500.00.

1707

CIVIL AND STRUCTURAL WORKS

WORK UNITS

TAKALAR COAL FIRED POWER PLANT

 TAKALAR COAL FIRED POWER PLANT CIVIL AND STRUCTURAL WORKS - WORK UNITS BREAKDOWN 500.00.1707

12.7.- LABORATORY BUILDING

5.- ASH HANDLING FACILITIES

16.- DESULFURIZATION AREA

4.3.- COOLING WATER PIPING

14.- FIRE FIGHTING BUILDING

4.2.- COOLING WATER PUMP
4.1.- COOLING WATER INLET

17.2.- FRESH WATER PIPING

2.2.-ELECTRICAL-CONTROL

12.2.-GATE - GUARD HOUSE

11.3.- TRANSFORMER AREA
9.2.- WASTE WATER PONDS
3.1.- COAL STORAGE YARD

17.1.- FRESH WATER INLET

12.5.- FUEL OIL TRANSFER
11.1.- TURBOGENERATOR

18.- HOPPERS AND MILLS

6.- TANKS FOUNDATIONS
2.3.-STEAM GENERATOR

11.2.- FAN FOUNDATION

1.-LAND RECLAMATION

12.1.- ADMINISTRATION
8.- WATER TREATMENT

TREATMENT BUILDING
2.1.-TURBINES HOUSE

4.4.- COOLING WATER

3.2.- COAL HANDLING
2.4.- ELECTROSTATIC

12.6.- PARKING AREA

AND FOUNDATIONS
9.1.- WASTE WATER

13.- URBANIZATION
12.3.- WAREHOUSE

12.4.- WORKSHOP
10.- SWITCHYARD
PRECIPITATOR

PUMP HOUSE
FOUNDATION

FOUNDATION
DISCHARGE

15.- JETTY
BUILDING

BUILDING

BUILDING
7.- STACK
STATION

SYSTEM

SYSTEM

AREA
TOTAL
ITEM
DESCRIPTION
Nº

C1 CHAPTER 1 - EARTHWORKS
1.01 M2
Preparing the ground by clearing away, including removing all the
765,900 747,500 2,400 16,000
materials involved in clearing and taking them off the site.
1.02 M3 Excavation of top soil, down to 0.50 m thick, with storage on site 382,950 373,750 1,200 8,000
1.03 M3
Excavation in sidehill cut, and transporting the products to tip, on ground
13,386 1,386 12,000
of average consistency
1.04 M3
Excavation in sidehill cut, and transporting the products to tip, on hard
12 12
ground
1.05 Open excavation, down to a depth of 4.50 m., including shoring and
M3 draining, if it is necessary, with transport of products to tip, in ground of 38,819 6,600 91 970 6,344 2,414 7,725 491 2,713 830 2,864 4,753 3,024
average consistency.

1.06 Excavation in pits down to a depth of 2.5 m, including shoring and

M3 draining if it is necessary, with transport of the products to tip, in ground of 32,071 6,345 650 5,185 250 1,458 4,815 239 1,108 2,750 402 50 300 680 470 62 475 4,455 66 2,015 40 256
average consistency.

1.07 Excavation in trenches, down to a depth of 2.60 m., including shoring and
M3 draining, if it is necessary with transport of products to tip, in ground of 48,699 360 142 52 28 300 5 3,391 589 100 473 330 26 142 25,901 2,200 360 14,300
average consistency.

1.08 Excavation in pits, from a depth of 2.61 m. down to 4.50 m, including

M3 shoring and draining if it is necessary, with transport of the products to tip, 17,042 1,450 63 882 9,420 4,445 581 40 9 152
in ground of average consistency.

1.09 Excavation in trenches, from a depth of 2.61 m. down to 4.50 m, including

M3 shoring and draining if it is necessary, with transport of the products to tip, 32,996 32,947 49
in ground of average consistency.

1.10 Open excavation, from a depth of 4.51 m down to a depth of 10 m.,

M3 including shoring and draining, if it is necessary, with transport of 7,774 7,738 36
products to tip, in ground of average consistency.

1.11 M3
Excavation in beds of streets, roads and paved areas with transport of
59,161 875 58,286
products to tip, in ground of average consistency.
1.12 Open excavation, down to a depth of 4.50 m., including shoring and
M3 draining, if it is necessary, with transport of the products to the tip, in hard 20 20
ground.

1.13 Open excavation, from a depth of 4.51 m. down to 10.00 m., including
M3 shoring and draining, if it is necessary, with transport of the products to 8 8
the tip, in hard ground.

1.14 Excavation in pits, down to a depth of 2.60 m., 'including shoring and
M3 draining, if it is necessary, with transport of the products to the tip, in hard 16 16
ground.

1.15 Excavation in trenches, down to a depth of 2.60 m., including shoring and
M3 draining, if it is necessary, with transport of the products to the tip, in hard 4,200 4,200
ground.

1.16 Excavation in pits, from a depth of 2.61 m. down to 4.50 m., including
M3 shoring and draining, if it is necessary, with transport of the products to 8 8
the tip, in hard ground.

1.17 Excavation in trenches, from a depth of 2.61 m. down to 4.50 m.,

M3 including shoring and draining, if it is necessary, with transport of the 0
products to the tip, in hard ground.

1.18 M3
Excavation in beds of streets, roads and paved areas with transport of the
335 335
products to the tip, in hard ground.
1.19 M3
Filling shafts, trenches and holes with excavation or spoil products,
68,734 3,694 504 3,053 446 12,760 810 3,050 1,543 2,322 406 1,258 101 342 658 160 71 737 508 160 1,367 20,467 147 3,278 280 9,100 1,512
including compaction to 95% of the modificated Proctor test.
1.20 Creating embankments using mechanical resources compacted to 95%
M3 of modificated Proctor test with soil coming from excavation or spoil, 1,127,064 1,119,864 7,200
delivered on site.

1.21 M3
Selected soil coming from spoil, for fill, including excavation, loading and
1,125,948 1,118,478 5,370 2,100
transport to site.
1.22 M3
Fill with dry and clean sand in tank bases, including transport, spreading
14 14
and rolling.
1.23 Demolishing reinforced concrete in foundation elements using
M3 mechanical resources, including the transport of the demolition products 8 8
to the tip.

1.24 Demolishing reinforced concrete in structural elements using mechanical

M3 resources, including the transport of the demolition products to the tip. 6 6

1.25 Demolishing 20 cm. unreinforced concrete flooring using mechanical

M3 resources, including transport of the demolition products to the tip. 0
1.26 M3
Demolishing solid brickwork with pneumatic drill, including transport of the
0
demolition products to the tip.
1.27 M3
Demolishing hollow brickwork with pneumatic drill, including transport of
10 10
the demolition products to the tip.
1.28 M3
Removing asphalt roadbeds up to 20 cm. thick using mechanical
0
resources, including transport of the demolition products to the tip.
1.29 Demolishing a concrete retaining wall in rocky ground, taking the required
M3 safety measures, including transport of the demolition products to the tip. 0

1.30 M Drilling for grouting cement mortar, in hard ground. 0

1.31 M
Filling with clean and dry sand for pipe beds, including transport,
13,938 390 8,348 5,200
spreading and rolling
1.32 Open excavation, from a depth of 10.1 m. down to 16 m, including
M3 shoring and draining, if it is necessary, with transport of products to tip in 8,345 8,345
ground of average consistency.

1.33 M3
Excavation in trenches, down to a depth of 2.60 m., with transport of the
8,000 8,000
products to the tip, on rock without explosives.
1,34 Levelling for base and sub base of roads and paved areas with
M3 excavation or spoil products, including transport, materials, compactation, 58,298 58,298
totally performed.

C2 CHAPTER 2 - CONCRETES AND MORTARS

2.01 M3
Lean concrete, without formwork, with a characteristic strength of 125
2,986 385 14 206 40 270 57 255 395 34 55 68 185 56 71 3 25 93 65 5 50 20 195 8 303 27 101
kg/cm2 with cement resistant to sea water, laid and spread.
2.02 Mass concrete, for foundations, flooring, bed frames for piping, etc,
M3 without formwork with a characteristic strength of 200 kg/cm2 with cement 2,964 187 90 10 81 2,075 5 362 9 20 4 101 20
resistant to sea water, laid and vibrated

2.03 Reinforced concrete for foundations, plinths, anchorage blocks,

reinforcements for piping, pile caps, etc. Without formwork or steel with a
M3 characteristic strength of 250 kg/cm2 with cement resistant to sea water, 54,368 648 5,775 39 2,773 380 8,200 720 190 33 9,694 581 405 202 321 1,635 747 200 800 1,337 385 50 390 4,726 40 11,197 1,085 102 1,713
laid and rolled.

2.04 Reinforced concrete in structures and flooring, with no formwork or steel,

M3 with a characteristic strength of 250 kg/ cm2 with cement resistant to sea 14,294 66 123 5,990 1,437 250 1,781 250 51 255 56 170 180 145 9 135 2,513 868 15
water, laid and vibrated.

2.05 Reinforced concrete in bedplates for equipment, with no formwork or

M3 steel, with a characteristic strength of 250 kg/cm2, with cement resistant 2,116 10 25 157 110 950 9 459 12 384
to sea water, laid and vibrated.

2.06 Reinforced concrete in foundation slabs for the turbo- generator, with no
M3 formwork or steel, with a characteristic strength of 300 kg/cm2,with 1,325 1,325
cement resistant to sea water, laid and vibrated.

2.07 Reinforced concrete for the turbogenerator pedestal without formwork or

M3 steel, with a characteristic strength of 300 kg/cm2, with cement resistant 1,100 1,100
to sea water, laid and vibrated.

2.08 Reinforced concrete in hydraulic works and tanks, without formwork or

M3 steel, with a characteristic strength of 250 kg/cm2, with cement resistant 6,086 6,086
to sea water, laid and vibrated.

2.09 Special mortar with no shrinking (grouting), for levelling base plates and
M3 receiving anchorage bolts in pockets, including formwork, totally placed. 3,848 15 108 5 1 1 1 3,653 7 6 15 2 8 6 2 1 17 1
(Sika Grout or similar).

2.10 Unit
Price supplement per m3 of concrete because of using cement resistant
180 155 25
to sulphated hot blast, instead of Portland cement.
2.11 Unit
Price supplement per m3 of concrete because of using resistant to sea
0
water cement, instead of Portland cement.
2.12 Kg Waterproofing for concretes and mortars. 62 62
2.13 M3 Lightweight concrete for forming slopes, completely laid in situ. 273 27 2 21 75 5 27 8 108
2.14 M3
Mortar for levelling, including proportional part of formwork, completely
663 8 626 29
laid in situ.
2.15 M3
Grouted cement mortar, for all types of ground including movement of
0
machinery, stops, water, completely performed.

Page 2 of 221 413814144.xls - Rev 1

 TAKALAR COAL FIRED POWER PLANT CIVIL AND STRUCTURAL WORKS - WORK UNITS BREAKDOWN 500.00.1707

12.7.- LABORATORY BUILDING

5.- ASH HANDLING FACILITIES

16.- DESULFURIZATION AREA

4.3.- COOLING WATER PIPING

14.- FIRE FIGHTING BUILDING

4.2.- COOLING WATER PUMP
4.1.- COOLING WATER INLET

17.2.- FRESH WATER PIPING

2.2.-ELECTRICAL-CONTROL

12.2.-GATE - GUARD HOUSE

11.3.- TRANSFORMER AREA
9.2.- WASTE WATER PONDS
3.1.- COAL STORAGE YARD

17.1.- FRESH WATER INLET

12.5.- FUEL OIL TRANSFER
11.1.- TURBOGENERATOR

18.- HOPPERS AND MILLS

6.- TANKS FOUNDATIONS
2.3.-STEAM GENERATOR

11.2.- FAN FOUNDATION

1.-LAND RECLAMATION

12.1.- ADMINISTRATION
8.- WATER TREATMENT

TREATMENT BUILDING
2.1.-TURBINES HOUSE

4.4.- COOLING WATER

3.2.- COAL HANDLING
2.4.- ELECTROSTATIC

12.6.- PARKING AREA

AND FOUNDATIONS
9.1.- WASTE WATER

13.- URBANIZATION
12.3.- WAREHOUSE

12.4.- WORKSHOP
10.- SWITCHYARD
PRECIPITATOR

PUMP HOUSE
FOUNDATION

FOUNDATION
DISCHARGE

15.- JETTY
BUILDING

BUILDING

BUILDING
7.- STACK
STATION

SYSTEM

SYSTEM

AREA
TOTAL
ITEM
DESCRIPTION
Nº

2.16 Reinforced concrete in submerged works, without formwork or steel, with

M3 a characteristic strength of 250 kg/cm2, with cement resistant to sea 42 42
water and laid to depths up to 12 m.

2.17 Reinforced concrete for foundations and plinths, anchorage blocks,

reinforcements for piping, pile caps, etc. Without formwork or steel with a
M3 characteristic strength of 300 kg/cm2 with cement resistant to sea water, 65 65
laid and rolled.

2.18 Reinforced concrete in structures and flooring, with no formwork or steel,

M3 with a characteristic strength of 300 kg/ cm2 with cement resistant to sea 6,850 1,150 5,700
water, laid and vibrated.

2.19 Reinforced concrete in bedplates for equipment, with no formwork or

M3 steel, with a characteristic strength of 300 kg/cm2,with cement resistant to 378 378
sea water, laid and vibrated.

2,20 Unit Price supplement per m3 of reinforced concrete for the turbogenerator,
with characteristic strength of 300 kg/cm2, because of using 1 1
polypropylene fibres.

2,21 Unit Price supplement per m3 of reinforced concrete for foundations and
1 1
marine structures because of using silica fume mineral admixture.
2,22 Unit Price supplement per m3 of reinforced concrete because of using water
1 1
repellent admixture.

C3 CHAPTER 3 - FORMWORK CARPENTRY

3.01 M2
Wooden formwork for concealed surfaces, removing forms, bevelling and
14,153 435 194 2,950 330 260 900 425 840 1,747 700 612 1,575 1,090 200 765 218 588 24 300
ties included.
3.02 M2
Ordinary wooden formwork, removing forms, bevelling and ties included.
52,408 1,440 3,200 115 1,451 13,726 324 169 325 126 5,045 900 6,018 13,995 5,190 384
3.03 M2
Wooden formwork for exposed surfaces, removing forms, bevelling and
46,000 2,720 41 1,485 74 19,968 5,894 252 964 1,690 2,165 2,925 1,173 1,530 888 1,340 995 90 989 92 572 153
ties included.
3.04 Unit Boxer ( size 0.20 m. X 0.20 m. ) and depth up to 0.5 m. 232 188 16 12 16
3.05 Unit
Boxer ( size 0.25 m. X 0.25 m. ) and depth greater than 0.50 m and less
252 244 4 4
than 1.01 m.
3.06 M2
Metallic decking work for slabs, with 2 mm. thick cold rolled waved plate,
956 938 18
galvanized and fire painted on the visible side, totally lied in situ.
3.07 M2
Curved wooden formwork, for visible surface, including stripping
532 350 136 46
formwork and removing ties.
3.08 Slip form for construction of cylindrical stack in reinforced concrete, 150
M2 m height, 8m average diameter, including materials and auxiliary 9,831 9,831
resources for fastening and slipping.

3.09 M2
Steel formwork for submerged works, removing forms and ties included.
85 85
3.10 M Metallic conduit, 120 mm in. diameter, 150 150
3.11 M Carbon steel tube up to 250 mm in. diameter for transpassing walls. 24 24
3.12 M
Carbon steel tube from 251 up to 600 mm in. diameter for transpassing
427 16 411
walls.
3.13 Metallic formwork for walls, including removing forms and auxiliary
M resources, totally finished 47 47
3.14 Unit
Boxer ( size 0.30 m. X 0.30 m. ) and depth greater than 0.50 m and less
64 64
than 1.01 m.

C4 CHAPTER 4 - STEELWORK FOR REINFORCING AND WORKYARD

4.01 Corrugated reinforcing bars for foundations and plinths, 4000 kg/m2 yield
Kg stress steel, of any diameter, supplied to work site by the subcontractor, 339,097 306,913 32,184
with material and placing included

4.02 Corrugated reinforcing bars for structures and flooring, 4000 kg/cm2 yield
Kg stress steel, of any diameter, supplied to the work site by the 62,320 10,937 51,383
subcontractor with material and placing in site included.

4.03 Corrugated reinforcing bars for equipment bedplates, 4000 kg/cm2 yield
Kg steel, of any diameter, supplied to the work site by the subcontractor, with 2,100 2,100
material and placing in situ included.

4.04 Corrugated reinforcing bars for the turbogenerator foundations, 4000

Kg kg/cm2 yield stress steel of any diameter, supplied to the work site by the 297,000 297,000
subcontractor, with material and placing in situ included.

4.05 Kg
Corrugated reinforced steel (yield stress 4000 kg/cm2), of any diameter,
2,000 2,000
supplied to the work site by the subcontractor.
4.06 Kg
Corrugated steel in electro-welded meshwork (5000kg/cm2) including
51,138 3,162 14,700 1,656 1,000 1,210 2,155 14,600 10,070 180 2,405
material and assembly
4.07 Corrugated reinforcing bars for submerged works, with 4000 kg/cm2 yield
stress steel, of any diameter, coated with epoxy paint and supplied to the
Kg work site by the subcontractor, with material and placing in situ included. 160,600 160,600

4.08 Corrugated reinforcing bars for structures and flooring, 5000 kg/cm2 yield
Kg stress steel, of any diameter, supplied to the work site by the 2,484,218 16,615 599,040 190,002 394,404 512 178,750 11,127 11,530 58,300 31,720 13,050 2,900 23,845 2,510 947,985 1,182 746
subcontractor with material and placing in site included.

4.09 Corrugated reinforcing bars for foundations and plinths, 5000 kg/m2 yield
Kg stress steel, of any diameter, supplied to work site by the subcontractor, 2,751,311 19,440 639,000 3,107 120,000 820,800 72,000 220,000 18,975 37,790 26,000 41,400 18,460 33,800 10,300 116,500 6,115 9,680 54,785 31,002 2,340 23,300 105,775 5,910 151,464 6,120 157,248
with material and placing included

4.10 Kg
Ladder fixed to concrete face with safety cage. Including materials,
304 150 4 73 77
anchoring and placing in situ, completely finished.
4.11 Kg
ASTM-A-307 steel for anchorage bolts for anchorage of structures and
38,774 11,240 400 1,140 1,400 1,380 440 4,563 2,610 1,800 11,682 59 2,060
equipment, with washer and nut levelled and completely placed in situ.
4.12 ASTM-A-449 steel for highly anchorage bolts for anchorage of structures
Kg and equipment, with washer and nut levelled and completely placed in 6,963 4,263 2,700
situ.

4.13 Corrugated reinforcing bars for equipment bedplates, 5000 kg/cm2 yield
Kg. steel, of any diameter, supplied to the work site by the subcontractor, with 152,881 48,000 828 33,250 10,320 6,782 1,600 1,585 11,396 720 38,400
material and placing in situ included.

4.14 Kg. Screen grid made of stainless steel for water intakes, totally installed. 36 30 6
4.15 Kg.
Chequered plate steel from 5 to 7 mm. thick, hot galvanised, cut and
5,500 5,500
placed in situ.
4.16 M
55 Kg / m rail on concrete foundation, including the proportional part of
560 560
spring pins and plates for the attachment system, and assembly.
4.17 Kg.
Galvanised grating, 30 x 30 meshwork, 40 x 3 supporting strip, 10 x 10
31,036 19,782 1,341 6 150 6,160 143 430 3,024
safety meshwork, including material and assembly.
4.18 Guard rail consisting of hand rail and banisters made of 50x50 mm steel
M tube, with 100x6 mm plate baseboard, completely finished, assembled 4,525 188 44 363 38 9 207 490 3,187
and painted.

4.19 Galvanised steel step ( 900 x 230 mm. ), meshwork (30x30), supporting
Unit strip (30x3) and safety meshwork (10x10), anchorage elements, 158 98 60
completely finished and assembled

4.20 Manhole and registration for sewage, reinforced type, diameter 800 mm.
Unit including placing in situ. 1 1
4.21 Scupper hole or drain with forged grid for streets, for sewage, size 510 x
Unit 340 mm, leading down to well or collection box, diameter 180 mm., 2 2
including L-50 x 5 frame and placing in situ.

4.22 Unit
Manhole cover and frame for sewerage, 600 mm. diameter, reinforced for
98 98
street traffic, including placing in situ.
4.23 2751 kg/cm2 steel in rolled sections for bolts on the turboalternator
Kg bedplate, including material, levelling and placing in situ completely 6,120 6,120
finished.

STRUCTURAL STEEL

4.24 Structural steel (2750 kg/cm2) in rolled or composite sections, for

framework, flooring, straps, bracing, etc, including material, assembly
Kg priming paint and finish with modified epoxy 65 and 100 microns thick. 3,609,830 1,800,000 60,000 234,000 12,000 2,604 14,000 57,600 50,482 141,610 3,000 210,620 150,321 29,952 15,130 23,142 805,369
Including manufacturing and supply.

4.25 Structural steel (2750 kg/cm2) in rolled or composite sections, for

framework, flooring, straps, bracing, etc, including material, assembly
M priming paint and finish with modified epoxy 65 and 100 microns thick. 3,609,830 1,800,000 60,000 234,000 12,000 2,604 14,000 57,600 50,482 141,610 3,000 210,620 150,321 29,952 15,130 23,142 805,369
Assembly only.

4.26 Structural steel (2750 kg/cm2) in reinforced sections for framework,

flooring, bracing, etc, including material, assembly, priming paint and
Kg finish with modified epoxy 65 and 100 microns thick. Including 4,727,489 16,300 4,711,189
manufacturing and supply.

Page 3 of 221 413814144.xls - Rev 1

 TAKALAR COAL FIRED POWER PLANT CIVIL AND STRUCTURAL WORKS - WORK UNITS BREAKDOWN 500.00.1707

12.7.- LABORATORY BUILDING

5.- ASH HANDLING FACILITIES

16.- DESULFURIZATION AREA

4.3.- COOLING WATER PIPING

14.- FIRE FIGHTING BUILDING

4.2.- COOLING WATER PUMP
4.1.- COOLING WATER INLET

17.2.- FRESH WATER PIPING

2.2.-ELECTRICAL-CONTROL

12.2.-GATE - GUARD HOUSE

11.3.- TRANSFORMER AREA
9.2.- WASTE WATER PONDS
3.1.- COAL STORAGE YARD

17.1.- FRESH WATER INLET

12.5.- FUEL OIL TRANSFER
11.1.- TURBOGENERATOR

18.- HOPPERS AND MILLS

6.- TANKS FOUNDATIONS
2.3.-STEAM GENERATOR

11.2.- FAN FOUNDATION

1.-LAND RECLAMATION

12.1.- ADMINISTRATION
8.- WATER TREATMENT

TREATMENT BUILDING
2.1.-TURBINES HOUSE

4.4.- COOLING WATER

3.2.- COAL HANDLING
2.4.- ELECTROSTATIC

12.6.- PARKING AREA

AND FOUNDATIONS
9.1.- WASTE WATER

13.- URBANIZATION
12.3.- WAREHOUSE

12.4.- WORKSHOP
10.- SWITCHYARD
PRECIPITATOR

PUMP HOUSE
FOUNDATION

FOUNDATION
DISCHARGE

15.- JETTY
BUILDING

BUILDING

BUILDING
7.- STACK
STATION

SYSTEM

SYSTEM

AREA
TOTAL
ITEM
DESCRIPTION
Nº

4.27 Structural steel (2750 kg/cm2) in reinforced sections for framework,

Kg flooring, bracing, etc, including material, assembly, priming paint and 4,727,489 16,300 4,711,189
finish with modified epoxy 65 and 100 microns thick. Assembly only.

4.28 Kg
Structural steel (2750 kg/cm2) in plates with a thickness of 20 mm. or
72,029 19,809 40 47,500 1,120 2,360 1,200
less, including cutting, elaboration, painted on the outer surface.
4.29 Structural steel (2750 kg/cm2) in plates with a thickness of 20 mm. or
Kg less. Only assembly and welded anchorage where required included. 72,029 19,809 40 47,500 1,120 2,360 1,200
4.30 Kg Structural steel (2750 kg/cm2) in plates with a thickness greater than 20
mm. and less than 50 mm, including cutting, elaboration, painted on the 29,634 7,859 700 12,475 8,600
outer surface.

4.31 Kg Structural steel (2750 kg/cm2) in plates with a thickness greater than 20
mm. and less than 50 mm. Only assembly and welded anchorage where 29,634 7,859 700 12,475 8,600
required included.

4.32 Kg 2751 kg/cm2 steel in plates, rolled or composite sections, for anchoring or
136,447 74,619 50,000 765 10 198 155 3,300 7,100 300
embedding in concrete, including manufacturing and supply.
4.33 Kg 2751 kg/cm2 steel in plates, rolled or composite sections for anchoring or
136,447 74,619 50,000 765 10 198 155 3,300 7,100 300
embedding in concrete, assembly only.

C5 CHAPTER 5 - MASONRY
5.01 M2
Double hollow brickwork partition, with 1 / 6 cement mortar, completely
3,892 2,000 855 810 227
finished
5.02 M2
Double hollow brickwork with 125 mm. thickness lying on 1/6 cement
923 340 380 176 27
mortar, completely finished
5.03 M2
Double hollow brickwork 250 mm thick seated in cement mortar 1/6,
36 36
completely finished.
5.04 M2
Solid brickwork 125 mm. thick, seated in cement mortar 1/6, completely
565 350 215
finished.
5.05 Solid brickwork 250 thick, seated in cement mortar 1/6, completely
M2 finished. 147 147
5.06 Hollow vibrated concrete brickwork 10 cm. thick, for enclosure of wall,
M2 seated in cement mortar 1/6, completely finished Includes additional 272 50 40 166 16
vertical and horizontal reinforcements.

5.07 Hollow vibrated concrete brickwork,15 cm. thick, for enclosure of wall,
M2 seated in cement mortar 1/6, completely finished. Includes additional 3,084 97 81 450 321 950 130 680 175 200
vertical and horizontal reinforcements

5.08 M2
Mortar coating for vertical surfaces, 1.2 cm. thick, with cement mortar 1/4
12,051 700 193 100 600 3,715 210 1,710 1,650 191 2,330 401 176 75
and polished finish.
5.09 M2
Mortar coating for horizontal surfaces, 1.2 cm. thick, with cement mortar
91 41 50
1/4 and polished finish
5.10 Suspended ceiling, made of soundproof plates filled with mineral fibre, 15
M2 mm thick, with suspension visible modulation 600*600*15, completely 3,565 240 200 1,300 64 513 355 728 165
finished

5.11 Refractory brick, grooving and tonguing, 9"x4.5"x4" size, for construction
M2 of ducts of stack, with proportional part of refractory mortar, completely 3,250 3,250
finished.

5.12 M2 Plasterwork for vertical surfaces, all included 1,352 618 320 227 187
5.13 M2 Plasterwork for horizontal surfaces, all included 100 100
5.14 M Artificial stone coping in walls completely finish 91 43 48
5.15 M Artificial stone fillister, completely finished 56 30 24 2
5.16 M2 Suspended ceiling, made of soundproof plates filled with mineral fibre, 15
mm thick, with suspension visible modulation 600*600*15, moisture 40 40
resistant, completely finished.

C6 CHAPTER 6 - RIPRAP AND GRAVEL

6.01 M3
Graded crushed limestone for forming the top layer of the ground in an
2,421 80 29 30 15 2,240 27
unpaved area, including transport, placing in situ and compaction.
6.02 M3
Graded crushed limestone 40/80 for forming platforms, including
10,586 66 29 80 3,680 3,680 555 150 20 135 64 760 524 66 16 215 344 202
transport, placing in situ and rolling.
6.03 M3 River gravel, size 5 - 20 mm. Including spreading, levelling and rolling. 2,229 9 2,220
6.04 M3
Graded stone for protection from spill, over grid, including transport,
30 30
placing in situ and rolling.
6.05 M3 River sand size 0.5 - 3 - 5 mm. including spreading, levelling and rolling. 12 12
6.06 M3
Gravel used to seat piping submerged under water down to a depth of 12
9 9
m., including land and water transport, spread and levelled.
6.07 Selected fine gravel on gravel grouted for protecting submerged piping
M3 down to a depth of 12 m., including land and water transporting and 9 9
spreading.

6.08 Tm
Rock fill in blocks of 50 kg, submerged down to a depth of 8 m., including
342 342
land and water transport, placed in situ.
6.09 Tm
Rock fill in blocks of 100 - 400 kg, submerged down to a depth of 8 m ,
169,840 41,040 64,400 64,400
including land and water transport, placed in situ.
6.10 Gravel for seating piping submerged under water to depths between 8.01
M3 m and 20 m, including land and water transport, spread and levelled. 0

6.11 Selected fine gravel over gravel grounded to protect submerged piping at
M3 depths between 8.01 m. and 20 m., including land and water transport 0
and spreading.

6.12 Tm
Rock fill in blocks of 50 kg, submerged at depths between 8.01 m. and 20
0
m., including land and water transport, placed in situ.
6.13 Tm
Rock fill in blocks of 100 400 kg, submerged between depths of 8.01 m.
0
and 20 m., including land and water transport, placed in situ.
6.14 Tm
Rock fill (Rip Rap) in blocks of 4 tm, in sea dike including land transport,
137,708 41,040 48,333 48,335
placed in situ.
6.15 Tm
Rubble stone, min weight 25 kg, for sea dike including land transport,
338,577 123,477 107,550 107,550
placed in situ
6.16 Tm Precast concrete blocks, about 4 tm weight, for protection of sea dike,
234,371 41,040 96,666 96,665
including reinforcement, formwork, transport, placed in situ.

C7 CHAPTER 7 - CARPENTRY
7.01 41 mm. thick wooden door, with plywood surface, with wooden door
M2 frame and 70x30 mm wooden rim, staff bead, cadmiun plated bolts, 136 22 3 35 3 30 20 12 11
closing, locking and safety fittings completely installed.

7.02 Solid wooden door for varnishing, 40 mm thick full-edged, 70x40 mm rim
M2 and 70x10 mm staff bead, 70x30 pre-rim in pinewood, including fittings 115 22 8 30 50 5
for hanging and safety in top quality brass

7.03 Metal door manufactured with normal sections, 0.7 mm thick galvanized
M2 and folded plate, including mechanisms, guides, lock, anti-panic bar, 227 60 12 4 17 10 1 50 51 8 2 12
completely installed.

7.04 Metal door, manufactured with special sections and 0.8 mm. thick flat
M2 plate, including mechanisms, guides, lock, anti-panic bar, completely 147 80 5 8 12 40 2
installed.

7.05 M2
Metalwork for fixed windows, including fittings, elastic joints, moulding
21 21
and placing in situ.
7.06 M2
Metalwork for windows, fifty per cent opening, including fittings, elastic
211 100 70 36 4 1
joints, moulding and placing in situ.
7.07 Metalwork in profiles of aluminium alloy, in anodized colour, 15 microns,
for windows, with a minimum average thickness of 1.5 mm, with opening
M2 leaves, including hanging, safety and security fittings, moulduring and 190 41 8 106 35
airtight joints.

7.08 Metalwork in profiles of aluminium alloy in anodized colour, 15 microns,

for windows, with a minimum average thickness of 1.5 mm., with fixed
M2 leaves, including hanging, safety and security fittings moulding and 53 53
airtight joints.

7.09 Metalwork in profiles of aluminium alloy in anodized colour, 15 microns,

for windows, with a minimum average thickness of 1.5 mm., with fixed
M2 and opening leaves, including hanging, safety and security fittings, 37 30 7
moulding and airtight joints.

7.10 M2
Plate grid made of aluminium alloy, in anodized colour, 15 microns,
14 14
including frame and operating accessories, completely installed.
7.11 M
2.00 m. high galvanised metallic meshwork protection, with the
785 670 115
proportional part of foundations, doors, locks, etc. completely installed.
7.12 Metalwork in profiles of aluminium alloy, with special sections, including
M2 doors, moulding, fittings, handles, safety / security key and placing in situ. 124 102 22

Page 4 of 221 413814144.xls - Rev 1

 TAKALAR COAL FIRED POWER PLANT CIVIL AND STRUCTURAL WORKS - WORK UNITS BREAKDOWN 500.00.1707

12.7.- LABORATORY BUILDING

5.- ASH HANDLING FACILITIES

16.- DESULFURIZATION AREA

4.3.- COOLING WATER PIPING

14.- FIRE FIGHTING BUILDING

4.2.- COOLING WATER PUMP
4.1.- COOLING WATER INLET

17.2.- FRESH WATER PIPING

2.2.-ELECTRICAL-CONTROL

12.2.-GATE - GUARD HOUSE

11.3.- TRANSFORMER AREA
9.2.- WASTE WATER PONDS
3.1.- COAL STORAGE YARD

17.1.- FRESH WATER INLET

12.5.- FUEL OIL TRANSFER
11.1.- TURBOGENERATOR

18.- HOPPERS AND MILLS

6.- TANKS FOUNDATIONS
2.3.-STEAM GENERATOR

11.2.- FAN FOUNDATION

1.-LAND RECLAMATION

12.1.- ADMINISTRATION
8.- WATER TREATMENT

TREATMENT BUILDING
2.1.-TURBINES HOUSE

4.4.- COOLING WATER

3.2.- COAL HANDLING
2.4.- ELECTROSTATIC

12.6.- PARKING AREA

AND FOUNDATIONS
9.1.- WASTE WATER

13.- URBANIZATION
12.3.- WAREHOUSE

12.4.- WORKSHOP
10.- SWITCHYARD
PRECIPITATOR

PUMP HOUSE
FOUNDATION

FOUNDATION
DISCHARGE

15.- JETTY
BUILDING

BUILDING

BUILDING
7.- STACK
STATION

SYSTEM

SYSTEM

AREA
TOTAL
ITEM
DESCRIPTION
Nº

7.13 M2
Fire cutoff door, made with special sections and plates, including frame,
3 3
devices, anti-panic bar, completely installed for a fire resistant of 60 min
7.14 M2
Fire cutoff door, made with special sections and plates, including frame,
3 3
devices, anti-panic bar, completely installed for a fire resistant of 90 min
7.15 Fire cutoff door, made with special sections and plates, including frame,
M2 devices, anti-panic bar, completely installed for a fire resistant of 120 min 3 3

7.16 M2 PVC shutter, 1 mm slime thick, all included 27 27

7.17 Metal door manufactured with normal sections, for big holes, 1 mm thick
M2 galvanized and waved plate, including mechanisms, guides, lock, anti- 144 72 72
panic bar, completely installed.

7,18 M2 Anodized aluminium louver, with vertical or horizontal slimes, including

frame, fasteners, totally finished. 64 64
7,19 M2 Electric operated steel rolling door, more than 2 m width, including frame,
96 48 24 24
furnishing, completely installed.

C8 CHAPTER 8 - SEWERAGE AND PLUMBING

8.01 Centrifuged concrete piping for drainage, 150 mm. in diameter, including
M joints with the material required, special parts, transport and placing in 169 97 22 50
situ.

8.02 Centrifuged concrete piping for drainage, 200 mm. in diameter, including
M joints with the material required, special parts, transport and placing in 11,068 40 36 14 110 650 17 10,201
situ.

8.03 Centrifuged concrete piping for drainage, 250 mm. in diameter, including
M joints with the material required, special parts, transport and placing in 289 69 220
situ.

8.04 Centrifuged concrete piping for drainage, 300 mm. in diameter, including
M joints with the material required, special parts, transport and placing in 5,025 69 4,956
situ.

8.05 Centrifuged concrete piping for drainage, 400 mm. in diameter, including
M joints with the material required, special parts, transport and placing in 2,239 2,239
situ.

8.06 Centrifuged concrete piping for drainage, 500 mm. in diameter, including
M joints with the material required, special parts, transport and placing in 1,670 1,670
situ.

8.07 Centrifuged concrete piping for drainage, 600 mm. in diameter, including
M joints with the material required, special parts, transport and placing in 1,302 1,302
situ.

8.08 Centrifuged concrete piping for drainage, 800 mm. in diameter, including
M joints with the material required, special parts, transport and placing in 4,218 4,218
situ.

8.09 M
Stoneware piping 150 mm. in diameter, including joints with the material
20 20
required, special parts, transport and placing in situ.
8.10 M
Stoneware piping 200 mm. in diameter, including joints with the material
30 30
required, special parts, transport and placing in situ.
8.11 M
Stoneware piping 250 mm. in diameter, including joints with the material
40 40
required, special parts, transport and placing in situ.
8.12 M
PVC pipe 50 mm. in diameter, including joints with the material required,
20 20
special parts, transport and placing in situ, in drains or electric ducts.
8.13 M
PVC pipe 100 mm. in diameter, including joints with the material required,
40 20 20
special parts, transport and placing in situ, in drains or electric ducts.
8.14 PVC pipe 160 mm. in diameter, including joints with the material required,
M special parts, transport and placing in situ, in drains or electric ducts. 17,355 20 1,200 100 500 6 15,529
8.15 M
PVC pipe 200 mm. in diameter, including joints with the material required,
946 80 20 846
special parts, transport and placing in situ, in drains or electric ducts.
8.16 M
PVC fall pipe, 200 mm. in diameter, including clamps, special parts, joints
779 16 33 90 8 215 6 150 36 225
and placing in situ.
8.17 M
Prepainted galvanized metallic gutter 30 x 40 cm. of average cross
976 60 14 90 388 270 154
section with thermal insulation at the bottom and security elements.
8.18 Collection box down to a depth of 1.00 m., 40 * 40 cm., made of
reinforced concrete, 20 cm thick, with reinforced concrete top with section
Unit of rim L- 50 x 5. Including excavation, filling, tests, connections, 540 8 32 9 10 1 1 2 4 472 1
reinforcement and formwork, completely performed.

8.19 Collection box down to a depth of 1.00 m., ' 60 * 60 cm., made of
reinforced concrete, 20 cm thick, with reinforced concrete top with section
Unit of rim L- 50 x 5. Including excavation, filling, tests, connections, 133 8 8 5 25 15 9 1 15 14 31 2
reinforcement and formwork, completely performed.

8.20 Circular concrete manhole with an inner diameter of 0.80 m. .Including

Unit casting cover, steel supports, reinforcement, formwork and connections, 50 2 1 1 45 1
completely performed. Depth down to 1.00 m.

8.21 Circular concrete manhole with an inner diameter of 0.80 m., Including
Unit casting cover, steel supports, reinforcement, formwork and connections, 7 3 4
completely performed. Depth from 1.01 m. down to 2.00 m.

8.22 Circular concrete manhole with an inner diameter of 0.80 m. Including

Unit casting cover, steel supports, reinforcement, formwork and connections, 8 8
completely performed. Depth from 2.01 down to 3.00 m.

8.23 Circular concrete manhole with an inner diameter of 1.00 m. Including

Unit casting cover, steel supports, reinforcement, formwork and connections, 7 7
completely performed. Depth down to 1.50 m.

8.24 Circular concrete manhole with an inner diameter of 1.00 m. Including

Unit casting cover, steel supports, reinforcement, formwork and connections, 10 3 2 5
completely performed. Depth from1.51 m. down to 3.00 m.

8.25 Circular concrete manhole with an inner diameter of 1.00 m. Including

Unit casting cover, steel supports, reinforcement, formwork and connections, 3 3
completely performed. Depth from 3.01 m. down to 4.50 m.

8.26 Unit
Lavatory in white glazed porcelain, with flush, completely installed,
52 4 1 4 12 1 6 6 16 2
including seat and special plastic cover.
8.27 Wash basin with pedestal, in white glazed porcelain, equipped with
Unit chrome taps, with two stop cocks, central pipe, drainage valve, bottle 35 4 1 2 8 1 5 5 7 2
trap, plug and chain completely installed.

8.28 Unit
Suspended wall urinal, with trap, in glazed white porcelain, including
26 2 1 2 2 5 1 3 3 7
flushing device, wall attachments, completely installed.
8.29 Unit
Intermittent discharge cistern, in glazed white porcelain, including
33 1 1 2 11 1 6 6 5
mechanisms and placing in situ.
8.30 Shower base in glazed white porcelain, 700*700, equipped with chrome
Unit taps, stop cocks shower unit with sprinkler, completely installed. 3 3

8.31 L.S. Complete hot and cold water plumbing installations in the toilet areas. 15 1 1 1 1 3 1 1 1 5
8.32 L.S.
Septic pit of the O.M.S. type for 25 people, with two units, anaerobic
2 1 1
digestion and biological filter, completely installed.
8.33 L.S.
Biological clearing filter of the O.M.S. type for 25 people, completely
2 1 1
installed.
8.34 M
Carbon steel pipe 4" in diameter, including joints with the material
8 8
required, special parts, transport and placing in situ
8.35 M
PVC fall pipe, 160 mm. in diameter, including clamps, special parts, joints
70 24 46
and placing in situ
8.36 M
PVC pipe 300 mm. in diameter, including joints with the material required,
3,717 3,717
special parts, transport and placing in situ, in drains or electric ducts.
8.37 Unit
Reinforced concrete manhole 60x60x150 cm3, up 20 cm shell with
655 655
casting cover and steel supports included. Depth down to 1.50 m.
8.38 Unit
Reinforced concrete manhole 80x80x150 cm3, up 20 cm shell with
492 472 20
casting cover and steel supports included. Depth down to 1.50 m.
8.39 Circular manhole made with precast mass concrete, 80x250. Down to
Unit 2.50 m depth, including casting cover, steel supports, connections, 364 354 10
excavation and filling, completely performed.

8.40 Circular manhole made with precast mass concrete 100x250. Down to
Unit 2.50 m depth, including casting cover, steel supports, connections, 118 118
excavation and filling, completely performed.

8.41 PVC fall pipe, 125 mm. in diameter, including clamps, special parts, joints
M and placing in situ. 10 10
8.42 High density polyethylene pipe 200-250 mm. in diameter, including joints
M with the material required, special parts, transport and placing in situ, in 10,000 10,000
drains or electric ducts.

8.43 Unit
Reinforced concrete manhole 100x100x150 cm3, up 20 cm thick shell
20 20
with casting cover and steel supports included. Depth down to 1.50 m.
8,44 Unit Syphon sump made of cast iron, 250x250 mm, totally installed. 52 52

Page 5 of 221 413814144.xls - Rev 1

 TAKALAR COAL FIRED POWER PLANT CIVIL AND STRUCTURAL WORKS - WORK UNITS BREAKDOWN 500.00.1707

12.7.- LABORATORY BUILDING

5.- ASH HANDLING FACILITIES

16.- DESULFURIZATION AREA

4.3.- COOLING WATER PIPING

14.- FIRE FIGHTING BUILDING

4.2.- COOLING WATER PUMP
4.1.- COOLING WATER INLET

17.2.- FRESH WATER PIPING

2.2.-ELECTRICAL-CONTROL

12.2.-GATE - GUARD HOUSE

11.3.- TRANSFORMER AREA
9.2.- WASTE WATER PONDS
3.1.- COAL STORAGE YARD

17.1.- FRESH WATER INLET

12.5.- FUEL OIL TRANSFER
11.1.- TURBOGENERATOR

18.- HOPPERS AND MILLS

6.- TANKS FOUNDATIONS
2.3.-STEAM GENERATOR

11.2.- FAN FOUNDATION

1.-LAND RECLAMATION

12.1.- ADMINISTRATION
8.- WATER TREATMENT

TREATMENT BUILDING
2.1.-TURBINES HOUSE

4.4.- COOLING WATER

3.2.- COAL HANDLING
2.4.- ELECTROSTATIC

12.6.- PARKING AREA

AND FOUNDATIONS
9.1.- WASTE WATER

13.- URBANIZATION
12.3.- WAREHOUSE

12.4.- WORKSHOP
10.- SWITCHYARD
PRECIPITATOR

PUMP HOUSE
FOUNDATION

FOUNDATION
DISCHARGE

15.- JETTY
BUILDING

BUILDING

BUILDING
7.- STACK
STATION

SYSTEM

SYSTEM

AREA
TOTAL
ITEM
DESCRIPTION
Nº

8,45 Unit Syphon sump made of cast iron, 400x400 mm, totally installed. 48 48
8,46 M Carbon steel pipe 2" in diameter, including joints with the material
0
required, special parts, transport and placing in situ
8,47 M Carbon steel pipe 1" in diameter, including joints with the material
0
required, special parts, transport and placing in situ
8,48 M2 Mirror for lavatories and wash fountains, with stainless steel angle frame,
satin finish with concealed and theft proof locking device. About 60x100 5 1 2 1 1
cm2.

C9 CHAPTER 9 - PAVING, ENCLOSURES AND COATING

9.01 M3
Macadam base with crushed limestone aggregate, laid in situ and
66 66
compacted, including fines for macadam
9.02 M3
Granular base consisting of natural selected crushed stone, to set under
25,690 41 2,655 300 19,824 2,870
paving or flooring.
9.03 Flexible paving consisting of hot bituminous mix ( asphaltic concrete ),
M2 including transport prime coat, spreading, rodding and rolling, with a 129,792 2,655 1,750 125,387
thickness of 8 cm., as soon as it is consolidated.

9.04 Double surface treatment with normal grain size aggregate, first coat:
aggregates 20/10 mm. and binder agent, proportion 1.5 kg/m2; second
M2 coat: aggregates 10/5 mm., and binder agent, proportion 1.1 kg/m2; 14,350 14,350
completely finish.

9.05 M
35 * 15 cm. kerb for streets, with prefabricated concrete material,
250 100 150
including placing in situ and joints with cement mortar 1/1.
9.06 M2
Paving with concrete blocks overlying a rolled sand bedding 10 cm. thick,
253 253
including Grounding with cement mortar 1/1 and cleaning.
9.07 M2
Anti-pollution fibre felt ( 150 g/m2 ), with supply and proportional part of
120 120
cuts and overlaps, placing in situ.
9.08 M2 Cement slab paving including fixing material and placing in situ. 12,821 200 175 12,390 56
9.09 Cement mortar 1/2 paving, dustproof, and resistant to abrasion, with
M2 detailed parts, completely finished, including colouring and mechanical 16,370 9,625 3,312 2,285 32 108 1,008
float finish.

9.10 Paving with terrazzo floor tiles ( 40 * 40 cm. ), in any colour, including
M2 adhesion material, placing in situ and edge of floor tile polished. Medium 2,643 152 200 1,130 64 811 286
grain size, sand bed 2 cm. thick and treated with cement mortar 1/6.

9.11 M2
Paving with bevelled hydraulic floor tiling ( 40x40 cm. ) treated with
20 20
cement mortar 1/6, including 2 cm. Sand bed, jointed and cleaning.
9.12 M2
Acid proof paving with epoxy resins, jointed with acid proof material,
170 60 30 80
preparing surfaces, completely placed in situ.
9.13 Paving with floor tiles ( 13 x 13 cm. ) including adhesion material, jointed
M2 and placed in situ. Cement mortar 1/6 and 2 cm. sand bed. 416 36 50 330
9.14 M2
Stoneware floor tile paving ( 20*20cm. ), in any colour, including adhesion
278 212 66
material placed in situ. Cement mortar 1/6 and 2 cm. sand bed.
9.15 M
Terrazzo baseboard ( 40*9 cm. ), in any colour, including adhesion
1,732 152 100 690 35 710 45
material and placing in situ.
9.16 M
Stoneware baseboard ( 20*10 cm. ), in any colour, including adhesion
150 150
material and placing in situ.
9.17 Tiling with top quality wall tiles ( 10*10 cm. ), in matt white colour,
M2 including proportional part of nosing edge pieces, adhesion material and 3,738 192 182 1,145 50 934 650 552 33
placing in situ.

9.18 M2
Exterior enclosure of outer walls made of solid brickwork 10 cm thick, 8
60 60
cm. air chamber and single brick partition.
9.19 M2
Exterior enclosure of building, made of hollow vibrated concrete blocks 15
947 195 536 216
cm. thick, 8 cm. air chamber, and single hollow brick partition.
9.20 M2 Enclosure with translucent glasswork, completely installed. 10 10
9.21 Prepainted galvanised metallic corrugated plate 0.7mm. thick for outer
M2 walls, completely installed, including attachment elements, tops, joints, 11,246 1,276 630 2,300 7,040
etc.

9.22 M2
Prepainted galvanized metallic corrugated plate 1.0 mm. thick for roofs,
9,048 6,960 1,080 1,008
completely installed, including attachment elements, tops, joints, etc.
9.23 Galvanised steel sandwich panel, prepainted on the outer face, 0.7 mm.
M2 thick, for outer walls and roofs with 100 mm. of rock wool insulation, 23,496 11,100 264 442 6,300 4,640 750
completely installed, including attachment elements, tops, joints, etc.

9.24 Translucent outer wall consisting of polyester resin plating, reinforced

M2 with glass fibre, in colour indicated on drawings, including attachment 90 90
elements, completely finished.

9.25 M2
Acid proof lining of the epoxy type applied to concrete or metallic surface,
25 25
including application and finish.
9.26 M2
Epoxy type lining for floors, applied to concrete or mortar surface,
156 150 6
including preparation of the surface application and finish.
9.27 M2
Static-proof and fireproof false floor, with support section, completely
231 88 143
installed
9.28 M2 Asphaltic prime coat on sand base, perfectly levelled and compacted. 70 70
9.29 M2
Paving with P.V.C. floor tiles ( 30 x 30 cm. ), in any colour, including
12 12
adhesion material and placing in situ.
9.30 M2
Exterior enclosure of building, made of hollow vibrated concrete blocks 20
375 352 23
cm. thick, 8 cm. air chamber, and single hollow brick partition.
9.31 M Expansion joint, completely installed. 2,000 1,200 800
9.32 Flexible paving consisting of hot bituminous mix ( asphaltic concrete ),
M2 including transport prime coat, spreading, rodding and rolling, with a 125,387 125,387
thickness of 6 cm., as soon as it is consolidated.

9.33 Flexible paving consisting of hot bituminous mix ( asphaltic concrete ),

M2 including transport prime coat, spreading, rodding and rolling, with a 125,387 125,387
thickness of 10 cm., as soon as it is consolidated.

9.34 M
35 * 15 cm. curved kerb for streets, with prefabricated concrete material,
1,180 1,180
including placing in situ and joints with cement mortar 1/1.
9.35 Galvanised steel sandwich panel, prepainted on the outer face, 0.7 mm.
M2 thick, for outer walls and roofs with 50 mm. of rock wool insulation, 2,974 2,974
completely installed, including attachment elements, tops, joints, etc.

C10 CHAPTER 10 - FLOOR SLABS

10.01 Reinforced concrete floor slab made of joists, with concrete arches,
M2 including filling and a compression layer consisting of 3 cm. of concrete 2,098 684 64 430 300 500 120
fck = 200 kg/cm2. Overload for use: 500 kg/m2

10.02 Reinforced concrete floor slab made of joists, with concrete arches,
M2 including filling and a compression layer consisting of 5 cm. of concrete 199 41 50 108
fck = 200 kg/cm2. Overload for use: 500 kg/m2

C11 CHAPTER 11 - PRESSURE PIPES

11.01 Metallic pipe, 1000mm. inner diameter, for a service pressure of 3.5
kg/cm2 and testing pressure of 5 kg/cm2, including joints with the
M material required, proportional part of special pieces, bends, transport, 200 200
placing in situ and all testing required.

11.02 Reinforced vibrated concrete pipe, with inner diameter of 600 mm., with
pressed steel plate web, for a service pressure of 3.5 kg/cm2 and test
pressure of 5.0 kg/cm2, including joints with the material required
M proportional part of special pieces, bends, transport, placing in situ and all
60 60
the tests that are required.

11.03 Metallic pipe, with an inner diameter of 1.200 mm. for a service pressure
of 3.5 kg/cm2 and test pressure of 5 kg/cm2, including joints with the
M material required proportional part of special pieces, bends, transport, 40 40
placing in situ and all the tests that are required.

11.04 Reinforced vibrated concrete pipe, with an inner diameter of 1.000 mm,
with pressed steel plate web for a service pressure of 3.5 kg/cm2 and test
pressure of 5.0 kg/cm2, including joints with the material required
M proportional part of special pieces, bends, transport placing in situ and all
220 200 20
the tests that are required.

11.05 Reinforced vibrated concrete pipe, with an inner diameter of 1.800 mm.,
with pressed steel plate web for a service pressure of 3,5 kg/cm2 and test
pressure of 5 kg/cm2, including joints with the material required
M proportional part of special pieces, bends, transport, placing in situ and all
450 450
tests that are required.

Page 6 of 221 413814144.xls - Rev 1

 TAKALAR COAL FIRED POWER PLANT CIVIL AND STRUCTURAL WORKS - WORK UNITS BREAKDOWN 500.00.1707

12.7.- LABORATORY BUILDING

5.- ASH HANDLING FACILITIES

16.- DESULFURIZATION AREA

4.3.- COOLING WATER PIPING

14.- FIRE FIGHTING BUILDING

4.2.- COOLING WATER PUMP
4.1.- COOLING WATER INLET

17.2.- FRESH WATER PIPING

2.2.-ELECTRICAL-CONTROL

12.2.-GATE - GUARD HOUSE

11.3.- TRANSFORMER AREA
9.2.- WASTE WATER PONDS
3.1.- COAL STORAGE YARD

17.1.- FRESH WATER INLET

12.5.- FUEL OIL TRANSFER
11.1.- TURBOGENERATOR

18.- HOPPERS AND MILLS

6.- TANKS FOUNDATIONS
2.3.-STEAM GENERATOR

11.2.- FAN FOUNDATION

1.-LAND RECLAMATION

12.1.- ADMINISTRATION
8.- WATER TREATMENT

TREATMENT BUILDING
2.1.-TURBINES HOUSE

4.4.- COOLING WATER

3.2.- COAL HANDLING
2.4.- ELECTROSTATIC

12.6.- PARKING AREA

AND FOUNDATIONS
9.1.- WASTE WATER

13.- URBANIZATION
12.3.- WAREHOUSE

12.4.- WORKSHOP
10.- SWITCHYARD
PRECIPITATOR

PUMP HOUSE
FOUNDATION

FOUNDATION
DISCHARGE

15.- JETTY
BUILDING

BUILDING

BUILDING
7.- STACK
STATION

SYSTEM

SYSTEM

AREA
TOTAL
ITEM
DESCRIPTION
Nº

11.06 Manholes in vibrated reinforced concrete pipe with pressed steel plate
web ranging from 1.000 mm to 1.800 mm in diameter, for a service
pressure of 3.5 kg/cm2 and a test pressure of 5 kg/cm2, including
Unit proportional parts of joints and all the tests that are required, completely
6 6
installed.

11.07 Reinforced vibrated concrete pipe, with an inner for a service pressure of
3,5 kg/cm2 and test pressure diameter of 2500 mm., with pressed steel
plate web for a service pressure of 3,5 kg/cm2 and test pressure of 5
M kg/cm2, including joints with the material required placing in situ and all
100 100
tests that are required.

C12 CHAPTER 12 - GLASS

12.01 M2
Glazing with colourless hot-drawn glass, 5 mm. thick, laid on continuous
618 27 21 8 210 7 100 75 36 130 4
section carpentry, moulding, etc, completely assembled.
12.02 M2
Colourless glass window panes 6 mm. thick, laid on iron work, wood work
183 136 46 1
or concrete.
12.03 M2 Wire reinforced glass, 6mm thick, laid on iron work, wood work or
60 60
concrete.

C13 CHAPTER 13 - PAINT AND COATING

13.01 M2
Plastic paintwork on polished parge for interior coating, with priming, and
21,272 700 618 138 320 190 2,932 210 875 602 145 14,150 176 216
two coats of paint.
13.02 M2
Acrylic paintwork, two coats, for vertical and horizontal surfaces, outer
1,191 536 655
walls, including preparation of surfaces.
13.03 M2
Synthetic enamel paintwork on metal work, two coats, including scraping,
60 60
rust removal and red lead oxide priming.
13.04 M2
Acid proof paintwork on polished parge coats for interior, with priming,
444 444
puntying and two coats of paint.
13.05 Waterproofing roofs with three layers of bituminous material with 60
gr/m2 glass fibre reinforcement, including priming the surfaces with
M2 bituminous emulsion, completely finished. The top coat will be provided 1,819 41 684 64 430 300 50 250
with a protective mineral layer.

13.06 Waterproofing with a bituminous layer, with 60 g/m2 glass fibre

reinforcement, finish with anti-adhesive polyethylene material on both
M2 sides with average weight of 3 kg/m2, including priming the base with 0.3 228 120 108
kg of bituminous emulsion.

13.07 M2
Rigid insulation panel with 40 mm. thick polystyrene foam, including
204 50 154
placing in situ and attachment structure.
13.08 M2
Electrolytic red lead paintwork over structures or metal work, including
60 60
preparation of the surfaces
13.09 Epoxy type prime coat, resistant to abrasion, wear and aggressive
M2 chemicals agents, including preparation of the surfaces and 65 microns 1,119 999 120
thickness.

13.10 Finishing paintwork of the epoxy type resistant to abrasion, wear and
M2 aggressive chemical agents, including preparation of the surfaces and a 999 999
thickness of 100 microns.

13.11 Stone-like paintwork on the basis of acrylic polymer resins, two coats, for
M2 vertical and horizontal surfaces, outer walls, including preparation of the 4,835 97 4,333 210 195
surfaces.

13.12 M2
Antipollution polyetilene sheet, 0.18mm thick, under plates and
840 240 600
pavements, completely installed.
13,13 M2 High density polyethylene sheet 1 mm thick, totally installed. Including
proportional part of cuttings, overlaps and fasteners, completely installed 48 48

13,14 M2 High density polyethylene sheet 1.5 mm thick, totally installed. Including
proportional part of cuttings, overlaps and fasteners completely installed 57 57

13,15 M2 High density polyethylene sheet 2 mm thick, totally installed. Including

proportional part of cuttings, overlaps and fasteners, completely installed. 155 155

13,16 M2 Polypropylene geotextile fabric, min 325 g/m2 and 2.9 mm thick.
Including proportional parts of cuttings, overlaps and fasteners, 165 165
completely installed.

C14 CHAPTER 14 - MISCELLANEOUS

14.01 L.S. Conducting boring campaigns and preparing the geotechnical report. 1 1
14.02 Stainless steel (AISI-316) plate, with a thickness of 20 mm or less,
Kg including cutting, elaboration, assembly and welded anchorage where 0
required.

14.03 M
Solid block wall 2.20 m. high, for the outer enclosure of the work site, with
0
reinforced concrete piers 0.20 *0.20 m. laid every 3.00 m.
14.04 Unit
Steel gate for access to the enclosure, size 8.00 * 2.20 m., motorized, 12
8 4 2 1 1
mm thick.
14.05 Wire netting enclosure 2.50 m. high, held in place with galvanised steel
tubing, with galvanised meshwork 40 mm. x 40 mm. with defensive side,
held in place with three threads of 4 mm. smooth galvanised wiring,
including material y placing in situ. The support tubing will be 7.62 cm. in
M diameter and 3 mm. thick three rows of 4 mm. barbed wire will be placed 3,832 3,600 32 200
at the top of the enclosure mounted on 45 degree extension arms.

14.06 Unit
Aluminium extractor for ventilation and smoke extraction, placed on the
4 4
roof of the building, completely installed.
14.07 2.50 m. high enclosure consisting of prefabricated panels made of
reinforced concrete, fitted into their respective slots on the concrete
reinforced piers. Sloping projectures made of plasticized aluminium will
M be placed at the top of the enclosure. They will consist of 3 rows of 0
barbed wire with 2 plasticized alternately twisted threads and equipped
with 4 points every 10 cm. completely installed.

14.08 Reinforced concrete screen wall 0.80 m. thick, for holding back earth,
performed by excavation by means of bentonitic muds down to a depth of
15 m., including excavation, materials and auxiliary resources, such as
M2 transport, and all the movements required that such as transport, and all 3,750 3,750
the movements required that involve the machinery. ( approximate
amount of steel, 80 kg/m3 of concrete ).

14.09 M2
Sheet pile for provisional retaining wall up to 15 high, driven into the
23,996 23,296 700
ground, including materials, installation and auxiliary resources.
14.10 Sheet pile for earth retaining wall up to 7 m. high, driven into the ground
and anchored at the head if it is necessary, including materials,
M2 installation and auxiliary resources but excluding the elements for 0
anchorage in the ground.

14.11 M Poyvinyl Cloride joint 240 mm. (Waterstop joint) 52 52

14.12 ASTM-A-307 steel bar, 68 mm. diameter, 10 m. long, to form anchorage
Unit pieces at the top of a solid reinforced concrete retaining wall, including 0
the plates, nuts, washers and tightening.

14.13 M3
Dredging in sea bed, measured on a theoretical section with slopes 2h:1v.
75,930 27,930 24,000 24,000
14.14 M3
Fills for shafts, wells, trenches and holes under water, with excavation
0
materials, or spoil, including surface finishing, protection for piping, etc.
14.15 Excavation for Piping works, down to a depth of 6 m., measured on a
theoretical section with slopes of 1h:2v from an excavation with a margin
of 0.50 m. with respect to the layout plan of the works, including shoring
M3 and draining , if it is necessary, for the time that is required to assemble
0
the piping, in any type of ground.

14.16 Excavation in Discharge Channel Works, down to a depth of 6 m.,

measured for a theoretical section with slopes of 1h:1v from an
excavation depth with a margin of 0.50 m. with respected to the layout
M3 plan of the works, including shoring and draining, if it is necessary, for the 0
time that is required to complete the concreting works, in any type of
ground.

14.17 Placing assemblies for the Intake Entrance in situ, under water, distance
from the coastline ranging from 25 to 100 m., at a bathymetric depth
Tm. between - 9 m. '-10 m., buried 5 m., laid in place, settled, levelled and 0
completely finished at the end of the intake piping.

14.18 M2
Demolishing and dismantling metallic sheet piling including proportional
23,996 23,296 700
parts for anchorages and removal of rubble.C556

Page 7 of 221 413814144.xls - Rev 1

 TAKALAR COAL FIRED POWER PLANT CIVIL AND STRUCTURAL WORKS - WORK UNITS BREAKDOWN 500.00.1707

12.7.- LABORATORY BUILDING

5.- ASH HANDLING FACILITIES

16.- DESULFURIZATION AREA

4.3.- COOLING WATER PIPING

14.- FIRE FIGHTING BUILDING

4.2.- COOLING WATER PUMP
4.1.- COOLING WATER INLET

17.2.- FRESH WATER PIPING

2.2.-ELECTRICAL-CONTROL

12.2.-GATE - GUARD HOUSE

11.3.- TRANSFORMER AREA
9.2.- WASTE WATER PONDS
3.1.- COAL STORAGE YARD

17.1.- FRESH WATER INLET

12.5.- FUEL OIL TRANSFER
11.1.- TURBOGENERATOR

18.- HOPPERS AND MILLS

6.- TANKS FOUNDATIONS
2.3.-STEAM GENERATOR

11.2.- FAN FOUNDATION

1.-LAND RECLAMATION

12.1.- ADMINISTRATION
8.- WATER TREATMENT

TREATMENT BUILDING
2.1.-TURBINES HOUSE

4.4.- COOLING WATER

3.2.- COAL HANDLING
2.4.- ELECTROSTATIC

12.6.- PARKING AREA

AND FOUNDATIONS
9.1.- WASTE WATER

13.- URBANIZATION
12.3.- WAREHOUSE

12.4.- WORKSHOP
10.- SWITCHYARD
PRECIPITATOR

PUMP HOUSE
FOUNDATION

FOUNDATION
DISCHARGE

15.- JETTY
BUILDING

BUILDING

BUILDING
7.- STACK
STATION

SYSTEM

SYSTEM

AREA
TOTAL
ITEM
DESCRIPTION
Nº

14.19 Unit Geotechnical report in marine area for intake and discharge works. 0
14.20 Placing caissons for water intake piping in situ, at a distance from the
Tm. coastline ranging from 0 m. to 100 m., at bathymetric depths down to - 15 0
m, buried, laid in place, settled, levelled and completely finished.

14.21 Unit
Leading buoys with floats, anchor buoys, chains and lighting equipment,
2 2
including supply, transport and placing in situ.
14.22 Broken line road markings 15 cm. wide, painted with quick-dry, long-life,
M hot, spray plastic, including pre-markings. 4,130 4,130
14.23 M
Unbroken line road markings 15 cm. wide, painted with quick-dry, long-
11,375 11,375
life, hot spray-plastic, including pre-marking.
14.24 Spraying on road surfaces ( zebra crossings and traffic islands ), painted
M2 with quick-dry, long-life hot, spray plastic, including pre-marking. 0

14.25 M
Supply of metallic safety barrier and placing it in situ two-wave, including
0
proportional parts of screws and attachment accessories.
14.26 Supply of 1.25 m. high IPN-12 post and placing it in situ, for securing two-
Unit wave barrier, including anchorage with concrete and excavation for it. 0

14.27 Supply of support post for signs and placing it in situ cold rolled section,
rectangular ( 80 x 40 mm. ), and 2 mm. thick, galvanised and with the top
Unit covered, 2.70 m. high, including excavation, concrete anchorage and 51 51
accessories.

14.28 Supply and placing it in situ on support post ( post not included ), for
Unit reflecting triangular danger signal ( 70 cm. side ), including anchorage 24 24
and stainless screws.

14.29 Supply and placing in situ on support post ( post not included ), for
Unit reflecting triangular danger signal ( 90 cm. side ), including anchorage 2 2
and stainless screws.

14.30 Supply and placing it in situ on support post ( post not included ), for 60
Unit cm. Reflecting road signs ( prohibition or obligation ), including anchorage 12 12
and stainless screws.

14.31 Supply and placing it in situ on support post ( post not included ), for 90
Unit cm. reflecting road signs ( prohibition or obligation ), including anchorage 12 12
and stainless screws.

14.32 Unit Steel gate for access to the enclosure, size 1.5 * 2.20 m. 1 mm thick. 5 4 1
14.33 Automatic barrier for central gate, 7,00 m length, about 6 seconds for
Unit opening, all fittings included. 1 1
14.34 Unit
Landscape gardening of the installation including supply and plantation of
2 1 1
trees and grass.
14.35 Unit
Expansión and chemicals bolts, of any diameter, for anchoring, including
37 10 15 12
supply and completely performed.
14.36 Driven concrete pile sect. 40x40 cm2, 18 m length. Including materials,
Unit driving, transport of products to tip, machinery transport to site, head 426 97 72 92 90 75
cutting, totally finish.

14.37 Driven concrete pile sect. 40x40 cm2, 12 m length. Including materials,
Unit driving, transport of products to tip, machinery transport to site, head 140 92 48
cutting, totally finish.

14.38 Driven concrete pile sect. 40x40 cm2, 32 m length, for jetty. Including
materials, driving from the sea surface and down to a depth of 5 m,
Unit transport of products to tip, machinery transport to site, head cutting, 692 692
totally finish.

14.39 500 mm. diameter metallic pile 8 mm. thick, 32 length m., for jetty.
Unit Including materials, driving from sea surface and down to a depth about 5 0
m, transport, machinery, head cutting totally finish.

14.40 Driven concrete pile sect. 30x30 cm2, 18 m length. Including materials,
Unit driving, transport of products to tip, machinery transport to site, head 892 700 192
cutting totally finish.

14.41 Driven concrete pile sect. 30x30 cm2, 12 m length. Including materials,
Unit driving, transport of products to tip, machinery transport to site, head 260 50 44 110 32 24
cutting, totally finish.

14.42 Unit Bored reinforced concrete pile 800 mm. in diameter, about 18 m length,
concreted in situ, with 80kg/m3 of reinforced steel, including, head 902 400 100 150 252
cutting, transport and all the site necessary activities.

14.43 Unit Bored reinforced concrete pile 800 mm. in diameter, about 12 m length,
concreted in situ, with 80kg/m3 of reinforced steel, including, head 700 700
cutting, transport and all the site necessary activities.

14.44 Unit Bored reinforced concrete pile 600 mm. in diameter, about 18 m length,
concreted in situ, with 80kg/m3 of reinforced steel, including, head 630 400 80 150
cutting, transport and all the site necessary activities.

14.45 Unit Bored reinforced concrete pile 600 mm. in diameter, about 12 m length,
concreted in situ, with 80kg/m3 of reinforced steel, including, head 80 80
cutting, transport and all the site necessary activities.

14.46 Unit Bored reinforced concrete pile 450 mm. in diameter, about 18 m length,
concreted in situ, with 80kg/m3 of reinforced steel, including, head 110 50 60
cutting, transport and all the site necessary activities.

14.47 Unit Bored reinforced concrete pile 450 mm. in diameter, about 12 m length,
concreted in situ, with 80kg/m3 of reinforced steel, including head cutting, 105 60 45
transport and all the site necessary activities.

14.48 M2 Bituminous paintwork for protection of concrete surfaces 14,153 435 194 2,950 330 260 900 425 840 1,747 700 612 1,575 1,090 200 765 218 588 24 300
14.49 M2 Concrete sheet pile for earth retaining wall up to 7 m. high, driven into the
ground and anchored at the head if it is necessary, including materials,
installation and auxiliary resources but excluding the elements for 0
anchorage in the ground.

Page 8 of 221 413814144.xls - Rev 1

PROJECT : PROYEK TAKALAR POWER PLANT
LOCATION : TAKALAR - SOUTH SULAWESI
CLIENT. : PT. PLN (PERSERO)
SUBJECT : SUMMARY
UNIT PRICE TOTAL PRICE
No. WORK DESCRIPTION UNIT VOL
(Rp.) (Rp.)

I. SUMMARY DIRECT COST

1.1 CHAPTER 1 - EARTHWORKS LS 1.00 80,470,390,773.95 80,470,390,773.95

1.2 CHAPTER 2 - CONCRETES AND MORTARS LS 1.00 134,942,809,186.80 134,942,809,186.80
1.3 CHAPTER 3 - FORMWORK CARPENTRY LS 1.00 17,002,416,599.00 17,002,416,599.00
1.4 CHAPTER 4 - STEELWORK FOR REINFORCING AND WORKYA LS 1.00 65,020,909,066.40 65,020,909,066.40
STRUCTURAL STEEL WORKS LS 1.00 146,790,443,980.00 146,790,443,980.00
1.5 CHAPTER 5 - MASONRY LS 1.00 3,111,464,729.10 3,111,464,729.10
1.6 CHAPTER 6 - RIPRAP AND GRAVEL LS 1.00 67,084,435,861.20 67,084,435,861.20
1.7 CHAPTER 7 - CARPENTRY LS 1.00 4,786,280,570.00 4,786,280,570.00
1.8 CHAPTER 8 - SEWERAGE AND PLUMBING LS 1.00 25,340,035,440.00 25,340,035,440.00
1.9 CHAPTER 9 - PAVING, ENCLOSURES AND COATING LS 1.00 45,290,334,626.00 45,290,334,626.00
1.10 CHAPTER 10 - FLOOR SLABS LS 1.00 70,159,200.00 70,159,200.00
1.11 CHAPTER 11 - PRESSURE PIPES LS 1.00 4,358,626,220.00 4,358,626,220.00
1.12 CHAPTER 12 - GLASS LS 1.00 783,928,950.00 783,928,950.00
1.13 CHAPTER 13 - PAINT AND COATING LS 1.00 2,235,839,457.50 2,235,839,457.50
1.14 CHAPTER 14 - MISCELLANEOUS LS 1.00 116,878,371,645.00 116,878,371,645.00

TOTAL DIRECT COST 714,166,446,304.95

PPn 10.00% 71,416,644,630.50

TOTAL (INCL. PPN) 785,583,090,935.45

ROUNDED 785,583,091,000.00
 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE IDR
IDR/UNIT

C1 CHAPTER 1 - EARTHWORKS 80,470,390,773.95

Preparing the ground by clearing away,

1.01 M2 including removing all the materials involved 765,900.00 4,420.00 3,385,278,000.00
in clearing and taking them off the site.
Excavation of top soil, down to 0.50 m thick,
1.02 M3 382,950.00 10,585.00 4,053,525,750.00
with storage on site
Excavation in sidehill cut, and transporting the
1.03 M3 products to tip, on ground of average 13,386.00 25,010.00 334,783,860.00
consistency
Excavation in sidehill cut, and transporting the
1.04 M3 12.00 99,990.00 1,199,880.00
products to tip, on hard ground
Open excavation, down to a depth of 4.50 m.,
including shoring and draining, if it is
1.05 M3 necessary, with transport of products to tip, in 38,818.75 90,088.00 3,497,103,550.00
ground of average consistency.
Excavation in pits down to a depth of 2.5 m,
including shoring and draining if it is
1.06 M3 necessary, with transport of the products to 32,070.50 37,375.00 1,198,634,937.50
tip, in ground of average consistency.
Excavation in trenches, down to a depth of
2.60 m., including shoring and draining, if it is
1.07 M3 necessary with transport of products to tip, in 48,698.80 34,782.00 1,693,841,661.60
ground of average consistency.
Excavation in pits, from a depth of 2.61 m.
down to 4.50 m, including shoring and
1.08 M3 draining if it is necessary, with transport of the 17,042.00 37,280.00 635,325,760.00
products to tip, in ground of average
consistency.
Excavation in trenches, from a depth of 2.61
m. down to 4.50 m, including shoring and
1.09 M3 draining if it is necessary, with transport of the 32,996.00 34,450.00 1,136,712,200.00
products to tip, in ground of average
consistency.
Open excavation, from a depth of 4.51 m
down to a depth of 10 m., including shoring
1.10 M3 and draining, if it is necessary, with transport 7,773.50 107,150.00 832,930,525.00
of products to tip, in ground of average
consistency.
Excavation in beds of streets, roads and
1.11 M3 paved areas with transport of products to tip, 59,161.00 25,010.00 1,479,616,610.00
in ground of average consistency.
Open excavation, down to a depth of 4.50 m.,
including shoring and draining, if it is
1.12 M3 necessary, with transport of the products to 20.00 172,260.00 3,445,200.00
the tip, in hard ground.
Open excavation, from a depth of 4.51 m.
down to 10.00 m., including shoring and
1.13 M3 draining, if it is necessary, with transport of the 8.00 271,480.00 2,171,840.00
products to the tip, in hard ground.
Excavation in pits, down to a depth of 2.60 m.,
'including shoring and draining, if it is
1.14 M3 necessary, with transport of the products to 16.00 119,280.00 1,908,480.00
the tip, in hard ground.
Excavation in trenches, down to a depth of
2.60 m., including shoring and draining, if it is
1.15 M3 necessary, with transport of the products to 4,200.00 117,170.00 492,114,000.00
the tip, in hard ground.
Excavation in pits, from a depth of 2.61 m.
down to 4.50 m., including shoring and
1.16 M3 draining, if it is necessary, with transport of the 8.00 174,140.00 1,393,120.00
products to the tip, in hard ground.
Excavation in trenches, from a depth of 2.61
m. down to 4.50 m., including shoring and
1.17 M3 draining, if it is necessary, with transport of the - - -
products to the tip, in hard ground.
Excavation in beds of streets, roads and
1.18 M3 paved areas with transport of the products to 335.00 107,020.00 35,851,700.00
the tip, in hard ground.

Page 10 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE IDR
IDR/UNIT
Filling shafts, trenches and holes with
excavation or spoil products, including
1.19 M3 compaction to 95% of the modificated Proctor 68,734.15 21,439.00 1,473,591,441.85
test.
Creating embankments using mechanical
resources compacted to 95% of modificated
1.20 M3 Proctor test with soil coming from excavation 1,127,064.00 6,743.00 7,599,792,552.00
or spoil, delivered on site.
Selected soil coming from spoil, for fill,
1.21 M3 including excavation, loading and transport to 1,125,948.00 41,193.00 46,381,175,964.00
site.
Fill with dry and clean sand in tank bases,
1.22 M3 14.00 146,920.00 2,056,880.00
including transport, spreading and rolling.
Demolishing reinforced concrete in foundation
elements using mechanical resources,
1.23 M3 including the transport of the demolition 8.00 194,150.00 1,553,200.00
products to the tip.
Demolishing reinforced concrete in structural
elements using mechanical resources,
1.24 M3 including the transport of the demolition 6.00 194,150.00 1,164,900.00
products to the tip.
Demolishing 20 cm. unreinforced concrete
1.25 M3 flooring using mechanical resources, including - - -
transport of the demolition products to the tip.
Demolishing solid brickwork with pneumatic
1.26 M3 drill, including transport of the demolition - - -
products to the tip.
Demolishing hollow brickwork with pneumatic
1.27 M3 drill, including transport of the demolition 10.00 158,750.00 1,587,500.00
products to the tip.
Removing asphalt roadbeds up to 20 cm.
1.28 M3 thick using mechanical resources, including - - -
transport of the demolition products to the tip.
Demolishing a concrete retaining wall in rocky
ground, taking the required safety measures,
1.29 M3 including transport of the demolition products - - -
to the tip.
Drilling for grouting cement mortar, in hard
1.30 M - - -
ground.
Filling with clean and dry sand for pipe beds,
1.31 M 13,938.00 45,930.00 640,172,340.00
including transport, spreading and rolling
Open excavation, from a depth of 10.1 m.
down to 16 m, including shoring and draining,
1.32 M3 if it is necessary, with transport of products to 8,345.00 406,980.00 3,396,248,100.00
tip in ground of average consistency.
Excavation in trenches, down to a depth of
1.33 M3 2.60 m., with transport of the products to the 8,000.00 117,170.00 937,360,000.00
tip, on rock without explosives.
Levelling for base and sub base of roads and
paved areas with excavation or spoil
1,34 M3 products, including transport, materials, 58,298.00 21,439.00 1,249,850,822.00
compactation, totally performed.

C2 CHAPTER 2 - CONCRETES AND MORTARS 134,942,809,186.80

Lean concrete, without formwork, with a

2.01 M3 characteristic strength of 125 kg/cm2 with 2,986.10 590,110.00 1,762,127,471.00
cement resistant to sea water, laid and
spread.
Mass concrete, for foundations, flooring, bed
frames for piping, etc, without formwork with a
2.02 M3 characteristic strength of 200 kg/cm2 with 2,964.25 733,810.00 2,175,196,292.50
cement resistant to sea water, laid and
vibrated
Reinforced concrete for foundations, plinths,
anchorage blocks, reinforcements for piping,
2.03 M3 pile caps, etc. Without formwork or steel with 54,368.25 791,230.00 43,017,790,447.50
a characteristic strength of 250 kg/cm2 with
cement resistant to sea water, laid and rolled.

Page 11 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE IDR
IDR/UNIT
Reinforced concrete in structures and flooring,
with no formwork or steel, with a characteristic
2.04 M3 strength of 250 kg/ cm2 with cement resistant 14,294.45 792,190.00 11,323,920,345.50
to sea water, laid and vibrated.
Reinforced concrete in bedplates for
equipment, with no formwork or steel, with a
2.05 M3 characteristic strength of 250 kg/cm2, with 2,116.00 792,190.00 1,676,274,040.00
cement resistant to sea water, laid and
vibrated.
Reinforced concrete in foundation slabs for
the turbo- generator, with no formwork or
2.06 M3 steel, with a characteristic strength of 300 1,325.00 856,190.00 1,134,451,750.00
kg/cm2,with cement resistant to sea water,
laid and vibrated.
Reinforced concrete for the turbogenerator
pedestal without formwork or steel, with a
2.07 M3 characteristic strength of 300 kg/cm2, with 1,100.00 856,190.00 941,809,000.00
cement resistant to sea water, laid and
vibrated.
Reinforced concrete in hydraulic works and
tanks, without formwork or steel, with a
2.08 M3 characteristic strength of 250 kg/cm2, with 6,086.25 792,190.00 4,821,466,387.50
cement resistant to sea water, laid and
vibrated.
Special mortar with no shrinking (grouting), for
levelling base plates and receiving anchorage
2.09 M3 bolts in pockets, including formwork, totally 3,847.55 15,883,400.00 61,112,175,670.00
placed. (Sika Grout or similar).
Price supplement per m3 of concrete because
2.10 Unit of using cement resistant to sulphated hot 180.00 435,900.00 78,462,000.00
blast, instead of Portland cement.
Price supplement per m3 of concrete because
2.11 Unit of using resistant to sea water cement, - - -
instead of Portland cement.
2.12 Kg Waterproofing for concretes and mortars. 62.00 64,110.00 3,974,820.00
Lightweight concrete for forming slopes,
2.13 M3 272.66 431,920.00 117,767,307.20
completely laid in situ.
Mortar for levelling, including proportional part
2.14 M3 663.24 644,440.00 427,418,385.60
of formwork, completely laid in situ.
Grouted cement mortar, for all types of ground
2.15 M3 including movement of machinery, stops, - - -
water, completely performed.
Reinforced concrete in submerged works,
without formwork or steel, with a characteristic
2.16 M3 strength of 250 kg/cm2, with cement resistant 42.00 792,190.00 33,271,980.00
to sea water and laid to depths up to 12 m.
Reinforced concrete for foundations and
plinths, anchorage blocks, reinforcements for
piping, pile caps, etc. Without formwork or
2.17 M3 steel with a characteristic strength of 300 65.00 855,250.00 55,591,250.00
kg/cm2 with cement resistant to sea water,
laid and rolled.

