750,000 3,000,000
Supported Tools & Office Equipment (Water Pums, Grinding Machine, Lifting Tools,
17 4108521 LS 1 500,000 500,000
Lighting tools, Office equipment, etc)
Project Management & Key Staff Personnel
18 4108522 Site Manager / Superintendent Times 6 2,000,000 12,000,000
19 4108523 Sr. Civil Engineer Times 8 1,500,000 12,000,000
20 4108524 Construction Supervisor Times 8 500,000 4,000,000
21 4108525 Site Safety Officer / SHE Safety Officer Times 8 500,000 4,000,000
22 4108526 Surveyor Times 5 500,000 2,500,000
23 4108527 Civil- Draftsman/Designer/CAD Times 5 500,000 2,500,000
24 4108528 Security Times 2 250,000 500,000
Transportation - provide transportation (Light Vehicle, Light Truck and 4x4 Double
25 4108529 Cabin) to support the project activities including operating cost, fuels and other related Month 18 24,300,000 437,400,000
consumables.
Establishment Site Office & Consumable Utility- provide temporary Site office
incl.office equipment, accommodation, Electric Power, Water, Eating-ware, temporary
WBS 1.2 4108530 Year 2 65,000,000 130,000,000
Warehousing, Storage, Workshop, complete PPE for construction team and all
workers , sign board, luminous batten and all safety device which relate with the work.
Site Management & Supervision - Provide a proffessional Construction Project

WBS 1.3
Management Team including Project Manager, Construction, Engineering, QA/QC.
1 4108531 Site Manager / Superintendent Man.day 500 439,000 219,500,000

2 4108532 Civil Engineer / QA - QC Man.day 500 343,000 171,500,000
3 4108533 Construction Supervisor Man.day 800 325,500 260,400,000
4 4108534 Site SHE Officer Man.day 800 325,500 260,400,000
5 4108535 Surveyor Man.day 360 253,500 91,260,000
6 4108536 Civil- Draftsman/Designer/CAD Man.day 150 253,500 38,025,000
7 4108537 Security Man.day 500 137,500 68,750,000
WBS 1.4 4108538 Stand-by Paramedic & Stand-by Ambulance Month 12 35,000,000 420,000,000
ESTIMATED SUB-TOTAL A - ESTABLISHMENT, DECOMMISSIONING & MANAGEMENT & SUPERVISION 2,350,485,000
Item Description Unit Quantity Unit Rate Estimated Amount

(Estimate) (Rp.) (Rp.)
B CONSTRUCTION OF NEW WESTERN ACCESS TO KDK - 1.6 KM (Along Company purchased lands)
B.1 SITE PREPARATION
WBS 2.1 (Not Used)
Stripping Top Soil: strip top soil approximate 25 cm depth and stock piled in
WBS 2.2 4108540 M3 3,680 18,500 68,080,000
compacted self draining stable mounds for later used. Rate based on bank M3
Cut to Waste & Haul: excavate material to remove, level, haul to stock pile or from
WBS 2.3 4108541 stock pile as double handling in compacted self draining stable mounds. Rate based M3 2,471 40,700 100,569,700
on Bank M3
Excavation: mechanical excavation of ponds, pits, sump, slooping, or other
WBS 2.4 4108542 M3 4,125 31,200 128,700,000
constructions, finishing & restoration, drainage ditch, etc.
Sub Grade improvement: 0
Sub Grade Stabilizatiojn with Bamboo Piling: 10-15 cm dia bamboo piling,
WBS 2.6 4108543 approximate 4 meter depth driven in 300 mm spaces (excluded M2 250 210,900 52,725,000
Equipment/Excavator)
Sub-grade improvement: supply, delivery quarry waste including excavation,

WBS 2.7 4108544 spreading & structural compaction to replace the existing sub-grade material for soil M3 500 120,300 60,150,000
stabilization along the soft area as directed by Company, rate in m3 installed.
Page 1 of 58
Sub-grade improvement (Soil Cement): supply, delivery and mechanical mixing
using Rotavator (or equivalent) of quarry waste (50%), existing soil (40%) and
WBS 2.8 4108545 Portland Cement (10%) in weight ratio to get approx. 400 mm compacted thickness of M2 10,800 183,600 1,982,880,000
Soil-Cement mixing including spreading & structural compaction to improve the
existing sub-gradevover the soft areas as directed by Company, rate in m3 installed.
B.2 ROAD CONSTRUCTION

Woven Geotextile Membrane: supply, delivery & installation of local product woven
WBS 3.1 4108546 M2 16,000 15,700 251,200,000
HRX300
Sub-Base Structural Fill : supply, deliver & compaction of Quarry Waste to raise up
the sub grade formation to design elevation of road widening, Car Park, Helipad &
WBS 3.2 4108547 M3 18,600 117,900 2,192,940,000
Access Road Entrance area includes vibratory compaction, slooping & final shaping
as drawings & specifications
Base coarse Surfacing: supply, deliver, place & compacted incl.any final shapping
WBS 3.4 4108548 M3 2,000 343,900 687,800,000
and crowning, rate based on compacted installed volume
AC (Asphalt Concrete) 40 mm thick ; supply & delivery material includes spreading
WBS 3.5 4108549 M2 6,720 168,700 1,133,664,000
& compacting as specifications
WBS 3.6 4108550 M2 6,720 126,500 850,080,000
B.3 ROAD CULVERT & DRAINAGE
600 mm Precast Concrete Culvert - 7.5 ML: supply & install pipe culvert material
WBS 4.2 4108551 (suggested DUSASPUN or similar product), includes structural excavation, sand Each 25 8,630,700 215,767,500
beeding & surround back fill & compaction with quarry waste, masonry headwalls
Stone Masonry: construct masonry structure at required area as directed by

WBS 5.0 4108552 COMPANY, includes weep holes, necessary structural excavation, structural back fill M3 50 584,700 29,235,000
& site clean up.
Steel Armco Culvert for Irrigation: supply material, delivery & install 7 meter long
3X 1200mm DIA , coated handrail 2" both side, includes demilition existing
WBS 4.5 4108552 culvert,excavation, sand bedding layer, AP aggregate between armco, back fill & LS 1 88,425,600 88,425,600
compaction, masonry head wall with composition 1:4 as shown on the drawing &
specification
ESTIMATED SUB TOTAL B - CONSTRUCTION OF NEW WESTERN ACCESS ROAD (1.60 km) 7,842,216,800

C PUNGPUNGAN ROAD UPGRADING - 4.03 KM
C.1 SITE PREPARATION
WBS 2.2 (Not Used)
WBS 3.7 4108556 Removing the existing Paving Block: put and keep at safe area, secure and clean M2 4,560 3,900 17,784,000
Re-installing Paving Block: using the removed concrete pave, reinstall to the
WBS 3.8 4108557 existing access which's instructed by company, provide sand bedding, compacted, M2 4,560 44,900 204,744,000
mortar concrete, pipe sleeve, covering by sand,etc
C.2 ROAD CONSTRUCTION & DRAINAGE

WBS 3.1 4108558 M2 16,000 15,700 251,200,000
HRX300
Structural excavation; manual excavation for general purposed such as foundation,
soft / damage area of the road and or other purposed area as requested & directed by
WBS 2.5 4108559 M3 500 31,200 15,600,000
Company. The scope includes remove all unsuitable material ex excavation outside
the work area.
WBS 3.2 4108560 M3 5,600 117,900 660,240,000
WBS 3.3 4108561 200/300 Break River Stone: voids fill with Base Course Aggregate M3 500 281,100 140,550,000
WBS 3.4 4108562 M3 2,750 343,900 945,725,000
Stone Masonry : construct masonry structure at required area as directed by
WBS 5.0 4108563 M3 336 584,700 196,459,200
COMPANY, includes weep holes, structural back fill & site clean up.
Sign Post: supply & fabricate sign post with 2XL50.50.6 steel angle stand with fitted
WBS 7.4 4108564 angle 900X600 mm. 1.50 mm steel plate enveloped by 1" galvanized pipe, welded as EA 20 1,012,400 20,248,000
specification & drawing
WBS 3.5 4108565 M2 9,450 168,700 1,594,215,000
WBS 3.6 4108566 M2 9,450 126,500 1,195,425,000
beeding & surround back fill & compaction with quarry waste, masonry headwalls.
Bridge Strengthening at STA 0+522: supply all steel material including fabrication &
installation of the additional supported structure to strengthen the bridge including
WBS 6.0 4108568 LS 1 166,144,500 166,144,500
reinforced concrete slab foundation in accordance with specifications & detail
drawings
Turning STA 2+354
Culverts; supply & install 800 ID - RC Culvert (suggested Dusaspun or similar
product), includes structural excavation, sand bedding & suround back fill &
WBS 4.1 4108569 ML 100 2,713,800 271,380,000
compaction with Quarry Waste & masonry headwall at both ends in accordance with
the specifications & drawings.
Control Box - 1mx1mx1,2m depth c/w cover; supply material, fabrication &
WBS 4.6 4108570 installation reinforced concrete structure Grade K-250 in accordance with the Each 12 3,935,800 47,229,600
specifications & drawings.
Turning STA 2+906
Page 2 of 58
Culverts; supply & install 2X800 ID - RC Culvert (suggested Dusaspun or similar
product), includes structural excavation, sand bedding & suround back fill &
WBS 4.3 4108571 ML 23 8,638,000 194,355,000
compaction with Quarry Waste & masonry headwall at both ends in accordance with
the specifications & drawings.
Junction Box - 2.5mx1.5.x1.4m depth; supply material, fabrication & installation
WBS 4.7 4108572 reinforced concrete structure Grade K-250 in accordance with the specifications & LS 2 7,590,400 15,180,800
drawings.
ESTIMATED SUB-TOTAL C - PUNGPUNGAN ROAD UPGRADING - 4.03 KM 5,962,372,200

D UPGRADING RAILWAY CROSSING & SUPPORTED FACILITIES
WBS 7.1 4108573 Removing the existing Facilities such as posts, portal, etc LS 1 5,622,500 5,622,500
Upgrading Railway Crossing under the railway structure - Supply, delivery,

fabricate and install additional supported structure to strengthen the railway crossing
WBS 7.2 4108574 LS 1 244,485,000 244,485,000
as directed / provided by PT. KAI including road repair over the crossing due to the
railway upgrade impact CONTRACTOR should coordinate this work with PT. KAI).
Portal Gate: supply, fabricate & install portal gate at railway crossing includes all steel
WBS 7.3 4108575 material as required, welding & concreting foundation c/w reinforce concrete counter LS 2 8,826,100 17,652,200
weight, painting as specification
Security Hut: supply, fabricate & installation Security Hut includes steel framing with
WBS 7.5 4108576 corrugated sides & removable roof, door & window glasses, concrete slab & LS 1 28,826,900 28,826,900
foundation, lightening ground system as shown in the drawing and specification
Stone Masonry : construct masonry structure at required area as directed by
WBS 5.0 4108577 M3 8 584,700 4,677,600
COMPANY, includes weep holes, structural back fill & site clean up.
Culverts; supply & install 1000 Rectangular- RC Culvert minimum Grade K-350
(suggested Dusaspun or similar product) - 8.0 meter long, includes structural
excavation, sand bedding & suround back fill & compaction with Quarry Waste, 2x
WBS 4.4 4108578 LS 1 114,526,200 114,526,200
1.5mx1.2mx1m depth Junction Box using masonry headwall at both ends in
accordance with the specifications & drawings (Refer to Drawing No. MCL-SPG-KDK-
PP.010.1).
ESTIMATED SUB TOTAL D - UPGRADINTG RAILWAY CROSSING & SUPPORTED FACILITIES 415,790,400

E CONSTRUCTION OF SERVICE ROAD - 2.0 KM AND 50MX50M HARDSTAND
E.1 SITE PREPARATION
WBS 2.1 (Not Used)
WBS 2.2 4108580 M3 4,250 18,500 78,625,000
WBS 2.3 4108581 stock pile as double handling in compacted self draining stable mounds. Rate based M3 850 40,700 34,595,000
on Bank M3
WBS 2.4 4108582 M3 1,250 31,200 39,000,000
Sub Grade improvement:
Sub Grade Stabilizatiojn with Bamboo Piling: 10-15 cm dia bamboo piling,
WBS 2.6 4108583 approximate 4 meter depth driven in 300 mm spaces (excluded M2 500 210,900 105,450,000
Equipment/Excavator)
Sub-grade improvement: supply, delivery quarry waste including excavation,

WBS 2.7 4108584 spreading & structural compaction to replace the existing sub-grade material for soil M3 500 117,900 58,950,000
stabilization along the soft area as directed by Company, rate in m3 installed.
Sub-grade improvement (Soil Cement): supply, delivery and mechanical mixing of

quarry waste (50%), existing soil (40%) and Portland Cement (10%) in weight ratio to
WBS 2.8 4108585 get approx. 400 mm compacted thickness of Soil-Cement mixing including spreading M2 10,800 183,600 1,982,880,000
& structural compaction to improve the existing sub-gradevover the soft areas as
directed by Company, rate in m3 installed.
E.2 ROAD CONSTRUCTION

WBS 3.1 4108586 M2 13,500 15,700 211,950,000
HRX300
WBS 3.2 4108587 M3 11,600 117,900 1,367,640,000
WBS 3.4 4108588 M3 2,450 343,900 842,555,000
WBS 3.5 4108589 M2 8,800 168,700 1,484,560,000
E.3 ROAD CULVERT & DRAINAGE
beeding & surround back fill & compaction with quarry waste, masonry headwalls
Stone Masonry: construct masonry structure at required area as directed by

WBS 5.0 4108591 COMPANY, includes weep holes, necessary structural excavation, structural back fill M3 150 584,700 87,705,000
& site clean up.
Steel Armco Culvert for Irrigation: supply material, delivery & install 7 meter long
3X 1200mm DIA , coated handrail 2" both side, includes demilition existing
WBS 4.5 4108592 culvert,excavation, sand bedding layer, AP aggregate between armco, back fill & LS 1 88,425,600 88,425,600
compaction, masonry head wall with composition 1:4 as shown on the drawing &
specification
Page 3 of 58
E.4 50MX50M KK Tie-in HARDSTAND
WBS 2.2 4108594 M3 800 18,500 14,800,000
WBS 2.3 4108595 stock pile as double handling in compacted self draining stable mounds. Rate based M3 500 40,700 20,350,000
on Bank M3
WBS 2.4 4108596 M3 250 31,200 7,800,000
Sub Grade improvement:
WBS 3.1 4108597 M2 3,300 15,700 51,810,000
HRX300
Sub-grade improvement (Soil Cement): supply, delivery and mechanical mixing of
quarry waste (50%), existing soil (40%) and Portland Cement (10%) in weight ratio to
WBS 2.8 4108598 get approx. 400 mm compacted thickness of Soil-Cement mixing including spreading M2 2,800 183,600 514,080,000
& structural compaction to improve the existing sub-gradevover the soft areas as
directed by Company, rate in m3 installed.
WBS 3.2 4108599 M3 3,100 117,900 365,490,000
WBS 3.4 4108600 M3 700 343,900 240,730,000
Permanent Security Fence: supply, deliver, fabricate & install perimeter steel
galvanized fence 2.44 meter high & angled outward on 500 mm strut at 30-40
WBS 11.1 4108598 ML 200 1,825,000 365,000,000
degrees from the vertical c/w galvanized barbed wire, galvanized chain link, vertical
post set in burried concrete foundation as specification
Main Security Gate: Supply, fabricate & install steel structure for main entrance gate
- 6 meter wide with double swing door, constructed using 50mm diamond mesh
WBS 11.2 4108599 woven of 2.60 mm dia galvanized chain link, 3 rows standed barbed wire complete ea 1 47,340,600 47,340,600
with steel frames angle, padlock, painting in accordance with specification as shown
in the drawing.
ESTIMATED SUB-TOTAL E - CONSTRUCTION SERVICE ROAD 8,362,051,000
Item Unit Quantity Unit Rate Estimated Amount