Reinforced concrete in structures and flooring,

with no formwork or steel, with a characteristic
2.18 M3 strength of 300 kg/ cm2 with cement resistant 6,850.00 856,190.00 5,864,901,500.00
to sea water, laid and vibrated.
Reinforced concrete in bedplates for
equipment, with no formwork or steel, with a
2.19 M3 characteristic strength of 300 kg/cm2,with 378.00 1,047,350.00 395,898,300.00
cement resistant to sea water, laid and
vibrated.
Price supplement per m3 of reinforced
concrete for the turbogenerator, with
2,20 Unit characteristic strength of 300 kg/cm2, 1.00 87,310.00 87,310.00
because of using polypropylene fibres.

Page 12 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE IDR
IDR/UNIT
Price supplement per m3 of reinforced
concrete for foundations and marine
2,21 Unit structures because of using silica fume 1.00 197,280.00 197,280.00
mineral admixture.
Price supplement per m3 of reinforced
2,22 Unit concrete because of using water repellent 1.00 27,650.00 27,650.00
admixture.

C3 CHAPTER 3 - FORMWORK CARPENTRY 17,002,416,599.00

Wooden formwork for concealed surfaces,

3.01 M2 14,152.85 92,860.00 1,314,233,651.00
removing forms, bevelling and ties included.
Ordinary wooden formwork, removing forms,
3.02 M2 52,408.00 92,864.00 4,866,816,512.00
bevelling and ties included.
Wooden formwork for exposed surfaces,
3.03 M2 45,999.75 96,894.00 4,457,099,776.50
removing forms, bevelling and ties included.
Boxer ( size 0.20 m. X 0.20 m. ) and depth up
3.04 Unit 231.50 101,620.00 23,525,030.00
to 0.5 m.
Boxer ( size 0.25 m. X 0.25 m. ) and depth
3.05 Unit 252.00 160,750.00 40,509,000.00
greater than 0.50 m and less than 1.01 m.
Metallic decking work for slabs, with 2 mm.
thick cold rolled waved plate, galvanized and
3.06 M2 fire painted on the visible side, totally lied in 955.50 245,430.00 234,508,365.00
situ.
Curved wooden formwork, for visible surface,
3.07 M2 532.20 140,660.00 74,859,252.00
including stripping formwork and removing
ties. form for construction of cylindrical stack in
Slip
reinforced concrete, 150 m height, 8m
3.08 M2 average diameter, including materials and 9,831.25 487,440.00 4,792,144,500.00
auxiliary resources for fastening and slipping.
Steel formwork for submerged works,
3.09 M2 85.00 311,040.00 26,438,400.00
removing forms and ties included.
3.10 M Metallic conduit, 120 mm in. diameter, 150.00 876,900.00 131,535,000.00
Carbon steel tube up to 250 mm in. diameter
3.11 M 23.75 995,400.00 23,640,750.00
for transpassing walls.
Carbon steel tube from 251 up to 600 mm in.
3.12 M 427.25 2,239,650.00 956,890,462.50
diameter for transpassing walls.
Metallic formwork for walls, including
3.13 M 47.00 876,900.00 41,214,300.00
removing forms and auxiliary resources,
totally
Boxer finished
( size 0.30 m. X 0.30 m. ) and depth
3.14 Unit 64.00 296,900.00 19,001,600.00
greater than 0.50 m and less than 1.01 m.
C4 CHAPTER 4 - STEELWORK FOR 65,020,909,066.40
REINFORCING AND WORKYARD
Corrugated reinforcing bars for foundations
and plinths, 4000 kg/m2 yield stress steel, of
4.01 Kg any diameter, supplied to work site by the 339,097.00 8,631.00 2,926,746,207.00
subcontractor, with material and placing
included
Corrugated reinforcing bars for structures and
flooring, 4000 kg/cm2 yield stress steel, of
4.02 Kg any diameter, supplied to the work site by the 62,320.00 8,631.00 537,883,920.00
subcontractor with material and placing in site
included.
Corrugated reinforcing bars for equipment
bedplates, 4000 kg/cm2 yield steel, of any
4.03 Kg diameter, supplied to the work site by the 2,100.00 8,630.00 18,123,000.00
subcontractor, with material and placing in situ
included.
Corrugated reinforcing bars for the
turbogenerator foundations, 4000 kg/cm2
4.04 Kg yield stress steel of any diameter, supplied to 297,000.00 8,869.00 2,634,093,000.00
the work site by the subcontractor, with
material and placing in situ included.
Corrugated reinforced steel (yield stress 4000
4.05 Kg kg/cm2), of any diameter, supplied to the work 2,000.00 8,630.00 17,260,000.00
site by the subcontractor.
Corrugated steel in electro-welded meshwork
4.06 Kg 51,138.00 9,346.00 477,935,748.00
(5000kg/cm2) including material and
assembly

Page 13 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE IDR
IDR/UNIT
Corrugated reinforcing bars for submerged
works, with 4000 kg/cm2 yield stress steel, of
4.07 Kg any diameter, coated with epoxy paint and 160,600.00 13,127.00 2,108,196,200.00
supplied to the work site by the subcontractor,
with material and placing in situ included.
Corrugated reinforcing bars for structures and
flooring, 5000 kg/cm2 yield stress steel, of
4.08 Kg any diameter, supplied to the work site by the 2,484,218.00 9,346.00 23,217,501,428.00
subcontractor with material and placing in site
included.
Corrugated reinforcing bars for foundations
and plinths, 5000 kg/m2 yield stress steel, of
4.09 Kg any diameter, supplied to work site by the 2,751,311.00 9,346.00 25,713,752,606.00
subcontractor, with material and placing
included
Ladder fixed to concrete face with safety
4.10 Kg cage. Including materials, anchoring and 304.00 22,960.00 6,979,840.00
placing in situ, completely finished.
ASTM-A-307 steel for anchorage bolts for
anchorage of structures and equipment, with
4.11 Kg washer and nut levelled and completely 38,774.00 33,530.00 1,300,092,220.00
placed in situ.
ASTM-A-449 steel for highly anchorage bolts
for anchorage of structures and equipment,
4.12 Kg with washer and nut levelled and completely 6,962.50 44,200.00 307,742,500.00
placed in situ.
Corrugated reinforcing bars for equipment
bedplates, 5000 kg/cm2 yield steel, of any
4.13 Kg diameter, supplied to the work site by the 152,881.00 9,346.00 1,428,825,826.00
subcontractor, with material and placing in situ
included.
Screen grid made of stainless steel for water
4.14 Kg 36.00 25,670.00 924,120.00
intakes, totally installed.
Chequered plate steel from 5 to 7 mm. thick,
4.15 Kg 5,500.00 20,630.00 113,465,000.00
hot galvanised, cut and placed in situ.
54 Kg / m rail on concrete foundation,
4.16 M including the proportional part of spring pins 560.00 1,422,830.00 796,784,800.00
and plates for the attachment system, and
assembly. grating, 30 x 30 meshwork, 40 x 3
Galvanised
4.17 Kg supporting strip, 10 x 10 safety meshwork, 31,036.05 25,668.00 796,633,331.40
including material and assembly.
Guard rail consisting of hand rail and
banisters made of 50x50 mm steel tube, with
4.18 M 100x6 mm plate baseboard, completely 4,525.00 423,880.00 1,918,057,000.00
finished, assembled and painted.
Galvanised steel step ( 900 x 230 mm. ),
meshwork (30x30), supporting strip (30x3)
4.19 Unit and safety meshwork (10x10), anchorage 158.00 475,660.00 75,154,280.00
elements, completely finished and assembled
Manhole and registration for sewage,
4.20 Unit reinforced type, diameter 800 mm. including 1.00 9,235,200.00 9,235,200.00
placing in situ.
Scupper hole or drain with forged grid for
streets, for sewage, size 510 x 340 mm,
4.21 Unit leading down to well or collection box, 2.00 4,819,620.00 9,639,240.00
diameter 180 mm., including L-50 x 5 frame
and placing in situ.
Manhole cover and frame for sewerage, 600
4.22 Unit mm. diameter, reinforced for street traffic, 98.00 4,329,000.00 424,242,000.00
including placing in situ.
2750 kg/cm2 steel in rolled sections for bolts
on the turboalternator bedplate, including
4.23 Kg material, levelling and placing in situ 6,120.00 29,680.00 181,641,600.00
completely finished.

STRUCTURAL STEEL WORKS 146,790,443,980.00

Page 14 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE IDR
IDR/UNIT
Structural steel (2750 kg/cm2) in rolled or
composite sections, for framework, flooring,
straps, bracing, etc, including material,
4.24 Kg assembly priming paint and finish with 3,609,830.00 15,160.00 54,725,022,800.00
modified epoxy 65 and 100 microns thick.
Including manufacturing and supply.

Structural steel (2750 kg/cm2) in rolled or

composite sections, for framework, flooring,
straps, bracing, etc, including material,
4.25 Kg assembly priming paint and finish with 3,609,830.00 2,020.00 7,291,856,600.00
modified epoxy 65 and 100 microns thick.
Assembly only.

Structural steel (2750 kg/cm2) in reinforced

sections for framework, flooring, bracing, etc,
including material, assembly, priming paint
4.26 Kg and finish with modified epoxy 65 and 100 4,727,489.00 15,160.00 71,668,733,240.00
microns thick. Including manufacturing and
supply.

Structural steel (2750 kg/cm2) in reinforced

sections for framework, flooring, bracing, etc,
4.27 Kg including material, assembly, priming paint 4,727,489.00 2,020.00 9,549,527,780.00
and finish with modified epoxy 65 and 100
microns thick. Assembly only.
Structural steel (2750 kg/cm2) in plates with a
4.28 Kg thickness of 20 mm. or less, including cutting, 72,029.00 12,730.00 916,929,170.00
elaboration, painted on the outer surface.
Structural steel (2750 kg/cm2) in plates with a
thickness of 20 mm. or less. Only assembly
4.29 Kg and welded anchorage where required 72,029.00 2,020.00 145,498,580.00
included.
Structural steel (2750 kg/cm2) in plates with a
thickness greater than 20 mm. and less than
4.30 Kg 50 mm, including cutting, elaboration, painted 29,634.00 12,990.00 384,945,660.00
on the outer surface.
Structural steel (2750 kg/cm2) in plates with a
thickness greater than 20 mm. and less than
4.31 Kg 50 mm. Only assembly and welded 29,634.00 2,020.00 59,860,680.00
anchorage where required included.
2750 kg/cm2 steel in plates, rolled or
composite sections, for anchoring or
4.32 Kg embedding in concrete, including 136,447.00 12,990.00 1,772,446,530.00
manufacturing and supply.
2750 kg/cm2 steel in plates, rolled or
4.33 Kg composite sections for anchoring or 136,447.00 2,020.00 275,622,940.00
embedding in concrete, assembly only.

C5 CHAPTER 5 - MASONRY 3,111,464,729.10

Double hollow brickwork partition, with 1 / 6

5.01 M2 3,892.18 81,380.00 316,745,608.40
cement mortar, completely finished
Double hollow brickwork with 125 mm.
5.02 M2 thickness lying on 1/6 cement mortar, 923.00 81,380.00 75,113,740.00
completely finished
Double hollow brickwork 250 mm thick seated
5.03 M2 36.00 120,750.00 4,347,000.00
in cement mortar 1/6, completely finished.
Solid brickwork 125 mm. thick, seated in
5.04 M2 565.00 81,380.00 45,979,700.00
cement mortar 1/6, completely finished.
Solid brickwork 250 thick, seated in cement
5.05 M2 147.00 120,750.00 17,750,250.00
mortar 1/6, completely finished.
Hollow vibrated concrete brickwork 10 cm.
thick, for enclosure of wall, seated in cement
5.06 M2 mortar 1/6, completely finished Includes 272.00 85,250.00 23,188,000.00
additional vertical and horizontal
reinforcements.
Hollow vibrated concrete brickwork,15 cm.
thick, for enclosure of wall, seated in cement
5.07 M2 mortar 1/6, completely finished. Includes 3,084.25 90,070.00 277,798,397.50
additional vertical and horizontal
reinforcements

Page 15 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE IDR
IDR/UNIT
Mortar coating for vertical surfaces, 1.2 cm.
5.08 M2 thick, with cement mortar 1/4 and polished 12,050.90 19,630.00 236,559,167.00
finish.
Mortar coating for horizontal surfaces, 1.2 cm.
5.09 M2 thick, with cement mortar 1/4 and polished 91.00 19,630.00 1,786,330.00
finish
Suspended ceiling, made of soundproof
plates filled with mineral fibre, 15 mm thick,
5.10 M2 with suspension visible modulation 3,565.00 177,420.00 632,502,300.00
600*600*15, completely finished
Refractory brick, grooving and tonguing,
9"x4.5"x4" size, for construction of ducts of
5.11 M2 stack, with proportional part of refractory 3,250.00 443,890.00 1,442,642,500.00
mortar, completely finished.
5.12 M2 Plasterwork for vertical surfaces, all included 1,352.18 19,630.00 26,543,293.40
5.13 M2 Plasterwork for horizontal surfaces, all 100.04 19,630.00 1,963,785.20
5.14 M included
Artificial stone coping in walls completely 91.14 9,840.00 896,817.60
5.15 M finish stone fillister, completely finished
Artificial 56.00 9,840.00 551,040.00
Suspended ceiling, made of soundproof
plates filled with mineral fibre, 15 mm thick,
5.16 M2 with suspension visible modulation 40.00 177,420.00 7,096,800.00
600*600*15, moisture resistant, completely
finished.
C6 CHAPTER 6 - RIPRAP AND GRAVEL 67,084,435,861.20

Graded crushed limestone for forming the top

6.01 M3 layer of the ground in an unpaved area, 2,421.00 255,620.00 618,856,020.00
including transport, placing in situ and
compaction.
Graded crushed limestone 40/80 for forming
6.02 M3 platforms, including transport, placing in situ 10,585.60 246,787.00 2,612,388,467.20
and rolling.
River gravel, size 5 - 20 mm. Including
6.03 M3 2,229.00 85,990.00 191,671,710.00
spreading, levelling and rolling.
Graded stone for protection from spill, over
6.04 M3 30.00 181,390.00 5,441,700.00
grid, including transport, placing in situ and
rolling.
River sand size 0.5 - 3 - 5 mm. including
6.05 M3 12.00 77,050.00 924,600.00
spreading, levelling and rolling.
Gravel used to seat piping submerged under
6.06 M3 water down to a depth of 12 m., including land 9.00 221,770.00 1,995,930.00
and water transport, spread and levelled.
Selected fine gravel on gravel grounded for
protecting submerged piping down to a depth
6.07 M3 of 12 m., including land and water 9.00 221,770.00 1,995,930.00
transporting and spreading.
Rock fill in blocks of 50 kg, submerged down
6.08 Tm to a depth of 8 m., including land and water 342.00 68,770.00 23,519,340.00
transport, placed in situ.
Rock fill in blocks of 100 - 400 kg, submerged
6.09 Tm down to a depth of 8 m , including land and 169,840.00 74,446.00 12,643,908,640.00
water transport, placed in situ.
Gravel for seating piping submerged under
6.10 M3 water to depths between 8.01 m and 20 m, - -
including land and water transport, spread
and levelled.
Selected fine gravel over gravel grounded to
protect submerged piping at depths between
6.11 M3 8.01 m. and 20 m., including land and water - -
transport and spreading.
Rock fill in blocks of 50 kg, submerged at
6.12 Tm depths between 8.01 m. and 20 m., including - -
land and water transport, placed in situ.
Rock fill in blocks of 100 400 kg, submerged
between depths of 8.01 m. and 20 m.,
6.13 Tm including land and water transport, placed in - -
situ.
Refill (Rip Rap) in blocks of 4 tm, in sea dike
6.14 Tm 137,708.00 74,446.00 10,251,809,768.00
including land transport, placed in situ.
Rubble stone, min weight 25 kg, for sea dike
6.15 Tm 338,577.00 68,770.00 23,283,940,290.00
including land transport, placed in situ

Page 16 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE IDR
IDR/UNIT
Precast concrete blocks, about 4 tm weight,
6.16 Tm for protection of sea dike, including 234,371.00 74,446.00 17,447,983,466.00
reinforcement, formwork, transport, placed in
situ.
C7 CHAPTER 7 - CARPENTRY 4,786,280,570.00

40 mm. thick wooden door, with plywood

surface, with wooden door frame and 70x30
7.01 M2 mm wooden rim, staff bead, cadmiun plated 136.00 331,050.00 45,022,800.00
bolts, closing, locking and safety fittings
completely installed.
Solid wooden door for varnishing, 40 mm thick
full-edged, 70x40 mm rim and 70x10 mm staff
7.02 M2 bead, 70x30 pre-rim in pinewood, including 115.00 428,400.00 49,266,000.00
fittings for hanging and safety in top quality
brass
Metal door manufactured with normal
sections, 0.7 mm thick galvanized and folded
7.03 M2 plate, including mechanisms, guides, lock, 227.00 1,226,290.00 278,367,830.00
anti-panic bar, completely installed.
Metal door, manufactured with special
sections and 0.8 mm. thick flat plate, including
7.04 M2 mechanisms, guides, lock, anti-panic bar, 147.00 1,288,940.00 189,474,180.00
completely installed.
Metalwork for fixed windows, including fittings,
7.05 M2 21.00 3,159,680.00 66,353,280.00
elastic joints, moulding and placing in situ.
Metalwork for windows, fifty per cent opening,
7.06 M2 including fittings, elastic joints, moulding and 211.00 3,388,710.00 715,017,810.00
placing in situ.
Metalwork in profiles of aluminium alloy, in
anodized colour, 15 microns, for windows,
7.07 M2 with a minimum average thickness of 1.5 mm, 190.00 3,388,710.00 643,854,900.00
with opening leaves, including hanging, safety
and security fittings, moulduring and airtight
joints.
Metalwork in profiles of aluminium alloy in
anodized colour, 15 microns, for windows,
7.08 M2 with a minimum average thickness of 1.5 53.00 3,159,680.00 167,463,040.00
mm., with fixed leaves, including hanging,
safety and security fittings moulding and
airtight joints.
Metalwork in profiles of aluminium alloy in
anodized colour, 15 microns, for windows,
with a minimum average thickness of 1.5
7.09 M2 mm., with fixed and opening leaves, including 37.00 3,159,680.00 116,908,160.00
hanging, safety and security fittings, moulding
and airtight joints.

Plate grid made of aluminium alloy, in

anodized colour, 15 microns, including frame
7.10 M2 and operating accessories, completely 14.00 7,259,540.00 101,633,560.00
installed.
2.00 m. high galvanised metallic meshwork
protection, with the proportional part of
7.11 M foundations, doors, locks, etc. completely 785.00 521,080.00 409,047,800.00
installed.
Metalwork in profiles of aluminium alloy, with
special sections, including doors, moulding,
7.12 M2 fittings, handles, safety / security key and 124.00 8,248,000.00 1,022,752,000.00
placing in situ.
Fire cutoff door, made with special sections
and plates, including frame, devices, anti-
7.13 M2 panic bar, completely installed for a fire 3.00 7,946,850.00 23,840,550.00
resistant of 60 min
Fire cutoff door, made with special sections
and plates, including frame, devices, anti-
7.14 M2 panic bar, completely installed for a fire 3.00 8,495,450.00 25,486,350.00
resistant of 90 min
Fire cutoff door, made with special sections
and plates, including frame, devices, anti-
7.15 M2 panic bar, completely installed for a fire 3.00 9,181,250.00 27,543,750.00
resistant of 120 min

Page 17 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE IDR
IDR/UNIT
7.16 M2 PVC shutter, 1 mm slime thick, all included 27.00 1,842,320.00 49,742,640.00
Metal door manufactured with normal
sections, for big holes, 1 mm thick galvanized
7.17 M2 and waved plate, including mechanisms, 144.00 1,288,940.00 185,607,360.00
guides, lock, anti-panic bar, completely
installed.
Anodized aluminium louver, with vertical or
7,18 M2 horizontal slimes, including frame, fasteners, 64.00 7,259,540.00 464,610,560.00
totally finished.
Electric operated steel rolling door, more than
7,19 M2 2 m width, including frame, furnishing, 96.00 2,128,000.00 204,288,000.00
completely installed.

C8 CHAPTER 8 - SEWERAGE AND PLUMBING 25,340,035,440.00

Centrifuged concrete piping for drainage, 150

mm. in diameter, including joints with the
8.01 M material required, special parts, transport and 169.00 174,360.00 29,466,840.00
placing in situ.
Centrifuged concrete piping for drainage, 200
mm. in diameter, including joints with the
8.02 M material required, special parts, transport and 11,068.00 183,480.00 2,030,756,640.00
placing in situ.
Centrifuged concrete piping for drainage, 250
mm. in diameter, including joints with the
8.03 M material required, special parts, transport and 289.00 193,620.00 55,956,180.00
placing in situ.
Centrifuged concrete piping for drainage, 300
mm. in diameter, including joints with the
8.04 M material required, special parts, transport and 5,025.00 243,650.00 1,224,341,250.00
placing in situ.
Centrifuged concrete piping for drainage, 400
mm. in diameter, including joints with the
8.05 M material required, special parts, transport and 2,239.00 343,100.00 768,200,900.00
placing in situ.
Centrifuged concrete piping for drainage, 500
mm. in diameter, including joints with the
8.06 M material required, special parts, transport and 1,670.00 433,860.00 724,546,200.00
placing in situ.
Centrifuged concrete piping for drainage, 600
mm. in diameter, including joints with the
8.07 M material required, special parts, transport and 1,302.00 589,930.00 768,088,860.00
placing in situ.
Centrifuged concrete piping for drainage, 800
mm. in diameter, including joints with the
8.08 M material required, special parts, transport and 4,218.00 741,610.00 3,128,110,980.00
placing in situ.
Stoneware piping 150 mm. in diameter,
8.09 M including joints with the material required, 20.00 14,210.00 284,200.00
special parts, transport and placing in situ.
Stoneware piping 200 mm. in diameter,
8.10 M including joints with the material required, 30.00 29,190.00 875,700.00
special parts, transport and placing in situ.
Stoneware piping 250 mm. in diameter,
8.11 M including joints with the material required, 40.00 48,460.00 1,938,400.00
special parts, transport and placing in situ.
PVC pipe 50 mm. in diameter, including joints
with the material required, special parts,
8.12 M transport and placing in situ, in drains or 20.00 67,960.00 1,359,200.00
electric ducts.
PVC pipe 100 mm. in diameter, including
joints with the material required, special parts,
8.13 M transport and placing in situ, in drains or 40.00 129,480.00 5,179,200.00
electric ducts.
PVC pipe 160 mm. in diameter, including
joints with the material required, special parts,
8.14 M transport and placing in situ, in drains or 17,355.00 207,850.00 3,607,236,750.00
electric ducts.

Page 18 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE IDR
IDR/UNIT
PVC pipe 200 mm. in diameter, including
joints with the material required, special parts,
8.15 M transport and placing in situ, in drains or 946.00 250,140.00 236,632,440.00
electric ducts.
PVC fall pipe, 200 mm. in diameter, including
8.16 M clamps, special parts, joints and placing in 779.00 250,140.00 194,859,060.00
situ.
Prepainted galvanized metallic gutter 30 x 40
8.17 M cm. of average cross section with thermal 976.00 3,400,380.00 3,318,770,880.00
insulation at the bottom and security
elements. box down to a depth of 1.00 m., 40
Collection
* 40 cm., made of reinforced concrete, 20 cm
thick, with reinforced concrete top with section
8.18 Unit of rim L- 50 x 5. Including excavation, filling, 540.00 590,520.00 318,880,800.00
tests, connections, reinforcement and
formwork, completely performed.

Collection box down to a depth of 1.00 m., '

60 * 60 cm., made of reinforced concrete, 20
cm thick, with reinforced concrete top with
8.19 Unit section of rim L- 50 x 5. Including excavation, 133.00 885,780.00 117,808,740.00
filling, tests, connections, reinforcement and
formwork, completely performed.

Circular concrete manhole with an inner

diameter of 0.80 m. .Including casting cover,
8.20 Unit steel supports, reinforcement, formwork and 50.00 1,181,040.00 59,052,000.00
connections, completely performed. Depth
down to 1.00 m.
Circular concrete manhole with an inner
diameter of 0.80 m., Including casting cover,
8.21 Unit steel supports, reinforcement, formwork and 7.00 1,771,560.00 12,400,920.00
connections, completely performed. Depth
from 1.01 m. down to 2.00 m.
Circular concrete manhole with an inner
diameter of 0.80 m. Including casting cover,
8.22 Unit steel supports, reinforcement, formwork and 8.00 2,952,600.00 23,620,800.00
connections, completely performed. Depth
from 2.01 down to 3.00 m.
Circular concrete manhole with an inner
diameter of 1.00 m. Including casting cover,
8.23 Unit steel supports, reinforcement, formwork and 7.00 2,214,450.00 15,501,150.00
connections, completely performed. Depth
down to 1.50 m.
Circular concrete manhole with an inner
diameter of 1.00 m. Including casting cover,
8.24 Unit steel supports, reinforcement, formwork and 10.00 3,690,750.00 36,907,500.00
connections, completely performed. Depth
from1.51 m. down to 3.00 m.
Circular concrete manhole with an inner
diameter of 1.00 m. Including casting cover,
8.25 Unit steel supports, reinforcement, formwork and 3.00 4,613,400.00 13,840,200.00
connections, completely performed. Depth
from 3.01 m. down to 4.50 m.
Lavatory in white glazed porcelain, with flush,
8.26 Unit completely installed, including seat and 52.00 3,968,250.00 206,349,000.00
special plastic cover.
Wash basin with pedestal, in white glazed
porcelain, equipped with chrome taps, with
8.27 Unit two stop cocks, central pipe, drainage valve, 35.00 2,442,000.00 85,470,000.00
bottle trap, plug and chain completely
installed.
Suspended wall urinal, with trap, in glazed
8.28 Unit white porcelain, including flushing device, wall 26.00 3,441,000.00 89,466,000.00
attachments, completely installed.
Intermittent discharge cistern, in glazed white
8.29 Unit porcelain, including mechanisms and placing 33.00 5,550,000.00 183,150,000.00
in situ.

Page 19 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE IDR
IDR/UNIT
Shower base in glazed white porcelain,
700*700, equipped with chrome taps, stop
8.30 Unit cocks shower unit with sprinkler, completely 3.00 2,775,000.00 8,325,000.00
installed.
Complete hot and cold water plumbing
8.31 L.S. 15.00 46,731,000.00 700,965,000.00
installations in the toilet areas.
Septic pit of the O.M.S. type for 25 people,
8.32 L.S. with two units, anaerobic digestion and 2.00 48,840,000.00 97,680,000.00
biological filter, completely installed.
Biological clearing filter of the O.M.S. type for
8.33 L.S. 2.00 19,758,000.00 39,516,000.00
25 people, completely installed.
Carbon steel pipe 4" in diameter, including
8.34 M joints with the material required, special parts, 8.00 666,000.00 5,328,000.00
transport and placing in situ
PVC fall pipe, 160 mm. in diameter, including
8.35 M 70.00 382,170.00 26,751,900.00
clamps, special parts, joints and placing in situ
PVC pipe 300 mm. in diameter, including
joints with the material required, special parts,
8.36 M transport and placing in situ, in drains or 3,717.00 764,350.00 2,841,088,950.00
electric ducts.
Reinforced concrete manhole 60x60x150
8.37 Unit cm3, up 20 cm shell with casting cover and 655.00 558,000.00 365,490,000.00
steel supports included. Depth down to 1.50
m.
Reinforced concrete manhole 80x80x150
8.38 Unit cm3, up 20 cm shell with casting cover and 492.00 697,520.00 343,179,840.00
steel supports included. Depth down to 1.50
m.
Circular manhole made with precast mass
concrete, 80x250. Down to 2.50 m depth,
8.39 Unit including casting cover, steel supports, 364.00 1,011,430.00 368,160,520.00
connections, excavation and filling,
completely performed.
Circular manhole made with precast mass
concrete 100x250. Down to 2.50 m depth,
8.40 Unit including casting cover, steel supports, 118.00 1,213,790.00 143,227,220.00
connections, excavation and filling,
completely performed.
PVC fall pipe, 125 mm. in diameter, including
8.41 M clamps, special parts, joints and placing in 10.00 324,790.00 3,247,900.00
situ.
High density polyethylene pipe 200-250 mm.
in diameter, including joints with the material
8.42 M required, special parts, transport and placing 10,000.00 300,030.00 3,000,300,000.00
in situ, in drains or electric ducts.
Reinforced concrete manhole 100x100x150
cm3, up 20 cm thick shell with casting cover
8.43 Unit and steel supports included. Depth down to 20.00 206,680.00 4,133,600.00
1.50 m.
Syphon sump made of cast iron, 250x250
8,44 Unit 52.00 1,033,410.00 53,737,320.00
mm, totally installed.
Syphon sump made of cast iron, 400x400
8,45 Unit 48.00 1,476,300.00 70,862,400.00
mm, totally installed.
Carbon steel pipe 2" in diameter, including
8,46 M joints with the material required, special parts, - - -
transport and placing in situ
Carbon steel pipe 1" in diameter, including
8,47 M joints with the material required, special parts, - - -
transport and placing in situ
Mirror for lavatories and wash fountains, with
stainless steel angle frame, satin finish with
8,48 M2 concealed and theft proof locking device. 5.40 1,665,000.00 8,991,000.00
About 60x100 cm2.
CHAPTER 9 - PAVING, ENCLOSURES AND
C9 45,290,334,626.00
COATING
Macadam base with crushed limestone
9.01 M3 aggregate, laid in situ and compacted, 66.00 382,950.00 25,274,700.00
including fines for macadam
Granular base consisting of natural selected
9.02 M3 25,690.00 180,260.00 4,630,879,400.00
crushed stone, to set under paving or flooring.

Page 20 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE IDR
IDR/UNIT
Flexible paving consisting of hot bituminous
mix ( asphaltic concrete ), including transport
9.03 M2 prime coat, spreading, rodding and rolling, 129,792.00 79,140.00 10,271,738,880.00
with a thickness of 8 cm., as soon as it is
consolidated.
Double surface treatment with normal grain
size aggregate, first coat: aggregates 20/10
9.04 M2 mm. and binder agent, proportion 1.5 kg/m2; 14,350.00 31,640.00 454,034,000.00
second coat: aggregates 10/5 mm., and
binder agent, proportion 1.1 kg/m2;
completely finish.
35 * 15 cm. kerb for streets, with prefabricated
9.05 M concrete material, including placing in situ and 250.00 50,060.00 12,515,000.00
joints with cement mortar 1/1.
Paving with concrete blocks overlying a rolled
9.06 M2 sand bedding 10 cm. thick, including Grouting 253.00 66,600.00 16,849,800.00
with cement mortar 1/1 and cleaning.
Anti-pollution fibre felt ( 150 g/m2 ), with
9.07 M2 supply and proportional part of cuts and 120.00 187,370.00 22,484,400.00
overlaps, placing in situ.
Cement slab paving including fixing material
9.08 M2 12,821.00 33,410.00 428,349,610.00
and placing in situ.
Cement mortar 1/2 paving, dustproof, and
resistant to abrasion, with detailed parts,
9.09 M2 completely finished, including colouring and 16,370.00 16,710.00 273,542,700.00
mechanical float finish.
Paving with terrazzo floor tiles ( 40 * cm. ), in
any colour, including adhesion material,
9.10 M2 placing in situ and edge of floor tile polished. 2,643.00 130,980.00 346,180,140.00
Medium grain size, sand bed 2 cm. thick and
treated with cement mortar 1/6.
Paving with bevelled hydraulic floor tiling
( 40x40 cm. ) treated with cement mortar 1/6,
9.11 M2 including 2 cm. Sand bed, jointed and 20.00 130,980.00 2,619,600.00
cleaning.
Acid proof paving with epoxy resins, jointed
9.12 M2 with acid proof material, preparing surfaces, 170.00 130,980.00 22,266,600.00
completely placed in situ.
Paving with floor tiles ( 13 x 13 cm. ) including
9.13 M2 adhesion material, jointed and placed in situ. 416.00 130,980.00 54,487,680.00
Cement mortar 1/6 and 2 cm. sand bed.
Stoneware floor tile paving ( 20*20cm. ), in
9.14 M2 any colour, including adhesion material placed 278.00 130,980.00 36,412,440.00
in situ. Cement mortar 1/6 and 2 cm. sand
bed.
Terrazzo baseboard ( 40*9 cm. ), in any
9.15 M 1,732.00 130,980.00 226,857,360.00
colour, including adhesion material and
placing in situ.
Stoneware baseboard ( 20*10 cm. ), in any
9.16 M colour, including adhesion material and 150.00 130,980.00 19,647,000.00
placing in situ.
Tiling with top quality wall tiles ( 10*10 cm. ),
in matt white colour, including proportional
9.17 M2 part of nosing edge pieces, adhesion material 3,738.00 130,980.00 489,603,240.00
and placing in situ.
Exterior enclosure of outer walls made of solid
9.18 M2 brickwork 10 cm thick, 8 cm. air chamber and 60.00 81,380.00 4,882,800.00
single brick partition.
Exterior enclosure of building, made of hollow
9.19 M2 vibrated concrete blocks 15 cm. thick, 8 cm. 947.00 119,800.00 113,450,600.00
air chamber, and single hollow brick partition.
Enclosure with translucent glasswork,
9.20 M2 10.00 1,377,200.00 13,772,000.00
completely installed.
Prepainted galvanised metallic corrugated
plate 0.7mm. thick for outer walls, completely
9.21 M2 installed, including attachment elements, tops, 11,246.00 92,066.00 1,035,374,236.00
joints, etc.
Prepainted galvanized metallic corrugated
plate 1.0 mm. thick for roofs, completely
9.22 M2 installed, including attachment elements, tops, 9,048.00 124,900.00 1,130,095,200.00
joints, etc.

Page 21 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE IDR
IDR/UNIT
Galvanised steel sandwich panel, prepainted
on the outer face, 0.7 mm. thick, for outer
9.23 M2 walls and roofs with 100 mm. of rock wool 23,496.00 92,066.00 2,163,182,736.00
insulation, completely installed, including
attachment elements, tops, joints, etc.
Translucent outer wall consisting of polyester
resin plating, reinforced with glass fibre, in
9.24 M2 colour indicated on drawings, including 90.00 1,914,750.00 172,327,500.00
attachment elements, completely finished.
Acid proof lining of the epoxy type applied to
9.25 M2 concrete or metallic surface, including 25.00 362,970.00 9,074,250.00
application and finish.
Epoxy type lining for floors, applied to
9.26 M2 concrete or mortar surface, including 156.00 301,920.00 47,099,520.00
preparation of the surface application and
finish.
Static-proof and fireproof false floor, with
9.27 M2 231.00 438,450.00 101,281,950.00
support section, completely installed
Asphaltic prime coat on sand base, perfectly
9.28 M2 70.00 171,160.00 11,981,200.00
levelled and compacted.
Paving with P.V.C. floor tiles ( 30 x 30 cm. ), in
9.29 M2 any colour, including adhesion material and 12.00 94,680.00 1,136,160.00
placing in situ.
Exterior enclosure of building, made of hollow
9.30 M2 vibrated concrete blocks 20 cm. thick, 8 cm. 375.00 59,940.00 22,477,500.00
air chamber, and single hollow brick partition.
9.31 M Expansion joint, completely installed. 2,000.00 187,939.00 375,878,000.00
Flexible paving consisting of hot bituminous
mix ( asphaltic concrete ), including transport
9.32 M2 prime coat, spreading, rodding and rolling, 125,387.00 69,150.00 8,670,511,050.00
with a thickness of 6 cm., as soon as it is
consolidated.
Flexible paving consisting of hot bituminous
mix ( asphaltic concrete ), including transport
9.33 M2 prime coat, spreading, rodding and rolling, 125,387.00 109,670.00 13,751,192,290.00
with a thickness of 10 cm., as soon as it is
consolidated.
35 * 15 cm. curved kerb for streets, with
prefabricated concrete material, including
9.34 M placing in situ and joints with cement mortar 1,180.00 50,060.00 59,070,800.00
1/1.
Galvanised steel sandwich panel, prepainted
on the outer face, 0.7 mm. thick, for outer
9.35 M2 walls and roofs with 50 mm. of rock wool 2,974.00 92,066.00 273,804,284.00
insulation, completely installed, including
attachment elements, tops, joints, etc.

C10 CHAPTER 10 - FLOOR SLABS 70,159,200.00

Reinforced concrete floor slab made of joists,

with concrete arches, including filling and a
10.01 M2 compression layer consisting of 3 cm. of 2,098.00 28,300.00 59,373,400.00
concrete fck = 200 kg/cm2. Overload for use:
500 kg/m2
Reinforced concrete floor slab made of joists,
with concrete arches, including filling and a
10.02 M2 compression layer consisting of 5 cm. of 199.00 54,200.00 10,785,800.00
concrete fck = 200 kg/cm2. Overload for use:
500 kg/m2

C11 CHAPTER 11 - PRESSURE PIPES 4,358,626,220.00

Metallic pipe, 1000mm. inner diameter, for a

service pressure of 3.5 kg/cm2 and testing
pressure of 5 kg/cm2, including joints with the
11.01 M material required, proportional part of special 200.00 3,354,980.00 670,996,000.00
pieces, bends, transport, placing in situ and
all testing required.

Page 22 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE IDR
IDR/UNIT
Reinforced vibrated concrete pipe, with inner
diameter of 600 mm., with pressed steel plate
web, for a service pressure of 3.5 kg/cm2 and
11.02 M test pressure of 5.0 kg/cm2, including joints 60.00 817,500.00 49,050,000.00
with the material required proportional part of
special pieces, bends, transport, placing in
situ and all the tests that are required.

Metallic pipe, with an inner diameter of 1.200

mm. for a service pressure of 3.5 kg/cm2 and
test pressure of 5 kg/cm2, including joints with
11.03 M the material required proportional part of 40.00 6,715,500.00 268,620,000.00
special pieces, bends, transport, placing in
situ and all the tests that are required.

Reinforced vibrated concrete pipe, with an

inner diameter of 1.000 mm, with pressed
steel plate web for a service pressure of 3.5
11.04 M kg/cm2 and test pressure of 5.0 kg/cm2, 220.00 1,387,800.00 305,316,000.00
including joints with the material required
proportional part of special pieces, bends,
transport placing in situ and all the tests that
are required.
Reinforced vibrated concrete pipe, with an
inner diameter of 1.800 mm., with pressed
steel plate web for a service pressure of 3,5
11.05 M kg/cm2 and test pressure of 5 kg/cm2, 450.00 5,161,500.00 2,322,675,000.00
including joints with the material required
proportional part of special pieces, bends,
transport, placing in situ and all tests that are
required.
Manholes in vibrated reinforced concrete pipe
with pressed steel plate web ranging from
1.000 mm to 1.800 mm in diameter, for a
11.06 Unit service pressure of 3.5 kg/cm2 and a test 6.00 5,120,870.00 30,725,220.00
pressure of 5 kg/cm2, including proportional
parts of joints and all the tests that are
required, completely installed.

Reinforced vibrated concrete pipe, with an

inner for a service pressure of 3,5 kg/cm2 and
test pressure diameter of 2500 mm., with
11.07 M pressed steel plate web for a service pressure 100.00 7,112,440.00 711,244,000.00
of 3,5 kg/cm2 and test pressure of 5 kg/cm2,
including joints with the material required
placing in situ and all tests that are required.

C12 CHAPTER 12 - GLASS 783,928,950.00

Glazing with colourless hot-drawn glass, 5

mm. thick, laid on continuous section
12.01 M2 carpentry, moulding, etc, completely 618.00 1,090,350.00 673,836,300.00
assembled.
Colourless glass window panes 6 mm. thick,
12.02 M2 183.00 429,350.00 78,571,050.00
laid on iron work, wood work or concrete.
Wire reinforced glass, 6mm thick, laid on iron
12.03 M2 60.00 525,360.00 31,521,600.00
work, wood work or concrete.
C13 CHAPTER 13 - PAINT AND COATING 2,235,839,457.50

Plastic paintwork on polished parge for

13.01 M2 21,272.00 21,650.00 460,538,800.00
interior coating, with priming, and two coats of
paint. paintwork, two coats, for vertical and
Acrylic
13.02 M2 horizontal surfaces, outer walls, including 1,191.00 19,980.00 23,796,180.00
preparation of surfaces.
Synthetic enamel paintwork on metal work,
13.03 M2 two coats, including scraping, rust removal 60.00 21,650.00 1,299,000.00
and red lead oxide priming.
Acid proof paintwork on polished parge coats
13.04 M2 for interior, with priming, puntying and two 443.75 413,250.00 183,379,687.50
coats of paint.

Page 23 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE IDR
IDR/UNIT
Waterproofing roofs with three layers of
bituminous material with 60 gr/m2 glass fibre
reinforcement, including priming the surfaces
13.05 M2 with bituminous emulsion, completely finished. 1,819.00 213,120.00 387,665,280.00
The top coat will be provided with a protective
mineral layer.

Waterproofing with a bituminous layer, with 60

g/m2 glass fibre reinforcement, finish with
anti-adhesive polyethylene material on both
13.06 M2 sides with average weight of 3 kg/m2, 228.00 221,670.00 50,540,760.00
including priming the base with 0.3 kg of
bituminous emulsion.

Rigid insulation panel with 40 mm. thick

13.07 M2 polystyrene foam, including placing in situ and 204.00 371,520.00 75,790,080.00
attachment structure.
Electrolytic red lead paintwork over structures
13.08 M2 or metal work, including preparation of the 60.00 32,520.00 1,951,200.00
surfaces
Epoxy type prime coat, resistant to abrasion,
wear and aggressive chemicals agents,
13.09 M2 including preparation of the surfaces and 65 1,119.00 301,920.00 337,848,480.00
microns thickness.
Finishing paintwork of the epoxy type
resistant to abrasion, wear and aggressive
13.10 M2 chemical agents, including preparation of the 999.00 464,540.00 464,075,460.00
surfaces and a thickness of 100 microns.
Stone-like paintwork on the basis of acrylic
polymer resins, two coats, for vertical and
13.11 M2 horizontal surfaces, outer walls, including 4,834.50 32,520.00 157,217,940.00
preparation of the surfaces.
Antipollution polyetilene sheet, 0.18mm thick,
13.12 M2 under plates and pavements, completely 840.00 44,400.00 37,296,000.00
installed.
High density polyethylene sheet 1 mm thick,
totally installed. Including proportional part of
13,13 M2 cuttings, overlaps and fasteners, completely 48.00 106,230.00 5,099,040.00
installed
High density polyethylene sheet 1.5 mm thick,
totally installed. Including proportional part of
13,14 M2 cuttings, overlaps and fasteners completely 57.00 159,400.00 9,085,800.00
installed
High density polyethylene sheet 2 mm thick,
totally installed. Including proportional part of
13,15 M2 cuttings, overlaps and fasteners, completely 155.00 212,450.00 32,929,750.00
installed.
Polypropylene geotextile fabric, min 325 g/m2
and 2.9 mm thick. Including proportional parts
13,16 M2 of cuttings, overlaps and fasteners, 165.00 44,400.00 7,326,000.00
completely installed.

C14 CHAPTER 14 - MISCELLANEOUS 116,878,371,645.00

Soil Investigation. Conducting boring

14.01 L.S. campaigns and preparing the geotechnical 1.00 111,000,000.00 111,000,000.00
report.
Stainless steel (AISI-316) plate, with a
thickness of 20 mm or less, including cutting,
14.02 Unit elaboration, assembly and welded anchorage - - -
where required.
Solid block wall 2.20 m. high, for the outer
14.03 M enclosure of the work site, with reinforced - - -
concrete piers 0.20 *0.20 m. laid every 3.00
m.
Steel gate for access to the enclosure, size
14.04 Unit 8.00 43,056,900.00 344,455,200.00
8.00 * 2.20 m., motorized, 12 mm thick.

Page 24 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE IDR
IDR/UNIT
Wire netting enclosure 2.50 m. high, held in
place with galvanised steel tubing, with
galvanised meshwork 40 mm. x 40 mm. with
defensive side, held in place with three
threads of 4 mm. smooth galvanised wiring,
14.05 M including material y placing in situ. The 3,832.00 615,940.00 2,360,282,080.00
support tubing will be 7.62 cm. in diameter
and 3 mm. thick three rows of 4 mm. barbed
wire will be placed at the top of the enclosure
mounted on 45 degree extension arms.

Aluminium extractor for ventilation and smoke

14.06 Unit extraction, placed on the roof of the building, 4.00 2,775,000.00 11,100,000.00
completely installed.
2.50 m. high enclosure consisting of
prefabricated panels made of reinforced
concrete, fitted into their respective slots on
the concrete reinforced piers. Sloping
projectures made of plasticized aluminium will
14.07 M - - -
be placed at the top of the enclosure. They
will consist of 3 rows of barbed wire with 2
plasticized alternately twisted threads and
equipped with 4 points every 10 cm.
completely installed.
Reinforced concrete screen wall 0.80 m.
thick, for holding back earth, performed by
excavation by means of bentonitic muds down
to a depth of 15 m., including excavation,
14.08 M2 materials and auxiliary resources, such as 3,750.00 2,397,600.00 8,991,000,000.00
transport, and all the movements required that
such as transport, and all the movements
required that involve the machinery.
( approximate amount of steel, 80 kg/m3 of
concrete ).
Sheet pile for provisional retaining wall up to
14.09 M2 15 high, driven into the ground, including 23,996.00 1,950,270.00 46,798,678,920.00
materials, installation and auxiliary resources.
Sheet pile for earth retaining wall up to 7 m.
high, driven into the ground and anchored at
the head if it is necessary, including materials,
14.10 M2 installation and auxiliary resources but - - -
excluding the elements for anchorage in the
ground.

Polyvinyl Cloride joint 240 mm. (Waterstop

14.11 M 52.00 233,880.00 12,161,760.00
joint)
ASTM-A-307 steel bar, 68 mm. diameter, 10
m. long, to form anchorage pieces at the top
14.12 Unit of a solid reinforced concrete retaining wall, - - -
including the plates, nuts, washers and
tightening.
Dredging in sea bed, measured on a
14.13 M3 75,930.00 64,270.00 4,880,021,100.00
theoretical section with slopes 2h:1v.
Fills for shafts, wells, trenches and holes
under water, with excavation materials, or
14.14 M3 spoil, including surface finishing, protection for - - -
piping, etc.
Excavation for Piping works, down to a depth
of 6 m., measured on a theoretical section
with slopes of 1h:2v from an excavation with a
14.15 M3 margin of 0.50 m. with respect to the layout - - -
plan of the works, including shoring and
draining , if it is necessary, for the time that is
required to assemble the piping, in any type of
ground.
Excavation in Discharge Channel Works,
down to a depth of 6 m., measured for a
theoretical section with slopes of 1h:1v from
an excavation depth with a margin of 0.50 m.
14.16 M3 with respected to the layout plan of the works, - - -
including shoring and draining, if it is
necessary, for the time that is required to
complete the concreting works, in any type of
ground.

Page 25 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE IDR
IDR/UNIT
Placing assemblies for the Intake Entrance in
situ, under water, distance from the coastline
ranging from 25 to 100 m., at a bathymetric
14.17 Tm. depth between - 9 m. '-10 m., buried 5 m., laid - - -
in place, settled, levelled and completely
finished at the end of the intake piping.

Demolishing and dismantling metallic sheet

14.18 M2 piling including proportional parts for 23,996.00 165,060.00 3,960,779,760.00
anchorages and removal of rubble.C556
Geotechnical report in marine area for intake
14.19 Unit - - -
and discharge works.
Placing caissons for water intake piping in
situ, at a distance from the coastline ranging
14.20 Tm. from 0 m. to 100 m., at bathymetric depths - - -
down to - 15 m, buried, laid in place, settled,
levelled and completely finished.
Leading buoys with floats, anchor buoys,
14.21 Unit chains and lighting equipment, including 2.00 54,945,000.00 109,890,000.00
supply, transport and placing in situ.
Broken line road markings 15 cm. wide,
14.22 M painted with quick-dry, long-life, hot, spray 4,130.00 16,650.00 68,764,500.00
plastic, including pre-markings.
Unbroken line road markings 15 cm. wide,
14.23 M painted with quick-dry, long-life, hot spray- 11,375.00 20,870.00 237,396,250.00
plastic, including pre-marking.
Spraying on road surfaces ( zebra crossings
and traffic islands ), painted with quick-dry,
14.24 M2 long-life hot, spray plastic, including pre- - - -
marking.
Supply of metallic safety barrier and placing it
14.25 M in situ two-wave, including proportional parts - - -
of screws and attachment accessories.
Supply of 1.25 m. high IPN-12 post and
placing it in situ, for securing two-wave barrier,
14.26 Unit including anchorage with concrete and - - -
excavation for it.
Supply of support post for signs and placing it
in situ cold rolled section, rectangular ( 80 x
40 mm. ), and 2 mm. thick, galvanised and
14.27 Unit with the top covered, 2.70 m. high, including 51.00 938,510.00 47,864,010.00
excavation, concrete anchorage and
accessories.

Supply and placing it in situ on support post

( post not included ), for reflecting triangular
14.28 Unit danger signal ( 70 cm. side ), including 24.00 1,332,000.00 31,968,000.00
anchorage and stainless screws.
Supply and placing in situ on support post
( post not included ), for reflecting triangular
14.29 Unit danger signal ( 90 cm. side ), including 2.00 1,665,000.00 3,330,000.00
anchorage and stainless screws.
Supply and placing it in situ on support post
( post not included ), for 60 cm. Reflecting
14.30 Unit road signs ( prohibition or obligation ), 12.00 1,110,000.00 13,320,000.00
including anchorage and stainless screws.
Supply and placing it in situ on support post
( post not included ), for 90 cm. reflecting road
14.31 Unit signs ( prohibition or obligation ), including 12.00 1,665,000.00 19,980,000.00
anchorage and stainless screws.
Steel gate for access to the enclosure, size
14.32 Unit 5.00 3,885,000.00 19,425,000.00
1.5 * 2.20 m. 1 mm thick.
Automatic barrier for central gate, 7,00 m
14.33 Unit length, about 6 seconds for opening, all 1.00 55,500,000.00 55,500,000.00
fittings included.
Landscape gardening of the installation
14.34 L.S including supply and plantation of trees and 2.00 27,750,000.00 55,500,000.00
grass.

Page 26 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE IDR
IDR/UNIT
Expansión and chemicals bolts, of any
14.35 Kg diameter, for anchoring, including supply and 37.00 44,200.00 1,635,400.00
completely performed.
Driven concrete pile sect. 40x40 cm2, 18 m
length. Including materials, driving, transport
14.36 Unit of products to tip, machinery transport to site, 426.00 5,328,000.00 2,269,728,000.00
head cutting, totally finish.
Driven concrete pile sect. 40x40 cm2, 12 m
length. Including materials, driving, transport
14.37 Unit of products to tip, machinery transport to site, 140.00 3,230,100.00 452,214,000.00
head cutting, totally finish.
Driven concrete pile sect. 40x40 cm2, 32 m
length, for jetty. Including materials, driving
14.38 Unit from the sea surface and down to a depth of 5 692.00 8,780,100.00 6,075,829,200.00
m, transport of products to tip, machinery
transport to site, head cutting, totally finish.
500 mm. diameter metallic pile 8 mm. thick,
32 length m., for jetty. Including materials,
14.39 Unit driving from sea surface and down to a depth - - -
about 5 m, transport, machinery, head cutting
totally finish.
Driven concrete pile sect. 30x30 cm2, 18 m
length. Including materials, driving, transport
14.40 M of products to tip, machinery transport to site, 892.00 3,675,210.00 3,278,287,320.00
head cutting totally finish.
Driven concrete pile sect. 30x30 cm2, 12 m
length. Including materials, driving, transport
14.41 Unit of products to tip, machinery transport to site, 260.00 2,153,400.00 559,884,000.00
head cutting, totally finish.
Bored reinforced concrete pile 800 mm. in
diameter, about 18 m length, concreted in
14.42 Unit situ, with 80kg/m3 of reinforced steel, 902.00 15,984,000.00 14,417,568,000.00
including, head cutting, transport and all the
site necessary activities.
Bored reinforced concrete pile 800 mm. in
diameter, about 12 m length, concreted in
14.43 Unit situ, with 80kg/m3 of reinforced steel, 700.00 10,656,000.00 7,459,200,000.00
including, head cutting, transport and all the
site necessary activities.
Bored reinforced concrete pile 600 mm. in
diameter, about 18 m length, concreted in
14.44 Unit situ, with 80kg/m3 of reinforced steel, 630.00 11,988,000.00 7,552,440,000.00
including, head cutting, transport and all the
site necessary activities.
Bored reinforced concrete pile 600 mm. in
diameter, about 12 m length, concreted in
14.45 Unit situ, with 80kg/m3 of reinforced steel, 80.00 7,992,000.00 639,360,000.00
including, head cutting, transport and all the
site necessary activities.
Bored reinforced concrete pile 450 mm. in
diameter, about 18 m length, concreted in
14.46 Unit situ, with 80kg/m3 of reinforced steel, 110.00 9,990,000.00 1,098,900,000.00
including, head cutting, transport and all the
site necessary activities.
Bored reinforced concrete pile 450 mm. in
diameter, about 12 m length, concreted in
14.47 Unit situ, with 80kg/m3 of reinforced steel, 105.00 6,660,000.00 699,300,000.00
including head cutting, transport and all the
site necessary activities.
Bituminous paintwork for protection of
14.48 M2 14,152.85 299,700.00 4,241,609,145.00
concrete surfaces
Concrete sheet pile for earth retaining wall up
to 7 m. high, driven into the ground and
anchored at the head if it is necessary,
14.49 M2 including materials, installation and auxiliary - - -
resources but excluding the elements for
anchorage in the ground.

Page 27 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE IDR
IDR/UNIT
TOTAL 714,166,446,304.95

Page 28 of 221 Civil and Structural Works -Rev 1

PROJECT : PROYEK TAKALAR POWER PLANT
LOCATION : TAKALAR - SOUTH SULAWESI
CLIENT. : PT. PLN (PERSERO)
SUBJECT : SUMMARY
UNIT PRICE TOTAL PRICE TOTAL PRICE
No. WORK DESCRIPTION UNIT VOL
(Rp.) (Rp.) (EURO)

I. SUMMARY DIRECT COST

1.1 CHAPTER 1 - EARTHWORKS LS 1.00 80,466,806,585.95 80,466,806,585.95 7,315,164.24

1.2 CHAPTER 2 - CONCRETES AND MORTARS LS 1.00 134,942,663,509.14 134,942,663,509.14 12,267,514.86
1.3 CHAPTER 3 - FORMWORK CARPENTRY LS 1.00 17,002,453,347.25 17,002,453,347.25 1,545,677.58
1.4 CHAPTER 4 - STEELWORK FOR REINFORCING AND WORKYAR LS 1.00 65,020,753,822.40 65,020,753,822.40 5,910,977.62
- STRUCTURAL STEEL WORKS LS 1.00 146,721,840,548.00 146,721,840,548.00 13,338,349.14
1.5 CHAPTER 5 - MASONRY LS 1.00 3,111,386,465.62 3,111,386,465.62 282,853.32
1.6 CHAPTER 6 - RIPRAP AND GRAVEL LS 1.00 67,082,734,489.20 67,082,734,489.20 6,098,430.41
1.7 CHAPTER 7 - CARPENTRY LS 1.00 4,786,277,458.00 4,786,277,458.00 435,116.13
1.8 CHAPTER 8 - SEWERAGE AND PLUMBING LS 1.00 25,340,107,090.00 25,340,107,090.00 2,303,646.10
1.9 CHAPTER 9 - PAVING, ENCLOSURES AND COATING LS 1.00 45,290,821,258.00 45,290,821,258.00 4,117,347.39
1.10 CHAPTER 10 - FLOOR SLABS LS 1.00 70,159,200.00 70,159,200.00 6,378.11
1.11 CHAPTER 11 - PRESSURE PIPES LS 1.00 4,358,624,284.00 4,358,624,284.00 396,238.57
1.12 CHAPTER 12 - GLASS LS 1.00 783,930,618.00 783,930,618.00 71,266.42
1.13 CHAPTER 13 - PAINT AND COATING LS 1.00 2,235,742,769.25 2,235,742,769.25 203,249.34
1.14 CHAPTER 14 - MISCELLANEOUS LS 1.00 116,878,196,808.00 116,878,196,808.00 10,625,290.62
1.15 CHAPTER 15 - TEMPORARY FACILITIES LS 1.00 15,255,175,000.00 15,255,175,000.00 1,386,834.09
- EQUIPMENT MOB. AND DEMOB. LS 1.00 462,500,000.00 462,500,000.00 42,045.45
- MANPOWER MOB. AND DEMOB. LS 1.00 3,817,500,000.00 3,817,500,000.00 347,045.45

SUBTOTAL DIRECT COST 733,627,673,252.81 66,693,424.84

II INDIRECT COST
2.1 INDIRECT COST 4.00% 39,352,933,918.00 39,352,933,918.00 3,577,539.45
RISK 2.50% 24,617,216,788.88 24,617,216,788.88 2,237,928.80
W/H TAX 2.00% 19,693,773,431.10 19,693,773,431.10 1,790,343.04

SUBTOTAL INDIRECT COST 83,663,924,137.98 7,605,811.29

SUB TOTAL DIRECT + INDIRECT COST 817,291,597,390.79 74,299,236.13

BIAYA UMUM PUSAT 3.00% 29,540,660,146.66 2,685,514.56
BIAYA UMUM DEPARTEMEN 2.00% 19,693,773,431.10 1,790,343.04
MARGIN 12.00% 118,162,640,586.62 10,742,058.24

TOTAL 984,688,671,555.17 89,517,151.96

VAT 10.00% 98,468,867,155.52 8,951,715.20

TOTAL DIRECT + INDIRECT COST (INCL. PPN) 1,083,157,538,710.69 98,468,867.16

1 EURO = Rp. 11,000.00
Jakarta, 30 September 2005
Approved by Made by
GM EPC - Department Tender Team Leader PLTU Takalar

Bambang Pramujo Mokhtar Yunus

Catatan : Acknowledge
- Asumsi Indeks kenaikan BBM Director
- 1 Oktober 2005
- Material Alam 10 %
- Material Industri 7.5 %
- Material Baja 20 %
- Alat 5 %
- Upah 20 % Djokomulyono
 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE EUROS
EUROS/UNIT

C1 CHAPTER 1 - EARTHWORKS 80,466,806,585.95

Preparing the ground by clearing away,

1.01 M2 including removing all the materials involved 765,900.00 4,415.00 3,381,448,500.00
in clearing and taking them off the site.
Excavation of top soil, down to 0.50 m thick,
1.02 M3 382,950.00 10,585.00 4,053,525,750.00
with storage on site
Excavation in sidehill cut, and transporting the
1.03 M3 products to tip, on ground of average 13,386.00 25,012.00 334,810,632.00
consistency
Excavation in sidehill cut, and transporting the
1.04 M3 12.00 99,985.00 1,199,820.00
products to tip, on hard ground
Open excavation, down to a depth of 4.50 m.,
including shoring and draining, if it is
1.05 M3 necessary, with transport of products to tip, in 38,818.75 90,088.00 3,497,103,550.00
ground of average consistency.
Excavation in pits down to a depth of 2.5 m,
including shoring and draining if it is
1.06 M3 necessary, with transport of the products to 32,070.50 37,375.00 1,198,634,937.50
tip, in ground of average consistency.
Excavation in trenches, down to a depth of
2.60 m., including shoring and draining, if it is
1.07 M3 necessary with transport of products to tip, in 48,698.80 34,782.00 1,693,841,661.60
ground of average consistency.
Excavation in pits, from a depth of 2.61 m.
down to 4.50 m, including shoring and
1.08 M3 draining if it is necessary, with transport of the 17,042.00 37,284.00 635,393,928.00
products to tip, in ground of average
consistency.
Excavation in trenches, from a depth of 2.61
m. down to 4.50 m, including shoring and
1.09 M3 draining if it is necessary, with transport of the 32,996.00 34,452.00 1,136,778,192.00
products to tip, in ground of average
consistency.
Open excavation, from a depth of 4.51 m
down to a depth of 10 m., including shoring
1.10 M3 and draining, if it is necessary, with transport 7,773.50 107,150.00 832,930,525.00
of products to tip, in ground of average
consistency.
Excavation in beds of streets, roads and
1.11 M3 paved areas with transport of products to tip, 59,161.00 25,012.00 1,479,734,932.00
in ground of average consistency.
Open excavation, down to a depth of 4.50 m.,
including shoring and draining, if it is
1.12 M3 necessary, with transport of the products to 20.00 172,256.00 3,445,120.00
the tip, in hard ground.
Open excavation, from a depth of 4.51 m.
down to 10.00 m., including shoring and
1.13 M3 draining, if it is necessary, with transport of the 8.00 271,480.00 2,171,840.00
products to the tip, in hard ground.
Excavation in pits, down to a depth of 2.60 m.,
'including shoring and draining, if it is
1.14 M3 necessary, with transport of the products to 16.00 119,276.00 1,908,416.00
the tip, in hard ground.
Excavation in trenches, down to a depth of
2.60 m., including shoring and draining, if it is
1.15 M3 necessary, with transport of the products to 4,200.00 117,170.00 492,114,000.00
the tip, in hard ground.
Excavation in pits, from a depth of 2.61 m.
down to 4.50 m., including shoring and
1.16 M3 draining, if it is necessary, with transport of the 8.00 174,143.00 1,393,144.00
products to the tip, in hard ground.
Excavation in trenches, from a depth of 2.61
m. down to 4.50 m., including shoring and
1.17 M3 draining, if it is necessary, with transport of the - - -
products to the tip, in hard ground.
Excavation in beds of streets, roads and
1.18 M3 paved areas with transport of the products to 335.00 107,019.00 35,851,365.00
the tip, in hard ground.

Page 30 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE EUROS
EUROS/UNIT
Filling shafts, trenches and holes with
excavation or spoil products, including
1.19 M3 compaction to 95% of the modificated Proctor 68,734.15 21,439.00 1,473,591,441.85
test.
Creating embankments using mechanical
resources compacted to 95% of modificated
1.20 M3 Proctor test with soil coming from excavation 1,127,064.00 6,743.00 7,599,792,552.00
or spoil, delivered on site.
Selected soil coming from spoil, for fill,
1.21 M3 including excavation, loading and transport to 1,125,948.00 41,193.00 46,381,175,964.00
site.
Fill with dry and clean sand in tank bases,
1.22 M3 14.00 146,923.00 2,056,922.00
including transport, spreading and rolling.
Demolishing reinforced concrete in foundation
elements using mechanical resources,
1.23 M3 including the transport of the demolition 8.00 194,150.00 1,553,200.00
products to the tip.
Demolishing reinforced concrete in structural
elements using mechanical resources,
1.24 M3 including the transport of the demolition 6.00 194,150.00 1,164,900.00
products to the tip.
Demolishing 20 cm. unreinforced concrete
1.25 M3 flooring using mechanical resources, including - - -
transport of the demolition products to the tip.
Demolishing solid brickwork with pneumatic
1.26 M3 drill, including transport of the demolition - - -
products to the tip.
Demolishing hollow brickwork with pneumatic
1.27 M3 drill, including transport of the demolition 10.00 158,750.00 1,587,500.00
products to the tip.
Removing asphalt roadbeds up to 20 cm.
1.28 M3 thick using mechanical resources, including - - -
transport of the demolition products to the tip.
Demolishing a concrete retaining wall in rocky
ground, taking the required safety measures,
1.29 M3 including transport of the demolition products - - -
to the tip.
Drilling for grouting cement mortar, in hard
1.30 M - - -
ground.
Filling with clean and dry sand for pipe beds,
1.31 M 13,938.00 45,927.00 640,130,526.00
including transport, spreading and rolling
Open excavation, from a depth of 10.1 m.
down to 16 m, including shoring and draining,
1.32 M3 if it is necessary, with transport of products to 8,345.00 406,981.00 3,396,256,445.00
tip in ground of average consistency.
Excavation in trenches, down to a depth of
1.33 M3 2.60 m., with transport of the products to the 8,000.00 117,170.00 937,360,000.00
tip, on rock without explosives.
Levelling for base and sub base of roads and
paved areas with excavation or spoil
1,34 M3 products, including transport, materials, 58,298.00 21,439.00 1,249,850,822.00
compactation, totally performed.

Page 31 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE EUROS
EUROS/UNIT

C2 CHAPTER 2 - CONCRETES AND MORTARS 134,942,663,509.14

Lean concrete, without formwork, with a

2.01 M3 characteristic strength of 125 kg/cm2 with 2,986.10 590,110.00 1,762,127,471.00
cement resistant to sea water, laid and
spread.
Mass concrete, for foundations, flooring, bed
frames for piping, etc, without formwork with a
2.02 M3 characteristic strength of 200 kg/cm2 with 2,964.25 733,807.00 2,175,187,399.75
cement resistant to sea water, laid and
vibrated
Reinforced concrete for foundations, plinths,
anchorage blocks, reinforcements for piping,
2.03 M3 pile caps, etc. Without formwork or steel with 54,368.25 791,229.00 43,017,736,079.25
a characteristic strength of 250 kg/cm2 with
cement resistant to sea water, laid and rolled.
Reinforced concrete in structures and flooring,
with no formwork or steel, with a characteristic
2.04 M3 strength of 250 kg/ cm2 with cement resistant 14,294.45 792,188.00 11,323,891,756.60
to sea water, laid and vibrated.
Reinforced concrete in bedplates for
equipment, with no formwork or steel, with a
2.05 M3 characteristic strength of 250 kg/cm2, with 2,116.00 792,188.00 1,676,269,808.00
cement resistant to sea water, laid and
vibrated.
Reinforced concrete in foundation slabs for
the turbo- generator, with no formwork or
2.06 M3 steel, with a characteristic strength of 300 1,325.00 856,186.00 1,134,446,450.00
kg/cm2,with cement resistant to sea water,
laid and vibrated.
Reinforced concrete for the turbogenerator
pedestal without formwork or steel, with a
2.07 M3 characteristic strength of 300 kg/cm2, with 1,100.00 856,185.00 941,803,500.00
cement resistant to sea water, laid and
vibrated.
Reinforced concrete in hydraulic works and
tanks, without formwork or steel, with a
2.08 M3 characteristic strength of 250 kg/cm2, with 6,086.25 792,188.00 4,821,454,215.00
cement resistant to sea water, laid and
vibrated.
Special mortar with no shrinking (grouting), for
levelling base plates and receiving anchorage
2.09 M3 bolts in pockets, including formwork, totally 3,847.55 15,883,402.00 61,112,183,365.10
placed. (Sika Grout or similar).
Price supplement per m3 of concrete because
2.10 Unit of using cement resistant to sulphated hot 180.00 435,900.00 78,462,000.00
blast, instead of Portland cement.
Price supplement per m3 of concrete because
2.11 Unit of using resistant to sea water cement, - - -
instead of Portland cement.
2.12 Kg Waterproofing for concretes and mortars. 62.00 64,110.00 3,974,820.00
Lightweight concrete for forming slopes,
2.13 M3 272.66 431,918.00 117,766,761.88
completely laid in situ.
Mortar for levelling, including proportional part
2.14 M3 663.24 644,444.00 427,421,038.56
of formwork, completely laid in situ.
Grouted cement mortar, for all types of ground
2.15 M3 including movement of machinery, stops, - - -
water, completely performed.
Reinforced concrete in submerged works,
without formwork or steel, with a characteristic
2.16 M3 strength of 250 kg/cm2, with cement resistant 42.00 792,188.00 33,271,896.00
to sea water and laid to depths up to 12 m.
Reinforced concrete for foundations and
plinths, anchorage blocks, reinforcements for
piping, pile caps, etc. Without formwork or
2.17 M3 steel with a characteristic strength of 300 65.00 855,247.00 55,591,055.00
kg/cm2 with cement resistant to sea water,
laid and rolled.

Page 32 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE EUROS
EUROS/UNIT
Reinforced concrete in structures and flooring,
with no formwork or steel, with a characteristic
2.18 M3 strength of 300 kg/ cm2 with cement resistant 6,850.00 856,185.00 5,864,867,250.00
to sea water, laid and vibrated.
Reinforced concrete in bedplates for
equipment, with no formwork or steel, with a
2.19 M3 characteristic strength of 300 kg/cm2,with 378.00 1,047,345.00 395,896,410.00
cement resistant to sea water, laid and
vibrated.
Price supplement per m3 of reinforced
concrete for the turbogenerator, with
2,20 Unit characteristic strength of 300 kg/cm2, 1.00 87,308.00 87,308.00
because of using polypropylene fibres.
Price supplement per m3 of reinforced
concrete for foundations and marine
2,21 Unit structures because of using silica fume 1.00 197,280.00 197,280.00
mineral admixture.
Price supplement per m3 of reinforced
2,22 Unit concrete because of using water repellent 1.00 27,645.00 27,645.00
admixture.

Page 33 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE EUROS
EUROS/UNIT

C3 CHAPTER 3 - FORMWORK CARPENTRY 17,002,453,347.25

Wooden formwork for concealed surfaces,

3.01 M2 14,152.85 92,863.00 1,314,276,109.55
removing forms, bevelling and ties included.
Ordinary wooden formwork, removing forms,
3.02 M2 52,408.00 92,864.00 4,866,816,512.00
bevelling and ties included.
Wooden formwork for exposed surfaces,
3.03 M2 45,999.75 96,894.00 4,457,099,776.50
removing forms, bevelling and ties included.
Boxer ( size 0.20 m. X 0.20 m. ) and depth up
3.04 Unit 231.50 101,618.00 23,524,567.00
to 0.5 m.
Boxer ( size 0.25 m. X 0.25 m. ) and depth
3.05 Unit 252.00 160,749.00 40,508,748.00
greater than 0.50 m and less than 1.01 m.
Metallic decking work for slabs, with 2 mm.
thick cold rolled waved plate, galvanized and
3.06 M2 fire painted on the visible side, totally lied in 955.50 245,427.00 234,505,498.50
situ.
Curved wooden formwork, for visible surface,
3.07 M2 532.20 140,656.00 74,857,123.20
including stripping formwork and removing
ties.
Slip form for construction of cylindrical stack in
reinforced concrete, 150 m height, 8m
3.08 M2 average diameter, including materials and 9,831.25 487,440.00 4,792,144,500.00
auxiliary resources for fastening and slipping.
Steel formwork for submerged works,
3.09 M2 85.00 311,040.00 26,438,400.00
removing forms and ties included.
3.10 M Metallic conduit, 120 mm in. diameter, 150.00 876,900.00 131,535,000.00
Carbon steel tube up to 250 mm in. diameter
3.11 M 23.75 995,400.00 23,640,750.00
for transpassing walls.
Carbon steel tube from 251 up to 600 mm in.
3.12 M 427.25 2,239,650.00 956,890,462.50
diameter for transpassing walls.
Metallic formwork for walls, including
3.13 M 47.00 876,900.00 41,214,300.00
removing forms and auxiliary resources,
totally finished
Boxer ( size 0.30 m. X 0.30 m. ) and depth
3.14 Unit 64.00 296,900.00 19,001,600.00
greater than 0.50 m and less than 1.01 m.

Page 34 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE EUROS
EUROS/UNIT

C4 CHAPTER 4 - STEELWORK FOR 65,020,753,822.40

REINFORCING AND WORKYARD
Corrugated reinforcing bars for foundations
and plinths, 4000 kg/m2 yield stress steel, of
4.01 Kg any diameter, supplied to work site by the 339,097.00 8,631.00 2,926,746,207.00
subcontractor, with material and placing
included
Corrugated reinforcing bars for structures and
flooring, 4000 kg/cm2 yield stress steel, of
4.02 Kg any diameter, supplied to the work site by the 62,320.00 8,631.00 537,883,920.00
subcontractor with material and placing in site
included.
Corrugated reinforcing bars for equipment
bedplates, 4000 kg/cm2 yield steel, of any
4.03 Kg diameter, supplied to the work site by the 2,100.00 8,631.00 18,125,100.00
subcontractor, with material and placing in situ
included.
Corrugated reinforcing bars for the
turbogenerator foundations, 4000 kg/cm2
4.04 Kg yield stress steel of any diameter, supplied to 297,000.00 8,869.00 2,634,093,000.00
the work site by the subcontractor, with
material and placing in situ included.
Corrugated reinforced steel (yield stress 4000
4.05 Kg kg/cm2), of any diameter, supplied to the work 2,000.00 8,631.00 17,262,000.00
site by the subcontractor.
Corrugated steel in electro-welded meshwork
4.06 Kg 51,138.00 9,346.00 477,935,748.00
(5000kg/cm2) including material and
assembly
Corrugated reinforcing bars for submerged
works, with 4000 kg/cm2 yield stress steel, of
4.07 Kg any diameter, coated with epoxy paint and 160,600.00 13,127.00 2,108,196,200.00
supplied to the work site by the subcontractor,
with material and placing in situ included.
Corrugated reinforcing bars for structures and
flooring, 5000 kg/cm2 yield stress steel, of
4.08 Kg any diameter, supplied to the work site by the 2,484,218.00 9,346.00 23,217,501,428.00
subcontractor with material and placing in site
included.
Corrugated reinforcing bars for foundations
and plinths, 5000 kg/m2 yield stress steel, of
4.09 Kg any diameter, supplied to work site by the 2,751,311.00 9,346.00 25,713,752,606.00
subcontractor, with material and placing
included
Ladder fixed to concrete face with safety
4.10 Kg cage. Including materials, anchoring and 304.00 22,957.00 6,978,928.00
placing in situ, completely finished.
ASTM-A-307 steel for anchorage bolts for
anchorage of structures and equipment, with
4.11 Kg washer and nut levelled and completely 38,774.00 33,527.00 1,299,975,898.00
placed in situ.
ASTM-A-449 steel for highly anchorage bolts
for anchorage of structures and equipment,
4.12 Kg with washer and nut levelled and completely 6,962.50 44,202.00 307,756,425.00
placed in situ.
Corrugated reinforcing bars for equipment
bedplates, 5000 kg/cm2 yield steel, of any
4.13 Kg diameter, supplied to the work site by the 152,881.00 9,346.00 1,428,825,826.00
subcontractor, with material and placing in situ
included.
Screen grid made of stainless steel for water
4.14 Kg 36.00 25,668.00 924,048.00
intakes, totally installed.
Chequered plate steel from 5 to 7 mm. thick,
4.15 Kg 5,500.00 20,627.00 113,448,500.00
hot galvanised, cut and placed in situ.
54 Kg / m rail on concrete foundation,
4.16 M including the proportional part of spring pins 560.00 1,422,833.00 796,786,480.00
and plates for the attachment system, and
assembly.
Galvanised grating, 30 x 30 meshwork, 40 x 3
4.17 Kg supporting strip, 10 x 10 safety meshwork, 31,036.05 25,668.00 796,633,331.40
including material and assembly.

Page 35 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE EUROS
EUROS/UNIT
Guard rail consisting of hand rail and
banisters made of 50x50 mm steel tube, with
4.18 M 100x6 mm plate baseboard, completely 4,525.00 423,875.00 1,918,034,375.00
finished, assembled and painted.
Galvanised steel step ( 900 x 230 mm. ),
meshwork (30x30), supporting strip (30x3)
4.19 Unit and safety meshwork (10x10), anchorage 158.00 475,659.00 75,154,122.00
elements, completely finished and assembled
Manhole and registration for sewage,
4.20 Unit reinforced type, diameter 800 mm. including 1.00 9,235,200.00 9,235,200.00
placing in situ.
Scupper hole or drain with forged grid for
streets, for sewage, size 510 x 340 mm,
4.21 Unit leading down to well or collection box, 2.00 4,819,620.00 9,639,240.00
diameter 180 mm., including L-50 x 5 frame
and placing in situ.
Manhole cover and frame for sewerage, 600
4.22 Unit mm. diameter, reinforced for street traffic, 98.00 4,329,000.00 424,242,000.00
including placing in situ.
2750 kg/cm2 steel in rolled sections for bolts
on the turboalternator bedplate, including
4.23 Kg material, levelling and placing in situ 6,120.00 29,677.00 181,623,240.00
completely finished.

Page 36 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE EUROS
EUROS/UNIT

C4A STRUCTURAL STEEL WORKS 146,721,840,548.00

Structural steel (2750 kg/cm2) in rolled or

composite sections, for framework, flooring,
straps, bracing, etc, including material,
4.24 Kg assembly priming paint and finish with 3,609,830.00 15,156.00 54,710,583,480.00
modified epoxy 65 and 100 microns thick.
Including manufacturing and supply.

Structural steel (2750 kg/cm2) in rolled or

composite sections, for framework, flooring,
straps, bracing, etc, including material,
4.25 Kg assembly priming paint and finish with 3,609,830.00 2,016.00 7,277,417,280.00
modified epoxy 65 and 100 microns thick.
Assembly only.

Structural steel (2750 kg/cm2) in reinforced

sections for framework, flooring, bracing, etc,
including material, assembly, priming paint
4.26 Kg and finish with modified epoxy 65 and 100 4,727,489.00 15,156.00 71,649,823,284.00
microns thick. Including manufacturing and
supply.

Structural steel (2750 kg/cm2) in reinforced

sections for framework, flooring, bracing, etc,
4.27 Kg including material, assembly, priming paint 4,727,489.00 2,016.00 9,530,617,824.00
and finish with modified epoxy 65 and 100
microns thick. Assembly only.
Structural steel (2750 kg/cm2) in plates with a
4.28 Kg thickness of 20 mm. or less, including cutting, 72,029.00 12,726.00 916,641,054.00
elaboration, painted on the outer surface.
Structural steel (2750 kg/cm2) in plates with a
thickness of 20 mm. or less. Only assembly
4.29 Kg and welded anchorage where required 72,029.00 2,016.00 145,210,464.00
included.
Structural steel (2750 kg/cm2) in plates with a
thickness greater than 20 mm. and less than
4.30 Kg 50 mm, including cutting, elaboration, painted 29,634.00 12,986.00 384,827,124.00
on the outer surface.
Structural steel (2750 kg/cm2) in plates with a
thickness greater than 20 mm. and less than
4.31 Kg 50 mm. Only assembly and welded 29,634.00 2,016.00 59,742,144.00
anchorage where required included.
2750 kg/cm2 steel in plates, rolled or
composite sections, for anchoring or
4.32 Kg embedding in concrete, including 136,447.00 12,986.00 1,771,900,742.00
manufacturing and supply.
2750 kg/cm2 steel in plates, rolled or
4.33 Kg composite sections for anchoring or 136,447.00 2,016.00 275,077,152.00
embedding in concrete, assembly only.

Page 37 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE EUROS
EUROS/UNIT

C5 CHAPTER 5 - MASONRY 3,111,386,465.62

Double hollow brickwork partition, with 1 / 6

5.01 M2 3,892.18 81,376.00 316,730,039.68
cement mortar, completely finished
Double hollow brickwork with 125 mm.
5.02 M2 thickness lying on 1/6 cement mortar, 923.00 81,376.00 75,110,048.00
completely finished
Double hollow brickwork 250 mm thick seated
5.03 M2 36.00 120,751.00 4,347,036.00
in cement mortar 1/6, completely finished.
Solid brickwork 125 mm. thick, seated in
5.04 M2 565.00 81,376.00 45,977,440.00
cement mortar 1/6, completely finished.
Solid brickwork 250 thick, seated in cement
5.05 M2 147.00 120,751.00 17,750,397.00
mortar 1/6, completely finished.
Hollow vibrated concrete brickwork 10 cm.
thick, for enclosure of wall, seated in cement
5.06 M2 mortar 1/6, completely finished Includes 272.00 85,246.00 23,186,912.00
additional vertical and horizontal
reinforcements.
Hollow vibrated concrete brickwork,15 cm.
thick, for enclosure of wall, seated in cement
5.07 M2 mortar 1/6, completely finished. Includes 3,084.25 90,066.00 277,786,060.50
additional vertical and horizontal
reinforcements
Mortar coating for vertical surfaces, 1.2 cm.
5.08 M2 thick, with cement mortar 1/4 and polished 12,050.90 19,626.00 236,510,963.40
finish.
Mortar coating for horizontal surfaces, 1.2 cm.
5.09 M2 thick, with cement mortar 1/4 and polished 91.00 19,626.00 1,785,966.00
finish
Suspended ceiling, made of soundproof
plates filled with mineral fibre, 15 mm thick,
5.10 M2 with suspension visible modulation 3,565.00 177,424.00 632,516,560.00
600*600*15, completely finished
Refractory brick, grooving and tonguing,
9"x4.5"x4" size, for construction of ducts of
5.11 M2 stack, with proportional part of refractory 3,250.00 443,889.00 1,442,639,250.00
mortar, completely finished.
5.12 M2 Plasterwork for vertical surfaces, all included 1,352.18 19,626.00 26,537,884.68
5.13 M2 Plasterwork for horizontal surfaces, all 100.04 19,626.00 1,963,385.04
5.14 M included
Artificial stone coping in walls completely 91.14 9,838.00 896,635.32
5.15 M finish
Artificial stone fillister, completely finished 56.00 9,838.00 550,928.00
Suspended ceiling, made of soundproof
plates filled with mineral fibre, 15 mm thick,
5.16 M2 with suspension visible modulation 40.00 177,424.00 7,096,960.00
600*600*15, moisture resistant, completely
finished.

Page 38 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE EUROS
EUROS/UNIT

C6 CHAPTER 6 - RIPRAP AND GRAVEL 67,082,734,489.20

Graded crushed limestone for forming the top

6.01 M3 layer of the ground in an unpaved area, 2,421.00 255,620.00 618,856,020.00
including transport, placing in situ and
compaction.
Graded crushed limestone 40/80 for forming
6.02 M3 platforms, including transport, placing in situ 10,585.60 246,787.00 2,612,388,467.20
and rolling.
River gravel, size 5 - 20 mm. Including
6.03 M3 2,229.00 85,987.00 191,665,023.00
spreading, levelling and rolling.
Graded stone for protection from spill, over
6.04 M3 30.00 181,387.00 5,441,610.00
grid, including transport, placing in situ and
rolling.
River sand size 0.5 - 3 - 5 mm. including
6.05 M3 12.00 77,047.00 924,564.00
spreading, levelling and rolling.
Gravel used to seat piping submerged under
6.06 M3 water down to a depth of 12 m., including land 9.00 221,772.00 1,995,948.00
and water transport, spread and levelled.
Selected fine gravel on gravel grounded for
protecting submerged piping down to a depth
6.07 M3 of 12 m., including land and water 9.00 221,772.00 1,995,948.00
transporting and spreading.
Rock fill in blocks of 50 kg, submerged down
6.08 Tm to a depth of 8 m., including land and water 342.00 68,765.00 23,517,630.00
transport, placed in situ.
Rock fill in blocks of 100 - 400 kg, submerged
6.09 Tm down to a depth of 8 m , including land and 169,840.00 74,446.00 12,643,908,640.00
water transport, placed in situ.
Gravel for seating piping submerged under
6.10 M3 water to depths between 8.01 m and 20 m, -
including land and water transport, spread
and levelled.
Selected fine gravel over gravel grounded to
protect submerged piping at depths between
6.11 M3 8.01 m. and 20 m., including land and water -
transport and spreading.
Rock fill in blocks of 50 kg, submerged at
6.12 Tm depths between 8.01 m. and 20 m., including -
land and water transport, placed in situ.
Rock fill in blocks of 100 400 kg, submerged
between depths of 8.01 m. and 20 m.,
6.13 Tm including land and water transport, placed in -
situ.
Refill (Rip Rap) in blocks of 4 tm, in sea dike
6.14 Tm 137,708.00 74,446.00 10,251,809,768.00
including land transport, placed in situ.
Rubble stone, min weight 25 kg, for sea dike
6.15 Tm 338,577.00 68,765.00 23,282,247,405.00
including land transport, placed in situ
Precast concrete blocks, about 4 tm weight,
6.16 Tm for protection of sea dike, including 234,371.00 74,446.00 17,447,983,466.00
reinforcement, formwork, transport, placed in
situ.

Page 39 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE EUROS
EUROS/UNIT

C7 CHAPTER 7 - CARPENTRY 4,786,277,458.00

40 mm. thick wooden door, with plywood

surface, with wooden door frame and 70x30
7.01 M2 mm wooden rim, staff bead, cadmiun plated 136.00 331,054.00 45,023,344.00
bolts, closing, locking and safety fittings
completely installed.
Solid wooden door for varnishing, 40 mm thick
full-edged, 70x40 mm rim and 70x10 mm staff
7.02 M2 bead, 70x30 pre-rim in pinewood, including 115.00 428,404.00 49,266,460.00
fittings for hanging and safety in top quality
brass
Metal door manufactured with normal
sections, 0.7 mm thick galvanized and folded
7.03 M2 plate, including mechanisms, guides, lock, 227.00 1,226,293.00 278,368,511.00
anti-panic bar, completely installed.
Metal door, manufactured with special
sections and 0.8 mm. thick flat plate, including
7.04 M2 mechanisms, guides, lock, anti-panic bar, 147.00 1,288,936.00 189,473,592.00
completely installed.
Metalwork for fixed windows, including fittings,
7.05 M2 21.00 3,159,681.00 66,353,301.00
elastic joints, moulding and placing in situ.
Metalwork for windows, fifty per cent opening,
7.06 M2 including fittings, elastic joints, moulding and 211.00 3,388,707.00 715,017,177.00
placing in situ.
Metalwork in profiles of aluminium alloy, in
anodized colour, 15 microns, for windows,
7.07 M2 with a minimum average thickness of 1.5 mm, 190.00 3,388,707.00 643,854,330.00
with opening leaves, including hanging, safety
and security fittings, moulduring and airtight
joints.
Metalwork in profiles of aluminium alloy in
anodized colour, 15 microns, for windows,
7.08 M2 with a minimum average thickness of 1.5 53.00 3,159,681.00 167,463,093.00
mm., with fixed leaves, including hanging,
safety and security fittings moulding and
airtight joints.
Metalwork in profiles of aluminium alloy in
anodized colour, 15 microns, for windows,
with a minimum average thickness of 1.5
7.09 M2 mm., with fixed and opening leaves, including 37.00 3,159,681.00 116,908,197.00
hanging, safety and security fittings, moulding
and airtight joints.

Plate grid made of aluminium alloy, in

anodized colour, 15 microns, including frame
7.10 M2 and operating accessories, completely 14.00 7,259,539.00 101,633,546.00
installed.
2.00 m. high galvanised metallic meshwork
protection, with the proportional part of
7.11 M foundations, doors, locks, etc. completely 785.00 521,077.00 409,045,445.00
installed.
Metalwork in profiles of aluminium alloy, with
special sections, including doors, moulding,
7.12 M2 fittings, handles, safety / security key and 124.00 8,248,000.00 1,022,752,000.00
placing in situ.
Fire cutoff door, made with special sections
and plates, including frame, devices, anti-
7.13 M2 panic bar, completely installed for a fire 3.00 7,946,850.00 23,840,550.00
resistant of 60 min
Fire cutoff door, made with special sections
and plates, including frame, devices, anti-
7.14 M2 panic bar, completely installed for a fire 3.00 8,495,450.00 25,486,350.00
resistant of 90 min
Fire cutoff door, made with special sections
and plates, including frame, devices, anti-
7.15 M2 panic bar, completely installed for a fire 3.00 9,181,250.00 27,543,750.00
resistant of 120 min
7.16 M2 PVC shutter, 1 mm slime thick, all included 27.00 1,842,316.00 49,742,532.00

Page 40 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE EUROS
EUROS/UNIT
Metal door manufactured with normal
sections, for big holes, 1 mm thick galvanized
7.17 M2 and waved plate, including mechanisms, 144.00 1,288,936.00 185,606,784.00
guides, lock, anti-panic bar, completely
installed.
Anodized aluminium louver, with vertical or
7,18 M2 horizontal slimes, including frame, fasteners, 64.00 7,259,539.00 464,610,496.00
totally finished.
Electric operated steel rolling door, more than
7,19 M2 2 m width, including frame, furnishing, 96.00 2,128,000.00 204,288,000.00
completely installed.

Page 41 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE EUROS
EUROS/UNIT

C8 CHAPTER 8 - SEWERAGE AND PLUMBING 25,340,107,090.00

Centrifuged concrete piping for drainage, 150

mm. in diameter, including joints with the
8.01 M material required, special parts, transport and 169.00 174,360.00 29,466,840.00
placing in situ.
Centrifuged concrete piping for drainage, 200
mm. in diameter, including joints with the
8.02 M material required, special parts, transport and 11,068.00 183,484.00 2,030,800,912.00
placing in situ.
Centrifuged concrete piping for drainage, 250
mm. in diameter, including joints with the
8.03 M material required, special parts, transport and 289.00 193,622.00 55,956,758.00
placing in situ.
Centrifuged concrete piping for drainage, 300
mm. in diameter, including joints with the
8.04 M material required, special parts, transport and 5,025.00 243,650.00 1,224,341,250.00
placing in situ.
Centrifuged concrete piping for drainage, 400
mm. in diameter, including joints with the
8.05 M material required, special parts, transport and 2,239.00 343,095.00 768,189,705.00
placing in situ.
Centrifuged concrete piping for drainage, 500
mm. in diameter, including joints with the
8.06 M material required, special parts, transport and 1,670.00 433,856.00 724,539,520.00
placing in situ.
Centrifuged concrete piping for drainage, 600
mm. in diameter, including joints with the
8.07 M material required, special parts, transport and 1,302.00 589,927.00 768,084,954.00
placing in situ.
Centrifuged concrete piping for drainage, 800
mm. in diameter, including joints with the
8.08 M material required, special parts, transport and 4,218.00 741,612.00 3,128,119,416.00
placing in situ.
Stoneware piping 150 mm. in diameter,
8.09 M including joints with the material required, 20.00 14,208.00 284,160.00
special parts, transport and placing in situ.
Stoneware piping 200 mm. in diameter,
8.10 M including joints with the material required, 30.00 29,188.00 875,640.00
special parts, transport and placing in situ.
Stoneware piping 250 mm. in diameter,
8.11 M including joints with the material required, 40.00 48,456.00 1,938,240.00
special parts, transport and placing in situ.
PVC pipe 50 mm. in diameter, including joints
with the material required, special parts,
8.12 M transport and placing in situ, in drains or 20.00 67,962.00 1,359,240.00
electric ducts.
PVC pipe 100 mm. in diameter, including
joints with the material required, special parts,
8.13 M transport and placing in situ, in drains or 40.00 129,480.00 5,179,200.00
electric ducts.
PVC pipe 160 mm. in diameter, including
joints with the material required, special parts,
8.14 M transport and placing in situ, in drains or 17,355.00 207,852.00 3,607,271,460.00
electric ducts.
PVC pipe 200 mm. in diameter, including
joints with the material required, special parts,
8.15 M transport and placing in situ, in drains or 946.00 250,136.00 236,628,656.00
electric ducts.
PVC fall pipe, 200 mm. in diameter, including
8.16 M clamps, special parts, joints and placing in 779.00 250,136.00 194,855,944.00
situ.
Prepainted galvanized metallic gutter 30 x 40
8.17 M cm. of average cross section with thermal 976.00 3,400,377.00 3,318,767,952.00
insulation at the bottom and security
elements.

Page 42 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE EUROS
EUROS/UNIT
Collection box down to a depth of 1.00 m., 40
* 40 cm., made of reinforced concrete, 20 cm
thick, with reinforced concrete top with section
8.18 Unit of rim L- 50 x 5. Including excavation, filling, 540.00 590,520.00 318,880,800.00
tests, connections, reinforcement and
formwork, completely performed.

Collection box down to a depth of 1.00 m., '

60 * 60 cm., made of reinforced concrete, 20
cm thick, with reinforced concrete top with
8.19 Unit section of rim L- 50 x 5. Including excavation, 133.00 885,780.00 117,808,740.00
filling, tests, connections, reinforcement and
formwork, completely performed.

Circular concrete manhole with an inner

diameter of 0.80 m. .Including casting cover,
8.20 Unit steel supports, reinforcement, formwork and 50.00 1,181,040.00 59,052,000.00
connections, completely performed. Depth
down to 1.00 m.
Circular concrete manhole with an inner
diameter of 0.80 m., Including casting cover,
8.21 Unit steel supports, reinforcement, formwork and 7.00 1,771,560.00 12,400,920.00
connections, completely performed. Depth
from 1.01 m. down to 2.00 m.
Circular concrete manhole with an inner
diameter of 0.80 m. Including casting cover,
8.22 Unit steel supports, reinforcement, formwork and 8.00 2,952,600.00 23,620,800.00
connections, completely performed. Depth
from 2.01 down to 3.00 m.
Circular concrete manhole with an inner
diameter of 1.00 m. Including casting cover,
8.23 Unit steel supports, reinforcement, formwork and 7.00 2,214,450.00 15,501,150.00
connections, completely performed. Depth
down to 1.50 m.
Circular concrete manhole with an inner
diameter of 1.00 m. Including casting cover,
8.24 Unit steel supports, reinforcement, formwork and 10.00 3,690,750.00 36,907,500.00
connections, completely performed. Depth
from1.51 m. down to 3.00 m.
Circular concrete manhole with an inner
diameter of 1.00 m. Including casting cover,
8.25 Unit steel supports, reinforcement, formwork and 3.00 4,613,400.00 13,840,200.00
connections, completely performed. Depth
from 3.01 m. down to 4.50 m.
Lavatory in white glazed porcelain, with flush,
8.26 Unit completely installed, including seat and 52.00 3,968,250.00 206,349,000.00
special plastic cover.
Wash basin with pedestal, in white glazed
porcelain, equipped with chrome taps, with
8.27 Unit two stop cocks, central pipe, drainage valve, 35.00 2,442,000.00 85,470,000.00
bottle trap, plug and chain completely
installed.
Suspended wall urinal, with trap, in glazed
8.28 Unit white porcelain, including flushing device, wall 26.00 3,441,000.00 89,466,000.00
attachments, completely installed.
Intermittent discharge cistern, in glazed white
8.29 Unit porcelain, including mechanisms and placing 33.00 5,550,000.00 183,150,000.00
in situ.
Shower base in glazed white porcelain,
700*700, equipped with chrome taps, stop
8.30 Unit cocks shower unit with sprinkler, completely 3.00 2,775,000.00 8,325,000.00
installed.
Complete hot and cold water plumbing
8.31 L.S. 15.00 46,731,000.00 700,965,000.00
installations in the toilet areas.
Septic pit of the O.M.S. type for 25 people,
8.32 L.S. with two units, anaerobic digestion and 2.00 48,840,000.00 97,680,000.00
biological filter, completely installed.
Biological clearing filter of the O.M.S. type for
8.33 L.S. 2.00 19,758,000.00 39,516,000.00
25 people, completely installed.
Carbon steel pipe 4" in diameter, including
8.34 M joints with the material required, special parts, 8.00 666,000.00 5,328,000.00
transport and placing in situ

Page 43 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE EUROS
EUROS/UNIT
PVC fall pipe, 160 mm. in diameter, including
8.35 M 70.00 382,173.00 26,752,110.00
clamps, special parts, joints and placing in situ
PVC pipe 300 mm. in diameter, including
joints with the material required, special parts,
8.36 M transport and placing in situ, in drains or 3,717.00 764,346.00 2,841,074,082.00
electric ducts.
Reinforced concrete manhole 60x60x150
8.37 Unit cm3, up 20 cm shell with casting cover and 655.00 557,997.00 365,488,035.00
steel supports included. Depth down to 1.50
m.
Reinforced concrete manhole 80x80x150
8.38 Unit cm3, up 20 cm shell with casting cover and 492.00 697,524.00 343,181,808.00
steel supports included. Depth down to 1.50
m.
Circular manhole made with precast mass
concrete, 80x250. Down to 2.50 m depth,
8.39 Unit including casting cover, steel supports, 364.00 1,011,432.00 368,161,248.00
connections, excavation and filling,
completely performed.
Circular manhole made with precast mass
concrete 100x250. Down to 2.50 m depth,
8.40 Unit including casting cover, steel supports, 118.00 1,213,785.00 143,226,630.00
connections, excavation and filling,
completely performed.
PVC fall pipe, 125 mm. in diameter, including
8.41 M clamps, special parts, joints and placing in 10.00 324,786.00 3,247,860.00
situ.
High density polyethylene pipe 200-250 mm.
in diameter, including joints with the material
8.42 M required, special parts, transport and placing 10,000.00 300,033.00 3,000,330,000.00
in situ, in drains or electric ducts.
Reinforced concrete manhole 100x100x150
cm3, up 20 cm thick shell with casting cover
8.43 Unit and steel supports included. Depth down to 20.00 206,682.00 4,133,640.00
1.50 m.
Syphon sump made of cast iron, 250x250
8,44 Unit 52.00 1,033,410.00 53,737,320.00
mm, totally installed.
Syphon sump made of cast iron, 400x400
8,45 Unit 48.00 1,476,300.00 70,862,400.00
mm, totally installed.
Carbon steel pipe 2" in diameter, including
8,46 M joints with the material required, special parts, - - -
transport and placing in situ
Carbon steel pipe 1" in diameter, including
8,47 M joints with the material required, special parts, - - -
transport and placing in situ
Mirror for lavatories and wash fountains, with
stainless steel angle frame, satin finish with
8,48 M2 concealed and theft proof locking device. 5.40 1,665,000.00 8,991,000.00
About 60x100 cm2.
CHAPTER 9 - PAVING, ENCLOSURES AND
C9 45,290,821,258.00
COATING
Macadam base with crushed limestone
9.01 M3 aggregate, laid in situ and compacted, 66.00 382,950.00 25,274,700.00
including fines for macadam
Granular base consisting of natural selected
9.02 M3 25,690.00 180,264.00 4,630,982,160.00
crushed stone, to set under paving or flooring.
Flexible paving consisting of hot bituminous
mix ( asphaltic concrete ), including transport
9.03 M2 prime coat, spreading, rodding and rolling, 129,792.00 79,143.00 10,272,128,256.00
with a thickness of 8 cm., as soon as it is
consolidated.
Double surface treatment with normal grain
size aggregate, first coat: aggregates 20/10
9.04 M2 mm. and binder agent, proportion 1.5 kg/m2; 14,350.00 31,635.00 453,962,250.00
second coat: aggregates 10/5 mm., and
binder agent, proportion 1.1 kg/m2;
completely finish.
35 * 15 cm. kerb for streets, with prefabricated
9.05 M concrete material, including placing in situ and 250.00 50,061.00 12,515,250.00
joints with cement mortar 1/1.

Page 44 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE EUROS
EUROS/UNIT
Paving with concrete blocks overlying a rolled
9.06 M2 sand bedding 10 cm. thick, including Grouting 253.00 66,600.00 16,849,800.00
with cement mortar 1/1 and cleaning.
Anti-pollution fibre felt ( 150 g/m2 ), with
9.07 M2 supply and proportional part of cuts and 120.00 187,368.00 22,484,160.00
overlaps, placing in situ.
Cement slab paving including fixing material
9.08 M2 12,821.00 33,411.00 428,362,431.00
and placing in situ.
Cement mortar 1/2 paving, dustproof, and
resistant to abrasion, with detailed parts,
9.09 M2 completely finished, including colouring and 16,370.00 16,706.00 273,477,220.00
mechanical float finish.
Paving with terrazzo floor tiles ( 40 * cm. ), in
any colour, including adhesion material,
9.10 M2 placing in situ and edge of floor tile polished. 2,643.00 130,980.00 346,180,140.00
Medium grain size, sand bed 2 cm. thick and
treated with cement mortar 1/6.
Paving with bevelled hydraulic floor tiling
( 40x40 cm. ) treated with cement mortar 1/6,
9.11 M2 including 2 cm. Sand bed, jointed and 20.00 130,980.00 2,619,600.00
cleaning.
Acid proof paving with epoxy resins, jointed
9.12 M2 with acid proof material, preparing surfaces, 170.00 130,980.00 22,266,600.00
completely placed in situ.
Paving with floor tiles ( 13 x 13 cm. ) including
9.13 M2 adhesion material, jointed and placed in situ. 416.00 130,980.00 54,487,680.00
Cement mortar 1/6 and 2 cm. sand bed.
Stoneware floor tile paving ( 20*20cm. ), in
9.14 M2 any colour, including adhesion material placed 278.00 130,980.00 36,412,440.00
in situ. Cement mortar 1/6 and 2 cm. sand
bed.
Terrazzo baseboard ( 40*9 cm. ), in any
9.15 M 1,732.00 130,980.00 226,857,360.00
colour, including adhesion material and
placing
Stonewarein situ.
baseboard ( 20*10 cm. ), in any
9.16 M colour, including adhesion material and 150.00 130,980.00 19,647,000.00
placing in situ.
Tiling with top quality wall tiles ( 10*10 cm. ),
in matt white colour, including proportional
9.17 M2 part of nosing edge pieces, adhesion material 3,738.00 130,980.00 489,603,240.00
and placing in situ.
Exterior enclosure of outer walls made of solid
9.18 M2 brickwork 10 cm thick, 8 cm. air chamber and 60.00 81,400.00 4,884,000.00
single brick partition.
Exterior enclosure of building, made of hollow
9.19 M2 vibrated concrete blocks 15 cm. thick, 8 cm. 947.00 119,800.00 113,450,600.00
air chamber, and single hollow brick partition.
Enclosure with translucent glasswork,
9.20 M2 10.00 1,377,200.00 13,772,000.00
completely installed.
Prepainted galvanised metallic corrugated
plate 0.7mm. thick for outer walls, completely
9.21 M2 installed, including attachment elements, tops, 11,246.00 92,066.00 1,035,374,236.00
joints, etc.
Prepainted galvanized metallic corrugated
plate 1.0 mm. thick for roofs, completely
9.22 M2 installed, including attachment elements, tops, 9,048.00 124,899.00 1,130,086,152.00
joints, etc.
Galvanised steel sandwich panel, prepainted
on the outer face, 0.7 mm. thick, for outer
9.23 M2 walls and roofs with 100 mm. of rock wool 23,496.00 92,066.00 2,163,182,736.00
insulation, completely installed, including
attachment elements, tops, joints, etc.
Translucent outer wall consisting of polyester
resin plating, reinforced with glass fibre, in
9.24 M2 colour indicated on drawings, including 90.00 1,914,750.00 172,327,500.00
attachment elements, completely finished.
Acid proof lining of the epoxy type applied to
9.25 M2 concrete or metallic surface, including 25.00 362,970.00 9,074,250.00
application and finish.

Page 45 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE EUROS
EUROS/UNIT
Epoxy type lining for floors, applied to
9.26 M2 concrete or mortar surface, including 156.00 301,920.00 47,099,520.00
preparation of the surface application and
finish.
Static-proof and fireproof false floor, with
9.27 M2 231.00 438,450.00 101,281,950.00
support section, completely installed
Asphaltic prime coat on sand base, perfectly
9.28 M2 70.00 171,162.00 11,981,340.00
levelled and compacted.
Paving with P.V.C. floor tiles ( 30 x 30 cm. ), in
9.29 M2 any colour, including adhesion material and 12.00 94,683.00 1,136,196.00
placing in situ.
Exterior enclosure of building, made of hollow
9.30 M2 vibrated concrete blocks 20 cm. thick, 8 cm. 375.00 59,940.00 22,477,500.00
air chamber, and single hollow brick partition.
9.31 M Expansion joint, completely installed. 2,000.00 187,939.00 375,878,000.00
Flexible paving consisting of hot bituminous
mix ( asphaltic concrete ), including transport
9.32 M2 prime coat, spreading, rodding and rolling, 125,387.00 69,153.00 8,670,887,211.00
with a thickness of 6 cm., as soon as it is
consolidated.
Flexible paving consisting of hot bituminous
mix ( asphaltic concrete ), including transport
9.33 M2 prime coat, spreading, rodding and rolling, 125,387.00 109,668.00 13,750,941,516.00
with a thickness of 10 cm., as soon as it is
consolidated.
35 * 15 cm. curved kerb for streets, with
prefabricated concrete material, including
9.34 M placing in situ and joints with cement mortar 1,180.00 50,061.00 59,071,980.00
1/1.
Galvanised steel sandwich panel, prepainted
on the outer face, 0.7 mm. thick, for outer
9.35 M2 walls and roofs with 50 mm. of rock wool 2,974.00 92,066.00 273,804,284.00
insulation, completely installed, including
attachment elements, tops, joints, etc.

C10 CHAPTER 10 - FLOOR SLABS 70,159,200.00

Reinforced concrete floor slab made of joists,

with concrete arches, including filling and a
10.01 M2 compression layer consisting of 3 cm. of 2,098.00 28,300.00 59,373,400.00
concrete fck = 200 kg/cm2. Overload for use:
500 kg/m2
Reinforced concrete floor slab made of joists,
with concrete arches, including filling and a
10.02 M2 compression layer consisting of 5 cm. of 199.00 54,200.00 10,785,800.00
concrete fck = 200 kg/cm2. Overload for use:
500 kg/m2

Page 46 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE EUROS
EUROS/UNIT

C11 CHAPTER 11 - PRESSURE PIPES 4,358,624,284.00

Metallic pipe, 1000mm. inner diameter, for a

service pressure of 3.5 kg/cm2 and testing
pressure of 5 kg/cm2, including joints with the
11.01 M material required, proportional part of special 200.00 3,354,975.00 670,995,000.00
pieces, bends, transport, placing in situ and
all testing required.

Reinforced vibrated concrete pipe, with inner

diameter of 600 mm., with pressed steel plate
web, for a service pressure of 3.5 kg/cm2 and
11.02 M test pressure of 5.0 kg/cm2, including joints 60.00 817,498.00 49,049,880.00
with the material required proportional part of
special pieces, bends, transport, placing in
situ and all the tests that are required.

Metallic pipe, with an inner diameter of 1.200

mm. for a service pressure of 3.5 kg/cm2 and
test pressure of 5 kg/cm2, including joints with
11.03 M the material required proportional part of 40.00 6,715,500.00 268,620,000.00
special pieces, bends, transport, placing in
situ and all the tests that are required.

Reinforced vibrated concrete pipe, with an

inner diameter of 1.000 mm, with pressed
steel plate web for a service pressure of 3.5
11.04 M kg/cm2 and test pressure of 5.0 kg/cm2, 220.00 1,387,798.00 305,315,560.00
including joints with the material required
proportional part of special pieces, bends,
transport placing in situ and all the tests that
are required.
Reinforced vibrated concrete pipe, with an
inner diameter of 1.800 mm., with pressed
steel plate web for a service pressure of 3,5
11.05 M kg/cm2 and test pressure of 5 kg/cm2, 450.00 5,161,500.00 2,322,675,000.00
including joints with the material required
proportional part of special pieces, bends,
transport, placing in situ and all tests that are
required.
Manholes in vibrated reinforced concrete pipe
with pressed steel plate web ranging from
1.000 mm to 1.800 mm in diameter, for a
11.06 Unit service pressure of 3.5 kg/cm2 and a test 6.00 5,120,874.00 30,725,244.00
pressure of 5 kg/cm2, including proportional
parts of joints and all the tests that are
required, completely installed.

Reinforced vibrated concrete pipe, with an

inner for a service pressure of 3,5 kg/cm2 and
test pressure diameter of 2500 mm., with
11.07 M pressed steel plate web for a service pressure 100.00 7,112,436.00 711,243,600.00
of 3,5 kg/cm2 and test pressure of 5 kg/cm2,
including joints with the material required
placing in situ and all tests that are required.

Page 47 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE EUROS
EUROS/UNIT

C12 CHAPTER 12 - GLASS 783,930,618.00

Glazing with colourless hot-drawn glass, 5

12.01 M2 mm. thick, laid on continuous section 618.00 1,090,353.00 673,838,154.00
carpentry, moulding, etc, completely
assembled.
Colourless glass window panes 6 mm. thick,
12.02 M2 183.00 429,348.00 78,570,684.00
laid on iron work, wood work or concrete.
Wire reinforced glass, 6mm thick, laid on iron
12.03 M2 60.00 525,363.00 31,521,780.00
work, wood work or concrete.

Page 48 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE EUROS
EUROS/UNIT

C13 CHAPTER 13 - PAINT AND COATING 2,235,742,769.25

Plastic paintwork on polished parge for

13.01 M2 21,272.00 21,645.00 460,432,440.00
interior coating, with priming, and two coats of
paint.
Acrylic paintwork, two coats, for vertical and
13.02 M2 horizontal surfaces, outer walls, including 1,191.00 19,980.00 23,796,180.00
preparation of surfaces.
Synthetic enamel paintwork on metal work,
13.03 M2 two coats, including scraping, rust removal 60.00 21,645.00 1,298,700.00
and red lead oxide priming.
Acid proof paintwork on polished parge coats
13.04 M2 for interior, with priming, puntying and two 443.75 413,253.00 183,381,018.75
coats of paint.
Waterproofing roofs with three layers of
bituminous material with 60 gr/m2 glass fibre
reinforcement, including priming the surfaces
13.05 M2 with bituminous emulsion, completely finished. 1,819.00 213,120.00 387,665,280.00
The top coat will be provided with a protective
mineral layer.

Waterproofing with a bituminous layer, with 60

g/m2 glass fibre reinforcement, finish with
anti-adhesive polyethylene material on both
13.06 M2 sides with average weight of 3 kg/m2, 228.00 221,667.00 50,540,076.00
including priming the base with 0.3 kg of
bituminous emulsion.

Rigid insulation panel with 40 mm. thick

13.07 M2 polystyrene foam, including placing in situ and 204.00 371,517.00 75,789,468.00
attachment structure.
Electrolytic red lead paintwork over structures
13.08 M2 or metal work, including preparation of the 60.00 32,523.00 1,951,380.00
surfaces
Epoxy type prime coat, resistant to abrasion,
wear and aggressive chemicals agents,
13.09 M2 including preparation of the surfaces and 65 1,119.00 301,920.00 337,848,480.00
microns thickness.
Finishing paintwork of the epoxy type
resistant to abrasion, wear and aggressive
13.10 M2 chemical agents, including preparation of the 999.00 464,535.00 464,070,465.00
surfaces and a thickness of 100 microns.
Stone-like paintwork on the basis of acrylic
polymer resins, two coats, for vertical and
13.11 M2 horizontal surfaces, outer walls, including 4,834.50 32,523.00 157,232,443.50
preparation of the surfaces.
Antipollution polyetilene sheet, 0.18mm thick,
13.12 M2 under plates and pavements, completely 840.00 44,400.00 37,296,000.00
installed.
High density polyethylene sheet 1 mm thick,
totally installed. Including proportional part of
13,13 M2 cuttings, overlaps and fasteners, completely 48.00 106,227.00 5,098,896.00
installed
High density polyethylene sheet 1.5 mm thick,
totally installed. Including proportional part of
13,14 M2 cuttings, overlaps and fasteners completely 57.00 159,396.00 9,085,572.00
installed
High density polyethylene sheet 2 mm thick,
totally installed. Including proportional part of
13,15 M2 cuttings, overlaps and fasteners, completely 155.00 212,454.00 32,930,370.00
installed.
Polypropylene geotextile fabric, min 325 g/m2
and 2.9 mm thick. Including proportional parts
13,16 M2 of cuttings, overlaps and fasteners, 165.00 44,400.00 7,326,000.00
completely installed.

Page 49 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE EUROS
EUROS/UNIT

C14 CHAPTER 14 - MISCELLANEOUS 116,878,196,808.00

Soil Investigation. Conducting boring

14.01 L.S. campaigns and preparing the geotechnical 1.00 111,000,000.00 111,000,000.00
report.
Stainless steel (AISI-316) plate, with a
thickness of 20 mm or less, including cutting,
14.02 Unit elaboration, assembly and welded anchorage - - -
where required.
Solid block wall 2.20 m. high, for the outer
14.03 M enclosure of the work site, with reinforced - - -
concrete piers 0.20 *0.20 m. laid every 3.00
m.
Steel gate for access to the enclosure, size
14.04 Unit 8.00 43,056,900.00 344,455,200.00
8.00 * 2.20 m., motorized, 12 mm thick.
Wire netting enclosure 2.50 m. high, held in
place with galvanised steel tubing, with
galvanised meshwork 40 mm. x 40 mm. with
defensive side, held in place with three
threads of 4 mm. smooth galvanised wiring,
14.05 M including material y placing in situ. The 3,832.00 615,939.00 2,360,278,248.00
support tubing will be 7.62 cm. in diameter
and 3 mm. thick three rows of 4 mm. barbed
wire will be placed at the top of the enclosure
mounted on 45 degree extension arms.

Aluminium extractor for ventilation and smoke

14.06 Unit extraction, placed on the roof of the building, 4.00 2,775,000.00 11,100,000.00
completely installed.
2.50 m. high enclosure consisting of
prefabricated panels made of reinforced
concrete, fitted into their respective slots on
the concrete reinforced piers. Sloping
projectures made of plasticized aluminium will
14.07 M - - -
be placed at the top of the enclosure. They
will consist of 3 rows of barbed wire with 2
plasticized alternately twisted threads and
equipped with 4 points every 10 cm.
completely installed.
Reinforced concrete screen wall 0.80 m.
thick, for holding back earth, performed by
excavation by means of bentonitic muds down
to a depth of 15 m., including excavation,
14.08 M2 materials and auxiliary resources, such as 3,750.00 2,397,600.00 8,991,000,000.00
transport, and all the movements required that
such as transport, and all the movements
required that involve the machinery.
( approximate amount of steel, 80 kg/m3 of
concrete ).
Sheet pile for provisional retaining wall up to
14.09 M2 15 high, driven into the ground, including 23,996.00 1,950,270.00 46,798,678,920.00
materials, installation and auxiliary resources.
Sheet pile for earth retaining wall up to 7 m.
high, driven into the ground and anchored at
the head if it is necessary, including materials,
14.10 M2 installation and auxiliary resources but - - -
excluding the elements for anchorage in the
ground.

Polyvinyl Cloride joint 240 mm. (Waterstop

14.11 M 52.00 233,877.00 12,161,604.00
joint)
ASTM-A-307 steel bar, 68 mm. diameter, 10
m. long, to form anchorage pieces at the top
14.12 Unit of a solid reinforced concrete retaining wall, - - -
including the plates, nuts, washers and
tightening.
Dredging in sea bed, measured on a
14.13 M3 75,930.00 64,269.00 4,879,945,170.00
theoretical section with slopes 2h:1v.
Fills for shafts, wells, trenches and holes
under water, with excavation materials, or
14.14 M3 spoil, including surface finishing, protection for - - -
piping, etc.

Page 50 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE EUROS
EUROS/UNIT
Excavation for Piping works, down to a depth
of 6 m., measured on a theoretical section
with slopes of 1h:2v from an excavation with a
14.15 M3 margin of 0.50 m. with respect to the layout - - -
plan of the works, including shoring and
draining , if it is necessary, for the time that is
required to assemble the piping, in any type of
ground.
Excavation in Discharge Channel Works,
down to a depth of 6 m., measured for a
theoretical section with slopes of 1h:1v from
an excavation depth with a margin of 0.50 m.
14.16 M3 with respected to the layout plan of the works, - - -
including shoring and draining, if it is
necessary, for the time that is required to
complete the concreting works, in any type of
ground.
Placing assemblies for the Intake Entrance in
situ, under water, distance from the coastline
ranging from 25 to 100 m., at a bathymetric
14.17 Tm. depth between - 9 m. '-10 m., buried 5 m., laid - - -
in place, settled, levelled and completely
finished at the end of the intake piping.

Demolishing and dismantling metallic sheet

14.18 M2 piling including proportional parts for 23,996.00 165,057.00 3,960,707,772.00
anchorages and removal of rubble.C556
Geotechnical report in marine area for intake
14.19 Unit - - -
and discharge works.
Placing caissons for water intake piping in
situ, at a distance from the coastline ranging
14.20 Tm. from 0 m. to 100 m., at bathymetric depths - - -
down to - 15 m, buried, laid in place, settled,
levelled and completely finished.
Leading buoys with floats, anchor buoys,
14.21 Unit chains and lighting equipment, including 2.00 54,945,000.00 109,890,000.00
supply, transport and placing in situ.
Broken line road markings 15 cm. wide,
14.22 M painted with quick-dry, long-life, hot, spray 4,130.00 16,650.00 68,764,500.00
plastic, including pre-markings.
Unbroken line road markings 15 cm. wide,
14.23 M painted with quick-dry, long-life, hot spray- 11,375.00 20,868.00 237,373,500.00
plastic, including pre-marking.
Spraying on road surfaces ( zebra crossings
and traffic islands ), painted with quick-dry,
14.24 M2 long-life hot, spray plastic, including pre- - - -
marking.
Supply of metallic safety barrier and placing it
14.25 M in situ two-wave, including proportional parts - - -
of screws and attachment accessories.
Supply of 1.25 m. high IPN-12 post and
placing it in situ, for securing two-wave barrier,
14.26 Unit including anchorage with concrete and - - -
excavation for it.
Supply of support post for signs and placing it
in situ cold rolled section, rectangular ( 80 x
40 mm. ), and 2 mm. thick, galvanised and
14.27 Unit with the top covered, 2.70 m. high, including 51.00 938,505.00 47,863,755.00
excavation, concrete anchorage and
accessories.

Supply and placing it in situ on support post

( post not included ), for reflecting triangular
14.28 Unit danger signal ( 70 cm. side ), including 24.00 1,332,000.00 31,968,000.00
anchorage and stainless screws.
Supply and placing in situ on support post
( post not included ), for reflecting triangular
14.29 Unit danger signal ( 90 cm. side ), including 2.00 1,665,000.00 3,330,000.00
anchorage and stainless screws.
Supply and placing it in situ on support post
( post not included ), for 60 cm. Reflecting
14.30 Unit road signs ( prohibition or obligation ), 12.00 1,110,000.00 13,320,000.00
including anchorage and stainless screws.

Page 51 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE EUROS
EUROS/UNIT
Supply and placing it in situ on support post
( post not included ), for 90 cm. reflecting road
14.31 Unit signs ( prohibition or obligation ), including 12.00 1,665,000.00 19,980,000.00
anchorage and stainless screws.
Steel gate for access to the enclosure, size
14.32 Unit 5.00 3,885,000.00 19,425,000.00
1.5 * 2.20 m. 1 mm thick.
Automatic barrier for central gate, 7,00 m
14.33 Unit length, about 6 seconds for opening, all 1.00 55,500,000.00 55,500,000.00
fittings included.
Landscape gardening of the installation
14.34 L.S including supply and plantation of trees and 2.00 27,750,000.00 55,500,000.00
grass.
Expansión and chemicals bolts, of any
14.35 Kg diameter, for anchoring, including supply and 37.00 44,202.00 1,635,474.00
completely performed.
Driven concrete pile sect. 40x40 cm2, 18 m
length. Including materials, driving, transport
14.36 Unit of products to tip, machinery transport to site, 426.00 5,328,000.00 2,269,728,000.00
head cutting, totally finish.
Driven concrete pile sect. 40x40 cm2, 12 m
length. Including materials, driving, transport
14.37 Unit of products to tip, machinery transport to site, 140.00 3,230,100.00 452,214,000.00
head cutting, totally finish.
Driven concrete pile sect. 40x40 cm2, 32 m
length, for jetty. Including materials, driving
14.38 Unit from the sea surface and down to a depth of 5 692.00 8,780,100.00 6,075,829,200.00
m, transport of products to tip, machinery
transport to site, head cutting, totally finish.
500 mm. diameter metallic pile 8 mm. thick,
32 length m., for jetty. Including materials,
14.39 Unit driving from sea surface and down to a depth - - -
about 5 m, transport, machinery, head cutting
totally finish.
Driven concrete pile sect. 30x30 cm2, 18 m
length. Including materials, driving, transport
14.40 M of products to tip, machinery transport to site, 892.00 3,675,210.00 3,278,287,320.00
head cutting totally finish.
Driven concrete pile sect. 30x30 cm2, 12 m
length. Including materials, driving, transport
14.41 Unit of products to tip, machinery transport to site, 260.00 2,153,400.00 559,884,000.00
head cutting, totally finish.
Bored reinforced concrete pile 800 mm. in
diameter, about 18 m length, concreted in
14.42 Unit situ, with 80kg/m3 of reinforced steel, 902.00 15,984,000.00 14,417,568,000.00
including, head cutting, transport and all the
site necessary activities.
Bored reinforced concrete pile 800 mm. in
diameter, about 12 m length, concreted in
14.43 Unit situ, with 80kg/m3 of reinforced steel, 700.00 10,656,000.00 7,459,200,000.00
including, head cutting, transport and all the
site necessary activities.
Bored reinforced concrete pile 600 mm. in
diameter, about 18 m length, concreted in
14.44 Unit situ, with 80kg/m3 of reinforced steel, 630.00 11,988,000.00 7,552,440,000.00
including, head cutting, transport and all the
site necessary activities.
Bored reinforced concrete pile 600 mm. in
diameter, about 12 m length, concreted in
14.45 Unit situ, with 80kg/m3 of reinforced steel, 80.00 7,992,000.00 639,360,000.00
including, head cutting, transport and all the
site necessary activities.
Bored reinforced concrete pile 450 mm. in
diameter, about 18 m length, concreted in
14.46 Unit situ, with 80kg/m3 of reinforced steel, 110.00 9,990,000.00 1,098,900,000.00
including, head cutting, transport and all the
site necessary activities.

Page 52 of 221 Civil and Structural Works -Rev 1

 CIVIL AND STRUCTURAL WORKS - WORK UNITS 500.00.1707

UNITARY PRICE
ITEM Nº UNID. DESCRIPTION QUANTITY TOTAL PRICE EUROS
EUROS/UNIT
Bored reinforced concrete pile 450 mm. in
diameter, about 12 m length, concreted in
14.47 Unit situ, with 80kg/m3 of reinforced steel, 105.00 6,660,000.00 699,300,000.00
including head cutting, transport and all the
site necessary activities.
Bituminous paintwork for protection of
14.48 M2 14,152.85 299,700.00 4,241,609,145.00
concrete surfaces
Concrete sheet pile for earth retaining wall up
to 7 m. high, driven into the ground and
anchored at the head if it is necessary,
14.49 M2 including materials, installation and auxiliary - - -
resources but excluding the elements for
anchorage in the ground.

TOTAL 714,092,498,252.81

Page 53 of 221 Civil and Structural Works -Rev 1

PROJECT : PROYEK TAKALAR POWER PLANT
LOCATION : TAKALAR - SOUTH SULAWESI
CLIENT. : PT. PLN (PERSERO)
SUBJECT : SUMMARY
UNIT PRICE TOTAL PRICE
No. WORK DESCRIPTION UNIT VOL
(Rp.) (Rp.)

I. SUMMARY DIRECT COST

1.1 CHAPTER 1 - EARTHWORKS LS 1.00 80,470,390,773.95 80,470,390,773.95

1.2 CHAPTER 2 - CONCRETES AND MORTARS LS 1.00 134,942,809,186.80 134,942,809,186.80
1.3 CHAPTER 3 - FORMWORK CARPENTRY LS 1.00 17,002,416,599.00 17,002,416,599.00
1.4 CHAPTER 4 - STEELWORK FOR REINFORCING AND WOR LS 1.00 65,020,909,066.40 65,020,909,066.40
- STRUCTURAL STEEL WORKS LS 1.00 146,790,443,980.00 146,790,443,980.00
1.5 CHAPTER 5 - MASONRY LS 1.00 3,111,464,729.10 3,111,464,729.10
1.6 CHAPTER 6 - RIPRAP AND GRAVEL LS 1.00 67,084,435,861.20 67,084,435,861.20
1.7 CHAPTER 7 - CARPENTRY LS 1.00 4,786,280,570.00 4,786,280,570.00
1.8 CHAPTER 8 - SEWERAGE AND PLUMBING LS 1.00 25,340,035,440.00 25,340,035,440.00
1.9 CHAPTER 9 - PAVING, ENCLOSURES AND COATING LS 1.00 45,290,334,626.00 45,290,334,626.00
1.10 CHAPTER 10 - FLOOR SLABS LS 1.00 70,159,200.00 70,159,200.00
1.11 CHAPTER 11 - PRESSURE PIPES LS 1.00 4,358,626,220.00 4,358,626,220.00
1.12 CHAPTER 12 - GLASS LS 1.00 783,928,950.00 783,928,950.00
1.13 CHAPTER 13 - PAINT AND COATING LS 1.00 2,235,839,457.50 2,235,839,457.50
1.14 CHAPTER 14 - MISCELLANEOUS LS 1.00 116,878,371,645.00 116,878,371,645.00
1.15 CHAPTER 15 - TEMPORARY FACILITIES LS 1.00 15,255,175,000.00 15,255,175,000.00
- EQUIPMENT MOB. AND DEMOB. LS 1.00 462,500,000.00 462,500,000.00
- MANPOWER MOB. AND DEMOB. LS 1.00 3,817,500,000.00 3,817,500,000.00

TOTAL DIRECT COST 733,701,621,304.95

II INDIRECT COST
2.1 INDIRECT COST 1.97% 39,352,933,918.00 39,352,933,918.00
2.2 INDIRECT COST 1.97% 39,352,933,918.00 39,352,933,918.00
2.3 INDIRECT COST 1.97% 39,352,933,918.00 39,352,933,918.00
###
TOTAL INDIRECT COST 871,295,598,058.95

SUB TOTAL BL + BTL 1,604,997,219,363.90

MARGIN 15.00% 299,067,804,850.42
RISK 2.50% 49,844,634,141.74
W/H TAX 2.00% 39,875,707,313.39

TOTAL 1,993,785,365,669.44
VAT 10.00% 199,378,536,566.94

TOTAL DIRECT + INDIRECT COST (INCL. PPN) 2,193,163,902,236.38

###

Jakarta, 30 September 2005

Approved by Made by
GM EPC - Department Tender Team Leader PLTU Takalar

Bambang Pramujo Mokhtar Yunus

Catatan : Acknowledge
- Asumsi Indeks kenaikan BB Director
- 1 Oktober 2005
- Material Alam 10 %
- Material Industri 7.5 %
- Material Baja 20 %
- Alat 5 %
- Upah 20 % Djokomulyono
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4

C1 CHAPTER 1 - EARTHWORKS
1.01 Preparing the ground by clearing away,
including removing all the materials involved in
clearing and taking them off the site. M2 765,900.00 448.88 590.00 3,376.49 4,420.00 3,385,278,000.00
1.02 Excavation of top soil, down to 0.50 m thick,
with storage on site M3 382,950.00 1,895.25 590.00 8,099.86 10,585.00 4,053,525,750.00
1.03 Excavation in sidehill cut, and transporting the
products to tip, on ground of average
consistency M3 13,386.00 4,832.89 0.00 20,179.08 25,010.00 334,783,860.00
1.04 Excavation in sidehill cut, and transporting the
products to tip, on hard ground M3 12.00 760.00 0.00 99,224.51 99,990.00 1,199,880.00
1.05 Open excavation, down to a depth of 4.50 m.,
including shoring and draining, if it is necessary,
with transport of products to tip, in ground of
average consistency. M3 38,818.75 59,695.39 0.00 30,392.82 90,088.00 3,497,103,550.00
1.06 Excavation in pits down to a depth of 2.5 m,
including shoring and draining if it is necessary,
with transport of the products to tip, in ground of
average consistency. M3 32,070.50 4,832.89 0.00 32,541.90 37,375.00 1,198,634,937.50
1.07 Excavation in trenches, down to a depth of 2.60
m., including shoring and draining, if it is
necessary with transport of products to tip, in
ground of average consistency. M3 48,698.80 4,832.89 0.00 29,948.99 34,782.00 1,693,841,661.60
1.08 Excavation in pits, from a depth of 2.61 m.
down to 4.50 m, including shoring and draining
if it is necessary, with transport of the products
to tip, in ground of average consistency. M3 17,042.00 4,832.89 0.00 32,451.22 37,280.00 635,325,760.00
1.09 Excavation in trenches, from a depth of 2.61 m.
down to 4.50 m, including shoring and draining
if it is necessary, with transport of the products
to tip, in ground of average consistency. M3 32,996.00 4,832.89 0.00 29,619.14 34,450.00 1,136,712,200.00
1.10 Open excavation, from a depth of 4.51 m down
to a depth of 10 m., including shoring and
draining, if it is necessary, with transport of
products to tip, in ground of average
consistency. M3 7,773.50 59,695.41 0.00 47,454.73 107,150.00 832,930,525.00
1.11 Excavation in beds of streets, roads and paved
areas with transport of products to tip, in ground
of average consistency. M3 59,161.00 4,832.89 0.00 20,179.19 25,010.00 1,479,616,610.00
1.12 Open excavation, down to a depth of 4.50 m.,
including shoring and draining, if it is necessary,
with transport of the products to the tip, in hard
ground. M3 20.00 59,697.53 0.00 112,558.51 172,260.00 3,445,200.00
1.13 Open excavation, from a depth of 4.51 m. down
to 10.00 m., including shoring and draining, if it
is necessary, with transport of the products to
the tip, in hard ground. M3 8.00 59,696.81 0.00 211,783.03 271,480.00 2,171,840.00
1.14 Excavation in pits, down to a depth of 2.60 m.,
'including shoring and draining, if it is
necessary, with transport of the products to the
tip, in hard ground. M3 16.00 4,829.86 0.00 114,446.51 119,280.00 1,908,480.00
1.15 Excavation in trenches, down to a depth of 2.60
m., including shoring and draining, if it is
necessary, with transport of the products to the
tip, in hard ground. M3 4,200.00 4,832.89 0.00 112,337.26 117,170.00 492,114,000.00
1.16 Excavation in pits, from a depth of 2.61 m.
down to 4.50 m., including shoring and
draining, if it is necessary, with transport of the
products to the tip, in hard ground. M3 8.00 59,696.81 0.00 114,446.51 174,140.00 1,393,120.00
1.17 Excavation in trenches, from a depth of 2.61 m.
down to 4.50 m., including shoring and
draining, if it is necessary, with transport of the
products to the tip, in hard ground. M3 -
1.18 Excavation in beds of streets, roads and paved
areas with transport of the products to the tip, in
hard ground. M3 335.00 4,833.09 0.00 102,185.47 107,020.00 35,851,700.00
1.19 Filling shafts, trenches and holes with
excavation or spoil products, including
compaction to 95% of the modificated Proctor
test. M3 68,734.15 9,975.00 0.00 11,463.70 21,439.00 1,473,591,441.85
1.20 Creating embankments using mechanical
resources compacted to 95% of modificated
Proctor test with soil coming from excavation or
spoil, delivered on site. M3 1,127,064.00 2,493.75 0.00 4,249.69 6,743.00 7,599,792,552.00
1.21 Selected soil coming from spoil, for fill, including
excavation, loading and transport to site. M3 1,125,948.00 2,493.75 26,400.00 12,298.97 41,193.00 46,381,175,964.00
1.22 Fill with dry and clean sand in tank bases,
including transport, spreading and rolling. M3 14.00 9,975.00 125,460.00 11,488.14 146,920.00 2,056,880.00
1.23 Demolishing reinforced concrete in foundation
elements using mechanical resources, including
the transport of the demolition products to the
tip. M3 8.00 99,750.00 0.00 94,400.00 194,150.00 1,553,200.00

Hal. 55/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
1.24 Demolishing reinforced concrete in structural
elements using mechanical resources, including
the transport of the demolition products to the
tip. M3 6.00 99,750.00 0.00 94,400.00 194,150.00 1,164,900.00
1.25 Demolishing 20 cm. unreinforced concrete
flooring using mechanical resources, including
transport of the demolition products to the tip. M3 -
1.26 Demolishing solid brickwork with pneumatic
drill, including transport of the demolition
products to the tip. M3 -
1.27 Demolishing hollow brickwork with pneumatic
drill, including transport of the demolition
products to the tip. M3 10.00 99,750.00 0.00 59,000.00 158,750.00 1,587,500.00
1.28 Removing asphalt roadbeds up to 20 cm. thick
using mechanical resources, including transport
of the demolition products to the tip. M3 -
1.29 Demolishing a concrete retaining wall in rocky
ground, taking the required safety measures,
including transport of the demolition products to
the tip. M3 -
1.30 Drilling for grouting cement mortar, in hard
ground. M -
1.31 Filling with clean and dry sand for pipe beds,
including transport, spreading and rolling M 13,938.00 19,950.00 25,092.00 885.00 45,930.00 640,172,340.00
1.32 Open excavation, from a depth of 10.1 m. down
to 16 m, including shoring and draining, if it is
necessary, with transport of products to tip in
ground of average consistency. M3 8,345.00 174,882.44 150,522.75 81,575.48 406,980.00 3,396,248,100.00
1.33 Excavation in trenches, down to a depth of 2.60
m., with transport of the products to the tip, on
rock without explosives. M3 8,000.00 4,832.89 0.00 112,337.26 117,170.00 937,360,000.00
1,34 Levelling for base and sub base of roads and
paved areas with excavation or spoil products,
including transport, materials, compactation,
totally performed. M3 58,298.00 9,975.00 0.00 11,463.71 21,439.00 1,249,850,822.00

Summary 1 80,470,390,773.95
C2 CHAPTER 2 - CONCRETES AND MORTARS
2.01 Lean concrete, without formwork, with a
characteristic strength of 125 kg/cm2 with
cement resistant to sea water, laid and spread. M3 2,986.10 63,720.00 518,515.82 7,874.26 590,110.00 1,762,127,471.00
2.02 Mass concrete, for foundations, flooring, bed
frames for piping, etc, without formwork with a
characteristic strength of 200 kg/cm2 with
cement resistant to sea water, laid and vibrated M3 2,964.25 63,720.00 659,410.13 10,677.20 733,810.00 2,175,196,292.50
2.03 Reinforced concrete for foundations, plinths,
anchorage blocks, reinforcements for piping,
pile caps, etc. Without formwork or steel with a
characteristic strength of 250 kg/cm2 with
cement resistant to sea water, laid and rolled. M3 54,368.25 63,720.00 717,790.95 9,718.16 791,230.00 43,017,790,447.50
2.04 Reinforced concrete in structures and flooring,
with no formwork or steel, with a characteristic
strength of 250 kg/ cm2 with cement resistant
to sea water, laid and vibrated. M3 14,294.45 63,720.00 717,790.75 10,676.86 792,190.00 11,323,920,345.50
2.05 Reinforced concrete in bedplates for
equipment, with no formwork or steel, with a
characteristic strength of 250 kg/cm2, with
cement resistant to sea water, laid and vibrated. M3 2,116.00 63,720.00 717,791.00 10,676.89 792,190.00 1,676,274,040.00
2.06 Reinforced concrete in foundation slabs for the
turbo- generator, with no formwork or steel, with
a characteristic strength of 300 kg/cm2,with
cement resistant to sea water, laid and vibrated. M3 1,325.00 63,720.00 781,788.50 10,677.89 856,190.00 1,134,451,750.00
2.07 Reinforced concrete for the turbogenerator
pedestal without formwork or steel, with a
characteristic strength of 300 kg/cm2, with
cement resistant to sea water, laid and vibrated. M3 1,100.00 63,720.00 781,788.50 10,676.89 856,190.00 941,809,000.00
2.08 Reinforced concrete in hydraulic works and
tanks, without formwork or steel, with a
characteristic strength of 250 kg/cm2, with
cement resistant to sea water, laid and vibrated. M3 6,086.25 63,720.00 717,790.55 10,677.04 792,190.00 4,821,466,387.50
2.09 Special mortar with no shrinking (grouting), for
levelling base plates and receiving anchorage
bolts in pockets, including formwork, totally
placed. (Sika Grout or similar). M3 3,847.55 398,999.99 15,484,401.58 0.00 15,883,400.00 61,112,175,670.00
2.10 Price supplement per m3 of concrete because
of using cement resistant to sulphated hot blast,
instead of Portland cement. Unit 180.00 101,122.75 342,043.27 0.00 435,900.00 78,462,000.00
2.11 Price supplement per m3 of concrete because
of using resistant to sea water cement, instead
of Portland cement. Unit -
2.12 Waterproofing for concretes and mortars. Kg 62.00 36,907.50 27,202.88 0.00 64,110.00 3,974,820.00
2.13 Lightweight concrete for forming slopes,
completely laid in situ. M3 272.66 55,575.21 376,342.81 0.00 431,920.00 117,767,307.20
2.14 Mortar for levelling, including proportional part
of formwork, completely laid in situ. M3 663.24 63,720.00 428,503.77 152,220.00 644,440.00 427,418,385.60

Hal. 56/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
2.15 Grouted cement mortar, for all types of ground
including movement of machinery, stops, water,
completely performed. M3 -
2.16 Reinforced concrete in submerged works,
without formwork or steel, with a characteristic
strength of 250 kg/cm2, with cement resistant
to sea water and laid to depths up to 12 m. M3 42.00 63,720.00 717,791.00 10,676.89 792,190.00 33,271,980.00
2.17 Reinforced concrete for foundations and
plinths, anchorage blocks, reinforcements for
piping, pile caps, etc. Without formwork or steel
with a characteristic strength of 300 kg/cm2
with cement resistant to sea water, laid and M3 65.00 63,720.00 781,788.50 9,738.51 855,250.00 55,591,250.00
rolled.
2.18 Reinforced concrete in structures and flooring,
with no formwork or steel, with a characteristic
strength of 300 kg/ cm2 with cement resistant
to sea water, laid and vibrated. M3 6,850.00 63,720.00 781,788.50 10,676.89 856,190.00 5,864,901,500.00
2.19 Reinforced concrete in bedplates for
equipment, with no formwork or steel, with a
characteristic strength of 300 kg/cm2,with
cement resistant to sea water, laid and vibrated. M3 378.00 254,880.00 781,788.50 10,676.89 1,047,350.00 395,898,300.00
2,20 Price supplement per m3 of reinforced concrete
for the turbogenerator, with characteristic
strength of 300 kg/cm2, because of using
polypropylene fibres. Unit 1.00 1,200.00 86,107.50 0.00 87,310.00 87,310.00
2,21 Price supplement per m3 of reinforced concrete
for foundations and marine structures because
of using silica fume mineral admixture. Unit 1.00 1,200.00 196,080.00 0.00 197,280.00 197,280.00
2,22 Price supplement per m3 of reinforced concrete
because of using water repellent admixture. Unit 1.00 1,200.00 26,445.00 0.00 27,650.00 27,650.00

Summary 2 134,942,809,186.80

C3 CHAPTER 3 - FORMWORK CARPENTRY

3.01 Wooden formwork for concealed surfaces,
removing forms, bevelling and ties included. M2 14,152.85 46,550.00 46,313.28 0.00 92,860.00 1,314,233,651.00
3.02 Ordinary wooden formwork, removing forms,
bevelling and ties included. M2 52,408.00 46,550.00 46,313.74 0.00 92,864.00 4,866,816,512.00
3.03 Wooden formwork for exposed surfaces,
removing forms, bevelling and ties included. M2 45,999.75 47,157.18 49,737.16 0.00 96,894.00 4,457,099,776.50
3.04 Boxer ( size 0.20 m. X 0.20 m. ) and depth up
to 0.5 m. Unit 231.50 51,205.00 50,412.66 0.00 101,620.00 23,525,030.00
3.05 Boxer ( size 0.25 m. X 0.25 m. ) and depth
greater than 0.50 m and less than 1.01 m. Unit 252.00 76,807.50 83,941.61 0.00 160,750.00 40,509,000.00
3.06 Metallic decking work for slabs, with 2 mm.
thick cold rolled waved plate, galvanized and
fire painted on the visible side, totally lied in M2 955.50 69,944.40 175,483.03 0.00 245,430.00 234,508,365.00
3.07 situ.
Curved wooden formwork, for visible surface,
including stripping formwork and removing ties. M2 532.20 46,550.00 94,106.50 0.00 140,660.00 74,859,252.00
3.08 Slip form for construction of cylindrical stack in
reinforced concrete, 150 m height, 8m average
diameter, including materials and auxiliary
resources for fastening and slipping. M2 9,831.25 0.00 487,440.00 0.00 487,440.00 4,792,144,500.00
3.09 Steel formwork for submerged works, removing
forms and ties included. M2 85.00 108,864.00 202,176.00 0.00 311,040.00 26,438,400.00
3.10 Metallic conduit, 120 mm in. diameter, M 150.00 266,400.00 532,800.00 77,700.00 876,900.00 131,535,000.00
3.11 Carbon steel tube up to 250 mm in. diameter
for transpassing walls. M 23.75 302,400.00 604,800.00 88,200.00 995,400.00 23,640,750.00
3.12 Carbon steel tube from 251 up to 600 mm in.
diameter for transpassing walls. M 427.25 680,400.00 1,360,800.00 198,450.00 2,239,650.00 956,890,462.50
3.13 Metallic formwork for walls, including removing
forms and auxiliary resources, totally finished M 47.00 266,400.00 532,800.00 77,700.00 876,900.00 41,214,300.00
3.14 Boxer ( size 0.30 m. X 0.30 m. ) and depth
greater than 0.50 m and less than 1.01 m. Unit 64.00 104,272.00 192,628.47 0.00 296,900.00 19,001,600.00

Summary 3 17,002,416,599.00

C4 CHAPTER 4 - STEELWORK FOR

REINFORCING AND WORKYARD
4.01 Corrugated reinforcing bars for foundations and
plinths, 4000 kg/m2 yield stress steel, of any
diameter, supplied to work site by the
subcontractor, with material and placing Kg 339,097.00 997.50 7,394.25 238.81 8,631.00 2,926,746,207.00
included
4.02 Corrugated reinforcing bars for structures and
flooring, 4000 kg/cm2 yield stress steel, of any
diameter, supplied to the work site by the
subcontractor with material and placing in site
included. Kg 62,320.00 997.50 7,394.25 238.81 8,631.00 537,883,920.00
4.03 Corrugated reinforcing bars for equipment
bedplates, 4000 kg/cm2 yield steel, of any
diameter, supplied to the work site by the
subcontractor, with material and placing in situ
included. Kg 2,100.00 997.50 7,394.25 238.81 8,630.00 18,123,000.00
4.04 Corrugated reinforcing bars for the
turbogenerator foundations, 4000 kg/cm2 yield
stress steel of any diameter, supplied to the
work site by the subcontractor, with material
and placing in situ included. Kg 297,000.00 997.50 7,394.25 477.62 8,869.00 2,634,093,000.00

Hal. 57/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
4.05 Corrugated reinforced steel (yield stress 4000
kg/cm2), of any diameter, supplied to the work
site by the subcontractor. Kg 2,000.00 997.50 7,394.25 238.81 8,630.00 17,260,000.00
4.06 Corrugated steel in electro-welded meshwork
(5000kg/cm2) including material and assembly Kg 51,138.00 997.50 8,109.25 238.82 9,346.00 477,935,748.00
4.07 Corrugated reinforcing bars for submerged
works, with 4000 kg/cm2 yield stress steel, of
any diameter, coated with epoxy paint and
supplied to the work site by the subcontractor,
with material and placing in situ included. Kg 160,600.00 1,995.00 10,893.27 238.81 13,127.00 2,108,196,200.00
4.08 Corrugated reinforcing bars for structures and
flooring, 5000 kg/cm2 yield stress steel, of any
diameter, supplied to the work site by the
subcontractor with material and placing in site
included. Kg 2,484,218.00 997.50 8,109.25 238.81 9,346.00 23,217,501,428.00
4.09 Corrugated reinforcing bars for foundations and
plinths, 5000 kg/m2 yield stress steel, of any
diameter, supplied to work site by the
subcontractor, with material and placing Kg 2,751,311.00 997.50 8,109.25 238.81 9,346.00 25,713,752,606.00
included
4.10 Ladder fixed to concrete face with safety cage.
Including materials, anchoring and placing in
situ, completely finished. Kg 304.00 9,945.60 13,011.44 0.00 22,960.00 6,979,840.00
4.11 ASTM-A-307 steel for anchorage bolts for
anchorage of structures and equipment, with
washer and nut levelled and completely placed
in situ. Kg 38,774.00 12,579.60 20,947.50 0.00 33,530.00 1,300,092,220.00
4.12 ASTM-A-449 steel for highly anchorage bolts
for anchorage of structures and equipment, with
washer and nut levelled and completely placed
in situ. Kg 6,962.50 5,100.00 39,102.03 0.00 44,200.00 307,742,500.00
4.13 Corrugated reinforcing bars for equipment
bedplates, 5000 kg/cm2 yield steel, of any
diameter, supplied to the work site by the
subcontractor, with material and placing in situ
included. Kg 152,881.00 997.50 8,109.25 238.81 9,346.00 1,428,825,826.00
4.14 Screen grid made of stainless steel for water
intakes, totally installed. Kg 36.00 1,995.00 23,673.24 0.00 25,670.00 924,120.00
4.15 Chequered plate steel from 5 to 7 mm. thick,
hot galvanised, cut and placed in situ. Kg 5,500.00 8,457.60 12,169.50 0.00 20,630.00 113,465,000.00
4.16 54 Kg / m rail on concrete foundation, including
the proportional part of spring pins and plates
for the attachment system, and assembly. M 560.00 805,982.40 616,850.64 0.00 1,422,830.00 796,784,800.00
4.17 Galvanised grating, 30 x 30 meshwork, 40 x 3
supporting strip, 10 x 10 safety meshwork,
including material and assembly. Kg 31,036.05 1,995.00 23,673.24 0.00 25,668.00 796,633,331.40
4.18 Guard rail consisting of hand rail and banisters
made of 50x50 mm steel tube, with 100x6 mm
plate baseboard, completely finished,
assembled and painted. M 4,525.00 128,772.00 257,544.00 37,558.50 423,880.00 1,918,057,000.00
4.19 Galvanised steel step ( 900 x 230 mm. ),
meshwork (30x30), supporting strip (30x3) and
safety meshwork (10x10), anchorage elements,
completely finished and assembled Unit 158.00 144,504.00 289,008.00 42,147.00 475,660.00 75,154,280.00
4.20 Manhole and registration for sewage, reinforced
type, diameter 800 mm. including placing in Unit 1.00 2,995,200.00 5,366,400.00 873,600.00 9,235,200.00 9,235,200.00
4.21 situ.
Scupper hole or drain with forged grid for
streets, for sewage, size 510 x 340 mm,
leading down to well or collection box, diameter
180 mm., including L-50 x 5 frame and placing Unit 2.00 1,563,120.00 2,800,590.00 455,910.00 4,819,620.00 9,639,240.00
in situ.
4.22 Manhole cover and frame for sewerage, 600
mm. diameter, reinforced for street traffic,
including placing in situ. Unit 98.00 1,404,000.00 2,515,500.00 409,500.00 4,329,000.00 424,242,000.00
4.23 2750 kg/cm2 steel in rolled sections for bolts on
the turboalternator bedplate, including material,
levelling and placing in situ completely finished. Kg 6,120.00 8,457.60 21,219.14 0.00 29,680.00 181,641,600.00

Summary 4 65,020,909,066.40

STRUCTURAL STEEL WORKS

4.24 Structural steel (2750 kg/cm2) in rolled or
composite sections, for framework, flooring,
straps, bracing, etc, including material,
assembly priming paint and finish with modified
epoxy 65 and 100 microns thick. Including
manufacturing and supply.
Kg 3,609,830.00 5,412.00 9,744.00 0.00 15,160.00 54,725,022,800.00
4.25 Structural steel (2750 kg/cm2) in rolled or
composite sections, for framework, flooring,
straps, bracing, etc, including material,
assembly priming paint and finish with modified
epoxy 65 and 100 microns thick. Assembly only.
Kg 3,609,830.00 2,016.00 0.00 0.00 2,020.00 7,291,856,600.00
4.26 Structural steel (2750 kg/cm2) in reinforced
sections for framework, flooring, bracing, etc,
including material, assembly, priming paint and
finish with modified epoxy 65 and 100 microns
thick. Including manufacturing and supply. Kg 4,727,489.00 5,412.00 9,744.00 0.00 15,160.00 71,668,733,240.00

Hal. 58/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
4.27 Structural steel (2750 kg/cm2) in reinforced
sections for framework, flooring, bracing, etc,
including material, assembly, priming paint and
finish with modified epoxy 65 and 100 microns
thick. Assembly only. Kg 4,727,489.00 2,016.00 0.00 0.00 2,020.00 9,549,527,780.00
4.28 Structural steel (2750 kg/cm2) in plates with a
thickness of 20 mm. or less, including cutting,
elaboration, painted on the outer surface. Kg 72,029.00 5,196.00 7,530.00 0.00 12,730.00 916,929,170.00
4.29 Structural steel (2750 kg/cm2) in plates with a
thickness of 20 mm. or less. Only assembly and
welded anchorage where required included. Kg 72,029.00 2,016.00 0.00 0.00 2,020.00 145,498,580.00
4.30 Structural steel (2750 kg/cm2) in plates with a
thickness greater than 20 mm. and less than 50
mm, including cutting, elaboration, painted on
the outer surface. Kg 29,634.00 5,196.00 7,790.00 0.00 12,990.00 384,945,660.00
4.31 Structural steel (2750 kg/cm2) in plates with a
thickness greater than 20 mm. and less than 50
mm. Only assembly and welded anchorage
where required included. Kg 29,634.00 2,016.00 0.00 0.00 2,020.00 59,860,680.00
4.32 2750 kg/cm2 steel in plates, rolled or composite
sections, for anchoring or embedding in
concrete, including manufacturing and supply. Kg 136,447.00 5,196.00 7,790.00 0.00 12,990.00 1,772,446,530.00
4.33 2750 kg/cm2 steel in plates, rolled or composite
sections for anchoring or embedding in
concrete, assembly only. Kg 136,447.00 2,016.00 0.00 0.00 2,020.00 275,622,940.00
Summary 5 146,790,443,980.00

C5 CHAPTER 5 - MASONRY
5.01 Double hollow brickwork partition, with 1 / 6
cement mortar, completely finished M2 3,892.18 42,000.00 39,375.92 0.00 81,380.00 316,745,608.40
5.02 Double hollow brickwork with 125 mm.
thickness lying on 1/6 cement mortar, M2 923.00 42,000.00 39,376.05 0.00 81,380.00 75,113,740.00
5.03 completely
Double finished
hollow brickwork 250 mm thick seated
in cement mortar 1/6, completely finished. M2 36.00 42,000.00 78,751.35 0.00 120,750.00 4,347,000.00
5.04 Solid brickwork 125 mm. thick, seated in
cement mortar 1/6, completely finished. M2 565.00 42,000.00 39,376.05 0.00 81,380.00 45,979,700.00
5.05 Solid brickwork 250 thick, seated in cement
mortar 1/6, completely finished. M2 147.00 42,000.00 78,751.35 0.00 120,750.00 17,750,250.00
5.06 Hollow vibrated concrete brickwork 10 cm.
thick, for enclosure of wall, seated in cement
mortar 1/6, completely finished Includes
additional vertical and horizontal M2 272.00 42,000.00 43,245.55 0.00 85,250.00 23,188,000.00
reinforcements.
5.07 Hollow vibrated concrete brickwork,15 cm.
thick, for enclosure of wall, seated in cement
mortar 1/6, completely finished. Includes
additional vertical and horizontal reinforcements M2 3,084.25 42,000.00 48,066.14 0.00 90,070.00 277,798,397.50
5.08 Mortar coating for vertical surfaces, 1.2 cm.
thick, with cement mortar 1/4 and polished
finish. M2 12,050.90 15,295.00 4,331.23 0.00 19,630.00 236,559,167.00
5.09 Mortar coating for horizontal surfaces, 1.2 cm.
thick, with cement mortar 1/4 and polished M2 91.00 15,295.00 4,331.23 0.00 19,630.00 1,786,330.00
5.10 finish
Suspended ceiling, made of soundproof plates
filled with mineral fibre, 15 mm thick, with
suspension visible modulation 600*600*15,
completely finished M2 3,565.00 50,673.00 126,750.94 0.00 177,420.00 632,502,300.00
5.11 Refractory brick, grooving and tonguing,
9"x4.5"x4" size, for construction of ducts of
stack, with proportional part of refractory mortar,
completely finished. M2 3,250.00 143,964.00 257,935.50 41,989.50 443,890.00 1,442,642,500.00
5.12 Plasterwork for vertical surfaces, all included M2 1,352.18 15,295.00 4,331.23 0.00 19,630.00 26,543,293.40
5.13 Plasterwork for horizontal surfaces, all included M2 100.04 15,295.00 4,331.23 0.00 19,630.00 1,963,785.20
5.14 Artificial stone coping in walls completely finish M 91.14 7,647.50 2,190.42 0.00 9,840.00 896,817.60
5.15 Artificial stone fillister, completely finished M 56.00 7,647.50 2,190.42 0.00 9,840.00 551,040.00
5.16 Suspended ceiling, made of soundproof plates
filled with mineral fibre, 15 mm thick, with
suspension visible modulation 600*600*15,
moisture resistant, completely finished. M2 40.00 50,673.00 126,750.94 0.00 177,420.00 7,096,800.00

Summary 6 3,111,464,729.10
C6 CHAPTER 6 - RIPRAP AND GRAVEL
6 Graded crushed limestone for forming the top
layer of the ground in an unpaved area,
including transport, placing in situ and M3 2,421.00 0.00 221,400.00 34,220.00 255,620.00 618,856,020.00
6.02 compaction.
Graded crushed limestone 40/80 for forming
platforms, including transport, placing in situ
and rolling. M3 10,585.60 0.00 221,400.00 25,386.86 246,787.00 2,612,388,467.20
6.03 River gravel, size 5 - 20 mm. Including
spreading, levelling and rolling. M3 2,229.00 0.00 60,600.00 25,386.86 85,990.00 191,671,710.00
6.04 Graded stone for protection from spill, over grid,
including transport, placing in situ and rolling. M3 30.00 0.00 156,000.00 25,386.86 181,390.00 5,441,700.00
6.05 River sand size 0.5 - 3 - 5 mm. including
spreading, levelling and rolling. M3 12.00 0.00 51,660.00 25,386.86 77,050.00 924,600.00
6.06 Gravel used to seat piping submerged under
water down to a depth of 12 m., including land
and water transport, spread and levelled. M3 9.00 0.00 97,500.00 0.00 221,770.00 1,995,930.00

Hal. 59/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
6.07 Selected fine gravel on gravel grounded for
protecting submerged piping down to a depth of
12 m., including land and water transporting
and spreading. M3 9.00 0.00 97,500.00 0.00 221,770.00 1,995,930.00
6.08 Rock fill in blocks of 50 kg, submerged down to
a depth of 8 m., including land and water
transport, placed in situ. Tm 342.00 0.00 41,662.50 22,782.43 68,770.00 23,519,340.00
6.09 Rock fill in blocks of 100 - 400 kg, submerged
down to a depth of 8 m , including land and
water transport, placed in situ. Tm 169,840.00 0.00 47,343.75 22,782.43 74,446.00 12,643,908,640.00
6.10 Gravel for seating piping submerged under
water to depths between 8.01 m and 20 m,
including land and water transport, spread and M3 -
6.11 levelled.
Selected fine gravel over gravel grounded to
protect submerged piping at depths between
8.01 m. and 20 m., including land and water
transport and spreading. M3 -
6.12 Rock fill in blocks of 50 kg, submerged at
depths between 8.01 m. and 20 m., including
land and water transport, placed in situ. Tm -
6.13 Rock fill in blocks of 100 400 kg, submerged
between depths of 8.01 m. and 20 m.,
including land and water transport, placed in Tm -
6.14 situ.
Refill (Rip Rap) in blocks of 4 tm, in sea dike
including land transport, placed in situ. Tm 137,708.00 0.00 47,343.75 22,782.43 74,446.00 10,251,809,768.00
6.15 Rubble stone, min weight 25 kg, for sea dike
including land transport, placed in situ Tm 338,577.00 4,324.36 41,704.58 22,805.44 68,770.00 23,283,940,290.00
6.16 Precast concrete blocks, about 4 tm weight, for
protection of sea dike, including reinforcement,
formwork, transport, placed in situ. Tm 234,371.00 0.00 47,343.75 22,782.43 74,446.00 17,447,983,466.00

Summary 7 67,084,435,861.20

C7 CHAPTER 7 - CARPENTRY
7.01 40 mm. thick wooden door, with plywood
surface, with wooden door frame and 70x30
mm wooden rim, staff bead, cadmiun plated
bolts, closing, locking and safety fittings
completely installed. M2 136.00 96,425.00 234,628.67 0.00 331,050.00 45,022,800.00
7.02 Solid wooden door for varnishing, 40 mm thick
full-edged, 70x40 mm rim and 70x10 mm staff
bead, 70x30 pre-rim in pinewood, including
fittings for hanging and safety in top quality
brass M2 115.00 101,246.25 327,157.50 0.00 428,400.00 49,266,000.00
7.03 Metal door manufactured with normal sections,
0.7 mm thick galvanized and folded plate,
including mechanisms, guides, lock, anti-panic
bar, completely installed. M2 227.00 266,000.00 960,293.25 0.00 1,226,290.00 278,367,830.00
7.04 Metal door, manufactured with special sections
and 0.8 mm. thick flat plate, including
mechanisms, guides, lock, anti-panic bar,
completely installed. M2 147.00 266,000.00 1,022,936.25 0.00 1,288,940.00 189,474,180.00
7.05 Metalwork for fixed windows, including fittings,
elastic joints, moulding and placing in situ. M2 21.00 0.00 0.00 0.00 3,159,680.00 66,353,280.00
7.06 Metalwork for windows, fifty per cent opening,
including fittings, elastic joints, moulding and
placing in situ. M2 211.00 0.00 0.00 0.00 3,388,710.00 715,017,810.00
7.07 Metalwork in profiles of aluminium alloy, in
anodized colour, 15 microns, for windows, with
a minimum average thickness of 1.5 mm, with
opening leaves, including hanging, safety and
security fittings, moulduring and airtight joints. M2 190.00 0.00 0.00 0.00 3,388,710.00 643,854,900.00
7.08 Metalwork in profiles of aluminium alloy in
anodized colour, 15 microns, for windows, with
a minimum average thickness of 1.5 mm., with
fixed leaves, including hanging, safety and
security fittings moulding and airtight joints. M2 53.00 0.00 0.00 0.00 3,159,680.00 167,463,040.00
7.09 Metalwork in profiles of aluminium alloy in
anodized colour, 15 microns, for windows, with
a minimum average thickness of 1.5 mm., with
fixed and opening leaves, including hanging,
safety and security fittings, moulding and
airtight joints.
M2 37.00 0.00 0.00 0.00 3,159,680.00 116,908,160.00
7.10 Plate grid made of aluminium alloy, in anodized
colour, 15 microns, including frame and
operating accessories, completely installed. M2 14.00 0.00 0.00 0.00 7,259,540.00 101,633,560.00
7.11 2.00 m. high galvanised metallic meshwork
protection, with the proportional part of
foundations, doors, locks, etc. completely
installed. M 785.00 144,026.80 377,050.35 0.00 521,080.00 409,047,800.00
7.12 Metalwork in profiles of aluminium alloy, with
special sections, including doors, moulding,
fittings, handles, safety / security key and
placing in situ. M2 124.00 5,361,200.00 2,886,800.00 0.00 8,248,000.00 1,022,752,000.00
7.13 Fire cutoff door, made with special sections and
plates, including frame, devices, anti-panic bar,
completely installed for a fire resistant of 60 min M2 3.00 5,165,452.50 2,781,397.50 0.00 7,946,850.00 23,840,550.00

Hal. 60/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
7.14 Fire cutoff door, made with special sections and
plates, including frame, devices, anti-panic bar,
completely installed for a fire resistant of 90 min M2 3.00 5,522,042.50 2,973,407.50 0.00 8,495,450.00 25,486,350.00
7.15 Fire cutoff door, made with special sections and
plates, including frame, devices, anti-panic bar,
completely installed for a fire resistant of 120
min M2 3.00 5,967,812.50 3,213,437.50 0.00 9,181,250.00 27,543,750.00
7.16 PVC shutter, 1 mm slime thick, all included M2 27.00 1,197,505.40 644,810.60 0.00 1,842,320.00 49,742,640.00
7.17 Metal door manufactured with normal sections,
for big holes, 1 mm thick galvanized and waved
plate, including mechanisms, guides, lock, anti-
panic bar, completely installed. M2 144.00 271,541.67 1,044,247.42 0.00 1,288,940.00 185,607,360.00
7,18 Anodized aluminium louver, with vertical or
horizontal slimes, including frame, fasteners,
totally finished. M2 64.00 5,750,916.05 3,096,647.10 0.00 7,259,540.00 464,610,560.00
7,19 Electric operated steel rolling door, more than 2
m width, including frame, furnishing,
completely installed. M2 96.00 1,383,200.00 744,800.00 0.00 2,128,000.00 204,288,000.00

Summary 8 4,786,280,570.00

C8 CHAPTER 8 - SEWERAGE AND PLUMBING

8.01 Centrifuged concrete piping for drainage, 150
mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 169.00 27,931.06 87,344.54 59,084.29 174,360.00 29,466,840.00
8.02 Centrifuged concrete piping for drainage, 200
mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 11,068.00 27,931.06 96,468.65 59,084.29 183,480.00 2,030,756,640.00
8.03 Centrifuged concrete piping for drainage, 250
mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 289.00 27,931.06 106,606.56 59,084.29 193,620.00 55,956,180.00
8.04 Centrifuged concrete piping for drainage, 300
mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 5,025.00 46,550.84 117,870.90 79,228.57 243,650.00 1,224,341,250.00
8.05 Centrifuged concrete piping for drainage, 400
mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 2,239.00 46,550.83 165,058.70 131,485.71 343,100.00 768,200,900.00
8.06 Centrifuged concrete piping for drainage, 500
mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 1,670.00 46,550.82 255,819.30 131,485.71 433,860.00 724,546,200.00
8.07 Centrifuged concrete piping for drainage, 600
mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 1,302.00 55,862.13 314,719.70 219,345.14 589,930.00 768,088,860.00
8.08 Centrifuged concrete piping for drainage, 800
mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 4,218.00 55,862.13 466,405.10 219,345.14 741,610.00 3,128,110,980.00
8.09 Stoneware piping 150 mm. in diameter,
including joints with the material required,
special parts, transport and placing in situ. M 20.00 769.50 13,438.52 0.00 14,210.00 284,200.00
8.10 Stoneware piping 200 mm. in diameter,
including joints with the material required,
special parts, transport and placing in situ. M 30.00 1,582.23 27,605.34 0.00 29,190.00 875,700.00
8.11 Stoneware piping 250 mm. in diameter,
including joints with the material required,
special parts, transport and placing in situ. M 40.00 2,622.00 45,833.95 0.00 48,460.00 1,938,400.00
8.12 PVC pipe 50 mm. in diameter, including joints
with the material required, special parts,
transport and placing in situ, in drains or electric
ducts. M 20.00 27,931.06 40,031.30 0.00 67,960.00 1,359,200.00
8.13 PVC pipe 100 mm. in diameter, including joints
with the material required, special parts,
transport and placing in situ, in drains or electric
ducts. M 40.00 27,931.06 101,549.11 0.00 129,480.00 5,179,200.00
8.14 PVC pipe 160 mm. in diameter, including joints
with the material required, special parts,
transport and placing in situ, in drains or electric
ducts. M 17,355.00 27,931.06 179,921.02 0.00 207,850.00 3,607,236,750.00
8.15 PVC pipe 200 mm. in diameter, including joints
with the material required, special parts,
transport and placing in situ, in drains or electric
ducts. M 946.00 27,931.06 222,205.14 0.00 250,140.00 236,632,440.00
8.16 PVC fall pipe, 200 mm. in diameter, including
clamps, special parts, joints and placing in situ. M 779.00 27,931.06 222,205.14 0.00 250,140.00 194,859,060.00
8.17 Prepainted galvanized metallic gutter 30 x 40
cm. of average cross section with thermal
insulation at the bottom and security elements. M 976.00 1,394,235.36 2,006,142.08 0.00 3,400,380.00 3,318,770,880.00