Description
(Estimated) (Rp.) (Rp.)
F RESTORATION EXISTING ACCESS ROAD APPROX. 1,200 METER LONG
F.1 SITE PREPARATION
WBS 2.3 4108604 stock pile as double handling in compacted self draining stable mounds. Rate based M3 4,800 40,700 195,360,000
on Bank M3
WBS 2.4 4108605 M3 150 31,200 4,680,000
Top Soil & Fertilisation: Supply & delivery top soil and fertile the land, approx. 300
WBS 2.9 4108606 M2 5,600 25,900 145,040,000
mm thickness including spreading & leveling.
ESTIMATED SUB-TOTAL F - RESTORATION EXISTING ACCESS ROAD 345,080,000

G KK WP UPGRADE: PIT RESTORATION & CONCRETE WORKS

WBS 2.4 4108607 M3 1,000 31,200 31,200,000
WBS 3.1 4108608 M2 18,000 15,700 282,600,000
HRX300
Polyfelt PEC Geotextile Membrane: supply, delivery & installation of Non Woven
WBS 3.9 4108609 M2 2,250 50,600 113,850,000
geotextile reinforced grade Polyfelt PEC 75 or equivalent approved by COMPANY.
WBS 3.2 4108610 M3 19,000 117,900 2,240,100,000
WBS 3.4 4108611 M3 3,750 343,900 1,289,625,000
Concrete General: supply concrete Grade K-350 for general purpose as requested
WBS 8.1 4108612 by the COMPANY, includes work preparation, shaping & leveling of base area, form M3 250 1,357,800 339,450,000
works, pouring & curing, sampling & testing as specifications.
Concrete General: supply concrete Grade K-250 for general purpose as requested
WBS 8.2 4108613 by the COMPANY, includes work preparation, shaping & leveling of base area, form M3 50 1,239,800 61,990,000
works, pouring & curing, sampling & testing as specifications.
Steel Bar Reinforcement: supply, delivery including fabrication & installation of
WBS 8.3 4108614 Kg 25,000 15,000 375,000,000
deformed bars as specifications.
Precast Reinforce Concrete Ditch: supply material, 400 x 600 depth c/w cover
WBS 8.4 4108615 precast concrete Grade K-350 minimum including handling & installation, structural ML 400 1,750,300 700,120,000
back filling as per specifications.
Grass Sodding: supply & placing of 200 mm X 200 mm sods & pegging using 2X300
WBS 2.10 4108616 M2 2,000 39,400 78,800,000
mm bamboo peg includes spreading 75 mm thickness of top soil.
WBS 2.11 4108617 Tree Planting: plant fast growing, tap root tree seeding c/w support ea 200 393,600 78,720,000
Ligthning Protection: supply & delivery all material, suported tools & equipment and
fabrication the structure including lightning protector, cabling & grounding system,
WBS 9.7 4108618 LS 1 39,357,500 39,357,500
permit & certification and reinforced concrete foundation as shown on the drawings
and specifications.
ESTIMATED SUB-TOTAL G - PIT RESTORATION & CONCRETE WORKS 5,630,812,500
Page 4 of 58
H ELECTRICAL & INSTRUMENTATION (OPTIONAL)
Fiber Optic 4 cores: Supply & delivery to site, single mode - underground as per
WBS 9.1 4108619 ML 20,000 55,000 1,100,000,000
specification.
Testing & Commissioning: including equipment, Technician, transportation &
WBS 9.2 4108620 LS 3 60,000,000 180,000,000
accommodation and all inclusive.
Splicing: including equipment, Technician, transportation & accommodation and all
WBS 9.3 4108621 ea 8 25,000,000 200,000,000
inclusive.
Burried Fiber Optic Installation: Excavation and instalation Fiber Optic including
WBS 9.4 4108622 200 mm thick sand bedding, concrete tile protector, and backfilling with track ML 20,000 45,000 900,000,000
compaction.
Powerline Cable & Installation: supply, delivery and installation powerlines cable
WBS 9.5 4108623 ML 12,000 65,000 780,000,000
ACSR 70 mm2 - 3x 4km long.
Powerline Post - 13 meter high: supply, delivery and erection / installation
WBS 9.6 4108624 powerlines post (PLN Standard) in 40 m spacing along approx 4 km including cable ea 100 4,250,000 425,000,000
support and mass concrete foundation.
ESTIMATED SUB-TOTAL H - FIBER OPTIC 3,585,000,000

I EQUIPMENT RENTAL
WBS 10.1 4108625 50 Ton Capacity Crawler Crane Hours 300 795,200 238,560,000
WBS 10.1 4108626 25 Ton Capacity Rubber Tyred Crane w/telescopic boom Hours 300 581,500 174,450,000
WBS 10.1 4108627 Hydraulic Track Mounted Excavator (Standard) Hours 300 420,100 126,030,000
WBS 10.1 4108628 D6 LPG Dozer with Winch (140HP) Hours 300 515,700 154,710,000
WBS 10.1 4108629 Motor Grader (Medium Sized) Hours 300 515,700 154,710,000
WBS 10.1 4108630 Vibratory Soil Compactor 10 Top Hours 300 358,200 107,460,000
WBS 10.2 4108631 4 Ton Truck Crane c/w hydrolic boom Days 120 3,500,000 420,000,000
WBS 10.2 4108632 Flat Bed Tronton 12 ton truck Days 120 3,000,000 360,000,000
WBS 10.2 4108633 Dump Truck - 10-12 ton capacity Days 120 742,200 89,064,000
WBS 10.2 4108634 7.5 kVA Power Genset Days 120 247,400 29,688,000
WBS 10.2 4108635 25 kVA Power Genset Days 120 551,000 66,120,000
WBS 10.2 4108636 Arc Welding Machine & supported welding tools Days 120 607,200 72,864,000
MOB - DEMOBILIZATION OF EQUIPMENT RENTAL

WBS 10.3 4108637 50 Ton Capacity Crawler Crane Times 2 20,000,000 40,000,000
WBS 10.3 4108638 25 Ton Capacity Rubber Tyred Crane w/telescopic boom Times 2 20,000,000 40,000,000
WBS 10.3 4108639 Hydraulic Track Mounted Excavator (Standard) Times 2 6,000,000 12,000,000
WBS 10.3 4108640 D6 LPG Dozer with Winch (140HP) Times 2 6,000,000 12,000,000
WBS 10.3 4108641 Motor Grader (Medium Sized) Times 2 6,000,000 12,000,000
WBS 10.3 4108642 Vibratory Soil Compactor 10 Top Times 2 6,000,000 12,000,000
WBS 10.3 4108643 4 Ton Truck Crane c/w hydrolic boom Times 2 2,000,000 4,000,000
WBS 10.3 4108644 Flat Bed Tronton 12 ton truck Times 2 2,000,000 4,000,000
WBS 10.3 4108645 Dump Truck - 10-12 ton capacity Times 2 750,000 1,500,000
WBS 10.3 4108646 7.5 kVA Power Genset Times 2 750,000 1,500,000
WBS 10.3 4108647 25 kVA Power Genset Times 2 750,000 1,500,000
WBS 10.3 4108648 Arc Welding Machine & supported welding tools Times 8 750,000 6,000,000
ESTIMATED SUB-TOTAL I - EQUIPMENT RENTAL 2,140,156,000

(Rp.) (Rp.)
J REIMBURSABLE ITEM
WBS 11.0 4108649 Additional Goods & Services as specified by Company Allowance 1 2,500,000,000 2,500,000,000
4108650 Handling fee of WBS 8.0 (+10% on the cost of additional goods & services) Allowance 1 250,000,000 250,000,000
ESTIMATED SUB-TOTAL J - REIMBURSABLE ITEM 2,750,000,000
ESTIMATED TOTAL CONTRACT PRICE 39,383,963,900
NOTES
The quantity as shown on the Quality column is used for budgeting purposes only; payments to
1
CONTRACTOR shall be based on actual quantity as measured & approved by COMPANY.
2 All rates exclude PPn, all reflected in IDR (Indonesian Rupiah)
Page 5 of 58
QUOTATION
" KK Early Work Phase 2 - Well Pad Upgrade "
Quotation No. 01/DASP-Q/KKCW/3/2017

Date 24 June 2017
Attn Sendi A. Putra
DRAFT SI PROPOSED APRIL PROPOSED MAY

IPES Quantity Rate Total Amount Quantity Rate Total Amount Quantity Rate Total Amount
Item Description Unit Remarks WEIGHT Unit Remarks WEIGHT Unit Remarks WEIGHT
Service No (Estimated) (IDR) (IDR) (Estimated) (IDR) (IDR) (Estimated) (IDR) (IDR)
Mobilization/Demobilization - Heavy & Supported Equipment, Personnel & Project Staff, Office Tools & equipment,
daily Transportation vehicles & Light Truck for personnel & operational during construction period.
Equipment
WBS 10.3 4108639 Hydraulic Track Mounted Excavator (Standard) 1.00 Times 6,000,000.00 6,000,000.00 0.09 % 1.00 Times 6,000,000.00 6,000,000.00 0.08 % 1.00 Times 6,000,000.00 6,000,000.00 0.08 %
WBS 10.3 4108640 D6 LPG Dozer with Winch (140HP) 1.00 Times 6,000,000.00 6,000,000.00 0.09 % 1.00 Times 6,000,000.00 6,000,000.00 0.08 % 1.00 Times 6,000,000.00 6,000,000.00 0.08 %
WBS 10.3 4108641 Motor Grader (Medium Sized) 1.00 Times 6,000,000.00 6,000,000.00 0.09 % 1.00 Times 6,000,000.00 6,000,000.00 0.08 % 1.00 Times 6,000,000.00 6,000,000.00 0.08 %
WBS 10.3 4108642 Vibratory Soil Compactor 10 Top 1.00 Times 6,000,000.00 6,000,000.00 0.09 % 1.00 Times 6,000,000.00 6,000,000.00 0.08 % 1.00 Times 6,000,000.00 6,000,000.00 0.08 %
WBS 10.3 4108643 4 Ton Truck Crane c/w hydrolic boom 1.00 Times 2,000,000.00 2,000,000.00 0.03 % 1.00 Times 2,000,000.00 2,000,000.00 0.03 % 1.00 Times 2,000,000.00 2,000,000.00 0.03 %
WBS 10.3 4108638 Crane 25 Ton 2.00 Times 20,000,000.00 40,000,000.00 0.60 % 2.00 Times 20,000,000.00 40,000,000.00 0.56 % 2.00 Times 20,000,000.00 40,000,000.00 0.54 %
WBS 10.3 4108644 Flat Bed Tronton 12 ton truck 1.00 Times 2,000,000.00 2,000,000.00 0.03 % 1.00 Times 2,000,000.00 2,000,000.00 0.03 % 1.00 Times 2,000,000.00 2,000,000.00 0.03 %
WBS 10.3 4108645 Dump Truck - 10-12 ton capacity 2.00 Times 750,000.00 1,500,000.00 0.02 % 2.00 Times 750,000.00 1,500,000.00 0.02 % 2.00 Times 750,000.00 1,500,000.00 0.02 %
WBS 1.1 4108513 Light Truck Man Haul 1.00 Times 750,000.00 750,000.00 0.01 % 1.00 Times 750,000.00 750,000.00 0.01 % 1.00 Times 750,000.00 750,000.00 0.01 %
WBS 1.1 4108514 Double Cabin 4x4 Vehicle 1.00 Times 750,000.00 750,000.00 for EMCL crews 0.01 % 1.00 Times 750,000.00 750,000.00 for EMCL crews 0.01 % 1.00 Times 750,000.00 750,000.00 for EMCL crews 0.01 %
WBS 1.1 4108515 Personnel Utility Vehicle 2.00 Times 750,000.00 1,500,000.00 0.02 % 2.00 Times 750,000.00 1,500,000.00 0.02 % 2.00 Times 750,000.00 1,500,000.00 0.02 %
this power for install & weld this power for install & weld this power for install &
WBS 1.1 4108516 7.5 kVA Power Genset 2.00 Times 750,000.00 1,500,000.00 HDPE Liner 0.02 % 2.00 Times 750,000.00 1,500,000.00 HDPE Liner 0.02 % 2.00 Times 750,000.00 1,500,000.00 weld HDPE Liner 0.02 %
WBS 1.1 4108517 Arc Welding Machine & supported welding tools 3.00 Times 750,000.00 2,250,000.00 0.03 % 3.00 Times 750,000.00 2,250,000.00 0.03 % 3.00 Times 750,000.00 2,250,000.00 0.03 %
WBS 1.1 4108518 Concrete Mixer & Concreting tools 2.00 Times 750,000.00 1,500,000.00 0.02 % 2.00 Times 750,000.00 1,500,000.00 0.02 % 2.00 Times 750,000.00 1,500,000.00 0.02 %
WBS 1.1 4108519 Hand Operated Tamping Foot Compactor 1.00 Times 750,000.00 750,000.00 0.01 % 1.00 Times 750,000.00 750,000.00 0.01 % 1.00 Times 750,000.00 750,000.00 0.01 %
WBS 1.1 4108520 Baby Roller 4 ton capacity 1.00 Times 750,000.00 750,000.00 0.01 % 1.00 Times 750,000.00 750,000.00 0.01 % 1.00 Times 750,000.00 750,000.00 0.01 %
WBS 1.1 4108521 Supported Tools & Office Equipment (Water Pums, Grinding Machine, Lifting Tools, Lighting tools, Office 1.00 Times 500,000.00 500,000.00 0.01 % 1.00 Times 500,000.00 500,000.00 0.01 % 1.00 Times 500,000.00 500,000.00 0.01 %
equipment, etc)
4000 watt Lighting Tower with Diesel Engine 7.5 KVA 1.00 Times 1,000,000.00 1,000,000.00 Additional item to support
inside wellpad 0.01 % 1.00 Times 1,000,000.00 1,000,000.00 Additional item to support
inside wellpad 0.01 % 1.00 Times 1,000,000.00 1,000,000.00 Additional item to
support inside wellpad 0.01 %
Project Management & Key Staff Personnel 0.00 % 0.00 % 0.00 %

WBS 1.1 4108522 Site Manager / Superintendent - Times 2,000,000.00 - 0.00 % Times 2,000,000.00 - 0.00 % Times 2,000,000.00 - 0.00 %
WBS 1.1 4108523 Sr. Civil Engineer - Times 1,500,000.00 - 0.00 % Times 1,500,000.00 - 0.00 % Times 1,500,000.00 - 0.00 %
WBS 1.1 4108524 Construction Supervisor - Times 500,000.00 - 0.00 % Times 500,000.00 - 0.00 % Times 500,000.00 - 0.00 %
WBS 1.1 4108525 Site Safety Officer / SHE Safety Officer - Times 500,000.00 - 0.00 % Times 500,000.00 - 0.00 % Times 500,000.00 - 0.00 %
WBS 1.1 4108526 Surveyor - Times 500,000.00 - 0.00 % Times 500,000.00 - 0.00 % Times 500,000.00 - 0.00 %
WBS 1.1 4108527 Civil- Draftsman/Designer/CAD - Times 500,000.00 - 0.00 % Times 500,000.00 - 0.00 % Times 500,000.00 - 0.00 %
WBS 1.1 4108528 Security - Times 250,000.00 - 0.00 % Times 250,000.00 - 0.00 % Times 250,000.00 - 0.00 %
WBS 1.1 4108529 Transportation - provide transportation (Light Vehicle, Light Truck and 4x4 Double Cabin) to support the project 6.00 Month 24,300,000.00 145,800,000.00 2.18 % 6.00 Month 24,300,000.00 145,800,000.00 2.03 % 6.00 Month 24,300,000.00 145,800,000.00 1.97 %
activities including operating cost, fuels and other related consumables.
Establishment Site Office & Consumable Utility- provide temporary Site office incl.office equipment,
WBS 1.2 4108530 accommodation, Electric Power, Water, Eating-ware, temporary Warehousing, Storage, Workshop, complete PPE for 0.50 Year 65,000,000.00 32,500,000.00 0.49 % 0.50 Year 65,000,000.00 32,500,000.00 0.45 % 0.50 Year 65,000,000.00 32,500,000.00 0.44 %
construction team and all workers , sign board, luminous batten and all safety device which relate with the work.
Site Management & Supervision - Provide a proffessional Construction Project Management Team including
Project Manager, Construction, Engineering, QA/QC.
WBS 1.3 4108531 Site Manager / Superintendent 150.00 Man.day 439,000.00 65,850,000.00 0.98 % 150.00 Man.day 439,000.00 65,850,000.00 0.92 % 150.00 Man.day 439,000.00 65,850,000.00 0.89 %
WBS 1.3 4108532 Civil Engineer / QA - QC 90.00 Man.day 343,000.00 30,870,000.00 0.46 % 90.00 Man.day 343,000.00 30,870,000.00 0.43 % 90.00 Man.day 343,000.00 30,870,000.00 0.42 %
1 Person for Concrete and
1 Person for Concrete and 1 Person for Concrete and Accesories (5 Month) 1
WBS 1.3 4108533 Construction Supervisor 210.00 Man.day 325,500.00 68,355,000.00 Accesories (5 Month) 1 Person 1.02 % 210.00 Man.day 325,500.00 68,355,000.00 Accesories (5 Month) 1 Person 0.95 % 210.00 Man.day 325,500.00 68,355,000.00 Person for Earth Work (2 0.92 %
for Earth Work (2 Month) for Earth Work (2 Month) Month)
WBS 1.3 4108534 Site SHE Officer 150.00 Man.day 325,500.00 48,825,000.00 0.73 % 150.00 Man.day 325,500.00 48,825,000.00 0.68 % 150.00 Man.day 325,500.00 48,825,000.00 0.66 %
WBS 1.3 4108535 Surveyor 90.00 Man.day 253,500.00 22,815,000.00 0.34 % 90.00 Man.day 253,500.00 22,815,000.00 0.32 % 90.00 Man.day 253,500.00 22,815,000.00 0.31 %
WBS 1.3 4108536 Civil- Draftsman/Designer/CAD 30.00 Man.day 253,500.00 7,605,000.00 0.11 % 30.00 Man.day 253,500.00 7,605,000.00 0.11 % 30.00 Man.day 253,500.00 7,605,000.00 0.10 %
6/58
QUOTATION

Date 24 June 2017
Attn Sendi A. Putra

WBS 1.3 4108537 Security 150.00 Man.day 137,500.00 20,625,000.00 1 Person (Night) 0.31 % 150.00 Man.day 137,500.00 20,625,000.00 1 Person (Night) 0.29 % 150.00 Man.day 137,500.00 20,625,000.00 1 Person (Night) 0.28 %
WBS 1.4 4108538 Stand-by Paramedic & Stand-by Ambulance 5.00 Month 35,000,000.00 175,000,000.00 2.62 % 5.00 Month 35,000,000.00 175,000,000.00 2.43 % 5.00 Month 35,000,000.00 175,000,000.00 2.37 %
ESTIMATED SUB-TOTAL A - ESTABLISHMENT, DECOMMISSIONING & MANAGEMENT & SUPERVISION 698,995,000.00 698,995,000.00 698,995,000.00
B KK WP UPGRADE: PIT RESTORATION & CONCRETE WORKS

WBS 2.4 4108607 Excavation: mechanical excavation of ponds, pits, sump, slooping, or other constructions, finishing & restoration, 1,251.36 M3 31,200.00 39,042,432.00 0.58 % 1,251.30 M3 31,200.00 39,040,560.00 0.54 % 1,251.30 M3 31,200.00 39,040,560.00 0.53 %
drainage ditch, etc.
WBS 3.1 4108608 Woven Geotextile Membrane: supply, delivery & installation of local product woven HRX300 4,165.70 M2 15,700.00 65,401,490.00 0.98 % 7,029.60 M2 15,700.00 110,364,720.00 1.53 % 4,165.70 M2 15,700.00 65,401,490.00 0.88 %
Polyfelt PEC Geotextile Membrane: supply, delivery & installation of Non Woven geotextile reinforced grade Please advise, since we have Please advise, since we
WBS 3.9 4108609 Polyfelt PEC 75 or equivalent approved by COMPANY. 2,372.50 M2 50,600.00 120,048,500.00 1.79 % 1,165.90 M2 50,600.00 58,994,540.00 been order (2372.5 m2) 0.82 % 1,165.90 M2 50,600.00 58,994,540.00 have been order (2372.5 0.80 %
m2)
Sub-Base Structural Fill : supply, deliver & compaction of Quarry Waste to raise up the sub grade formation to
WBS 3.2 4108610 design elevation of road widening, Car Park, Helipad & Access Road Entrance area includes vibratory compaction, 6,002.60 M3 117,900.00 707,706,540.00 10.58 % 6,002.70 M3 117,900.00 707,718,330.00 9.84 % 6,002.70 M3 117,900.00 707,718,330.00 9.57 %
slooping & final shaping as drawings & specifications
WBS 3.4 4108611 Base coarse Surfacing: supply, deliver, place & compacted incl.any final shapping and crowning, rate based on 2,330.00 M3 343,900.00 801,287,000.00 11.98 % 2,330.00 M3 343,900.00 801,287,000.00 11.14 % 2,330.00 M3 343,900.00 801,287,000.00 Leveling near trench 10.84 %
compacted installed volume
Concrete General: supply concrete Grade K-350 for general purpose as requested by the COMPANY, includes work for Concrete trench, include for Concrete trench,
WBS 8.1 4108612 preparation, shaping & leveling of base area, form works, pouring & curing, sampling & testing as specifications. 370.50 M3 1,357,800.00 503,064,900.00 for Concrete trench 7.52 % 441.50 M3 1,357,800.00 599,468,700.00 cover 8.33 % 370.50 M3 1,357,800.00 503,064,900.00 exclude cover 6.80 %
WBS 8.2 4108613 Concrete General: supply concrete Grade K-250 for general purpose as requested by the COMPANY, includes work 50.00 M3 1,239,800.00 61,990,000.00 for lean concrete 0.93 % 50.00 M3 1,239,800.00 61,990,000.00 for lean concrete 0.86 % 50.00 M3 1,239,800.00 61,990,000.00 for lean concrete 0.84 %
preparation, shaping & leveling of base area, form works, pouring & curing, sampling & testing as specifications.
WBS 8.3 4108614 Steel Bar Reinforcement: supply, delivery including fabrication & installation of deformed bars as specifications. 73,962.10 Kg 15,000.00 1,109,431,500.00 16.59 % 72,593.01 Kg 15,000.00 1,088,895,150.00 15.14 % 90,857.00 Kg 15,000.00 1,362,855,000.00 Additional layer 18.43 %
WBS 8.4 4108615 Precast Reinforce Concrete Ditch: supply material, 400 x 600 depth c/w cover precast concrete Grade K-350 176.40 ML 1,750,300.00 308,752,920.00 Tubing steel pipe by Company 4.62 % 176.40 ML 1,750,300.00 308,752,920.00 Tubing steel pipe by Company 4.29 % 176.40 ML 1,750,300.00 308,752,920.00 Tubing steel pipe by 4.18 %
minimum including handling & installation, structural back filling as per specifications. Company
Ligthning Protection: supply & delivery all material, suported tools & equipment and fabrication the structure
WBS 9.7 4108618 including lightning protector, cabling & grounding system, permit & certification and reinforced concrete foundation 3.00 LS 39,357,500.00 118,072,500.00 3 ea 1.77 % 3.00 LS 39,357,500.00 118,072,500.00 3 ea 1.64 % 3.00 LS 39,357,500.00 118,072,500.00 3 ea 1.60 %
as shown on the drawings and specifications.
ESTIMATED SUB-TOTAL B - PIT RESTORATION & CONCRETE WORKS 3,834,797,782.00 3,894,584,420.00 4,027,177,240.00
C REIMBURSABLE ITEM
WBS 11.0 Additional Goods & Services as specified by Company
1 Install 10" steel pipe over flow, Install Only as per drawings and specification 60.00 M1 325,000.00 19,500,000.00 Steel pipe 8" supply by
Company 0.29 % 60.00 M1 325,000.00 19,500,000.00 Steel pipe 10" supply by
Company 0.27 % 60.00 M1 325,000.00 19,500,000.00 Steel pipe 8" supply by
Company 0.26 %
2 2 mm HDPE Liner, supply, install and testing 4,000.00 M2 137,500.00 550,000,000.00 8.22 % 4,000.00 M2 137,500.00 550,000,000.00 7.65 % 4,000.00 M2 137,500.00 550,000,000.00 7.44 %
3 Sand Cement Bag, supply, install around new Pits 50.00 M3 450,000.00 22,500,000.00 0.34 % 50.00 M3 450,000.00 22,500,000.00 0.31 % 50.00 M3 450,000.00 22,500,000.00 0.30 %
4 Wire mesh M8 200.00 Kg 22,500.00 4,500,000.00 for concrete slab for security 0.07 % 200.00 Kg 22,500.00 4,500,000.00 for concrete slab for security 0.06 % 200.00 Kg 22,500.00 4,500,000.00 for concrete slab for
security 0.06 %
5 Sand bedding 50.00 M3 350,000.00 17,500,000.00 0.26 % 50.00 M3 350,000.00 17,500,000.00 0.24 % 50.00 M3 350,000.00 17,500,000.00 0.24 %
6 Wind shock, supply, fabrication, install foundation and as refer on the drawings 4.00 EA 30,000,000.00 120,000,000.00 1.79 % 4.00 EA 30,000,000.00 120,000,000.00 1.67 % 4.00 EA 30,000,000.00 120,000,000.00 1.62 %
Demolish existing concrete slab at hardstand as refer on the drawings Concrete Bracker (Exca PC 300 Concrete Bracker (Exca PC 300 Concrete Bracker (Exca PC
7 200.00 Hours 750,000.00 150,000,000.00 ) Minimum 200 Hours 2.24 % 200.00 Hours 750,000.00 150,000,000.00 ) Minimum 200 Hours 2.09 % 200.00 Hours 750,000.00 150,000,000.00 300 ) Minimum 200 Hours 2.03 %
8 Crane 25 ton for assembly precast trench concrete cover 1.00 Month 95,000,000.00 95,000,000.00 for 200 hour 1.42 % 1.00 Month 95,000,000.00 95,000,000.00 for 200 hour 1.32 % 1.00 Month 95,000,000.00 95,000,000.00 for 200 hour 1.28 %
9 Portable Safety Fence, install only portable safety fence as parimeter Pit. 200.00 M1 75,000.00 15,000,000.00 Install
Company
only, material Supply by 0.22 % 200.00 M1 75,000.00 15,000,000.00 Install
Company
only, material Supply by 0.21 % 200.00 M1 75,000.00 15,000,000.00 Install only, material
Supply by Company 0.20 %
7/58
QUOTATION

Date 24 June 2017
Attn Sendi A. Putra

OTHER'S REIMBURSABLE ITEM

10 Grass Cover, supply, install lean concrete 5 cm thk to cover grassy area 150.00 M3 1,239,800.00 185,970,000.00 2.78 % 150.00 M3 1,239,800.00 185,970,000.00 2.59 % 150.00 M3 1,239,800.00 185,970,000.00 2.51 %
Excl. Heavy duty grating
11 Box Contol 1x1x1 m', Supply, install, and fabricate box control as per u-ditch precast drainage connection. 8.00 ea 4,000,000.00 32,000,000.00 Excl. Heavy duty grating cover 0.48 % 8.00 ea 4,000,000.00 32,000,000.00 Excl. Heavy duty grating cover 0.44 % 8.00 ea 4,000,000.00 32,000,000.00 cover 0.43 %
Security Shelter size 9000x3000 mm, Supply, install, and fabricate Galv Steel pipe Grade BS.1387 as structural excl. Electrical & Security excl. Electrical & Security excl. Electrical & Security
12 frame, incl. Corrugated zinc roofing BJLS.20 and all accessories related. 1.00 Ls 108,000,000.00 108,000,000.00 Container office. 1.61 % 1.00 Ls 108,000,000.00 108,000,000.00 Container office. 1.50 % 1.00 Ls 108,000,000.00 108,000,000.00 Container office. 1.46 %
13 Generator Shelter 1.00 Ls 40,000,000.00 40,000,000.00 0.60 % 1.00 Ls 40,000,000.00 40,000,000.00 0.56 % 1.00 Ls 40,000,000.00 40,000,000.00 0.54 %
14 Generator for office including fuel and operator 6.00 Month 37,250,000.00 223,500,000.00 1 unit 3.34 % 6.00 Month 37,250,000.00 223,500,000.00 1 unit 3.11 % 6.00 Month 37,250,000.00 223,500,000.00 1 unit 3.02 %
supply water 2x per a

supply water 2x per a week + supply water 2x per a week + week + 1 person +
15 Supporting services, supply fresh water to support office container incl. with cleaning services and internet access. 6.00 Month 24,300,000.00 145,800,000.00 1 person + internet access 20 2.18 % 6.00 Month 24,300,000.00 145,800,000.00 1 person + internet access 20 2.03 % 6.00 Month 24,300,000.00 145,800,000.00 internet access 20 mbps, 1.97 %
mbps, (WBS Attached) mbps, (WBS Attached) (WBS Attached)
16 Frame & Roof Covering; Supply, instal, and fabricate light weight truss to cover 2 unit container office 20' incl with 1.00 Ls 60,092,200.00 60,092,200.00 Excl. Gutter & down sput pvc 0.90 % 1.00 Ls 60,092,200.00 60,092,200.00 Excl. Gutter & down sput pvc 0.84 % 1.00 Ls 60,092,200.00 60,092,200.00 Excl. Gutter & down sput 0.81 %
concrete slab 20 cm thk lean concrete. pipe. pipe. pvc pipe.
Temporary office support facilities, Supply 1 unit AC ex. Panasonic 1,5PK, 1 unit refrigenerator, incl. All supporting
material related. 1.00 Ls 19,800,000.00 19,800,000.00 0.27 %
17 Septictank, Supply and install 1 unit bio septictank 5m3. 1.00 Unit 35,000,000.00 35,000,000.00 0.52 % 1.00 Unit 35,000,000.00 35,000,000.00 0.49 % 1.00 Unit 35,000,000.00 35,000,000.00 0.47 %
18 Dewatering Pit 30.00 days 350,000.00 10,500,000.00 Alkon 2.3" 0.16 % 30.00 days 350,000.00 10,500,000.00 Alkon 2.3" 0.15 % 30.00 days 350,000.00 10,500,000.00 Alkon 2.3" 0.14 %
Install & Handling Material, install only 3 unit container office 20', 1 unit 10' container toilet, 22 ea approximatly
19 concrete sleeper, incl handling to mobilize from EOE to KDK. 1.00 Ls 63,000,000.00 63,000,000.00 Material by Company 0.94 % 1.00 Ls 63,000,000.00 63,000,000.00 Material by Company 0.88 % 1.00 Ls 63,000,000.00 63,000,000.00 Material by Company 0.85 %
@time; 7 mandays, 3 unit @time; 7 mandays, 3 unit @time; 7 mandays, 3 unit