Hal. 61/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
8.18 Collection box down to a depth of 1.00 m., 40 *
40 cm., made of reinforced concrete, 20 cm
thick, with reinforced concrete top with section
of rim L- 50 x 5. Including excavation, filling,
tests, connections, reinforcement and
formwork, completely performed.
Unit 540.00 191,520.00 343,140.00 55,860.00 590,520.00 318,880,800.00
8.19 Collection box down to a depth of 1.00 m., ' 60 *
60 cm., made of reinforced concrete, 20 cm
thick, with reinforced concrete top with section
of rim L- 50 x 5. Including excavation, filling,
tests, connections, reinforcement and
formwork, completely performed.
Unit 133.00 287,280.00 514,710.00 83,790.00 885,780.00 117,808,740.00
8.20 Circular concrete manhole with an inner
diameter of 0.80 m. .Including casting cover,
steel supports, reinforcement, formwork and
connections, completely performed. Depth
down to 1.00 m. Unit 50.00 383,040.00 686,280.00 111,720.00 1,181,040.00 59,052,000.00
8.21 Circular concrete manhole with an inner
diameter of 0.80 m., Including casting cover,
steel supports, reinforcement, formwork and
connections, completely performed. Depth from
1.01 m. down to 2.00 m. Unit 7.00 574,560.00 1,029,420.00 167,580.00 1,771,560.00 12,400,920.00
8.22 Circular concrete manhole with an inner
diameter of 0.80 m. Including casting cover,
steel supports, reinforcement, formwork and
connections, completely performed. Depth from
2.01 down to 3.00 m. Unit 8.00 957,600.00 1,715,700.00 279,300.00 2,952,600.00 23,620,800.00
8.23 Circular concrete manhole with an inner
diameter of 1.00 m. Including casting cover,
steel supports, reinforcement, formwork and
connections, completely performed. Depth
down to 1.50 m. Unit 7.00 718,200.00 1,286,775.00 209,475.00 2,214,450.00 15,501,150.00
8.24 Circular concrete manhole with an inner
diameter of 1.00 m. Including casting cover,
steel supports, reinforcement, formwork and
connections, completely performed. Depth
from1.51 m. down to 3.00 m. Unit 10.00 1,197,000.00 2,144,625.00 349,125.00 3,690,750.00 36,907,500.00
8.25 Circular concrete manhole with an inner
diameter of 1.00 m. Including casting cover,
steel supports, reinforcement, formwork and
connections, completely performed. Depth from
3.01 m. down to 4.50 m. Unit 3.00 1,496,250.00 2,680,781.25 436,406.25 4,613,400.00 13,840,200.00
8.26 Lavatory in white glazed porcelain, with flush,
completely installed, including seat and special
plastic cover. Unit 52.00 1,287,000.00 2,305,875.00 375,375.00 3,968,250.00 206,349,000.00
8.27 Wash basin with pedestal, in white glazed
porcelain, equipped with chrome taps, with two
stop cocks, central pipe, drainage valve, bottle
trap, plug and chain completely installed. Unit 35.00 792,000.00 1,419,000.00 231,000.00 2,442,000.00 85,470,000.00
8.28 Suspended wall urinal, with trap, in glazed
white porcelain, including flushing device, wall
attachments, completely installed. Unit 26.00 1,116,000.00 1,999,500.00 325,500.00 3,441,000.00 89,466,000.00
8.29 Intermittent discharge cistern, in glazed white
porcelain, including mechanisms and placing in
situ. Unit 33.00 1,800,000.00 3,225,000.00 525,000.00 5,550,000.00 183,150,000.00
8.30 Shower base in glazed white porcelain,
700*700, equipped with chrome taps, stop
cocks shower unit with sprinkler, completely Unit 3.00 900,000.00 1,612,500.00 262,500.00 2,775,000.00 8,325,000.00
8.31 installed.
Complete hot and cold water plumbing
installations in the toilet areas. L.S. 15.00 15,156,000.00 27,154,500.00 4,420,500.00 46,731,000.00 700,965,000.00
8.32 Septic pit of the O.M.S. type for 25 people, with
two units, anaerobic digestion and biological
filter, completely installed. L.S. 2.00 15,840,000.00 28,380,000.00 4,620,000.00 48,840,000.00 97,680,000.00
8.33 Biological clearing filter of the O.M.S. type for
25 people, completely installed. L.S. 2.00 6,408,000.00 11,481,000.00 1,869,000.00 19,758,000.00 39,516,000.00
8.34 Carbon steel pipe 4" in diameter, including
joints with the material required, special parts,
transport and placing in situ M 8.00 216,000.00 387,000.00 63,000.00 666,000.00 5,328,000.00
8.35 PVC fall pipe, 160 mm. in diameter, including
clamps, special parts, joints and placing in situ M 70.00 123,948.00 222,073.50 36,151.50 382,170.00 26,751,900.00
8.36 PVC pipe 300 mm. in diameter, including joints
with the material required, special parts,
transport and placing in situ, in drains or electric
ducts. M 3,717.00 247,896.00 444,147.00 72,303.00 764,350.00 2,841,088,950.00
8.37 Reinforced concrete manhole 60x60x150 cm3,
up 20 cm shell with casting cover and steel
supports included. Depth down to 1.50 m. Unit 655.00 180,972.00 324,241.50 52,783.50 558,000.00 365,490,000.00
8.38 Reinforced concrete manhole 80x80x150 cm3,
up 20 cm shell with casting cover and steel
supports included. Depth down to 1.50 m. Unit 492.00 226,224.00 405,318.00 65,982.00 697,520.00 343,179,840.00
8.39 Circular manhole made with precast mass
concrete, 80x250. Down to 2.50 m depth,
including casting cover, steel supports,
connections, excavation and filling, completely
performed. Unit 364.00 328,032.00 587,724.00 95,676.00 1,011,430.00 368,160,520.00

Hal. 62/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
8.40 Circular manhole made with precast mass
concrete 100x250. Down to 2.50 m depth,
including casting cover, steel supports,
connections, excavation and filling, completely
performed. Unit 118.00 393,660.00 705,307.50 114,817.50 1,213,790.00 143,227,220.00
8.41 PVC fall pipe, 125 mm. in diameter, including
clamps, special parts, joints and placing in situ. M 10.00 105,336.00 188,727.00 30,723.00 324,790.00 3,247,900.00
8.42 High density polyethylene pipe 200-250 mm. in
diameter, including joints with the material
required, special parts, transport and placing in
situ, in drains or electric ducts. M 10,000.00 97,308.00 174,343.50 28,381.50 300,030.00 3,000,300,000.00
8.43 Reinforced concrete manhole 100x100x150
cm3, up 20 cm thick shell with casting cover
and steel supports included. Depth down to Unit 20.00 67,032.00 120,099.00 19,551.00 206,680.00 4,133,600.00
8,44 1.50 m. sump made of cast iron, 250x250 mm,
Syphon
totally installed. Unit 52.00 335,160.00 600,495.00 97,755.00 1,033,410.00 53,737,320.00
8,45 Syphon sump made of cast iron, 400x400 mm,
totally installed. Unit 48.00 478,800.00 857,850.00 139,650.00 1,476,300.00 70,862,400.00
8,46 Carbon steel pipe 2" in diameter, including
joints with the material required, special parts,
transport and placing in situ M - 0.00
8,47 Carbon steel pipe 1" in diameter, including
joints with the material required, special parts,
transport and placing in situ M - 0.00
8,48 Mirror for lavatories and wash fountains, with
stainless steel angle frame, satin finish with
concealed and theft proof locking device. About
60x100 cm2. M2 5.40 540,000.00 967,500.00 157,500.00 1,665,000.00 8,991,000.00
Summary 9 25,340,035,440.00

C9 CHAPTER 9 - PAVING, ENCLOSURES AND

COATING
9.01 Macadam base with crushed limestone
aggregate, laid in situ and compacted, including
fines for macadam M3 66.00 124,200.00 222,525.00 36,225.00 382,950.00 25,274,700.00
9.02 Granular base consisting of natural selected
crushed stone, to set under paving or flooring. M3 25,690.00 58,464.00 104,748.00 17,052.00 180,260.00 4,630,879,400.00
9.03 Flexible paving consisting of hot bituminous mix
( asphaltic concrete ), including transport prime
coat, spreading, rodding and rolling, with a
thickness of 8 cm., as soon as it is
consolidated. M2 129,792.00 25,668.00 45,988.50 7,486.50 79,140.00 10,271,738,880.00
9.04 Double surface treatment with normal grain size
aggregate, first coat: aggregates 20/10 mm.
and binder agent, proportion 1.5 kg/m2;
second coat: aggregates 10/5 mm., and binder
agent, proportion 1.1 kg/m2; completely finish. M2 14,350.00 10,260.00 18,382.50 2,992.50 31,640.00 454,034,000.00
9.05 35 * 15 cm. kerb for streets, with prefabricated
concrete material, including placing in situ and
joints with cement mortar 1/1. M 250.00 16,236.00 29,089.50 4,735.50 50,060.00 12,515,000.00
9.06 Paving with concrete blocks overlying a rolled
sand bedding 10 cm. thick, including Grouting
with cement mortar 1/1 and cleaning. M2 253.00 21,600.00 38,700.00 6,300.00 66,600.00 16,849,800.00
9.07 Anti-pollution fibre felt ( 150 g/m2 ), with supply
and proportional part of cuts and overlaps,
placing in situ. M2 120.00 60,768.00 108,876.00 17,724.00 187,370.00 22,484,400.00
9.08 Cement slab paving including fixing material
and placing in situ. M2 12,821.00 10,836.00 19,414.50 3,160.50 33,410.00 428,349,610.00
9.09 Cement mortar 1/2 paving, dustproof, and
resistant to abrasion, with detailed parts,
completely finished, including colouring and
mechanical float finish. M2 16,370.00 5,418.00 9,707.25 1,580.25 16,710.00 273,542,700.00
9.10 Paving with terrazzo floor tiles ( 40 * cm. ), in
any colour, including adhesion material, placing
in situ and edge of floor tile polished. Medium
grain size, sand bed 2 cm. thick and treated
with cement mortar 1/6. M2 2,643.00 42,480.00 76,110.00 12,390.00 130,980.00 346,180,140.00
9.11 Paving with bevelled hydraulic floor tiling
( 40x40 cm. ) treated with cement mortar 1/6,
including 2 cm. Sand bed, jointed and cleaning. M2 20.00 42,480.00 76,110.00 12,390.00 130,980.00 2,619,600.00
9.12 Acid proof paving with epoxy resins, jointed with
acid proof material, preparing surfaces,
completely placed in situ. M2 170.00 42,480.00 76,110.00 12,390.00 130,980.00 22,266,600.00
9.13 Paving with floor tiles ( 13 x 13 cm. ) including
adhesion material, jointed and placed in situ.
Cement mortar 1/6 and 2 cm. sand bed. M2 416.00 42,480.00 76,110.00 12,390.00 130,980.00 54,487,680.00
9.14 Stoneware floor tile paving ( 20*20cm. ), in any
colour, including adhesion material placed in
situ. Cement mortar 1/6 and 2 cm. sand bed. M2 278.00 42,480.00 76,110.00 12,390.00 130,980.00 36,412,440.00
9.15 Terrazzo baseboard ( 40*9 cm. ), in any colour,
including adhesion material and placing in situ. M 1,732.00 42,480.00 76,110.00 12,390.00 130,980.00 226,857,360.00
9.16 Stoneware baseboard ( 20*10 cm. ), in any
colour, including adhesion material and placing
in situ. M 150.00 42,480.00 76,110.00 12,390.00 130,980.00 19,647,000.00

Hal. 63/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
9.17 Tiling with top quality wall tiles ( 10*10 cm. ), in
matt white colour, including proportional part of
nosing edge pieces, adhesion material and
placing in situ. M2 3,738.00 30,036.02 53,814.53 8,760.51 130,980.00 489,603,240.00
9.18 Exterior enclosure of outer walls made of solid
brickwork 10 cm thick, 8 cm. air chamber and
single brick partition. M2 60.00 42,000.00 39,376.05 0.00 81,380.00 4,882,800.00
9.19 Exterior enclosure of building, made of hollow
vibrated concrete blocks 15 cm. thick, 8 cm. air
chamber, and single hollow brick partition. M2 947.00 38,844.00 69,595.50 11,329.50 119,800.00 113,450,600.00
9.20 Enclosure with translucent glasswork,
completely installed. M2 10.00 446,652.00 800,251.50 130,273.50 1,377,200.00 13,772,000.00
9.21 Prepainted galvanised metallic corrugated plate
0.7mm. thick for outer walls, completely
installed, including attachment elements, tops,
joints, etc. M2 11,246.00 46,516.80 45,549.69 0.00 92,066.00 1,035,374,236.00
9.22 Prepainted galvanized metallic corrugated plate
1.0 mm. thick for roofs, completely installed,
including attachment elements, tops, joints, etc. M2 9,048.00 66,392.16 58,506.60 0.00 124,900.00 1,130,095,200.00
9.23 Galvanised steel sandwich panel, prepainted
on the outer face, 0.7 mm. thick, for outer walls
and roofs with 100 mm. of rock wool insulation,
completely installed, including attachment
elements, tops, joints, etc. M2 23,496.00 22,264.55 21,801.66 0.00 92,066.00 2,163,182,736.00
9.24 Translucent outer wall consisting of polyester
resin plating, reinforced with glass fibre, in
colour indicated on drawings, including
attachment elements, completely finished. M2 90.00 621,000.00 1,112,625.00 181,125.00 1,914,750.00 172,327,500.00
9.25 Acid proof lining of the epoxy type applied to
concrete or metallic surface, including
application and finish. M2 25.00 117,720.00 210,915.00 34,335.00 362,970.00 9,074,250.00
9.26 Epoxy type lining for floors, applied to concrete
or mortar surface, including preparation of the
surface application and finish. M2 156.00 97,920.00 175,440.00 28,560.00 301,920.00 47,099,520.00
9.27 Static-proof and fireproof false floor, with
support section, completely installed M2 231.00 142,200.00 254,775.00 41,475.00 438,450.00 101,281,950.00
9.28 Asphaltic prime coat on sand base, perfectly
levelled and compacted. M2 70.00 55,512.00 99,459.00 16,191.00 171,160.00 11,981,200.00
9.29 Paving with P.V.C. floor tiles ( 30 x 30 cm. ), in
any colour, including adhesion material and
placing in situ. M2 12.00 30,708.00 55,018.50 8,956.50 94,680.00 1,136,160.00
9.30 Exterior enclosure of building, made of hollow
vibrated concrete blocks 20 cm. thick, 8 cm. air
chamber, and single hollow brick partition. M2 375.00 19,440.00 34,830.00 5,670.00 59,940.00 22,477,500.00
9.31 Expansion joint, completely installed. M 2,000.00 19,950.00 167,989.05 0.00 187,939.00 375,878,000.00
9.32 Flexible paving consisting of hot bituminous mix
( asphaltic concrete ), including transport prime
coat, spreading, rodding and rolling, with a
thickness of 6 cm., as soon as it is
consolidated. M2 125,387.00 22,428.00 40,183.50 6,541.50 69,150.00 8,670,511,050.00
9.33 Flexible paving consisting of hot bituminous mix
( asphaltic concrete ), including transport prime
coat, spreading, rodding and rolling, with a
thickness of 10 cm., as soon as it is
consolidated. M2 125,387.00 35,568.00 63,726.00 10,374.00 109,670.00 13,751,192,290.00
9.34 35 * 15 cm. curved kerb for streets, with
prefabricated concrete material, including
placing in situ and joints with cement mortar M 1,180.00 16,236.00 29,089.50 4,735.50 50,060.00 59,070,800.00
9.35 1/1.
Galvanised steel sandwich panel, prepainted
on the outer face, 0.7 mm. thick, for outer walls
and roofs with 50 mm. of rock wool insulation,
completely installed, including attachment
elements, tops, joints, etc. M2 2,974.00 46,516.80 45,549.69 0.00 92,066.00 273,804,284.00

Summary 10 45,290,334,626.00

C10 CHAPTER 10 - FLOOR SLABS

10.01 Reinforced concrete floor slab made of joists,
with concrete arches, including filling and a
compression layer consisting of 3 cm. of
concrete fck = 200 kg/cm2. Overload for use:
500 kg/m2 M2 2,098.00 2,453.00 25,387.00 411.00 28,300.00 59,373,400.00
10.02 Reinforced concrete floor slab made of joists,
with concrete arches, including filling and a
compression layer consisting of 5 cm. of
concrete fck = 200 kg/cm2. Overload for use:
500 kg/m2 M2 199.00 4,697.50 48,616.11 787.07 54,200.00 10,785,800.00

Summary 11 70,159,200.00

C11 CHAPTER 11 - PRESSURE PIPES

11.01 Metallic pipe, 1000mm. inner diameter, for a
service pressure of 3.5 kg/cm2 and testing
pressure of 5 kg/cm2, including joints with the
material required, proportional part of special
pieces, bends, transport, placing in situ and all
testing required.
M 200.00 1,088,100.00 1,949,512.50 317,362.50 3,354,980.00 670,996,000.00

Hal. 64/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
11.02 Reinforced vibrated concrete pipe, with inner
diameter of 600 mm., with pressed steel plate
web, for a service pressure of 3.5 kg/cm2 and
test pressure of 5.0 kg/cm2, including joints with
the material required proportional part of special
pieces, bends, transport, placing in situ and all
the tests that are required.
M 60.00 55,862.13 542,291.18 219,345.14 817,500.00 49,050,000.00
11.03 Metallic pipe, with an inner diameter of 1.200
mm. for a service pressure of 3.5 kg/cm2 and
test pressure of 5 kg/cm2, including joints with
the material required proportional part of special
pieces, bends, transport, placing in situ and all
the tests that are required.
M 40.00 2,178,000.00 3,902,250.00 635,250.00 6,715,500.00 268,620,000.00
11.04 Reinforced vibrated concrete pipe, with an inner
diameter of 1.000 mm, with pressed steel plate
web for a service pressure of 3.5 kg/cm2 and
test pressure of 5.0 kg/cm2, including joints with
the material required proportional part of special
pieces, bends, transport placing in situ and all
the tests that are required.
M 220.00 55,862.13 1,112,590.90 219,345.14 1,387,800.00 305,316,000.00
11.05 Reinforced vibrated concrete pipe, with an inner
diameter of 1.800 mm., with pressed steel plate
web for a service pressure of 3,5 kg/cm2 and
test pressure of 5 kg/cm2, including joints with
the material required proportional part of special
pieces, bends, transport, placing in situ and all
tests that are required.
M 450.00 1,674,000.00 2,999,250.00 488,250.00 5,161,500.00 2,322,675,000.00
11.06 Manholes in vibrated reinforced concrete pipe
with pressed steel plate web ranging from
1.000 mm to 1.800 mm in diameter, for a
service pressure of 3.5 kg/cm2 and a test
pressure of 5 kg/cm2, including proportional
parts of joints and all the tests that are
required, completely installed.
Unit 6.00 1,660,824.00 2,975,643.00 484,407.00 5,120,870.00 30,725,220.00
11.07 Reinforced vibrated concrete pipe, with an inner
for a service pressure of 3,5 kg/cm2 and test
pressure diameter of 2500 mm., with pressed
steel plate web for a service pressure of 3,5
kg/cm2 and test pressure of 5 kg/cm2, including
joints with the material required placing in situ
and all tests that are required.
M 100.00 2,306,736.00 4,132,902.00 672,798.00 7,112,440.00 711,244,000.00

Summary 12 4,358,626,220.00
C12 CHAPTER 12 - GLASS
12.01 Glazing with colourless hot-drawn glass, 5 mm.
thick, laid on continuous section carpentry,
moulding, etc, completely assembled. M2 618.00 353,628.00 633,583.50 103,141.50 1,090,350.00 673,836,300.00
12.02 Colourless glass window panes 6 mm. thick,
laid on iron work, wood work or concrete. M2 183.00 139,248.00 249,486.00 40,614.00 429,350.00 78,571,050.00
12.03 Wire reinforced glass, 6mm thick, laid on iron
work, wood work or concrete. M2 60.00 170,388.00 305,278.50 49,696.50 525,360.00 31,521,600.00
Summary 13 783,928,950.00

CHAPTER 13 - PAINT AND COATING

13.01 Plastic paintwork on polished parge for interior
coating, with priming, and two coats of paint. M2 21,272.00 7,020.00 12,577.50 2,047.50 21,650.00 460,538,800.00
13.02 Acrylic paintwork, two coats, for vertical and
horizontal surfaces, outer walls, including
preparation of surfaces. M2 1,191.00 6,480.00 11,610.00 1,890.00 19,980.00 23,796,180.00
13.03 Synthetic enamel paintwork on metal work, two
coats, including scraping, rust removal and red
lead oxide priming. M2 60.00 7,020.00 12,577.50 2,047.50 21,650.00 1,299,000.00
13.04 Acid proof paintwork on polished parge coats
for interior, with priming, puntying and two coats
of paint. M2 443.75 134,028.00 240,133.50 39,091.50 413,250.00 183,379,687.50
13.05 Waterproofing roofs with three layers of
bituminous material with 60 gr/m2 glass fibre
reinforcement, including priming the surfaces
with bituminous emulsion, completely finished.
The top coat will be provided with a protective
mineral layer.
M2 1,819.00 69,120.00 123,840.00 20,160.00 213,120.00 387,665,280.00
13.06 Waterproofing with a bituminous layer, with 60
g/m2 glass fibre reinforcement, finish with anti-
adhesive polyethylene material on both sides
with average weight of 3 kg/m2, including
priming the base with 0.3 kg of bituminous M2 228.00 71,892.00 128,806.50 20,968.50 221,670.00 50,540,760.00
emulsion.
13.07 Rigid insulation panel with 40 mm. thick
polystyrene foam, including placing in situ and
attachment structure. M2 204.00 120,492.00 215,881.50 35,143.50 371,520.00 75,790,080.00
13.08 Electrolytic red lead paintwork over structures
or metal work, including preparation of the M2 60.00 10,548.00 18,898.50 3,076.50 32,520.00 1,951,200.00
13.09 surfaces
Epoxy type prime coat, resistant to abrasion,
wear and aggressive chemicals agents,
including preparation of the surfaces and 65
microns thickness. M2 1,119.00 97,920.00 175,440.00 28,560.00 301,920.00 337,848,480.00

Hal. 65/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
13.10 Finishing paintwork of the epoxy type resistant
to abrasion, wear and aggressive chemical
agents, including preparation of the surfaces
and a thickness of 100 microns. M2 999.00 150,660.00 269,932.50 43,942.50 464,540.00 464,075,460.00
13.11 Stone-like paintwork on the basis of acrylic
polymer resins, two coats, for vertical and
horizontal surfaces, outer walls, including
preparation of the surfaces. M2 4,834.50 10,548.00 18,898.50 3,076.50 32,520.00 157,217,940.00
13.12 Antipollution polyetilene sheet, 0.18mm thick,
under plates and pavements, completely
installed. M2 840.00 14,400.00 25,800.00 4,200.00 44,400.00 37,296,000.00
13,13 High density polyethylene sheet 1 mm thick,
totally installed. Including proportional part of
cuttings, overlaps and fasteners, completely
installed M2 48.00 34,452.00 61,726.50 10,048.50 106,230.00 5,099,040.00
13,14 High density polyethylene sheet 1.5 mm thick,
totally installed. Including proportional part of
cuttings, overlaps and fasteners completely
installed M2 57.00 51,696.00 92,622.00 15,078.00 159,400.00 9,085,800.00
13,15 High density polyethylene sheet 2 mm thick,
totally installed. Including proportional part of
cuttings, overlaps and fasteners, completely
installed. M2 155.00 68,904.00 123,453.00 20,097.00 212,450.00 32,929,750.00
13,16 Polypropylene geotextile fabric, min 325 g/m2
and 2.9 mm thick. Including proportional parts
of cuttings, overlaps and fasteners, completely
installed. M2 165.00 14,400.00 25,800.00 4,200.00 44,400.00 7,326,000.00

Summary 14 2,235,839,457.50

C14 CHAPTER 14 - MISCELLANEOUS

14.01 Soil Investigation. Conducting boring
campaigns and preparing the geotechnical L.S. 1.00 36,000,000.00 64,500,000.00 10,500,000.00 111,000,000.00 111,000,000.00
14.02 report.
Stainless steel (AISI-316) plate, with a
thickness of 20 mm or less, including cutting,
elaboration, assembly and welded anchorage Unit -
14.03 where required.
Solid block wall 2.20 m. high, for the outer
enclosure of the work site, with reinforced
concrete piers 0.20 *0.20 m. laid every 3.00 m. M -
14.04 Steel gate for access to the enclosure, size
8.00 * 2.20 m., motorized, 12 mm thick. Unit 8.00 13,964,400.00 25,019,550.00 4,072,950.00 43,056,900.00 344,455,200.00
14.05 Wire netting enclosure 2.50 m. high, held in
place with galvanised steel tubing, with
galvanised meshwork 40 mm. x 40 mm. with
defensive side, held in place with three threads
of 4 mm. smooth galvanised wiring, including
material y placing in situ. The support tubing will
be 7.62 cm. in diameter and 3 mm. thick three
rows of 4 mm. barbed wire will be placed at the
top of the enclosure mounted on 45 degree
extension arms.
M 3,832.00 199,764.00 357,910.50 58,264.50 615,940.00 2,360,282,080.00
14.06 Aluminium extractor for ventilation and smoke
extraction, placed on the roof of the building,
completely installed. Unit 4.00 900,000.00 1,612,500.00 262,500.00 2,775,000.00 11,100,000.00
14.07 2.50 m. high enclosure consisting of
prefabricated panels made of reinforced
concrete, fitted into their respective slots on the
concrete reinforced piers. Sloping projectures
made of plasticized aluminium will be placed at
the top of the enclosure. They will consist of 3
rows of barbed wire with 2 plasticized
alternately twisted threads and equipped with 4
points every 10 cm. completely installed.
M -
14.08 Reinforced concrete screen wall 0.80 m. thick,
for holding back earth, performed by excavation
by means of bentonitic muds down to a depth
of 15 m., including excavation, materials and
auxiliary resources, such as transport, and all
the movements required that such as transport,
and all the movements required that involve the
machinery. ( approximate amount of steel, 80
kg/m3 of concrete ).
M2 3,750.00 777,600.00 1,393,200.00 226,800.00 2,397,600.00 8,991,000,000.00
14.09 Sheet pile for provisional retaining wall up to 15
high, driven into the ground, including
materials, installation and auxiliary resources. M2 23,996.00 632,520.00 1,133,265.00 184,485.00 1,950,270.00 46,798,678,920.00
14.10 Sheet pile for earth retaining wall up to 7 m.
high, driven into the ground and anchored at
the head if it is necessary, including materials,
installation and auxiliary resources but
excluding the elements for anchorage in the M2 -
ground.
14.11 Polyvinyl Cloride joint 240 mm. (Waterstop joint) M 52.00 75,852.00 135,901.50 22,123.50 233,880.00 12,161,760.00
14.12 ASTM-A-307 steel bar, 68 mm. diameter, 10 m.
long, to form anchorage pieces at the top of a
solid reinforced concrete retaining wall,
including the plates, nuts, washers and Unit -
tightening.
14.13 Dredging in sea bed, measured on a theoretical
section with slopes 2h:1v. M3 75,930.00 20,844.00 37,345.50 6,079.50 64,270.00 4,880,021,100.00

Hal. 66/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
14.14 Fills for shafts, wells, trenches and holes under
water, with excavation materials, or spoil,
including surface finishing, protection for piping,
etc. M3 -
14.15 Excavation for Piping works, down to a depth of
6 m., measured on a theoretical section with
slopes of 1h:2v from an excavation with a
margin of 0.50 m. with respect to the layout
plan of the works, including shoring and
draining , if it is necessary, for the time that is
required to assemble the piping, in any type of
ground. M3 -
14.16 Excavation in Discharge Channel Works, down
to a depth of 6 m., measured for a theoretical
section with slopes of 1h:1v from an excavation
depth with a margin of 0.50 m. with respected
to the layout plan of the works, including
shoring and draining, if it is necessary, for the
time that is required to complete the concreting
works, in any type of ground.
M3 -
14.17 Placing assemblies for the Intake Entrance in
situ, under water, distance from the coastline
ranging from 25 to 100 m., at a bathymetric
depth between - 9 m. '-10 m., buried 5 m., laid
in place, settled, levelled and completely
finished at the end of the intake piping.
Tm. -
14.18 Demolishing and dismantling metallic sheet
piling including proportional parts for
anchorages and removal of rubble.C556 M2 23,996.00 53,532.00 95,911.50 15,613.50 165,060.00 3,960,779,760.00
14.19 Geotechnical report in marine area for intake
and discharge works. Unit -
14.20 Placing caissons for water intake piping in situ,
at a distance from the coastline ranging from 0
m. to 100 m., at bathymetric depths down to -
15 m, buried, laid in place, settled, levelled and
completely finished. Tm. -
14.21 Leading buoys with floats, anchor buoys,
chains and lighting equipment, including supply,
transport and placing in situ. Unit 2.00 17,820,000.00 31,927,500.00 5,197,500.00 54,945,000.00 109,890,000.00
14.22 Broken line road markings 15 cm. wide, painted
with quick-dry, long-life, hot, spray plastic,
including pre-markings. M 4,130.00 5,400.00 9,675.00 1,575.00 16,650.00 68,764,500.00
14.23 Unbroken line road markings 15 cm. wide,
painted with quick-dry, long-life, hot spray-
plastic, including pre-marking. M 11,375.00 6,768.00 12,126.00 1,974.00 20,870.00 237,396,250.00
14.24 Spraying on road surfaces ( zebra crossings
and traffic islands ), painted with quick-dry,
long-life hot, spray plastic, including pre- M2 -
14.25 marking.
Supply of metallic safety barrier and placing it in
situ two-wave, including proportional parts of
screws and attachment accessories. M -
14.26 Supply of 1.25 m. high IPN-12 post and placing
it in situ, for securing two-wave barrier,
including anchorage with concrete and Unit -
14.27 excavation for it. post for signs and placing it
Supply of support
in situ cold rolled section, rectangular ( 80 x 40
mm. ), and 2 mm. thick, galvanised and with the
top covered, 2.70 m. high, including excavation,
concrete anchorage and accessories. Unit 51.00 304,380.00 545,347.50 88,777.50 938,510.00 47,864,010.00
14.28 Supply and placing it in situ on support post
( post not included ), for reflecting triangular
danger signal ( 70 cm. side ), including
anchorage and stainless screws. Unit 24.00 432,000.00 774,000.00 126,000.00 1,332,000.00 31,968,000.00
14.29 Supply and placing in situ on support post
( post not included ), for reflecting triangular
danger signal ( 90 cm. side ), including
anchorage and stainless screws. Unit 2.00 540,000.00 967,500.00 157,500.00 1,665,000.00 3,330,000.00
14.30 Supply and placing it in situ on support post
( post not included ), for 60 cm. Reflecting road
signs ( prohibition or obligation ), including
anchorage and stainless screws. Unit 12.00 360,000.00 645,000.00 105,000.00 1,110,000.00 13,320,000.00
14.31 Supply and placing it in situ on support post
( post not included ), for 90 cm. reflecting road
signs ( prohibition or obligation ), including
anchorage and stainless screws. Unit 12.00 540,000.00 967,500.00 157,500.00 1,665,000.00 19,980,000.00
14.32 Steel gate for access to the enclosure, size 1.5
* 2.20 m. 1 mm thick. Unit 5.00 1,260,000.00 2,257,500.00 367,500.00 3,885,000.00 19,425,000.00
14.33 Automatic barrier for central gate, 7,00 m
length, about 6 seconds for opening, all fittings Unit 1.00 18,000,000.00 32,250,000.00 5,250,000.00 55,500,000.00 55,500,000.00
14.34 included.
Landscape gardening of the installation
including supply and plantation of trees and L.S 2.00 9,000,000.00 16,125,000.00 2,625,000.00 27,750,000.00 55,500,000.00
14.35 grass.
Expansión and chemicals bolts, of any
diameter, for anchoring, including supply and
completely performed. Kg 37.00 5,100.00 39,102.03 0.00 44,200.00 1,635,400.00

Hal. 67/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
14.36 Driven concrete pile sect. 40x40 cm2, 18 m
length. Including materials, driving, transport of
products to tip, machinery transport to site,
head cutting, totally finish. Unit 426.00 1,728,000.00 3,096,000.00 504,000.00 5,328,000.00 2,269,728,000.00
14.37 Driven concrete pile sect. 40x40 cm2, 12 m
length. Including materials, driving, transport of
products to tip, machinery transport to site,
head cutting, totally finish. Unit 140.00 1,047,600.00 1,876,950.00 305,550.00 3,230,100.00 452,214,000.00
14.38 Driven concrete pile sect. 40x40 cm2, 32 m
length, for jetty. Including materials, driving from
the sea surface and down to a depth of 5 m,
transport of products to tip, machinery transport
to site, head cutting, totally finish. Unit 692.00 2,847,600.00 5,101,950.00 830,550.00 8,780,100.00 6,075,829,200.00
14.39 500 mm. diameter metallic pile 8 mm. thick, 32
length m., for jetty. Including materials, driving
from sea surface and down to a depth about 5
m, transport, machinery, head cutting totally
finish. Unit -
14.40 Driven concrete pile sect. 30x30 cm2, 18 m
length. Including materials, driving, transport of
products to tip, machinery transport to site,
head cutting totally finish. M 892.00 1,191,960.00 2,135,595.00 347,655.00 3,675,210.00 3,278,287,320.00
14.41 Driven concrete pile sect. 30x30 cm2, 12 m
length. Including materials, driving, transport of
products to tip, machinery transport to site,
head cutting, totally finish. Unit 260.00 698,400.00 1,251,300.00 203,700.00 2,153,400.00 559,884,000.00
14.42 Bored reinforced concrete pile 800 mm. in
diameter, about 18 m length, concreted in situ,
with 80kg/m3 of reinforced steel, including,
head cutting, transport and all the site
necessary activities. Unit 902.00 5,184,000.00 9,288,000.00 1,512,000.00 15,984,000.00 14,417,568,000.00
14.43 Bored reinforced concrete pile 800 mm. in
diameter, about 12 m length, concreted in situ,
with 80kg/m3 of reinforced steel, including,
head cutting, transport and all the site
necessary activities. Unit 700.00 3,456,000.00 6,192,000.00 1,008,000.00 10,656,000.00 7,459,200,000.00
14.44 Bored reinforced concrete pile 600 mm. in
diameter, about 18 m length, concreted in situ,
with 80kg/m3 of reinforced steel, including,
head cutting, transport and all the site
necessary activities. Unit 630.00 3,888,000.00 6,966,000.00 1,134,000.00 11,988,000.00 7,552,440,000.00
14.45 Bored reinforced concrete pile 600 mm. in
diameter, about 12 m length, concreted in situ,
with 80kg/m3 of reinforced steel, including,
head cutting, transport and all the site
necessary activities. Unit 80.00 2,592,000.00 4,644,000.00 756,000.00 7,992,000.00 639,360,000.00
14.46 Bored reinforced concrete pile 450 mm. in
diameter, about 18 m length, concreted in situ,
with 80kg/m3 of reinforced steel, including,
head cutting, transport and all the site
necessary activities. Unit 110.00 3,240,000.00 5,805,000.00 945,000.00 9,990,000.00 1,098,900,000.00
14.47 Bored reinforced concrete pile 450 mm. in
diameter, about 12 m length, concreted in situ,
with 80kg/m3 of reinforced steel, including head
cutting, transport and all the site necessary
activities. Unit 105.00 2,160,000.00 3,870,000.00 630,000.00 6,660,000.00 699,300,000.00
14.48 Bituminous paintwork for protection of concrete
surfaces M2 14,152.85 97,200.00 174,150.00 28,350.00 299,700.00 4,241,609,145.00
14.49 Concrete sheet pile for earth retaining wall up
to 7 m. high, driven into the ground and
anchored at the head if it is necessary,
including materials, installation and auxiliary
resources but excluding the elements for M2 -
anchorage in the ground.
Summary 15 116,878,371,645.00

C15 CHAPTER 15 - TEMPORARY FACILITIES

15.1 Temporary Facilities LS 1.00 ### ### ### ### 15,255,175,000.00
15.2 Equipment Mob. And Demob. LS 1.00 0.00 0.00 462,500,000.00 462,500,000.00 462,500,000.00
15.3 Manpower Mob. And Demob. LS 1.00 0.00 0.00 ### 3,817,500,000.00 3,817,500,000.00

Summary 16 19,535,175,000.00

SUMMARY 733,701,621,304.95

Hal. 68/221
PROJECT : PROYEK TAKALAR POWER PLANT
LOCATION : TAKALAR - SOUTH SULAWESI
CLIENT. : PT. PLN (PERSERO)
SUBJECT : SUMMARY
UNIT PRICE TOTAL PRICE
No. WORK DESCRIPTION UNIT VOL
(Rp.) (Rp.)

I. SUMMARY DIRECT COST

1.1 CHAPTER 1 - EARTHWORKS LS 1.00 108,013,947,347.57 108,013,947,347.57

1.2 CHAPTER 2 - CONCRETES AND MORTARS LS 1.00 181,131,287,499.07 181,131,287,499.07
1.3 CHAPTER 3 - FORMWORK CARPENTRY LS 1.00 22,822,035,703.36 22,822,035,703.36
1.4 CHAPTER 4 - STEELWORK FOR REINFORCING AND WOR LS 1.00 87,276,388,008.60 87,276,388,008.60
- STRUCTURAL STEEL WORKS LS 1.00 197,034,152,993.29 197,034,152,993.29
1.5 CHAPTER 5 - MASONRY LS 1.00 4,176,462,723.62 4,176,462,723.62
1.6 CHAPTER 6 - RIPRAP AND GRAVEL LS 1.00 90,046,222,632.49 90,046,222,632.49
1.7 CHAPTER 7 - CARPENTRY LS 1.00 6,424,537,677.86 6,424,537,677.86
1.8 CHAPTER 8 - SEWERAGE AND PLUMBING LS 1.00 34,013,470,389.24 34,013,470,389.24
1.9 CHAPTER 9 - PAVING, ENCLOSURES AND COATING LS 1.00 60,792,395,471.13 60,792,395,471.13
1.10 CHAPTER 10 - FLOOR SLABS LS 1.00 94,173,422.82 94,173,422.82
1.11 CHAPTER 11 - PRESSURE PIPES LS 1.00 5,850,504,993.29 5,850,504,993.29
1.12 CHAPTER 12 - GLASS LS 1.00 1,052,253,624.15 1,052,253,624.15
1.13 CHAPTER 13 - PAINT AND COATING LS 1.00 3,001,126,788.61 3,001,126,788.61
1.14 CHAPTER 14 - MISCELLANEOUS LS 1.00 156,883,720,328.86 156,883,720,328.86
1.15 CHAPTER 15 - TEMPORARY FACILITIES LS 1.00 15,255,175,000.00 15,255,175,000.00
- EQUIPMENT MOB. AND DEMOB. LS 1.00 462,500,000.00 462,500,000.00
- MANPOWER MOB. AND DEMOB. LS 1.00 3,817,500,000.00 3,817,500,000.00

TOTAL DIRECT COST 978,147,854,603.96

II INDIRECT COST
2.1 INDIRECT COST 1.51% 39,352,933,918.00 39,352,933,918.00
2.2 INDIRECT COST 1.51% 39,352,933,918.00 39,352,933,918.00
2.3 INDIRECT COST 1.51% 39,352,933,918.00 39,352,933,918.00
###
TOTAL INDIRECT COST 1,115,741,831,357.96

SUB TOTAL BL + BTL 2,093,889,685,961.92

MARGIN 15.00% 390,165,779,992.91
RISK 2.50% 65,027,629,998.82
W/H TAX 2.00% 52,022,103,999.05

TOTAL 2,601,105,199,952.70
VAT 10.00% 260,110,519,995.27

TOTAL DIRECT + INDIRECT COST (INCL. PPN) 2,861,215,719,947.97

###

Jakarta, 30 September 2005

Approved by Made by
GM EPC - Department Tender Team Leader PLTU Takalar

Bambang Pramujo Mokhtar Yunus

Catatan : Acknowledge
- Asumsi Indeks kenaikan BB Director
- 1 Oktober 2005
- Material Alam 10 %
- Material Industri 7.5 %
- Material Baja 20 %
- Alat 5 %
- Upah 20 % Djokomulyono
PROJECT : TAKALAR COAL FIRE POWER PLANT 2 x 100 MW
LOCATION : TAKALAR - SOUTH SULAWESI
CLIENT. : PT. PLN (PERSERO)
SUBJECT : SUMMARY
UNIT PRICE TOTAL PRICE
No. WORK DESCRIPTION UNIT VOL
(Rp.) (Rp.)

1.1 CHAPTER 1 - EARTHWORKS LS 1.00 108,013,947,347.57 108,013,947,347.57

1.2 CHAPTER 2 - CONCRETES AND MORTARS LS 1.00 181,131,287,499.07 181,131,287,499.07
1.3 CHAPTER 3 - FORMWORK CARPENTRY LS 1.00 22,822,035,703.36 22,822,035,703.36
1.4 CHAPTER 4 - STEELWORK FOR REINFORCING AND WORKYARD LS 1.00 87,276,388,008.60 87,276,388,008.60
- STRUCTURAL STEEL WORKS LS 1.00 197,034,152,993.29 197,034,152,993.29
1.5 CHAPTER 5 - MASONRY LS 1.00 4,176,462,723.62 4,176,462,723.62
1.6 CHAPTER 6 - RIPRAP AND GRAVEL LS 1.00 90,046,222,632.49 90,046,222,632.49
1.7 CHAPTER 7 - CARPENTRY LS 1.00 6,424,537,677.86 6,424,537,677.86
1.8 CHAPTER 8 - SEWERAGE AND PLUMBING LS 1.00 34,013,470,389.24 34,013,470,389.24
1.9 CHAPTER 9 - PAVING, ENCLOSURES AND COATING LS 1.00 60,792,395,471.13 60,792,395,471.13
1.10 CHAPTER 10 - FLOOR SLABS LS 1.00 94,173,422.82 94,173,422.82
1.11 CHAPTER 11 - PRESSURE PIPES LS 1.00 5,850,504,993.29 5,850,504,993.29
1.12 CHAPTER 12 - GLASS LS 1.00 1,052,253,624.15 1,052,253,624.15
1.13 CHAPTER 13 - PAINT AND COATING LS 1.00 3,001,126,788.61 3,001,126,788.61
1.14 CHAPTER 14 - MISCELLANEOUS LS 1.00 156,883,720,328.86 156,883,720,328.86
1.15 CHAPTER 15 - TEMPORARY FACILITIES LS 1.00 26,221,711,409.40 26,221,711,409.40

SUBTOTAL 984,834,391,013.36
VAT 10.00% 98,483,439,101.34

TOTAL (INCL. VAT) 1,083,317,830,114.70

ROUNDED 1,083,317,830,000.00
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4

C1 CHAPTER 1 - EARTHWORKS
1.01 Preparing the ground by clearing away,
including removing all the materials involved in
clearing and taking them off the site. M2 765,900.00 542.27 712.75 4,078.98 598.88 5,932.89 4,543,997,315.44
1.02 Excavation of top soil, down to 0.50 m thick,
with storage on site M3 382,950.00 2,289.56 712.75 9,785.07 1,420.67 14,208.05 5,440,974,161.07
1.03 Excavation in sidehill cut, and transporting the
products to tip, on ground of average
consistency M3 13,386.00 5,838.39 0.00 24,377.41 3,354.67 33,570.47 449,374,308.72
1.04 Excavation in sidehill cut, and transporting the
products to tip, on hard ground M3 12.00 918.12 0.00 119,868.54 13,428.11 134,214.77 1,610,577.18
1.05 Open excavation, down to a depth of 4.50 m.,
including shoring and draining, if it is necessary,
with transport of products to tip, in ground of
average consistency. M3 38,818.75 72,115.24 0.00 36,716.16 12,092.10 120,923.49 4,694,098,724.83
1.06 Excavation in pits down to a depth of 2.5 m,
including shoring and draining if it is necessary,
with transport of the products to tip, in ground of
average consistency. M3 32,070.50 5,838.39 0.00 39,312.36 5,017.03 50,167.79 1,608,905,956.38
1.07 Excavation in trenches, down to a depth of 2.60
m., including shoring and draining, if it is
necessary with transport of products to tip, in
ground of average consistency. M3 48,698.80 5,838.39 0.00 36,179.99 4,668.87 46,687.25 2,273,612,968.59
1.08 Excavation in pits, from a depth of 2.61 m.
down to 4.50 m, including shoring and draining
if it is necessary, with transport of the products
to tip, in ground of average consistency. M3 17,042.00 5,838.39 0.00 39,202.82 4,999.06 50,040.27 852,786,255.03
1.09 Excavation in trenches, from a depth of 2.61 m.
down to 4.50 m, including shoring and draining
if it is necessary, with transport of the products
to tip, in ground of average consistency. M3 32,996.00 5,838.39 0.00 35,781.51 4,621.71 46,241.61 1,525,788,187.92
1.10 Open excavation, from a depth of 4.51 m down
to a depth of 10 m., including shoring and
draining, if it is necessary, with transport of
products to tip, in ground of average
consistency. M3 7,773.50 72,115.26 0.00 57,327.86 14,382.38 143,825.50 1,118,027,550.34

Page 71/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
1.11 Excavation in beds of streets, roads and paved
areas with transport of products to tip, in ground
of average consistency. M3 59,161.00 5,838.39 0.00 24,377.54 3,354.53 33,570.47 1,986,062,563.76
1.12 Open excavation, down to a depth of 4.50 m.,
including shoring and draining, if it is necessary,
with transport of the products to the tip, in hard
ground. M3 20.00 72,117.82 0.00 135,976.72 23,126.93 231,221.48 4,624,429.53
1.13 Open excavation, from a depth of 4.51 m. down
to 10.00 m., including shoring and draining, if it
is necessary, with transport of the products to
the tip, in hard ground. M3 8.00 72,116.95 0.00 255,845.27 36,440.46 364,402.68 2,915,221.48
1.14 Excavation in pits, down to a depth of 2.60 m.,
'including shoring and draining, if it is
necessary, with transport of the products to the
tip, in hard ground. M3 16.00 5,834.73 0.00 138,257.53 16,015.12 160,107.38 2,561,718.12
1.15 Excavation in trenches, down to a depth of 2.60
m., including shoring and draining, if it is
necessary, with transport of the products to the
tip, in hard ground. M3 4,200.00 5,838.39 0.00 135,709.44 15,727.34 157,275.17 660,555,704.70
1.16 Excavation in pits, from a depth of 2.61 m.
down to 4.50 m., including shoring and
draining, if it is necessary, with transport of the
products to the tip, in hard ground. M3 8.00 72,116.95 0.00 138,257.53 23,370.49 233,744.97 1,869,959.73
1.17 Excavation in trenches, from a depth of 2.61 m.
down to 4.50 m., including shoring and
draining, if it is necessary, with transport of the
products to the tip, in hard ground. M3 -
1.18 Excavation in beds of streets, roads and paved
areas with transport of the products to the tip, in
hard ground. M3 335.00 5,838.63 0.00 123,445.53 14,366.84 143,651.01 48,123,087.25
1.19 Filling shafts, trenches and holes with
excavation or spoil products, including
compaction to 95% of the modificated Proctor
test. M3 68,734.15 12,050.34 0.00 13,848.77 2,878.08 28,777.18 1,977,975,089.73
1.20 Creating embankments using mechanical
resources compacted to 95% of modificated
Proctor test with soil coming from excavation or
spoil, delivered on site. M3 1,127,064.00 3,012.58 0.00 5,133.85 904.57 9,051.01 10,201,063,828.19

Page 72/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
1.21 Selected soil coming from spoil, for fill, including
excavation, loading and transport to site. M3 1,125,948.00 3,012.58 31,892.62 14,857.82 5,529.60 55,292.62 62,256,612,032.21
1.22 Fill with dry and clean sand in tank bases,
including transport, spreading and rolling. M3 14.00 12,050.34 151,562.42 13,878.29 19,717.01 197,208.05 2,760,912.75
1.23 Demolishing reinforced concrete in foundation
elements using mechanical resources, including
the transport of the demolition products to the
tip. M3 8.00 120,503.36 0.00 114,040.27 26,060.40 260,604.03 2,084,832.21
1.24 Demolishing reinforced concrete in structural
elements using mechanical resources, including
the transport of the demolition products to the
tip. M3 6.00 120,503.36 0.00 114,040.27 26,060.40 260,604.03 1,563,624.16
1.25 Demolishing 20 cm. unreinforced concrete
flooring using mechanical resources, including
transport of the demolition products to the tip. M3 -
1.26 Demolishing solid brickwork with pneumatic
drill, including transport of the demolition
products to the tip. M3 -
1.27 Demolishing hollow brickwork with pneumatic
drill, including transport of the demolition
products to the tip. M3 10.00 120,503.36 0.00 71,275.17 21,308.72 213,087.25 2,130,872.48
1.28 Removing asphalt roadbeds up to 20 cm. thick
using mechanical resources, including transport
of the demolition products to the tip. M3 -
1.29 Demolishing a concrete retaining wall in rocky
ground, taking the required safety measures,
including transport of the demolition products to
the tip. M3 -
1.30 Drilling for grouting cement mortar, in hard
ground. M -
1.31 Filling with clean and dry sand for pipe beds,
including transport, spreading and rolling M 13,938.00 24,100.67 30,312.48 1,069.13 6,168.72 61,651.01 859,291,731.54
1.32 Open excavation, from a depth of 10.1 m. down
to 16 m, including shoring and draining, if it is
necessary, with transport of products to tip in
ground of average consistency. M3 8,345.00 211,267.38 181,839.56 98,547.56 54,627.38 546,281.88 4,558,722,281.88

Page 73/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
1.33 Excavation in trenches, down to a depth of 2.60
m., with transport of the products to the tip, on
rock without explosives. M3 8,000.00 5,838.39 0.00 135,709.44 15,727.34 157,275.17 1,258,201,342.28
1,34 Levelling for base and sub base of roads and
paved areas with excavation or spoil products,
including transport, materials, compactation,
totally performed. M3 58,298.00 12,050.34 0.00 13,848.78 2,878.07 28,777.18 1,677,652,110.07

Summary 1 108,013,947,347.57

C2 CHAPTER 2 - CONCRETES AND MORTARS

2.01 Lean concrete, without formwork, with a
characteristic strength of 125 kg/cm2 with
cement resistant to sea water, laid and spread. M3 2,986.10 76,977.18 626,394.95 9,512.53 79,209.30 792,093.96 2,365,271,773.15
2.02 Mass concrete, for foundations, flooring, bed
frames for piping, etc, without formwork with a
characteristic strength of 200 kg/cm2 with
cement resistant to sea water, laid and vibrated M3 2,964.25 76,977.18 796,602.84 12,898.63 98,501.21 984,979.87 2,919,726,567.11
2.03 Reinforced concrete for foundations, plinths,
anchorage blocks, reinforcements for piping,
pile caps, etc. Without formwork or steel with a
characteristic strength of 250 kg/cm2 with
cement resistant to sea water, laid and rolled. M3 54,368.25 76,977.18 867,130.01 11,740.06 106,206.44 1,062,053.69 57,742,000,600.67
2.04 Reinforced concrete in structures and flooring,
with no formwork or steel, with a characteristic
strength of 250 kg/ cm2 with cement resistant
to sea water, laid and vibrated. M3 14,294.45 76,977.18 867,129.77 12,898.22 106,337.12 1,063,342.28 15,199,893,081.21
2.05 Reinforced concrete in bedplates for
equipment, with no formwork or steel, with a
characteristic strength of 250 kg/cm2, with
cement resistant to sea water, laid and vibrated. M3 2,116.00 76,977.18 867,130.07 12,898.26 106,336.78 1,063,342.28 2,250,032,268.46
2.06 Reinforced concrete in foundation slabs for the
turbo- generator, with no formwork or steel, with
a characteristic strength of 300 kg/cm2,with
cement resistant to sea water, laid and vibrated. M3 1,325.00 76,977.18 944,442.48 12,899.46 114,929.19 1,149,248.32 1,522,754,026.85
2.07 Reinforced concrete for the turbogenerator
pedestal without formwork or steel, with a
characteristic strength of 300 kg/cm2, with
cement resistant to sea water, laid and vibrated. M3 1,100.00 76,977.18 944,442.48 12,898.26 114,930.40 1,149,248.32 1,264,173,154.36

Page 74/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
2.08 Reinforced concrete in hydraulic works and
tanks, without formwork or steel, with a
characteristic strength of 250 kg/cm2, with
cement resistant to sea water, laid and vibrated. M3 6,086.25 76,977.18 867,129.52 12,898.44 106,337.14 1,063,342.28 6,471,766,963.09
2.09 Special mortar with no shrinking (grouting), for
levelling base plates and receiving anchorage
bolts in pockets, including formwork, totally
placed. (Sika Grout or similar). M3 3,847.55 482,013.41 18,705,988.49 0.00 2,131,998.10 21,320,000.00 82,029,766,000.00
2.10 Price supplement per m3 of concrete because
of using cement resistant to sulphated hot blast,
instead of Portland cement. Unit 180.00 122,161.71 413,206.63 0.00 49,732.32 585,100.67 105,318,120.81
2.11 Price supplement per m3 of concrete because
of using resistant to sea water cement, instead
of Portland cement. Unit -
2.12 Waterproofing for concretes and mortars. Kg 62.00 44,586.24 32,862.54 0.00 8,604.91 86,053.69 5,335,328.86
2.13 Lightweight concrete for forming slopes,
completely laid in situ. M3 272.66 67,137.84 454,642.32 0.00 57,978.23 579,758.39 158,076,922.42
2.14 Mortar for levelling, including proportional part
of formwork, completely laid in situ. M3 663.24 76,977.18 517,655.56 183,889.93 86,497.46 865,020.13 573,715,953.83
2.15 Grouted cement mortar, for all types of ground
including movement of machinery, stops, water,
completely performed. M3 -
2.16 Reinforced concrete in submerged works,
without formwork or steel, with a characteristic
strength of 250 kg/cm2, with cement resistant
to sea water and laid to depths up to 12 m. M3 42.00 76,977.18 867,130.07 12,898.26 106,336.78 1,063,342.28 44,660,375.84
2.17 Reinforced concrete for foundations and
plinths, anchorage blocks, reinforcements for
piping, pile caps, etc. Without formwork or steel
with a characteristic strength of 300 kg/cm2
with cement resistant to sea water, laid and M3 65.00 76,977.18 944,442.48 11,764.64 114,802.27 1,147,986.58 74,619,127.52
rolled.
2.18 Reinforced concrete in structures and flooring,
with no formwork or steel, with a characteristic
strength of 300 kg/ cm2 with cement resistant
to sea water, laid and vibrated. M3 6,850.00 76,977.18 944,442.48 12,898.26 114,930.40 1,149,248.32 7,872,351,006.71

Page 75/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
2.19 Reinforced concrete in bedplates for
equipment, with no formwork or steel, with a
characteristic strength of 300 kg/cm2,with
cement resistant to sea water, laid and vibrated. M3 378.00 307,908.72 944,442.48 12,898.26 140,589.46 1,405,838.93 531,407,114.09
2,20 Price supplement per m3 of reinforced concrete
for the turbogenerator, with characteristic
strength of 300 kg/cm2, because of using
polypropylene fibres. Unit 1.00 1,449.66 104,022.48 0.00 11,722.48 117,194.63 117,194.63
2,21 Price supplement per m3 of reinforced concrete
for foundations and marine structures because
of using silica fume mineral admixture. Unit 1.00 1,449.66 236,875.17 0.00 26,480.54 264,805.37 264,805.37
2,22 Price supplement per m3 of reinforced concrete
because of using water repellent admixture. Unit 1.00 1,449.66 31,946.98 0.00 3,717.45 37,114.09 37,114.09

Summary 2 181,131,287,499.07

C3 CHAPTER 3 - FORMWORK CARPENTRY

3.01 Wooden formwork for concealed surfaces,
removing forms, bevelling and ties included. M2 14,152.85 56,234.90 55,948.93 0.00 12,460.47 124,644.30 1,764,072,014.77
3.02 Ordinary wooden formwork, removing forms,
bevelling and ties included. M2 52,408.00 56,234.90 55,949.48 0.00 12,465.28 124,649.66 6,532,639,613.42
3.03 Wooden formwork for exposed surfaces,
removing forms, bevelling and ties included. M2 45,999.75 56,968.41 60,085.16 0.00 13,005.50 130,059.06 5,982,684,263.76
3.04 Boxer ( size 0.20 m. X 0.20 m. ) and depth up
to 0.5 m. Unit 231.50 61,858.39 60,901.20 0.00 13,643.10 136,402.68 31,577,221.48
3.05 Boxer ( size 0.25 m. X 0.25 m. ) and depth
greater than 0.50 m and less than 1.01 m. Unit 252.00 92,787.58 101,405.97 0.00 21,578.26 215,771.81 54,374,496.64
3.06 Metallic decking work for slabs, with 2 mm.
thick cold rolled waved plate, galvanized and
fire painted on the visible side, totally lied in M2 955.50 84,496.59 211,992.92 0.00 32,946.73 329,436.24 314,776,328.86
3.07 situ.
Curved wooden formwork, for visible surface,
including stripping formwork and removing ties. M2 532.20 56,234.90 113,685.70 0.00 18,884.77 188,805.37 100,482,217.45
3.08 Slip form for construction of cylindrical stack in
reinforced concrete, 150 m height, 8m average
diameter, including materials and auxiliary
resources for fastening and slipping. M2 9,831.25 0.00 588,853.69 0.00 65,428.19 654,281.88 6,432,408,724.83
3.09 Steel formwork for submerged works, removing
forms and ties included. M2 85.00 131,513.56 244,239.46 0.00 41,750.34 417,503.36 35,487,785.23
3.10 Metallic conduit, 120 mm in. diameter, M 150.00 321,825.50 643,651.01 93,865.77 117,704.70 1,177,046.98 176,557,046.98

Page 76/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
3.11 Carbon steel tube up to 250 mm in. diameter
for transpassing walls. M 23.75 365,315.44 730,630.87 106,550.34 133,610.74 1,336,107.38 31,732,550.34
3.12 Carbon steel tube from 251 up to 600 mm in.
diameter for transpassing walls. M 427.25 821,959.73 1,643,919.46 239,738.26 300,624.16 3,006,241.61 1,284,416,728.19
3.13 Metallic formwork for walls, including removing
forms and auxiliary resources, totally finished M 47.00 321,825.50 643,651.01 93,865.77 117,704.70 1,177,046.98 55,321,208.05
3.14 Boxer ( size 0.30 m. X 0.30 m. ) and depth
greater than 0.50 m and less than 1.01 m. Unit 64.00 125,966.17 232,705.53 0.00 39,851.78 398,523.49 25,505,503.36

Summary 3 22,822,035,703.36

C4 CHAPTER 4 - STEELWORK FOR

REINFORCING AND WORKYARD
4.01 Corrugated reinforcing bars for foundations and
plinths, 4000 kg/m2 yield stress steel, of any
diameter, supplied to work site by the
subcontractor, with material and placing Kg 339,097.00 1,205.03 8,932.65 288.50 1,159.06 11,585.23 3,928,518,398.66
included
4.02 Corrugated reinforcing bars for structures and
flooring, 4000 kg/cm2 yield stress steel, of any
diameter, supplied to the work site by the
subcontractor with material and placing in site
included. Kg 62,320.00 1,205.03 8,932.65 288.50 1,159.06 11,585.23 721,991,838.93
4.03 Corrugated reinforcing bars for equipment
bedplates, 4000 kg/cm2 yield steel, of any
diameter, supplied to the work site by the
subcontractor, with material and placing in situ
included. Kg 2,100.00 1,205.03 8,932.65 288.50 1,157.71 11,583.89 24,326,174.50
4.04 Corrugated reinforcing bars for the
turbogenerator foundations, 4000 kg/cm2 yield
stress steel of any diameter, supplied to the
work site by the subcontractor, with material
and placing in situ included. Kg 297,000.00 1,205.03 8,932.65 576.99 1,190.02 11,904.70 3,535,695,302.01
4.05 Corrugated reinforced steel (yield stress 4000
kg/cm2), of any diameter, supplied to the work
site by the subcontractor. Kg 2,000.00 1,205.03 8,932.65 288.50 1,157.71 11,583.89 23,167,785.23
4.06 Corrugated steel in electro-welded meshwork
(5000kg/cm2) including material and assembly Kg 51,138.00 1,205.03 9,796.41 288.51 1,255.02 12,544.97 641,524,493.96

Page 77/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
4.07 Corrugated reinforcing bars for submerged
works, with 4000 kg/cm2 yield stress steel, of
any diameter, coated with epoxy paint and
supplied to the work site by the subcontractor,
with material and placing in situ included. Kg 160,600.00 2,410.07 13,159.66 288.50 1,761.92 17,620.13 2,829,793,557.05
4.08 Corrugated reinforcing bars for structures and
flooring, 5000 kg/cm2 yield stress steel, of any
diameter, supplied to the work site by the
subcontractor with material and placing in site
included. Kg 2,484,218.00 1,205.03 9,796.41 288.50 1,255.03 12,544.97 31,164,431,446.98
4.09 Corrugated reinforcing bars for foundations and
plinths, 5000 kg/m2 yield stress steel, of any
diameter, supplied to work site by the
subcontractor, with material and placing Kg 2,751,311.00 1,205.03 9,796.41 288.50 1,255.03 12,544.97 34,515,104,169.13
included
4.10 Ladder fixed to concrete face with safety cage.
Including materials, anchoring and placing in
situ, completely finished. Kg 304.00 12,014.82 15,718.52 0.00 3,085.46 30,818.79 9,368,912.75
4.11 ASTM-A-307 steel for anchorage bolts for
anchorage of structures and equipment, with
washer and nut levelled and completely placed
in situ. Kg 38,774.00 15,196.83 25,305.70 0.00 4,504.17 45,006.71 1,745,090,228.19
4.12 ASTM-A-449 steel for highly anchorage bolts
for anchorage of structures and equipment, with
washer and nut levelled and completely placed
in situ. Kg 6,962.50 6,161.07 47,237.35 0.00 5,930.43 59,328.86 413,077,181.21
4.13 Corrugated reinforcing bars for equipment
bedplates, 5000 kg/cm2 yield steel, of any
diameter, supplied to the work site by the
subcontractor, with material and placing in situ
included. Kg 152,881.00 1,205.03 9,796.41 288.50 1,255.03 12,544.97 1,917,887,014.77
4.14 Screen grid made of stainless steel for water
intakes, totally installed. Kg 36.00 2,410.07 28,598.54 0.00 3,447.76 34,456.38 1,240,429.53
4.15 Chequered plate steel from 5 to 7 mm. thick,
hot galvanised, cut and placed in situ. Kg 5,500.00 10,217.23 14,701.41 0.00 2,772.63 27,691.28 152,302,013.42
4.16 54 Kg / m rail on concrete foundation, including
the proportional part of spring pins and plates
for the attachment system, and assembly. M 560.00 973,670.01 745,188.69 0.00 190,980.22 1,909,838.93 1,069,509,798.66

Page 78/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
4.17 Galvanised grating, 30 x 30 meshwork, 40 x 3
supporting strip, 10 x 10 safety meshwork,
including material and assembly. Kg 31,036.05 2,410.07 28,598.54 0.00 3,445.08 34,453.69 1,069,306,485.10
4.18 Guard rail consisting of hand rail and banisters
made of 50x50 mm steel tube, with 100x6 mm
plate baseboard, completely finished,
assembled and painted. M 4,525.00 155,563.49 311,126.98 45,372.68 56,903.29 568,966.44 2,574,573,154.36
4.19 Galvanised steel step ( 900 x 230 mm. ),
meshwork (30x30), supporting strip (30x3) and
safety meshwork (10x10), anchorage elements,
completely finished and assembled Unit 158.00 174,568.59 349,137.18 50,915.84 63,848.19 638,469.80 100,878,228.19
4.20 Manhole and registration for sewage, reinforced
type, diameter 800 mm. including placing in Unit 1.00 3,618,362.42 6,482,899.33 1,055,355.70 1,239,624.16 12,396,241.61 12,396,241.61
4.21 situ.
Scupper hole or drain with forged grid for
streets, for sewage, size 510 x 340 mm,
leading down to well or collection box, diameter
180 mm., including L-50 x 5 frame and placing Unit 2.00 1,888,332.89 3,383,263.09 550,763.76 646,928.86 6,469,288.59 12,938,577.18
in situ.
4.22 Manhole cover and frame for sewerage, 600
mm. diameter, reinforced for street traffic,
including placing in situ. Unit 98.00 1,696,107.38 3,038,859.06 494,697.99 581,073.83 5,810,738.26 569,452,348.99
4.23 2750 kg/cm2 steel in rolled sections for bolts on
the turboalternator bedplate, including material,
levelling and placing in situ completely finished. Kg 6,120.00 10,217.23 25,633.86 0.00 3,987.83 39,838.93 243,814,228.19

Summary 4 87,276,388,008.60

STRUCTURAL STEEL WORKS

4.24 Structural steel (2750 kg/cm2) in rolled or
composite sections, for framework, flooring,
straps, bracing, etc, including material,
assembly priming paint and finish with modified
epoxy 65 and 100 microns thick. Including
manufacturing and supply.
Kg 3,609,830.00 6,537.99 11,771.28 0.00 2,039.73 20,348.99 73,456,406,442.95
4.25 Structural steel (2750 kg/cm2) in rolled or
composite sections, for framework, flooring,
straps, bracing, etc, including material,
assembly priming paint and finish with modified
epoxy 65 and 100 microns thick. Assembly only.
Kg 3,609,830.00 2,435.44 0.00 0.00 275.97 2,711.41 9,787,726,979.87

Page 79/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
4.26 Structural steel (2750 kg/cm2) in reinforced
sections for framework, flooring, bracing, etc,
including material, assembly, priming paint and
finish with modified epoxy 65 and 100 microns
thick. Including manufacturing and supply. Kg 4,727,489.00 6,537.99 11,771.28 0.00 2,039.73 20,348.99 96,199,641,932.89
4.27 Structural steel (2750 kg/cm2) in reinforced
sections for framework, flooring, bracing, etc,
including material, assembly, priming paint and
finish with modified epoxy 65 and 100 microns
thick. Assembly only. Kg 4,727,489.00 2,435.44 0.00 0.00 275.97 2,711.41 12,818,158,093.96
4.28 Structural steel (2750 kg/cm2) in plates with a
thickness of 20 mm. or less, including cutting,
elaboration, painted on the outer surface. Kg 72,029.00 6,277.05 9,096.64 0.00 1,713.56 17,087.25 1,230,777,409.40
4.29 Structural steel (2750 kg/cm2) in plates with a
thickness of 20 mm. or less. Only assembly and
welded anchorage where required included. Kg 72,029.00 2,435.44 0.00 0.00 275.97 2,711.41 195,300,107.38
4.30 Structural steel (2750 kg/cm2) in plates with a
thickness greater than 20 mm. and less than 50
mm, including cutting, elaboration, painted on
the outer surface. Kg 29,634.00 6,277.05 9,410.74 0.00 1,748.46 17,436.24 516,705,583.89
4.31 Structural steel (2750 kg/cm2) in plates with a
thickness greater than 20 mm. and less than 50
mm. Only assembly and welded anchorage
where required included. Kg 29,634.00 2,435.44 0.00 0.00 275.97 2,711.41 80,349,906.04
4.32 2750 kg/cm2 steel in plates, rolled or composite
sections, for anchoring or embedding in
concrete, including manufacturing and supply. Kg 136,447.00 6,277.05 9,410.74 0.00 1,748.46 17,436.24 2,379,122,859.06
4.33 2750 kg/cm2 steel in plates, rolled or composite
sections for anchoring or embedding in
concrete, assembly only. Kg 136,447.00 2,435.44 0.00 0.00 275.97 2,711.41 369,963,677.85

Summary 5 197,034,152,993.29

C5 CHAPTER 5 - MASONRY
5.01 Double hollow brickwork partition, with 1 / 6
cement mortar, completely finished M2 3,892.18 50,738.26 47,568.23 0.00 10,928.42 109,234.90 425,161,890.47
5.02 Double hollow brickwork with 125 mm.
thickness lying on 1/6 cement mortar, M2 923.00 50,738.26 47,568.38 0.00 10,928.26 109,234.90 100,823,812.08
completely finished

Page 80/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
5.03 Double hollow brickwork 250 mm thick seated
in cement mortar 1/6, completely finished. M2 36.00 50,738.26 95,135.86 0.00 16,206.42 162,080.54 5,834,899.33
5.04 Solid brickwork 125 mm. thick, seated in
cement mortar 1/6, completely finished. M2 565.00 50,738.26 47,568.38 0.00 10,928.26 109,234.90 61,717,718.12
5.05 Solid brickwork 250 thick, seated in cement
mortar 1/6, completely finished. M2 147.00 50,738.26 95,135.86 0.00 16,206.42 162,080.54 23,825,838.93
5.06 Hollow vibrated concrete brickwork 10 cm.
thick, for enclosure of wall, seated in cement
mortar 1/6, completely finished Includes
additional vertical and horizontal M2 272.00 50,738.26 52,242.95 0.00 11,448.33 114,429.53 31,124,832.21
reinforcements.
5.07 Hollow vibrated concrete brickwork,15 cm.
thick, for enclosure of wall, seated in cement
mortar 1/6, completely finished. Includes
additional vertical and horizontal reinforcements M2 3,084.25 50,738.26 58,066.48 0.00 12,094.60 120,899.33 372,883,755.03
5.08 Mortar coating for vertical surfaces, 1.2 cm.
thick, with cement mortar 1/4 and polished
finish. M2 12,050.90 18,477.18 5,232.36 0.00 2,639.45 26,348.99 317,529,083.22
5.09 Mortar coating for horizontal surfaces, 1.2 cm.
thick, with cement mortar 1/4 and polished M2 91.00 18,477.18 5,232.36 0.00 2,639.45 26,348.99 2,397,758.39
5.10 finish
Suspended ceiling, made of soundproof plates
filled with mineral fibre, 15 mm thick, with
suspension visible modulation 600*600*15,
completely finished M2 3,565.00 61,215.70 153,121.94 0.00 23,810.01 238,147.65 848,996,375.84
5.11 Refractory brick, grooving and tonguing,
9"x4.5"x4" size, for construction of ducts of
stack, with proportional part of refractory mortar,
completely finished. M2 3,250.00 173,916.24 311,599.93 50,725.57 59,583.76 595,825.50 1,936,432,885.91
5.12 Plasterwork for vertical surfaces, all included M2 1,352.18 18,477.18 5,232.36 0.00 2,639.45 26,348.99 35,628,581.74
5.13 Plasterwork for horizontal surfaces, all included M2 100.04 18,477.18 5,232.36 0.00 2,639.45 26,348.99 2,635,953.29
5.14 Artificial stone coping in walls completely finish M 91.14 9,238.59 2,646.14 0.00 1,323.32 13,208.05 1,203,782.01
5.15 Artificial stone fillister, completely finished M 56.00 9,238.59 2,646.14 0.00 1,323.32 13,208.05 739,651.01
5.16 Suspended ceiling, made of soundproof plates
filled with mineral fibre, 15 mm thick, with
suspension visible modulation 600*600*15,
moisture resistant, completely finished. M2 40.00 61,215.70 153,121.94 0.00 23,810.01 238,147.65 9,525,906.04
Summary 6 4,176,462,723.62

C6 CHAPTER 6 - RIPRAP AND GRAVEL

Page 81/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
6 Graded crushed limestone for forming the top
layer of the ground in an unpaved area,
including transport, placing in situ and M3 2,421.00 0.00 267,463.09 41,339.60 34,311.41 343,114.09 830,679,221.48
6.02 compaction.
Graded crushed limestone 40/80 for forming
platforms, including transport, placing in situ
and rolling. M3 10,585.60 0.00 267,463.09 30,668.69 33,125.94 331,257.72 3,506,561,700.94
6.03 River gravel, size 5 - 20 mm. Including
spreading, levelling and rolling. M3 2,229.00 0.00 73,208.05 30,668.69 11,546.08 115,422.82 257,277,463.09
6.04 Graded stone for protection from spill, over grid,
including transport, placing in situ and rolling. M3 30.00 0.00 188,456.38 30,668.69 24,351.44 243,476.51 7,304,295.30
6.05 River sand size 0.5 - 3 - 5 mm. including
spreading, levelling and rolling. M3 12.00 0.00 62,408.05 30,668.69 10,346.08 103,422.82 1,241,073.83
6.06 Gravel used to seat piping submerged under
water down to a depth of 12 m., including land
and water transport, spread and levelled. M3 9.00 0.00 117,785.23 0.00 179,892.62 297,677.85 2,679,100.67
6.07 Selected fine gravel on gravel grounded for
protecting submerged piping down to a depth of
12 m., including land and water transporting
and spreading. M3 9.00 0.00 117,785.23 0.00 179,892.62 297,677.85 2,679,100.67
6.08 Rock fill in blocks of 50 kg, submerged down to
a depth of 8 m., including land and water
transport, placed in situ. Tm 342.00 0.00 50,330.54 27,522.40 14,455.79 92,308.72 31,569,583.89
6.09 Rock fill in blocks of 100 - 400 kg, submerged
down to a depth of 8 m , including land and
water transport, placed in situ. Tm 169,840.00 0.00 57,193.79 27,522.40 15,211.33 99,927.52 16,971,689,449.66
6.10 Gravel for seating piping submerged under
water to depths between 8.01 m and 20 m,
including land and water transport, spread and M3 -
6.11 levelled.
Selected fine gravel over gravel grounded to
protect submerged piping at depths between
8.01 m. and 20 m., including land and water
transport and spreading. M3 -
6.12 Rock fill in blocks of 50 kg, submerged at
depths between 8.01 m. and 20 m., including
land and water transport, placed in situ. Tm -
6.13 Rock fill in blocks of 100 400 kg, submerged
between depths of 8.01 m. and 20 m.,
including land and water transport, placed in Tm -
situ.
Page 82/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
6.14 Refill (Rip Rap) in blocks of 4 tm, in sea dike
including land transport, placed in situ. Tm 137,708.00 0.00 57,193.79 27,522.40 15,211.33 99,927.52 13,760,818,480.54
6.15 Rubble stone, min weight 25 kg, for sea dike
including land transport, placed in situ Tm 338,577.00 5,224.06 50,381.37 27,550.20 9,153.10 92,308.72 31,253,611,127.52
6.16 Precast concrete blocks, about 4 tm weight, for
protection of sea dike, including reinforcement,
formwork, transport, placed in situ. Tm 234,371.00 0.00 57,193.79 27,522.40 15,211.33 99,927.52 23,420,112,034.90

Summary 7 90,046,222,632.49

C7 CHAPTER 7 - CARPENTRY
7.01 40 mm. thick wooden door, with plywood
surface, with wooden door frame and 70x30
mm wooden rim, staff bead, cadmiun plated
bolts, closing, locking and safety fittings
completely installed. M2 136.00 116,486.58 283,444.03 0.00 44,431.81 444,362.42 60,433,288.59
7.02 Solid wooden door for varnishing, 40 mm thick
full-edged, 70x40 mm rim and 70x10 mm staff
bead, 70x30 pre-rim in pinewood, including
fittings for hanging and safety in top quality
brass M2 115.00 122,310.91 395,223.83 0.00 57,498.83 575,033.56 66,128,859.06
7.03 Metal door manufactured with normal sections,
0.7 mm thick galvanized and folded plate,
including mechanisms, guides, lock, anti-panic
bar, completely installed. M2 227.00 321,342.28 1,160,085.81 0.00 164,598.76 1,646,026.85 373,648,093.96
7.04 Metal door, manufactured with special sections
and 0.8 mm. thick flat plate, including
mechanisms, guides, lock, anti-panic bar,
completely installed. M2 147.00 321,342.28 1,235,761.91 0.00 173,016.61 1,730,120.81 254,327,758.39
7.05 Metalwork for fixed windows, including fittings,
elastic joints, moulding and placing in situ. M2 21.00 0.00 0.00 0.00 4,241,181.21 4,241,181.21 89,064,805.37
7.06 Metalwork for windows, fifty per cent opening,
including fittings, elastic joints, moulding and
placing in situ. M2 211.00 0.00 0.00 0.00 4,548,604.03 4,548,604.03 959,755,449.66
7.07 Metalwork in profiles of aluminium alloy, in
anodized colour, 15 microns, for windows, with
a minimum average thickness of 1.5 mm, with
opening leaves, including hanging, safety and
security fittings, moulduring and airtight joints. M2 190.00 0.00 0.00 0.00 4,548,604.03 4,548,604.03 864,234,765.10

Page 83/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
7.08 Metalwork in profiles of aluminium alloy in
anodized colour, 15 microns, for windows, with
a minimum average thickness of 1.5 mm., with
fixed leaves, including hanging, safety and
security fittings moulding and airtight joints. M2 53.00 0.00 0.00 0.00 4,241,181.21 4,241,181.21 224,782,604.03
7.09 Metalwork in profiles of aluminium alloy in
anodized colour, 15 microns, for windows, with
a minimum average thickness of 1.5 mm., with
fixed and opening leaves, including hanging,
safety and security fittings, moulding and
airtight joints.
M2 37.00 0.00 0.00 0.00 4,241,181.21 4,241,181.21 156,923,704.70
7.10 Plate grid made of aluminium alloy, in anodized
colour, 15 microns, including frame and
operating accessories, completely installed. M2 14.00 0.00 0.00 0.00 9,744,348.99 9,744,348.99 136,420,885.91
7.11 2.00 m. high galvanised metallic meshwork
protection, with the proportional part of
foundations, doors, locks, etc. completely
installed. M 785.00 173,992.11 455,497.07 0.00 69,947.07 699,436.24 549,057,449.66
7.12 Metalwork in profiles of aluminium alloy, with
special sections, including doors, moulding,
fittings, handles, safety / security key and
placing in situ. M2 124.00 6,476,617.45 3,487,409.40 0.00 1,107,114.09 11,071,140.94 1,372,821,476.51
7.13 Fire cutoff door, made with special sections and
plates, including frame, devices, anti-panic bar,
completely installed for a fire resistant of 60 min M2 3.00 6,240,143.96 3,360,077.52 0.00 1,066,691.28 10,666,912.75 32,000,738.26
7.14 Fire cutoff door, made with special sections and
plates, including frame, devices, anti-panic bar,
completely installed for a fire resistant of 90 min M2 3.00 6,670,923.83 3,592,035.91 0.00 1,140,328.86 11,403,288.59 34,209,865.77
7.15 Fire cutoff door, made with special sections and
plates, including frame, devices, anti-panic bar,
completely installed for a fire resistant of 120
min M2 3.00 7,209,437.92 3,882,005.03 0.00 1,232,382.55 12,323,825.50 36,971,476.51
7.16 PVC shutter, 1 mm slime thick, all included M2 27.00 1,446,650.82 778,965.83 0.00 247,296.11 2,472,912.75 66,768,644.30
7.17 Metal door manufactured with normal sections,
for big holes, 1 mm thick galvanized and waved
plate, including mechanisms, guides, lock, anti-
panic bar, completely installed. M2 144.00 328,036.92 1,261,506.95 0.00 140,576.94 1,730,120.81 249,137,395.97

Page 84/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
7,18 Anodized aluminium louver, with vertical or
horizontal slimes, including frame, fasteners,
totally finished. M2 64.00 6,947,415.36 3,740,915.96 0.00 (943,982.33) 9,744,348.99 623,638,335.57
7,19 Electric operated steel rolling door, more than 2
m width, including frame, furnishing,
completely installed. M2 96.00 1,670,979.87 899,758.39 0.00 285,637.58 2,856,375.84 274,212,080.54