20 Cutting Grass 1.00 Times 18,301,500.00 18,301,500.00 grass cutter incl.fuel, 1 unit 0.27 % 1.00 Times 18,301,500.00 18,301,500.00 grass cutter incl.fuel, 1 unit 0.25 % 1.00 Times 18,301,500.00 18,301,500.00 grass cutter incl.fuel, 1 0.25 %
light truck light truck unit light truck
21 Security Container 20', Supply & install container 20' for security office. 1.00 unit 65,000,000.00 65,000,000.00 0.90 % 1.00 unit 65,000,000.00 65,000,000.00 0.88 %
22 Steel structure material in accordance to concrete trench cover & Gratting Support as folows;
- Equal angle 100x100x7 4,318.30 Kg 33,300.00 143,799,390.00 2.00 % 4,487.90 Kg 33,300.00 149,447,070.00 2.02 %
- Equal angle 70x70x6 168.80 Kg 33,300.00 5,621,040.00 0.08 % 175.50 Kg 33,300.00 5,844,150.00 0.08 %
- Equal angle 50x50x5 2,836.10 Kg 33,300.00 94,442,130.00 1.31 % 2,971.50 Kg 33,300.00 98,950,950.00 1.34 %
- H Beam 200x200x8x12 783.90 Kg 33,300.00 26,103,870.00 0.36 % 836.00 Kg 33,300.00 27,838,800.00 0.38 %
- Wide Flange Beam 200x100x5.5x8 557.03 Kg 33,300.00 18,548,933.00 0.26 % 593.50 Kg 33,300.00 19,763,550.00 0.27 %
- UNP 150x75x6.5 541.10 Kg 33,300.00 18,018,630.00 0.25 % 567.80 Kg 33,300.00 18,907,740.00 0.26 %
- Embbaded Plate Thk 12 mm 2,000.00 Kg 33,300.00 66,600,000.00 0.93 % 2,000.00 Kg 33,300.00 66,600,000.00 0.90 %
Steel grating heavy duty, Supply, install, and fabricate heavy duty steel grating as per drawing 30.00 M2 5,750,000.00 172,500,000.00 2.58 % 30.00 M2 5,750,000.00 172,500,000.00 2.40 % 36.00 M2 5,750,000.00 207,000,000.00 2.80 %
Install angle bar 100x100x10 950.00 Kg 22,500.00 21,375,000.00 0.32 % 950.00 Kg 22,500.00 21,375,000.00 0.30 % 950.00 Kg 22,500.00 21,375,000.00 0.29 %
Construction Joint Bar & Embedded Plate 1,800.00 Kg 25,000.00 45,000,000.00 0.67 % 1,800.00 Kg 25,000.00 45,000,000.00 0.63 % 1,800.00 Kg 25,000.00 45,000,000.00 0.61 %
23 Additional Material, in Accordance to concrete trench cover as follows; Supply and Install
- Pipa PVC 1" Type AW or Eqv 55.00 Bar 72,800.00 4,004,000.00 Sparing trench cover 0.06 % 55.00 Bar 72,800.00 4,004,000.00 Sparing trench cover 0.05 %
- Pipa PVC 2" Type AW or Eqv 14.00 Bar 171,600.00 2,402,400.00 Run off sparing (trench) 0.03 % 15.00 Bar 171,600.00 2,574,000.00 Run off sparing (trench) 0.03 %
ESTIMATED SUB-TOTAL C - REIMBURSIBLE ITEM 2,155,038,700.00 2,599,579,093.00 2,668,268,960.00
GRAND TOTAL A, B, & C 6,688,831,482.00 100.00 % 7,193,158,513.00 100.00 % 7,394,441,200.00 100.00 %

Note :
- Estimate time Of Construction : 150 Calendar Days
- Temporary ramp road access (exclude) 705,609,718.00
- Raise level of line cable by PLN (exclude)
- Additional AED for ambulance (exclude)
8/58
" KK Early Work Phase 2 - Well Pad Upgrade " 01/DASP-Q/KKCW/3/2017
MATERIAL TAKE 42,910.00
OFF Agreement no. 460007911 - Provision of General Page : 1 REV.0
Civil Works Services

A OVERVIEW
Note : Drawing as attached & Estimated volume based on as built drawing KK wellpad
Scope of Works :
- Socialation with Head Villager - Desa Leran.
- Joint survey and setting out
- Demolish and removing exixting paving block
- Excavate drainage ditch & install precast U ditch
- Pavement Stabilization with Diffa and Cement --- CBR min 80%
- Supply install Paving Concrete Block K400 ex Conblock Indonesia or equal
- Supply install Concrete Curb K400 ex Conblock Indonesia or equal
- Finishing shoulder area dan entrance houses
B WORK SEQUENCE & QUANTITY TAKE OFF

ID. DESCRIPTION Est. QTY UNIT
A Mob & Setting out according possition directed by Company. 1.00 ls
B PIT RESTORATION & CONCRETE WORKS

+ Concrete Trench 100.00 m1
- Lean concrete 27.50 m3
- Concrete structure K 350 >> Bottom 30 cm thickness 151.80 m3
>> Wall 20 cm thickness 59.40 m3
>> Top Cover 15 cm thickness 75.90 m3
Sub Total 287.10 m3
+ Woven geotextile HRX 300 or equivalent 5,532.00 m2

+ Polyfelt Geotextile grade PEC 75 or equivalent 2,750.00 m2
+ Reinforcment bar 52,500.00 kg
+ Supply Precast Concrete U Ditch 200.00 m1
+ Base Course class A 7,500.00 m3
C REIMBURSIBLE ITEM
+ Additional Good & Services
+ Supply 2 MM HDPE Liner 4,000.00 m2
Kedung Keris Early Bill Of Material 01/DASP-Q/KKCW/3/2017
Work Phase - 2 Kedung Keris Well Pad Upgrade 24-Jun-17
Agreement no. 460007911 Page : 1 REV B
C QUANTITY ASSESSMENT
Volume area assessed as follows;
ID DESCRIPTION QTY UNIT
PREPARATION
A REMOVED FACILITY EXISTING
Some infrastructure facility existing should be removed (location directed by Company) due wellpad
upgrade as follow;
1 Main Security Hut 1.00 unit
+ Upper Structure 1.00 ls
+ Sub structure & slab 1.20 m3
2 Water tank 1.00 unit
3 Toilet & Leach Pit 1.00 unit
4 12" Steel pipe overflow (burried) 12.1+13.5+5.4 = 31.00 m'
B OFFICE ESTABLISHMENT
1 Container office, 20' - 2 unit (material supply + conc, sleeper by Company) install & handling
2 Security Container office, 20' -1 unit (material supply + conc, sleeper by Company) install & handling
3 Container Security office, 20' -1 unit (material supply + conc, sleeper by Company) install & handling
4 Supply & install bio septictank cap. 5 m3. 1.00 unit
5 Supply (1 unit) generator set 25 Kva 180.00 unit days
6 Supply, install, & fabricate additional roof cover container office.
+ Structural frame 5.5*7*2 = 77.00 m2
+ Roofing 5.5*7*2 = 77.00 m2
+ Lean Concrete thk 20 cm. 10*7*0.2 = 14.00 m3
CONSTRUCTION
A DEMOLISHMENT
1 Demolish Containment u-ditch, 1/2xDia.500 mm (approx.59 m') 59*0.5*0.5 = 14.80 m3
2 Demolish Rigpad Foundation
+ Pile cap.1 2.7*4.2*1 = 11.40 m3
+ Pile cap.2 2.7*1*1 = 2.70 m3
28.90 m3
B EXCAVATION
1 Concrete Trench
Trench, Top surface hardstand level (base course)
(2.7+1.95+1+1)*(78.6+21.1)*0.3 = 199.00 m3
Trench, Compacted quary waste
((2.7+1.95+1+1)*(78.6+21.1)*1)-(2.7*4.2*1)-(2.7*1*1) = 631.50 m3
2 U-Ditch Precast 40x60 (1*1.2*165) = 198.00 m3
3 Lighting pole foundation (1.2*1.2*1.2*3) = 5.20 m3
4 Windsock foundation 0.9*0.9*0.9*4 = 3.00 m3
5 Security shelter
+ Foot pad foundation (0.4*0.4*0.8*5) = 0.70 m3
+ Slab (9*3*0.2) = 5.40 m3
1,042.80 m3
1.20 Koef
1,251.36 m3
C GEOTEXTILE MEMBRANE
1 HRX.300
+ Mud cutting pit I-1 ((90-14.5-14.5)*(4+4+4+4+4)) = 1,220.00 m2
+ Mud cutting pit I-2 ((90-14.5-14.5)*(12+4+4+4+4)) = 1,708.00 m2
+ Mud cutting pit II-1 (17)*(14+4+4+4+4) = 510.00 m2
+ Mud cutting pit II-2 (17)*(22+4+4+4+4) = 646.00 m2

Total HRX.300 = 4,084.00 m2
1.02 Koef
4,165.70 m2
2 Polyfelt PEC.75
+ Mud cutting pit I-1 (4+4+4+4+4)*(7.5+4+4) = 310.00 m2
+ Mud cutting pit I-2 (12+4+4+4+4)*(7.5+4+4+4+4) = 658.00 m2
+ Mud cutting pit II-1 (14+4+4+4+4)*(7.5+4+4) = 465.00 m2
+ Mud cutting pit II-2 (22+4+4+4+4)*(7.5+4+4+4+4) = 893.00 m2
Total PEC.75 = 2,326.00 m2
1.02 Koef
2,372.50 m2
D COMPACTED FILL MATERIAL
+ Mud cutting pit I ((90-15)*((19+4)*2.7*0.5))+(7.5*2.7*19*2*0.5) = 2,713.50 m3
+ Mud cutting pit II (17*((29+14)*2.7*0.5))+(7.5*2.7*29*2*0.5) = 1,574.10 m3
Total quarry waste fill = 4,287.60 m3
1.40 Koef
6,002.60 m3
E BASE COURSE COMPACTED SURFACE
+ Mud cutting pit I (0.4*66.9*20.9)+(0.4*26*21.9) = 787.10 m3
+ Mud cutting pit II 0.4**32.45*29 = 376.50 m3
+ Grasses area, approx. 500 m3 = 500.00 m3
Total base course surface = 1,663.60 m3
1.40 Koef
2,330.00 m3
F U-DITCH PRECAST DRAINAGE
+ U-Ditch Precast 40x60 147.00 ea
176.40 m'
+ Box Control 1x1x1 m' 8.00 ea
G CONCRETE GRADE K.350

+ Concrete trench, (see detail calc separatly) 370.50 m3
H CONCRETE GRADE K.250 (Lean Concrete)
+ LC Under Concrete Trench 4.7*(78.6+21.1)*0.05 = 23.50 m3
+ LC Under U-Ditch Precast Drainage 1.2*175.2*0.05 = 10.60 m3
+ LC Under Security Shelter 9*3*0.1 = 2.70 m3
+ Security shelter foundation 0.3*0.3*0.95*5 = 0.50 m3
+ Total Concrete Grade K.250 = 37.30 m3
1.20 Koef
50.00 m3
I REINFORCEMENT BAR
+ Trench (see detail calc separatly) 73,962.10 kg
G STEEL GRATING
+ Top of concrete trench 4.65*4.65 = 21.70 m2
+ Top of box culvert drainage 0.8*0.8*8 = 5.20 m2
Total Heavy Duty Steel Grating = 26.90 m2
1.10 Koef
30.00 m2
PREPARATION
upgrade as follow;
1 Container office, 20' - 2 unit (material supply + conc, by Company) install & handling
2 Security Container office, 20' -1 unit (material supply + conc,by Company) install & handling
3 Container Toilet, 10' -1 unit (material supply + conc, by Company) install & handling
4 Concrete Sleeper 12.00 ea
+ Roofing 5.5*7*2 = 77.00 m2
CONSTRUCTION
A DEMOLISHMENT
+ Pile cap.1 2.7*4.2*1 = 11.40 m3
+ Pile cap.2 2.7*1*1 = 2.70 m3
28.90 m3
B EXCAVATION
1 Concrete Trench
(2.7+1.95+1+1)*(78.6+21.1)*0.3 = 199.00 m3

((2.7+1.95+1+1)*(78.6+21.1)*1)-(2.7*4.2*1)-(2.7*1*1) = 631.50 m3
5 Security shelter
+ Slab (9*3*0.2) = 5.40 m3
1,042.72 m3
1.20 Koef
1,251.30 m3
1 HRX.300
Sisi B
(4+4.11+4.11+4+4)*(43) Lapis 1 = 869.46 m2
((4+(2*3.89))+4.11+4.11+4+4)*(44) Lapis 2 = 1,232.00 m2
Sisi A (4+4.11+4.11+4+4)*(29) Lapis 1 = 586.38 m2

((4+(2*3.89))+4.11+4.11+4+4)*(44) Lapis 2 = 1,232.00 m2
Sisi B-1 (19+4.11+4.11+4+4)*(25) Lapis 1 = 880.50 m2

((19+(2*3.9))+4.11+4.11+4+4)*(30) Lapis 2 = 1,290.60 m2
Sisi Ujung-1 (7.5+4.11+4)*(4) Lapis 1 = 62.44 m2

(7.5+4.11+4)*(28) Lapis 2 = 437.08 m2

(7.5+4.11+4)*(28) Lapis 2 = 437.08 m2
Sub Total = 5,857.98 m2
Pemotongan + Overlap Sambungan Koef = 1.20
TOTAL = 7,029.60 m2
2 Polyfelt PEC.75
(7.5+4.11+4)*(27.22) Lapis 1 = 424.90 m2
(7.5+4.11+4)*(35.02) Lapis 2 = 546.66 m2
Sub Total = 971.57 m2
TOTAL = 1,165.90 m2
1.40 Koef
6,002.70 m3
1.40 Koef
2,330.00 m3
176.40 m'

+ Concrete trench, (see detail calc separatly) Total = 441.50 m3
Cover = 152.90 m3
1.20 Koef
50.00 m3
I REINFORCEMENT BAR
Reinforcement Plan 10 mm = 148.00 Kg
69,136.20 Kg
1.05 Koef
TOTAL = 72,593.01 Kg
G STEEL GRATING
+ Top of concrete trench (1.45*4.75)+(2.9*2.9)+(2.4*4.75) 26.70 m2
1.10 Koef
40.00 m2
H Steel For Frame Grating
H Beam (Wide Flange H Beam) 200x200x8x12 747.00
(3.043*3)+(2.9*2) Panjang = 14.93 m
(14.93/12)*50*6 Unit Weight = 50.00 Kg
Weight = 746.45 Kg
1.05 Koef
783.80 Kg
IWF (Wide Flange Beam) 200x100x5.5x8

(2.9*3)+(2.78*2)+(1.73*2)+(1.43*5) Panjang = 24.87 m
Unit Weight = 21.33 Kg
Weight = 530.56 Kg
1.05 Koef
557.10 Kg
UNP 150x75x6.5
(2.2*6)+(2.765*4)+(1.695*2) Panjang = 27.65 m
Weight = 516.13 Kg
1.05 Koef
542.00 Kg
I Steel For Finishing and Support Cover Trench
Equal Angle Bar 100x100x7
(21.2 *4 )+(79.5*1)+(72*3) Panjang = 381.00 m
Unit Weight = 10.71 Kg/m
Weight = 4,079.88 Kg
1.05 Koef
Total Weight = 4,283.90 Kg

for support grating at Detail 4 (ref. EMCL-PPT-KDK-WP.0004.5) 191.40
(8.02+7.54+9.13) Panjang = 25.00 m
Weight = 159.50 Kg
1.05 Koef
Total Weight = 167.50 Kg

(4*89)+(4*87)+(2*2.8)+(1*3.68) Panjang = 714.00 m
Ref. EMCL-PPT-KDK-WP.0004.6.2 & 3 Unit Weight = 3.783 Kg/m
1.05 Koef
J Base Plate / Embedded Plate Thk. 12 mm

Ref. EMCL-PPT-KDK-WP.0004.2
Type 1
(0.2*2.45) Luas = 0.49 m2
Jumlah = 32.00 ea
Sub Luasan = 15.68 m2
1.02 Koef
Type 2
(0.2*1.4) Luas = 0.28 m2
Jumlah = 16.00 ea
1.02 Koef
Sub Total = 4.57 m2
TOTAL = 20.56 m2
Unit Weight = 97.22 Kg/m2
TOTAL Weight = 2,000.00 Kg
PREPARATION
upgrade as follow;
+ Roofing 5.5*7*2 = 77.00 m2
CONSTRUCTION
A DEMOLISHMENT

+ Pile cap.1 2.7*4.2*1 = 11.40 m3
+ Pile cap.2 2.7*1*1 = 2.70 m3
28.90 m3
B EXCAVATION
1 Concrete Trench
(2.7+1.95+1+1)*(78.6+21.1)*0.3 = 199.00 m3

((2.7+1.95+1+1)*(78.6+21.1)*1)-(2.7*4.2*1)-(2.7*1*1) = 631.50 m3
5 Security shelter
+ Slab (9*3*0.2) = 5.40 m3
1,042.72 m3
1.20 Koef
1,251.30 m3
1 HRX.300
Sisi B
(4+4.11+4.11+4+4)*(43) Lapis 1 = 869.46 m2
((4+(2*3.89))+4.11+4.11+4+4)*(44) Lapis 2 = 1,232.00 m2
Sisi A (4+4.11+4.11+4+4)*(29) Lapis 1 = 586.38 m2

((4+(2*3.89))+4.11+4.11+4+4)*(44) Lapis 2 = 1,232.00 m2
Sisi B-1 (19+4.11+4.11+4+4)*(25) Lapis 1 = 880.50 m2

((19+(2*3.9))+4.11+4.11+4+4)*(30) Lapis 2 = 1,290.60 m2

(7.5+4.11+4)*(28) Lapis 2 = 437.08 m2

(7.5+4.11+4)*(28) Lapis 2 = 437.08 m2
Sub Total = 5,857.98 m2
TOTAL = 7,029.60 m2
2 Polyfelt PEC.75
(7.5+4.11+4)*(27.22) Lapis 1 = 424.90 m2
(7.5+4.11+4)*(35.02) Lapis 2 = 546.66 m2
TOTAL = 1,165.90 m2
1.40 Koef
6,002.70 m3
1.40 Koef
2,330.00 m3
176.40 m'

Cover = 152.90 m3
1.20 Koef
50.00 m3
I REINFORCEMENT BAR
Reinforcement Plan 10 mm = 148.00 Kg
69,136.20 Kg
1.05 Koef
TOTAL = 72,593.01 Kg
G STEEL GRATING
1.10 Koef
40.00 m2
H Steel For Frame Grating
H Beam (Wide Flange H Beam) 200x200x8x12
(14.93/12)*50*12 Weight = 746.50 Kg
1.05 Koef
Total = 783.90 Kg

(24.87/12)*21.33*12 Weight = 530.50 Kg
1.05 Koef
Total = 557.03 Kg
UNP 150x75x6.5
(27.65/6)*18.67*6 Weight = 515.29 Kg
1.05 Koef
Total = 541.10 Kg
I Steel For Finishing and Support Cover Trench
(381/6)*10.71*6 Weight = 4,112.64 Kg
1.05 Koef
Total = 4,318.30 Kg

for support grating at Detail 4 (ref. EMCL-PPT-KDK-WP.0004.5)
(25/6)*6.38*6 Weight = 160.78 Kg
1.05 Koef

(714/6)*3.783*6) Weight = 2,701.06 Kg
Ref. EMCL-PPT-KDK-WP.0004.6.2 & 3
1.05 Koef
Type 1
(0.2*2.45) Luas = 0.49 m2
Jumlah = 32.00 ea
1.02 Koef
Type 2
(0.2*1.4) Luas = 0.28 m2
Jumlah = 16.00 ea
1.02 Koef
Sub Total = 4.57 m2
TOTAL = 20.56 m2
WORK BREAK DOWN SYSTEM
SUPPORTING SERVICES
UNIT RATE AMAOUNT
ID DESCRIPTION QTY UNIT REMARKS
(IDR) (IDR)
INTERNET ACCESS
+ Tower Package 2.00 unit 3,080,000.00 6,160,000.00
+ Radio Receiver 2.00 unit 3,234,000.00 6,468,000.00
+ Internet cable 150.00 m' 18,480.00 2,772,000.00
+ Router Wifi 2.00 unit 693,000.00 1,386,000.00
+ Installation serives 1.00 ls 1,935,000.00 1,935,000.00
+ Tower foundation 30x30x60 (2 unit) 1.00 ls 903,000.00 903,000.00
+ Mobilization euipment 1.00 Times 2,380,000.00 2,380,000.00
+ Internet package 6.00 Month 2,257,500.00 13,545,000.00 100 Mbps, anticipate loss
receive according to distance
+ Rent Space for tower 6.00 Month 2,100,000.00 12,600,000.00
CLEANING SERVICES
+ Rate + tunjangan 6.00 Month 2,472,000.00 14,832,000.00 1 person
+ B. Umun (teh, kopi etc) 180.00 days 100,000.00 18,000,000.00
WATER SUPPLY
+ Delivery water to fill 2 unit tank @1000 ltr (3 times/week) 135.00 times 300,000.00 40,500,000.00
1.00 LS Sub total 121,481,000.00

5.00 Month Sub total /Month 24,296,200.00
Rounded 24,300,000.00
PREPARATION
upgrade as follow;
+ Roofing 5.5*7*2 = 77.00 m2
CONSTRUCTION
A DEMOLISHMENT
+ Pile cap.1 2.7*4.2*1 = 11.40 m3
+ Pile cap.2 2.7*1*1 = 2.70 m3
28.90 m3
B EXCAVATION
1 Concrete Trench
(2.7+1.95+1+1)*(78.6+21.1)*0.3 = 199.00 m3

((2.7+1.95+1+1)*(78.6+21.1)*1)-(2.7*4.2*1)-(2.7*1*1) = 631.50 m3
5 Security shelter
+ Slab (9*3*0.2) = 5.40 m3
1,042.72 m3
1.20 Koef
1,251.30 m3
1 HRX.300
Sisi B
(4+4.11+4.11+4+4)*(43) Lapis 1 = 869.46 m2
((4+(2*3.89))+4.11+4.11+4+4)*(44) Lapis 2 = 1,232.00 m2
Sisi A (4+4.11+4.11+4+4)*(29) Lapis 1 = 586.38 m2

((4+(2*3.89))+4.11+4.11+4+4)*(44) Lapis 2 = 1,232.00 m2
Sisi B-1 (19+4.11+4.11+4+4)*(25) Lapis 1 = 880.50 m2

((19+(2*3.9))+4.11+4.11+4+4)*(30) Lapis 2 = 1,290.60 m2

(7.5+4.11+4)*(28) Lapis 2 = 437.08 m2

(7.5+4.11+4)*(28) Lapis 2 = 437.08 m2
Sub Total = 5,857.98 m2
TOTAL = 7,029.60 m2
2 Polyfelt PEC.75
(7.5+4.11+4)*(27.22) Lapis 1 = 424.90 m2
(7.5+4.11+4)*(35.02) Lapis 2 = 546.66 m2
TOTAL = 1,165.90 m2
1.40 Koef
6,002.70 m3
+ Leveling hardstand around trench = 284.80 m3
1.40 Koef
2,730.00 m3
176.40 m'


+ LC Under Concrete Trench (see detail separately) Total = 27.30 m3
Total Concrete Grade K.250 = 41.10 m3
1.20 Koef
50.00 m3
I REINFORCEMENT BAR
1.05 Koef
TOTAL = 90,857.00 Kg
G STEEL GRATING
1.10 Koef
40.00 m2
H Steel Structure [Steel Grating Frame]
H Beam (Wide Flange H Beam) 200x200x8x12
(3.04*5) Length = 15.20 m
Weight = 760.00 Kg
1.10 Koef
836.00 Kg

2.78+2.78+1.73+1.73+(1.43*5)+(3.04*3) Length = 25.29 m
Weight = 539.52 Kg
1.10 Koef
593.50 Kg
UNP 150x75x6.5
(2.2*6)+(2.765*4)+(1.695*2) Length = 27.65 m
Weight = 516.13 Kg
1.10 Koef
567.80 Kg
I Steel Structure [Trench Cover Support]
(21.2 *4 )+(79.5*1)+(72*3) Length = 381.00 m
1.10 Koef

for support grating at Detail 4 (ref. EMCL-PPT-KDK-WP.0004.5)
(8.02+7.54+9.13) Panjang = 25.00 m
Weight = 159.50 Kg
1.10 Koef
(4*89)+(4*87)+(2*2.8)+(1*3.68) Panjang = 714.00 m
Ref. EMCL-PPT-KDK-WP.0004.6.2 & 3 Unit Weight = 3.783 Kg/m
1.10 Koef

Type 1
(0.2*2.45) Luas = 0.49 m2
Jumlah = 32.00 ea
1.02 Koef
Type 2
(0.2*1.4) Luas = 0.28 m2
Jumlah = 16.00 ea
1.02 Koef
Sub Total = 4.57 m2
TOTAL = 20.56 m2
Contractor PT. Dwi Agung Sentosa Pratama
Subject Concrete Trench
Date
REINFORCEMENT BAR
CONCRETE FORMWORK Tot Weight
Length Bar Total Length
Dwg ID CODE TOT
P L T Need VOL P L Need VOL A B C D E Sub Tot D.22 D.19 D.16 D.13 (Kg)
(m') (m') (m') (ea) (m3) (m') (m') (ea) (m2) K No (m') (m') (m') (m') (m') (m') (btg) 2.99 2.23 1.58 1.04
detail - 4 75.96 4.65 0.30 1.00 105.96 75.96 0.30 2.00 45.58 PBH1 2.00 19.00 0.20 80.52 0.20 80.92 32.00 2,589.44
4.65 0.30 1.00 1.40 PBH2 2.00 19.00 0.20 80.52 0.20 80.92 32.00 2,589.44
PBH1 2.00 12.00 0.20 4.60 0.20 5.00 506.00 2,530.00
PBH2 2.00 12.00 0.20 4.60 0.20 5.00 506.00 2,530.00
75.96 0.20 0.75 1.00 11.39 75.96 0.75 2.00 113.94 SK1 8.00 13.00 0.30 1.00 0.10 1.40 800.00 1,120.00
2.00 13.00 0.10 79.08 0.10 79.28 8.00 634.24
75.96 0.20 1.05 2.00 31.90 75.96 1.05 4.00 319.03 SK1 8.00 13.00 0.30 1.30 0.10 1.70 1,600.00 2,720.00
2.00 13.00 0.10 79.08 0.10 79.28 24.00 1,902.72
4.05 0.20 0.35 12.00 3.40 4.05 0.35 24.00 34.02 SK1 8.00 13.00 0.30 0.60 0.10 1.00 504.00 504.00
- 2.00 13.00 0.10 4.60 0.10 4.80 48.00 230.40
1.20 0.20 0.35 11.00 0.92 4.05 0.35 24.00 34.02 SK1 8.00 13.00 0.30 0.60 0.10 1.00 132.00 132.00
2.00 13.00 0.10 1.50 0.10 1.70 44.00 74.80
Sub Total 153.59 547.98 - 10,238.88 - 7,318.16

Qty 1.00 ( unit ) 153.59 547.98 - 10,238.88 - 7,318.16
Total 153.59 547.98 - 22,791.75 - 7,625.52 30,417.27
Rebar/Concrete 198.05 kg/m3
Formwork 3.57 m2/m3

Date
REINFORCEMENT BAR
Dwg ID CODE TOT
detail - 1,2,3 16.45 4.65 0.30 1.00 22.95 16.45 0.30 2.00 9.87 PBH1 2.00 19.00 0.20 21.76 0.20 22.16 32.00 709.12
4.65 0.30 1.00 1.40
PBH2 2.00 19.00 0.20 21.76 0.20 22.16 32.00 709.12
2.74 4.65 0.30 1.00 3.82 2.74 0.30 1.00 0.82
PBH1 2.00 12.00 0.20 4.60 0.20 5.00 110.00 550.00
PBH2 2.00 12.00 0.20 4.60 0.20 5.00 110.00 550.00
17.63 0.20 0.75 1.00 2.64 17.63 0.75 2.00 26.44 SK1 8.00 13.00 0.30 1.00 0.10 1.40 176.00 246.40
2.00 13.00 0.10 18.12 0.10 18.32 8.00 146.56
16.45 0.20 1.05 2.00 6.91 16.45 1.05 4.00 69.09 SK1 8.00 13.00 0.30 1.30 0.10 1.70 328.00 557.60
2.00 13.00 0.10 16.92 0.10 17.12 24.00 410.88
4.25 0.20 0.35 3.00 0.89 4.25 0.35 6.00 8.93 SK1 8.00 13.00 0.30 0.60 0.10 1.00 126.00 126.00
2.00 13.00 0.10 4.60 0.10 4.80 12.00 57.60
4.25 0.20 1.05 4.00 3.57 4.25 1.05 8.00 35.70 SK1 8.00 13.00 0.30 1.30 0.10 1.70 168.00 285.60
2.00 13.00 0.10 4.60 0.10 4.80 16.00 76.80
Sub Total 40.79 152.24 - 2,518.24 - 1,907.44

Qty 1.00 ( unit ) - 2,518.24 - 1,907.44
Total 40.79 152.24 - 5,605.60 - 1,987.55 7,593.15
Rebar/Concrete 186.17 kg/m3
Formwork 3.73 m2/m3
36/58
Date
REINFORCEMENT BAR
Dwg ID CODE TOT
Precast 4.43 1.00 0.30 1.00 1.33 4.43 0.30 2.00 2.66 PBH1 2.00 19.00 0.20 4.35 0.20 4.75 7.00 33.25
Concrete 0.30 0.30 2.00 0.18
Cover PBH2 2.00 19.00 0.20 4.35 0.20 4.75 7.00 33.25
PBH1 2.00 12.00 0.20 0.95 0.20 1.35 29.00 39.15
-
PBH2 2.00 12.00 0.20 0.95 0.20 1.35 29.00 39.15
KA1 15.00 16.00 0.25 0.25 0.25 0.25 0.25 1.25 4.00 5.00
KA2 16.00 16.00 0.25 0.25 0.25 0.75 8.00 6.00
LFT 2.00 22.00 0.45 0.20 0.45 1.10 2.00 2.20