Summary 8 6,424,537,677.86

C8 CHAPTER 8 - SEWERAGE AND PLUMBING

8.01 Centrifuged concrete piping for drainage, 150
mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 169.00 33,742.22 105,516.89 71,376.99 23,404.16 234,040.27 39,552,805.37
8.02 Centrifuged concrete piping for drainage, 200
mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 11,068.00 33,742.22 116,539.31 71,376.99 24,623.36 246,281.88 2,725,847,838.93
8.03 Centrifuged concrete piping for drainage, 250
mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 289.00 33,742.22 128,786.45 71,376.99 25,986.95 259,892.62 75,108,966.44
8.04 Centrifuged concrete piping for drainage, 300
mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 5,025.00 56,235.91 142,394.38 95,712.37 32,704.32 327,046.98 1,643,411,073.83
8.05 Centrifuged concrete piping for drainage, 400
mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 2,239.00 56,235.90 199,399.77 158,841.80 46,059.44 460,536.91 1,031,142,147.65
8.06 Centrifuged concrete piping for drainage, 500
mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 1,670.00 56,235.89 309,043.45 158,841.80 58,241.28 582,362.42 972,545,234.90
8.07 Centrifuged concrete piping for drainage, 600
mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 1,302.00 67,484.45 380,198.30 264,980.71 79,188.90 791,852.35 1,030,991,758.39

Page 85/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
8.08 Centrifuged concrete piping for drainage, 800
mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 4,218.00 67,484.45 563,442.40 264,980.71 99,542.10 995,449.66 4,198,806,684.56
8.09 Stoneware piping 150 mm. in diameter,
including joints with the material required,
special parts, transport and placing in situ. M 20.00 929.60 16,234.45 0.00 1,909.77 19,073.83 381,476.51
8.10 Stoneware piping 200 mm. in diameter,
including joints with the material required,
special parts, transport and placing in situ. M 30.00 1,911.42 33,348.73 0.00 3,921.06 39,181.21 1,175,436.24
8.11 Stoneware piping 250 mm. in diameter,
including joints with the material required,
special parts, transport and placing in situ. M 40.00 3,167.52 55,369.87 0.00 6,509.59 65,046.98 2,601,879.19
8.12 PVC pipe 50 mm. in diameter, including joints
with the material required, special parts,
transport and placing in situ, in drains or electric
ducts. M 20.00 33,742.22 48,359.96 0.00 9,119.30 91,221.48 1,824,429.53
8.13 PVC pipe 100 mm. in diameter, including joints
with the material required, special parts,
transport and placing in situ, in drains or electric
ducts. M 40.00 33,742.22 122,676.78 0.00 17,379.66 173,798.66 6,951,946.31
8.14 PVC pipe 160 mm. in diameter, including joints
with the material required, special parts,
transport and placing in situ, in drains or electric
ducts. M 17,355.00 33,742.22 217,354.25 0.00 27,896.82 278,993.29 4,841,928,523.49
8.15 PVC pipe 200 mm. in diameter, including joints
with the material required, special parts,
transport and placing in situ, in drains or electric
ducts. M 946.00 33,742.22 268,435.74 0.00 33,580.43 335,758.39 317,627,436.24
8.16 PVC fall pipe, 200 mm. in diameter, including
clamps, special parts, joints and placing in situ. M 779.00 33,742.22 268,435.74 0.00 33,580.43 335,758.39 261,555,785.23
8.17 Prepainted galvanized metallic gutter 30 x 40
cm. of average cross section with thermal
insulation at the bottom and security elements. M 976.00 1,684,311.17 2,423,527.34 0.00 456,429.94 4,564,268.46 4,454,726,013.42

Page 86/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
8.18 Collection box down to a depth of 1.00 m., 40 *
40 cm., made of reinforced concrete, 20 cm
thick, with reinforced concrete top with section
of rim L- 50 x 5. Including excavation, filling,
tests, connections, reinforcement and
formwork, completely performed.
Unit 540.00 231,366.44 414,531.54 67,481.88 79,264.43 792,644.30 428,027,919.46
8.19 Collection box down to a depth of 1.00 m., ' 60 *
60 cm., made of reinforced concrete, 20 cm
thick, with reinforced concrete top with section
of rim L- 50 x 5. Including excavation, filling,
tests, connections, reinforcement and
formwork, completely performed.
Unit 133.00 347,049.66 621,797.32 101,222.82 118,896.64 1,188,966.44 158,132,536.91
8.20 Circular concrete manhole with an inner
diameter of 0.80 m. .Including casting cover,
steel supports, reinforcement, formwork and
connections, completely performed. Depth
down to 1.00 m. Unit 50.00 462,732.89 829,063.09 134,963.76 158,528.86 1,585,288.59 79,264,429.53
8.21 Circular concrete manhole with an inner
diameter of 0.80 m., Including casting cover,
steel supports, reinforcement, formwork and
connections, completely performed. Depth from
1.01 m. down to 2.00 m. Unit 7.00 694,099.33 1,243,594.63 202,445.64 237,793.29 2,377,932.89 16,645,530.20
8.22 Circular concrete manhole with an inner
diameter of 0.80 m. Including casting cover,
steel supports, reinforcement, formwork and
connections, completely performed. Depth from
2.01 down to 3.00 m. Unit 8.00 1,156,832.21 2,072,657.72 337,409.40 396,322.15 3,963,221.48 31,705,771.81
8.23 Circular concrete manhole with an inner
diameter of 1.00 m. Including casting cover,
steel supports, reinforcement, formwork and
connections, completely performed. Depth
down to 1.50 m. Unit 7.00 867,624.16 1,554,493.29 253,057.05 297,241.61 2,972,416.11 20,806,912.75
8.24 Circular concrete manhole with an inner
diameter of 1.00 m. Including casting cover,
steel supports, reinforcement, formwork and
connections, completely performed. Depth
from1.51 m. down to 3.00 m. Unit 10.00 1,446,040.27 2,590,822.15 421,761.74 495,402.68 4,954,026.85 49,540,268.46

Page 87/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
8.25 Circular concrete manhole with an inner
diameter of 1.00 m. Including casting cover,
steel supports, reinforcement, formwork and
connections, completely performed. Depth from
3.01 m. down to 4.50 m. Unit 3.00 1,807,550.34 3,238,527.68 527,202.18 619,203.02 6,192,483.22 18,577,449.66
8.26 Lavatory in white glazed porcelain, with flush,
completely installed, including seat and special
plastic cover. Unit 52.00 1,554,765.10 2,785,620.81 453,473.15 532,651.01 5,326,510.07 276,978,523.49
8.27 Wash basin with pedestal, in white glazed
porcelain, equipped with chrome taps, with two
stop cocks, central pipe, drainage valve, bottle
trap, plug and chain completely installed. Unit 35.00 956,778.52 1,714,228.19 279,060.40 327,785.23 3,277,852.35 114,724,832.21
8.28 Suspended wall urinal, with trap, in glazed
white porcelain, including flushing device, wall
attachments, completely installed. Unit 26.00 1,348,187.92 2,415,503.36 393,221.48 461,879.19 4,618,791.95 120,088,590.60
8.29 Intermittent discharge cistern, in glazed white
porcelain, including mechanisms and placing in
situ. Unit 33.00 2,174,496.64 3,895,973.15 634,228.19 744,966.44 7,449,664.43 245,838,926.17
8.30 Shower base in glazed white porcelain,
700*700, equipped with chrome taps, stop
cocks shower unit with sprinkler, completely Unit 3.00 1,087,248.32 1,947,986.58 317,114.09 372,483.22 3,724,832.21 11,174,496.64
8.31 installed.
Complete hot and cold water plumbing
installations in the toilet areas. L.S. 15.00 18,309,261.74 32,804,093.96 5,340,201.34 6,272,617.45 62,726,174.50 940,892,617.45
8.32 Septic pit of the O.M.S. type for 25 people, with
two units, anaerobic digestion and biological
filter, completely installed. L.S. 2.00 19,135,570.47 34,284,563.76 5,581,208.05 6,555,704.70 65,557,046.98 131,114,093.96
8.33 Biological clearing filter of the O.M.S. type for
25 people, completely installed. L.S. 2.00 7,741,208.05 13,869,664.43 2,257,852.35 2,652,080.54 26,520,805.37 53,041,610.74
8.34 Carbon steel pipe 4" in diameter, including
joints with the material required, special parts,
transport and placing in situ M 8.00 260,939.60 467,516.78 76,107.38 89,395.97 893,959.73 7,151,677.85
8.35 PVC fall pipe, 160 mm. in diameter, including
clamps, special parts, joints and placing in situ M 70.00 149,735.84 268,276.71 43,672.95 51,294.36 512,979.87 35,908,590.60
8.36 PVC pipe 300 mm. in diameter, including joints
with the material required, special parts,
transport and placing in situ, in drains or electric
ducts. M 3,717.00 299,471.68 536,553.42 87,345.91 102,602.15 1,025,973.15 3,813,542,214.77

Page 88/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
8.37 Reinforced concrete manhole 60x60x150 cm3,
up 20 cm shell with casting cover and steel
supports included. Depth down to 1.50 m. Unit 655.00 218,623.89 391,701.14 63,765.30 74,902.95 748,993.29 490,590,604.03
8.38 Reinforced concrete manhole 80x80x150 cm3,
up 20 cm shell with casting cover and steel
supports included. Depth down to 1.50 m. Unit 492.00 273,290.74 489,645.91 79,709.80 93,622.01 936,268.46 460,644,080.54
8.39 Circular manhole made with precast mass
concrete, 80x250. Down to 2.50 m depth,
including casting cover, steel supports,
connections, excavation and filling, completely
performed. Unit 364.00 396,280.27 710,002.15 115,581.74 135,760.00 1,357,624.16 494,175,194.63
8.40 Circular manhole made with precast mass
concrete 100x250. Down to 2.50 m depth,
including casting cover, steel supports,
connections, excavation and filling, completely
performed. Unit 118.00 475,562.42 852,049.33 138,705.70 162,930.87 1,629,248.32 192,251,302.01
8.41 PVC fall pipe, 125 mm. in diameter, including
clamps, special parts, joints and placing in situ. M 10.00 127,251.54 227,992.35 37,115.03 43,600.81 435,959.73 4,359,597.32
8.42 High density polyethylene pipe 200-250 mm. in
diameter, including joints with the material
required, special parts, transport and placing in
situ, in drains or electric ducts. M 10,000.00 117,553.29 210,616.31 34,286.38 40,268.86 402,724.83 4,027,248,322.15
8.43 Reinforced concrete manhole 100x100x150
cm3, up 20 cm thick shell with casting cover
and steel supports included. Depth down to Unit 20.00 80,978.26 145,086.04 23,618.66 27,739.87 277,422.82 5,548,456.38
8,44 1.50 m. sump made of cast iron, 250x250 mm,
Syphon
totally installed. Unit 52.00 404,891.28 725,430.20 118,093.29 138,712.75 1,387,127.52 72,130,630.87
8,45 Syphon sump made of cast iron, 400x400 mm,
totally installed. Unit 48.00 578,416.11 1,036,328.86 168,704.70 198,161.07 1,981,610.74 95,117,315.44
8,46 Carbon steel pipe 2" in diameter, including
joints with the material required, special parts,
transport and placing in situ M -
8,47 Carbon steel pipe 1" in diameter, including
joints with the material required, special parts,
transport and placing in situ M -

Page 89/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
8,48 Mirror for lavatories and wash fountains, with
stainless steel angle frame, satin finish with
concealed and theft proof locking device. About
60x100 cm2. M2 5.40 652,348.99 1,168,791.95 190,268.46 223,489.93 2,234,899.33 12,068,456.38

Summary 9 34,013,470,389.24

C9 CHAPTER 9 - PAVING, ENCLOSURES AND

COATING
9.01 Macadam base with crushed limestone
aggregate, laid in situ and compacted, including
fines for macadam M3 66.00 150,040.27 268,822.15 43,761.74 51,402.68 514,026.85 33,925,771.81
9.02 Granular base consisting of natural selected
crushed stone, to set under paving or flooring. M3 25,690.00 70,627.65 126,541.21 20,599.73 24,191.14 241,959.73 6,215,945,503.36
9.03 Flexible paving consisting of hot bituminous mix
( asphaltic concrete ), including transport prime
coat, spreading, rodding and rolling, with a
thickness of 8 cm., as soon as it is
consolidated. M2 129,792.00 31,008.32 55,556.58 9,044.09 10,619.19 106,228.19 13,787,568,966.44
9.04 Double surface treatment with normal grain size
aggregate, first coat: aggregates 20/10 mm.
and binder agent, proportion 1.5 kg/m2;
second coat: aggregates 10/5 mm., and binder
agent, proportion 1.1 kg/m2; completely finish. M2 14,350.00 12,394.63 22,207.05 3,615.10 4,253.02 42,469.80 609,441,610.74
9.05 35 * 15 cm. kerb for streets, with prefabricated
concrete material, including placing in situ and
joints with cement mortar 1/1. M 250.00 19,613.96 35,141.68 5,720.74 6,718.26 67,194.63 16,798,657.72
9.06 Paving with concrete blocks overlying a rolled
sand bedding 10 cm. thick, including Grouting
with cement mortar 1/1 and cleaning. M2 253.00 26,093.96 46,751.68 7,610.74 8,939.60 89,395.97 22,617,181.21
9.07 Anti-pollution fibre felt ( 150 g/m2 ), with supply
and proportional part of cuts and overlaps,
placing in situ. M2 120.00 73,411.01 131,528.05 21,411.54 25,152.75 251,503.36 30,180,402.68
9.08 Cement slab paving including fixing material
and placing in situ. M2 12,821.00 13,090.47 23,453.76 3,818.05 4,483.36 44,845.64 574,965,919.46
9.09 Cement mortar 1/2 paving, dustproof, and
resistant to abrasion, with detailed parts,
completely finished, including colouring and
mechanical float finish. M2 16,370.00 6,545.23 11,726.88 1,909.03 2,248.39 22,429.53 367,171,409.40

Page 90/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
9.10 Paving with terrazzo floor tiles ( 40 * cm. ), in
any colour, including adhesion material, placing
in situ and edge of floor tile polished. Medium
grain size, sand bed 2 cm. thick and treated
with cement mortar 1/6. M2 2,643.00 51,318.12 91,944.97 14,967.79 17,581.21 175,812.08 464,671,328.86
9.11 Paving with bevelled hydraulic floor tiling
( 40x40 cm. ) treated with cement mortar 1/6,
including 2 cm. Sand bed, jointed and cleaning. M2 20.00 51,318.12 91,944.97 14,967.79 17,581.21 175,812.08 3,516,241.61
9.12 Acid proof paving with epoxy resins, jointed with
acid proof material, preparing surfaces,
completely placed in situ. M2 170.00 51,318.12 91,944.97 14,967.79 17,581.21 175,812.08 29,888,053.69
9.13 Paving with floor tiles ( 13 x 13 cm. ) including
adhesion material, jointed and placed in situ.
Cement mortar 1/6 and 2 cm. sand bed. M2 416.00 51,318.12 91,944.97 14,967.79 17,581.21 175,812.08 73,137,825.50
9.14 Stoneware floor tile paving ( 20*20cm. ), in any
colour, including adhesion material placed in
situ. Cement mortar 1/6 and 2 cm. sand bed. M2 278.00 51,318.12 91,944.97 14,967.79 17,581.21 175,812.08 48,875,758.39
9.15 Terrazzo baseboard ( 40*9 cm. ), in any colour,
including adhesion material and placing in situ. M 1,732.00 51,318.12 91,944.97 14,967.79 17,581.21 175,812.08 304,506,523.49
9.16 Stoneware baseboard ( 20*10 cm. ), in any
colour, including adhesion material and placing
in situ. M 150.00 51,318.12 91,944.97 14,967.79 17,581.21 175,812.08 26,371,812.08
9.17 Tiling with top quality wall tiles ( 10*10 cm. ), in
matt white colour, including proportional part of
nosing edge pieces, adhesion material and
placing in situ. M2 3,738.00 36,285.12 65,010.84 10,583.17 63,932.95 175,812.08 657,185,557.05
9.18 Exterior enclosure of outer walls made of solid
brickwork 10 cm thick, 8 cm. air chamber and
single brick partition. M2 60.00 50,738.26 47,568.38 0.00 10,928.26 109,234.90 6,554,093.96
9.19 Exterior enclosure of building, made of hollow
vibrated concrete blocks 15 cm. thick, 8 cm. air
chamber, and single hollow brick partition. M2 947.00 46,925.64 84,075.10 13,686.64 16,117.99 160,805.37 152,282,684.56
9.20 Enclosure with translucent glasswork,
completely installed. M2 10.00 539,579.60 966,746.78 157,377.38 184,886.85 1,848,590.60 18,485,906.04
9.21 Prepainted galvanised metallic corrugated plate
0.7mm. thick for outer walls, completely
installed, including attachment elements, tops,
joints, etc. M2 11,246.00 56,194.79 55,026.47 0.00 12,357.26 123,578.52 1,389,764,075.17

Page 91/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
9.22 Prepainted galvanized metallic corrugated plate
1.0 mm. thick for roofs, completely installed,
including attachment elements, tops, joints, etc. M2 9,048.00 80,205.29 70,679.11 0.00 16,766.60 167,651.01 1,516,906,308.72
9.23 Galvanised steel sandwich panel, prepainted
on the outer face, 0.7 mm. thick, for outer walls
and roofs with 100 mm. of rock wool insulation,
completely installed, including attachment
elements, tops, joints, etc. M2 23,496.00 26,896.77 26,337.58 0.00 70,344.18 123,578.52 2,903,600,987.92
9.24 Translucent outer wall consisting of polyester
resin plating, reinforced with glass fibre, in
colour indicated on drawings, including
attachment elements, completely finished. M2 90.00 750,201.34 1,344,110.74 218,808.72 257,013.42 2,570,134.23 231,312,080.54
9.25 Acid proof lining of the epoxy type applied to
concrete or metallic surface, including
application and finish. M2 25.00 142,212.08 254,796.64 41,478.52 48,720.81 487,208.05 12,180,201.34
9.26 Epoxy type lining for floors, applied to concrete
or mortar surface, including preparation of the
surface application and finish. M2 156.00 118,292.62 211,940.94 34,502.01 40,526.17 405,261.74 63,220,832.21
9.27 Static-proof and fireproof false floor, with
support section, completely installed M2 231.00 171,785.23 307,781.88 50,104.03 58,852.35 588,523.49 135,948,926.17
9.28 Asphaltic prime coat on sand base, perfectly
levelled and compacted. M2 70.00 67,061.48 120,151.81 19,559.60 22,972.08 229,744.97 16,082,147.65
9.29 Paving with P.V.C. floor tiles ( 30 x 30 cm. ), in
any colour, including adhesion material and
placing in situ. M2 12.00 37,096.91 66,465.30 10,819.93 12,705.10 127,087.25 1,525,046.98
9.30 Exterior enclosure of building, made of hollow
vibrated concrete blocks 20 cm. thick, 8 cm. air
chamber, and single hollow brick partition. M2 375.00 23,484.56 42,076.51 6,849.66 8,045.64 80,456.38 30,171,140.94
9.31 Expansion joint, completely installed. M 2,000.00 24,100.67 202,939.79 0.00 25,226.65 252,267.11 504,534,228.19
9.32 Flexible paving consisting of hot bituminous mix
( asphaltic concrete ), including transport prime
coat, spreading, rodding and rolling, with a
thickness of 6 cm., as soon as it is
consolidated. M2 125,387.00 27,094.23 48,543.83 7,902.48 9,278.26 92,818.79 11,638,269,865.77

Page 92/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
9.33 Flexible paving consisting of hot bituminous mix
( asphaltic concrete ), including transport prime
coat, spreading, rodding and rolling, with a
thickness of 10 cm., as soon as it is
consolidated. M2 125,387.00 42,968.05 76,984.43 12,532.35 14,723.22 147,208.05 18,457,976,228.19
9.34 35 * 15 cm. curved kerb for streets, with
prefabricated concrete material, including
placing in situ and joints with cement mortar M 1,180.00 19,613.96 35,141.68 5,720.74 6,718.26 67,194.63 79,289,664.43
9.35 1/1.
Galvanised steel sandwich panel, prepainted
on the outer face, 0.7 mm. thick, for outer walls
and roofs with 50 mm. of rock wool insulation,
completely installed, including attachment
elements, tops, joints, etc. M2 2,974.00 56,194.79 55,026.47 0.00 12,357.26 123,578.52 367,522,528.86

Summary 10 60,792,395,471.13

C10 CHAPTER 10 - FLOOR SLABS

10.01 Reinforced concrete floor slab made of joists,
with concrete arches, including filling and a
compression layer consisting of 3 cm. of
concrete fck = 200 kg/cm2. Overload for use:
500 kg/m2 M2 2,098.00 2,963.36 30,668.86 496.51 3,857.85 37,986.58 79,695,838.93
10.02 Reinforced concrete floor slab made of joists,
with concrete arches, including filling and a
compression layer consisting of 5 cm. of
concrete fck = 200 kg/cm2. Overload for use:
500 kg/m2 M2 199.00 5,674.83 58,730.87 950.82 7,395.15 72,751.68 14,477,583.89

Summary 11 94,173,422.82

C11 CHAPTER 11 - PRESSURE PIPES

11.01 Metallic pipe, 1000mm. inner diameter, for a
service pressure of 3.5 kg/cm2 and testing
pressure of 5 kg/cm2, including joints with the
material required, proportional part of special
pieces, bends, transport, placing in situ and all
testing required.
M 200.00 1,314,483.22 2,355,115.77 383,390.94 450,338.93 4,503,328.86 900,665,771.81

Page 93/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
11.02 Reinforced vibrated concrete pipe, with inner
diameter of 600 mm., with pressed steel plate
web, for a service pressure of 3.5 kg/cm2 and
test pressure of 5.0 kg/cm2, including joints with
the material required proportional part of special
pieces, bends, transport, placing in situ and all
the tests that are required.
M 60.00 67,484.45 655,116.86 264,980.71 109,733.42 1,097,315.44 65,838,926.17
11.03 Metallic pipe, with an inner diameter of 1.200
mm. for a service pressure of 3.5 kg/cm2 and
test pressure of 5 kg/cm2, including joints with
the material required proportional part of special
pieces, bends, transport, placing in situ and all
the tests that are required.
M 40.00 2,631,140.94 4,714,127.52 767,416.11 901,409.40 9,014,093.96 360,563,758.39
11.04 Reinforced vibrated concrete pipe, with an inner
diameter of 1.000 mm, with pressed steel plate
web for a service pressure of 3.5 kg/cm2 and
test pressure of 5.0 kg/cm2, including joints with
the material required proportional part of special
pieces, bends, transport placing in situ and all
the tests that are required.
M 220.00 67,484.45 1,344,069.54 264,980.71 186,284.09 1,862,818.79 409,820,134.23
11.05 Reinforced vibrated concrete pipe, with an inner
diameter of 1.800 mm., with pressed steel plate
web for a service pressure of 3,5 kg/cm2 and
test pressure of 5 kg/cm2, including joints with
the material required proportional part of special
pieces, bends, transport, placing in situ and all
tests that are required.
M 450.00 2,022,281.88 3,623,255.03 589,832.21 692,818.79 6,928,187.92 3,117,684,563.76
11.06 Manholes in vibrated reinforced concrete pipe
with pressed steel plate web ranging from
1.000 mm to 1.800 mm in diameter, for a
service pressure of 3.5 kg/cm2 and a test
pressure of 5 kg/cm2, including proportional
parts of joints and all the tests that are
required, completely installed.
Unit 6.00 2,006,364.56 3,594,736.51 585,189.66 687,360.27 6,873,651.01 41,241,906.04

Page 94/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
11.07 Reinforced vibrated concrete pipe, with an inner
for a service pressure of 3,5 kg/cm2 and test
pressure diameter of 2500 mm., with pressed
steel plate web for a service pressure of 3,5
kg/cm2 and test pressure of 5 kg/cm2, including
joints with the material required placing in situ
and all tests that are required.
M 100.00 2,786,660.94 4,992,767.52 812,776.11 954,694.77 9,546,899.33 954,689,932.89

Summary 12 5,850,504,993.29

C12 CHAPTER 12 - GLASS

12.01 Glazing with colourless hot-drawn glass, 5 mm.
thick, laid on continuous section carpentry,
moulding, etc, completely assembled. M2 618.00 427,201.61 765,402.89 124,600.47 146,352.08 1,463,557.05 904,478,255.03
12.02 Colourless glass window panes 6 mm. thick,
laid on iron work, wood work or concrete. M2 183.00 168,219.06 301,392.48 49,063.89 57,633.29 576,308.72 105,464,496.64
12.03 Wire reinforced glass, 6mm thick, laid on iron
work, wood work or concrete. M2 60.00 205,837.85 368,792.82 60,036.04 70,514.50 705,181.21 42,310,872.48

Summary 13 1,052,253,624.15

CHAPTER 13 - PAINT AND COATING

13.01 Plastic paintwork on polished parge for interior
coating, with priming, and two coats of paint. M2 21,272.00 8,480.54 15,194.30 2,473.49 2,912.08 29,060.40 618,172,885.91
13.02 Acrylic paintwork, two coats, for vertical and
horizontal surfaces, outer walls, including
preparation of surfaces. M2 1,191.00 7,828.19 14,025.50 2,283.22 2,681.88 26,818.79 31,941,181.21
13.03 Synthetic enamel paintwork on metal work, two
coats, including scraping, rust removal and red
lead oxide priming. M2 60.00 8,480.54 15,194.30 2,473.49 2,912.08 29,060.40 1,743,624.16
13.04 Acid proof paintwork on polished parge coats
for interior, with priming, puntying and two coats
of paint. M2 443.75 161,913.02 290,094.16 47,224.63 55,466.17 554,697.99 246,147,231.54
13.05 Waterproofing roofs with three layers of
bituminous material with 60 gr/m2 glass fibre
reinforcement, including priming the surfaces
with bituminous emulsion, completely finished.
The top coat will be provided with a protective
mineral layer.
M2 1,819.00 83,500.67 149,605.37 24,354.36 28,606.71 286,067.11 520,356,080.54

Page 95/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
13.06 Waterproofing with a bituminous layer, with 60
g/m2 glass fibre reinforcement, finish with anti-
adhesive polyethylene material on both sides
with average weight of 3 kg/m2, including
priming the base with 0.3 kg of bituminous M2 228.00 86,849.40 155,605.17 25,331.07 29,757.99 297,543.62 67,839,946.31
emulsion.
13.07 Rigid insulation panel with 40 mm. thick
polystyrene foam, including placing in situ and
attachment structure. M2 204.00 145,560.81 260,796.44 42,455.23 49,872.08 498,684.56 101,731,651.01
13.08 Electrolytic red lead paintwork over structures
or metal work, including preparation of the M2 60.00 12,742.55 22,830.40 3,716.58 4,361.48 43,651.01 2,619,060.40
13.09 surfaces
Epoxy type prime coat, resistant to abrasion,
wear and aggressive chemicals agents,
including preparation of the surfaces and 65
microns thickness. M2 1,119.00 118,292.62 211,940.94 34,502.01 40,526.17 405,261.74 453,487,892.62
13.10 Finishing paintwork of the epoxy type resistant
to abrasion, wear and aggressive chemical
agents, including preparation of the surfaces
and a thickness of 100 microns. M2 999.00 182,005.37 326,092.95 53,084.90 62,360.40 623,543.62 622,920,080.54
13.11 Stone-like paintwork on the basis of acrylic
polymer resins, two coats, for vertical and
horizontal surfaces, outer walls, including
preparation of the surfaces. M2 4,834.50 12,742.55 22,830.40 3,716.58 4,361.48 43,651.01 211,030,791.95
13.12 Antipollution polyetilene sheet, 0.18mm thick,
under plates and pavements, completely
installed. M2 840.00 17,395.97 31,167.79 5,073.83 5,959.73 59,597.32 50,061,744.97
13,13 High density polyethylene sheet 1 mm thick,
totally installed. Including proportional part of
cuttings, overlaps and fasteners, completely
installed M2 48.00 41,619.87 74,568.93 12,139.13 14,262.68 142,590.60 6,844,348.99
13,14 High density polyethylene sheet 1.5 mm thick,
totally installed. Including proportional part of
cuttings, overlaps and fasteners completely
installed M2 57.00 62,451.54 111,892.35 18,215.03 21,400.81 213,959.73 12,195,704.70
13,15 High density polyethylene sheet 2 mm thick,
totally installed. Including proportional part of
cuttings, overlaps and fasteners, completely
installed. M2 155.00 83,239.73 149,137.85 24,278.26 28,511.95 285,167.79 44,201,006.71

Page 96/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
13,16 Polypropylene geotextile fabric, min 325 g/m2
and 2.9 mm thick. Including proportional parts
of cuttings, overlaps and fasteners, completely
installed. M2 165.00 17,395.97 31,167.79 5,073.83 5,959.73 59,597.32 9,833,557.05

Summary 14 3,001,126,788.61

C14 CHAPTER 14 - MISCELLANEOUS

14.01 Soil Investigation. Conducting boring
campaigns and preparing the geotechnical L.S. 1.00 43,489,932.89 77,919,463.09 12,684,563.76 14,899,328.86 148,993,288.59 148,993,288.59
14.02 report.
Stainless steel (AISI-316) plate, with a
thickness of 20 mm or less, including cutting,
elaboration, assembly and welded anchorage Unit -
14.03 where required.
Solid block wall 2.20 m. high, for the outer
enclosure of the work site, with reinforced
concrete piers 0.20 *0.20 m. laid every 3.00 m. M -
14.04 Steel gate for access to the enclosure, size
8.00 * 2.20 m., motorized, 12 mm thick. Unit 8.00 16,869,744.97 30,224,959.73 4,920,342.28 5,779,449.66 57,794,496.64 462,355,973.15
14.05 Wire netting enclosure 2.50 m. high, held in
place with galvanised steel tubing, with
galvanised meshwork 40 mm. x 40 mm. with
defensive side, held in place with three threads
of 4 mm. smooth galvanised wiring, including
material y placing in situ. The support tubing will
be 7.62 cm. in diameter and 3 mm. thick three
rows of 4 mm. barbed wire will be placed at the
top of the enclosure mounted on 45 degree
extension arms.
M 3,832.00 241,325.64 432,375.10 70,386.64 82,677.72 826,765.10 3,168,163,865.77
14.06 Aluminium extractor for ventilation and smoke
extraction, placed on the roof of the building,
completely installed. Unit 4.00 1,087,248.32 1,947,986.58 317,114.09 372,483.22 3,724,832.21 14,899,328.86

Page 97/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
14.07 2.50 m. high enclosure consisting of
prefabricated panels made of reinforced
concrete, fitted into their respective slots on the
concrete reinforced piers. Sloping projectures
made of plasticized aluminium will be placed at
the top of the enclosure. They will consist of 3
rows of barbed wire with 2 plasticized
alternately twisted threads and equipped with 4
points every 10 cm. completely installed.
M -
14.08 Reinforced concrete screen wall 0.80 m. thick,
for holding back earth, performed by excavation
by means of bentonitic muds down to a depth
of 15 m., including excavation, materials and
auxiliary resources, such as transport, and all
the movements required that such as transport,
and all the movements required that involve the
machinery. ( approximate amount of steel, 80
kg/m3 of concrete ).
M2 3,750.00 939,382.55 1,683,060.40 273,986.58 321,825.50 3,218,255.03 12,068,456,375.84
14.09 Sheet pile for provisional retaining wall up to 15
high, driven into the ground, including
materials, installation and auxiliary resources. M2 23,996.00 764,118.12 1,369,044.97 222,867.79 261,781.21 2,617,812.08 62,817,018,684.56
14.10 Sheet pile for earth retaining wall up to 7 m.
high, driven into the ground and anchored at
the head if it is necessary, including materials,
installation and auxiliary resources but
excluding the elements for anchorage in the M2 -
ground.
14.11 Polyvinyl Cloride joint 240 mm. (Waterstop joint) M 52.00 91,633.29 164,176.31 26,726.38 31,396.91 313,932.89 16,324,510.07
14.12 ASTM-A-307 steel bar, 68 mm. diameter, 10 m.
long, to form anchorage pieces at the top of a
solid reinforced concrete retaining wall,
including the plates, nuts, washers and Unit -
tightening.
14.13 Dredging in sea bed, measured on a theoretical
section with slopes 2h:1v. M3 75,930.00 25,180.67 45,115.37 7,344.36 8,628.05 86,268.46 6,550,363,892.62
14.14 Fills for shafts, wells, trenches and holes under
water, with excavation materials, or spoil,
including surface finishing, protection for piping,
etc. M3 -

Page 98/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
14.15 Excavation for Piping works, down to a depth of
6 m., measured on a theoretical section with
slopes of 1h:2v from an excavation with a
margin of 0.50 m. with respect to the layout
plan of the works, including shoring and
draining , if it is necessary, for the time that is
required to assemble the piping, in any type of
ground. M3 -
14.16 Excavation in Discharge Channel Works, down
to a depth of 6 m., measured for a theoretical
section with slopes of 1h:1v from an excavation
depth with a margin of 0.50 m. with respected
to the layout plan of the works, including
shoring and draining, if it is necessary, for the
time that is required to complete the concreting
works, in any type of ground.
M3 -
14.17 Placing assemblies for the Intake Entrance in
situ, under water, distance from the coastline
ranging from 25 to 100 m., at a bathymetric
depth between - 9 m. '-10 m., buried 5 m., laid
in place, settled, levelled and completely
finished at the end of the intake piping.
Tm. -
14.18 Demolishing and dismantling metallic sheet
piling including proportional parts for
anchorages and removal of rubble.C556 M2 23,996.00 64,669.53 115,866.24 18,861.95 22,159.33 221,557.05 5,316,482,899.33
14.19 Geotechnical report in marine area for intake
and discharge works. Unit -
14.20 Placing caissons for water intake piping in situ,
at a distance from the coastline ranging from 0
m. to 100 m., at bathymetric depths down to -
15 m, buried, laid in place, settled, levelled and
completely finished. Tm. -
14.21 Leading buoys with floats, anchor buoys,
chains and lighting equipment, including supply,
transport and placing in situ. Unit 2.00 21,527,516.78 38,570,134.23 6,278,859.06 7,375,167.79 73,751,677.85 147,503,355.70
14.22 Broken line road markings 15 cm. wide, painted
with quick-dry, long-life, hot, spray plastic,
including pre-markings. M 4,130.00 6,523.49 11,687.92 1,902.68 2,234.90 22,348.99 92,301,342.28

Page 99/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
14.23 Unbroken line road markings 15 cm. wide,
painted with quick-dry, long-life, hot spray-
plastic, including pre-marking. M 11,375.00 8,176.11 14,648.86 2,384.70 2,803.76 28,013.42 318,652,684.56
14.24 Spraying on road surfaces ( zebra crossings
and traffic islands ), painted with quick-dry,
long-life hot, spray plastic, including pre- M2 -
14.25 marking.
Supply of metallic safety barrier and placing it in
situ two-wave, including proportional parts of
screws and attachment accessories. M -
14.26 Supply of 1.25 m. high IPN-12 post and placing
it in situ, for securing two-wave barrier,
including anchorage with concrete and Unit -
14.27 excavation for it. post for signs and placing it
Supply of support
in situ cold rolled section, rectangular ( 80 x 40
mm. ), and 2 mm. thick, galvanised and with the
top covered, 2.70 m. high, including excavation,
concrete anchorage and accessories. Unit 51.00 367,707.38 658,809.06 107,247.99 125,980.54 1,259,744.97 64,246,993.29
14.28 Supply and placing it in situ on support post
( post not included ), for reflecting triangular
danger signal ( 70 cm. side ), including
anchorage and stainless screws. Unit 24.00 521,879.19 935,033.56 152,214.77 178,791.95 1,787,919.46 42,910,067.11
14.29 Supply and placing in situ on support post
( post not included ), for reflecting triangular
danger signal ( 90 cm. side ), including
anchorage and stainless screws. Unit 2.00 652,348.99 1,168,791.95 190,268.46 223,489.93 2,234,899.33 4,469,798.66
14.30 Supply and placing it in situ on support post
( post not included ), for 60 cm. Reflecting road
signs ( prohibition or obligation ), including
anchorage and stainless screws. Unit 12.00 434,899.33 779,194.63 126,845.64 148,993.29 1,489,932.89 17,879,194.63
14.31 Supply and placing it in situ on support post
( post not included ), for 90 cm. reflecting road
signs ( prohibition or obligation ), including
anchorage and stainless screws. Unit 12.00 652,348.99 1,168,791.95 190,268.46 223,489.93 2,234,899.33 26,818,791.95
14.32 Steel gate for access to the enclosure, size 1.5
* 2.20 m. 1 mm thick. Unit 5.00 1,522,147.65 2,727,181.21 443,959.73 521,476.51 5,214,765.10 26,073,825.50
14.33 Automatic barrier for central gate, 7,00 m
length, about 6 seconds for opening, all fittings Unit 1.00 21,744,966.44 38,959,731.54 6,342,281.88 7,449,664.43 74,496,644.30 74,496,644.30
included.

Page 100/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
14.34 Landscape gardening of the installation
including supply and plantation of trees and L.S 2.00 10,872,483.22 19,479,865.77 3,171,140.94 3,724,832.21 37,248,322.15 74,496,644.30
14.35 grass.
Expansión and chemicals bolts, of any
diameter, for anchoring, including supply and
completely performed. Kg 37.00 6,161.07 47,237.35 0.00 5,930.43 59,328.86 2,195,167.79
14.36 Driven concrete pile sect. 40x40 cm2, 18 m
length. Including materials, driving, transport of
products to tip, machinery transport to site,
head cutting, totally finish. Unit 426.00 2,087,516.78 3,740,134.23 608,859.06 715,167.79 7,151,677.85 3,046,614,765.10
14.37 Driven concrete pile sect. 40x40 cm2, 12 m
length. Including materials, driving, transport of
products to tip, machinery transport to site,
head cutting, totally finish. Unit 140.00 1,265,557.05 2,267,456.38 369,120.81 433,570.47 4,335,704.70 606,998,657.72
14.38 Driven concrete pile sect. 40x40 cm2, 32 m
length, for jetty. Including materials, driving from
the sea surface and down to a depth of 5 m,
transport of products to tip, machinery transport
to site, head cutting, totally finish. Unit 692.00 3,440,053.69 6,163,429.53 1,003,348.99 1,178,536.91 11,785,369.13 8,155,475,436.24
14.39 500 mm. diameter metallic pile 8 mm. thick, 32
length m., for jetty. Including materials, driving
from sea surface and down to a depth about 5
m, transport, machinery, head cutting totally
finish. Unit -
14.40 Driven concrete pile sect. 30x30 cm2, 18 m
length. Including materials, driving, transport of
products to tip, machinery transport to site,
head cutting totally finish. M 892.00 1,439,951.68 2,579,913.42 419,985.91 493,316.78 4,933,167.79 4,400,385,664.43
14.41 Driven concrete pile sect. 30x30 cm2, 12 m
length. Including materials, driving, transport of
products to tip, machinery transport to site,
head cutting, totally finish. Unit 260.00 843,704.70 1,511,637.58 246,080.54 289,046.98 2,890,469.80 751,522,147.65
14.42 Bored reinforced concrete pile 800 mm. in
diameter, about 18 m length, concreted in situ,
with 80kg/m3 of reinforced steel, including,
head cutting, transport and all the site
necessary activities. Unit 902.00 6,262,550.34 11,220,402.68 1,826,577.18 2,145,503.36 21,455,033.56 19,352,440,268.46

Page 101/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
14.43 Bored reinforced concrete pile 800 mm. in
diameter, about 12 m length, concreted in situ,
with 80kg/m3 of reinforced steel, including,
head cutting, transport and all the site
necessary activities. Unit 700.00 4,175,033.56 7,480,268.46 1,217,718.12 1,430,335.57 14,303,355.70 10,012,348,993.29
14.44 Bored reinforced concrete pile 600 mm. in
diameter, about 18 m length, concreted in situ,
with 80kg/m3 of reinforced steel, including,
head cutting, transport and all the site
necessary activities. Unit 630.00 4,696,912.75 8,415,302.01 1,369,932.89 1,609,127.52 16,091,275.17 10,137,503,355.70
14.45 Bored reinforced concrete pile 600 mm. in
diameter, about 12 m length, concreted in situ,
with 80kg/m3 of reinforced steel, including,
head cutting, transport and all the site
necessary activities. Unit 80.00 3,131,275.17 5,610,201.34 913,288.59 1,072,751.68 10,727,516.78 858,201,342.28
14.46 Bored reinforced concrete pile 450 mm. in
diameter, about 18 m length, concreted in situ,
with 80kg/m3 of reinforced steel, including,
head cutting, transport and all the site
necessary activities. Unit 110.00 3,914,093.96 7,012,751.68 1,141,610.74 1,340,939.60 13,409,395.97 1,475,033,557.05
14.47 Bored reinforced concrete pile 450 mm. in
diameter, about 12 m length, concreted in situ,
with 80kg/m3 of reinforced steel, including head
cutting, transport and all the site necessary
activities. Unit 105.00 2,609,395.97 4,675,167.79 761,073.83 893,959.73 8,939,597.32 938,657,718.12
14.48 Bituminous paintwork for protection of concrete
surfaces M2 14,152.85 117,422.82 210,382.55 34,248.32 40,228.19 402,281.88 5,693,435,093.96
14.49 Concrete sheet pile for earth retaining wall up
to 7 m. high, driven into the ground and
anchored at the head if it is necessary,
including materials, installation and auxiliary
resources but excluding the elements for M2 -
anchorage in the ground.
Summary 15 156,883,720,328.86
C15 CHAPTER 15 - TEMPORARY FACILITIES
15.1 Temporary Facilities LS 1.00 ### ### ### ### ### 20,476,744,966.44
15.2 Equipment Mob. And Demob. LS 1.00 0.00 0.00 558,724,832.21 62,080,536.91 620,805,369.13 620,805,369.13
15.3 Manpower Mob. And Demob. LS 1.00 0.00 0.00 ### 512,416,107.38 5,124,161,073.83 5,124,161,073.83

Page 102/221
PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4

Summary 16 26,221,711,409.40

SUMMARY 984,834,391,013.36

Page 103/221
PROJECT : TAKALAR COAL FIRE POWER PLANT 2 x 100 MW
LOCATION : TAKALAR - SOUTH SULAWESI
CLIENT. : PT. PLN (PERSERO)
SUBJECT : SUMMARY
UNIT PRICE TOTAL PRICE
No. WORK DESCRIPTION UNIT VOL
(EURO) (EURO)

1.1 CHAPTER 1 - EARTHWORKS LS 1.00 9,819,449.78 9,819,449.78

1.2 CHAPTER 2 - CONCRETES AND MORTARS LS 1.00 16,466,480.66 16,466,480.66
1.3 CHAPTER 3 - FORMWORK CARPENTRY LS 1.00 2,074,730.53 2,074,730.53
1.4 CHAPTER 4 - STEELWORK FOR REINFORCING AND WORKYARD LS 1.00 7,934,217.09 7,934,217.09
- STRUCTURAL STEEL WORKS LS 1.00 17,912,195.73 17,912,195.73
1.5 CHAPTER 5 - MASONRY LS 1.00 379,678.42 379,678.42
1.6 CHAPTER 6 - RIPRAP AND GRAVEL LS 1.00 8,186,020.23 8,186,020.23
1.7 CHAPTER 7 - CARPENTRY LS 1.00 584,048.88 584,048.88
1.8 CHAPTER 8 - SEWERAGE AND PLUMBING LS 1.00 3,092,133.68 3,092,133.68
1.9 CHAPTER 9 - PAVING, ENCLOSURES AND COATING LS 1.00 5,526,581.40 5,526,581.40
1.10 CHAPTER 10 - FLOOR SLABS LS 1.00 8,561.22 8,561.22
1.11 CHAPTER 11 - PRESSURE PIPES LS 1.00 531,864.09 531,864.09
1.12 CHAPTER 12 - GLASS LS 1.00 95,659.42 95,659.42
1.13 CHAPTER 13 - PAINT AND COATING LS 1.00 272,829.71 272,829.71
1.14 CHAPTER 14 - MISCELLANEOUS LS 1.00 14,262,156.41 14,262,156.41
1.15 CHAPTER 15 - TEMPORARY FACILITIES LS 1.00 2,383,791.94 2,383,791.94

SUBTOTAL 89,530,399.19
VAT 10.00% 8,953,039.92

TOTAL (INCL. VAT) 98,483,439.11

ROUNDED 98,483,000.00
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4

C1 CHAPTER 1 - EARTHWORKS
1.01 Preparing the ground by clearing away,
including removing all the materials involved in
clearing and taking them off the site. M2 765,900.00 0.05 0.06 0.37 0.05 0.54 413,090.67
1.02 Excavation of top soil, down to 0.50 m thick,
with storage on site M3 382,950.00 0.21 0.06 0.89 0.13 1.29 494,634.01
1.03 Excavation in sidehill cut, and transporting the
products to tip, on ground of average
consistency M3 13,386.00 0.53 - 2.22 0.30 3.05 40,852.21
1.04 Excavation in sidehill cut, and transporting the
products to tip, on hard ground M3 12.00 0.08 - 10.90 1.22 12.20 146.42
1.05 Open excavation, down to a depth of 4.50 m.,
including shoring and draining, if it is necessary,
with transport of products to tip, in ground of
average consistency. M3 38,818.75 6.56 - 3.34 1.10 10.99 426,736.25
1.06 Excavation in pits down to a depth of 2.5 m,
including shoring and draining if it is necessary,
with transport of the products to tip, in ground of
average consistency. M3 32,070.50 0.53 - 3.57 0.46 4.56 146,264.18
1.07 Excavation in trenches, down to a depth of 2.60
m., including shoring and draining, if it is
necessary with transport of products to tip, in
ground of average consistency. M3 48,698.80 0.53 - 3.29 0.42 4.24 206,692.09
1.08 Excavation in pits, from a depth of 2.61 m.
down to 4.50 m, including shoring and draining
if it is necessary, with transport of the products
to tip, in ground of average consistency. M3 17,042.00 0.53 - 3.56 0.45 4.55 77,526.02
1.09 Excavation in trenches, from a depth of 2.61 m.
down to 4.50 m, including shoring and draining
if it is necessary, with transport of the products
to tip, in ground of average consistency. M3 32,996.00 0.53 - 3.25 0.42 4.20 138,708.02
1.10 Open excavation, from a depth of 4.51 m down
to a depth of 10 m., including shoring and
draining, if it is necessary, with transport of
products to tip, in ground of average
consistency. M3 7,773.50 6.56 - 5.21 1.31 13.08 101,638.87

Hal. 105/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
1.11 Excavation in beds of streets, roads and paved
areas with transport of products to tip, in ground
of average consistency. M3 59,161.00 0.53 - 2.22 0.30 3.05 180,551.14
1.12 Open excavation, down to a depth of 4.50 m.,
including shoring and draining, if it is necessary,
with transport of the products to the tip, in hard
ground. M3 20.00 6.56 - 12.36 2.10 21.02 420.40
1.13 Open excavation, from a depth of 4.51 m. down
to 10.00 m., including shoring and draining, if it
is necessary, with transport of the products to
the tip, in hard ground. M3 8.00 6.56 - 23.26 3.31 33.13 265.02
1.14 Excavation in pits, down to a depth of 2.60 m.,
'including shoring and draining, if it is
necessary, with transport of the products to the
tip, in hard ground. M3 16.00 0.53 - 12.57 1.46 14.56 232.88
1.15 Excavation in trenches, down to a depth of 2.60
m., including shoring and draining, if it is
necessary, with transport of the products to the
tip, in hard ground. M3 4,200.00 0.53 - 12.34 1.43 14.30 60,050.52
1.16 Excavation in pits, from a depth of 2.61 m.
down to 4.50 m., including shoring and
draining, if it is necessary, with transport of the
products to the tip, in hard ground. M3 8.00 6.56 - 12.57 2.12 21.25 170.00
1.17 Excavation in trenches, from a depth of 2.61 m.
down to 4.50 m., including shoring and
draining, if it is necessary, with transport of the
products to the tip, in hard ground. M3 - - - - -
1.18 Excavation in beds of streets, roads and paved
areas with transport of the products to the tip, in
hard ground. M3 335.00 0.53 - 11.22 1.31 13.06 4,374.83
1.19 Filling shafts, trenches and holes with
excavation or spoil products, including
compaction to 95% of the modificated Proctor
test. M3 68,734.15 1.10 - 1.26 0.26 2.62 179,815.92

Hal. 106/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
1.20 Creating embankments using mechanical
resources compacted to 95% of modificated
Proctor test with soil coming from excavation or
spoil, delivered on site. M3 1,127,064.00 0.27 - 0.47 0.08 0.82 927,369.44
1.21 Selected soil coming from spoil, for fill, including
excavation, loading and transport to site. M3 1,125,948.00 0.27 2.90 1.35 0.50 5.03 5,659,692.00
1.22 Fill with dry and clean sand in tank bases,
including transport, spreading and rolling. M3 14.00 1.10 13.78 1.26 1.79 17.93 250.99
1.23 Demolishing reinforced concrete in foundation
elements using mechanical resources, including
the transport of the demolition products to the
tip. M3 8.00 10.95 - 10.37 2.37 23.69 189.53
1.24 Demolishing reinforced concrete in structural
elements using mechanical resources, including
the transport of the demolition products to the
tip. M3 6.00 10.95 - 10.37 2.37 23.69 142.15
1.25 Demolishing 20 cm. unreinforced concrete
flooring using mechanical resources, including
transport of the demolition products to the tip. M3 - - - - -
1.26 Demolishing solid brickwork with pneumatic
drill, including transport of the demolition
products to the tip. M3 - - - - -
1.27 Demolishing hollow brickwork with pneumatic
drill, including transport of the demolition
products to the tip. M3 10.00 10.95 - 6.48 1.94 19.37 193.72
1.28 Removing asphalt roadbeds up to 20 cm. thick
using mechanical resources, including transport
of the demolition products to the tip. M3 - - - - -
1.29 Demolishing a concrete retaining wall in rocky
ground, taking the required safety measures,
including transport of the demolition products to
the tip. M3 - - - - -
1.30 Drilling for grouting cement mortar, in hard
ground. M - - - - -
1.31 Filling with clean and dry sand for pipe beds,
including transport, spreading and rolling M 13,938.00 2.19 2.76 0.10 0.56 5.60 78,117.43

Hal. 107/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
1.32 Open excavation, from a depth of 10.1 m. down
to 16 m, including shoring and draining, if it is
necessary, with transport of products to tip in
ground of average consistency. M3 8,345.00 19.21 16.53 8.96 4.97 49.66 414,429.30
1.33 Excavation in trenches, down to a depth of 2.60
m., with transport of the products to the tip, on
rock without explosives. M3 8,000.00 0.53 - 12.34 1.43 14.30 114,381.94
1,34 Levelling for base and sub base of roads and
paved areas with excavation or spoil products,
including transport, materials, compactation,
totally performed. M3 58,298.00 1.10 - 1.26 0.26 2.62 152,513.83

Summary 1 9,819,449.78

C2 CHAPTER 2 - CONCRETES AND MORTARS

2.01 Lean concrete, without formwork, with a
characteristic strength of 125 kg/cm2 with
cement resistant to sea water, laid and spread. M3 2,986.10 7.00 56.94 0.86 7.20 72.01 215,024.71
2.02 Mass concrete, for foundations, flooring, bed
frames for piping, etc, without formwork with a
characteristic strength of 200 kg/cm2 with
cement resistant to sea water, laid and vibrated M3 2,964.25 7.00 72.42 1.17 8.95 89.54 265,429.69
2.03 Reinforced concrete for foundations, plinths,
anchorage blocks, reinforcements for piping,
pile caps, etc. Without formwork or steel with a
characteristic strength of 250 kg/cm2 with
cement resistant to sea water, laid and rolled. M3 54,368.25 7.00 78.83 1.07 9.66 96.55 5,249,272.78
2.04 Reinforced concrete in structures and flooring,
with no formwork or steel, with a characteristic
strength of 250 kg/ cm2 with cement resistant
to sea water, laid and vibrated. M3 14,294.45 7.00 78.83 1.17 9.67 96.67 1,381,808.46
2.05 Reinforced concrete in bedplates for
equipment, with no formwork or steel, with a
characteristic strength of 250 kg/cm2, with
cement resistant to sea water, laid and vibrated. M3 2,116.00 7.00 78.83 1.17 9.67 96.67 204,548.39

Hal. 108/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
2.06 Reinforced concrete in foundation slabs for the
turbo- generator, with no formwork or steel, with
a characteristic strength of 300 kg/cm2,with
cement resistant to sea water, laid and vibrated. M3 1,325.00 7.00 85.86 1.17 10.45 104.48 138,432.18
2.07 Reinforced concrete for the turbogenerator
pedestal without formwork or steel, with a
characteristic strength of 300 kg/cm2, with
cement resistant to sea water, laid and vibrated. M3 1,100.00 7.00 85.86 1.17 10.45 104.48 114,924.83
2.08 Reinforced concrete in hydraulic works and
tanks, without formwork or steel, with a
characteristic strength of 250 kg/cm2, with
cement resistant to sea water, laid and vibrated. M3 6,086.25 7.00 78.83 1.17 9.67 96.67 588,342.45
2.09 Special mortar with no shrinking (grouting), for
levelling base plates and receiving anchorage
bolts in pockets, including formwork, totally
placed. (Sika Grout or similar). M3 3,847.55 43.82 1,700.54 - 193.82 1,938.18 7,457,251.45
2.10 Price supplement per m3 of concrete because
of using cement resistant to sulphated hot blast,
instead of Portland cement. Unit 180.00 11.11 37.56 - 4.52 53.19 9,574.37
2.11 Price supplement per m3 of concrete because
of using resistant to sea water cement, instead
of Portland cement. Unit - - - - -
2.12 Waterproofing for concretes and mortars. Kg 62.00 4.05 2.99 - 0.78 7.82 485.03
2.13 Lightweight concrete for forming slopes,
completely laid in situ. M3 272.66 6.10 41.33 - 5.27 52.71 14,370.63
2.14 Mortar for levelling, including proportional part
of formwork, completely laid in situ. M3 663.24 7.00 47.06 16.72 7.86 78.64 52,156.00
2.15 Grouted cement mortar, for all types of ground
including movement of machinery, stops, water,
completely performed. M3 - - - - -
2.16 Reinforced concrete in submerged works,
without formwork or steel, with a characteristic
strength of 250 kg/cm2, with cement resistant
to sea water and laid to depths up to 12 m. M3 42.00 7.00 78.83 1.17 9.67 96.67 4,060.03

Hal. 109/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
2.17 Reinforced concrete for foundations and
plinths, anchorage blocks, reinforcements for
piping, pile caps, etc. Without formwork or steel
with a characteristic strength of 300 kg/cm2
with cement resistant to sea water, laid and M3 65.00 7.00 85.86 1.07 10.44 104.36 6,783.56
rolled.
2.18 Reinforced concrete in structures and flooring,
with no formwork or steel, with a characteristic
strength of 300 kg/ cm2 with cement resistant
to sea water, laid and vibrated. M3 6,850.00 7.00 85.86 1.17 10.45 104.48 715,668.27
2.19 Reinforced concrete in bedplates for
equipment, with no formwork or steel, with a
characteristic strength of 300 kg/cm2,with
cement resistant to sea water, laid and vibrated. M3 378.00 27.99 85.86 1.17 12.78 127.80 48,309.74
2,20 Price supplement per m3 of reinforced concrete
for the turbogenerator, with characteristic
strength of 300 kg/cm2, because of using
polypropylene fibres. Unit 1.00 0.13 9.46 - 1.07 10.65 10.65
2,21 Price supplement per m3 of reinforced concrete
for foundations and marine structures because
of using silica fume mineral admixture. Unit 1.00 0.13 21.53 - 2.41 24.07 24.07
2,22 Price supplement per m3 of reinforced concrete
because of using water repellent admixture. Unit 1.00 0.13 2.90 - 0.34 3.37 3.37

Summary 2 16,466,480.66

C3 CHAPTER 3 - FORMWORK CARPENTRY

3.01 Wooden formwork for concealed surfaces,
removing forms, bevelling and ties included. M2 14,152.85 5.11 5.09 - 1.13 11.33 160,370.18
3.02 Ordinary wooden formwork, removing forms,
bevelling and ties included. M2 52,408.00 5.11 5.09 - 1.13 11.33 593,876.33
3.03 Wooden formwork for exposed surfaces,
removing forms, bevelling and ties included. M2 45,999.75 5.18 5.46 - 1.18 11.82 543,880.39
3.04 Boxer ( size 0.20 m. X 0.20 m. ) and depth up
to 0.5 m. Unit 231.50 5.62 5.54 - 1.24 12.40 2,870.66
3.05 Boxer ( size 0.25 m. X 0.25 m. ) and depth
greater than 0.50 m and less than 1.01 m. Unit 252.00 8.44 9.22 - 1.96 19.62 4,943.14

Hal. 110/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
3.06 Metallic decking work for slabs, with 2 mm.
thick cold rolled waved plate, galvanized and
fire painted on the visible side, totally lied in M2 955.50 7.68 19.27 - 3.00 29.95 28,616.03
3.07 situ.
Curved wooden formwork, for visible surface,
including stripping formwork and removing ties. M2 532.20 5.11 10.34 - 1.72 17.16 9,134.75
3.08 Slip form for construction of cylindrical stack in
reinforced concrete, 150 m height, 8m average
diameter, including materials and auxiliary
resources for fastening and slipping. M2 9,831.25 - 53.53 - 5.95 59.48 584,764.43
3.09 Steel formwork for submerged works, removing
forms and ties included. M2 85.00 11.96 22.20 - 3.80 37.95 3,226.16
3.10 Metallic conduit, 120 mm in. diameter, M 150.00 29.26 58.51 8.53 10.70 107.00 16,050.64
3.11 Carbon steel tube up to 250 mm in. diameter
for transpassing walls. M 23.75 33.21 66.42 9.69 12.15 121.46 2,884.78
3.12 Carbon steel tube from 251 up to 600 mm in.
diameter for transpassing walls. M 427.25 74.72 149.45 21.79 27.33 273.29 116,765.16
3.13 Metallic formwork for walls, including removing
forms and auxiliary resources, totally finished M 47.00 29.26 58.51 8.53 10.70 107.00 5,029.20
3.14 Boxer ( size 0.30 m. X 0.30 m. ) and depth
greater than 0.50 m and less than 1.01 m. Unit 64.00 11.45 21.16 - 3.62 36.23 2,318.68

Summary 3 2,074,730.53

C4 CHAPTER 4 - STEELWORK FOR

REINFORCING AND WORKYARD
4.01 Corrugated reinforcing bars for foundations and
plinths, 4000 kg/m2 yield stress steel, of any
diameter, supplied to work site by the
subcontractor, with material and placing Kg 339,097.00 0.11 0.81 0.03 0.11 1.05 357,138.04
included
4.02 Corrugated reinforcing bars for structures and
flooring, 4000 kg/cm2 yield stress steel, of any
diameter, supplied to the work site by the
subcontractor with material and placing in site
included. Kg 62,320.00 0.11 0.81 0.03 0.11 1.05 65,635.62

Hal. 111/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
4.03 Corrugated reinforcing bars for equipment
bedplates, 4000 kg/cm2 yield steel, of any
diameter, supplied to the work site by the
subcontractor, with material and placing in situ
included. Kg 2,100.00 0.11 0.81 0.03 0.11 1.05 2,211.47
4.04 Corrugated reinforcing bars for the
turbogenerator foundations, 4000 kg/cm2 yield
stress steel of any diameter, supplied to the
work site by the subcontractor, with material
and placing in situ included. Kg 297,000.00 0.11 0.81 0.05 0.11 1.08 321,426.85
4.05 Corrugated reinforced steel (yield stress 4000
kg/cm2), of any diameter, supplied to the work
site by the subcontractor. Kg 2,000.00 0.11 0.81 0.03 0.11 1.05 2,106.16
4.06 Corrugated steel in electro-welded meshwork
(5000kg/cm2) including material and assembly Kg 51,138.00 0.11 0.89 0.03 0.11 1.14 58,320.41
4.07 Corrugated reinforcing bars for submerged
works, with 4000 kg/cm2 yield stress steel, of
any diameter, coated with epoxy paint and
supplied to the work site by the subcontractor,
with material and placing in situ included. Kg 160,600.00 0.22 1.20 0.03 0.16 1.60 257,253.96
4.08 Corrugated reinforcing bars for structures and
flooring, 5000 kg/cm2 yield stress steel, of any
diameter, supplied to the work site by the
subcontractor with material and placing in site
included. Kg 2,484,218.00 0.11 0.89 0.03 0.11 1.14 2,833,130.13
4.09 Corrugated reinforcing bars for foundations and
plinths, 5000 kg/m2 yield stress steel, of any
diameter, supplied to work site by the
subcontractor, with material and placing Kg 2,751,311.00 0.11 0.89 0.03 0.11 1.14 3,137,736.74
included
4.10 Ladder fixed to concrete face with safety cage.
Including materials, anchoring and placing in
situ, completely finished. Kg 304.00 1.09 1.43 - 0.28 2.80 851.72
4.11 ASTM-A-307 steel for anchorage bolts for
anchorage of structures and equipment, with
washer and nut levelled and completely placed
in situ. Kg 38,774.00 1.38 2.30 - 0.41 4.09 158,644.57

Hal. 112/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
4.12 ASTM-A-449 steel for highly anchorage bolts
for anchorage of structures and equipment, with
washer and nut levelled and completely placed
in situ. Kg 6,962.50 0.56 4.29 - 0.54 5.39 37,552.47
4.13 Corrugated reinforcing bars for equipment
bedplates, 5000 kg/cm2 yield steel, of any
diameter, supplied to the work site by the
subcontractor, with material and placing in situ
included. Kg 152,881.00 0.11 0.89 0.03 0.11 1.14 174,353.36
4.14 Screen grid made of stainless steel for water
intakes, totally installed. Kg 36.00 0.22 2.60 - 0.31 3.13 112.77
4.15 Chequered plate steel from 5 to 7 mm. thick,
hot galvanised, cut and placed in situ. Kg 5,500.00 0.93 1.34 - 0.25 2.52 13,845.64
4.16 54 Kg / m rail on concrete foundation, including
the proportional part of spring pins and plates
for the attachment system, and assembly. M 560.00 88.52 67.74 - 17.36 173.62 97,228.16
4.17 Galvanised grating, 30 x 30 meshwork, 40 x 3
supporting strip, 10 x 10 safety meshwork,
including material and assembly. Kg 31,036.05 0.22 2.60 - 0.31 3.13 97,209.68
4.18 Guard rail consisting of hand rail and banisters
made of 50x50 mm steel tube, with 100x6 mm
plate baseboard, completely finished,
assembled and painted. M 4,525.00 14.14 28.28 4.12 5.17 51.72 234,052.10
4.19 Galvanised steel step ( 900 x 230 mm. ),
meshwork (30x30), supporting strip (30x3) and
safety meshwork (10x10), anchorage elements,
completely finished and assembled Unit 158.00 15.87 31.74 4.63 5.80 58.04 9,170.75
4.20 Manhole and registration for sewage, reinforced
type, diameter 800 mm. including placing in Unit 1.00 328.94 589.35 95.94 112.69 1,126.93 1,126.93
4.21 situ.
Scupper hole or drain with forged grid for
streets, for sewage, size 510 x 340 mm,
leading down to well or collection box, diameter
180 mm., including L-50 x 5 frame and placing Unit 2.00 171.67 307.57 50.07 58.81 588.12 1,176.23
in situ.
4.22 Manhole cover and frame for sewerage, 600
mm. diameter, reinforced for street traffic,
including placing in situ. Unit 98.00 154.19 276.26 44.97 52.82 528.25 51,768.40

Hal. 113/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
4.23 2750 kg/cm2 steel in rolled sections for bolts on
the turboalternator bedplate, including material,
levelling and placing in situ completely finished. Kg 6,120.00 0.93 2.33 - 0.36 3.62 22,164.93

Summary 4 - - - - 7,934,217.09

STRUCTURAL STEEL WORKS - - - -

4.24 Structural steel (2750 kg/cm2) in rolled or
composite sections, for framework, flooring,
straps, bracing, etc, including material,
assembly priming paint and finish with modified
epoxy 65 and 100 microns thick. Including
manufacturing and supply.
Kg 3,609,830.00 0.59 1.07 - 0.19 1.85 6,677,855.13
4.25 Structural steel (2750 kg/cm2) in rolled or
composite sections, for framework, flooring,
straps, bracing, etc, including material,
assembly priming paint and finish with modified
epoxy 65 and 100 microns thick. Assembly only.
Kg 3,609,830.00 0.22 - - 0.03 0.25 889,793.36
4.26 Structural steel (2750 kg/cm2) in reinforced
sections for framework, flooring, bracing, etc,
including material, assembly, priming paint and
finish with modified epoxy 65 and 100 microns
thick. Including manufacturing and supply. Kg 4,727,489.00 0.59 1.07 - 0.19 1.85 8,745,421.99
4.27 Structural steel (2750 kg/cm2) in reinforced
sections for framework, flooring, bracing, etc,
including material, assembly, priming paint and
finish with modified epoxy 65 and 100 microns
thick. Assembly only. Kg 4,727,489.00 0.22 - - 0.03 0.25 1,165,287.10
4.28 Structural steel (2750 kg/cm2) in plates with a
thickness of 20 mm. or less, including cutting,
elaboration, painted on the outer surface. Kg 72,029.00 0.57 0.83 - 0.16 1.55 111,888.86
4.29 Structural steel (2750 kg/cm2) in plates with a
thickness of 20 mm. or less. Only assembly and
welded anchorage where required included. Kg 72,029.00 0.22 - - 0.03 0.25 17,754.56

Hal. 114/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
4.30 Structural steel (2750 kg/cm2) in plates with a
thickness greater than 20 mm. and less than 50
mm, including cutting, elaboration, painted on
the outer surface. Kg 29,634.00 0.57 0.86 - 0.16 1.59 46,973.23
4.31 Structural steel (2750 kg/cm2) in plates with a
thickness greater than 20 mm. and less than 50
mm. Only assembly and welded anchorage
where required included. Kg 29,634.00 0.22 - - 0.03 0.25 7,304.54
4.32 2750 kg/cm2 steel in plates, rolled or composite
sections, for anchoring or embedding in
concrete, including manufacturing and supply. Kg 136,447.00 0.57 0.86 - 0.16 1.59 216,283.90
4.33 2750 kg/cm2 steel in plates, rolled or composite
sections for anchoring or embedding in
concrete, assembly only. Kg 136,447.00 0.22 - - 0.03 0.25 33,633.06

Summary 5 17,912,195.73

C5 CHAPTER 5 - MASONRY
5.01 Double hollow brickwork partition, with 1 / 6
cement mortar, completely finished M2 3,892.18 4.61 4.32 - 0.99 9.93 38,651.08
5.02 Double hollow brickwork with 125 mm.
thickness lying on 1/6 cement mortar, M2 923.00 4.61 4.32 - 0.99 9.93 9,165.80
5.03 completely
Double hollowfinished
brickwork 250 mm thick seated
in cement mortar 1/6, completely finished. M2 36.00 4.61 8.65 - 1.47 14.73 530.45
5.04 Solid brickwork 125 mm. thick, seated in
cement mortar 1/6, completely finished. M2 565.00 4.61 4.32 - 0.99 9.93 5,610.70
5.05 Solid brickwork 250 thick, seated in cement
mortar 1/6, completely finished. M2 147.00 4.61 8.65 - 1.47 14.73 2,165.99
5.06 Hollow vibrated concrete brickwork 10 cm.
thick, for enclosure of wall, seated in cement
mortar 1/6, completely finished Includes
additional vertical and horizontal M2 272.00 4.61 4.75 - 1.04 10.40 2,829.53
reinforcements.
5.07 Hollow vibrated concrete brickwork,15 cm.
thick, for enclosure of wall, seated in cement
mortar 1/6, completely finished. Includes
additional vertical and horizontal reinforcements M2 3,084.25 4.61 5.28 - 1.10 10.99 33,898.52

Hal. 115/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
5.08 Mortar coating for vertical surfaces, 1.2 cm.
thick, with cement mortar 1/4 and polished
finish. M2 12,050.90 1.68 0.48 - 0.24 2.40 28,866.28
5.09 Mortar coating for horizontal surfaces, 1.2 cm.
thick, with cement mortar 1/4 and polished M2 91.00 1.68 0.48 - 0.24 2.40 217.98
5.10 finish
Suspended ceiling, made of soundproof plates
filled with mineral fibre, 15 mm thick, with
suspension visible modulation 600*600*15,
completely finished M2 3,565.00 5.57 13.92 - 2.16 21.65 77,181.49
5.11 Refractory brick, grooving and tonguing,
9"x4.5"x4" size, for construction of ducts of
stack, with proportional part of refractory mortar,
completely finished. M2 3,250.00 15.81 28.33 4.61 5.42 54.17 176,039.35
5.12 Plasterwork for vertical surfaces, all included M2 1,352.18 1.68 0.48 - 0.24 2.40 3,238.96
5.13 Plasterwork for horizontal surfaces, all included M2 100.04 1.68 0.48 - 0.24 2.40 239.63
5.14 Artificial stone coping in walls completely finish M 91.14 0.84 0.24 - 0.12 1.20 109.43
5.15 Artificial stone fillister, completely finished M 56.00 0.84 0.24 - 0.12 1.20 67.24
5.16 Suspended ceiling, made of soundproof plates
filled with mineral fibre, 15 mm thick, with
suspension visible modulation 600*600*15,
moisture resistant, completely finished. M2 40.00 5.57 13.92 - 2.16 21.65 865.99

Summary 6 379,678.42

C6 CHAPTER 6 - RIPRAP AND GRAVEL

6 Graded crushed limestone for forming the top
layer of the ground in an unpaved area,
including transport, placing in situ and M3 2,421.00 - 24.31 3.76 3.12 31.19 75,516.29
6.02 compaction.
Graded crushed limestone 40/80 for forming
platforms, including transport, placing in situ
and rolling. M3 10,585.60 - 24.31 2.79 3.01 30.11 318,778.34
6.03 River gravel, size 5 - 20 mm. Including
spreading, levelling and rolling. M3 2,229.00 - 6.66 2.79 1.05 10.49 23,388.86
6.04 Graded stone for protection from spill, over grid,
including transport, placing in situ and rolling. M3 30.00 - 17.13 2.79 2.21 22.13 664.03
6.05 River sand size 0.5 - 3 - 5 mm. including
spreading, levelling and rolling. M3 12.00 - 5.67 2.79 0.94 9.40 112.82

Hal. 116/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
6.06 Gravel used to seat piping submerged under
water down to a depth of 12 m., including land
and water transport, spread and levelled. M3 9.00 - 10.71 - 16.35 27.06 243.55
6.07 Selected fine gravel on gravel grounded for
protecting submerged piping down to a depth of
12 m., including land and water transporting
and spreading. M3 9.00 - 10.71 - 16.35 27.06 243.55
6.08 Rock fill in blocks of 50 kg, submerged down to
a depth of 8 m., including land and water
transport, placed in situ. Tm 342.00 - 4.58 2.50 1.31 8.39 2,869.96
6.09 Rock fill in blocks of 100 - 400 kg, submerged
down to a depth of 8 m , including land and
water transport, placed in situ. Tm 169,840.00 - 5.20 2.50 1.38 9.08 1,542,880.86
6.10 Gravel for seating piping submerged under
water to depths between 8.01 m and 20 m,
including land and water transport, spread and M3 - - - - -
6.11 levelled. fine gravel over gravel grounded to
Selected
protect submerged piping at depths between
8.01 m. and 20 m., including land and water
transport and spreading. M3 - - - - -
6.12 Rock fill in blocks of 50 kg, submerged at
depths between 8.01 m. and 20 m., including
land and water transport, placed in situ. Tm - - - - -
6.13 Rock fill in blocks of 100 400 kg, submerged
between depths of 8.01 m. and 20 m.,
including land and water transport, placed in Tm - - - - -
6.14 situ.
Refill (Rip Rap) in blocks of 4 tm, in sea dike
including land transport, placed in situ. Tm 137,708.00 - 5.20 2.50 1.38 9.08 1,250,983.50
6.15 Rubble stone, min weight 25 kg, for sea dike
including land transport, placed in situ Tm 338,577.00 0.47 4.58 2.50 0.83 8.39 2,841,237.38
6.16 Precast concrete blocks, about 4 tm weight, for
protection of sea dike, including reinforcement,
formwork, transport, placed in situ. Tm 234,371.00 - 5.20 2.50 1.38 9.08 2,129,101.09

Summary 7 - - - - 8,186,020.23

C7 CHAPTER 7 - CARPENTRY - - - -

Hal. 117/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
7.01 40 mm. thick wooden door, with plywood
surface, with wooden door frame and 70x30
mm wooden rim, staff bead, cadmiun plated
bolts, closing, locking and safety fittings
completely installed. M2 136.00 10.59 25.77 - 4.04 40.40 5,493.94
7.02 Solid wooden door for varnishing, 40 mm thick
full-edged, 70x40 mm rim and 70x10 mm staff
bead, 70x30 pre-rim in pinewood, including
fittings for hanging and safety in top quality
brass M2 115.00 11.12 35.93 - 5.23 52.28 6,011.71
7.03 Metal door manufactured with normal sections,
0.7 mm thick galvanized and folded plate,
including mechanisms, guides, lock, anti-panic
bar, completely installed. M2 227.00 29.21 105.46 - 14.96 149.64 33,968.01
7.04 Metal door, manufactured with special sections
and 0.8 mm. thick flat plate, including
mechanisms, guides, lock, anti-panic bar,
completely installed. M2 147.00 29.21 112.34 - 15.73 157.28 23,120.71
7.05 Metalwork for fixed windows, including fittings,
elastic joints, moulding and placing in situ. M2 21.00 - - - 385.56 385.56 8,096.80
7.06 Metalwork for windows, fifty per cent opening,
including fittings, elastic joints, moulding and
placing in situ. M2 211.00 - - - 413.51 413.51 87,250.50
7.07 Metalwork in profiles of aluminium alloy, in
anodized colour, 15 microns, for windows, with
a minimum average thickness of 1.5 mm, with
opening leaves, including hanging, safety and
security fittings, moulduring and airtight joints. M2 190.00 - - - 413.51 413.51 78,566.80
7.08 Metalwork in profiles of aluminium alloy in
anodized colour, 15 microns, for windows, with
a minimum average thickness of 1.5 mm., with
fixed leaves, including hanging, safety and
security fittings moulding and airtight joints. M2 53.00 - - - 385.56 385.56 20,434.78

Hal. 118/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
7.09 Metalwork in profiles of aluminium alloy in
anodized colour, 15 microns, for windows, with
a minimum average thickness of 1.5 mm., with
fixed and opening leaves, including hanging,
safety and security fittings, moulding and
airtight joints.
M2 37.00 - - - 385.56 385.56 14,265.79
7.10 Plate grid made of aluminium alloy, in anodized
colour, 15 microns, including frame and
operating accessories, completely installed. M2 14.00 - - - 885.85 885.85 12,401.90
7.11 2.00 m. high galvanised metallic meshwork
protection, with the proportional part of
foundations, doors, locks, etc. completely
installed. M 785.00 15.82 41.41 - 6.36 63.59 49,914.31
7.12 Metalwork in profiles of aluminium alloy, with
special sections, including doors, moulding,
fittings, handles, safety / security key and
placing in situ. M2 124.00 588.78 317.04 - 100.65 1,006.47 124,801.95
7.13 Fire cutoff door, made with special sections and
plates, including frame, devices, anti-panic bar,
completely installed for a fire resistant of 60 min M2 3.00 567.29 305.46 - 96.97 969.72 2,909.16
7.14 Fire cutoff door, made with special sections and
plates, including frame, devices, anti-panic bar,
completely installed for a fire resistant of 90 min M2 3.00 606.45 326.55 - 103.67 1,036.66 3,109.99
7.15 Fire cutoff door, made with special sections and
plates, including frame, devices, anti-panic bar,
completely installed for a fire resistant of 120
min M2 3.00 655.40 352.91 - 112.03 1,120.35 3,361.04
7.16 PVC shutter, 1 mm slime thick, all included M2 27.00 131.51 70.82 - 22.48 224.81 6,069.88
7.17 Metal door manufactured with normal sections,
for big holes, 1 mm thick galvanized and waved
plate, including mechanisms, guides, lock, anti-
panic bar, completely installed. M2 144.00 29.82 114.68 - 12.78 157.28 22,648.85
7,18 Anodized aluminium louver, with vertical or
horizontal slimes, including frame, fasteners,
totally finished. M2 64.00 631.58 340.08 - (85.82) 885.85 56,694.39

Hal. 119/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
7,19 Electric operated steel rolling door, more than 2
m width, including frame, furnishing,
completely installed. M2 96.00 151.91 81.80 - 25.97 259.67 24,928.37

Summary 8 - - - - 584,048.88

C8 CHAPTER 8 - SEWERAGE AND PLUMBING - - - -

8.01 Centrifuged concrete piping for drainage, 150
mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 169.00 3.07 9.59 6.49 2.13 21.28 3,595.71
8.02 Centrifuged concrete piping for drainage, 200
mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 11,068.00 3.07 10.59 6.49 2.24 22.39 247,804.35
8.03 Centrifuged concrete piping for drainage, 250
mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 289.00 3.07 11.71 6.49 2.36 23.63 6,828.09
8.04 Centrifuged concrete piping for drainage, 300
mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 5,025.00 5.11 12.94 8.70 2.97 29.73 149,401.01
8.05 Centrifuged concrete piping for drainage, 400
mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 2,239.00 5.11 18.13 14.44 4.19 41.87 93,740.20
8.06 Centrifuged concrete piping for drainage, 500
mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 1,670.00 5.11 28.09 14.44 5.29 52.94 88,413.20
8.07 Centrifuged concrete piping for drainage, 600
mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 1,302.00 6.13 34.56 24.09 7.20 71.99 93,726.52

Hal. 120/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
8.08 Centrifuged concrete piping for drainage, 800
mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 4,218.00 6.13 51.22 24.09 9.05 90.50 381,709.70
8.09 Stoneware piping 150 mm. in diameter,
including joints with the material required,
special parts, transport and placing in situ. M 20.00 0.08 1.48 - 0.17 1.73 34.68
8.10 Stoneware piping 200 mm. in diameter,
including joints with the material required,
special parts, transport and placing in situ. M 30.00 0.17 3.03 - 0.36 3.56 106.86
8.11 Stoneware piping 250 mm. in diameter,
including joints with the material required,
special parts, transport and placing in situ. M 40.00 0.29 5.03 - 0.59 5.91 236.53
8.12 PVC pipe 50 mm. in diameter, including joints
with the material required, special parts,
transport and placing in situ, in drains or electric
ducts. M 20.00 3.07 4.40 - 0.83 8.29 165.86
8.13 PVC pipe 100 mm. in diameter, including joints
with the material required, special parts,
transport and placing in situ, in drains or electric
ducts. M 40.00 3.07 11.15 - 1.58 15.80 632.00
8.14 PVC pipe 160 mm. in diameter, including joints
with the material required, special parts,
transport and placing in situ, in drains or electric
ducts. M 17,355.00 3.07 19.76 - 2.54 25.36 440,175.32
8.15 PVC pipe 200 mm. in diameter, including joints
with the material required, special parts,
transport and placing in situ, in drains or electric
ducts. M 946.00 3.07 24.40 - 3.05 30.52 28,875.22
8.16 PVC fall pipe, 200 mm. in diameter, including
clamps, special parts, joints and placing in situ. M 779.00 3.07 24.40 - 3.05 30.52 23,777.80
8.17 Prepainted galvanized metallic gutter 30 x 40
cm. of average cross section with thermal
insulation at the bottom and security elements. M 976.00 153.12 220.32 - 41.49 414.93 404,975.09

Hal. 121/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
8.18 Collection box down to a depth of 1.00 m., 40 *
40 cm., made of reinforced concrete, 20 cm
thick, with reinforced concrete top with section
of rim L- 50 x 5. Including excavation, filling,
tests, connections, reinforcement and
formwork, completely performed.
Unit 540.00 21.03 37.68 6.13 7.21 72.06 38,911.63
8.19 Collection box down to a depth of 1.00 m., ' 60 *
60 cm., made of reinforced concrete, 20 cm
thick, with reinforced concrete top with section
of rim L- 50 x 5. Including excavation, filling,
tests, connections, reinforcement and
formwork, completely performed.
Unit 133.00 31.55 56.53 9.20 10.81 108.09 14,375.69
8.20 Circular concrete manhole with an inner
diameter of 0.80 m. .Including casting cover,
steel supports, reinforcement, formwork and
connections, completely performed. Depth
down to 1.00 m. Unit 50.00 42.07 75.37 12.27 14.41 144.12 7,205.86
8.21 Circular concrete manhole with an inner
diameter of 0.80 m., Including casting cover,
steel supports, reinforcement, formwork and
connections, completely performed. Depth from
1.01 m. down to 2.00 m. Unit 7.00 63.10 113.05 18.40 21.62 216.18 1,513.23
8.22 Circular concrete manhole with an inner
diameter of 0.80 m. Including casting cover,
steel supports, reinforcement, formwork and
connections, completely performed. Depth from
2.01 down to 3.00 m. Unit 8.00 105.17 188.42 30.67 36.03 360.29 2,882.34
8.23 Circular concrete manhole with an inner
diameter of 1.00 m. Including casting cover,
steel supports, reinforcement, formwork and
connections, completely performed. Depth
down to 1.50 m. Unit 7.00 78.87 141.32 23.01 27.02 270.22 1,891.54
8.24 Circular concrete manhole with an inner
diameter of 1.00 m. Including casting cover,
steel supports, reinforcement, formwork and
connections, completely performed. Depth
from1.51 m. down to 3.00 m. Unit 10.00 131.46 235.53 38.34 45.04 450.37 4,503.66