2.83
Sub Total 1.33 2.84 5.03 144.80 11.00 -

Qty 86.00 ( unit ) 5.03 12,452.80 946.00 -
Total 114.29 244.07 15.01 27,719.93 1,492.79 - 29,227.73
Ratio Rebar/Concrete 255.72 kg/m3
Ratio Formwork 2.14 m2/m3
SUMMARY
Date Kapastas Putaran Sehari
Description QTY UNIT Koef Tot. Qty 0.30 10.00 3.00
77.77 19.44
TRENCH
Concrete 194.40 m3 1.20 233.30
Form works 700.22 m2 1.00 700.30
Rebar 38,010.42 Kg 1.10 41,811.50
TRENCH COVER
Concrete 114.29 m3 1.20 137.20
Form works 244.07 m2 1.00 244.10
Rebar 29,227.73 Kg 1.10 32,150.60
SUMMARY
Concrete m3 370.50
Form works m2 944.40
Rebar Kg 73,962.10
37/58
Date
CONCRETE FORMWORK
Dwg ID
P L T Need VOL P L Need VOL
(m') (m') (m') (ea) (m3) (m') (m') (ea) (m2)
Detail - 4
Slab 77.40 4.75 0.35 1.00 128.68 77.40 0.35 2.00 54.18
4.75 0.35 1.00 1.66
Dinding Tepi 77.40 0.20 0.80 2.00 24.77 77.40 0.80 4.00 247.68
Dinding Tengah 77.40 0.30 0.80 1.00 18.58 77.40 0.80 2.00 123.84
Ujung 4.75 0.20 1.05 1.00 1.00 4.75 1.05 2.00 9.98
Balok Sekat 2.90 0.30 0.35 25.00 7.61 2.90 0.35 50.00 50.75
1.85 0.30 0.35 12.00 2.33 1.85 0.35 24.00 15.54
Sub Total 182.96 503.63

Qty 1.00 ( unit ) 182.96 503.63
Total 182.96 503.63
Formwork 2.75 m2/m3

Date
CONCRETE FORMWORK
Dwg ID
(m') (m') (m') (ea) (m3) (m') (m') (ea) (m2)
Detail - 1 9.00 4.75

Slab 9.00 4.75 0.35 1.00 14.96 9.00 0.35 2.00 6.30
Dinding Tepi 9.00 0.20 0.80 2.00 2.88 9.00 0.80 4.00 28.80
Dinding Tengah 9.00 0.30 0.80 1.00 2.16 9.00 0.80 2.00 14.40
Balok Sekat 4.75 0.30 0.35 3.00 1.50 4.75 0.35 6.00 9.98
Detail - 2 7.75 4.75

Slab 7.75 4.75 0.35 1.00 12.88 7.75 0.35 2.00 5.43
4.75 0.35 1.00 1.66
Dinding Tepi 3.00 0.20 0.80 2.00 0.96 3.00 0.80 4.00 9.60
4.75 0.20 1.25 1.00 1.19 4.75 1.25 2.00 11.88
Dinding Tengah 7.75 0.30 0.80 1.00 1.86 7.75 0.80 2.00 12.40
Balok Sekat 4.75 0.30 0.35 3.00 1.50 4.75 0.35 6.00 9.98
Detail - 3 7.45 4.75

Slab 7.45 4.75 0.35 1.00 12.39 7.45 0.35 2.00 5.22
Dinding Tepi 7.45 0.20 0.80 2.00 2.38 7.45 0.80 4.00 23.84
Dinding Tengah 7.45 0.30 0.80 1.00 1.79 7.45 0.80 2.00 11.92
Balok Sekat 4.75 0.30 0.35 2.00 1.00 4.75 0.35 4.00 6.65
Sub Total 57.44 158.04
38/58
Qty 1.00 ( unit )
Total 57.44 158.04
Formwork 2.75 m2/m3
39/58
Date
CONCRETE FORMWORK
Dwg ID
(m') (m') (m') (ea) (m3) (m') (m') (ea) (m2)
Precast Cover
Type I A 2.89 1.00 0.30 89.00 77.16 2.89 0.30 178.00 154.33
1.00 0.30 178.00 53.40
Type II A 1.84 1.00 0.30 87.00 48.02 1.84 0.30 174.00 96.05
1.00 0.30 174.00 52.20
Type I B 2.89 0.70 0.30 2.00 1.21 2.89 0.30 4.00 3.47
0.70 0.30 4.00 0.84
Type II B 1.84 1.84 0.30 1.00 1.02 1.84 0.30 2.00 1.10
1.84 0.30 2.00 1.10
Sub Total 127.42 362.49

Qty
Total
Ratio Formwork #DIV/0! m2/m3
ID P L T Vol
Type 1 1.00 2.89 0.30 0.87
SUMMARY Jumlah = 94
Contractor PT. Dwi Agung Sentosa Pratama Type 2 1.00 1.84 0.30 0.55
Subject Concrete Trench Jumlah = 94
Date
Description QTY UNIT Koef Tot. Qty Type 1 81.50
Type 2 51.89
TRENCH 133.4
Concrete 240.50 m3 1.20 288.60
Form works 661.67 m2 1.00 661.70
TRENCH COVER
Concrete 127.42 m3 1.20 152.90
Form works 362.49 m2 1.00 362.50
SUMMARY Kapastas Putaran

Concrete m3 441.50 0.30 10.00
Form works m2 1,024.20
40/58
BACK UP RATE
UNIT RATE TOTAL RATE
NO. DETAIL DESCRIPTION QTY UNIT REMARKS
(IDR) (IDR)
I. REIMBURSEABLE MATERIAL
1 Heavy Duty Steel Grating, plain bar 1.00 m2 5,713,100.00 5,713,100.00 Attachement-1
41
EXXONMOBIL : KEDUNG KERIS WELLPAD UPGRADES
CONSTRUCTION SCHEDULE [2 WEEK LOOK AHEAD]
* Start Date 4/27/2017
* To 5/11/2017
Est,. Zone Cap,. Est,. Prev,. Apr-17 May-17

ID ACTIVITY Unit Remarks
QTY 26 m' Qty Unit Day's Est,. 27 28 29 30 1 2 3 4 5 6 7 8 9 10 11
1 Dewatering Pit
+ Mud Cutting Pit-1 1,700.00 m3 General 220 m3/day 8 from 22/4/2017 (1 pump) 1320 220 160
+ Mud Cutting Pit-2 3,000.00 m3 General 420 m3/day 8 (2 pump) 420 420 420 420 420 420 420 60
2 Earth Works
+ Striping mud surface PIT-1, PIT-2
+ Mud Cutting Pit-1 85.00 m3 General 15 m3/day 6 Start from 23/4/2017 75 10
+ Mud Cutting Pit-2 150.00 m3 General 15 m3/day 10 15 15 15 15 15 15
+ Membrane HRX.300 PIT-1
+ Material on Site
- HRX.300 4,858.50 m2 General 8 roll Est,. To cover PIT-1 1200 2400 1200
+ Equipment
- Sewing machine 1.00 unit 1
+ Installation
- Layer-1 2,429.25 m2 General 1200 m2/day 3 Layer-1 1200 1200 29.25
- Layer-2 2,429.25 m2 General 1200 m2/day 3 Layer-2 1200 1200 1200
+ Compaction 1st layer PIT-1
+ Material on Site
- Quarry waste 1,356.75 m3 General 200 m3/day 7 Thk. 200 cm 128 200 200 200 200 200 200 29.25
+ Equipment
- Dozer #1 1.00 unit 240 m3/day 6.00 1 1 1 1 1 1
- Vibro #1 1.00 unit 200 m3/day 8.00 1 1 1 1 1 1 1 1
+ Installation 1,356.75 m3 General 170 m3/day 8.00 170 170 170 170 170 170 170 170
+ Compaction 2nd layer PIT-1
+ Material on Site
- Quarry waste 1,356.75 m3 General 200 m3/day 7 200 200 200 200 200 200 156.75
+ Equipment
- Dozer #1 1.00 unit 240 m3/day 6.00 1 1 1 1 1 1 1
- Vibro #1 1.00 unit 240 m3/day 7.00 1 1 1 1 1
+ Installation 1,356.75 m3 General 194 m3/day 7.00 194 194 194 194 194
3 Concrete Trench (zone-1, 72 m')

+ Preparation
+ Material on Site 17,474.75
- Re bar 52,424.2 kg General Stocked pile at KDK field 52424
+ Equipment On Site
- Bar bender, bar cutter 1.00 unit General 1
+ Pre fabricating
- Re bar 52,424.24 kg General 2000 kg/day 27.00 at Site 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000
+ Excavation
+ material
- Hardstand material 456.05 m3
+ Equipment
- Excavator #1 1.00 unit General 240 m3/day 2.00 Land in used for quarry waste material 1 1
- Dozer #1 1.00 unit General 240 m3/day 2.00 1 1
+ Formwork 3 times used
+ Material on Site
- wooden plank 682.01 m2 3 times used 682
- wood frame 682.01 m2 3 times used 682
- brick 144.00 m1 outside walling trench 144
+ Pre fabricating
- wooden plank + Frame 682.01 m2
- brick 144.00 m1 General 12 m1/day 12.00 12 12 12 12 12 12
+ Concrete works
+ Lean Concrete 16.97 m3 General 25 m1/day 1.00 Thk.50 mm, Slab 25
+ Concrete grade K.350 267.56 m3 General 100 m3/day 3.00 Thk.350 mm Slab 100 100 100
Note; - Schedule is subject to change depending on weather, access, and meterial delivery.
KEDUNG KERIS EARLY WORK PHASE.2
WELLPAD UPGRADES
WEEKLY PROGRESS CURVE
100.00%
% Complete 90.00%
80.00%
70.00%
CUT OFF : 16 Mei. 2017
60.00% BASELINE CURVE
50.00%
40.00%
ACTUAL CURVE
30.00%
20.00%
10.00%
0.00%
Period
14-May-17
21-May-17
28-May-17
13-Aug-17
20-Aug-17
27-Aug-17
31-Aug-17
18-Jun-17
25-Jun-17
16-Apr-17
23-Apr-17
30-Apr-17
11-Jun-17
16-Jul-17
23-Jul-17
30-Jul-17
7-May-17
6-Aug-17
4-Jun-17
9-Apr-17
2-Jul-17
9-Jul-17
Early Plan - Baseline 1.06% 2.77% 4.43% 11.32% 16.61% 19.64% 22.53% 26.13% 30.95% 37.36% 44.44% 44.44% 44.44% 48.38% 53.02% 60.85% 68.35% 76.85% 87.02% 92.63% 96.67% 100.00%
Weekly Early Plan - Baseline 1.06% 1.71% 1.65% 6.89% 5.29% 3.03% 2.89% 3.60% 4.82% 6.41% 7.08% 3.94% 4.64% 7.83% 7.50% 8.49% 10.17% 5.61% 4.04% 3.33%
Actual Cumulative 1.06% 2.77% 4.43% 11.32% 16.61% 23.37% 25.08%
Actual Weekly 0.00% 1.71% 1.65% 6.89% 5.29% 6.77% 1.71%
Variance (Actul - Plan) 0.00% 0.00% 0.00% 0.00% 0.00% 3.73% 2.55%
PT. Dwi Agung Sentosa Pratama 06/24/2017

PROGRESS SCHEDULE
* Today Date 5/16/2017 42.00 Day's
* Reference Mpp KK Phase.2 [BASELINE] R.2
PROPOSED WEIGHT PORTION Progress Cl
Est,. BASELINE Weight Last Weeks This Weeks
ID DESCRIPTION Remarks
Day's Start Finish (%) (%) weight (%) (%) weight (%)
A PRE-ELIMINARY
1 Mob-demob Equipment
# Hydraulic Track Mounted Excavator (Standard) 1.00 Times 2.00 4/4/2017 8/31/2017 0.09 % 0.04 % 50.00 % 0.00 % 0.00 %
# D6 LPG Dozer with Winch (140HP) 1.00 Times 2.00 4/4/2017 8/31/2017 0.09 % 0.04 % 50.00 % 0.00 % 0.00 %
# Motor Grader (Medium Sized) 1.00 Times 2.00 4/4/2017 8/31/2017 0.09 % 0.00 % 0.00 % 0.00 % 0.00 %
# Vibratory Soil Compactor 10 Top 1.00 Times 2.00 4/4/2017 8/31/2017 0.09 % 0.04 % 50.00 % 0.00 % 0.00 %
# 4 Ton Truck Crane c/w hydrolic boom 1.00 Times 2.00 4/4/2017 8/31/2017 0.03 % 0.01 % 50.00 % 0.00 % 0.00 %
# Crane 25 Ton 2.00 Times 2.00 4/4/2017 8/31/2017 0.60 % 0.15 % 25.00 % 0.00 % 0.00 %
# Flat Bed Tronton 12 ton truck 1.00 Times 2.00 4/4/2017 8/31/2017 0.03 % 0.00 % 0.00 % 0.00 % 0.00 %
# Dump Truck - 10-12 ton capacity 2.00 Times 2.00 4/4/2017 8/31/2017 0.02 % 0.01 % 50.00 % 0.00 % 0.00 %
# Light Truck Man Haul 1.00 Times 2.00 4/4/2017 8/31/2017 0.01 % 0.01 % 50.00 % 0.00 % 0.00 %
# Double Cabin 4x4 Vehicle 1.00 Times 2.00 4/4/2017 8/31/2017 0.01 % 0.01 % 50.00 % 0.00 % 0.00 %
# Personnel Utility Vehicle 2.00 Times 2.00 4/4/2017 8/31/2017 0.02 % 0.01 % 50.00 % 0.00 % 0.00 %
# 7.5 kVA Power Genset 2.00 Times 2.00 4/4/2017 8/31/2017 0.02 % 0.01 % 50.00 % 0.00 % 0.00 %
# Arc Welding Machine & supported welding tools 3.00 Times 2.00 4/4/2017 8/31/2017 0.03 % 0.00 % 0.00 % 0.00 % 0.00 %
# Concrete Mixer & Concreting tools 2.00 Times 2.00 4/4/2017 8/31/2017 0.02 % 0.01 % 50.00 % 0.00 % 0.00 %
# Hand Operated Tamping Foot Compactor 1.00 Times 2.00 4/4/2017 8/31/2017 0.01 % 0.00 % 0.00 % 0.00 % 0.00 %
# Baby Roller 4 ton capacity 1.00 Times 2.00 4/4/2017 8/31/2017 0.01 % 0.01 % 50.00 % 0.00 % 0.00 %
# Supported Tools 1.00 Times 2.00 4/4/2017 8/31/2017 0.01 % 0.00 % 50.00 % 0.00 % 0.00 %
# 4000 watt Lighting Tower with Diesel 7.5 KVA 1.00 Times 2.00 4/4/2017 8/31/2017 0.01 % 0.00 % 0.00 % 0.00 % 0.00 %
2 Transportation 6.00 Month 136.00 4/18/2017 8/31/2017 2.18 % 0.56 % 25.74 % 0.11 % 5.15 %
3 Establishment Site Office & Consumable Utility 0.50 Year 136.00 4/18/2017 8/31/2017 0.49 % 0.13 % 25.74 % 0.03 % 5.15 %
4 Site Management & Supervision
# Site Manager / Superintendent 150.00 Man.day 150.00 4/4/2017 8/31/2017 0.98 % 0.23 % 23.33 % 0.05 % 4.67 %
# Civil Engineer / QA - QC 90.00 Man.day 90.00 6/2/2017 8/31/2017 0.46 % 0.18 % 38.89 % 0.04 % 7.78 %
# Construction Supervisor 210.00 Man.day 150.00 4/4/2017 8/31/2017 1.02 % 0.24 % 23.33 % 0.05 % 4.67 %
# Site SHE Officer 150.00 Man.day 150.00 4/4/2017 8/31/2017 0.73 % 0.17 % 23.33 % 0.03 % 4.67 %
# Surveyor 90.00 Man.day 90.00 6/2/2017 8/31/2017 0.34 % 0.13 % 38.89 % 0.03 % 7.78 %
# Civil- Draftsman/Designer/CAD 30.00 Man.day 30.00 8/1/2017 8/31/2017 0.11 % 0.00 % 0.00 % 0.00 % 0.00 %
# Security 150.00 Man.day 150.00 4/4/2017 8/31/2017 0.31 % 0.07 % 23.33 % 0.01 % 4.67 %
5 Stand-by Paramedic & Stand-by Ambulance 5.00 Month 150.00 4/4/2017 8/31/2017 2.62 % 0.61 % 23.33 % 0.12 % 4.67 %
B CONSRUCTION
1 SITE OFFICE 4/8/2017 5/14/2017
# Container Office and toilet Container 1.00 Ls 4/8/2017 4/11/2017
+ Material on site
- 3 unit Container (EOE to KDK) 4.00 4/8/2017 4/11/2017 0.47 % 50% portion 0.47 % 100.00 % 0.00 % 0.00 %
- Concrete sleepers (EOE to KDK) 4.00 4/8/2017 4/11/2017 0.09 % 10% portion 0.09 % 100.00 % 0.00 % 0.00 %
+ Installation 4.00 4/8/2017 4/11/2017 0.38 % 40% portion 0.34 % 90.00 % 0.00 % 0.00 %
# Septictank 1.00 Unit 4/12/2017 4/18/2017
45/58
PROGRESS SCHEDULE
* Today Date 5/16/2017 42.00 Day's
+ Material on Site 6.00 4/12/2017 4/18/2017 0.26 % 50% portion 0.26 % 100.00 % 0.00 % 0.00 %
+ Installation 7.00 4/12/2017 4/18/2017 0.26 % 50% portion 0.26 % 100.00 % 0.00 % 0.00 %
# Container office Part 1.00 Ls 4/12/2017 5/14/2017

+ Material on Site 50% portion
- Light Truss roof frame 10.00 4/12/2017 4/22/2017 0.13 % 30% portion 0.13 % 100.00 % 0.00 % 0.00 %
- Roof covering + Nok 10.00 4/12/2017 4/22/2017 0.04 % 10% portion 0.04 % 100.00 % 0.00 % 0.00 %
- Walling material 3.00 4/25/2017 4/28/2017 0.09 % 20% portion 0.09 % 100.00 % 0.00 % 0.00 %
- Ceiling material 3.00 4/25/2017 4/28/2017 0.09 % 20% portion 0.09 % 100.00 % 0.00 % 0.00 %
- Door window 3.00 4/28/2017 5/1/2017 0.09 % 20% portion 0.09 % 100.00 % 0.00 % 0.00 %
+ Installation 50% portion
- Light Truss roof frame 7.00 4/26/2017 5/3/2017 0.09 % 20% portion 0.09 % 100.00 % 0.00 % 0.00 %
- Roof covering + Nok 7.00 4/26/2017 5/3/2017 0.04 % 10% portion 0.04 % 100.00 % 0.00 % 0.00 %
- Flooring 3.00 5/3/2017 5/6/2017 0.09 % 20% portion 0.09 % 100.00 % 0.00 % 0.00 %
- Walling 5.00 5/5/2017 5/10/2017 0.09 % 20% portion 0.09 % 100.00 % 0.00 % 0.00 %
- Ceiling 4.00 5/9/2017 5/13/2017 0.09 % 20% portion 0.09 % 100.00 % 0.00 % 0.00 %
- Door window 2.00 5/12/2017 5/14/2017 0.04 % 10% portion 0.04 % 100.00 % 0.00 % 0.00 %
2 EARTH WORKS
# Dewatering pit 30.00 days 4/22/2017 5/5/2017
+ Mud Cutting Pit-1 (pump #1), 1700 m3 8.00 4/22/2017 4/30/2017 0.05% 30% portion 0.05 % 100.00 % 0.00 % 0.00 %
+ Mud Cutting Pit-2 (pump #1 & #2), 3000 m3 7.00 4/25/2017 5/2/2017 0.09% 60% portion 0.09 % 100.00 % 0.00 % 0.00 %
+ Mud Settling Pit, 500 m3 3.00 4/30/2017 5/3/2017 0.01% 5% portion 0.01 % 80.00 % 0.00 % 20.00 %
+ Clarified Pit, 500 m3 3.00 5/2/2017 5/5/2017 0.01% 5% portion 0.00 % 0.00 % 0.01 % 100.00 %
# Subgrade preparation (remove mud surface) 7.00 5/13/2017 5/19/2017 5% portion, quarry waste fill
+ Mud Cutting Pit-1 3.00 5/13/2017 5/16/2017 0.3% 50% portion 0.26 % 100.00 % 0.00 % 0.00 %
+ Mud Cutting Pit-2 2.00 5/16/2017 5/18/2017 0.2% 30% portion 0.16 % 100.00 % 0.00 % 0.00 %
+ Mud Settling Pit 1.00 5/18/2017 5/19/2017 0.1% 10% portion 0.00 % 0.00 % 0.00 % 0.00 %
+ Clarified Pit 1.00 5/18/2017 5/19/2017 0.1% 10% portion 0.00 % 0.00 % 0.00 % 0.00 %
# Compacted fill quarry waste into the existing pit 6/10/2017 7/14/2017 95% portion, quarry waste fill
- Mud Cutting Pit-1 22.00 5/28/2017 6/18/2017 3.0% 60% portion 2.11 % 70.00 % 0.00 % 0.00 %
+ Installation 27.00 6/4/2017 7/14/2017 5.0% 50% portion 2.51 % 50.00 % 0.00 % 0.00 %
- Excavator
- Dozer
- Vibro
# Installation geosynthetic membrane HRX.300 5/20/2017 6/2/2017

46/58
PROGRESS SCHEDULE
* Today Date 5/16/2017 42.00 Day's
# Installation geosynthetic membrane PEC.75 6/3/2017 6/16/2017

# Excavation Concrete Pipe Trench 5/9/2017 5/22/2017 55% portion, Excavation

- Excavator
- Dump Truck
3 CONCRETE PIPE TRENCH

# Demolish concrete slab foundation 4/29/2017 5/12/2017
- Excavator Breaker
- Excavator
- Dump Truck
# Reinforcement Bar 4/22/2017 7/10/2017

+ Material on Site 50% portion, reinforce bar
- Concrete Cover 12.00 4/22/2017 5/4/2017 4.15% 50% portion 3.11 % 75.00 % 0.21 % 5.00 %
- Pipe Trench Ditch 12.00 4/22/2017 5/4/2017 4.15% 50% portion 2.90 % 70.00 % 0.33 % 8.00 %
+ Fabricating 25% portion, reinforce bar
- Concrete Cover 30.00 5/26/2017 7/8/2017 2.07% 50% portion 0.00 % 0.00 %
- Pipe Trench Ditch 40.00 4/29/2017 6/8/2017 2.07% 50% portion 0.10 % 5.00 % 0.00 % 0.00 %
+ Installation 25% portion, reinforce bar
- Concrete Cover 21.00 6/19/2017 7/10/2017 2.07% 50% portion 0.00 % 0.00 %
- Pipe Trench Ditch 25.00 5/25/2017 6/19/2017 2.07% 50% portion 0.00 % 0.00 %
# Form Works 30% portion, Concrete K.350

+ Material on Site 7.00 5/10/2017 5/17/2017 1.13% 50% portion 0.00 % 0.00 %
47/58
PROGRESS SCHEDULE
* Today Date 5/16/2017 42.00 Day's
+ Fabricating 52.00 5/17/2017 7/8/2017 0.56% 25% portion 0.00 % 0.00 %

+ Installation 65.00 5/24/2017 7/28/2017 0.56% 25% portion 0.00 % 0.00 %
# Concrete pouring (lean concrete) 7.00 5/23/2017 5/29/2017 0.93% 0.23 % 25.00 % 0.00 % 0.00 %
# Concrete pouring & curing 30.00 7/17/2017 8/15/2017 5.26% 70% portion, Concrete K.350 0.00 % 0.00 %
# Concrete Cover Installation 30.00 7/24/2017 8/23/2017 1.42% 0.00 % 0.00 %
4 PAVEMENT WORKS
# Compacted Base Course
+ Material on Site 12.00 7/29/2017 8/10/2017 5.99% 50% portion, Base Course 0.00 % 0.00 %
+ Spreading 7.00 8/10/2017 8/17/2017 2.99% 25% portion, Base Course 0.00 % 0.00 %
- Grader
+ Compaction 14.00 8/17/2017 8/31/2017 2.99% 25% portion, Base Course 0.00 % 0.00 %
- Vibro
5 DRAINAGE & CULVERT 5/24/2017 8/31/2017

# Excavation 7.00 7/15/2017 7/21/2017 0.26% 45% portion, excavation 0.00 % 0.00 %
# Precast u-ditch 40x60

+ Material on Site
- U-Ditch 40x60 39.00 5/24/2017 7/15/2017 2.31% 50% portion u ditch 1.27 % 55.00 %
- Sand bedding 5.00 7/15/2017 7/20/2017 0.26% 100% sand bed 0.00 % 0.00 %
+ Installation
- U-Ditch precast 28.00 7/18/2017 8/15/2017 1.85% 40% portion u ditch 0.00 % 0.00 %
- Box Control 24.00 7/25/2017 8/18/2017 0.48% 100% box control 0.00 % 0.00 %
# Compacted back filling 12.00 8/8/2017 8/20/2017 0.46% 10% portion u ditch 0.00 % 0.00 %
6 ACCESSORIES
# Lighting protection (3ea)
+ Material on Site (RAW) 2.00 6/18/2017 7/3/2017 0.88% 50% portion 0.00 % 0.00 %
# Wind sock (4 ea)

# Security Shelter 9m' x 3m'
48/58
PROGRESS SCHEDULE
* Today Date 5/16/2017 42.00 Day's
+ Sub structure 40.00 %

- Material on Site 7.00 7/13/2017 7/20/2017 0.34% 50% portion 0.00 % 0.00 %
- Fabricating 3.00 7/20/2017 7/23/2017 0.20% 30% portion 0.00 % 0.00 %
- Installation/ concrete pouring 4.00 7/23/2017 7/27/2017 0.13% 20% portion 0.00 % 0.00 %
+ Upper structure 40.00 %
- Material on Site 3.00 7/27/2017 7/30/2017 0.34% 50% portion 0.00 % 0.00 %
- Fabricating 7.00 7/30/2017 8/6/2017 0.20% 30% portion 0.00 % 0.00 %
- Installation/ erection 7.00 8/6/2017 8/13/2017 0.13% 20% portion 0.00 % 0.00 %
+ Remove the existing security hut 4.00 7/5/2017 7/9/2017 0.17% 10% portion 0.00 % 0.00 %
+ Remove the existing water torn security 4.00 7/9/2017 7/13/2017 0.17% 10% portion 0.00 % 0.00 %
# HDPE Liner mud pit-2, setling pit, & clarified pit 100% portion HDPE + % sand bag
+ Material on Site
- HDPE 8.00 7/15/2017 7/23/2017 4.11% 50% portion HDPE 0.00 % 0.00 %
- Sand bag 8.00 7/15/2017 7/23/2017 0.34% 100% sand bag 0.00 % 0.00 %
+ Installation
- Mud Pit-2 7.00 7/23/2017 7/30/2017 1.64% 20% portion HDPE 0.00 % 0.00 %
- Settling Pit 7.00 7/30/2017 8/6/2017 1.23% 15% portion HDPE 0.00 % 0.00 %
- Clarified Pit 7.00 8/6/2017 8/13/2017 1.23% 15% portion HDPE 0.00 % 0.00 %
# Portable safety fence around pit

+ Installation
- Settling Pit 7.00 8/13/2017 8/20/2017 0.06% 25% portion 0.00 % 0.00 %
- Clarified Pit 7.00 8/20/2017 8/27/2017 0.06% 25% portion 0.00 % 0.00 %
# Install 8" steel pipe over flow

+ Material on Site
- Steel pipe 8" 7.00 8/10/2017 8/17/2017 Material by Company
- Sand bedding 4.00 8/17/2017 8/21/2017 0.09% 30% portion 0.00 % 0.00 %
- Excavation 2.00 8/21/2017 8/23/2017 0.08% 40.00 % 0.00 % 0.00 %
- installation 6.00 8/23/2017 8/29/2017 0.06% 30% portion 0.00 % 0.00 %
- Compacted fill 2.00 8/29/2017 8/31/2017 0.06% 30% portion 0.00 % 0.00 %
7 OTHERS
# Grass cover (concreting grassy area) 28.00 8/3/2017 8/31/2017 2.78% 0.00 % 0.00 %
# Cutting Grass 35.00 4/24/2017 5/29/2017 0.27% 0.04 % 15.00 % 0.00 % 0.00 %
# Generator Shelter
+ Material on Site 4.00 5/17/2017 5/21/2017 0.30% 50% portion 0.30 % 100.00 % 0.00 % 0.00 %
49/58
PROGRESS SCHEDULE
* Today Date 5/16/2017 42.00 Day's
+ Fabricating 5.00 5/21/2017 5/26/2017 0.18% 30% portion 0.18 % 100.00 % 0.00 % 0.00 %
# Generator for office including fuel and operator 136.00 4/4/2017 8/31/2017 3.34% 0.86 % 25.74 % 0.17 % 5.15 %
# Supporting services to support container office 136.00 4/4/2017 8/31/2017 2.18% 0.56 % 25.74 % 0.11 % 5.15 %
+ Fresh water
+ Cleaning Services
+ Internet Access
# Steel grating heavy duty
+ Approved for fabricating 3.00 7/20/2017 7/23/2017 1.45% 50% portion
+ Fabricating 30.00 7/23/2017 8/22/2017 0.87% 30% portion
+ Installation 14.00 8/12/2017 8/26/2017 0.58% 20% portion
# Embeded Plate
+ Material on Site 3.00 7/27/2017 7/30/2017 0.34% 50% portion
+ Fabricating 21.00 7/30/2017 8/20/2017 0.20% 30% portion
+ Installation 14.00 8/2/2017 8/16/2017 0.13% 20% portion
100.00% 23.37% 2.98%
Prepared by; Checked by; Acknowledge by;