Hal. 122/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
8.25 Circular concrete manhole with an inner
diameter of 1.00 m. Including casting cover,
steel supports, reinforcement, formwork and
connections, completely performed. Depth from
3.01 m. down to 4.50 m. Unit 3.00 164.32 294.41 47.93 56.29 562.95 1,688.86
8.26 Lavatory in white glazed porcelain, with flush,
completely installed, including seat and special
plastic cover. Unit 52.00 141.34 253.24 41.22 48.42 484.23 25,179.87
8.27 Wash basin with pedestal, in white glazed
porcelain, equipped with chrome taps, with two
stop cocks, central pipe, drainage valve, bottle
trap, plug and chain completely installed. Unit 35.00 86.98 155.84 25.37 29.80 297.99 10,429.53
8.28 Suspended wall urinal, with trap, in glazed
white porcelain, including flushing device, wall
attachments, completely installed. Unit 26.00 122.56 219.59 35.75 41.99 419.89 10,917.14
8.29 Intermittent discharge cistern, in glazed white
porcelain, including mechanisms and placing in
situ. Unit 33.00 197.68 354.18 57.66 67.72 677.24 22,348.99
8.30 Shower base in glazed white porcelain,
700*700, equipped with chrome taps, stop
cocks shower unit with sprinkler, completely Unit 3.00 98.84 177.09 28.83 33.86 338.62 1,015.86
8.31 installed.
Complete hot and cold water plumbing
installations in the toilet areas. L.S. 15.00 1,664.48 2,982.19 485.47 570.24 5,702.38 85,535.69
8.32 Septic pit of the O.M.S. type for 25 people, with
two units, anaerobic digestion and biological
filter, completely installed. L.S. 2.00 1,739.60 3,116.78 507.38 595.97 5,959.73 11,919.46
8.33 Biological clearing filter of the O.M.S. type for
25 people, completely installed. L.S. 2.00 703.75 1,260.88 205.26 241.10 2,410.98 4,821.96
8.34 Carbon steel pipe 4" in diameter, including
joints with the material required, special parts,
transport and placing in situ M 8.00 23.72 42.50 6.92 8.13 81.27 650.15
8.35 PVC fall pipe, 160 mm. in diameter, including
clamps, special parts, joints and placing in situ M 70.00 13.61 24.39 3.97 4.66 46.63 3,264.42
8.36 PVC pipe 300 mm. in diameter, including joints
with the material required, special parts,
transport and placing in situ, in drains or electric
ducts. M 3,717.00 27.22 48.78 7.94 9.33 93.27 346,685.66

Hal. 123/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
8.37 Reinforced concrete manhole 60x60x150 cm3,
up 20 cm shell with casting cover and steel
supports included. Depth down to 1.50 m. Unit 655.00 19.87 35.61 5.80 6.81 68.09 44,599.15
8.38 Reinforced concrete manhole 80x80x150 cm3,
up 20 cm shell with casting cover and steel
supports included. Depth down to 1.50 m. Unit 492.00 24.84 44.51 7.25 8.51 85.12 41,876.73
8.39 Circular manhole made with precast mass
concrete, 80x250. Down to 2.50 m depth,
including casting cover, steel supports,
connections, excavation and filling, completely
performed. Unit 364.00 36.03 64.55 10.51 12.34 123.42 44,925.02
8.40 Circular manhole made with precast mass
concrete 100x250. Down to 2.50 m depth,
including casting cover, steel supports,
connections, excavation and filling, completely
performed. Unit 118.00 43.23 77.46 12.61 14.81 148.11 17,477.39
8.41 PVC fall pipe, 125 mm. in diameter, including
clamps, special parts, joints and placing in situ. M 10.00 11.57 20.73 3.37 3.96 39.63 396.33
8.42 High density polyethylene pipe 200-250 mm. in
diameter, including joints with the material
required, special parts, transport and placing in
situ, in drains or electric ducts. M 10,000.00 10.69 19.15 3.12 3.66 36.61 366,113.48
8.43 Reinforced concrete manhole 100x100x150
cm3, up 20 cm thick shell with casting cover
and steel supports included. Depth down to Unit 20.00 7.36 13.19 2.15 2.52 25.22 504.41
8,44 1.50 m. sump made of cast iron, 250x250 mm,
Syphon
totally installed. Unit 52.00 36.81 65.95 10.74 12.61 126.10 6,557.33
8,45 Syphon sump made of cast iron, 400x400 mm,
totally installed. Unit 48.00 52.58 94.21 15.34 18.01 180.15 8,647.03
8,46 Carbon steel pipe 2" in diameter, including
joints with the material required, special parts,
transport and placing in situ M - - - - -
8,47 Carbon steel pipe 1" in diameter, including
joints with the material required, special parts,
transport and placing in situ M - - - - -

Hal. 124/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
8,48 Mirror for lavatories and wash fountains, with
stainless steel angle frame, satin finish with
concealed and theft proof locking device. About
60x100 cm2. M2 5.40 59.30 106.25 17.30 20.32 203.17 1,097.13

Summary 9 - - - - 3,092,133.68

C9 CHAPTER 9 - PAVING, ENCLOSURES AND

COATING - - - -
9.01 Macadam base with crushed limestone
aggregate, laid in situ and compacted, including
fines for macadam M3 66.00 13.64 24.44 3.98 4.67 46.73 3,084.16
9.02 Granular base consisting of natural selected
crushed stone, to set under paving or flooring. M3 25,690.00 6.42 11.50 1.87 2.20 22.00 565,085.95
9.03 Flexible paving consisting of hot bituminous mix
( asphaltic concrete ), including transport prime
coat, spreading, rodding and rolling, with a
thickness of 8 cm., as soon as it is
consolidated. M2 129,792.00 2.82 5.05 0.82 0.97 9.66 1,253,415.36
9.04 Double surface treatment with normal grain size
aggregate, first coat: aggregates 20/10 mm.
and binder agent, proportion 1.5 kg/m2;
second coat: aggregates 10/5 mm., and binder
agent, proportion 1.1 kg/m2; completely finish. M2 14,350.00 1.13 2.02 0.33 0.39 3.86 55,403.78
9.05 35 * 15 cm. kerb for streets, with prefabricated
concrete material, including placing in situ and
joints with cement mortar 1/1. M 250.00 1.78 3.19 0.52 0.61 6.11 1,527.15
9.06 Paving with concrete blocks overlying a rolled
sand bedding 10 cm. thick, including Grouting
with cement mortar 1/1 and cleaning. M2 253.00 2.37 4.25 0.69 0.81 8.13 2,056.11
9.07 Anti-pollution fibre felt ( 150 g/m2 ), with supply
and proportional part of cuts and overlaps,
placing in situ. M2 120.00 6.67 11.96 1.95 2.29 22.86 2,743.67
9.08 Cement slab paving including fixing material
and placing in situ. M2 12,821.00 1.19 2.13 0.35 0.41 4.08 52,269.63

Hal. 125/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
9.09 Cement mortar 1/2 paving, dustproof, and
resistant to abrasion, with detailed parts,
completely finished, including colouring and
mechanical float finish. M2 16,370.00 0.60 1.07 0.17 0.20 2.04 33,379.22
9.10 Paving with terrazzo floor tiles ( 40 * cm. ), in
any colour, including adhesion material, placing
in situ and edge of floor tile polished. Medium
grain size, sand bed 2 cm. thick and treated
with cement mortar 1/6. M2 2,643.00 4.67 8.36 1.36 1.60 15.98 42,242.85
9.11 Paving with bevelled hydraulic floor tiling
( 40x40 cm. ) treated with cement mortar 1/6,
including 2 cm. Sand bed, jointed and cleaning. M2 20.00 4.67 8.36 1.36 1.60 15.98 319.66
9.12 Acid proof paving with epoxy resins, jointed with
acid proof material, preparing surfaces,
completely placed in situ. M2 170.00 4.67 8.36 1.36 1.60 15.98 2,717.10
9.13 Paving with floor tiles ( 13 x 13 cm. ) including
adhesion material, jointed and placed in situ.
Cement mortar 1/6 and 2 cm. sand bed. M2 416.00 4.67 8.36 1.36 1.60 15.98 6,648.89
9.14 Stoneware floor tile paving ( 20*20cm. ), in any
colour, including adhesion material placed in
situ. Cement mortar 1/6 and 2 cm. sand bed. M2 278.00 4.67 8.36 1.36 1.60 15.98 4,443.25
9.15 Terrazzo baseboard ( 40*9 cm. ), in any colour,
including adhesion material and placing in situ. M 1,732.00 4.67 8.36 1.36 1.60 15.98 27,682.41
9.16 Stoneware baseboard ( 20*10 cm. ), in any
colour, including adhesion material and placing
in situ. M 150.00 4.67 8.36 1.36 1.60 15.98 2,397.44
9.17 Tiling with top quality wall tiles ( 10*10 cm. ), in
matt white colour, including proportional part of
nosing edge pieces, adhesion material and
placing in situ. M2 3,738.00 3.30 5.91 0.96 5.81 15.98 59,744.14
9.18 Exterior enclosure of outer walls made of solid
brickwork 10 cm thick, 8 cm. air chamber and
single brick partition. M2 60.00 4.61 4.32 - 0.99 9.93 595.83
9.19 Exterior enclosure of building, made of hollow
vibrated concrete blocks 15 cm. thick, 8 cm. air
chamber, and single hollow brick partition. M2 947.00 4.27 7.64 1.24 1.47 14.62 13,843.88

Hal. 126/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
9.20 Enclosure with translucent glasswork,
completely installed. M2 10.00 49.05 87.89 14.31 16.81 168.05 1,680.54
9.21 Prepainted galvanised metallic corrugated plate
0.7mm. thick for outer walls, completely
installed, including attachment elements, tops,
joints, etc. M2 11,246.00 5.11 5.00 - 1.12 11.23 126,342.19
9.22 Prepainted galvanized metallic corrugated plate
1.0 mm. thick for roofs, completely installed,
including attachment elements, tops, joints, etc. M2 9,048.00 7.29 6.43 - 1.52 15.24 137,900.57
9.23 Galvanised steel sandwich panel, prepainted
on the outer face, 0.7 mm. thick, for outer walls
and roofs with 100 mm. of rock wool insulation,
completely installed, including attachment
elements, tops, joints, etc. M2 23,496.00 2.45 2.39 - 6.39 11.23 263,963.73
9.24 Translucent outer wall consisting of polyester
resin plating, reinforced with glass fibre, in
colour indicated on drawings, including
attachment elements, completely finished. M2 90.00 68.20 122.19 19.89 23.36 233.65 21,028.37
9.25 Acid proof lining of the epoxy type applied to
concrete or metallic surface, including
application and finish. M2 25.00 12.93 23.16 3.77 4.43 44.29 1,107.29
9.26 Epoxy type lining for floors, applied to concrete
or mortar surface, including preparation of the
surface application and finish. M2 156.00 10.75 19.27 3.14 3.68 36.84 5,747.35
9.27 Static-proof and fireproof false floor, with
support section, completely installed M2 231.00 15.62 27.98 4.55 5.35 53.50 12,358.99
9.28 Asphaltic prime coat on sand base, perfectly
levelled and compacted. M2 70.00 6.10 10.92 1.78 2.09 20.89 1,462.01
9.29 Paving with P.V.C. floor tiles ( 30 x 30 cm. ), in
any colour, including adhesion material and
placing in situ. M2 12.00 3.37 6.04 0.98 1.16 11.55 138.64
9.30 Exterior enclosure of building, made of hollow
vibrated concrete blocks 20 cm. thick, 8 cm. air
chamber, and single hollow brick partition. M2 375.00 2.13 3.83 0.62 0.73 7.31 2,742.83
9.31 Expansion joint, completely installed. M 2,000.00 2.19 18.45 - 2.29 22.93 45,866.75

Hal. 127/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
9.32 Flexible paving consisting of hot bituminous mix
( asphaltic concrete ), including transport prime
coat, spreading, rodding and rolling, with a
thickness of 6 cm., as soon as it is
consolidated. M2 125,387.00 2.46 4.41 0.72 0.84 8.44 1,058,024.53
9.33 Flexible paving consisting of hot bituminous mix
( asphaltic concrete ), including transport prime
coat, spreading, rodding and rolling, with a
thickness of 10 cm., as soon as it is
consolidated. M2 125,387.00 3.91 7.00 1.14 1.34 13.38 1,677,997.84
9.34 35 * 15 cm. curved kerb for streets, with
prefabricated concrete material, including
placing in situ and joints with cement mortar M 1,180.00 1.78 3.19 0.52 0.61 6.11 7,208.15
9.35 1/1.
Galvanised steel sandwich panel, prepainted
on the outer face, 0.7 mm. thick, for outer walls
and roofs with 50 mm. of rock wool insulation,
completely installed, including attachment
elements, tops, joints, etc. M2 2,974.00 5.11 5.00 - 1.12 11.23 33,411.14

Summary 10 - - - - 5,526,581.40

C10 CHAPTER 10 - FLOOR SLABS - - - -

10.01 Reinforced concrete floor slab made of joists,
with concrete arches, including filling and a
compression layer consisting of 3 cm. of
concrete fck = 200 kg/cm2. Overload for use:
500 kg/m2 M2 2,098.00 0.27 2.79 0.05 0.35 3.45 7,245.08
10.02 Reinforced concrete floor slab made of joists,
with concrete arches, including filling and a
compression layer consisting of 5 cm. of
concrete fck = 200 kg/cm2. Overload for use:
500 kg/m2 M2 199.00 0.52 5.34 0.09 0.67 6.61 1,316.14

Summary 11 - - - - 8,561.22

C11 CHAPTER 11 - PRESSURE PIPES - - - -

Hal. 128/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
11.01 Metallic pipe, 1000mm. inner diameter, for a
service pressure of 3.5 kg/cm2 and testing
pressure of 5 kg/cm2, including joints with the
material required, proportional part of special
pieces, bends, transport, placing in situ and all
testing required.
M 200.00 119.50 214.10 34.85 40.94 409.39 81,878.71
11.02 Reinforced vibrated concrete pipe, with inner
diameter of 600 mm., with pressed steel plate
web, for a service pressure of 3.5 kg/cm2 and
test pressure of 5.0 kg/cm2, including joints with
the material required proportional part of special
pieces, bends, transport, placing in situ and all
the tests that are required.
M 60.00 6.13 59.56 24.09 9.98 99.76 5,985.36
11.03 Metallic pipe, with an inner diameter of 1.200
mm. for a service pressure of 3.5 kg/cm2 and
test pressure of 5 kg/cm2, including joints with
the material required proportional part of special
pieces, bends, transport, placing in situ and all
the tests that are required.
M 40.00 239.19 428.56 69.77 81.95 819.46 32,778.52
11.04 Reinforced vibrated concrete pipe, with an inner
diameter of 1.000 mm, with pressed steel plate
web for a service pressure of 3.5 kg/cm2 and
test pressure of 5.0 kg/cm2, including joints with
the material required proportional part of special
pieces, bends, transport placing in situ and all
the tests that are required.
M 220.00 6.13 122.19 24.09 16.93 169.35 37,256.38
11.05 Reinforced vibrated concrete pipe, with an inner
diameter of 1.800 mm., with pressed steel plate
web for a service pressure of 3,5 kg/cm2 and
test pressure of 5 kg/cm2, including joints with
the material required proportional part of special
pieces, bends, transport, placing in situ and all
tests that are required.
M 450.00 183.84 329.39 53.62 62.98 629.84 283,425.87

Hal. 129/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
11.06 Manholes in vibrated reinforced concrete pipe
with pressed steel plate web ranging from
1.000 mm to 1.800 mm in diameter, for a
service pressure of 3.5 kg/cm2 and a test
pressure of 5 kg/cm2, including proportional
parts of joints and all the tests that are
required, completely installed.
Unit 6.00 182.40 326.79 53.20 62.49 624.88 3,749.26
11.07 Reinforced vibrated concrete pipe, with an inner
for a service pressure of 3,5 kg/cm2 and test
pressure diameter of 2500 mm., with pressed
steel plate web for a service pressure of 3,5
kg/cm2 and test pressure of 5 kg/cm2, including
joints with the material required placing in situ
and all tests that are required.
M 100.00 253.33 453.89 73.89 86.79 867.90 86,789.99

Summary 12 - - - - 531,864.09

C12 CHAPTER 12 - GLASS - - - -

12.01 Glazing with colourless hot-drawn glass, 5 mm.
thick, laid on continuous section carpentry,
moulding, etc, completely assembled. M2 618.00 38.84 69.58 11.33 13.30 133.05 82,225.30
12.02 Colourless glass window panes 6 mm. thick,
laid on iron work, wood work or concrete. M2 183.00 15.29 27.40 4.46 5.24 52.39 9,587.68
12.03 Wire reinforced glass, 6mm thick, laid on iron
work, wood work or concrete. M2 60.00 18.71 33.53 5.46 6.41 64.11 3,846.44

Summary 13 - - - - 95,659.42

CHAPTER 13 - PAINT AND COATING - - - -

13.01 Plastic paintwork on polished parge for interior
coating, with priming, and two coats of paint. M2 21,272.00 0.77 1.38 0.22 0.26 2.64 56,197.54
13.02 Acrylic paintwork, two coats, for vertical and
horizontal surfaces, outer walls, including
preparation of surfaces. M2 1,191.00 0.71 1.28 0.21 0.24 2.44 2,903.74
13.03 Synthetic enamel paintwork on metal work, two
coats, including scraping, rust removal and red
lead oxide priming. M2 60.00 0.77 1.38 0.22 0.26 2.64 158.51

Hal. 130/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
13.04 Acid proof paintwork on polished parge coats
for interior, with priming, puntying and two coats
of paint. M2 443.75 14.72 26.37 4.29 5.04 50.43 22,377.02
13.05 Waterproofing roofs with three layers of
bituminous material with 60 gr/m2 glass fibre
reinforcement, including priming the surfaces
with bituminous emulsion, completely finished.
The top coat will be provided with a protective
mineral layer.
M2 1,819.00 7.59 13.60 2.21 2.60 26.01 47,305.10
13.06 Waterproofing with a bituminous layer, with 60
g/m2 glass fibre reinforcement, finish with anti-
adhesive polyethylene material on both sides
with average weight of 3 kg/m2, including
priming the base with 0.3 kg of bituminous M2 228.00 7.90 14.15 2.30 2.71 27.05 6,167.27
emulsion.
13.07 Rigid insulation panel with 40 mm. thick
polystyrene foam, including placing in situ and
attachment structure. M2 204.00 13.23 23.71 3.86 4.53 45.33 9,248.33
13.08 Electrolytic red lead paintwork over structures
or metal work, including preparation of the M2 60.00 1.16 2.08 0.34 0.40 3.97 238.10
13.09 surfaces
Epoxy type prime coat, resistant to abrasion,
wear and aggressive chemicals agents,
including preparation of the surfaces and 65
microns thickness. M2 1,119.00 10.75 19.27 3.14 3.68 36.84 41,226.17
13.10 Finishing paintwork of the epoxy type resistant
to abrasion, wear and aggressive chemical
agents, including preparation of the surfaces
and a thickness of 100 microns. M2 999.00 16.55 29.64 4.83 5.67 56.69 56,629.10
13.11 Stone-like paintwork on the basis of acrylic
polymer resins, two coats, for vertical and
horizontal surfaces, outer walls, including
preparation of the surfaces. M2 4,834.50 1.16 2.08 0.34 0.40 3.97 19,184.62
13.12 Antipollution polyetilene sheet, 0.18mm thick,
under plates and pavements, completely
installed. M2 840.00 1.58 2.83 0.46 0.54 5.42 4,551.07

Hal. 131/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
13,13 High density polyethylene sheet 1 mm thick,
totally installed. Including proportional part of
cuttings, overlaps and fasteners, completely
installed M2 48.00 3.78 6.78 1.10 1.30 12.96 622.21
13,14 High density polyethylene sheet 1.5 mm thick,
totally installed. Including proportional part of
cuttings, overlaps and fasteners completely
installed M2 57.00 5.68 10.17 1.66 1.95 19.45 1,108.70
13,15 High density polyethylene sheet 2 mm thick,
totally installed. Including proportional part of
cuttings, overlaps and fasteners, completely
installed. M2 155.00 7.57 13.56 2.21 2.59 25.92 4,018.27
13,16 Polypropylene geotextile fabric, min 325 g/m2
and 2.9 mm thick. Including proportional parts
of cuttings, overlaps and fasteners, completely
installed. M2 165.00 1.58 2.83 0.46 0.54 5.42 893.96

Summary 14 - - - - 272,829.71

C14 CHAPTER 14 - MISCELLANEOUS - - - -

14.01 Soil Investigation. Conducting boring
campaigns and preparing the geotechnical L.S. 1.00 3,953.63 7,083.59 1,153.14 1,354.48 13,544.84 13,544.84
14.02 report.
Stainless steel (AISI-316) plate, with a
thickness of 20 mm or less, including cutting,
elaboration, assembly and welded anchorage Unit - - - - -
14.03 whereblock
Solid required.
wall 2.20 m. high, for the outer
enclosure of the work site, with reinforced
concrete piers 0.20 *0.20 m. laid every 3.00 m. M - - - - -
14.04 Steel gate for access to the enclosure, size
8.00 * 2.20 m., motorized, 12 mm thick. Unit 8.00 1,533.61 2,747.72 447.30 525.40 5,254.05 42,032.36

Hal. 132/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
14.05 Wire netting enclosure 2.50 m. high, held in
place with galvanised steel tubing, with
galvanised meshwork 40 mm. x 40 mm. with
defensive side, held in place with three threads
of 4 mm. smooth galvanised wiring, including
material y placing in situ. The support tubing will
be 7.62 cm. in diameter and 3 mm. thick three
rows of 4 mm. barbed wire will be placed at the
top of the enclosure mounted on 45 degree
extension arms.
M 3,832.00 21.94 39.31 6.40 7.52 75.16 288,014.90
14.06 Aluminium extractor for ventilation and smoke
extraction, placed on the roof of the building,
completely installed. Unit 4.00 98.84 177.09 28.83 33.86 338.62 1,354.48
14.07 2.50 m. high enclosure consisting of
prefabricated panels made of reinforced
concrete, fitted into their respective slots on the
concrete reinforced piers. Sloping projectures
made of plasticized aluminium will be placed at
the top of the enclosure. They will consist of 3
rows of barbed wire with 2 plasticized
alternately twisted threads and equipped with 4
points every 10 cm. completely installed.
M - - - - -
14.08 Reinforced concrete screen wall 0.80 m. thick,
for holding back earth, performed by excavation
by means of bentonitic muds down to a depth
of 15 m., including excavation, materials and
auxiliary resources, such as transport, and all
the movements required that such as transport,
and all the movements required that involve the
machinery. ( approximate amount of steel, 80
kg/m3 of concrete ).
M2 3,750.00 85.40 153.01 24.91 29.26 292.57 1,097,132.40
14.09 Sheet pile for provisional retaining wall up to 15
high, driven into the ground, including
materials, installation and auxiliary resources. M2 23,996.00 69.47 124.46 20.26 23.80 237.98 5,710,638.06

Hal. 133/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
14.10 Sheet pile for earth retaining wall up to 7 m.
high, driven into the ground and anchored at
the head if it is necessary, including materials,
installation and auxiliary resources but
excluding the elements for anchorage in the M2 - - - - -
ground.
14.11 Polyvinyl Cloride joint 240 mm. (Waterstop joint) M 52.00 8.33 14.93 2.43 2.85 28.54 1,484.05
14.12 ASTM-A-307 steel bar, 68 mm. diameter, 10 m.
long, to form anchorage pieces at the top of a
solid reinforced concrete retaining wall,
including the plates, nuts, washers and Unit - - - - -
tightening.
14.13 Dredging in sea bed, measured on a theoretical
section with slopes 2h:1v. M3 75,930.00 2.29 4.10 0.67 0.78 7.84 595,487.63
14.14 Fills for shafts, wells, trenches and holes under
water, with excavation materials, or spoil,
including surface finishing, protection for piping,
etc. M3 - - - - -
14.15 Excavation for Piping works, down to a depth of
6 m., measured on a theoretical section with
slopes of 1h:2v from an excavation with a
margin of 0.50 m. with respect to the layout
plan of the works, including shoring and
draining , if it is necessary, for the time that is
required to assemble the piping, in any type of
ground. M3 - - - - -
14.16 Excavation in Discharge Channel Works, down
to a depth of 6 m., measured for a theoretical
section with slopes of 1h:1v from an excavation
depth with a margin of 0.50 m. with respected
to the layout plan of the works, including
shoring and draining, if it is necessary, for the
time that is required to complete the concreting
works, in any type of ground.
M3 - - - - -
14.17 Placing assemblies for the Intake Entrance in
situ, under water, distance from the coastline
ranging from 25 to 100 m., at a bathymetric
depth between - 9 m. '-10 m., buried 5 m., laid
in place, settled, levelled and completely
finished at the end of the intake piping.
Tm. - - - - -

Hal. 134/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
14.18 Demolishing and dismantling metallic sheet
piling including proportional parts for
anchorages and removal of rubble.C556 M2 23,996.00 5.88 10.53 1.71 2.01 20.14 483,316.63
14.19 Geotechnical report in marine area for intake
and discharge works. Unit - - - - -
14.20 Placing caissons for water intake piping in situ,
at a distance from the coastline ranging from 0
m. to 100 m., at bathymetric depths down to -
15 m, buried, laid in place, settled, levelled and
completely finished. Tm. - - - - -
14.21 Leading buoys with floats, anchor buoys,
chains and lighting equipment, including supply,
transport and placing in situ. Unit 2.00 1,957.05 3,506.38 570.81 670.47 6,704.70 13,409.40
14.22 Broken line road markings 15 cm. wide, painted
with quick-dry, long-life, hot, spray plastic,
including pre-markings. M 4,130.00 0.59 1.06 0.17 0.20 2.03 8,391.03
14.23 Unbroken line road markings 15 cm. wide,
painted with quick-dry, long-life, hot spray-
plastic, including pre-marking. M 11,375.00 0.74 1.33 0.22 0.25 2.55 28,968.43
14.24 Spraying on road surfaces ( zebra crossings
and traffic islands ), painted with quick-dry,
long-life hot, spray plastic, including pre- M2 - - - - -
14.25 marking.of metallic safety barrier and placing it in
Supply
situ two-wave, including proportional parts of
screws and attachment accessories. M - - - - -
14.26 Supply of 1.25 m. high IPN-12 post and placing
it in situ, for securing two-wave barrier,
including anchorage with concrete and Unit - - - - -
14.27 excavation
Supply for it. post for signs and placing it
of support
in situ cold rolled section, rectangular ( 80 x 40
mm. ), and 2 mm. thick, galvanised and with the
top covered, 2.70 m. high, including excavation,
concrete anchorage and accessories. Unit 51.00 33.43 59.89 9.75 11.45 114.52 5,840.64
14.28 Supply and placing it in situ on support post
( post not included ), for reflecting triangular
danger signal ( 70 cm. side ), including
anchorage and stainless screws. Unit 24.00 47.44 85.00 13.84 16.25 162.54 3,900.92

Hal. 135/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
14.29 Supply and placing in situ on support post
( post not included ), for reflecting triangular
danger signal ( 90 cm. side ), including
anchorage and stainless screws. Unit 2.00 59.30 106.25 17.30 20.32 203.17 406.35
14.30 Supply and placing it in situ on support post
( post not included ), for 60 cm. Reflecting road
signs ( prohibition or obligation ), including
anchorage and stainless screws. Unit 12.00 39.54 70.84 11.53 13.54 135.45 1,625.38
14.31 Supply and placing it in situ on support post
( post not included ), for 90 cm. reflecting road
signs ( prohibition or obligation ), including
anchorage and stainless screws. Unit 12.00 59.30 106.25 17.30 20.32 203.17 2,438.07
14.32 Steel gate for access to the enclosure, size 1.5
* 2.20 m. 1 mm thick. Unit 5.00 138.38 247.93 40.36 47.41 474.07 2,370.35
14.33 Automatic barrier for central gate, 7,00 m
length, about 6 seconds for opening, all fittings Unit 1.00 1,976.82 3,541.79 576.57 677.24 6,772.42 6,772.42
14.34 included.
Landscape gardening of the installation
including supply and plantation of trees and L.S 2.00 988.41 1,770.90 288.29 338.62 3,386.21 6,772.42
14.35 grass.
Expansión and chemicals bolts, of any
diameter, for anchoring, including supply and
completely performed. Kg 37.00 0.56 4.29 - 0.54 5.39 199.56
14.36 Driven concrete pile sect. 40x40 cm2, 18 m
length. Including materials, driving, transport of
products to tip, machinery transport to site,
head cutting, totally finish. Unit 426.00 189.77 340.01 55.35 65.02 650.15 276,964.98
14.37 Driven concrete pile sect. 40x40 cm2, 12 m
length. Including materials, driving, transport of
products to tip, machinery transport to site,
head cutting, totally finish. Unit 140.00 115.05 206.13 33.56 39.42 394.15 55,181.70
14.38 Driven concrete pile sect. 40x40 cm2, 32 m
length, for jetty. Including materials, driving from
the sea surface and down to a depth of 5 m,
transport of products to tip, machinery transport
to site, head cutting, totally finish. Unit 692.00 312.73 560.31 91.21 107.14 1,071.40 741,406.86

Hal. 136/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
14.39 500 mm. diameter metallic pile 8 mm. thick, 32
length m., for jetty. Including materials, driving
from sea surface and down to a depth about 5
m, transport, machinery, head cutting totally
finish. Unit - - - - -
14.40 Driven concrete pile sect. 30x30 cm2, 18 m
length. Including materials, driving, transport of
products to tip, machinery transport to site,
head cutting totally finish. M 892.00 130.90 234.54 38.18 44.85 448.47 400,035.06
14.41 Driven concrete pile sect. 30x30 cm2, 12 m
length. Including materials, driving, transport of
products to tip, machinery transport to site,
head cutting, totally finish. Unit 260.00 76.70 137.42 22.37 26.28 262.77 68,320.20
14.42 Bored reinforced concrete pile 800 mm. in
diameter, about 18 m length, concreted in situ,
with 80kg/m3 of reinforced steel, including,
head cutting, transport and all the site
necessary activities. Unit 902.00 569.32 1,020.04 166.05 195.05 1,950.46 1,759,312.75
14.43 Bored reinforced concrete pile 800 mm. in
diameter, about 12 m length, concreted in situ,
with 80kg/m3 of reinforced steel, including,
head cutting, transport and all the site
necessary activities. Unit 700.00 379.55 680.02 110.70 130.03 1,300.31 910,213.54
14.44 Bored reinforced concrete pile 600 mm. in
diameter, about 18 m length, concreted in situ,
with 80kg/m3 of reinforced steel, including,
head cutting, transport and all the site
necessary activities. Unit 630.00 426.99 765.03 124.54 146.28 1,462.84 921,591.21
14.45 Bored reinforced concrete pile 600 mm. in
diameter, about 12 m length, concreted in situ,
with 80kg/m3 of reinforced steel, including,
head cutting, transport and all the site
necessary activities. Unit 80.00 284.66 510.02 83.03 97.52 975.23 78,018.30

Hal. 137/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
14.46 Bored reinforced concrete pile 450 mm. in
diameter, about 18 m length, concreted in situ,
with 80kg/m3 of reinforced steel, including,
head cutting, transport and all the site
necessary activities. Unit 110.00 355.83 637.52 103.78 121.90 1,219.04 134,093.96
14.47 Bored reinforced concrete pile 450 mm. in
diameter, about 12 m length, concreted in situ,
with 80kg/m3 of reinforced steel, including head
cutting, transport and all the site necessary
activities. Unit 105.00 237.22 425.02 69.19 81.27 812.69 85,332.52
14.48 Bituminous paintwork for protection of concrete
surfaces M2 14,152.85 10.67 19.13 3.11 3.66 36.57 517,585.01
14.49 Concrete sheet pile for earth retaining wall up
to 7 m. high, driven into the ground and
anchored at the head if it is necessary,
including materials, installation and auxiliary
resources but excluding the elements for M2 -
anchorage in the ground.
Summary 15 14,262,156.41

C15 CHAPTER 15 - TEMPORARY FACILITIES - - - -

15.1 Temporary Facilities LS 1.00 167,537.00 1,005,222.03 502,611.01 186,152.23 1,861,522.27 1,861,522.27
15.2 Equipment Mob. And Demob. LS 1.00 - - 50,793.17 5,643.69 56,436.85 56,436.85
15.3 Manpower Mob. And Demob. LS 1.00 - - 419,249.54 46,583.28 465,832.82 465,832.82
Summary 16 2,383,791.94

SUMMARY 89,530,399.19

Hal. 138/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4

C1 CHAPTER 1 - INTAKE MOUTH

2.03 Reinforced concrete for foundations, plinths,
anchorage blocks, reinforcements for piping,
pile caps, etc. Without formwork or steel with a
characteristic strength of 250 kg/cm2 with
cement resistant to sea water, laid and rolled. M3 4.00 7.00 78.83 1.07 9.66 96.55 386.20
2,21 Price supplement per m3 of reinforced concrete
for foundations and marine structures because
of using silica fume mineral admixture. Unit 1.00 0.13 21.53 - 2.41 24.07 24.07
3.03 Wooden formwork for exposed surfaces,
removing forms, bevelling and ties included. M2 4.00 5.18 5.46 - 1.18 11.82 47.29
4.02 Corrugated reinforcing bars for structures and
flooring, 4000 kg/cm2 yield stress steel, of any
diameter, supplied to the work site by the
subcontractor with material and placing in site
included. Kg 500.00 0.11 0.81 0.03 0.11 1.05 526.60
14.13 Dredging in sea bed, measured on a theoretical
section with slopes 2h:1v. M3 275.00 2.29 4.10 0.67 0.78 7.84 2,156.71
14.50 Sheet pile Type III for intake mouth up to 14 m.
high, driven into the ground and anchored at
the head if it is necessary, including materials,
installation and auxiliary resources. M2 179.20 1.83 253.38 18.27 273.48 49,007.94
14.51 PC pile Ø 600mm for intake mouth up to 15 m.
high, driven into the ground and anchored at
the head if it is necessary, including materials,
installation and auxiliary resources. M 33.60 3.84 51.29 0.18 55.31 1,858.29
14.52 IWF 400x400x13x21 (172 kg/m) for pile intake
mouth, driven into the ground and anchored at
the head if it is necessary, including materials,
installation and auxiliary resources. M 8.96 3.84 39,468.00 0.18 39,472.02 353,669.31

Summary 1 407,676.41

C2 CHAPTER 2 - INTAKE CHANNEL

Hal. 139/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
1.13 Open excavation, from a depth of 4.51 m. down
to 10.00 m., including shoring and draining, if it
is necessary, with transport of the products to
the tip, in hard ground. M3 31.50 6.56 - 23.26 3.31 33.13 1,043.52
1.22 Fill with dry and clean sand in intake channel,
including transport, spreading and rolling. M3 0.64 1.10 13.78 1.26 1.79 17.93 11.47
14.53 Concrete Sheet pile for intake channel up to 14
m. high, driven into the ground and anchored at
the head if it is necessary, including materials,
installation and auxiliary resources. M 28.00 6.19 54.38 2.06 62.64 1,753.81
2.03 Reinforced concrete for foundations, plinths,
anchorage blocks, reinforcements for piping,
pile caps, etc. Without formwork or steel with a
characteristic strength of 250 kg/cm2 with
cement resistant to sea water, laid and rolled. M3 3.22 7.00 78.83 1.07 9.66 96.55 310.89
2,21 Price supplement per m3 of reinforced concrete
for foundations and marine structures because
of using silica fume mineral admixture. Unit 1.00 0.13 21.53 - 2.41 24.07 24.07
3.03 Wooden formwork for exposed surfaces,
removing forms, bevelling and ties included. M2 2.70 5.18 5.46 - 1.18 11.82 31.92
4.02 Corrugated reinforcing bars for structures and
flooring, 4000 kg/cm2 yield stress steel, of any
diameter, supplied to the work site by the
subcontractor with material and placing in site
included. Kg 402.00 0.11 0.81 0.03 0.11 1.05 423.39
13,16 Polypropylene geotextile fabric, min 325 g/m2
and 2.9 mm thick. Including proportional parts
of cuttings, overlaps and fasteners, completely
installed. M2 6.40 1.58 2.83 0.46 0.54 5.42 34.67

Summary 2 3,633.74

C3 CHAPTER 3 - OUTFALL
2.03 Reinforced concrete for foundations, plinths,
anchorage blocks, reinforcements for piping,
pile caps, etc. Without formwork or steel with a
characteristic strength of 250 kg/cm2 with
cement resistant to sea water, laid and rolled. M3 14.94 7.00 78.83 1.07 9.66 96.55 1,442.46

Hal. 140/221
 PT WIJAYA KARYA
EPC DEPARTMENT
TAKALAR COAL FIRE POWER PLANT (2X100MW)

COST BREAKDOWN
NUMBER DESCRIPTION UNIT QUANTITY MANPOWER MATERIAL EQUIPMENT OTHERS COST TOTAL COST

(1) (2) (3) (4) (5) (6) (7) (8) (9)=5+6+7+8 (10)=9X4
2,21 Price supplement per m3 of reinforced concrete
for foundations and marine structures because
of using silica fume mineral admixture. Unit 1.00 0.13 21.53 - 2.41 24.07 24.07
4.02 Corrugated reinforcing bars for structures and
flooring, 4000 kg/cm2 yield stress steel, of any
diameter, supplied to the work site by the
subcontractor with material and placing in site
included. Kg 1,419.00 0.11 0.81 0.03 0.11 1.05 1,494.50
14.13 Dredging in sea bed, measured on a theoretical
section with slopes 2h:1v. M3 287.50 2.29 4.10 0.67 0.78 7.84 2,254.74

Summary 3 5,215.77

C4 CHAPTER 4 - DISHCHARGE CHANNEL

1.13 Open excavation, from a depth of 4.51 m. down
to 10.00 m., including shoring and draining, if it
is necessary, with transport of the products to
the tip, in hard ground. M3 42.26 6.56 - 23.26 3.31 33.13 1,399.97
2.03 Reinforced concrete for foundations, plinths,
anchorage blocks, reinforcements for piping,
pile caps, etc. Without formwork or steel with a
characteristic strength of 250 kg/cm2 with
cement resistant to sea water, laid and rolled. M3 10.25 7.00 78.83 1.07 9.66 96.55 989.64
2,21 Price supplement per m3 of reinforced concrete
for foundations and marine structures because
of using silica fume mineral admixture. Unit 1.00 0.13 21.53 - 2.41 24.07 24.07
4.02 Corrugated reinforcing bars for structures and
flooring, 4000 kg/cm2 yield stress steel, of any
diameter, supplied to the work site by the
subcontractor with material and placing in site
included. Kg 973.75 0.11 0.81 0.03 0.11 1.05 1,025.56

Summary 4 3,439.24

Hal. 141/221
No. Description Calculation

1. Intake
Dredging
Panjang rata2 = 25.0 m Volume = 25 x 25 x 11
Lebar rata2 = 25.0 m = 6,875.00 m3
Dalam rata2 = 11.0 m

Inside & Outside Canal

PC Pile Ø 600mm Volume = [ (25/2)+1 ] x 15 x 4 (2sisi)
Jarak antar PC Pile 2 m @ 2 batang L = 15 m = 840.00 m'

Sheet Pile Type III Volume = [ (25/0.4)+1 ] x 14 x 2 (2sisi)

Panjang Sheet Pile 14 m = 1,792.00 m'

IWF 400x400x13x21 Volume = [ (25/2)+1 ] x 4 x 4 (2sisi)

Jarak antar IWF 2 m @ 2 batang L = 4 m = 224.00 m'

Pile Cap Volume = 1 x 2 x 25 x 2 (2 sisi)

Beton K250 = 100.00 m3
No. Description Calculation
No. Description Calculation

2. Outfall
No. Description Calculation
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

010000 SI000 EARTHWORKS ls 1.00 80,467,266,366.30 80,467,266,366.30 32,010,449,784.75 13,522,111,414.45 34,934,705,167.10 -

01 EA010 Preparing the ground by clearing away, including

removing all the materials involved in clearing
and taking them off the site. M2 765,900.00 4,415.36 3,381,724,771.07 451,881,000.00 343,793,362.50 2,586,050,408.57 -
D4AV01 Excavator PC200 jam 0.010 7,659.00 219,648.57 1,682,288,408.57 - - 1,682,288,408.57 -
D4AT03 Dump Truck 15 T jam 0.010 7,659.00 118,000.00 903,762,000.00 - - 903,762,000.00 -
C2CA01 Pekerja jam 0.033 25,274.70 7,125.00 180,082,237.50 - 180,082,237.50 - -
C2DA01 Tukang jam 0.025 19,147.50 8,550.00 163,711,125.00 - 163,711,125.00 - -
B1EA30 Material Bantu Pembersihan Lok. m2 1.000 765,900.00 590.00 451,881,000.00 451,881,000.00 - - -

02 EA020 Excavation of top soil, down to 0.50 m thick, with

storage on site M3 382,950.00 10,585.11 4,053,566,780.36 225,940,500.00 725,785,987.50 3,101,840,292.86 -
D4AV01 Excavator PC200 jam 0.010 3,829.50 219,648.57 841,144,204.29 - - 841,144,204.29 -
D4AT03 Dump Truck 15 T jam 0.007 2,680.65 118,000.00 316,316,700.00 - - 316,316,700.00 -
D4AA01 Bulldozer D65P jam 0.020 7,659.00 253,868.57 1,944,379,388.57 - - 1,944,379,388.57 -
C2CA01 Pekerja jam 0.140 53,613.00 7,125.00 381,992,625.00 - 381,992,625.00 - -
C2DA01 Tukang jam 0.105 40,209.75 8,550.00 343,793,362.50 - 343,793,362.50 - -
B1EA30 Material Bantu Pembersihan Lok. m2 1.000 382,950.00 590.00 225,940,500.00 225,940,500.00 - - -

03 EA030 Excavation in sidehill cut, and transporting the

products to tip, on ground of average consistency M3 13,386.00 25,011.96 334,810,157.89 - 64,693,005.00 270,117,152.89 -
D4AV01 Excavator PC200 jam 0.029 388.19 219,648.57 85,265,378.94 - - 85,265,378.94 -
D4AA01 Bulldozer D65P jam 0.020 267.72 253,868.57 67,965,693.94 - - 67,965,693.94 -
D4AT03 Dump Truck 15 T jam 0.049 655.91 118,000.00 77,397,380.00 - - 77,397,380.00 -
C2CA01 Pekerja jam 0.357 4,778.80 7,125.00 34,048,950.00 - 34,048,950.00 - -
C2DA01 Tukang jam 0.268 3,584.10 8,550.00 30,644,055.00 - 30,644,055.00 - -
D1EA00 Alat Bantu Excavation m3 1.000 13,386.00 2,950.00 39,488,700.00 - - 39,488,700.00 -

04 EA040 Excavation in sidehill cut, and transporting the

products to tip, on hard ground M3 12.00 99,984.51 1,199,814.17 - 9,120.00 1,190,694.17 -
D4AV01 Excavator PC200 jam 0.125 1.50 219,648.57 329,472.86 - - 329,472.86 -
D4AT03 Dump Truck 15 T jam 0.020 0.24 118,000.00 28,320.00 - - 28,320.00 -
D4AA01 Bulldozer D65P jam 0.020 0.24 253,868.57 60,928.46 - - 60,928.46 -
D4AV05 Giant Breaker jam 0.125 1.50 295,000.00 442,500.00 - - 442,500.00 -
D4AV06 Excavator for Giant Breaker jam 0.125 1.50 219,648.57 329,472.86 - - 329,472.86 -
C2CA01 Pekerja jam 0.107 1.28 7,125.00 9,120.00 - 9,120.00 - -

05 EA050 Open excavation, down to a depth of 4.50 m.,

including shoring and draining, if it is necessary,
with transport of products to tip, in ground of
average consistency M3 38,818.75 90,088.21 3,497,111,540.64 - 2,317,300,403.85 1,179,811,136.79 -
D4AV01 Excavator PC200 jam 0.029 1,125.74 219,648.57 247,267,182.80 - - 247,267,182.80 -
A2CN17 YSP III type U ls 1.000 38,818.75 - - - - - -
D4AA01 Bulldozer D65P jam 0.020 776.38 253,868.57 197,098,481.49 - - 197,098,481.49 -
D4AT03 Dump Truck 15 T jam 0.049 1,902.12 118,000.00 224,450,160.00 - - 224,450,160.00 -
D4KC06 Submergible Pump Ø 3" jam 0.108 4,200.00 44,250.00 185,850,000.00 - - 185,850,000.00 -
D4GD04 Genset 250 Kva jam 0.054 2,100.00 100,300.00 210,630,000.00 - - 210,630,000.00 -
03/29/2019 / 13:15:17 413814144.xls AHS 146 / 221
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

C2CA01 Pekerja jam 0.357 13,858.29 7,125.00 98,740,316.25 - 98,740,316.25 - -

C2DA01 Tukang jam 0.268 10,393.72 8,550.00 88,866,306.00 - 88,866,306.00 - -
D1EA00 Alat Bantu Excavation m3 1.000 38,818.75 2,950.00 114,515,312.50 - - 114,515,312.50 -
C2C290 Upah Pemancangan Steel Sheet Pile m' 0.625 24,261.72 39,900.00 968,042,628.00 - 968,042,628.00 - -
C2C293 Upah Pencabutan Steel Sheet Pile m' 0.625 24,261.72 39,900.00 968,042,628.00 - 968,042,628.00 - -
C2C300 Handling Steel Sheet Pile m' 0.625 24,261.72 7,980.00 193,608,525.60 - 193,608,525.60 - -

06 EA060 Excavation in pits down to a depth of 2.5 m,

including shoring and draining if it is necessary,
with transport of the products to tip, in ground of
average consistency. M3 32,070.50 37,374.78 1,198,628,033.02 - 154,993,160.25 1,043,634,872.77 -
D4AV01 Excavator PC200 jam 0.029 930.04 219,648.57 204,281,957.37 - - 204,281,957.37 -
D4AA01 Bulldozer D65P jam 0.020 641.41 253,868.57 162,833,840.40 - - 162,833,840.40 -
D4AT03 Dump Truck 15 T jam 0.049 1,571.45 118,000.00 185,431,100.00 - - 185,431,100.00 -
D4KC06 Submergible Pump Ø 3" jam 0.131 4,200.00 44,250.00 185,850,000.00 - - 185,850,000.00 -
D4GD04 Genset 250 Kva jam 0.065 2,100.00 100,300.00 210,630,000.00 - - 210,630,000.00 -
C2CA01 Pekerja jam 0.357 11,449.17 7,125.00 81,575,336.25 - 81,575,336.25 - -
C2DA01 Tukang jam 0.268 8,586.88 8,550.00 73,417,824.00 - 73,417,824.00 - -
D1EA00 Alat Bantu Excavation m3 1.000 32,070.50 2,950.00 94,607,975.00 - - 94,607,975.00 -

07 EA070 Excavation in trenches, down to a depth of 2.60

m., including shoring and draining, if it is
necessary with transport of products to tip, in
ground of average consistency. M3 48,698.80 34,781.87 1,693,835,557.92 - 235,355,778.75 1,458,479,779.17 -
D4AV01 Excavator PC200 jam 0.029 1,412.27 219,648.57 310,203,087.97 - - 310,203,087.97 -
D4AA01 Bulldozer D65P jam 0.020 973.98 253,868.57 247,262,911.20 - - 247,262,911.20 -
D4AT03 Dump Truck 15 T jam 0.049 2,386.24 118,000.00 281,576,320.00 - - 281,576,320.00 -
D4KC06 Submergible Pump Ø 3" jam 0.103 5,040.00 44,250.00 223,020,000.00 - - 223,020,000.00 -
D4GD04 Genset 250 Kva jam 0.052 2,520.00 100,300.00 252,756,000.00 - - 252,756,000.00 -
C2CA01 Pekerja jam 0.357 17,385.47 7,125.00 123,871,473.75 - 123,871,473.75 - -
C2DA01 Tukang jam 0.268 13,039.10 8,550.00 111,484,305.00 - 111,484,305.00 - -
D1EA00 Alat Bantu Excavation m3 1.000 48,698.80 2,950.00 143,661,460.00 - - 143,661,460.00 -

08 EA080 Excavation in pits, from a depth of 2.61 m. down

to 4.50 m, including shoring and draining if it is
necessary, with transport of the products to tip, in
ground of average consistency. M3 17,042.00 37,284.11 635,395,763.61 - 82,362,078.75 553,033,684.86 -
D4AV01 Excavator PC200 jam 0.029 494.22 219,648.57 108,554,716.97 - - 108,554,716.97 -
D4AA01 Bulldozer D65P jam 0.020 340.84 253,868.57 86,528,563.89 - - 86,528,563.89 -
D4AT03 Dump Truck 15 T jam 0.049 835.06 118,000.00 98,537,080.00 - - 98,537,080.00 -
D4KC06 Submergible Pump Ø 3" jam 0.130 2,215.46 44,250.00 98,034,105.00 - - 98,034,105.00 -
D4GD04 Genset 250 Kva jam 0.065 1,107.73 100,300.00 111,105,319.00 - - 111,105,319.00 -
C2CA01 Pekerja jam 0.357 6,083.99 7,125.00 43,348,428.75 - 43,348,428.75 - -
C2DA01 Tukang jam 0.268 4,563.00 8,550.00 39,013,650.00 - 39,013,650.00 - -
D1EA00 Alat Bantu Excavation m3 1.000 17,042.00 2,950.00 50,273,900.00 - - 50,273,900.00 -

03/29/2019 / 13:15:17 413814144.xls AHS 147 / 221

 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

09 EA090 Excavation in trenches, from a depth of 2.61 m.

down to 4.50 m, including shoring and draining if
it is necessary, with transport of the products to
tip, in ground of average consistency. M3 32,996.00 34,452.03 1,136,779,062.94 - 159,465,950.25 977,313,112.69 -
D4AV01 Excavator PC200 jam 0.029 956.88 219,648.57 210,177,325.03 - - 210,177,325.03 -
D4AA01 Bulldozer D65P jam 0.020 659.92 253,868.57 167,532,947.66 - - 167,532,947.66 -
D4AT03 Dump Truck 15 T jam 0.049 1,616.80 118,000.00 190,782,400.00 - - 190,782,400.00 -
D4KC06 Submergible Pump Ø 3" jam 0.100 3,299.60 44,250.00 146,007,300.00 - - 146,007,300.00 -
D4GD04 Genset 250 Kva jam 0.050 1,649.80 100,300.00 165,474,940.00 - - 165,474,940.00 -
C2CA01 Pekerja jam 0.357 11,779.57 7,125.00 83,929,436.25 - 83,929,436.25 - -
C2DA01 Tukang jam 0.268 8,834.68 8,550.00 75,536,514.00 - 75,536,514.00 - -
D1EA00 Alat Bantu Excavation m3 1.000 32,996.00 2,950.00 97,338,200.00 - - 97,338,200.00 -

010 EA100 Open excavation, from a depth of 4.51 m down to

a depth of 10 m., including shoring and draining,
if it is necessary, with transport of products to tip,
in ground of average consistency. M3 7,773.50 107,150.14 832,931,616.81 - 464,042,278.20 368,889,338.61 -
D4AV01 Excavator PC200 jam 0.057 443.09 219,648.57 97,324,085.51 - - 97,324,085.51 -
A2CN17 YSP III type U ls 1.000 7,773.50 - - - - - -
A2CN07 Struting (HB 400x400x13x21) kg - - 7,481.25 - - - - -
A2CN08 Waller (HB 350x350x12x19) kg - - 7,481.25 - - - - -
A2CN10 King post (HB 400x400x13x21) kg - - 7,481.25 - - - - -
D4AA01 Bulldozer D65P jam 0.040 310.94 253,868.57 78,937,893.60 - - 78,937,893.60 -
D4AT03 Dump Truck 15 T jam 0.097 754.03 118,000.00 88,975,540.00 - - 88,975,540.00 -
D4KC06 Submergible Pump Ø 3" jam 0.110 855.09 44,250.00 37,837,732.50 - - 37,837,732.50 -
D4GD04 Genset 250 Kva jam 0.055 427.54 100,300.00 42,882,262.00 - - 42,882,262.00 -
C2CA01 Pekerja jam 0.357 2,775.14 7,125.00 19,772,872.50 - 19,772,872.50 - -
C2DA01 Tukang jam 0.268 2,081.35 8,550.00 17,795,542.50 - 17,795,542.50 - -
D1EA00 Alat Bantu Excavation m3 1.000 7,773.50 2,950.00 22,931,825.00 - - 22,931,825.00 -
C2C290 Upah Pemancangan Steel Sheet Pile m' 0.625 4,858.44 39,900.00 193,851,756.00 - 193,851,756.00 - -
C2E050 Erection Steel kg - - 2,400.00 - - - - -
C2C293 Upah Pencabutan Steel Sheet Pile m' 0.625 4,858.44 39,900.00 193,851,756.00 - 193,851,756.00 - -
C2C370 Upah Pabrikasi Struting kg - - 1,662.50 - - - - -
C2C380 Upah Bongkar Struting kg - - 1,662.50 - - - - -
C2C300 Handling Steel Sheet Pile m' 0.625 4,858.44 7,980.00 38,770,351.20 - 38,770,351.20 - -

011 EA110 Excavation in beds of streets, roads and paved

areas with transport of products to tip, in ground
of average consistency. M3 59,161.00 25,012.07 1,479,739,303.63 - 285,918,498.00 1,193,820,805.63 -
D4AV01 Excavator PC200 jam 0.029 1,715.67 219,648.57 376,844,464.54 - - 376,844,464.54 -
D4AA01 Bulldozer D65P jam 0.020 1,183.22 253,868.57 300,382,371.09 - - 300,382,371.09 -
D4AT03 Dump Truck 15 T jam 0.049 2,898.89 118,000.00 342,069,020.00 - - 342,069,020.00 -
C2CA01 Pekerja jam 0.357 21,120.48 7,125.00 150,483,420.00 - 150,483,420.00 - -
C2DA01 Tukang jam 0.268 15,840.36 8,550.00 135,435,078.00 - 135,435,078.00 - -
D1EA00 Alat Bantu Excavation m3 1.000 59,161.00 2,950.00 174,524,950.00 - - 174,524,950.00 -

03/29/2019 / 13:15:17 413814144.xls AHS 148 / 221

 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

012 EA120 Open excavation, down to a depth of 4.50 m.,

including shoring and draining, if it is necessary,
with transport of the products to the tip, in hard
ground. M3 20.00 172,256.04 3,445,120.79 - 1,193,950.50 2,251,170.29 -
D4AV01 Excavator PC200 jam 0.125 2.50 219,648.57 549,121.43 - - 549,121.43 -
D4AT03 Dump Truck 15 T jam 0.020 0.40 118,000.00 47,200.00 - - 47,200.00 -
D4AA01 Bulldozer D65P jam 0.020 0.40 253,868.57 101,547.43 - - 101,547.43 -
D4AV05 Giant Breaker jam 0.125 2.50 295,000.00 737,500.00 - - 737,500.00 -
D4AV06 Excavator for Giant Breaker jam 0.125 2.50 219,648.57 549,121.43 - - 549,121.43 -
A2CN17 YSP III type U ls 1.000 20.00 - - - - - -
D4KC06 Submergible Pump Ø 3" jam 0.110 2.20 44,250.00 97,350.00 - - 97,350.00 -
D4GD04 Genset 250 Kva jam 0.055 1.10 100,300.00 110,330.00 - - 110,330.00 -
C2CA01 Pekerja jam 0.357 7.14 7,125.00 50,872.50 - 50,872.50 - -
C2DA01 Tukang jam 0.268 5.36 8,550.00 45,828.00 - 45,828.00 - -
D1EA00 Alat Bantu Excavation m3 1.000 20.00 2,950.00 59,000.00 - - 59,000.00 -
C2C290 Upah Pemancangan Steel Sheet Pile m' 0.625 12.50 39,900.00 498,750.00 - 498,750.00 - -
C2C293 Upah Pencabutan Steel Sheet Pile m' 0.625 12.50 39,900.00 498,750.00 - 498,750.00 - -
C2C300 Handling Steel Sheet Pile m' 0.625 12.50 7,980.00 99,750.00 - 99,750.00 - -

013 EA130 Open excavation, from a depth of 4.51 m. down to

10.00 m., including shoring and draining, if it is
necessary, with transport of the products to the
tip, in hard ground. M3 8.00 271,479.84 2,171,838.73 - 477,574.50 1,694,264.23 -
D4AV01 Excavator PC200 jam 0.250 2.00 219,648.57 439,297.14 - - 439,297.14 -
D4AT03 Dump Truck 15 T jam 0.040 0.32 118,000.00 37,760.00 - - 37,760.00 -
D4AA01 Bulldozer D65P jam 0.040 0.32 253,868.57 81,237.94 - - 81,237.94 -
D4AV05 Giant Breaker jam 0.250 2.00 295,000.00 590,000.00 - - 590,000.00 -
D4AV06 Excavator for Giant Breaker jam 0.250 2.00 219,648.57 439,297.14 - - 439,297.14 -
A2CN17 YSP III type U ls 1.000 8.00 - - - - - -
A2CN07 Struting (HB 400x400x13x21) kg - - 7,481.25 - - - - -
A2CN08 Waller (HB 350x350x12x19) kg - - 7,481.25 - - - - -
A2CN10 King post (HB 400x400x13x21) kg - - 7,481.25 - - - - -
D4KC06 Submergible Pump Ø 3" jam 0.110 0.88 44,250.00 38,940.00 - - 38,940.00 -
D4GD04 Genset 250 Kva jam 0.055 0.44 100,300.00 44,132.00 - - 44,132.00 -
C2CA01 Pekerja jam 0.357 2.86 7,125.00 20,377.50 - 20,377.50 - -
C2DA01 Tukang jam 0.268 2.14 8,550.00 18,297.00 - 18,297.00 - -
D1EA00 Alat Bantu Excavation m3 1.000 8.00 2,950.00 23,600.00 - - 23,600.00 -
C2C290 Upah Pemancangan Steel Sheet Pile m' 0.625 5.00 39,900.00 199,500.00 - 199,500.00 - -
C2E050 Erection Steel kg - - 2,400.00 - - - - -
C2C293 Upah Pencabutan Steel Sheet Pile m' 0.625 5.00 39,900.00 199,500.00 - 199,500.00 - -
C2C370 Upah Pabrikasi Struting kg - - 1,662.50 - - - - -
C2C380 Upah Bongkar Struting kg - - 1,662.50 - - - - -
C2C300 Handling Steel Sheet Pile m' 0.625 5.00 7,980.00 39,900.00 - 39,900.00 - -

014 EA140 Excavation in pits, down to a depth of 2.60 m.,

'including shoring and draining, if it is necessary,
with transport of the products to the tip, in hard
ground. M3 16.00 119,276.37 1,908,421.98 - 77,277.75 1,831,144.23 -
03/29/2019 / 13:15:17 413814144.xls AHS 149 / 221
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

D4AV01 Excavator PC200 jam 0.125 2.00 219,648.57 439,297.14 - - 439,297.14 -

D4AT03 Dump Truck 15 T jam 0.020 0.32 118,000.00 37,760.00 - - 37,760.00 -
D4AA01 Bulldozer D65P jam 0.020 0.32 253,868.57 81,237.94 - - 81,237.94 -
D4AV05 Giant Breaker jam 0.125 2.00 295,000.00 590,000.00 - - 590,000.00 -
D4AV06 Excavator for Giant Breaker jam 0.125 2.00 219,648.57 439,297.14 - - 439,297.14 -
D4KC06 Submergible Pump Ø 3" jam 0.130 2.08 44,250.00 92,040.00 - - 92,040.00 -
D4GD04 Genset 250 Kva jam 0.065 1.04 100,300.00 104,312.00 - - 104,312.00 -
C2CA01 Pekerja jam 0.357 5.71 7,125.00 40,683.75 - 40,683.75 - -
C2DA01 Tukang jam 0.268 4.28 8,550.00 36,594.00 - 36,594.00 - -
D1EA00 Alat Bantu Excavation m3 1.000 16.00 2,950.00 47,200.00 - - 47,200.00 -

015 EA150 Excavation in trenches, down to a depth of 2.60

m., including shoring and draining, if it is
necessary, with transport of the products to the
tip, in hard ground. M3 4,200.00 117,170.15 492,114,637.50 - 20,298,127.50 471,816,510.00 -
D4AV01 Excavator PC200 jam 0.125 525.00 219,648.57 115,315,500.00 - - 115,315,500.00 -
D4AT03 Dump Truck 15 T jam 0.020 84.00 118,000.00 9,912,000.00 - - 9,912,000.00 -
D4AA01 Bulldozer D65P jam 0.020 84.00 253,868.57 21,324,960.00 - - 21,324,960.00 -
D4AV05 Giant Breaker jam 0.125 525.00 295,000.00 154,875,000.00 - - 154,875,000.00 -
D4AV06 Excavator for Giant Breaker jam 0.125 525.00 219,648.57 115,315,500.00 - - 115,315,500.00 -
D4KC06 Submergible Pump Ø 3" jam 0.105 441.00 44,250.00 19,514,250.00 - - 19,514,250.00 -
D4GD04 Genset 250 Kva jam 0.055 231.00 100,300.00 23,169,300.00 - - 23,169,300.00 -
C2CA01 Pekerja jam 0.357 1,499.40 7,125.00 10,683,225.00 - 10,683,225.00 - -
C2DA01 Tukang jam 0.268 1,124.55 8,550.00 9,614,902.50 - 9,614,902.50 - -
D1EA00 Alat Bantu Excavation m3 1.000 4,200.00 2,950.00 12,390,000.00 - - 12,390,000.00 -

016 EA160 Excavation in pits, from a depth of 2.61 m. down

to 4.50 m., including shoring and draining, if it is
necessary, with transport of the products to the
tip, in hard ground. M3 8.00 174,143.33 1,393,146.61 - 477,574.50 915,572.11 -
D4AV01 Excavator PC200 jam 0.125 1.00 219,648.57 219,648.57 - - 219,648.57 -
D4AT03 Dump Truck 15 T jam 0.020 0.16 118,000.00 18,880.00 - - 18,880.00 -
D4AA01 Bulldozer D65P jam 0.020 0.16 253,868.57 40,618.97 - - 40,618.97 -
D4AV05 Giant Breaker jam 0.125 1.00 295,000.00 295,000.00 - - 295,000.00 -
D4AV06 Excavator for Giant Breaker jam 0.125 1.00 219,648.57 219,648.57 - - 219,648.57 -
A2CN17 YSP III type U ls 1.000 8.00 - - - - - -
D4KC06 Submergible Pump Ø 3" jam 0.130 1.04 44,250.00 46,020.00 - - 46,020.00 -
D4GD04 Genset 250 Kva jam 0.065 0.52 100,300.00 52,156.00 - - 52,156.00 -
C2CA01 Pekerja jam 0.357 2.86 7,125.00 20,377.50 - 20,377.50 - -
C2DA01 Tukang jam 0.268 2.14 8,550.00 18,297.00 - 18,297.00 - -
D1EA00 Alat Bantu Excavation m3 1.000 8.00 2,950.00 23,600.00 - - 23,600.00 -
C2C290 Upah Pemancangan Steel Sheet Pile m' 0.625 5.00 39,900.00 199,500.00 - 199,500.00 - -
C2C293 Upah Pencabutan Steel Sheet Pile m' 0.625 5.00 39,900.00 199,500.00 - 199,500.00 - -
C2C300 Handling Steel Sheet Pile m' 0.625 5.00 7,980.00 39,900.00 - 39,900.00 - -

017 EA180 Excavation in beds of streets, roads and paved

areas with transport of the products to the tip, in
hard ground. M3 335.00 107,018.56 35,851,218.77 - 1,619,085.00 34,232,133.77 -
03/29/2019 / 13:15:18 413814144.xls AHS 150 / 221
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

D4AV01 Excavator PC200 jam 0.125 41.88 219,648.57 9,198,882.17 - - 9,198,882.17 -

D4AT03 Dump Truck 15 T jam 0.020 6.70 118,000.00 790,600.00 - - 790,600.00 -
D4AA01 Bulldozer D65P jam 0.020 6.70 253,868.57 1,700,919.43 - - 1,700,919.43 -
D4AV05 Giant Breaker jam 0.125 41.88 295,000.00 12,354,600.00 - - 12,354,600.00 -
D4AV06 Excavator for Giant Breaker jam 0.125 41.88 219,648.57 9,198,882.17 - - 9,198,882.17 -
C2CA01 Pekerja jam 0.357 119.60 7,125.00 852,150.00 - 852,150.00 - -
C2DA01 Tukang jam 0.268 89.70 8,550.00 766,935.00 - 766,935.00 - -
D1EA00 Alat Bantu Excavation m3 1.000 335.00 2,950.00 988,250.00 - - 988,250.00 -

018 EA190 Filling shafts, trenches and holes with excavation

or spoil products, including compaction to 95% of
the modificated Proctor test. M3 68,734.15 21,438.71 1,473,571,169.50 - 685,623,160.50 787,948,009.00 -
D4AA06 Vibrator Roller jam 0.067 4,605.19 171,100.00 787,948,009.00 - - 787,948,009.00 -
C2DA01 Tukang jam 0.700 48,113.91 8,550.00 411,373,930.50 - 411,373,930.50 - -
C2EA01 Mandor jam 0.350 24,056.95 11,400.00 274,249,230.00 - 274,249,230.00 - -

019 EA200 Creating embankments using mechanical

resources compacted to 95% of modificated
Proctor test with soil coming from excavation or
spoil, delivered on site. M3 1,127,064 6,743.44 7,600,283,629.89 - 2,810,615,850.00 4,789,667,779.89 -
D4AA06 Vibrator Roller jam 0.010 11,270.64 171,100.00 1,928,406,504.00 - - 1,928,406,504.00 -
D4AA01 Bulldozer D65P jam 0.010 11,270.64 253,868.57 2,861,261,275.89 - - 2,861,261,275.89 -
C2CA01 Pekerja jam 0.350 394,472.40 7,125.00 2,810,615,850.00 - 2,810,615,850.00 - -

020 EA210 Selected soil coming from spoil, for fill, including
excavation, loading and transport to site. M3 1,125,948 41,192.72 46,380,862,779.06 29,725,027,200.00 2,807,832,825.00 13,848,002,754.06 -
A1BD02 Borrow Soil m3 1.200 1,351,137.60 22,000.00 29,725,027,200.00 29,725,027,200.00 - - -
D4AT03 Dump Truck 15 T jam 0.067 75,438.52 118,000.00 8,901,745,360.00 - - 8,901,745,360.00 -
D4AV01 Excavator PC200 jam 0.020 22,518.96 219,648.57 4,946,257,394.06 - - 4,946,257,394.06 -
C2CA01 Pekerja jam 0.350 394,081.80 7,125.00 2,807,832,825.00 - 2,807,832,825.00 - -

021 EA220 Fill with dry and clean sand in tank bases,
including transport, spreading and rolling. M3 14.00 146,923.14 2,056,924.00 1,756,440.00 139,650.00 160,834.00 -
A1BA00 Pasir Beton m3 1.200 16.80 104,550.00 1,756,440.00 1,756,440.00 - - -
D4AA06 Vibrator Roller jam 0.067 0.94 171,100.00 160,834.00 - - 160,834.00 -
C2DA01 Tukang jam 0.700 9.80 8,550.00 83,790.00 - 83,790.00 - -
C2EA01 Mandor jam 0.350 4.90 11,400.00 55,860.00 - 55,860.00 - -
Demolishing reinforced concrete in foundation
022 EA230 elements using mechanical resources, including
the transport of the demolition products to the
tip. M3 8.00 194,150.00 1,553,200.00 - 798,000.00 755,200.00 -
D4GD05 Concrete Breaker jam 0.500 4.00 88,500.00 354,000.00 - - 354,000.00 -
D4GD08 Concrete Cutter jam 0.500 4.00 100,300.00 401,200.00 - - 401,200.00 -
C2DA01 Tukang jam 7.000 56.00 8,550.00 478,800.00 - 478,800.00 - -
C2EA01 Mandor jam 3.500 28.00 11,400.00 319,200.00 - 319,200.00 - -

03/29/2019 / 13:15:18 413814144.xls AHS 151 / 221

 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA
Demolishing reinforced concrete in structural
023 EA240 elements using mechanical resources, including
the transport of the demolition products to the
tip. M3 6.00 194,150.00 1,164,900.00 - 598,500.00 566,400.00 -
D4GD05 Concrete Breaker jam 0.500 3.00 88,500.00 265,500.00 - - 265,500.00 -
D4GD08 Concrete Cutter jam 0.500 3.00 100,300.00 300,900.00 - - 300,900.00 -
C2DA01 Tukang jam 7.000 42.00 8,550.00 359,100.00 - 359,100.00 - -
C2EA01 Mandor jam 3.500 21.00 11,400.00 239,400.00 - 239,400.00 - -

024 EA270 Demolishing hollow brickwork with pneumatic

drill, including transport of the demolition
products to the tip. M3 10.00 158,750.00 1,587,500.00 - 997,500.00 590,000.00 -
D4GD09 Pneumatic Drill jam 0.500 5.00 118,000.00 590,000.00 - - 590,000.00 -
C2DA01 Tukang jam 7.000 70.00 8,550.00 598,500.00 - 598,500.00 - -
C2EA01 Mandor jam 3.500 35.00 11,400.00 399,000.00 - 399,000.00 - -

025 EA310 Filling with clean and dry sand for pipe beds,
including transport, spreading and rolling M 13,938.00 45,927.00 640,130,526.00 349,732,296.00 278,063,100.00 12,335,130.00 -
A1BA00 Pasir Beton m3 0.240 3,345.12 104,550.00 349,732,296.00 349,732,296.00 - - -
D4AM03 Hand Stamper jam 0.100 1,393.80 8,850.00 12,335,130.00 - - 12,335,130.00 -
C2DA01 Tukang jam 1.400 19,513.20 8,550.00 166,837,860.00 - 166,837,860.00 - -
C2EA01 Mandor jam 0.700 9,756.60 11,400.00 111,225,240.00 - 111,225,240.00 - -

026 EA320 Open excavation, from a depth of 10.1 m. down to

16 m, including shoring and draining, if it is
necessary, with transport of products to tip in
ground of average consistency. M3 8,345.00 406,980.67 3,396,253,720.14 1,256,112,348.75 1,459,393,966.15 680,747,405.24 -
D4AV01 Excavator PC200 jam 0.114 951.33 219,648.57 208,958,275.46 - - 208,958,275.46 -
A2CN17 YSP III type U ls 1.000 8,345.00 - - - - - -
A2CN07 Struting (HB 400x400x13x21) kg 15.380 128,346.10 7,481.25 960,189,260.63 960,189,260.63 - - -
A2CN08 Waller (HB 350x350x12x19) kg 2.870 23,950.15 7,481.25 179,177,059.69 179,177,059.69 - - -
A2CN10 King post (HB 400x400x13x21) kg 1.870 15,605.15 7,481.25 116,746,028.44 116,746,028.44 - - -
D4AA01 Bulldozer D65P jam 0.080 667.60 253,868.57 169,482,658.29 - - 169,482,658.29 -
D4AT03 Dump Truck 15 T jam 0.194 1,618.93 118,000.00 191,033,740.00 - - 191,033,740.00 -
D4KC06 Submergible Pump Ø 3" jam 0.110 917.95 44,250.00 40,619,287.50 - - 40,619,287.50 -
D4GD04 Genset 250 Kva jam 0.055 458.98 100,300.00 46,035,694.00 - - 46,035,694.00 -
C2CA01 Pekerja jam 0.357 2,979.17 7,125.00 21,226,586.25 - 21,226,586.25 - -
C2DA01 Tukang jam 0.268 2,234.37 8,550.00 19,103,863.50 - 19,103,863.50 - -
D1EA00 Alat Bantu Excavation m3 1.000 8,345.00 2,950.00 24,617,750.00 - - 24,617,750.00 -
C2C290 Upah Pemancangan Steel Sheet Pile m' 0.625 5,215.63 39,900.00 208,103,637.00 - 208,103,637.00 - -
C2E050 Erection Steel kg 20.120 167,901.40 2,400.00 402,963,360.00 - 402,963,360.00 - -
C2C293 Upah Pencabutan Steel Sheet Pile m' 0.625 5,215.63 39,900.00 208,103,637.00 - 208,103,637.00 - -
C2C370 Upah Pabrikasi Struting kg 20.120 167,901.40 1,662.50 279,136,077.50 - 279,136,077.50 - -
C2C380 Upah Bongkar Struting kg 20.120 167,901.40 1,662.50 279,136,077.50 - 279,136,077.50 - -
C2C300 Handling Steel Sheet Pile m' 0.625 5,215.63 7,980.00 41,620,727.40 - 41,620,727.40 - -

027 EA330 Excavation in trenches, down to a depth of 2.60

m., with transport of the products to the tip, on
rock without explosives. M3 8,000.00 117,170.15 937,361,214.29 - 38,663,100.00 898,698,114.29 -
03/29/2019 / 13:15:18 413814144.xls AHS 152 / 221
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

D4AV01 Excavator PC200 jam 0.125 1,000.00 219,648.57 219,648,571.43 - - 219,648,571.43 -

D4AT03 Dump Truck 15 T jam 0.020 160.00 118,000.00 18,880,000.00 - - 18,880,000.00 -
D4AA01 Bulldozer D65P jam 0.020 160.00 253,868.57 40,618,971.43 - - 40,618,971.43 -
D4AV05 Giant Breaker jam 0.125 1,000.00 295,000.00 295,000,000.00 - - 295,000,000.00 -
D4AV06 Excavator for Giant Breaker jam 0.125 1,000.00 219,648.57 219,648,571.43 - - 219,648,571.43 -
D4KC06 Submergible Pump Ø 3" jam 0.105 840.00 44,250.00 37,170,000.00 - - 37,170,000.00 -
D4GD04 Genset 250 Kva jam 0.055 440.00 100,300.00 44,132,000.00 - - 44,132,000.00 -
C2CA01 Pekerja jam 0.357 2,856.00 7,125.00 20,349,000.00 - 20,349,000.00 - -
C2DA01 Tukang jam 0.268 2,142.00 8,550.00 18,314,100.00 - 18,314,100.00 - -
D1EA00 Alat Bantu Excavation m3 1.000 8,000.00 2,950.00 23,600,000.00 - - 23,600,000.00 -

028 EA340 Levelling for base and sub base of roads and
paved areas with excavation or spoil products,
including transport, materials, compactation,
totally performed. M3 58,298.00 21,438.71 1,249,834,017.00 - 581,522,550.00 668,311,467.00 -
D4AA06 Vibrator Roller jam 0.067 3,905.97 171,100.00 668,311,467.00 - - 668,311,467.00 -
C2DA01 Tukang jam 0.700 40,808.60 8,550.00 348,913,530.00 - 348,913,530.00 - -
C2EA01 Mandor jam 0.350 20,404.30 11,400.00 232,609,020.00 - 232,609,020.00 - -

020000 CO000 CONCRETES AND MORTARS ls 1.00 134,943,972,406.8 134,943,972,406.79 126,330,911,584.05 7,584,237,766.80 1,028,823,055.94 -

01 CO010 Lean concrete, without formwork, with a

characteristic strength of 125 kg/cm2 with cement
resistant to sea water, laid and spread. M3 2,986.10 590,110.09 1,762,127,739.70 1,548,340,105.00 190,274,292.00 23,513,342.70 -
A2CF13 Ready Mix K 125 Kg/m2 Cement Type V m3 1.050 3,135.41 492,700.00 1,544,816,507.00 1,544,816,507.00 - - -
D4MC01 Concrete Pump jam 0.025 74.65 264,825.71 19,769,239.57 - - 19,769,239.57 -
D4MD00 Concrete Vibrator jam 0.100 298.61 11,062.50 3,303,373.13 - - 3,303,373.13 -
D4GD01 Air Compressor jam 0.025 7.47 59,000.00 440,730.00 - - 440,730.00 -
C2EG01 Upah Cor m3 1.000 2,986.10 63,720.00 190,274,292.00 - 190,274,292.00 - -
B1EA01 Material Bantu Pengecoran m3 1.000 2,986.10 1,180.00 3,523,598.00 3,523,598.00 - - -

02 CO020 Mass concrete, for foundations, flooring, bed

frames for piping, etc, without formwork with a
characteristic strength of 200 kg/cm2 with cement
resistant to sea water, laid and vibrated M3 2,964.25 733,807.33 2,175,188,369.56 1,954,656,479.00 188,882,010.00 31,649,880.56 -
A2CF14 Ready Mix K 200 Kg/m2 Cement Type V m3 1.050 3,112.46 623,000.00 1,939,062,580.00 1,939,062,580.00 - - -
A2CF11 Ready Mix Cement Mortar m3 0.010 29.64 408,100.00 12,096,084.00 12,096,084.00 - - -
D4MC01 Concrete Pump jam 0.025 74.11 264,825.71 19,626,233.69 - - 19,626,233.69 -
D4MD00 Concrete Vibrator jam 0.100 296.43 11,062.50 3,279,256.88 - - 3,279,256.88 -
D4GD01 Air Compressor jam 0.050 148.21 59,000.00 8,744,390.00 - - 8,744,390.00 -
A2CF18 Silica Fume kg - - 10,320.00 - - - - -
A2CF20 Rebuilt 1100 lt - - 13,222.50 - - - - -
C2EG01 Upah Cor m3 1.000 2,964.25 63,720.00 188,882,010.00 - 188,882,010.00 - -
B1EA01 Material Bantu Pengecoran m3 1.000 2,964.25 1,180.00 3,497,815.00 3,497,815.00 - - -

03/29/2019 / 13:15:18 413814144.xls AHS 153 / 221

 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

03 CO030 Reinforced concrete for foundations, plinths,

anchorage blocks, reinforcements for piping, pile
caps, etc. Without formwork or steel with a
characteristic strength of 250 kg/cm2 with cement
resistant to sea water, laid and rolled. M3 54,368.25 791,229.11 43,017,742,011.86 39,025,037,819.00 3,464,344,890.00 528,359,302.86 -
A2CF12 Ready Mix K 250 Kg/m2 Cement Type V m3 1.050 57,086.66 678,600.00 38,739,007,476.00 38,739,007,476.00 - - -
A2CF11 Ready Mix Cement Mortar m3 0.010 543.68 408,100.00 221,875,808.00 221,875,808.00 - - -
D4MC01 Concrete Pump jam 0.025 1,359.21 264,825.71 359,953,759.11 - - 359,953,759.11 -
D4MD10 Throwel Machine jam 0.020 1,087.37 7,375.00 8,019,353.75 - - 8,019,353.75 -
D4GD01 Air Compressor jam 0.050 2,718.41 59,000.00 160,386,190.00 - - 160,386,190.00 -
A2CF18 Silica Fume kg - - 10,320.00 - - - - -
A2CF20 Rebuilt 1100 lt - - 13,222.50 - - - - -
C2EG01 Upah Cor m3 1.000 54,368.25 63,720.00 3,464,344,890.00 - 3,464,344,890.00 - -
B1EA01 Material Bantu Pengecoran m3 1.000 54,368.25 1,180.00 64,154,535.00 64,154,535.00 - - -

04 CO040 Reinforced concrete in structures and flooring,

with no formwork or steel, with a characteristic
strength of 250 kg/ cm2 with cement resistant to
sea water, laid and vibrated. M3 14,294.45 792,187.62 11,323,886,268.88 10,260,424,027.00 910,842,354.00 152,619,887.88 -
A2CF12 Ready Mix K 250 Kg/m2 Cement Type V m3 1.050 15,009.17 678,600.00 10,185,222,762.00 10,185,222,762.00 - - -
A2CF11 Ready Mix Cement Mortar m3 0.010 142.94 408,100.00 58,333,814.00 58,333,814.00 - - -
D4MC01 Concrete Pump jam 0.025 357.36 264,825.71 94,638,117.26 - - 94,638,117.26 -
D4MD00 Concrete Vibrator jam 0.100 1,429.45 11,062.50 15,813,290.63 - - 15,813,290.63 -
D4GD01 Air Compressor jam 0.050 714.72 59,000.00 42,168,480.00 - - 42,168,480.00 -
A2CF18 Silica Fume kg - - 10,320.00 - - - - -
A2CF20 Rebuilt 1100 lt - - 13,222.50 - - - - -
C2EG01 Upah Cor m3 1.000 14,294.45 63,720.00 910,842,354.00 - 910,842,354.00 - -
B1EA01 Material Bantu Pengecoran m3 1.000 14,294.45 1,180.00 16,867,451.00 16,867,451.00 - - -