PT. Dwi Agung Sentosa Pratama PT. Dwi Agung Sentosa Pratama EMCL
_________________________ _________________________ _________________________
50/58
Progress Claim
Cum (Progress Now)
Remarks
(%) weight (%)
0.04 % 50.00 %
0.04 % 50.00 %
0.00 %
0.04 % 50.00 %
0.01 % 50.00 %
0.15 % 25.00 %
0.00 %
0.01 % 50.00 %
0.01 % 50.00 %
0.01 % 50.00 %
0.01 % 50.00 %
0.01 % 50.00 %
0.00 %
0.01 % 50.00 %
0.00 %
0.01 % 50.00 %
0.00 % 50.00 %
0.00 %
0.67 % 30.88 %
0.15 % 30.88 %
0.28 % 28.00 %
0.22 % 46.67 %
0.29 % 28.00 %
0.20 % 28.00 %
0.16 % 46.67 %
0.00 %
0.09 % 28.00 %
0.73 % 28.00 %
0.47 % 100.00 %
0.09 % 100.00 %
0.34 % 90.00 %
51/58
Progress Claim
Cum (Progress Now)
Remarks
(%) weight (%)
0.26 % 100.00 %
0.26 % 100.00 %
0.13 % 100.00 %
0.04 % 100.00 %
0.09 % 100.00 %
0.09 % 100.00 %
0.09 % 100.00 %
0.09 % 100.00 %
0.04 % 100.00 %
0.09 % 100.00 %
0.09 % 100.00 %
0.09 % 100.00 %
0.04 % 100.00 %
0.05 % 100.00 %
0.09 % 100.00 %
0.01 % 100.00 %
0.01 % 100.00 %
0.26 % 100.00 %
0.16 % 100.00 %
0.00 %
0.00 %
2.11 % 70.00 %
1.41 % 70.00 %
2.51 % 50.00 %
52/58
Progress Claim
Cum (Progress Now)
Remarks
(%) weight (%)
Need to have approval MAR

0.29 % 100.00 % from Eng,.
0.20 % 100.00 % Need to have approval MAR

from Eng,.
Need to have approval MAR

0.15 % 50.00 % from Eng,.
0.10 % 50.00 % Need to have approval MAR

from Eng,.
0.90 % 100.00 %
0.22 % 25.00 %
0.23 % 71.47 % As per dwg.Rev.0
1.68 % 75.00 %
3.32 % 80.00 %
3.23 % 78.00 %
0.10 % 5.00 %
53/58
Progress Claim
Cum (Progress Now)
Remarks
(%) weight (%)
0.23 % 25.00 % As per dwg.rev.0
54/58
Progress Claim
Cum (Progress Now)
Remarks
(%) weight (%)
0.04 % 15.00 %
0.30 % 100.00 %
55/58
Progress Claim
Cum (Progress Now)
Remarks
(%) weight (%)
0.18 % 100.00 %
0.12 % 100.00 %
1.03 % 30.88 %
0.67 % 30.88 %
25.08%
Approved by;
EMCL
_________________________
56/58
KK Early Work Phase 2
Proforma Invoice No. 136 /PF/DASP/KK/V/2017
Customer
Name : ExxonMobil Cepu Limited Date : 27 May 2017
Address : Wisma GKBI, Ground Floor Jl.Jend. Sudirman No. 28 Order No. : 17911 - 012
City : Jakarta 10210 Contract No : 4600017911

Phone : 021-5740707 PO : 4501303486 / 22 May 2017
For The Attention of Accounts Payable Department Periode : 1 Apr - 31 Dec 2017
SES :
IPES QTY Amount QTY Total Amount

Item Description Unit Remark
Service No CONTRACT (IDR) PFI 25.08% (IDR)

Mobilization/Demobilization - Heavy & Supported Equipment, Personnel & Project
Staff, Office Tools & equipment, daily Transportation vehicles & Light Truck for personnel
& operational during construction period.
Equipment
WBS 10.3 4108639 Hydraulic Track Mounted Excavator (Standard) 1.00 Times 6,000,000.00 0.50 3,000,000.00
WBS 10.3 4108640 D6 LPG Dozer with Winch (140HP) 1.00 Times 6,000,000.00 0.50 3,000,000.00
WBS 10.3 4108642 Vibratory Soil Compactor 10 Top 1.00 Times 6,000,000.00 0.50 3,000,000.00
WBS 10.3 4108643 4 Ton Truck Crane c/w hydrolic boom 1.00 Times 2,000,000.00 0.50 1,000,000.00
WBS 10.3 4108638 Crane 25 Ton 2.00 Times 40,000,000.00 0.50 10,000,000.00
WBS 10.3 4108645 Dump Truck - 10-12 ton capacity 2.00 Times 1,500,000.00 1.00 750,000.00
WBS 1.1 4108513 Light Truck Man Haul 1.00 Times 750,000.00 0.50 375,000.00
WBS 1.1 4108514 Double Cabin 4x4 Vehicle 1.00 Times 750,000.00 0.50 375,000.00
WBS 1.1 4108515 Personnel Utility Vehicle 2.00 Times 1,500,000.00 1.00 750,000.00
WBS 1.1 4108516 7.5 kVA Power Genset 2.00 Times 1,500,000.00 1.00 750,000.00
WBS 1.1 4108518 Concrete Mixer & Concreting tools 2.00 Times 1,500,000.00 1.00 750,000.00
WBS 1.1 4108520 Baby Roller 4 ton capacity 1.00 Times 750,000.00 0.50 375,000.00
WBS 1.1 4108521 Supported Tools & Office Equipment (Water Pums, Grinding Machine, Lifting Tools, 1.00 Times 500,000.00 0.50 250,000.00
Lighting tools, Office equipment, etc)
Transportation - provide transportation (Light Vehicle, Light Truck and 4x4 Double
WBS 1.1 4108530 Cabin) to support the project activities including operating cost, fuels and other related 6.00 Month 145,800,000.00 1.85 44,955,000.00
consumables.
Establishment Site Office & Consumable Utility- provide temporary Site office incl.office
equipment, accommodation, Electric Power, Water, Eating-ware, temporary
WBS 1.3 0 0.50 Year 32,500,000.00 0.15 9,750,000.00
Warehousing, Storage, Workshop, complete PPE for construction team and all workers ,
sign board, luminous batten and all safety device which relate with the work.
Site Management & Supervision - Provide a proffessional Construction Project

Management Team including Project Manager, Construction, Engineering, QA/QC.
WBS 1.3 4108532 Site Manager / Superintendent 150.00 Man.day 65,850,000.00 42.00 18,438,000.00
WBS 1.3 4108533 Civil Engineer / QA - QC 90.00 Man.day 30,870,000.00 42.00 14,406,000.00
WBS 1.3 4108534 Construction Supervisor 210.00 Man.day 68,355,000.00 58.80 19,139,400.00
WBS 1.3 4108535 Site SHE Officer 150.00 Man.day 48,825,000.00 42.00 13,671,000.00
WBS 1.3 4108536 Surveyor 90.00 Man.day 22,815,000.00 42.00 10,647,000.00
WBS 1.3 4108538 Security 150.00 Man.day 20,625,000.00 42.00 5,775,000.00
0 0 Stand-by Paramedic & Stand-by Ambulance 5.00 Month 175,000,000.00 1.40 49,000,000.00
B KK WP UPGRADE: PIT RESTORATION & CONCRETE WORKS
WBS 2.4 4108607 Excavation: mechanical excavation of ponds, pits, sump, slooping, or other 1,251.36 M3 39,042,432.00 491.86 15,346,032.00
WBS 3.1 4108608 Woven Geotextile Membrane: supply, delivery & installation of local product woven 4,165.70 M2 65,401,490.00 3,124.28 49,051,196.00
HRX300
WBS 3.9 4108609 Polyfelt PEC Geotextile Membrane: supply, delivery & installation of Non Woven 2,372.50 M2 120,048,500.00 1,482.81 75,030,186.00
geotextile reinforced grade Polyfelt PEC 75 or equivalent approved by COMPANY.
Sub-Base Structural Fill : supply, deliver & compaction of Quarry Waste to raise up the
WBS 3.2 4108610 sub grade formation to design elevation of road widening, Car Park, Helipad & Access 6,002.60 M3 707,706,540.00 3,661.59 431,701,461.00
Road Entrance area includes vibratory compaction, slooping & final shaping as drawings
& specifications
Concrete General: supply concrete Grade K-250 for general purpose as requested by the
WBS 8.2 4108613 COMPANY, includes work preparation, shaping & leveling of base area, form works, 50.00 M3 61,990,000.00 12.50 15,497,500.00
pouring & curing, sampling & testing as specifications.
WBS 8.3 4108614 Steel Bar Reinforcement: supply, delivery including fabrication & installation of 73,962.10 Kg 1,109,431,500.00 29,677.29 445,159,350.00
deformed bars as specifications.
C REIMBURSABLE ITEM
57/58
KK Early Work Phase 2
Proforma Invoice No. 136 /PF/DASP/KK/V/2017
Customer
Name : ExxonMobil Cepu Limited Date : 27 May 2017
Address : Wisma GKBI, Ground Floor Jl.Jend. Sudirman No. 28 Order No. : 17911 - 012
City : Jakarta 10210 Contract No : 4600017911

Phone : 021-5740707 PO : 4501303486 / 22 May 2017
For The Attention of Accounts Payable Department Periode : 1 Apr - 31 Dec 2017
SES :
IPES QTY Amount QTY Total Amount

Item Description Unit Remark
Service No CONTRACT (IDR) PFI 25.08% (IDR)
WBS 11.0 Additional Goods & Services as specified by Company
7 Demolish existing concrete slab at hardstand as refer on the drawings 200.00 Hours 150,000,000.00 150.00 112,500,000.00
13 Generator Shelter 1.00 Ls 40,000,000.00 1.00 40,000,000.00

14 Generator for office including fuel and operator 6.00 Month 223,500,000.00 1.85 68,912,500.00
Supporting services, supply fresh water to support office container incl. with cleaning
15 6.00 Month 145,800,000.00 1.85 44,955,000.00
services and internet access.
16 Frame & Roof Covering; Supply, instal, and fabricate light weight truss to cover 2 unit 1.00 Ls 60,092,200.00 1.00 60,092,200.00
container office 20' incl with concrete slab 20 cm thk lean concrete.
17 Septictank, Supply and install 1 unit bio septictank 5m3. 1.00 Unit 35,000,000.00 1.00 35,000,000.00
18 Dewatering Pit 30.00 days 10,500,000.00 30.00 10,500,000.00
19 Install & Handling Material, install only 3 unit container office 20', 1 unit 10' container 1.00 Ls 63,000,000.00 0.96 60,480,000.00
toilet, 22 ea approximatly concrete sleeper, incl handling to mobilize from EOE to KDK.
20 Cutting Grass 1.00 Times 18,301,500.00 0.15 2,745,225.00
SUB TOTAL 1,677,127,050.00
Subtotal 1,677,127,050.00
PPN 10% 167,712,705.00
Total 1,844,839,755.00
Payments to be made to : BANK RAKYAT INDONESIA

Account Name : PT.DWI AGUNG SENTOSA PRATAMA
Account No. : 0356-01-000322-30-4
Bojonegoro , 27 May 2017
Eka Suci Lestari

Project Manager
58/58

Pfi 25%

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Pfi 25%

Uploaded by

Copyright:

Available Formats

EXHIBIT B - ATTACHMENT 1

Agreement no. 460007911 - Provision of General Civil Works Services

Item IPES Unit Quantity Unit Rate Total Amount

Site Management & Supervision - Provide a proffessional Construction Project

1 4108531 Site Manager / Superintendent Man.day 500 439,000 219,500,000

ESTIMATED SUB-TOTAL A - ESTABLISHMENT, DECOMMISSIONING & MANAGEMENT & SUPERVISION 2,350,485,000

Item Description Unit Quantity Unit Rate Estimated Amount

Sub-grade improvement: supply, delivery quarry waste including excavation,

B.2 ROAD CONSTRUCTION

B.3 ROAD CULVERT & DRAINAGE

Stone Masonry: construct masonry structure at required area as directed by

Item Description Unit Quantity Unit Rate Estimated Amount

C.2 ROAD CONSTRUCTION & DRAINAGE

ESTIMATED SUB-TOTAL C - PUNGPUNGAN ROAD UPGRADING - 4.03 KM 5,962,372,200

Item Description Unit Quantity Unit Rate Estimated Amount

Upgrading Railway Crossing under the railway structure - Supply, delivery,

Item Description Unit Quantity Unit Rate Estimated Amount

Sub-grade improvement: supply, delivery quarry waste including excavation,

Sub-grade improvement (Soil Cement): supply, delivery and mechanical mixing of

E.2 ROAD CONSTRUCTION

E.3 ROAD CULVERT & DRAINAGE

Stone Masonry: construct masonry structure at required area as directed by

ESTIMATED SUB-TOTAL E - CONSTRUCTION SERVICE ROAD 8,362,051,000

Item Unit Quantity Unit Rate Estimated Amount

ESTIMATED SUB-TOTAL F - RESTORATION EXISTING ACCESS ROAD 345,080,000

Item Description Unit Quantity Unit Rate Estimated Amount

Excavation: mechanical excavation of ponds, pits, sump, slooping, or other

ESTIMATED SUB-TOTAL G - PIT RESTORATION & CONCRETE WORKS 5,630,812,500

ESTIMATED SUB-TOTAL H - FIBER OPTIC 3,585,000,000

Item Description Unit Quantity Unit Rate Estimated Amount

MOB - DEMOBILIZATION OF EQUIPMENT RENTAL

ESTIMATED SUB-TOTAL I - EQUIPMENT RENTAL 2,140,156,000

Item Description Unit Quantity Unit Rate Estimated Amount

ESTIMATED TOTAL CONTRACT PRICE 39,383,963,900

Quotation No. 01/DASP-Q/KKCW/3/2017

DRAFT SI PROPOSED APRIL PROPOSED MAY

A ESTABLISHMENT, SAFETY AND HEALTH

Project Management & Key Staff Personnel 0.00 % 0.00 % 0.00 %

Quotation No. 01/DASP-Q/KKCW/3/2017

DRAFT SI PROPOSED APRIL PROPOSED MAY

B KK WP UPGRADE: PIT RESTORATION & CONCRETE WORKS

Quotation No. 01/DASP-Q/KKCW/3/2017

DRAFT SI PROPOSED APRIL PROPOSED MAY

OTHER'S REIMBURSABLE ITEM

supply water 2x per a

@time; 7 mandays, 3 unit @time; 7 mandays, 3 unit @time; 7 mandays, 3 unit

ESTIMATED SUB-TOTAL C - REIMBURSIBLE ITEM 2,155,038,700.00 2,599,579,093.00 2,668,268,960.00

GRAND TOTAL A, B, & C 6,688,831,482.00 100.00 % 7,193,158,513.00 100.00 % 7,394,441,200.00 100.00 %

" KK Early Work Phase 2 - Well Pad Upgrade "

B WORK SEQUENCE & QUANTITY TAKE OFF

B PIT RESTORATION & CONCRETE WORKS

+ Woven geotextile HRX 300 or equivalent 5,532.00 m2

ID DESCRIPTION QTY UNIT

+ Mud cutting pit II-2 (17)*(22+4+4+4+4) = 646.00 m2

G CONCRETE GRADE K.350

Trench, Compacted quary waste

ID DESCRIPTION QTY UNIT

Sisi A (4+4.11+4.11+4+4)*(29) Lapis 1 = 586.38 m2

Sisi B-1 (19+4.11+4.11+4+4)*(25) Lapis 1 = 880.50 m2

Sisi Ujung-1 (7.5+4.11+4)*(4) Lapis 1 = 62.44 m2

Sisi Ujung-2 (7.5+4.11+4)*(4) Lapis 1 = 62.44 m2

G CONCRETE GRADE K.350

ID DESCRIPTION QTY UNIT

1 Demolish Containment u-ditch, 1/2xDia.500 mm (approx.59 m') 590.50.5 = 14.80 m3