05 CO050 Reinforced concrete in bedplates for equipment,

with no formwork or steel, with a characteristic
strength of 250 kg/cm2, with cement resistant to
sea water, laid and vibrated. M3 2,116.00 792,187.89 1,676,269,581.29 1,518,845,756.00 134,831,520.00 22,592,305.29 -
A2CF12 Ready Mix K 250 Kg/m2 Cement Type V m3 1.050 2,221.80 678,600.00 1,507,713,480.00 1,507,713,480.00 - - -
A2CF11 Ready Mix Cement Mortar m3 0.010 21.16 408,100.00 8,635,396.00 8,635,396.00 - - -
D4MC01 Concrete Pump jam 0.025 52.90 264,825.71 14,009,280.29 - - 14,009,280.29 -
D4MD00 Concrete Vibrator jam 0.100 211.60 11,062.50 2,340,825.00 - - 2,340,825.00 -
D4GD01 Air Compressor jam 0.050 105.80 59,000.00 6,242,200.00 - - 6,242,200.00 -
A2CF18 Silica Fume kg - - 10,320.00 - - - - -
A2CF20 Rebuilt 1100 lt - - 13,222.50 - - - - -
C2EG01 Upah Cor m3 1.000 2,116.00 63,720.00 134,831,520.00 - 134,831,520.00 - -
B1EA01 Material Bantu Pengecoran m3 1.000 2,116.00 1,180.00 2,496,880.00 2,496,880.00 - - -

06 CO060 Reinforced concrete in foundation slabs for the

turbo- generator, with no formwork or steel, with
a characteristic strength of 300 kg/cm2,with
cement resistant to sea water, laid and vibrated. M3 1,325.00 856,186.39 1,134,446,969.66 1,035,869,762.50 84,429,000.00 14,148,207.16 -
A2CF15 Ready Mix K 300 Kg/m2 Cement Type V m3 1.050 1,391.25 739,550.00 1,028,898,937.50 1,028,898,937.50 - - -
03/29/2019 / 13:15:18 413814144.xls AHS 154 / 221
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

A2CF11 Ready Mix Cement Mortar m3 0.010 13.25 408,100.00 5,407,325.00 5,407,325.00 - - -
D4MC01 Concrete Pump jam 0.025 33.13 264,825.71 8,773,675.91 - - 8,773,675.91 -
D4MD00 Concrete Vibrator jam 0.100 132.50 11,062.50 1,465,781.25 - - 1,465,781.25 -
D4GD01 Air Compressor jam 0.050 66.25 59,000.00 3,908,750.00 - - 3,908,750.00 -
A2CF18 Silica Fume kg - - 10,320.00 - - - - -
A2CF20 Rebuilt 1100 lt - - 13,222.50 - - - - -
C2EG01 Upah Cor m3 1.000 1,325.00 63,720.00 84,429,000.00 - 84,429,000.00 - -
B1EA01 Material Bantu Pengecoran m3 1.000 1,325.00 1,180.00 1,563,500.00 1,563,500.00 - - -

07 CO070 Reinforced concrete for the turbogenerator

pedestal without formwork or steel, with a
characteristic strength of 300 kg/cm2, with
cement resistant to sea water, laid and vibrated. M3 1,100.00 856,185.39 941,803,932.14 859,967,350.00 70,092,000.00 11,744,582.14 -
A2CF15 Ready Mix K 300 Kg/m2 Cement Type V m3 1.050 1,155.00 739,550.00 854,180,250.00 854,180,250.00 - - -
A2CF11 Ready Mix Cement Mortar m3 0.010 11.00 408,100.00 4,489,100.00 4,489,100.00 - - -
D4MC01 Concrete Pump jam 0.025 27.50 264,825.71 7,282,707.14 - - 7,282,707.14 -
D4MD00 Concrete Vibrator jam 0.100 110.00 11,062.50 1,216,875.00 - - 1,216,875.00 -
D4GD01 Air Compressor jam 0.050 55.00 59,000.00 3,245,000.00 - - 3,245,000.00 -
A2CF18 Silica Fume kg - - 10,320.00 - - - - -
A2CF20 Rebuilt 1100 lt - - 13,222.50 - - - - -
C2EG01 Upah Cor m3 1.000 1,100.00 63,720.00 70,092,000.00 - 70,092,000.00 - -
B1EA01 Material Bantu Pengecoran m3 1.000 1,100.00 1,180.00 1,298,000.00 1,298,000.00 - - -

08 CO080 Reinforced concrete in hydraulic works and

tanks, without formwork or steel, with a
characteristic strength of 250 kg/cm2, with
cement resistant to sea water, laid and vibrated. M3 6,086.25 792,187.59 4,821,451,747.06 4,368,652,757.00 387,815,850.00 64,983,140.06 -
A2CF12 Ready Mix K 250 Kg/m2 Cement Type V m3 1.050 6,390.56 678,600.00 4,336,634,016.00 4,336,634,016.00 - - -
A2CF11 Ready Mix Cement Mortar m3 0.010 60.86 408,100.00 24,836,966.00 24,836,966.00 - - -
D4MC01 Concrete Pump jam 0.025 152.16 264,825.71 40,295,880.69 - - 40,295,880.69 -
D4MD00 Concrete Vibrator jam 0.100 608.63 11,062.50 6,732,969.38 - - 6,732,969.38 -
D4GD01 Air Compressor jam 0.050 304.31 59,000.00 17,954,290.00 - - 17,954,290.00 -
A2CF18 Silica Fume kg - - 10,320.00 - - - - -
A2CF20 Rebuilt 1100 lt - - 13,222.50 - - - - -
C2EG01 Upah Cor m3 1.000 6,086.25 63,720.00 387,815,850.00 - 387,815,850.00 - -
B1EA01 Material Bantu Pengecoran m3 1.000 6,086.25 1,180.00 7,181,775.00 7,181,775.00 - - -

09 CO090 Special mortar with no shrinking (grouting), for

levelling base plates and receiving anchorage
bolts in pockets, including formwork, totally
placed. (Sika Grout or similar). M3 3,847.55 15,883,401.57 61,112,181,728.70 59,577,009,307.20 1,535,172,421.50 - -
A1BD10 Cement Grouting m3 1.050 4,039.93 14,747,040.00 59,577,009,307.20 59,577,009,307.20 - - -
C2DA01 Tukang jam 35.000 134,664.25 8,550.00 1,151,379,337.50 - 1,151,379,337.50 - -
C2EA01 Mandor jam 8.750 33,666.06 11,400.00 383,793,084.00 - 383,793,084.00 - -

010 CO100 Price supplement per m3 of concrete because of

using cement resistant to sulphated hot blast,
instead of Portland cement. Unit 183.00 435,901.00 79,769,883.00 61,567,788.00 18,202,095.00 - -
03/29/2019 / 13:15:18 413814144.xls AHS 155 / 221
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

A2CA03 Semen Type V kg 400.000 73,200.00 841.09 61,567,788.00 61,567,788.00 - - -

C2CA01 Pekerja jam 13.960 2,554.68 7,125.00 18,202,095.00 - 18,202,095.00 - -

011 CO120 Waterproofing for concretes and mortars. Kg 62.00 64,110.38 3,974,843.25 1,686,578.25 2,288,265.00 - -
A2E148 Water Proofing Membran Kg 1.050 65.10 25,907.50 1,686,578.25 1,686,578.25 - - -
C2CA01 Pekerja jam 3.500 217.00 7,125.00 1,546,125.00 - 1,546,125.00 - -
C2DA01 Tukang jam 1.400 86.80 8,550.00 742,140.00 - 742,140.00 - -

012 CO130 Lightweight concrete for forming slopes,

completely laid in situ. M3 272.66 431,918.02 117,766,766.60 102,613,630.10 15,153,136.50 - -
A2CA01 Semen (50 Kg) zak 6.000 1,635.96 35,547.50 58,154,288.10 58,154,288.10 - - -
A1CD00 Batu Pecah/Split m3 0.820 223.58 130,000.00 29,065,400.00 29,065,400.00 - - -
A1BA00 Pasir Beton m3 0.540 147.24 104,550.00 15,393,942.00 15,393,942.00 - - -
C2CA01 Pekerja jam 6.000 1,635.96 7,125.00 11,656,215.00 - 11,656,215.00 - -
C2DA01 Tukang jam 1.100 299.93 8,550.00 2,564,401.50 - 2,564,401.50 - -
C2EA01 Mandor jam 0.300 81.80 11,400.00 932,520.00 - 932,520.00 - -

013 CO140 Mortar for levelling, including proportional part

of formwork, completely laid in situ. M3 663.24 644,443.77 427,420,885.60 284,200,840.00 42,261,652.80 100,958,392.80 -
A2CF11 Ready Mix Cement Mortar m3 1.050 696.40 408,100.00 284,200,840.00 284,200,840.00 - - -
D4MC00 Concrete Pump (2 Long + 1 Standard) jam 1.000 663.24 152,220.00 100,958,392.80 - - 100,958,392.80 -
C2EG01 Upah Cor m3 1.000 663.24 63,720.00 42,261,652.80 - 42,261,652.80 - -

014 CO160 Reinforced concrete in submerged works, without

formwork or steel, with a characteristic strength
of 250 kg/cm2, with cement resistant to sea water
and laid to depths up to 12 m. M3 42.00 792,187.89 33,271,891.50 30,147,222.00 2,676,240.00 448,429.50 -
A2CF12 Ready Mix K 250 Kg/m2 Cement Type V m3 1.050 44.10 678,600.00 29,926,260.00 29,926,260.00 - - -
A2CF11 Ready Mix Cement Mortar m3 0.010 0.42 408,100.00 171,402.00 171,402.00 - - -
D4MC01 Concrete Pump jam 0.025 1.05 264,825.71 278,067.00 - - 278,067.00 -
D4MD00 Concrete Vibrator jam 0.100 4.20 11,062.50 46,462.50 - - 46,462.50 -
D4GD01 Air Compressor jam 0.050 2.10 59,000.00 123,900.00 - - 123,900.00 -
A2CF18 Silica Fume kg - - 10,320.00 - - - - -
A2CF20 Rebuilt 1100 lt - - 13,222.50 - - - - -
C2EG01 Upah Cor m3 1.000 42.00 63,720.00 2,676,240.00 - 2,676,240.00 - -
B1EA01 Material Bantu Pengecoran m3 1.000 42.00 1,180.00 49,560.00 49,560.00 - - -

015 CO170 Reinforced concrete for foundations and plinths,

anchorage blocks, reinforcements for piping, pile
caps, etc. Without formwork or steel with a
characteristic strength of 300 kg/cm2 with cement
resistant to sea water, laid and rolled. M3 65.00 855,247.01 55,591,055.91 50,816,252.50 4,141,800.00 633,003.41 -
A2CF15 Ready Mix K 300 Kg/m2 Cement Type V m3 1.050 68.25 739,550.00 50,474,287.50 50,474,287.50 - - -
A2CF11 Ready Mix Cement Mortar m3 0.010 0.65 408,100.00 265,265.00 265,265.00 - - -
D4MC01 Concrete Pump jam 0.025 1.63 264,825.71 431,665.91 - - 431,665.91 -
D4MD10 Throwel Machine jam 0.020 1.30 7,375.00 9,587.50 - - 9,587.50 -
D4GD01 Air Compressor jam 0.050 3.25 59,000.00 191,750.00 - - 191,750.00 -
A2CF18 Silica Fume kg - - 10,320.00 - - - - -
03/29/2019 / 13:15:18 413814144.xls AHS 156 / 221
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

A2CF20 Rebuilt 1100 lt - - 13,222.50 - - - - -

C2EG01 Upah Cor m3 1.000 65.00 63,720.00 4,141,800.00 - 4,141,800.00 - -
B1EA01 Material Bantu Pengecoran m3 1.000 65.00 1,180.00 76,700.00 76,700.00 - - -

016 CO180 Reinforced concrete in structures and flooring,

with no formwork or steel, with a characteristic
strength of 300 kg/ cm2 with cement resistant to
sea water, laid and vibrated. M3 6,850.00 856,185.39 5,864,869,941.07 5,355,251,225.00 436,482,000.00 73,136,716.07 -
A2CF15 Ready Mix K 300 Kg/m2 Cement Type V m3 1.050 7,192.50 739,550.00 5,319,213,375.00 5,319,213,375.00 - - -
A2CF11 Ready Mix Cement Mortar m3 0.010 68.50 408,100.00 27,954,850.00 27,954,850.00 - - -
D4MC01 Concrete Pump jam 0.025 171.25 264,825.71 45,351,403.57 - - 45,351,403.57 -
D4MD00 Concrete Vibrator jam 0.100 685.00 11,062.50 7,577,812.50 - - 7,577,812.50 -
D4GD01 Air Compressor jam 0.050 342.50 59,000.00 20,207,500.00 - - 20,207,500.00 -
A2CF18 Silica Fume kg - - 10,320.00 - - - - -
A2CF20 Rebuilt 1100 lt - - 13,222.50 - - - - -
C2EG01 Upah Cor m3 1.000 6,850.00 63,720.00 436,482,000.00 - 436,482,000.00 - -
B1EA01 Material Bantu Pengecoran m3 1.000 6,850.00 1,180.00 8,083,000.00 8,083,000.00 - - -

017 CO190 Reinforced concrete in bedplates for equipment,

with no formwork or steel, with a characteristic
strength of 300 kg/cm2,with cement resistant to
sea water, laid and vibrated. M3 378.00 1,047,345.39 395,896,558.50 295,516,053.00 96,344,640.00 4,035,865.50 -
A2CF15 Ready Mix K 300 Kg/m2 Cement Type V m3 1.050 396.90 739,550.00 293,527,395.00 293,527,395.00 - - -
A2CF11 Ready Mix Cement Mortar m3 0.010 3.78 408,100.00 1,542,618.00 1,542,618.00 - - -
D4MC01 Concrete Pump jam 0.025 9.45 264,825.71 2,502,603.00 - - 2,502,603.00 -
D4MD00 Concrete Vibrator jam 0.100 37.80 11,062.50 418,162.50 - - 418,162.50 -
D4GD01 Air Compressor jam 0.050 18.90 59,000.00 1,115,100.00 - - 1,115,100.00 -
A2CF18 Silica Fume kg - - 10,320.00 - - - - -
A2CF20 Rebuilt 1100 lt - - 13,222.50 - - - - -
C2EG01 Upah Cor m3 4.000 1,512.00 63,720.00 96,344,640.00 - 96,344,640.00 - -
B1EA01 Material Bantu Pengecoran m3 1.000 378.00 1,180.00 446,040.00 446,040.00 - - -
Price supplement per m3 of reinforced concrete
018 CO200 for the turbogenerator, with characteristic
strength of 300 kg/cm2, because of using
polypropylene fibres. Unit 1.00 87,307.50 87,307.50 86,107.50 1,200.00 - -
A2CF19 Polyprofylene Fibre Material kg 0.900 0.90 95,675.00 86,107.50 86,107.50 - - -
C2EG05 Upah tuang Fibre zak 1.000 1.00 1,200.00 1,200.00 - 1,200.00 - -

019 CO210 Price supplement per m3 of reinforced concrete

for foundations and marine structures because of
using silica fume mineral admixture. Unit 1.00 197,280.00 197,280.00 196,080.00 1,200.00 - -
A2CF18 Silica Fume kg 19.000 19.00 10,320.00 196,080.00 196,080.00 - - -
C2EG04 Upah tuang Silica Fume zak 1.000 1.00 1,200.00 1,200.00 - 1,200.00 - -

020 CO220 Price supplement per m3 of reinforced concrete

because of using water repellent admixture. Unit 1.00 27,645.00 27,645.00 26,445.00 1,200.00 - -
A2CF20 Rebuilt 1100 lt 2.000 2.00 13,222.50 26,445.00 26,445.00 - - -
C2EG06 Upah tuang Rhebuild ltr 2.000 2.00 600.00 1,200.00 - 1,200.00 - -
03/29/2019 / 13:15:18 413814144.xls AHS 157 / 221
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

030000 FW000 FORMWORK CARPENTRY ls 1.00 16,961,245,609.32 16,961,245,609.32 5,476,006,256.57 5,744,210,906.12 98,537,512.50 5,642,490,934.13

01 FW010 Wooden formwork for concealed surfaces,

removing forms, bevelling and ties included. M2 14,152.85 92,863.28 1,314,280,128.69 655,464,961.19 658,815,167.50 - -
A2DA03 Plywood 12 mm lbr 0.140 1,981.40 78,325.00 155,193,155.00 155,193,155.00 - - -
A2DP03 Balok Kayu Borneo m3 0.012 169.83 1,100,000.00 186,813,000.00 186,813,000.00 - - -
A2EC01 Paku kg 0.270 3,821.27 7,647.50 29,223,162.33 29,223,162.33 - - -
A2DA08 Plastic Cone m2 1.000 14,152.85 4,303.57 60,907,800.89 60,907,800.89 - - -
A2DA09 Timber Beam & Accessories m2 - - 34,428.57 - - - - -
A2DA10 Mould Oil ltr 0.250 3,538.21 2,869.05 10,151,292.98 10,151,292.98 - - -
A2CF17 Beton Decking m3 0.050 707.64 301,250.00 213,176,550.00 213,176,550.00 - - -
C2EB08 Upah Bekisting Smooth m2 1.000 14,152.85 46,550.00 658,815,167.50 - 658,815,167.50 - -

02 FW020 Ordinary wooden formwork, removing forms,

bevelling and ties included. M2 52,408.00 92,863.74 4,866,803,005.93 2,427,210,605.93 2,439,592,400.00 - -
A2DA03 Plywood 12 mm lbr 0.140 7,337.12 78,325.00 574,679,924.00 574,679,924.00 - - -
A2DP03 Balok Kayu Borneo m3 0.012 628.90 1,100,000.00 691,790,000.00 691,790,000.00 - - -
A2EC01 Paku kg 0.270 14,150.16 7,647.50 108,213,348.60 108,213,348.60 - - -
A2DA08 Plastic Cone m2 1.000 52,408.00 4,303.57 225,541,571.43 225,541,571.43 - - -
A2DA09 Timber Beam & Accessories m2 - - 34,428.57 - - - - -
A2DA10 Mould Oil ltr 0.250 13,102.00 2,869.05 37,590,261.90 37,590,261.90 - - -
A2CF17 Beton Decking m3 0.050 2,620.40 301,250.00 789,395,500.00 789,395,500.00 - - -
C2EB08 Upah Bekisting Smooth m2 1.000 52,408.00 46,550.00 2,439,592,400.00 - 2,439,592,400.00 - -

03 FW030 Wooden formwork for exposed surfaces,

removing forms, bevelling and ties included. M2 45,999.75 96,894.33 4,457,115,174.35 2,130,421,137.72 2,169,218,362.50 - 157,475,674.13
E1FW11 Spindle PD8 L = 750/740, galv bh 0.258 11,880.00 5,605.95 66,598,686.00 - - - 66,598,686.00
E1FW12 Head Plate PD8, painted bh 0.129 5,940.00 3,300.89 19,607,308.88 - - - 19,607,308.88
E1FW13 Base Plate PD8, painted bh 0.129 5,940.00 1,726.51 10,255,447.13 - - - 10,255,447.13
E1FW14 Frame PD 8 - R 200, Painted bh 0.129 5,940.00 7,050.66 41,880,935.25 - - - 41,880,935.25
E1FW15 Diagonal Brace DK 200, galv bh 0.065 2,970.00 6,442.19 19,133,296.88 - - - 19,133,296.88
C2EB09 Upah Bongkar Pasang Scaffolding m3 0.130 6,000.00 4,655.00 27,930,000.00 - 27,930,000.00 - -
A2DA03 Plywood 12 mm lbr 0.140 6,439.97 78,325.00 504,410,650.25 504,410,650.25 - - -
A2DP03 Balok Kayu Borneo m3 0.012 552.00 1,100,000.00 607,200,000.00 607,200,000.00 - - -
A2EC01 Paku kg 0.270 12,419.93 7,647.50 94,981,414.68 94,981,414.68 - - -
A2DA08 Plastic Cone m2 1.000 45,999.75 4,303.57 197,963,209.82 197,963,209.82 - - -
A2DA09 Timber Beam & Accessories m2 - - 34,428.57 - - - - -
A2DA10 Mould Oil ltr 0.250 11,499.94 2,869.05 32,993,875.48 32,993,875.48 - - -
A2CF17 Beton Decking m3 0.050 2,299.99 301,250.00 692,871,987.50 692,871,987.50 - - -
C2EB08 Upah Bekisting Smooth m2 1.000 45,999.75 46,550.00 2,141,288,362.50 - 2,141,288,362.50 - -

04 FW040 Boxer ( size 0.20 m. X 0.20 m. ) and depth up to

0.5 m. Unit 231.50 101,617.66 23,524,487.39 11,670,529.89 11,853,957.50 - -
A2DA03 Plywood 12 mm lbr 0.150 34.73 78,325.00 2,720,227.25 2,720,227.25 - - -
A2DP03 Balok Kayu Borneo m3 0.013 3.01 1,100,000.00 3,311,000.00 3,311,000.00 - - -
A2EC01 Paku kg 0.297 68.76 7,647.50 525,842.10 525,842.10 - - -
A2DA08 Plastic Cone m2 1.100 254.65 4,303.57 1,095,904.46 1,095,904.46 - - -
03/29/2019 / 13:15:18 413814144.xls AHS 158 / 221
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

A2DA09 Timber Beam & Accessories m2 - - 34,428.57 - - - - -

A2DA10 Mould Oil ltr 0.275 63.66 2,869.05 182,643.57 182,643.57 - - -
A2CF17 Beton Decking m3 0.055 12.73 301,250.00 3,834,912.50 3,834,912.50 - - -
C2EB08 Upah Bekisting Smooth m2 1.100 254.65 46,550.00 11,853,957.50 - 11,853,957.50 - -

05 FW050 Boxer ( size 0.25 m. X 0.25 m. ) and depth greater

than 0.50 m and less than 1.01 m. Unit 252.00 160,749.11 40,508,776.03 21,153,286.03 19,355,490.00 - -
A2DA05 Multiplek 12 mm lbr 0.230 57.96 114,475.00 6,634,971.00 6,634,971.00 - - -
A2DP03 Balok Kayu Borneo m3 0.019 4.79 1,100,000.00 5,269,000.00 5,269,000.00 - - -
A2EC01 Paku kg 0.446 112.39 7,647.50 859,502.53 859,502.53 - - -
A2DA08 Plastic Cone m2 1.650 415.80 4,303.57 1,789,425.00 1,789,425.00 - - -
A2DA09 Timber Beam & Accessories m2 - - 34,428.57 - - - - -
A2DA10 Mould Oil ltr 0.413 103.95 2,869.05 298,237.50 298,237.50 - - -
A2CF17 Beton Decking m3 0.083 20.92 301,250.00 6,302,150.00 6,302,150.00 - - -
C2EB08 Upah Bekisting Smooth m2 1.650 415.80 46,550.00 19,355,490.00 - 19,355,490.00 - -

06 FW060 Metallic decking work for slabs, with 2 mm. thick

cold rolled waved plate, galvanized and fire
painted on the visible side, totally lied in situ. M2 955.50 245,427.43 234,505,906.72 167,674,036.10 66,831,870.62 - -
A2EK27 Metal Deck Plate m2 1.050 1,003.28 135,700.00 136,145,096.00 136,145,096.00 - - -
C2E020 Fabrication & Painting Plate kg 8.270 7,901.99 3,708.00 29,300,578.92 - 29,300,578.92 - -
A2EB09 Galvanish kg 8.270 7,901.99 3,990.00 31,528,940.10 31,528,940.10 - - -
C2E022 Packing & Delivery Plate kg 8.270 7,901.99 2,733.60 21,600,879.86 - 21,600,879.86 - -
C2E023 Erection Plate kg 8.270 7,901.99 2,016.00 15,930,411.84 - 15,930,411.84 - -

07 FW070 Curved wooden formwork, for visible surface,

including stripping formwork and removing ties. M2 532.20 140,656.50 74,857,387.53 50,083,477.53 24,773,910.00 - -
A2DA05 Multiplek 12 mm lbr 0.350 186.27 114,475.00 21,323,258.25 21,323,258.25 - - -
A2DP03 Balok Kayu Borneo m3 0.029 15.43 1,100,000.00 16,973,000.00 16,973,000.00 - - -
A2EC01 Paku kg 0.270 143.69 7,647.50 1,098,869.28 1,098,869.28 - - -
A2DA08 Plastic Cone m2 1.000 532.20 4,303.57 2,290,360.71 2,290,360.71 - - -
A2DA09 Timber Beam & Accessories m2 - - 34,428.57 - - - - -
A2DA10 Mould Oil ltr 0.250 133.05 2,869.05 381,726.79 381,726.79 - - -
A2CF17 Beton Decking m3 0.050 26.61 301,250.00 8,016,262.50 8,016,262.50 - - -
C2EB08 Upah Bekisting Smooth m2 1.000 532.20 46,550.00 24,773,910.00 - 24,773,910.00 - -

08 FW080 Slip form for construction of cylindrical stack in

reinforced concrete, 150 m height, 8m average
diameter, including materials and auxiliary
resources for fastening and slipping. M2 9,831.25 487,440.00 4,792,144,500.00 - - - 4,792,144,500.00
E1FW30 Slip form for construction of cylindrical stack m2 1.000 9,831.25 487,440.00 4,792,144,500.00 - - - 4,792,144,500.00

09 FW090 Steel formwork for submerged works, removing

forms and ties included. M2 85.00 311,040.00 26,438,400.00 - 9,253,440.00 - 17,184,960.00
E1FW40 Steel formwork m2 1.000 85.00 202,176.00 17,184,960.00 - - - 17,184,960.00
C1FW40 Upah Install + Bongkar Steel formwork m2 1.000 85.00 108,864.00 9,253,440.00 - 9,253,440.00 - -

010 FW100 Metallic conduit, 120 mm in. diameter, M 150.00 876,900.00 131,535,000.00 - 39,960,000.00 11,655,000.00 79,920,000.00
03/29/2019 / 13:15:18 413814144.xls AHS 159 / 221
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

E1FW50 Metallic conduit dia. 120 mm m 1.000 150.00 532,800.00 79,920,000.00 - - - 79,920,000.00
C1FW50 Upah Install Metallic conduit dia. 120 mm m 1.000 150.00 266,400.00 39,960,000.00 - 39,960,000.00 - -
D1FW50 Alat Bantu Metallic conduit dia. 120 mm m 1.000 150.00 77,700.00 11,655,000.00 - - 11,655,000.00 -

011 FW110 Carbon steel tube up to 250 mm in. diameter for

transpassing walls. M 23.75 995,400.00 23,640,750.00 - 7,182,000.00 2,094,750.00 14,364,000.00
E1FW60 Carbon steel tube up to dia. 250 mm m 1.000 23.75 604,800.00 14,364,000.00 - - - 14,364,000.00
C1FW60 Install Carbon steel tube up to dia. 250 mm m 1.000 23.75 302,400.00 7,182,000.00 - 7,182,000.00 - -
D1FW60 Alat Bantu Carbon steel tube up to dia. 250 mm m 1.000 23.75 88,200.00 2,094,750.00 - - 2,094,750.00 -

012 FW120 Carbon steel tube from 251 up to 600 mm in.

diameter for transpassing walls. M 427.25 2,239,650.00 956,890,462.50 - 290,700,900.00 84,787,762.50 581,401,800.00
E1FW70 Carbon steel tube from dia. 251 up to 600 mm m 1.000 427.25 1,360,800.00 581,401,800.00 - - - 581,401,800.00
C1FW70 Install Carbon steel tube from dia. 251 up to 600 mm m 1.000 427.25 680,400.00 290,700,900.00 - 290,700,900.00 - -
D1FW70 Alat Bantu Carbon steel tube from dia. 251 up to 60 m 1.000 427.25 198,450.00 84,787,762.50 - - 84,787,762.50 -

013 FW130 Boxer ( size 0.30 m. X 0.30 m. ) and depth greater

than 0.50 m and less than 1.01 m. Unit 64.00 296,900.47 19,001,630.19 12,328,222.19 6,673,408.00 - -
A2DA07 Thenolith 18 mm 1 muka lbr 0.480 30.72 198,825.00 6,107,904.00 6,107,904.00 - - -
A2DP03 Balok Kayu Borneo m3 0.019 1.22 1,100,000.00 1,342,000.00 1,342,000.00 - - -
A2EC01 Paku kg 0.930 59.52 7,647.50 455,179.20 455,179.20 - - -
A2DA08 Plastic Cone m2 3.443 220.35 4,303.57 948,291.96 948,291.96 - - -
A2DA09 Timber Beam & Accessories m2 - 34,428.57 - - - - -
A2DA10 Mould Oil ltr 0.861 55.10 2,869.05 158,084.52 158,084.52 - - -
A2CF17 Beton Decking m3 0.172 11.01 301,250.00 3,316,762.50 3,316,762.50 - - -
C2EB08 Upah Bekisting Smooth m2 2.240 143.36 46,550.00 6,673,408.00 - 6,673,408.00 - -

040000 SS000 STEELWORK FOR REINFORCING & WORKY ls 1.00 65,018,310,898.31 65,018,310,898.31 54,260,773,128.01 8,334,255,028.05 1,794,591,908.50 628,690,833.75

01 SS010 Corrugated reinforcing bars for foundations and

plinths, 4000 kg/m2 yield stress steel, of any
diameter, supplied to work site by the
subcontractor, with material and placing included Kg 339,097.00 8,630.56 2,926,597,559.27 2,473,543,066.50 338,249,257.50 80,980,309.52 33,824,925.75
A2EA02 Deformed Bar 4.000kg/cm2 kg 1.100 373,006.70 6,450.00 2,405,893,215.00 2,405,893,215.00 - - -
A2EB01 Kawat Beton kg 0.020 6,781.94 9,975.00 67,649,851.50 67,649,851.50 - - -
D4LA00 Bar Cutter jam 0.001 339.10 35,119.05 11,908,869.05 - - 11,908,869.05 -
D4LA01 Bar Bender jam 0.001 339.10 35,119.05 11,908,869.05 - - 11,908,869.05 -
D4E030 Truck Crane 7 Ton jam 0.001 339.10 168,571.43 57,162,571.43 - - 57,162,571.43 -
E1AA02 Transportasi ke Lokasi Proyek kg 1.000 339,097.00 99.75 33,824,925.75 - - - 33,824,925.75
C2EA13 Upah dan Install besi kg 1.000 339,097.00 997.50 338,249,257.50 - 338,249,257.50 - -

02 SS020 Corrugated reinforcing bars for structures and

flooring, 4000 kg/cm2 yield stress steel, of any
diameter, supplied to the work site by the
subcontractor with material and placing in site
included. Kg 62,320.00 8,630.56 537,856,469.52 454,593,240.00 62,164,200.00 14,882,609.52 6,216,420.00
A2EA02 Deformed Bar 4.000kg/cm2 kg 1.100 68,552.00 6,450.00 442,160,400.00 442,160,400.00 - - -
A2EB01 Kawat Beton kg 0.020 1,246.40 9,975.00 12,432,840.00 12,432,840.00 - - -
03/29/2019 / 13:15:18 413814144.xls AHS 160 / 221
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

D4LA00 Bar Cutter jam 0.001 62.32 35,119.05 2,188,619.05 - - 2,188,619.05 -

D4LA01 Bar Bender jam 0.001 62.32 35,119.05 2,188,619.05 - - 2,188,619.05 -
D4E030 Truck Crane 7 Ton jam 0.001 62.32 168,571.43 10,505,371.43 - - 10,505,371.43 -
E1AA02 Transportasi ke Lokasi Proyek kg 1.000 62,320.00 99.75 6,216,420.00 - - - 6,216,420.00
C2EA13 Upah dan Install besi kg 1.000 62,320.00 997.50 62,164,200.00 - 62,164,200.00 - -

03 SS030 Corrugated reinforcing bars for equipment

bedplates, 4000 kg/cm2 yield steel, of any
diameter, supplied to the work site by the
subcontractor, with material and placing in situ Kg 2,100.00 8,630.56 18,124,175.00 15,318,450.00 2,094,750.00 501,500.00 209,475.00
A2EA02 included.
Deformed Bar 4.000kg/cm2 kg 1.100 2,310.00 6,450.00 14,899,500.00 14,899,500.00 - - -
A2EB01 Kawat Beton kg 0.020 42.00 9,975.00 418,950.00 418,950.00 - - -
D4LA00 Bar Cutter jam 0.001 2.10 35,119.05 73,750.00 - - 73,750.00 -
D4LA01 Bar Bender jam 0.001 2.10 35,119.05 73,750.00 - - 73,750.00 -
D4E030 Truck Crane 7 Ton jam 0.001 2.10 168,571.43 354,000.00 - - 354,000.00 -
E1AA02 Transportasi ke Lokasi Proyek kg 1.000 2,100.00 99.75 209,475.00 - - - 209,475.00
C2EA13 Upah dan Install besi kg 1.000 2,100.00 997.50 2,094,750.00 - 2,094,750.00 - -

04 SS040 Corrugated reinforcing bars for the

turbogenerator foundations, 4000 kg/cm2 yield
stress steel of any diameter, supplied to the work
site by the subcontractor, with material and
placing in situ included. Kg 297,000.00 8,869.37 2,634,202,607.14 2,166,466,500.00 296,257,500.00 141,852,857.14 29,625,750.00
A2EA02 Deformed Bar 4.000kg/cm2 kg 1.100 326,700.00 6,450.00 2,107,215,000.00 2,107,215,000.00 - - -
A2EB01 Kawat Beton kg 0.020 5,940.00 9,975.00 59,251,500.00 59,251,500.00 - - -
D4LA00 Bar Cutter jam 0.002 594.00 35,119.05 20,860,714.29 - - 20,860,714.29 -
D4LA01 Bar Bender jam 0.002 594.00 35,119.05 20,860,714.29 - - 20,860,714.29 -
D4E030 Truck Crane 7 Ton jam 0.002 594.00 168,571.43 100,131,428.57 - - 100,131,428.57 -
E1AA02 Transportasi ke Lokasi Proyek kg 1.000 297,000.00 99.75 29,625,750.00 - - - 29,625,750.00
C2EA13 Upah dan Install besi kg 1.000 297,000.00 997.50 296,257,500.00 - 296,257,500.00 - -

05 SS050 Corrugated reinforced steel (yield stress 4000

kg/cm2), of any diameter, supplied to the work
site by the subcontractor. Kg 2,000.00 8,630.56 17,261,119.05 14,589,000.00 1,995,000.00 477,619.05 199,500.00
A2EA02 Deformed Bar 4.000kg/cm2 kg 1.100 2,200.00 6,450.00 14,190,000.00 14,190,000.00 - - -
A2EB01 Kawat Beton kg 0.020 40.00 9,975.00 399,000.00 399,000.00 - - -
D4LA00 Bar Cutter jam 0.001 2.00 35,119.05 70,238.10 - - 70,238.10 -
D4LA01 Bar Bender jam 0.001 2.00 35,119.05 70,238.10 - - 70,238.10 -
D4E030 Truck Crane 7 Ton jam 0.001 2.00 168,571.43 337,142.86 - - 337,142.86 -
E1AA02 Transportasi ke Lokasi Proyek kg 1.000 2,000.00 99.75 199,500.00 - - - 199,500.00
C2EA13 Upah dan Install besi kg 1.000 2,000.00 997.50 1,995,000.00 - 1,995,000.00 - -

06 SS060 Corrugated steel in electro-welded meshwork

(5000kg/cm2) including material and assembly Kg 51,138.00 9,345.57 477,913,700.55 409,589,811.00 51,010,155.00 12,212,719.05 5,101,015.50
A2EA03 Deformed Bar 5.000kg/cm2 kg 1.100 56,251.80 7,100.00 399,387,780.00 399,387,780.00 - - -
A2EB01 Kawat Beton kg 0.020 1,022.76 9,975.00 10,202,031.00 10,202,031.00 - - -
D4LA00 Bar Cutter jam 0.001 51.14 35,119.05 1,795,988.10 - - 1,795,988.10 -
D4LA01 Bar Bender jam 0.001 51.14 35,119.05 1,795,988.10 - - 1,795,988.10 -
03/29/2019 / 13:15:18 413814144.xls AHS 161 / 221
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

D4E030 Truck Crane 7 Ton jam 0.001 51.14 168,571.43 8,620,742.86 - - 8,620,742.86 -
E1AA02 Transportasi ke Lokasi Proyek kg 1.000 51,138.00 99.75 5,101,015.50 - - - 5,101,015.50
C2EA13 Upah dan Install besi kg 1.000 51,138.00 997.50 51,010,155.00 - 51,010,155.00 - -

07 SS070 Corrugated reinforcing bars for submerged

works, with 4000 kg/cm2 yield stress steel, of any
diameter, coated with epoxy paint and supplied to
the work site by the subcontractor, with material
and placing in situ included. Kg 160,600.00 13,127.08 2,108,208,770.77 1,733,439,111.25 320,397,000.00 38,352,809.52 16,019,850.00
A2EA02 Deformed Bar 4.000kg/cm2 kg 1.100 176,660.00 6,450.00 1,139,457,000.00 1,139,457,000.00 - - -
A2FN02 Cat Besi kg 0.143 22,965.80 15,062.50 345,922,362.50 345,922,362.50 - - -
A2FN03 Cat Primer Zinc Phospate kg 0.050 8,030.00 21,840.63 175,380,218.75 175,380,218.75 - - -
A2FA07 Amplas bh 0.200 32,120.00 1,265.25 40,639,830.00 40,639,830.00 - - -
A2EB01 Kawat Beton kg 0.020 3,212.00 9,975.00 32,039,700.00 32,039,700.00 - - -
D4LA00 Bar Cutter jam 0.001 160.60 35,119.05 5,640,119.05 - - 5,640,119.05 -
D4LA01 Bar Bender jam 0.001 160.60 35,119.05 5,640,119.05 - - 5,640,119.05 -
D4E030 Truck Crane 7 Ton jam 0.001 160.60 168,571.43 27,072,571.43 - - 27,072,571.43 -
E1AA02 Transportasi ke Lokasi Proyek kg 1.000 160,600.00 99.75 16,019,850.00 - - - 16,019,850.00
C2ED02 Upah Pengecatan kg 1.000 160,600.00 997.50 160,198,500.00 - 160,198,500.00 - -
C2EA13 Upah dan Install besi kg 1.000 160,600.00 997.50 160,198,500.00 - 160,198,500.00 - -

08 SS080 Corrugated reinforcing bars for structures and

flooring, 5000 kg/cm2 yield stress steel, of any
diameter, supplied to the work site by the
subcontractor with material and placing in site
included. Kg 2,484,218 9,345.56 23,216,407,666.74 19,897,344,071.00 2,478,007,455.00 593,255,395.24 247,800,745.50
A2EA03 Deformed Bar 5.000kg/cm2 kg 1.100 2,732,639.80 7,100.00 19,401,742,580.00 19,401,742,580.00 - - -
A2EB01 Kawat Beton kg 0.020 49,684.36 9,975.00 495,601,491.00 495,601,491.00 - - -
D4LA00 Bar Cutter jam 0.001 2,484.22 35,119.05 87,243,440.48 - - 87,243,440.48 -
D4LA01 Bar Bender jam 0.001 2,484.22 35,119.05 87,243,440.48 - - 87,243,440.48 -
D4E030 Truck Crane 7 Ton jam 0.001 2,484.22 168,571.43 418,768,514.29 - - 418,768,514.29 -
E1AA02 Transportasi ke Lokasi Proyek kg 1.000 2,484,218.00 99.75 247,800,745.50 - - - 247,800,745.50
C2EA13 Upah dan Install besi kg 1.000 2,484,218.00 997.50 2,478,007,455.00 - 2,478,007,455.00 - -

09 SS090 Corrugated reinforcing bars for foundations and

plinths, 5000 kg/m2 yield stress steel, of any
diameter, supplied to work site by the
subcontractor, with material and placing included Kg 2,751,311 9,345.56 25,712,540,480.20 22,036,625,454.50 2,744,432,722.50 657,039,030.95 274,443,272.25
A2EA03 Deformed Bar 5.000kg/cm2 kg 1.100 3,026,442.10 7,100.00 21,487,738,910.00 21,487,738,910.00 - - -
A2EB01 Kawat Beton kg 0.020 55,026.22 9,975.00 548,886,544.50 548,886,544.50 - - -
D4LA00 Bar Cutter jam 0.001 2,751.31 35,119.05 96,623,386.90 - - 96,623,386.90 -
D4LA01 Bar Bender jam 0.001 2,751.31 35,119.05 96,623,386.90 - - 96,623,386.90 -
D4E030 Truck Crane 7 Ton jam 0.001 2,751.31 168,571.43 463,792,257.14 - - 463,792,257.14 -
E1AA02 Transportasi ke Lokasi Proyek kg 1.000 2,751,311.00 99.75 274,443,272.25 - - - 274,443,272.25
C2EA13 Upah dan Install besi kg 1.000 2,751,311.00 997.50 2,744,432,722.50 - 2,744,432,722.50 - -

03/29/2019 / 13:15:18 413814144.xls AHS 162 / 221

 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

010 SS100 Ladder fixed to concrete face with safety cage.

Including materials, anchoring and placing in
situ, completely finished. Kg 304.00 22,957.04 6,978,941.38 3,955,478.98 3,023,462.40 - -
A2E130 Steel Ladder kg 1.050 319.20 9,932.40 3,170,422.08 3,170,422.08 - - -
A2E131 Safety Cage kg 0.260 79.04 9,932.40 785,056.90 785,056.90 - - -
C2E020 Fabrication & Painting Plate kg 1.000 304.00 3,708.00 1,127,232.00 - 1,127,232.00 - -
C2E021 Transport Plate to Site kg 1.000 304.00 1,488.00 452,352.00 - 452,352.00 - -
C2E022 Packing & Delivery Plate kg 1.000 304.00 2,733.60 831,014.40 - 831,014.40 - -
C2E023 Erection Plate kg 1.000 304.00 2,016.00 612,864.00 - 612,864.00 - -

011 SS110 ASTM-A-307 steel for anchorage bolts for

anchorage of structures and equipment, with
washer and nut levelled and completely placed in Kg 38,774.00 33,527.10 1,299,979,775.40 812,218,365.00 487,761,410.40 - -
A2ED04 situ.
Anchor Bolt kg 1.050 40,712.70 19,950.00 812,218,365.00 812,218,365.00 - - -
C2E080 Shop Draw. & Fab. Anchor Bolts Galv. kg 1.000 38,774.00 2,032.80 78,819,787.20 - 78,819,787.20 - -
C2E081 Sandblasting & Pinting Anchor Bolts Galv. kg 1.000 38,774.00 2,046.00 79,331,604.00 - 79,331,604.00 - -
C2E082 Packing & Delivery Anchor Bolts Galv. kg 1.000 38,774.00 2,280.00 88,404,720.00 - 88,404,720.00 - -
C2E083 Erection Anchor Bolts Galv. kg 1.000 38,774.00 6,220.80 241,205,299.20 - 241,205,299.20 - -

012 SS120 ASTM-A-449 steel for highly anchorage bolts for

anchorage of structures and equipment, with
washer and nut levelled and completely placed in Kg 6,962.50 44,202.03 307,756,611.20 272,247,861.20 35,508,750.00 - -
A2ED03 situ.
H.S. Bolt kg 1.050 7,310.63 37,240.00 272,247,861.20 272,247,861.20 - - -
C2E070 Packing & Delivery H S Bolts kg 1.000 6,962.50 3,000.00 20,887,500.00 - 20,887,500.00 - -
C2E071 Erection H S Bolts kg 1.000 6,962.50 2,100.00 14,621,250.00 - 14,621,250.00 - -

013 SS130 Corrugated reinforcing bars for equipment

bedplates, 5000 kg/cm2 yield steel, of any
diameter, supplied to the work site by the
subcontractor, with material and placing in situ Kg 152,881.00 9,345.56 1,428,758,246.75 1,224,500,369.50 152,498,797.50 36,509,200.00 15,249,879.75
included.
A2EA03 Deformed Bar 5.000kg/cm2 kg 1.100 168,169.10 7,100.00 1,194,000,610.00 1,194,000,610.00 - - -
A2EB01 Kawat Beton kg 0.020 3,057.62 9,975.00 30,499,759.50 30,499,759.50 - - -
D4LA00 Bar Cutter jam 0.001 152.88 35,119.05 5,369,000.00 - - 5,369,000.00 -
D4LA01 Bar Bender jam 0.001 152.88 35,119.05 5,369,000.00 - - 5,369,000.00 -
D4E030 Truck Crane 7 Ton jam 0.001 152.88 168,571.43 25,771,200.00 - - 25,771,200.00 -
E1AA02 Transportasi ke Lokasi Proyek kg 1.000 152,881.00 99.75 15,249,879.75 - - - 15,249,879.75
C2EA13 Upah dan Install besi kg 1.000 152,881.00 997.50 152,498,797.50 - 152,498,797.50 - -

014 SS140 Screen grid made of stainless steel for water

intakes, totally installed. Kg 36.00 25,668.24 924,056.76 852,236.76 71,820.00 - -
A2E092 Floor Grating Serrated kg 1.050 37.80 18,745.95 708,596.76 708,596.76 - - -
A2EB09 Galvanish kg 1.000 36.00 3,990.00 143,640.00 143,640.00 - - -
C2E094 Install Grating kg 1.000 36.00 1,995.00 71,820.00 - 71,820.00 - -

015 SS150 Chequered plate steel from 5 to 7 mm. thick, hot

galvanised, cut and placed in situ. Kg 5,500.00 20,627.10 113,449,050.00 66,932,250.00 46,516,800.00 - -
A2EK25 Plate 20 - 50 mm kg 1.050 5,775.00 7,790.00 44,987,250.00 44,987,250.00 - - -
C2E020 Fabrication & Painting Plate kg 1.000 5,500.00 3,708.00 20,394,000.00 - 20,394,000.00 - -
03/29/2019 / 13:15:18 413814144.xls AHS 163 / 221
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

A2EB09 Galvanish kg 1.000 5,500.00 3,990.00 21,945,000.00 21,945,000.00 - - -

C2E022 Packing & Delivery Plate kg 1.000 5,500.00 2,733.60 15,034,800.00 - 15,034,800.00 - -
C2E023 Erection Plate kg 1.000 5,500.00 2,016.00 11,088,000.00 - 11,088,000.00 - -

016 SS160 54 Kg / m rail on concrete foundation, including

the proportional part of spring pins and plates for
the attachment system, and assembly. M 560.00 1,422,833.04 796,786,502.40 345,436,358.40 451,350,144.00 - -
A2E151 Rail kg 56.700 31,752.00 10,879.20 345,436,358.40 345,436,358.40 - - -
C2E030 Shop Drawing & Fab. Rail kg 54.000 30,240.00 6,722.40 203,285,376.00 - 203,285,376.00 - -
C2E031 Sandblasting & Pinting Rail kg 54.000 30,240.00 2,100.00 63,504,000.00 - 63,504,000.00 - -
C2E032 Packing & Delivery Rail kg 54.000 30,240.00 2,733.60 82,664,064.00 - 82,664,064.00 - -
C2E033 Erection Rail kg 54.000 30,240.00 3,369.60 101,896,704.00 - 101,896,704.00 - -

017 SS170 Galvanised grating, 30 x 30 meshwork, 40 x 3

supporting strip, 10 x 10 safety meshwork,
including material and assembly. Kg 31,036.05 25,668.24 796,640,833.84 734,723,914.09 61,916,919.75 - -
A2E092 Floor Grating Serrated kg 1.050 32,587.85 18,745.95 610,890,074.59 610,890,074.59 - - -
A2EB09 Galvanish kg 1.000 31,036.05 3,990.00 123,833,839.50 123,833,839.50 - - -
C2E094 Install Grating kg 1.000 31,036.05 1,995.00 61,916,919.75 - 61,916,919.75 - -

018 SS180 Guard rail consisting of hand rail and banisters

made of 50x50 mm steel tube, with 100x6 mm
plate baseboard, completely finished, assembled
and painted. M 4,525.00 423,874.50 1,918,032,112.50 1,165,386,600.00 582,693,300.00 169,952,212.50 -
A2S180 Guard rail + Accessories m 1.000 4,525.00 257,544.00 1,165,386,600.00 1,165,386,600.00 - - -
C2S180 Install Guard rail + Accessories m 1.000 4,525.00 128,772.00 582,693,300.00 - 582,693,300.00 - -
D2S180 Alat Bantu Guard rail + Accessories m 1.000 4,525.00 37,558.50 169,952,212.50 - - 169,952,212.50 -

019 SS190 Galvanised steel step ( 900 x 230 mm. ),

meshwork (30x30), supporting strip (30x3) and
safety meshwork (10x10), anchorage elements,
completely finished and assembled Unit 158.00 475,659.00 75,154,122.00 45,663,264.00 22,831,632.00 6,659,226.00 -
A2S190 Galvanised steel step + Accessories unit 1.000 158.00 289,008.00 45,663,264.00 45,663,264.00 - - -
C2S190 Install Galvanised steel step + Accessories unit 1.000 158.00 144,504.00 22,831,632.00 - 22,831,632.00 - -
D2S190 Alat Bantu Galvanised steel step + Accessories unit 1.000 158.00 42,147.00 6,659,226.00 - - 6,659,226.00 -

020 SS200 Manhole and registration for sewage, reinforced

type, diameter 800 mm. including placing in situ. Unit 1.00 9,235,200.00 9,235,200.00 5,366,400.00 2,995,200.00 873,600.00 -
A2S200 Manhole and registration + Accessories unit 1.000 1.00 5,366,400.00 5,366,400.00 5,366,400.00 - - -
C2S200 Install Manhole and registration + Accessories unit 1.000 1.00 2,995,200.00 2,995,200.00 - 2,995,200.00 - -
D2S200 Alat Bantu Manhole and registration unit 1.000 1.00 873,600.00 873,600.00 - - 873,600.00 -

021 SS210 Scupper hole or drain with forged grid for streets,
for sewage, size 510 x 340 mm, leading down to
well or collection box, diameter 180 mm.,
including L-50 x 5 frame and placing in situ. Unit 2.00 4,819,620.00 9,639,240.00 5,601,180.00 3,126,240.00 911,820.00 -
A2S210 Scupper hole or drain + Accessories unit 1.000 2.00 2,800,590.00 5,601,180.00 5,601,180.00 - - -
C2S210 Install Scupper hole or drain + Accessories unit 1.000 2.00 1,563,120.00 3,126,240.00 - 3,126,240.00 - -
03/29/2019 / 13:15:19 413814144.xls AHS 164 / 221
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

D2S210 Alat Bantu Scupper hole or drain unit 1.000 2.00 455,910.00 911,820.00 - - 911,820.00 -

022 SS220 Manhole cover and frame for sewerage, 600 mm.
diameter, reinforced for street traffic, including
placing in situ. Unit 98.00 4,329,000.00 424,242,000.00 246,519,000.00 137,592,000.00 40,131,000.00 -
A2S220 Cover and Frame + Accessories unit 1.000 98.00 2,515,500.00 246,519,000.00 246,519,000.00 - - -
C2S220 Install Manhole Cover and Frame + Accessories unit 1.000 98.00 1,404,000.00 137,592,000.00 - 137,592,000.00 - -
D2S220 Alat Bantu Cover and Frame + Accessories unit 1.000 98.00 409,500.00 40,131,000.00 - - 40,131,000.00 -

023 SS230 2750 kg/cm2 steel in rolled sections for bolts on

the turboalternator bedplate, including material,
levelling and placing in situ completely finished. Kg 6,120.00 29,676.74 181,621,657.83 129,861,145.83 51,760,512.00 - -
A2EK26 Metal Deck Plate kg 1.050 6,426.00 16,408.71 105,442,345.83 105,442,345.83 - - -
C2E020 Fabrication & Painting Plate kg 1.000 6,120.00 3,708.00 22,692,960.00 - 22,692,960.00 - -
A2EB09 Galvanish kg 1.000 6,120.00 3,990.00 24,418,800.00 24,418,800.00 - - -
C2E022 Packing & Delivery Plate kg 1.000 6,120.00 2,733.60 16,729,632.00 - 16,729,632.00 - -
C2E023 Erection Plate kg 1.000 6,120.00 2,016.00 12,337,920.00 - 12,337,920.00 - -

050000 SS000 STRUCTURAL STEEL WORKS ls 1.00 146,721,840,548.00 146,721,840,548.00 83,074,985,696.00 63,646,854,852.00 - -

01 SS240 Structural steel (2750 kg/cm2) in rolled or

composite sections, for framework, flooring,
straps, bracing, etc, including material, assembly
priming paint and finish with modified epoxy 65
and 100 microns thick. Including manufacturing
Kg 8,337,319 15,156.00 126,360,406,764.00 81,238,836,336.00 45,121,570,428.00 - -
and supply.
A2CN11 Structural Steel kg 1.000 8,337,319.00 9,744.00 81,238,836,336.00 81,238,836,336.00 - - -
C2E010 Fabrication & Painting Structural Steel kg 1.000 8,337,319.00 3,924.00 32,715,639,756.00 - 32,715,639,756.00 - -
C2E011 Transport Structural Steel kg 1.000 8,337,319.00 1,488.00 12,405,930,672.00 - 12,405,930,672.00 - -

02 SS250 Structural steel (2750 kg/cm2) in rolled or

composite sections, for framework, flooring,
straps, bracing, etc, including material, assembly
priming paint and finish with modified epoxy 65
and 100 microns thick. Assembly only. Kg 8,575,429 2,016.00 17,288,064,864.00 - 17,288,064,864.00 - -
C2E013 Erection Structural Steel kg 1.000 8,575,429.00 2,016.00 17,288,064,864.00 - 17,288,064,864.00 - -

03 SS260 Structural steel (2750 kg/cm2) in plates with a

thickness of 20 mm. or less, including cutting,
elaboration, painted on the outer surface. Kg 72,029 12,726.00 916,641,054.00 542,378,370.00 374,262,684.00 - -
A2EK01 Plate 6 - 20 mm kg 1.000 72,029.00 7,530.00 542,378,370.00 542,378,370.00 - - -
C2E020 Fabrication & Painting Plate kg 1.000 72,029.00 3,708.00 267,083,532.00 - 267,083,532.00 - -
C2E021 Transport Plate to Site kg 1.000 72,029.00 1,488.00 107,179,152.00 - 107,179,152.00 - -

04 SS270 Structural steel (2750 kg/cm2) in plates with a

thickness greater than 20 mm. and less than 50
mm, including cutting, elaboration, painted on
the outer surface. Kg 166,081 12,986.00 2,156,727,866.00 1,293,770,990.00 862,956,876.00 - -
A2EK25 Plate 20 - 50 mm kg 1.000 166,081.00 7,790.00 1,293,770,990.00 1,293,770,990.00 - - -
03/29/2019 / 13:15:19 413814144.xls AHS 165 / 221
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

C2E020 Fabrication & Painting Plate kg 1.000 166,081.00 3,708.00 615,828,348.00 - 615,828,348.00 - -
C2E021 Transport Plate to Site kg 1.000 166,081.00 1,488.00 247,128,528.00 - 247,128,528.00 - -

060000 MA000 MASONRY ls 1.00 3,111,389,510.96 3,111,389,510.96 1,740,701,092.41 1,234,222,543.55 136,465,875.00 -

01 MA010 Double hollow brickwork partition, with 1 / 6

cement mortar, completely finished M2 3,892.18 81,375.92 316,729,721.00 153,258,161.00 163,471,560.00 - -
A2AA20 Bataco 10x20x40 bh 20.000 77,843.60 1,687.00 131,322,153.20 131,322,153.20 - - -
A2CA01 Semen (50 Kg) zak 0.130 505.98 35,547.50 17,986,324.05 17,986,324.05 - - -
A1BB00 Pasir Pasang m3 0.022 85.63 46,125.00 3,949,683.75 3,949,683.75 - - -
C2EB01 Upah Dinding 1/2 Bata (Hollow) m2 2.000 7,784.36 21,000.00 163,471,560.00 - 163,471,560.00 - -

02 MA020 Double hollow brickwork with 125 mm. thickness

lying on 1/6 cement mortar, completely finished M2 1,488.00 81,376.05 121,087,560.90 58,591,560.90 62,496,000.00 - -
A2AA20 Bataco 10x20x40 bh 20.000 29,760.00 1,687.00 50,205,120.00 50,205,120.00 - - -
A2CA01 Semen (50 Kg) zak 0.130 193.44 35,547.50 6,876,308.40 6,876,308.40 - - -
A1BB00 Pasir Pasang m3 0.022 32.74 46,125.00 1,510,132.50 1,510,132.50 - - -
C2EB01 Upah Dinding 1/2 Bata (Hollow) m2 2.000 2,976.00 21,000.00 62,496,000.00 - 62,496,000.00 - -

03 MA030 Double hollow brickwork 250 mm thick seated in

cement mortar 1/6, completely finished. M2 183.00 120,751.35 22,097,496.30 14,411,496.30 7,686,000.00 - -
A2AA20 Bataco 10x20x40 bh 40.000 7,320.00 1,687.00 12,348,840.00 12,348,840.00 - - -
A2CA01 Semen (50 Kg) zak 0.260 47.58 35,547.50 1,691,350.05 1,691,350.05 - - -
A1BB00 Pasir Pasang m3 0.044 8.05 46,125.00 371,306.25 371,306.25 - - -
C2EB01 Upah Dinding 1/2 Bata (Hollow) m2 2.000 366.00 21,000.00 7,686,000.00 - 7,686,000.00 - -

04 MA060 Hollow vibrated concrete brickwork 10 cm. thick,

for enclosure of wall, seated in cement mortar 1/6,
completely finished Includes additional vertical
and horizontal reinforcements. M2 272.00 85,245.55 23,186,788.70 11,762,788.70 11,424,000.00 - -
A2AA20 Bataco 10x20x40 bh 20.000 5,440.00 1,687.00 9,177,280.00 9,177,280.00 - - -
A2CA01 Semen (50 Kg) zak 0.130 35.36 35,547.50 1,256,959.60 1,256,959.60 - - -
A1BB00 Pasir Pasang m3 0.022 5.98 46,125.00 275,827.50 275,827.50 - - -
A2EA01 Deformed Bar kg 0.600 163.20 6,450.50 1,052,721.60 1,052,721.60 - - -
C2EB01 Upah Dinding 1/2 Bata (Hollow) m2 2.000 544.00 21,000.00 11,424,000.00 - 11,424,000.00 - -

05 MA070 Hollow vibrated concrete brickwork,15 cm. thick,

for enclosure of wall, seated in cement mortar 1/6,
completely finished. Includes additional vertical
and horizontal reinforcements M2 3,084.25 90,066.14 277,786,504.15 148,248,004.15 129,538,500.00 - -
A2AA21 Bataco 15x20x40 bh 16.000 49,348.00 2,410.00 118,928,680.00 118,928,680.00 - - -
A2CA01 Semen (50 Kg) zak 0.130 400.95 35,547.50 14,252,770.13 14,252,770.13 - - -
A1BB00 Pasir Pasang m3 0.022 67.85 46,125.00 3,129,581.25 3,129,581.25 - - -
A2EA01 Deformed Bar kg 0.600 1,850.55 6,450.50 11,936,972.78 11,936,972.78 - - -
C2EB01 Upah Dinding 1/2 Bata (Hollow) m2 2.000 6,168.50 21,000.00 129,538,500.00 - 129,538,500.00 - -

06 MA080 Mortar coating for vertical surfaces, 1.2 cm. thick,

with cement mortar 1/4 and polished finish. M2 13,594.12 19,626.23 266,801,344.25 58,879,278.85 207,922,065.40 - -
03/29/2019 / 13:15:19 413814144.xls AHS 166 / 221
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

A2CA01 Semen (50 Kg) zak 0.092 1,250.66 35,547.50 44,457,836.35 44,457,836.35 - - -
A1BB00 Pasir Pasang m3 0.023 312.66 46,125.00 14,421,442.50 14,421,442.50 - - -
C2B041 Upah Plester + ACI 125mm m2 1.000 13,594.12 15,295.00 207,922,065.40 - 207,922,065.40 - -

07 MA090 Suspended ceiling, made of soundproof plates

filled with mineral fibre, 15 mm thick, with
suspension visible modulation 600*600*15, M2 3,605.00 177,423.94 639,613,294.69 456,937,129.69 182,676,165.00 - -
A1G014 completely finished
Ceiling Accoustic 12mm + Rangka Maintee 2 Muka m2 1.100 3,965.50 115,228.13 456,937,129.69 456,937,129.69 - - -
C2G023 Install Ceiling Accoustic 9mm + Rangka Maintee m2 1.000 3,605.00 50,673.00 182,676,165.00 - 182,676,165.00 - -

08 MA100 Refractory brick, grooving and tonguing,

9"x4.5"x4" size, for construction of ducts of
stack, with proportional part of refractory
mortar, completely finished. M2 3,250.00 443,889.00 1,442,639,250.00 838,290,375.00 467,883,000.00 136,465,875.00 -
A2M100 Refractory brick size 9"x4.5"x4" + Accs. m2 1.000 3,250.00 257,935.50 838,290,375.00 838,290,375.00 - - -
C2M100 Install Refractory brick size 9"x4.5"x4" + Accs. m2 1.000 3,250.00 143,964.00 467,883,000.00 - 467,883,000.00 - -
D2M100 Alat Bantu Refractory brick size 9"x4.5"x4" + Accs. m2 1.000 3,250.00 41,989.50 136,465,875.00 - - 136,465,875.00 -

09 MA110 Artificial stone coping in walls completely finish M 147.14 9,837.92 1,447,550.98 322,297.83 1,125,253.15 - -
A2CA01 Semen (50 Kg) zak 0.046 6.77 35,547.50 240,656.58 240,656.58 - - -
A1BB00 Pasir Pasang m3 0.012 1.77 46,125.00 81,641.25 81,641.25 - - -
C2B045 Upah Artificial Stone m 1.000 147.14 7,647.50 1,125,253.15 - 1,125,253.15 - -

070000 RG000 RIPRAP AND GRAVEL ls 1.00 67,082,805,213.04 67,082,805,213.04 42,798,484,053.75 - 20,476,864,105.54 3,807,457,053.75

01 RG010 Graded crushed limestone for forming the top

layer of the ground in an unpaved area, including
transport, placing in situ and compaction. M3 2,421.00 255,620.00 618,856,020.00 536,009,400.00 - 82,846,620.00 -
D4AA06 Vibrator Roller jam 0.200 484.20 171,100.00 82,846,620.00 - - 82,846,620.00 -
A1CD01 Lime Stone m3 1.200 2,905.20 184,500.00 536,009,400.00 536,009,400.00 - - -

02 RG020 Graded crushed limestone 40/80 for forming

platforms, including transport, placing in situ and
rolling. M3 10,585.60 246,786.86 2,612,386,954.97 2,343,651,840.00 - 268,735,114.97 -
D4AA01 Bulldozer D65P jam 0.100 1,058.56 253,868.57 268,735,114.97 - - 268,735,114.97 -
A1CD01 Lime Stone m3 1.200 12,702.72 184,500.00 2,343,651,840.00 2,343,651,840.00 - - -

03 RG030 River gravel, size 5 - 20 mm. Including

spreading, levelling and rolling. M3 2,229.00 85,986.86 191,664,704.57 135,077,400.00 - 56,587,304.57 -
D4AA01 Bulldozer D65P jam 0.100 222.90 253,868.57 56,587,304.57 - - 56,587,304.57 -
A1CB00 Batu Kali m3 1.200 2,674.80 50,500.00 135,077,400.00 135,077,400.00 - - -

04 RG040 Graded stone for protection from spill, over grid,

including transport, placing in situ and rolling. M3 30.00 181,386.86 5,441,605.71 4,680,000.00 - 761,605.71 -
D4AA01 Bulldozer D65P jam 0.100 3.00 253,868.57 761,605.71 - - 761,605.71 -
A1CD00 Batu Pecah/Split m3 1.200 36.00 130,000.00 4,680,000.00 4,680,000.00 - - -

03/29/2019 / 13:15:19 413814144.xls AHS 167 / 221

 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

05 RG050 River sand size 0.5 - 3 - 5 mm. including

spreading, levelling and rolling. M3 12.00 77,046.86 924,562.29 619,920.00 - 304,642.29 -
D4AA01 Bulldozer D65P jam 0.100 1.20 253,868.57 304,642.29 - - 304,642.29 -
A1BD00 Pasir Urug m3 1.200 14.40 43,050.00 619,920.00 619,920.00 - - -

06 RG060 Gravel used to seat piping submerged under

water down to a depth of 12 m., including land
and water transport, spread and levelled. M3 18.00 221,771.88 3,991,893.75 1,755,000.00 - - 2,236,893.75
A1CD00 Batu Pecah/Split m3 0.750 13.50 130,000.00 1,755,000.00 1,755,000.00 - - -
E1CD00 Install Gravel under water down to a depth of 12 m m3 0.625 11.25 198,835.00 2,236,893.75 - - - 2,236,893.75

07 RG070 Rock fill in blocks of 50 kg, submerged down to a

depth of 8 m., including land and water transport,
placed in situ. Tm 338,919.00 68,764.93 23,305,740,826.50 14,120,212,837.50 - 7,721,397,909.00 1,464,130,080.00
A1CB01 Rock fill in blocks of 50 kg m3 0.750 254,189.25 55,550.00 14,120,212,837.50 14,120,212,837.50 - - -
D4AV01 Excavator PC200 jam 0.050 16,945.95 219,648.57 3,722,153,709.00 - - 3,722,153,709.00 -
D4AT03 Dump Truck 15 T jam 0.100 33,891.90 118,000.00 3,999,244,200.00 - - 3,999,244,200.00 -
E2RG10 Reklamasi tm 1.000 338,919.00 4,320.00 1,464,130,080.00 - - - 1,464,130,080.00

08 RG080 Rock fill in blocks of 100 - 400 kg, submerged

down to a depth of 8 m , including land and water
transport, placed in situ. Tm 541,919.00 74,446.18 40,343,798,645.25 25,656,477,656.25 - 12,346,230,909.00 2,341,090,080.00
A1CB02 Rock fill in blocks of 100-400 kg m3 0.750 406,439.25 63,125.00 25,656,477,656.25 25,656,477,656.25 - - -
D4AV01 Excavator PC200 jam 0.050 27,095.95 219,648.57 5,951,586,709.00 - - 5,951,586,709.00 -
D4AT03 Dump Truck 15 T jam 0.100 54,191.90 118,000.00 6,394,644,200.00 - - 6,394,644,200.00 -
E2RG10 Reklamasi tm 1.000 541,919.00 4,320.00 2,341,090,080.00 - - - 2,341,090,080.00

080000 CA000 CARPENTRY ls 1.00 4,600,670,812.5 4,600,670,812.46 733,875,332.71 137,818,157.75 - 3,728,977,322.00

01 CA010 40 mm. thick wooden door, with plywood surface,

with wooden door frame and 70x30 mm wooden
rim, staff bead, cadmiun plated bolts, closing,
locking and safety fittings completely installed. M2 136.00 331,053.67 45,023,298.96 31,909,498.96 13,113,800.00 - -
A2DA04 Plywood 4 mm lbr 0.694 94.38 99,292.00 9,371,178.96 9,371,178.96 - - -
A2DA14 Wooden Door Frame m3 0.008 1.09 2,410,000.00 2,626,900.00 2,626,900.00 - - -
A2DA16 Engsel + Accessories bh 0.500 68.00 292,815.00 19,911,420.00 19,911,420.00 - - -
C2B046 Upah + Pasang Pintu Plywood bh 0.500 68.00 192,850.00 13,113,800.00 - 13,113,800.00 - -

02 CA020 Solid wooden door for varnishing, 40 mm thick

full-edged, 70x40 mm rim and 70x10 mm staff
bead, 70x30 pre-rim in pinewood, including
fittings for hanging and safety in top quality brass M2 115.00 428,403.75 49,266,431.25 37,623,112.50 11,643,318.75 - -
A2DA17 Pintu Panel Kamper Samarinda bh 0.500 57.50 361,500.00 20,786,250.00 20,786,250.00 - - -
A2DA16 Engsel + Accessories bh 0.500 57.50 292,815.00 16,836,862.50 16,836,862.50 - - -
C2B047 Upah + Pasang Pintu Panel bh 0.500 57.50 202,492.50 11,643,318.75 - 11,643,318.75 - -

03/29/2019 / 13:15:19 413814144.xls AHS 168 / 221

 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

03 CA030 Metal door manufactured with normal sections,

0.7 mm thick galvanized and folded plate,
including mechanisms, guides, lock, anti-panic
bar, completely installed. M2 227.00 1,226,293.25 278,368,567.75 217,986,567.75 - - 60,382,000.00
A2D041 Steel Door 0.7mm m2 1.000 227.00 438,501.00 99,539,727.00 99,539,727.00 - - -
A2D343 Lockcase Steel Door m2 0.500 113.50 177,422.00 20,137,397.00 20,137,397.00 - - -
A2D344 Cylinder Steel Door m2 0.500 113.50 56,990.50 6,468,421.75 6,468,421.75 - - -
A2D345 Handle/Back Plate Steel Door m2 0.500 113.50 329,906.50 37,444,387.75 37,444,387.75 - - -
A2D346 Door Stop/Power Suply m2 0.500 113.50 479,265.50 54,396,634.25 54,396,634.25 - - -
E2E151 Installation Steel Door m2 1.000 227.00 266,000.00 60,382,000.00 - - - 60,382,000.00

04 CA040 Metal door, manufactured with special sections

and 0.8 mm. thick flat plate, including
mechanisms, guides, lock, anti-panic bar, M2 147.00 1,288,936.25 189,473,628.75 150,371,628.75 - - 39,102,000.00
A2D042 completely installed.
Steel Door 0.8mm m2 1.000 147.00 501,144.00 73,668,168.00 73,668,168.00 - - -
A2D343 Lockcase Steel Door m2 0.500 73.50 177,422.00 13,040,517.00 13,040,517.00 - - -
A2D344 Cylinder Steel Door m2 0.500 73.50 56,990.50 4,188,801.75 4,188,801.75 - - -
A2D345 Handle/Back Plate Steel Door m2 0.500 73.50 329,906.50 24,248,127.75 24,248,127.75 - - -
A2D346 Door Stop/Power Suply m2 0.500 73.50 479,265.50 35,226,014.25 35,226,014.25 - - -
E2E151 Installation Steel Door m2 1.000 147.00 266,000.00 39,102,000.00 - - - 39,102,000.00

05 CA050 Metalwork for fixed windows, including fittings,

elastic joints, moulding and placing in situ. M2 111.00 3,159,681.00 350,724,591.00 - - - 350,724,591.00
E1DW10 Fixed Windows + Accessories m2 1.000 111.00 2,903,523.00 322,291,053.00 - - - 322,291,053.00
E1DW11 Assembly Fixed Windows m2 0.500 55.50 256,158.00 14,216,769.00 - - - 14,216,769.00
E1DW12 Install Fixed Windows m2 0.500 55.50 256,158.00 14,216,769.00 - - - 14,216,769.00

06 CA060 Metalwork for windows, fifty per cent opening,

including fittings, elastic joints, moulding and
placing in situ. M2 401.00 3,388,707.00 1,358,871,507.00 - - - 1,358,871,507.00
E1DW20 Sliding Windows + Accessories m2 1.000 401.00 3,113,929.00 1,248,685,529.00 - - - 1,248,685,529.00
E1DW21 Assembly Sliding Windows m2 0.500 200.50 274,778.00 55,092,989.00 - - - 55,092,989.00
E1DW22 Install Sliding Windows m2 0.500 200.50 274,778.00 55,092,989.00 - - - 55,092,989.00

07 CA070 Plate grid made of aluminium alloy, in anodized

colour, 15 microns, including frame and operating
accessories, completely installed. M2 78.00 7,259,539.00 566,244,042.00 - - - 566,244,042.00
E1DW30 Louvers + Accessories m2 1.000 78.00 6,671,014.00 520,339,092.00 - - - 520,339,092.00
E1DW31 Assembly Louvers m2 0.500 39.00 588,525.00 22,952,475.00 - - - 22,952,475.00
E1DW32 Install Louvers m2 0.500 39.00 588,525.00 22,952,475.00 - - - 22,952,475.00

08 CA080 2.00 m. high galvanised metallic meshwork

protection, with the proportional part of
foundations, doors, locks, etc. completely M 785.00 521,077.15 409,045,563.75 295,984,524.75 113,061,039.00 - -
A1FC10 installed.
Wire Mesh h = 2 m Ø 2 mm (2" x 2") m' 1.000 785.00 43,284.85 33,978,607.25 33,978,607.25 - - -
A1FC11 Pipa Putih 2" m' 2.000 1,570.00 33,649.00 52,828,930.00 52,828,930.00 - - -
A1FC12 Upah Pasang Pagar Wire Mesh m' 1.000 785.00 22,942.50 18,009,862.50 18,009,862.50 - - -
A2CF01 Ready Mix K 125 Kg/m2 Cement Type I m3 0.750 588.75 324,700.00 191,167,125.00 191,167,125.00 - - -
03/29/2019 / 13:15:19 413814144.xls AHS 169 / 221
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

C2FC10 Upah Pondasi Pagar Wire Mesh bh 0.833 653.91 172,900.00 113,061,039.00 - 113,061,039.00 - -

09 CA090 Metalwork in profiles of aluminium alloy, with

special sections, including doors, moulding,
fittings, handles, safety / security key and placing M2 124.00 8,248,000.00 1,022,752,000.00 - - - 1,022,752,000.00
E1DW40 in situ.
Aluminium Door + Accessories m2 1.000 124.00 5,361,200.00 664,788,800.00 - - - 664,788,800.00
E1DW41 Assembly Aluminium Door m2 1.000 124.00 1,443,400.00 178,981,600.00 - - - 178,981,600.00
E1DW42 Install Aluminium Door m2 1.000 124.00 1,443,400.00 178,981,600.00 - - - 178,981,600.00

010 CA100 Fire cutoff door, made with special sections and
plates, including frame, devices, anti-panic bar,
completely installed for a fire resistant of 60 min M2 3.00 7,946,850.00 23,840,550.00 - - - 23,840,550.00
E1DW50 Fire Door w/ fire resistant of 60 min m2 1.000 3.00 2,194,500.00 6,583,500.00 - - - 6,583,500.00
E1DW51 Assembly Fire Door m2 1.000 3.00 99,800.00 299,400.00 - - - 299,400.00
E1DW52 Install Fire Door m2 1.000 3.00 99,800.00 299,400.00 - - - 299,400.00
E1DW53 Lock Fire Door bh 0.500 1.50 2,327,500.00 3,491,250.00 - - - 3,491,250.00
E1DW54 Panic Lever Handle bh 0.500 1.50 2,793,000.00 4,189,500.00 - - - 4,189,500.00
E1DW55 Panic Exit Bar Handle bh 0.500 1.50 5,985,000.00 8,977,500.00 - - - 8,977,500.00

011 CA110 Fire cutoff door, made with special sections and
plates, including frame, devices, anti-panic bar,
completely installed for a fire resistant of 90 min M2 3.00 8,495,450.00 25,486,350.00 - - - 25,486,350.00
E1DW60 Fire Door w/ fire resistant of 90 min m2 1.000 3.00 2,743,100.00 8,229,300.00 - - - 8,229,300.00
E1DW51 Assembly Fire Door m2 1.000 3.00 99,800.00 299,400.00 - - - 299,400.00
E1DW52 Install Fire Door m2 1.000 3.00 99,800.00 299,400.00 - - - 299,400.00
E1DW53 Lock Fire Door bh 0.500 1.50 2,327,500.00 3,491,250.00 - - - 3,491,250.00
E1DW54 Panic Lever Handle bh 0.500 1.50 2,793,000.00 4,189,500.00 - - - 4,189,500.00
E1DW55 Panic Exit Bar Handle bh 0.500 1.50 5,985,000.00 8,977,500.00 - - - 8,977,500.00

012 CA120 Fire cutoff door, made with special sections and
plates, including frame, devices, anti-panic bar,
completely installed for a fire resistant of 120 min M2 3.00 9,181,250.00 27,543,750.00 - - - 27,543,750.00
E1DW70 Fire Door w/ fire resistant of 120 min m2 1.000 3.00 3,428,900.00 10,286,700.00 - - - 10,286,700.00
E1DW51 Assembly Fire Door m2 1.000 3.00 99,800.00 299,400.00 - - - 299,400.00
E1DW52 Install Fire Door m2 1.000 3.00 99,800.00 299,400.00 - - - 299,400.00
E1DW53 Lock Fire Door bh 0.500 1.50 2,327,500.00 3,491,250.00 - - - 3,491,250.00
E1DW54 Panic Lever Handle bh 0.500 1.50 2,793,000.00 4,189,500.00 - - - 4,189,500.00
E1DW55 Panic Exit Bar Handle bh 0.500 1.50 5,985,000.00 8,977,500.00 - - - 8,977,500.00

013 CA130 PVC shutter, 1 mm slime thick, all included M2 27.00 1,842,316.00 49,742,532.00 - - - 49,742,532.00
E1DW90 PVC Shutter, 1mm slime thick m2 1.000 27.00 1,330,000.00 35,910,000.00 - - - 35,910,000.00
E1DW91 Assembly PVC Shutter m2 1.000 27.00 256,158.00 6,916,266.00 - - - 6,916,266.00
E1DW92 Install PVC Shutter m2 1.000 27.00 256,158.00 6,916,266.00 - - - 6,916,266.00

014 CA140 Electric operated steel rolling door, more than 2

m width, including frame, furnishing, completely
installed. M2 96.00 2,128,000.00 204,288,000.00 - - - 204,288,000.00
E1DW80 Supply & Install Rolling Shutter m2 1.000 96.00 931,000.00 89,376,000.00 - - - 89,376,000.00
03/29/2019 / 13:15:19 413814144.xls AHS 170 / 221
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

E1DW81 Cat Jotun m2 1.000 96.00 79,800.00 7,660,800.00 - - - 7,660,800.00

E1DW82 Motor USA 700D bh 0.040 3.84 21,280,000.00 81,715,200.00 - - - 81,715,200.00
E1DW83 Supply & Install Safety Reverse m' 0.200 19.20 1,330,000.00 25,536,000.00 - - - 25,536,000.00

090000 SP000 SEWERAGE AND PLUMBING ls 1.00 25,340,112,711.9 25,340,112,711.89 15,722,246,304.47 5,939,594,357.89 3,678,272,049.54 -

01 SP010 Centrifuged concrete piping for drainage, 150

mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 169.00 174,359.89 29,466,821.13 14,761,227.02 4,720,349.82 9,985,244.29 -
A2PW10 Concrete Pipe 150mm dia m 1.000 169.00 70,170.19 11,858,761.54 11,858,761.54 - - -
A2PW11 Rubber Ring Concrete Pipe 150mm dia bh 0.400 67.60 29,867.13 2,019,017.99 2,019,017.99 - - -
D4E030 Truck Crane 7 Ton jam 0.200 33.80 168,571.43 5,697,714.29 - - 5,697,714.29 -
D4AT03 Dump Truck 15 T jam 0.200 33.80 118,000.00 3,988,400.00 - - 3,988,400.00 -
D4AM03 Hand Stamper jam 0.200 33.80 8,850.00 299,130.00 - - 299,130.00 -
A1BA00 Pasir Beton m3 0.050 8.45 104,550.00 883,447.50 883,447.50 - - -
C2DA01 Tukang jam 1.400 236.60 8,550.00 2,022,930.00 - 2,022,930.00 - -
C2AA01 Pekerja Tdk terlatih jam 2.800 473.20 5,700.38 2,697,419.82 - 2,697,419.82 - -

02 SP020 Centrifuged concrete piping for drainage, 200

mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 11,068.00 183,484.00 2,030,800,953.11 1,067,715,062.47 309,141,016.35 653,944,874.29 -
A2PW20 Concrete Pipe 200mm dia m 1.000 11,068.00 77,966.87 862,937,361.43 862,937,361.43 - - -
A2PW21 Rubber Ring Concrete Pipe 200mm dia bh 0.400 4,427.20 33,185.70 146,919,731.04 146,919,731.04 - - -
D4E030 Truck Crane 7 Ton jam 0.200 2,213.60 168,571.43 373,149,714.29 - - 373,149,714.29 -
D4AT03 Dump Truck 15 T jam 0.200 2,213.60 118,000.00 261,204,800.00 - - 261,204,800.00 -
D4AM03 Hand Stamper jam 0.200 2,213.60 8,850.00 19,590,360.00 - - 19,590,360.00 -
A1BA00 Pasir Beton m3 0.050 553.40 104,550.00 57,857,970.00 57,857,970.00 - - -
C2DA01 Tukang jam 1.400 15,495.20 8,550.00 132,483,960.00 - 132,483,960.00 - -
C2AA01 Pekerja Tdk terlatih jam 2.800 30,990.40 5,700.38 176,657,056.35 - 176,657,056.35 - -

03 SP030 Centrifuged concrete piping for drainage, 250

mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 289.00 193,621.91 55,956,731.91 30,809,295.84 8,072,077.50 17,075,358.57 -
A2PW30 Concrete Pipe 250mm dia m 1.000 289.00 86,629.86 25,036,029.54 25,036,029.54 - - -
A2PW31 Rubber Ring Concrete Pipe 250mm dia bh 0.400 115.60 36,873.00 4,262,518.80 4,262,518.80 - - -
D4E030 Truck Crane 7 Ton jam 0.200 57.80 168,571.43 9,743,428.57 - - 9,743,428.57 -
D4AT03 Dump Truck 15 T jam 0.200 57.80 118,000.00 6,820,400.00 - - 6,820,400.00 -
D4AM03 Hand Stamper jam 0.200 57.80 8,850.00 511,530.00 - - 511,530.00 -
A1BA00 Pasir Beton m3 0.050 14.45 104,550.00 1,510,747.50 1,510,747.50 - - -
C2DA01 Tukang jam 1.400 404.60 8,550.00 3,459,330.00 - 3,459,330.00 - -
C2AA01 Pekerja Tdk terlatih jam 2.800 809.20 5,700.38 4,612,747.50 - 4,612,747.50 - -

03/29/2019 / 13:15:19 413814144.xls AHS 171 / 221

 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

04 SP040 Centrifuged concrete piping for drainage, 300

mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 5,025.00 243,650.31 1,224,342,803.07 592,301,272.50 233,917,959.14 398,123,571.43 -
A2PW40 Concrete Pipe 300mm dia m 1.000 5,025.00 96,255.40 483,683,385.00 483,683,385.00 - - -
A2PW41 Rubber Ring Concrete Pipe 300mm dia bh 0.400 2,010.00 40,970.00 82,349,700.00 82,349,700.00 - - -
D4E030 Truck Crane 7 Ton jam 0.330 1,658.25 168,571.43 279,533,571.43 - - 279,533,571.43 -
D4AT03 Dump Truck 15 T jam 0.200 1,005.00 118,000.00 118,590,000.00 - - 118,590,000.00 -
A1BA00 Pasir Beton m3 0.050 251.25 104,550.00 26,268,187.50 26,268,187.50 - - -
C2AA01 Pekerja Tdk terlatih jam 4.667 23,451.68 5,700.38 133,683,487.64 - 133,683,487.64 - -
C2DA01 Tukang jam 2.333 11,723.33 8,550.00 100,234,471.50 - 100,234,471.50 - -

05 SP050 Centrifuged concrete piping for drainage, 400

mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 2,239.00 343,095.24 768,190,245.86 369,566,429.30 104,227,302.28 294,396,514.29 -
A2PW50 Concrete Pipe 400mm dia m 1.000 2,239.00 139,442.60 312,211,981.40 312,211,981.40 - - -
A2PW51 Rubber Ring Concrete Pipe 400mm dia bh 0.400 895.60 50,971.50 45,650,075.40 45,650,075.40 - - -
D4E030 Truck Crane 7 Ton jam 0.500 1,119.50 168,571.43 188,715,714.29 - - 188,715,714.29 -
D4AT03 Dump Truck 15 T jam 0.400 895.60 118,000.00 105,680,800.00 - - 105,680,800.00 -
A1BA00 Pasir Beton m3 0.050 111.95 104,550.00 11,704,372.50 11,704,372.50 - - -
C2AA01 Pekerja Tdk terlatih jam 4.667 10,449.41 5,700.38 59,565,607.78 - 59,565,607.78 - -
C2DA01 Tukang jam 2.333 5,223.59 8,550.00 44,661,694.50 - 44,661,694.50 - -

06 SP060 Centrifuged concrete piping for drainage, 500

mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 1,670.00 433,855.84 724,539,249.04 427,218,231.00 77,739,875.18 219,581,142.86 -
A2PW60 Concrete Pipe 500mm dia m 1.000 1,670.00 215,887.80 360,532,626.00 360,532,626.00 - - -
A2PW61 Rubber Ring Concrete Pipe 500mm dia bh 0.400 668.00 86,760.00 57,955,680.00 57,955,680.00 - - -
D4E030 Truck Crane 7 Ton jam 0.500 835.00 168,571.43 140,757,142.86 - - 140,757,142.86 -
D4AT03 Dump Truck 15 T jam 0.400 668.00 118,000.00 78,824,000.00 - - 78,824,000.00 -
A1BA00 Pasir Beton m3 0.050 83.50 104,550.00 8,729,925.00 8,729,925.00 - - -
C2AA01 Pekerja Tdk terlatih jam 4.667 7,793.89 5,700.38 44,428,134.68 - 44,428,134.68 - -
C2DA01 Tukang jam 2.333 3,896.11 8,550.00 33,311,740.50 - 33,311,740.50 - -

07 SP070 Centrifuged concrete piping for drainage, 600

mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 1,302.00 589,926.97 768,084,916.06 409,765,049.40 72,732,490.66 285,587,376.00 -
A2PW70 Concrete Pipe 600mm dia m 1.000 1,302.00 269,968.20 351,498,596.40 351,498,596.40 - - -
A2PW71 Rubber Ring Concrete Pipe 600mm dia bh 0.400 520.80 98,810.00 51,460,248.00 51,460,248.00 - - -
D4E030 Truck Crane 7 Ton jam 0.500 651.00 168,571.43 109,740,000.00 - - 109,740,000.00 -
D4AV01 Excavator PC200 jam 0.400 520.80 219,648.57 114,392,976.00 - - 114,392,976.00 -
D4AT03 Dump Truck 15 T jam 0.400 520.80 118,000.00 61,454,400.00 - - 61,454,400.00 -
A1BA00 Pasir Beton m3 0.050 65.10 104,550.00 6,806,205.00 6,806,205.00 - - -
C2AA01 Pekerja Tdk terlatih jam 5.600 7,291.20 5,700.38 41,562,610.66 - 41,562,610.66 - -
C2DA01 Tukang jam 2.800 3,645.60 8,550.00 31,169,880.00 - 31,169,880.00 - -
03/29/2019 / 13:15:19 413814144.xls AHS 172 / 221
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

08 SP080 Centrifuged concrete piping for drainage, 800

mm. in diameter, including joints with the
material required, special parts, transport and
placing in situ. M 4,218.00 741,612.37 3,128,120,980.28 1,967,296,711.80 235,626,455.90 925,197,812.57 -
A2PW80 Concrete Pipe 800mm dia m 1.000 4,218.00 414,616.40 1,748,851,975.20 1,748,851,975.20 - - -
A2PW81 Rubber Ring Concrete Pipe 800mm dia bh 0.400 1,687.20 116,403.00 196,395,141.60 196,395,141.60 - - -
D4E030 Truck Crane 7 Ton jam 0.500 2,109.00 168,571.43 355,517,142.86 - - 355,517,142.86 -
D4AV01 Excavator PC200 jam 0.400 1,687.20 219,648.57 370,591,069.71 - - 370,591,069.71 -
D4AT03 Dump Truck 15 T jam 0.400 1,687.20 118,000.00 199,089,600.00 - - 199,089,600.00 -
A1BA00 Pasir Beton m3 0.050 210.90 104,550.00 22,049,595.00 22,049,595.00 - - -
C2AA01 Pekerja Tdk terlatih jam 5.600 23,620.80 5,700.38 134,647,535.90 - 134,647,535.90 - -
C2DA01 Tukang jam 2.800 11,810.40 8,550.00 100,978,920.00 - 100,978,920.00 - -

09 SP090 Stoneware piping 150 mm. in diameter, including

joints with the material required, special parts,
transport and placing in situ. M 20.00 14,208.02 284,160.40 268,770.40 15,390.00 - -
A1CB00 Batu Kali m3 0.032 0.64 50,500.00 32,320.00 32,320.00 - - -
A2CA01 Semen (50 Kg) zak 0.012 0.24 35,547.50 8,531.40 8,531.40 - - -
A1BA00 Pasir Beton m3 0.109 2.18 104,550.00 227,919.00 227,919.00 - - -
C2CA01 Pekerja jam 0.054 1.08 7,125.00 7,695.00 - 7,695.00 - -
C2DA01 Tukang jam 0.027 0.54 8,550.00 4,617.00 - 4,617.00 - -
C2EA01 Mandor jam 0.014 0.27 11,400.00 3,078.00 - 3,078.00 - -

010 SP100 Stoneware piping 200 mm. in diameter, including

joints with the material required, special parts,
transport and placing in situ. M 30.00 29,187.57 875,626.95 828,160.20 47,466.75 - -
A1CB00 Batu Kali m3 0.066 1.98 50,500.00 99,990.00 99,990.00 - - -
A2CA01 Semen (50 Kg) zak 0.024 0.72 35,547.50 25,594.20 25,594.20 - - -
A1BA00 Pasir Beton m3 0.224 6.72 104,550.00 702,576.00 702,576.00 - - -
C2CA01 Pekerja jam 0.111 3.33 7,125.00 23,726.25 - 23,726.25 - -
C2DA01 Tukang jam 0.056 1.67 8,550.00 14,278.50 - 14,278.50 - -
C2EA01 Mandor jam 0.028 0.83 11,400.00 9,462.00 - 9,462.00 - -

011 SP110 Stoneware piping 250 mm. in diameter, including

joints with the material required, special parts,
transport and placing in situ. M 40.00 48,455.95 1,938,238.10 1,833,358.10 104,880.00 - -
A1CB00 Batu Kali m3 0.110 4.40 50,500.00 222,200.00 222,200.00 - - -
A2CA01 Semen (50 Kg) zak 0.039 1.56 35,547.50 55,454.10 55,454.10 - - -
A1BA00 Pasir Beton m3 0.372 14.88 104,550.00 1,555,704.00 1,555,704.00 - - -
C2CA01 Pekerja jam 0.184 7.36 7,125.00 52,440.00 - 52,440.00 - -
C2DA01 Tukang jam 0.092 3.68 8,550.00 31,464.00 - 31,464.00 - -
C2EA01 Mandor jam 0.046 1.84 11,400.00 20,976.00 - 20,976.00 - -

012 SP120 PVC pipe 50 mm. in diameter, including joints

with the material required, special parts,
transport and placing in situ, in drains or electric M 6.000 20.00 67,962.36 1,359,247.18 800,625.90 558,621.28 - -
A2F180 ducts.
Pipa PVC Ø 50mm m 1.050 21.00 23,377.00 490,917.00 490,917.00 - - -
03/29/2019 / 13:15:19 413814144.xls AHS 173 / 221
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

A2F190 Sock Pipa PVC Ø 50mm m 0.300 6.00 8,350.65 50,103.90 50,103.90 - - -
A1BA00 Pasir Beton m3 0.055 1.10 104,550.00 115,005.00 115,005.00 - - -
A2ED70 Accessories PVC set 0.300 6.00 24,100.00 144,600.00 144,600.00 - - -
C2AA01 Pekerja Tdk terlatih jam 2.800 56.00 5,700.38 319,221.28 - 319,221.28 - -
C2DA01 Tukang jam 1.400 28.00 8,550.00 239,400.00 - 239,400.00 - -

013 SP130 PVC pipe 100 mm. in diameter, including joints

with the material required, special parts,
transport and placing in situ, in drains or electric M 40.00 129,480.17 5,179,206.79 4,061,964.23 1,117,242.56 - -
A2F181 ducts.
Pipa PVC Ø 100mm m 1.100 44.00 70,974.50 3,122,878.00 3,122,878.00 - - -
A2F191 Sock Pipa PVC Ø 100mm m 0.275 11.00 40,361.48 443,976.23 443,976.23 - - -
A1BA00 Pasir Beton m3 0.055 2.20 104,550.00 230,010.00 230,010.00 - - -
A2ED70 Accessories PVC set 0.275 11.00 24,100.00 265,100.00 265,100.00 - - -
C2AA01 Pekerja Tdk terlatih jam 2.800 112.00 5,700.38 638,442.56 - 638,442.56 - -
C2DA01 Tukang jam 1.400 56.00 8,550.00 478,800.00 - 478,800.00 - -

014 SP140 PVC pipe 160 mm. in diameter, including joints

with the material required, special parts,
transport and placing in situ, in drains or electric M 17,355.00 207,852.08 3,607,272,847.50 3,122,529,231.78 484,743,615.72 - -
A2F182 ducts.
Pipa PVC Ø 160mm m 1.100 19,090.50 127,248.00 2,429,227,944.00 2,429,227,944.00 - - -
A2F192 Sock Pipa PVC Ø 160mm m 0.275 4,772.63 100,256.00 478,484,793.28 478,484,793.28 - - -
A1BA00 Pasir Beton m3 0.055 954.53 104,550.00 99,796,111.50 99,796,111.50 - - -
A2ED70 Accessories PVC set 0.275 4,772.63 24,100.00 115,020,383.00 115,020,383.00 - - -
C2AA01 Pekerja Tdk terlatih jam 2.800 48,594.00 5,700.38 277,004,265.72 - 277,004,265.72 - -
C2DA01 Tukang jam 1.400 24,297.00 8,550.00 207,739,350.00 - 207,739,350.00 - -

015 SP150 PVC pipe 200 mm. in diameter, including joints

with the material required, special parts,
transport and placing in situ, in drains or electric M 1,725.00 250,136.20 431,484,952.48 383,303,867.08 48,181,085.40 - -
A2F183 ducts.
Pipa PVC Ø 200mm m 1.100 1,897.50 159,060.00 301,816,350.00 301,816,350.00 - - -
A2F193 Sock Pipa PVC Ø 200mm m 0.275 474.38 126,766.00 60,135,255.08 60,135,255.08 - - -
A1BA00 Pasir Beton m3 0.055 94.88 104,550.00 9,919,704.00 9,919,704.00 - - -
A2ED70 Accessories PVC set 0.275 474.38 24,100.00 11,432,558.00 11,432,558.00 - - -
C2AA01 Pekerja Tdk terlatih jam 2.800 4,830.00 5,700.38 27,532,835.40 - 27,532,835.40 - -
C2DA01 Tukang jam 1.400 2,415.00 8,550.00 20,648,250.00 - 20,648,250.00 - -

016 SP160 Prepainted galvanized metallic gutter 30 x 40 cm.

of average cross section with thermal insulation at
the bottom and security elements. M 976.00 3,400,377.44 3,318,768,376.56 1,957,994,665.20 1,360,773,711.36 - -
A2EK25 Plate 20 - 50 mm kg 173.093 168,938 7,790.00 1,316,029,201.20 1,316,029,201.20 - - -
C2E020 Fabrication & Painting Plate kg 164.850 160,894 3,708.00 596,593,468.80 - 596,593,468.80 - -
A2EB09 Galvanish kg 164.850 160,894 3,990.00 641,965,464.00 641,965,464.00 - - -
C2E022 Packing & Delivery Plate kg 164.850 160,894 2,733.60 439,818,744.96 - 439,818,744.96 - -
C2E023 Erection Plate kg 164.850 160,894 2,016.00 324,361,497.60 - 324,361,497.60 - -

03/29/2019 / 13:15:19 413814144.xls AHS 174 / 221

 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

Collection box down to a depth of 1.00 m., 40 *

017 SP170 40 cm., made of reinforced concrete, 20 cm thick,
with reinforced concrete top with section of rim
L- 50 x 5. Including excavation, filling, tests,
connections, reinforcement and formwork,
completely performed. Unit 540.00 590,520.00 318,880,800.00 185,295,600.00 103,420,800.00 30,164,400.00 -
A2P170 Collection box down to a depth of 1.00 m., 40 * 40 unit 1.000 540.00 343,140.00 185,295,600.00 185,295,600.00 - - -
C2P170 Install Collection box down to a depth of 1.00 m., 40 unit 1.000 540.00 191,520.00 103,420,800.00 - 103,420,800.00 - -
D2P170 Alat Bantu Coll. box down to a depth of 1.00 m., 40 unit 1.000 540.00 55,860.00 30,164,400.00 - - 30,164,400.00 -

Collection box down to a depth of 1.00 m., ' 60 *

018 SP180 60 cm., made of reinforced concrete, 20 cm thick,
with reinforced concrete top with section of rim
L- 50 x 5. Including excavation, filling, tests,
connections, reinforcement and formwork,
completely performed. Unit 133.00 885,780.00 117,808,740.00 68,456,430.00 38,208,240.00 11,144,070.00 -
A2P180 Collection box down to a depth of 1.00 m., 60 * 60 unit 1.000 133.00 514,710.00 68,456,430.00 68,456,430.00 - - -
C2P180 cm
Install Coll. box down to a depth of 1.00 m., 60 * 60 unit 1.000 133.00 287,280.00 38,208,240.00 - 38,208,240.00 - -
D2P180 cm
Alat Bantu Coll. box down to a depth of 1.00 m., 60
* 60 cm unit 1.000 133.00 83,790.00 11,144,070.00 - - 11,144,070.00 -

019 SP190 Circular concrete manhole with an inner diameter

of 0.80 m. .Including casting cover, steel supports,
reinforcement, formwork and connections,
completely performed. Depth down to 1.00 m. Unit 50.00 1,181,040.00 59,052,000.00 34,314,000.00 19,152,000.00 5,586,000.00 -
A2P190 Circular concrete manhole with an inner diameter of
0.80 m. + Acc. Depth down to 1.00 m unit 1.000 50.00 686,280.00 34,314,000.00 34,314,000.00 - - -
C2P190 Install Circular concrete manhole with an inner
diameter of 0.80 m. + Acc. Depth down to 1.00 m unit 1.000 50.00 383,040.00 19,152,000.00 - 19,152,000.00 - -
D2P190 Alat Bantu Circular concrete manhole with an inner
diameter of 0.80 m. + Acc. Depth down to 1.00 m unit 1.000 50.00 111,720.00 5,586,000.00 - - 5,586,000.00 -

020 SP200 Circular concrete manhole with an inner

diameter of 0.80 m., Including casting cover, steel
supports, reinforcement, formwork and
connections, completely performed. Depth from
1.01 m. down to 2.00 m. Unit 7.00 1,771,560.00 12,400,920.00 7,205,940.00 4,021,920.00 1,173,060.00 -
A2P200 Circular concrete manhole with an inner diameter of
0.80 m. + Acc. Depth down to 1.00 - 2.00 m unit 1.000 7.00 1,029,420.00 7,205,940.00 7,205,940.00 - - -
C2P200 Install Circular concrete manhole with an inner
diameter of 0.80 m. + Acc. Depth down to 1.00 -
2.00 m unit 1.000 7.00 574,560.00 4,021,920.00 - 4,021,920.00 - -
D2P200 Alat Bantu Circular concrete manhole with an inner
diameter of 0.80 m. + Acc. Depth down to 1.00 -
2.00 m unit 1.000 7.00 167,580.00 1,173,060.00 - - 1,173,060.00 -

03/29/2019 / 13:15:19 413814144.xls AHS 175 / 221

 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

021 SP210 Circular concrete manhole with an inner diameter

of 0.80 m. Including casting cover, steel supports,
reinforcement, formwork and connections,
completely performed. Depth from 2.01 down to
3.00 m. Unit 8.00 2,952,600.00 23,620,800.00 13,725,600.00 7,660,800.00 2,234,400.00 -
A2P210 Circular concrete manhole with an inner diameter of
0.80 m. + Acc. Depth down to 2.01 - 3.00 m unit 1.000 8.00 1,715,700.00 13,725,600.00 13,725,600.00 - - -
C2P210 Install Circular conc. manhole with an inner diameter
of 0.80 m. + Acc. Depth down to 2.01 - 3.00 m unit 1.000 8.00 957,600.00 7,660,800.00 - 7,660,800.00 - -
D2P210 Alat Bantu Circular conc. manhole w/ an inner dia.
of 0.80 m. + Acc. Depth down to 2.01 - 3.00 m unit 1.000 8.00 279,300.00 2,234,400.00 - - 2,234,400.00 -

022 SP220 Circular concrete manhole with an inner diameter

of 1.00 m. Including casting cover, steel supports,
reinforcement, formwork and connections,
completely performed. Depth down to 1.50 m. Unit 7.00 2,214,450.00 15,501,150.00 9,007,425.00 5,027,400.00 1,466,325.00 -
A2P220 Circular concrete manhole with an inner diameter of
1 m. + Acc. Depth down to 1.50 m unit 1.000 7.00 1,286,775.00 9,007,425.00 9,007,425.00 - - -
C2P220 Install Circular concrete manhole with an inner
diameter of 1 m. + Acc. Depth down to 1.50 m unit 1.000 7.00 718,200.00 5,027,400.00 - 5,027,400.00 - -
D2P220 Alat Bantu Circular conc. manhole w/ an inner dia.
of 1 m. + Acc. Depth down to 1.50 m unit 1.000 7.00 209,475.00 1,466,325.00 - - 1,466,325.00 -

023 SP230 Circular concrete manhole with an inner

diameter of 1.00 m. Including casting cover, steel
supports, reinforcement, formwork and
connections, completely performed. Depth
from1.51 m. down to 3.00 m. Unit 10.00 3,690,750.00 36,907,500.00 21,446,250.00 11,970,000.00 3,491,250.00 -
A2P230 Circular concrete manhole with an inner diameter of
1 m. + Acc. Depth down to 1.51-3.00 m unit 1.000 10.00 2,144,625.00 21,446,250.00 21,446,250.00 - - -
C2P230 Install Circular concrete manhole with an inner
diameter of 1 m. + Acc. Depth down to 1.51-3.00 m unit 1.000 10.00 1,197,000.00 11,970,000.00 - 11,970,000.00 - -
D2P230 Alat Bantu Circular conc. manhole w/ an inner dia.
of 1 m. + Acc. Depth down to 1.51-3.00 m unit 1.000 10.00 349,125.00 3,491,250.00 - - 3,491,250.00 -

024 SP240 Circular concrete manhole with an inner

diameter of 1.00 m. Including casting cover, steel
supports, reinforcement, formwork and
connections, completely performed. Depth from
3.01 m. down to 4.50 m. Unit 3.00 4,613,437.50 13,840,312.50 8,042,343.75 4,488,750.00 1,309,218.75 -
A2P240 Circular concrete manhole with an inner diameter of
1 m. + Acc. Depth down to 3.01-4.50 m unit 1.000 3.00 2,680,781.25 8,042,343.75 8,042,343.75 - - -
C2P240 Install Circular concrete manhole with an inner
diameter of 1 m. + Acc. Depth down to 3.01-4.50 m unit 1.000 3.00 1,496,250.00 4,488,750.00 - 4,488,750.00 - -
D2P240 Alat Bantu Circular concrete manhole with an inner
diameter of 1 m. + Acc. Depth down to 3.01-4.50 m unit 1.000 3.00 436,406.25 1,309,218.75 - - 1,309,218.75 -

03/29/2019 / 13:15:19 413814144.xls AHS 176 / 221

 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

025 SP250 Lavatory in white glazed porcelain, with flush,

completely installed, including seat and special
plastic cover. Unit 52.00 3,968,250.00 206,349,000.00 119,905,500.00 66,924,000.00 19,519,500.00 -
A2P250 Lavatory + accessories unit 1.000 52.00 2,305,875.00 119,905,500.00 119,905,500.00 - - -
C2P250 Install Lavatory + accessories unit 1.000 52.00 1,287,000.00 66,924,000.00 - 66,924,000.00 - -
D2P250 Alat Bantu Lavatory + accessories unit 1.000 52.00 375,375.00 19,519,500.00 - - 19,519,500.00 -

026 SP260 Wash basin with pedestal, in white glazed

porcelain, equipped with chrome taps, with two
stop cocks, central pipe, drainage valve, bottle
trap, plug and chain completely installed. Unit 35.00 2,442,000.00 85,470,000.00 49,665,000.00 27,720,000.00 8,085,000.00 -
A2P260 Wash Basin + accessories unit 1.000 35.00 1,419,000.00 49,665,000.00 49,665,000.00 - - -
C2P260 Install Wash Basin + accessories unit 1.000 35.00 792,000.00 27,720,000.00 - 27,720,000.00 - -
D2P260 Alat Bantu Wash Basin + accessories unit 1.000 35.00 231,000.00 8,085,000.00 - - 8,085,000.00 -

027 SP270 Suspended wall urinal, with trap, in glazed white

porcelain, including flushing device, wall
attachments, completely installed. Unit 26.00 3,441,000.00 89,466,000.00 51,987,000.00 29,016,000.00 8,463,000.00 -
A2P270 Suspended wall urinal + accessories unit 1.000 26.00 1,999,500.00 51,987,000.00 51,987,000.00 - - -
C2P270 Install Suspended wall urinal + accessories unit 1.000 26.00 1,116,000.00 29,016,000.00 - 29,016,000.00 - -
D2P270 Alat Bantu Suspended wall urinal + accessories unit 1.000 26.00 325,500.00 8,463,000.00 - - 8,463,000.00 -
Intermittent discharge cistern, in glazed white
028 SP280 porcelain, including mechanisms and placing in
situ. Unit 33.00 5,550,000.00 183,150,000.00 106,425,000.00 59,400,000.00 17,325,000.00 -
A2P280 Intermittent discharge systern + accessories unit 1.000 33.00 3,225,000.00 106,425,000.00 106,425,000.00 - - -
C2P280 Install Intermittent discharge systern + accessories unit 1.000 33.00 1,800,000.00 59,400,000.00 - 59,400,000.00 - -
D2P280 Alat Bantu Intermittent discharge systern +
accessories unit 1.000 33.00 525,000.00 17,325,000.00 - - 17,325,000.00 -

029 SP290 Shower base in glazed white porcelain, 700*700,

equipped with chrome taps, stop cocks shower
unit with sprinkler, completely installed. Unit 3.00 2,775,000.00 8,325,000.00 4,837,500.00 2,700,000.00 787,500.00 -
A2P290 Shower base + accessories unit 1.000 3.00 1,612,500.00 4,837,500.00 4,837,500.00 - - -
C2P290 Install Shower base + accessories unit 1.000 3.00 900,000.00 2,700,000.00 - 2,700,000.00 - -
D2P290 Alat Bantu Shower base + accessories unit 1.000 3.00 262,500.00 787,500.00 - - 787,500.00 -

030 SP300 Complete hot and cold water plumbing

installations in the toilet areas. L.S. 15.00 46,731,000.00 700,965,000.00 407,317,500.00 227,340,000.00 66,307,500.00 -
A2P300 Hot and cold water plumbing in the toilet +
accessories unit 1.000 15.00 27,154,500.00 407,317,500.00 407,317,500.00 - - -
C2P300 Install Hot and cold water plumbing in the toilet +
accessories unit 1.000 15.00 15,156,000.00 227,340,000.00 - 227,340,000.00 - -
D2P300 Alat Bantu Hot and cold water plumbing in the toilet
+ accessories unit 1.000 15.00 4,420,500.00 66,307,500.00 - - 66,307,500.00 -

031 SP310 Septic pit of the O.M.S. type for 25 people, with
two units, anaerobic digestion and biological
filter, completely installed. L.S. 2.00 48,840,000.00 97,680,000.00 56,760,000.00 31,680,000.00 9,240,000.00 -
03/29/2019 / 13:15:19 413814144.xls AHS 177 / 221
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

A2P310 Septic pit of the O.M.S. type for 25 people (Compl) unit 1.000 2.00 28,380,000.00 56,760,000.00 56,760,000.00 - - -
C2P310 Install Septic pit of the O.M.S. type for 25 people
(Compl) unit 1.000 2.00 15,840,000.00 31,680,000.00 - 31,680,000.00 - -
D2P310 Alat Bantu Septic pit of the O.M.S. type for 25
people (Compl) unit 1.000 2.00 4,620,000.00 9,240,000.00 - - 9,240,000.00 -

032 SP320 Biological clearing filter of the O.M.S. type for 25

people, completely installed. L.S. 2.00 19,758,000.00 39,516,000.00 22,962,000.00 12,816,000.00 3,738,000.00 -
A2P320 Biological clearing filter (Complete) unit 1.000 2.00 11,481,000.00 22,962,000.00 22,962,000.00 - - -
C2P320 Install Biological clearing filter (Complete) unit 1.000 2.00 6,408,000.00 12,816,000.00 - 12,816,000.00 - -
D2P320 Alat Bantu Biological clearing filter (Complete) unit 1.000 2.00 1,869,000.00 3,738,000.00 - - 3,738,000.00 -

033 SP330 Carbon steel pipe 4" in diameter, including joints

with the material required, special parts,
transport and placing in situ M 8.00 666,000.00 5,328,000.00 3,096,000.00 1,728,000.00 504,000.00 -
A2P330 Carbon steel pipe 4" + accessories unit 1.000 8.00 387,000.00 3,096,000.00 3,096,000.00 - - -
C2P330 Install Carbon steel pipe 4" + accessories unit 1.000 8.00 216,000.00 1,728,000.00 - 1,728,000.00 - -
D2P330 Alat Bantu Carbon steel pipe 4" + accessories unit 1.000 8.00 63,000.00 504,000.00 - - 504,000.00 -

034 SP340 PVC fall pipe, 160 mm. in diameter, including

clamps, special parts, joints and placing in situ M 70.00 382,173.00 26,752,110.00 15,545,145.00 8,676,360.00 2,530,605.00 -
A2P340 PVC fall pipe, 160 mm + accessories unit 1.000 70.00 222,073.50 15,545,145.00 15,545,145.00 - - -
C2P340 Install PVC fall pipe, 160 mm + accessories unit 1.000 70.00 123,948.00 8,676,360.00 - 8,676,360.00 - -
D2P340 Alat Bantu PVC fall pipe, 160 mm + accessories unit 1.000 70.00 36,151.50 2,530,605.00 - - 2,530,605.00 -
PVC pipe 300 mm. in diameter, including joints
035 SP350 with the material required, special parts,
transport and placing in situ, in drains or electric
ducts. M 3,717.00 764,346.00 2,841,074,082.00 1,650,894,399.00 921,429,432.00 268,750,251.00 -
A2P350 PVC pipe 300 mm + accessories unit 1.000 3,717.00 444,147.00 1,650,894,399.00 1,650,894,399.00 - - -
C2P350 Install PVC pipe 300 mm + accessories unit 1.000 3,717.00 247,896.00 921,429,432.00 - 921,429,432.00 - -
D2P350 Alat Bantu PVC pipe 300 mm + accessories unit 1.000 3,717.00 72,303.00 268,750,251.00 - - 268,750,251.00 -

036 SP360 Reinforced concrete manhole 60x60x150 cm3, up

20 cm shell with casting cover and steel supports
included. Depth down to 1.50 m. Unit 655.00 557,997.00 365,488,035.00 212,378,182.50 118,536,660.00 34,573,192.50 -
A2P360 Reinforced concrete manhole 60x60x150 cm3,
Depth to 1.50 m + accessories unit 1.000 655.00 324,241.50 212,378,182.50 212,378,182.50 - - -
C2P360 Install Reinforced concrete manhole 60x60x150
cm3, Depth to 1.50 m + accessories unit 1.000 655.00 180,972.00 118,536,660.00 - 118,536,660.00 - -
D2P360 Alat Bantu Reinforced concrete manhole 60x60x150
cm3, Depth to 1.50 m + accessories unit 1.000 655.00 52,783.50 34,573,192.50 - - 34,573,192.50 -

037 SP370 Reinforced concrete manhole 80x80x150 cm3, up

20 cm shell with casting cover and steel supports
included. Depth down to 1.50 m. Unit 492.00 697,524.00 343,181,808.00 199,416,456.00 111,302,208.00 32,463,144.00 -
A2P370 Reinforced concrete manhole 80x80x150 cm3,
Depth to 1.50 m + accessories unit 1.000 492.00 405,318.00 199,416,456.00 199,416,456.00 - - -

03/29/2019 / 13:15:19 413814144.xls AHS 178 / 221

 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

C2P370 Install Reinforced concrete manhole 80x80x150

cm3, Depth to 1.50 m + accessories unit 1.000 492.00 226,224.00 111,302,208.00 - 111,302,208.00 - -
D2P370 Alat Bantu Reinforced concrete manhole 80x80x150
cm3, Depth to 1.50 m + accessories unit 1.000 492.00 65,982.00 32,463,144.00 - - 32,463,144.00 -
Circular manhole made with precast mass
038 SP380 concrete, 80x250. Down to 2.50 m depth,
including casting cover, steel supports,
connections, excavation and filling, completely
performed. Unit 364.00 1,011,432.00 368,161,248.00 213,931,536.00 119,403,648.00 34,826,064.00 -
A2P380 Circular manhole 80x250 down to 2.5m + unit 1.000 364.00 587,724.00 213,931,536.00 213,931,536.00 - - -
C2P380 Install Circular manhole 80x250 down to 2.5m +
accessories unit 1.000 364.00 328,032.00 119,403,648.00 - 119,403,648.00 - -
D2P380 Alat Bantumanhole
Circular Circularmade
manhole
with80x250 down
precast to 2.5m
mass
+ accessories unit 1.000 364.00 95,676.00 34,826,064.00 - - 34,826,064.00 -
concrete 100x250. Down to 2.50 m depth,
including casting cover, steel supports,
039 SP390 connections, excavation and filling, completely
performed. Unit 118.00 1,213,785.00 143,226,630.00 83,226,285.00 46,451,880.00 13,548,465.00 -
A2P390 Circular manhole 100x250 down to 2.5m + unit 1.000 118.00 705,307.50 83,226,285.00 83,226,285.00 - - -
C2P390 Install Circular manhole 100x250 down to 2.5m +
accessories unit 1.000 118.00 393,660.00 46,451,880.00 - 46,451,880.00 - -
D2P390 Alat Bantu Circular manhole 100x250 down to 2.5m
+ accessories unit 1.000 118.00 114,817.50 13,548,465.00 - - 13,548,465.00 -

040 SP400 PVC fall pipe, 125 mm. in diameter, including

clamps, special parts, joints and placing in situ. M 10.00 324,786.00 3,247,860.00 1,887,270.00 1,053,360.00 307,230.00 -
A2P400 PVC fall pipe, 125 mm + accessories unit 1.000 10.00 188,727.00 1,887,270.00 1,887,270.00 - - -
C2P400 Install PVC fall pipe, 125 mm + accessories unit 1.000 10.00 105,336.00 1,053,360.00 - 1,053,360.00 - -
D2P400 Alat Bantu PVC fall pipe, 125 mm + accessories unit 1.000 10.00 30,723.00 307,230.00 - - 307,230.00 -

041 SP410 High density polyethylene pipe 200-250 mm. in

diameter, including joints with the material
required, special parts, transport and placing in
situ, in drains or electric ducts. M 10,000.00 300,033.00 3,000,330,000.00 1,743,435,000.00 973,080,000.00 283,815,000.00 -
A2P410 High density polyethylene pipe 200-250 mm +
accessories unit 1.000 10,000.00 174,343.50 1,743,435,000.00 1,743,435,000.00 - - -
C2P410 Install High density polyethylene pipe 200-250 mm
+ accessories unit 1.000 10,000.00 97,308.00 973,080,000.00 - 973,080,000.00 - -
D2P410 Alat Bantu High density polyethylene pipe 200-250
mm + accessories unit 1.000 10,000.00 28,381.50 283,815,000.00 - - 283,815,000.00 -

042 SP420 Reinforced concrete manhole 100x100x150 cm3,

up 20 cm thick shell with casting cover and steel
supports included. Depth down to 1.50 m. Unit 20.00 206,682.00 4,133,640.00 2,401,980.00 1,340,640.00 391,020.00 -
A2P420 Reinforced concrete manhole 100x100x150 cm +
accessories unit 1.000 20.00 120,099.00 2,401,980.00 2,401,980.00 - - -
C2P420 Install Reinforced concrete manhole 100x100x150
cm + accessories unit 1.000 20.00 67,032.00 1,340,640.00 - 1,340,640.00 - -

03/29/2019 / 13:15:19 413814144.xls AHS 179 / 221

 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

D2P420 Alat Bantu Reinforced concrete manhole

100x100x150 cm + accessories unit 1.000 20.00 19,551.00 391,020.00 - - 391,020.00 -

043 SP430 Syphon sump made of cast iron, 250x250 mm,

totally installed. Unit 52.00 1,033,410.00 53,737,320.00 31,225,740.00 17,428,320.00 5,083,260.00 -
A2P430 Syphon sump 250x250 mm.+ accessories unit 1.000 52.00 600,495.00 31,225,740.00 31,225,740.00 - - -
C2P430 Install Syphon sump 250x250 mm.+ accessories unit 1.000 52.00 335,160.00 17,428,320.00 - 17,428,320.00 - -
D2P430 Alat Bantu Syphon sump 250x250 mm.+ accessories unit 1.000 52.00 97,755.00 5,083,260.00 - - 5,083,260.00 -

044 SP440 Syphon sump made of cast iron, 400x400 mm,

totally installed. Unit 48.00 1,476,300.00 70,862,400.00 41,176,800.00 22,982,400.00 6,703,200.00 -
A2P440 Syphon sump 400x400 mm.+ accessories unit 1.000 48.00 857,850.00 41,176,800.00 41,176,800.00 - - -
C2P440 Install Syphon sump 400x400 mm.+ accessories unit 1.000 48.00 478,800.00 22,982,400.00 - 22,982,400.00 - -
D2P440 Alat Bantu Syphon sump 400x400 mm.+ accessories unit 1.000 48.00 139,650.00 6,703,200.00 - - 6,703,200.00 -

045 SP470 Mirror for lavatories and wash fountains, with

stainless steel angle frame, satin finish with
concealed and theft proof locking device. About
60x100 cm2. M2 5.40 1,665,000.00 8,991,000.00 5,224,500.00 2,916,000.00 850,500.00 -
A2P470 Mirror 60x100 cm2 + accessories m2 1.000 5.40 967,500.00 5,224,500.00 5,224,500.00 - - -
C2P470 Install Mirror 60x100 cm2 + accessories m2 1.000 5.40 540,000.00 2,916,000.00 - 2,916,000.00 - -
D2P470 Alat Bantu Mirror 60x100 cm2 + accessories m2 1.000 5.40 157,500.00 850,500.00 - - 850,500.00 -

100000 PE000 PAVING, ENCLOSURES AND COATING ls 1.00 41,997,021,906.1 41,997,021,906.12 24,304,546,832.64 13,960,181,004.48 3,732,294,069.00 -

01 PE010 Macadam base with crushed limestone aggregate,

laid in situ and compacted, including fines for
macadam M3 66.00 382,950.00 25,274,700.00 14,686,650.00 8,197,200.00 2,390,850.00 -
APE010 Macadam base with crushed limestone aggregate m3 1.200 79.20 185,437.50 14,686,650.00 14,686,650.00 - - -
CPE010 Install Macadam base with crushed limestone aggrega m3 1.000 66.00 124,200.00 8,197,200.00 - 8,197,200.00 - -
DPE010 Alat Bantu Macadam base with crushed limestone agg m3 1.000 66.00 36,225.00 2,390,850.00 - - 2,390,850.00 -

02 PE020 Granular base consisting of natural selected

crushed stone, to set under paving or flooring. M3 25,690.00 180,264.00 4,630,982,160.00 2,690,976,120.00 1,501,940,160.00 438,065,880.00 -
APE020 Granular base m3 1.200 30,828.00 87,290.00 2,690,976,120.00 2,690,976,120.00 - - -
CPE020 Install Granular base m3 1.000 25,690.00 58,464.00 1,501,940,160.00 - 1,501,940,160.00 - -
DPE020 Alat Bantu Granular base m3 1.000 25,690.00 17,052.00 438,065,880.00 - - 438,065,880.00 -

03 PE030 Flexible paving consisting of hot bituminous mix (

asphaltic concrete ), including transport prime
coat, spreading, rodding and rolling, with a
thickness of 8 cm., as soon as it is consolidated. M2 129,792.00 79,143.00 10,272,128,256.00 5,968,939,392.00 3,331,501,056.00 971,687,808.00 -
APE030 Flexible paving consisting m2 1.000 129,792.00 45,988.50 5,968,939,392.00 5,968,939,392.00 - - -
CPE030 Install Flexible paving consisting m2 1.000 129,792.00 25,668.00 3,331,501,056.00 - 3,331,501,056.00 - -
DPE030 Alat Bantu Flexible paving consisting m2 1.000 129,792.00 7,486.50 971,687,808.00 - - 971,687,808.00 -

03/29/2019 / 13:15:19 413814144.xls AHS 180 / 221

 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

04 PE040 Double surface treatment with normal grain size

aggregate, first coat: aggregates 20/10 mm. and
binder agent, proportion 1.5 kg/m2; second coat:
aggregates 10/5 mm., and binder agent,
proportion 1.1 kg/m2; completely finish. M2 14,350.00 31,635.00 453,962,250.00 263,788,875.00 147,231,000.00 42,942,375.00 -
APE040 Double surface treatment m2 1.000 14,350.00 18,382.50 263,788,875.00 263,788,875.00 - - -
CPE040 Install Double surface treatment m2 1.000 14,350.00 10,260.00 147,231,000.00 - 147,231,000.00 - -
DPE040 Alat Bantu Double surface treatment m2 1.000 14,350.00 2,992.50 42,942,375.00 - - 42,942,375.00 -

05 PE050 35 * 15 cm. kerb for streets, with prefabricated

concrete material, including placing in situ and
joints with cement mortar 1/1. M 250.00 50,061.00 12,515,250.00 7,272,375.00 4,059,000.00 1,183,875.00 -
APE050 35 * 15 cm. kerb m 1.000 250.00 29,089.50 7,272,375.00 7,272,375.00 - - -
CPE050 Install 35 * 15 cm. kerb m 1.000 250.00 16,236.00 4,059,000.00 - 4,059,000.00 - -
DPE050 Alat Bantu 35 * 15 cm. kerb m 1.000 250.00 4,735.50 1,183,875.00 - - 1,183,875.00 -

06 PE060 Paving with concrete blocks overlying a rolled

sand bedding 10 cm. thick, including Grouting
with cement mortar 1/1 and cleaning. M2 253.00 66,600.00 16,849,800.00 9,791,100.00 5,464,800.00 1,593,900.00 -
APE060 Paving Block m2 1.000 253.00 38,700.00 9,791,100.00 9,791,100.00 - - -
CPE060 Install Paving Block m2 1.000 253.00 21,600.00 5,464,800.00 - 5,464,800.00 - -
DPE060 Alat Bantu Paving Block m2 1.000 253.00 6,300.00 1,593,900.00 - - 1,593,900.00 -
Anti-pollution fibre felt ( 150 g/m2 ), with supply
07 PE070 and proportional part of cuts and overlaps,
placing in situ. M2 120.00 187,368.00 22,484,160.00 13,065,120.00 7,292,160.00 2,126,880.00 -
APE070 Anti-pollution fibre felt (150 g/m2) m2 1.000 120.00 108,876.00 13,065,120.00 13,065,120.00 - - -
CPE070 Install Anti-pollution fibre felt (150 g/m2) m2 1.000 120.00 60,768.00 7,292,160.00 - 7,292,160.00 - -
DPE070 Alat Bantu Anti-pollution fibre felt (150 g/m2) m2 1.000 120.00 17,724.00 2,126,880.00 - - 2,126,880.00 -

08 PE080 Cement slab paving including fixing material and

placing in situ. M2 12,821.00 33,411.00 428,362,431.00 248,913,304.50 138,928,356.00 40,520,770.50 -
APE080 Cement slab paving m2 1.000 12,821.00 19,414.50 248,913,304.50 248,913,304.50 - - -
CPE080 Install Cement slab paving m2 1.000 12,821.00 10,836.00 138,928,356.00 - 138,928,356.00 - -
DPE080 Alat Bantu Cement slab paving m2 1.000 12,821.00 3,160.50 40,520,770.50 - - 40,520,770.50 -
Cement mortar 1/2 paving, dustproof, and
09 PE090 resistant to abrasion, with detailed parts,
completely finished, including colouring and
mechanical float finish. M2 16,370.00 16,705.50 273,469,035.00 158,907,682.50 88,692,660.00 25,868,692.50 -
APE090 Cement mortar 1/2 paving m2 1.000 16,370.00 9,707.25 158,907,682.50 158,907,682.50 - - -
CPE090 Install Cement mortar 1/2 paving m2 1.000 16,370.00 5,418.00 88,692,660.00 - 88,692,660.00 - -
DPE090 Alat Bantu Cement mortar 1/2 paving m2 1.000 16,370.00 1,580.25 25,868,692.50 - - 25,868,692.50 -

010 PE100 Paving with terrazzo floor tiles ( 40 * cm. ), in

any colour, including adhesion material, placing
in situ and edge of floor tile polished. Medium
grain size, sand bed 2 cm. thick and treated with
cement mortar 1/6. M2 2,643.00 130,980.00 346,180,140.00 201,158,730.00 112,274,640.00 32,746,770.00 -
APE100 Paving with terrazzo floor tiles 40x40cm m2 1.000 2,643.00 76,110.00 201,158,730.00 201,158,730.00 - - -
03/29/2019 / 13:15:20 413814144.xls AHS 181 / 221
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

CPE100 Install Paving with terrazzo floor tiles 40x40cm m2 1.000 2,643.00 42,480.00 112,274,640.00 - 112,274,640.00 - -
DPE100 Alat Bantu Paving with terrazzo floor tiles 40x40cm m2 1.000 2,643.00 12,390.00 32,746,770.00 - - 32,746,770.00 -

011 PE190 Exterior enclosure of building, made of hollow

vibrated concrete blocks 15 cm. thick, 8 cm. air
chamber, and single hollow brick partition. M2 947.00 119,769.00 113,421,243.00 65,906,938.50 36,785,268.00 10,729,036.50 -
APE190 Exterior enclosure m2 1.000 947.00 69,595.50 65,906,938.50 65,906,938.50 - - -
CPE190 Install Exterior enclosure m2 1.000 947.00 38,844.00 36,785,268.00 - 36,785,268.00 - -
DPE190 Alat Bantu Exterior enclosure m2 1.000 947.00 11,329.50 10,729,036.50 - - 10,729,036.50 -

012 PE200 Enclosure with translucent glasswork, completely

installed. M2 10.00 1,377,177.00 13,771,770.00 8,002,515.00 4,466,520.00 1,302,735.00 -
APE200 Enclosure with translucent glasswork m2 1.000 10.00 800,251.50 8,002,515.00 8,002,515.00 - - -
CPE200 Install Enclosure with translucent glasswork m2 1.000 10.00 446,652.00 4,466,520.00 - 4,466,520.00 - -
DPE200 Alat Bantu Enclosure with translucent glasswork m2 1.000 10.00 130,273.50 1,302,735.00 - - 1,302,735.00 -

013 PE210 Prepainted galvanised metallic corrugated plate

0.7mm. thick for outer walls, completely installed,
including attachment elements, tops, joints, etc. M2 11,246.00 92,066.49 1,035,379,697.18 512,251,764.38 523,127,932.80 - -
A2EK28 Metal Deck Plate 0.7mm m2 1.050 11,808.30 22,480.65 265,458,294.38 265,458,294.38 - - -
C2E020 Fabrication & Painting Plate kg 5.500 61,853.00 3,708.00 229,350,924.00 - 229,350,924.00 - -
A2EB09 Galvanish kg 5.500 61,853.00 3,990.00 246,793,470.00 246,793,470.00 - - -
C2E022 Packing & Delivery Plate kg 5.500 61,853.00 2,733.60 169,081,360.80 - 169,081,360.80 - -
C2E023 Erection Plate kg 5.500 61,853.00 2,016.00 124,695,648.00 - 124,695,648.00 - -

014 PE220 Prepainted galvanized metallic corrugated plate

1.0 mm. thick for roofs, completely installed,
including attachment elements, tops, joints, etc. M2 9,048.00 124,898.76 1,130,083,950.94 529,367,687.26 600,716,263.68 - -
A2EK29 Metal Deck Plate 1mm m2 1.050 9,500.40 25,890.57 245,970,755.26 245,970,755.26 - - -
C2E020 Fabrication & Painting Plate kg 7.850 71,026.80 3,708.00 263,367,374.40 - 263,367,374.40 - -
A2EB09 Galvanish kg 7.850 71,026.80 3,990.00 283,396,932.00 283,396,932.00 - - -
C2E022 Packing & Delivery Plate kg 7.850 71,026.80 2,733.60 194,158,860.48 - 194,158,860.48 - -
C2E023 Erection Plate kg 7.850 71,026.80 2,016.00 143,190,028.80 - 143,190,028.80 - -

015 PE240 Translucent outer wall consisting of polyester

resin plating, reinforced with glass fibre, in colour
indicated on drawings, including attachment
elements, completely finished. M2 90.00 1,914,750.00 172,327,500.00 100,136,250.00 55,890,000.00 16,301,250.00 -
APE240 Translucent outer wall consisting m2 1.000 90.00 1,112,625.00 100,136,250.00 100,136,250.00 - - -
CPE240 Install Translucent outer wall consisting m2 1.000 90.00 621,000.00 55,890,000.00 - 55,890,000.00 - -
DPE240 Alat Bantu Translucent outer wall consisting m2 1.000 90.00 181,125.00 16,301,250.00 - - 16,301,250.00 -

016 PE250 Acid proof lining of the epoxy type applied to

concrete or metallic surface, including application
and finish. M2 25.00 362,970.00 9,074,250.00 5,272,875.00 2,943,000.00 858,375.00 -
APE250 Acid proof lining m2 1.000 25.00 210,915.00 5,272,875.00 5,272,875.00 - - -
CPE250 Install Acid proof lining m2 1.000 25.00 117,720.00 2,943,000.00 - 2,943,000.00 - -
DPE250 Alat Bantu Acid proof lining m2 1.000 25.00 34,335.00 858,375.00 - - 858,375.00 -
03/29/2019 / 13:15:20 413814144.xls AHS 182 / 221
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

017 PE260 Epoxy type lining for floors, applied to concrete

or mortar surface, including preparation of the
surface application and finish. M2 156.00 301,920.00 47,099,520.00 27,368,640.00 15,275,520.00 4,455,360.00 -
APE260 Epoxy type lining for floors m2 1.000 156.00 175,440.00 27,368,640.00 27,368,640.00 - - -
CPE260 Install Epoxy type lining for floors m2 1.000 156.00 97,920.00 15,275,520.00 - 15,275,520.00 - -
DPE260 Alat Bantu Epoxy type lining for floors m2 1.000 156.00 28,560.00 4,455,360.00 - - 4,455,360.00 -

018 PE270 Static-proof and fireproof false floor, with support

section, completely installed M2 231.00 438,450.00 101,281,950.00 58,853,025.00 32,848,200.00 9,580,725.00 -
APE270 Static-proof and fireproof false floor m2 1.000 231.00 254,775.00 58,853,025.00 58,853,025.00 - - -
CPE270 Install Static-proof and fireproof false floor m2 1.000 231.00 142,200.00 32,848,200.00 - 32,848,200.00 - -
DPE270 Alat Bantu Static-proof and fireproof false floor m2 1.000 231.00 41,475.00 9,580,725.00 - - 9,580,725.00 -

019 PE280 Asphaltic prime coat on sand base, perfectly

levelled and compacted. M2 70.00 171,162.00 11,981,340.00 6,962,130.00 3,885,840.00 1,133,370.00 -
APE280 Asphaltic prime coat on sand base m2 1.000 70.00 99,459.00 6,962,130.00 6,962,130.00 - - -
CPE280 Install Asphaltic prime coat on sand base m2 1.000 70.00 55,512.00 3,885,840.00 - 3,885,840.00 - -
DPE280 Alat Bantu Asphaltic prime coat on sand base m2 1.000 70.00 16,191.00 1,133,370.00 - - 1,133,370.00 -

020 PE290 Paving with P.V.C. floor tiles ( 30 x 30 cm. ), in

any colour, including adhesion material and
placing in situ. M2 12.00 94,683.00 1,136,196.00 660,222.00 368,496.00 107,478.00 -
APE290 Paving with P.V.C. floor tiles (30 x 30 cm) m2 1.000 12.00 55,018.50 660,222.00 660,222.00 - - -
CPE290 Install Paving with P.V.C. floor tiles (30 x 30 cm) m2 1.000 12.00 30,708.00 368,496.00 - 368,496.00 - -
DPE290 Alat Bantu Paving with P.V.C. floor tiles (30 x 30 cm) m2 1.000 12.00 8,956.50 107,478.00 - - 107,478.00 -
Exterior enclosure of building, made of hollow
021 PE300 vibrated concrete blocks 20 cm. thick, 8 cm. air
chamber, and single hollow brick partition. M2 375.00 59,940.00 22,477,500.00 13,061,250.00 7,290,000.00 2,126,250.00 -
APE300 Exterior enclosure of building m2 1.000 375.00 34,830.00 13,061,250.00 13,061,250.00 - - -
CPE300 Install Exterior enclosure of building m2 1.000 375.00 19,440.00 7,290,000.00 - 7,290,000.00 - -
DPE300 Alat Bantu Exterior enclosure of building m2 1.000 375.00 5,670.00 2,126,250.00 - - 2,126,250.00 -

022 PE310 Expansion joint, completely installed. M 2,000.00 187,939.05 375,878,100.00 335,978,100.00 39,900,000.00 - -
A2FJ01 Joint Filler m2 0.100 200.00 218,828.00 43,765,600.00 43,765,600.00 - - -
A2FJ02 Joint Sealant kg 2.500 5,000.00 58,442.50 292,212,500.00 292,212,500.00 - - -
C2ED10 Install Expantion Joint m' 1.000 2,000.00 19,950.00 39,900,000.00 - 39,900,000.00 - -

023 PE320 Flexible paving consisting of hot bituminous mix (

asphaltic concrete ), including transport prime
coat, spreading, rodding and rolling, with a
thickness of 6 cm., as soon as it is consolidated. M2 125,387.00 69,153.00 8,670,887,211.00 5,038,488,514.50 2,812,179,636.00 820,219,060.50 -
APE320 Flexible paving consisting of hot mix 6 cm m2 1.000 125,387.00 40,183.50 5,038,488,514.50 5,038,488,514.50 - - -
CPE320 Install Flexible paving consisting of hot mix 6 cm m2 1.000 125,387.00 22,428.00 2,812,179,636.00 - 2,812,179,636.00 - -
DPE320 Alat Bantu Flexible paving consisting of hot mix 6 c m2 1.000 125,387.00 6,541.50 820,219,060.50 - - 820,219,060.50 -

03/29/2019 / 13:15:20 413814144.xls AHS 183 / 221

 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

024 PE330 Flexible paving consisting of hot bituminous mix (

asphaltic concrete ), including transport prime
coat, spreading, rodding and rolling, with a
thickness of 10 cm., as soon as it is consolidated. M2 125,387.00 109,668.00 13,750,941,516.00 7,990,411,962.00 4,459,764,816.00 1,300,764,738.00 -
APE330 Flexible paving consisting of hot mix 8 cm m2 1.000 125,387.00 63,726.00 7,990,411,962.00 7,990,411,962.00 - - -
CPE330 Install Flexible paving consisting of hot mix 8 cm m2 1.000 125,387.00 35,568.00 4,459,764,816.00 - 4,459,764,816.00 - -
DPE330 Alat Bantu Flexible paving consisting of hot mix 8 c m2 1.000 125,387.00 10,374.00 1,300,764,738.00 - - 1,300,764,738.00 -
35 * 15 cm. curved kerb for streets, with
025 PE340 prefabricated concrete material, including placing
in situ and joints with cement mortar 1/1. M 1,180.00 50,061.00 59,071,980.00 34,325,610.00 19,158,480.00 5,587,890.00 -
APE340 35 * 15 cm. curved kerb for streets m 1.000 1,180.00 29,089.50 34,325,610.00 34,325,610.00 - - -
CPE340 Install 35 * 15 cm. curved kerb for streets m 1.000 1,180.00 16,236.00 19,158,480.00 - 19,158,480.00 - -
DPE340 Alat Bantu 35 * 15 cm. curved kerb for streets m 1.000 1,180.00 4,735.50 5,587,890.00 - - 5,587,890.00 -

110000 PP000 PRESSURE PIPES ls 1.00 4,358,624,348.6 4,358,624,348.64 2,604,106,526.80 1,314,319,939.84 440,197,882.00 -
Metallic pipe, 1000mm. inner diameter, for a
01 PP010 service pressure of 3.5 kg/cm2 and testing
pressure of 5 kg/cm2, including joints with the
material required, proportional part of special
pieces, bends, transport, placing in situ and all
testing required. M 200.00 3,354,975.00 670,995,000.00 389,902,500.00 217,620,000.00 63,472,500.00 -
APP010 Metallic pipe, 1000mm. inner diameter m 1.000 200.00 1,949,512.50 389,902,500.00 389,902,500.00 - - -
CPP010 Install Metallic pipe, 1000mm. inner diameter m 1.000 200.00 1,088,100.00 217,620,000.00 - 217,620,000.00 - -
DPP010 Alat Bantu Metallic pipe, 1000mm. inner diameter m 1.000 200.00 317,362.50 63,472,500.00 - - 63,472,500.00 -

02 PP020 Reinforced vibrated concrete pipe, with inner

diameter of 600 mm., with pressed steel plate web,
for a service pressure of 3.5 kg/cm2 and test
pressure of 5.0 kg/cm2, including joints with the
material required proportional part of special
pieces, bends, transport, placing in situ and all the
tests that are required.
M 60.00 817,498.45 49,049,907.05 32,537,470.80 3,351,727.68 13,160,708.57 -
A2PW90 Pipa Beton Bertulang 600mm dia m 1.000 60.00 497,539.68 29,852,380.80 29,852,380.80 - - -
A2PW91 Rubber Ring Concrete Pipe 600mm dia bh 0.400 24.00 98,810.00 2,371,440.00 2,371,440.00 - - -
D4E030 Truck Crane 7 Ton jam 0.500 30.00 168,571.43 5,057,142.86 - - 5,057,142.86 -
D4AV01 Excavator PC200 jam 0.400 24.00 219,648.57 5,271,565.71 - - 5,271,565.71 -
D4AT03 Dump Truck 15 T jam 0.400 24.00 118,000.00 2,832,000.00 - - 2,832,000.00 -
A1BA00 Pasir Beton m3 0.050 3.00 104,550.00 313,650.00 313,650.00 - - -
C2AA01 Pekerja Tdk terlatih jam 5.600 336.00 5,700.38 1,915,327.68 - 1,915,327.68 - -
C2DA01 Tukang jam 2.800 168.00 8,550.00 1,436,400.00 - 1,436,400.00 - -

03 PP030
Metallic pipe, with an inner diameter of 1.200
mm. for a service pressure of 3.5 kg/cm2 and test
pressure of 5 kg/cm2, including joints with the
material required proportional part of special
pieces, bends, transport, placing in situ and all the
tests that are required. M 40.00 6,715,500.00 268,620,000.00 156,090,000.00 87,120,000.00 25,410,000.00 -
APP030 Metallic pipe, 1200mm. inner diameter m 1.000 40.00 3,902,250.00 156,090,000.00 156,090,000.00 - - -
03/29/2019 / 13:15:20 413814144.xls AHS 184 / 221
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

CPP030 Install Metallic pipe, 1200mm. inner diameter m 1.000 40.00 2,178,000.00 87,120,000.00 - 87,120,000.00 - -
DPP030 Alat Bantu Metallic pipe, 1200mm. inner diameter m 1.000 40.00 635,250.00 25,410,000.00 - - 25,410,000.00 -

04 PP040 Reinforced vibrated concrete pipe, with an inner

diameter of 1.000 mm, with pressed steel plate
web for a service pressure of 3.5 kg/cm2 and test
pressure of 5.0 kg/cm2, including joints with the
material required proportional part of special
pieces, bends, transport placing in situ and all the
tests that are required.
M 220.00 1,387,798.17 305,315,597.59 244,769,998.00 12,289,668.16 48,255,931.43 -
A2P100 Pipa Beton Bertulang 1000mm dia m 1.000 220.00 1,047,337.80 230,414,316.00 230,414,316.00 - - -
A2P101 Rubber Ring Concrete Pipe 1000mm dia bh 0.400 88.00 150,064.00 13,205,632.00 13,205,632.00 - - -
D4E030 Truck Crane 7 Ton jam 0.500 110.00 168,571.43 18,542,857.14 - - 18,542,857.14 -
D4AV01 Excavator PC200 jam 0.400 88.00 219,648.57 19,329,074.29 - - 19,329,074.29 -
D4AT03 Dump Truck 15 T jam 0.400 88.00 118,000.00 10,384,000.00 - - 10,384,000.00 -
A1BA00 Pasir Beton m3 0.050 11.00 104,550.00 1,150,050.00 1,150,050.00 - - -
C2AA01 Pekerja Tdk terlatih jam 5.600 1,232.00 5,700.38 7,022,868.16 - 7,022,868.16 - -
C2DA01 Tukang jam 2.800 616.00 8,550.00 5,266,800.00 - 5,266,800.00 - -

05 PP050
Reinforced vibrated concrete pipe, with an inner
diameter of 1.800 mm., with pressed steel plate
web for a service pressure of 3,5 kg/cm2 and test
pressure of 5 kg/cm2, including joints with the
material required proportional part of special
pieces, bends, transport, placing in situ and all
tests that are required. M 450.00 5,161,500.00 2,322,675,000.00 1,349,662,500.00 753,300,000.00 219,712,500.00 -
APP050 Reinforced vibr. conc. pipe, w/ an inner dia. 1.800 m 1.000 450.00 2,999,250.00 1,349,662,500.00 1,349,662,500.00 - - -
CPP050 Install Reinforced vibr. conc. pipe, w/ an inner dia.
1.800 mm m 1.000 450.00 1,674,000.00 753,300,000.00 - 753,300,000.00 - -
DPP050 Alat Bantu Reinforced vibr. conc. pipe, w/ an inner
dia. 1.800 mm m 1.000 450.00 488,250.00 219,712,500.00 - - 219,712,500.00 -

Manholes in vibrated reinforced concrete pipe

06 PP060
with pressed steel plate web ranging from 1.000
mm to 1.800 mm in diameter, for a service
pressure of 3.5 kg/cm2 and a test pressure of 5
kg/cm2, including proportional parts of joints and
all the tests that are required, completely
installed. Unit 6.00 5,120,874.00 30,725,244.00 17,853,858.00 9,964,944.00 2,906,442.00 -
APP060 Manholes dia. 1.000 mm to 1.800 mm m 1.000 6.00 2,975,643.00 17,853,858.00 17,853,858.00 - - -
CPP060 Install Manholes dia. 1.000 mm to 1.800 mm m 1.000 6.00 1,660,824.00 9,964,944.00 - 9,964,944.00 - -
DPP060 Alat Bantu Manholes dia. 1.000 mm to 1.800 mm m 1.000 6.00 484,407.00 2,906,442.00 - - 2,906,442.00 -

03/29/2019 / 13:15:20 413814144.xls AHS 185 / 221

 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

07 PP070
Reinforced vibrated concrete pipe, with an inner
for a service pressure of 3,5 kg/cm2 and test
pressure diameter of 2500 mm., with pressed steel
plate web for a service pressure of 3,5 kg/cm2 and
test pressure of 5 kg/cm2, including joints with
the material required placing in situ and all tests
that are required. M 100.00 7,112,436.00 711,243,600.00 413,290,200.00 230,673,600.00 67,279,800.00 -
APP070 Reinforced vibr. conc. pipe, w/ an inner dia. 2.500 m m 1.000 100.00 4,132,902.00 413,290,200.00 413,290,200.00 - - -
CPP070 Install Reinforced vibr. conc. pipe, w/ an inner dia. m 1.000 100.00 2,306,736.00 230,673,600.00 - 230,673,600.00 - -
DPP070 Alat Bantu Reinforced vibr. conc. pipe, w/ an inner d m 1.000 100.00 672,798.00 67,279,800.00 - - 67,279,800.00 -

120000 GL000 GLASS ls 1.00 783,930,618.0 783,930,618.00 455,527,251.00 254,247,768.00 74,155,599.00 -

01 GL010 Glazing with colourless hot-drawn glass, 5 mm.

thick, laid on continuous section carpentry,
moulding, etc, completely assembled. M2 618.00 1,090,353.00 673,838,154.00 391,554,603.00 218,542,104.00 63,741,447.00 -
AGL010 Glazing with colourless hot-drawn glass, 5 mm m2 1.000 618.00 633,583.50 391,554,603.00 391,554,603.00 - - -
CGL010 Install Glazing with colourless hot-drawn glass, 5 mm m 1.000 618.00 353,628.00 218,542,104.00 - 218,542,104.00 - -
DGL010 Alat Bantu Glazing with colourless hot-drawn glass, m 1.000 618.00 103,141.50 63,741,447.00 - - 63,741,447.00 -

02 GL020 Colourless glass window panes 6 mm. thick, laid

on iron work, wood work or concrete. M2 183.00 429,348.00 78,570,684.00 45,655,938.00 25,482,384.00 7,432,362.00 -
AGL020 Colourless glass window panes 6 mm m2 1.000 183.00 249,486.00 45,655,938.00 45,655,938.00 - - -
CGL020 Install Colourless glass window panes 6 mm m 1.000 183.00 139,248.00 25,482,384.00 - 25,482,384.00 - -
DGL020 Alat Bantu Colourless glass window panes 6 mm m 1.000 183.00 40,614.00 7,432,362.00 - - 7,432,362.00 -

03 GL030 Wire reinforced glass, 6mm thick, laid on iron

work, wood work or concrete. M2 60.00 525,363.00 31,521,780.00 18,316,710.00 10,223,280.00 2,981,790.00 -
AGL030 Wire reinforced glass, 6mm thick m2 1.000 60.00 305,278.50 18,316,710.00 18,316,710.00 - - -
CGL030 Install Wire reinforced glass, 6mm thick m 1.000 60.00 170,388.00 10,223,280.00 - 10,223,280.00 - -
DGL030 Alat Bantu Wire reinforced glass, 6mm thick m 1.000 60.00 49,696.50 2,981,790.00 - - 2,981,790.00 -

130000 PC000 PAINT AND COATING ls 1.00 2,235,742,769.3 2,235,742,769.25 1,299,147,825.38 725,105,763.00 211,489,180.88 -

01 PC010 Plastic paintwork on polished parge for interior

coating, with priming, and two coats of paint. M2 21,272.00 21,645.00 460,432,440.00 267,548,580.00 149,329,440.00 43,554,420.00 -
APC010 Plastic paintwork w/ priming & two coats of paint m2 1.000 21,272.00 12,577.50 267,548,580.00 267,548,580.00 - - -
CPC010 Install Plastic paintwork w/ priming & two coats of pa m2 1.000 21,272.00 7,020.00 149,329,440.00 - 149,329,440.00 - -
DPC010 Alat Bantu Plastic paintwork w/ priming & two coats o m2 1.000 21,272.00 2,047.50 43,554,420.00 - - 43,554,420.00 -

02 PC020 Acrylic paintwork, two coats, for vertical and

horizontal surfaces, outer walls, including
preparation of surfaces. M2 1,191.00 19,980.00 23,796,180.00 13,827,510.00 7,717,680.00 2,250,990.00 -
APC020 Acrylic paintwork, two coats m2 1.000 1,191.00 11,610.00 13,827,510.00 13,827,510.00 - - -
CPC020 Install Acrylic paintwork, two coats m2 1.000 1,191.00 6,480.00 7,717,680.00 - 7,717,680.00 - -
DPC020 Alat Bantu Acrylic paintwork, two coats m2 1.000 1,191.00 1,890.00 2,250,990.00 - - 2,250,990.00 -

03/29/2019 / 13:15:20 413814144.xls AHS 186 / 221

 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

03 PC030 Synthetic enamel paintwork on metal work, two

coats, including scraping, rust removal and red
lead oxide priming. M2 60.00 21,645.00 1,298,700.00 754,650.00 421,200.00 122,850.00 -
APC030 Synthetic enamel paintwork on metal work, two m2 1.000 60.00 12,577.50 754,650.00 754,650.00 - - -
CPC030 Install Synthetic enamel paintwork on metal work,
two coats m2 1.000 60.00 7,020.00 421,200.00 - 421,200.00 - -
DPC030 Alat Bantu Synthetic enamel paintwork on metal
work, two coats m2 1.000 60.00 2,047.50 122,850.00 - - 122,850.00 -

04 PC040 Acid proof paintwork on polished parge coats for

interior, with priming, puntying and two coats of
paint. M2 443.75 413,253.00 183,381,018.75 106,559,240.63 59,474,925.00 17,346,853.13 -
APC040 Acid proof paintwork on polished parge coats for inter m2 1.000 443.75 240,133.50 106,559,240.63 106,559,240.63 - - -
CPC040 Install Acid proof paintwork on polished parge coats fo m2 1.000 443.75 134,028.00 59,474,925.00 - 59,474,925.00 - -
DPC040 Alat Bantu Acid proof paintwork on polished parge coat m2 1.000 443.75 39,091.50 17,346,853.13 - - 17,346,853.13 -

Waterproofing roofs with three layers of

05 PC050 bituminous material with 60 gr/m2 glass fibre
reinforcement, including priming the surfaces
with bituminous emulsion, completely finished.
The top coat will be provided with a protective
mineral layer. M2 1,819.00 213,120.00 387,665,280.00 225,264,960.00 125,729,280.00 36,671,040.00 -
APC050 Waterproofing roofs with three layers of bituminous
material with 60 gr/m2 glass fibre reinforcement m2 1.000 1,819.00 123,840.00 225,264,960.00 225,264,960.00 - - -
CPC050 Install Waterproofing roofs with three layers of
bituminous material with 60 gr/m2 glass fibre
reinforcement m2 1.000 1,819.00 69,120.00 125,729,280.00 - 125,729,280.00 - -
DPC050 Alat Bantu Waterproofing roofs with three layers of
bituminous material with 60 gr/m2 glass fibre
reinforcement m2 1.000 1,819.00 20,160.00 36,671,040.00 - - 36,671,040.00 -

06 PC060 Waterproofing with a bituminous layer, with 60

g/m2 glass fibre reinforcement, finish with anti-
adhesive polyethylene material on both sides with
average weight of 3 kg/m2, including priming the
base with 0.3 kg of bituminous emulsion. M2 228.00 221,667.00 50,540,076.00 29,367,882.00 16,391,376.00 4,780,818.00 -
APC060 Waterproofing with a bituminous layer, w/ 60 g/m2 glas m2 1.000 228.00 128,806.50 29,367,882.00 29,367,882.00 - - -
CPC060 Install Waterproofing with a bituminous layer, w/ 60 g m2 1.000 228.00 71,892.00 16,391,376.00 - 16,391,376.00 - -
DPC060 Alat Bantu Waterproofing with a bituminous layer, w/ m2 1.000 228.00 20,968.50 4,780,818.00 - - 4,780,818.00 -

07 PC070 Rigid insulation panel with 40 mm. thick

polystyrene foam, including placing in situ and
attachment structure. M2 204.00 371,517.00 75,789,468.00 44,039,826.00 24,580,368.00 7,169,274.00 -
APC070 Rigid insulation panel w/ 40 mm thick polystyrene
foam m2 1.000 204.00 215,881.50 44,039,826.00 44,039,826.00 - - -
CPC070 Install Rigid insulation panel w/ 40 mm thick
polystyrene foam m2 1.000 204.00 120,492.00 24,580,368.00 - 24,580,368.00 - -
DPC070 Alat Bantu Rigid insulation panel w/ 40 mm thick
polystyrene foam m2 1.000 204.00 35,143.50 7,169,274.00 - - 7,169,274.00 -
03/29/2019 / 13:15:20 413814144.xls AHS 187 / 221
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

08 PC080 Electrolytic red lead paintwork over structures or

metal work, including preparation of the surfaces M2 60.00 32,523.00 1,951,380.00 1,133,910.00 632,880.00 184,590.00 -
APC080 Electrolytic red lead paintwork m2 1.000 60.00 18,898.50 1,133,910.00 1,133,910.00 - - -
CPC080 Install Electrolytic red lead paintwork m2 1.000 60.00 10,548.00 632,880.00 - 632,880.00 - -
DPC080 Alat Bantu Electrolytic red lead paintwork m2 1.000 60.00 3,076.50 184,590.00 - - 184,590.00 -

09 PC090 Epoxy type prime coat, resistant to abrasion,

wear and aggressive chemicals agents, including
preparation of the surfaces and 65 microns
thickness. M2 1,119.00 301,920.00 337,848,480.00 196,317,360.00 109,572,480.00 31,958,640.00 -
APC090 Epoxy type prime coatand 65 microns thickness. m2 1.000 1,119.00 175,440.00 196,317,360.00 196,317,360.00 - - -
CPC090 Install Epoxy type prime coatand 65 microns
thickness. m2 1.000 1,119.00 97,920.00 109,572,480.00 - 109,572,480.00 - -
DPC090 Alat Bantu Epoxy type prime coatand 65 microns
thickness. m2 1.000 1,119.00 28,560.00 31,958,640.00 - - 31,958,640.00 -

010 PC100 Finishing paintwork of the epoxy type resistant to

abrasion, wear and aggressive chemical agents,
including preparation of the surfaces and a
thickness of 100 microns. M2 999.00 464,535.00 464,070,465.00 269,662,567.50 150,509,340.00 43,898,557.50 -
APC100 Finishing paintwork of the epoxy type resistant
thickness of 100 microns. m2 1.000 999.00 269,932.50 269,662,567.50 269,662,567.50 - - -
CPC100 Install Finishing paintwork of the epoxy type
resistant thickness of 100 microns. m2 1.000 999.00 150,660.00 150,509,340.00 - 150,509,340.00 - -
DPC100 Alat Bantu Finishing paintwork of the epoxy type
resistant thickness of 100 microns. m2 1.000 999.00 43,942.50 43,898,557.50 - - 43,898,557.50 -

011 PC110 Stone-like paintwork on the basis of acrylic

polymer resins, two coats, for vertical and
horizontal surfaces, outer walls, including
preparation of the surfaces. M2 4,834.50 32,523.00 157,232,443.50 91,364,798.25 50,994,306.00 14,873,339.25 -
APC110 Stone-like paintwork m2 1.000 4,834.50 18,898.50 91,364,798.25 91,364,798.25 - - -
CPC110 Install Stone-like paintwork m2 1.000 4,834.50 10,548.00 50,994,306.00 - 50,994,306.00 - -
DPC110 Alat Bantu Stone-like paintwork m2 1.000 4,834.50 3,076.50 14,873,339.25 - - 14,873,339.25 -

012 PC120 Antipollution polyetilene sheet, 0.18mm thick,

under plates and pavements, completely installed. M2 840.00 44,400.00 37,296,000.00 21,672,000.00 12,096,000.00 3,528,000.00 -
APC120 Antipollution polyetilene sheet, 0.18mm thick m2 1.000 840.00 25,800.00 21,672,000.00 21,672,000.00 - - -
CPC120 Install Antipollution polyetilene sheet, 0.18mm thick m2 1.000 840.00 14,400.00 12,096,000.00 - 12,096,000.00 - -
DPC120 Alat Bantu Antipollution polyetilene sheet, 0.18mm
thick m2 1.000 840.00 4,200.00 3,528,000.00 - - 3,528,000.00 -
High density polyethylene sheet 1 mm thick,
013 PC130 totally installed. Including proportional part of
cuttings, overlaps and fasteners, completely
installed M2 48.00 106,227.00 5,098,896.00 2,962,872.00 1,653,696.00 482,328.00 -
APC130 High density polyethylene sheet 1 mm thick m2 1.000 48.00 61,726.50 2,962,872.00 2,962,872.00 - - -
CPC130 Install High density polyethylene sheet 1 mm thick m2 1.000 48.00 34,452.00 1,653,696.00 - 1,653,696.00 - -
03/29/2019 / 13:15:20 413814144.xls AHS 188 / 221
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

DPC130 Alat Bantu High density polyethylene sheet 1 mm thi m2 1.000 48.00 10,048.50 482,328.00 - - 482,328.00 -
High density polyethylene sheet 1.5 mm thick,
014 PC140 totally installed. Including proportional part of
cuttings, overlaps and fasteners completely
installed M2 57.00 159,396.00 9,085,572.00 5,279,454.00 2,946,672.00 859,446.00 -
APC140 High density polyethylene sheet 1.5 mm thick m2 1.000 57.00 92,622.00 5,279,454.00 5,279,454.00 - - -
CPC140 Install High density polyethylene sheet 1.5 mm thick m2 1.000 57.00 51,696.00 2,946,672.00 - 2,946,672.00 - -
DPC140 Alat Bantu High density polyethylene sheet 1.5 mm
thick m2 1.000 57.00 15,078.00 859,446.00 - - 859,446.00 -
High density polyethylene sheet 2 mm thick,
015 PC150 totally installed. Including proportional part of
cuttings, overlaps and fasteners, completely
installed. M2 155.00 212,454.00 32,930,370.00 19,135,215.00 10,680,120.00 3,115,035.00 -
APC150 High density polyethylene sheet 2 mm thick m2 1.000 155.00 123,453.00 19,135,215.00 19,135,215.00 - - -
CPC150 Install High density polyethylene sheet 2 mm thick m2 1.000 155.00 68,904.00 10,680,120.00 - 10,680,120.00 - -
DPC150 Alat Bantu High density polyethylene sheet 2 mm thi m2 1.000 155.00 20,097.00 3,115,035.00 - - 3,115,035.00 -

016 PC160 Polypropylene geotextile fabric, min 325 g/m2 and

2.9 mm thick. Including proportional parts of
cuttings, overlaps and fasteners, completely
installed. M2 165.00 44,400.00 7,326,000.00 4,257,000.00 2,376,000.00 693,000.00 -
APC160 Polypropylene geotextile fabric, min 325 g/m2 and
2.9 mm thick m2 1.000 165.00 25,800.00 4,257,000.00 4,257,000.00 - - -
CPC160 Install Polypropylene geotextile fabric, min 325
g/m2 and 2.9 mm thick m2 1.000 165.00 14,400.00 2,376,000.00 - 2,376,000.00 - -
DPC160 Alat Bantu Polypropylene geotextile fabric, min 325
g/m2 and 2.9 mm thick m2 1.000 165.00 4,200.00 693,000.00 - - 693,000.00 -

140000 MI000 MISCELLANEOUS ls 1.00 134,582,190,426.0 134,582,190,426.00 78,203,164,707.00 43,648,277,976.00 12,730,747,743.00 -

01 MI010 Soil Investigation. Conducting boring campaigns

and preparing the geotechnical report. L.S. 1.00 111,000,000.00 111,000,000.00 64,500,000.00 36,000,000.00 10,500,000.00 -
AMI010 Soil Investigation l.s. 1.000 1.00 64,500,000.00 64,500,000.00 64,500,000.00 - - -
CMI010 Install Soil Investigation l.s. 1.000 1.00 36,000,000.00 36,000,000.00 - 36,000,000.00 - -
DMI010 Alat Bantu Soil Investigation l.s. 1.000 1.00 10,500,000.00 10,500,000.00 - - 10,500,000.00 -

02 MI040 Steel gate for access to the enclosure, size 8.00 *

2.20 m., motorized, 12 mm thick. Unit 8.00 43,056,900.00 344,455,200.00 200,156,400.00 111,715,200.00 32,583,600.00 -
AMI040 Steel gate size 8.00 * 2.20 m., motorized, 12 mm thic unit 1.000 8.00 25,019,550.00 200,156,400.00 200,156,400.00 - - -
CMI040 Install Steel gate size 8.00 * 2.20 m., motorized, 12 unit 1.000 8.00 13,964,400.00 111,715,200.00 - 111,715,200.00 - -
DMI040 Alat Bantu Steel gate size 8.00 * 2.20 m., motorized, unit 1.000 8.00 4,072,950.00 32,583,600.00 - - 32,583,600.00 -

03/29/2019 / 13:15:20 413814144.xls AHS 189 / 221

 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

03 MI050
Wire netting enclosure 2.50 m. high, held in place
with galvanised steel tubing, with galvanised
meshwork 40 mm. x 40 mm. with defensive side,
held in place with three threads of 4 mm. smooth
galvanised wiring, including material y placing in
situ. The support tubing will be 7.62 cm. in
diameter and 3 mm. thick three rows of 4 mm.
barbed wire will be placed at the top of the
enclosure mounted on 45 degree extension arms. M 3,832.00 615,939.00 2,360,278,248.00 1,371,513,036.00 765,495,648.00 223,269,564.00 -
AMI050 Fence Wire netting enclosure 2.50 m. high + Acc. m 1.000 3,832.00 357,910.50 1,371,513,036.00 1,371,513,036.00 - - -
CMI050 Install Fence Wire netting enclosure 2.50 m. high +
Acc. m 1.000 3,832.00 199,764.00 765,495,648.00 - 765,495,648.00 - -
DMI050 Alat Bantu Fence Wire netting enclosure 2.50 m.
high + Acc. m 1.000 3,832.00 58,264.50 223,269,564.00 - - 223,269,564.00 -

04 MI060 Aluminium extractor for ventilation and smoke

extraction, placed on the roof of the building,
completely installed. Unit 4.00 2,775,000.00 11,100,000.00 6,450,000.00 3,600,000.00 1,050,000.00 -
AMI060 Aluminium extractor unit 1.000 4.00 1,612,500.00 6,450,000.00 6,450,000.00 - - -
CMI060 Install Aluminium extractor unit 1.000 4.00 900,000.00 3,600,000.00 - 3,600,000.00 - -
DMI060 Alat Bantu Aluminium extractor unit 1.000 4.00 262,500.00 1,050,000.00 - - 1,050,000.00 -

05 MI080 Reinforced concrete screen wall 0.80 m. thick, for

holding back earth, performed by excavation by
means of bentonitic muds down to a depth of 15
m., including excavation, materials and auxiliary
resources, such as transport, and all the
movements required that such as transport, and
all the movements required that involve the
machinery. ( approximate amount of steel, 80
kg/m3 of concrete ). M2 3,750.00 2,397,600.00 8,991,000,000.00 5,224,500,000.00 2,916,000,000.00 850,500,000.00 -
AMI080 Reinforced concrete screen wall 0.80 m. thick m2 1.000 3,750.00 1,393,200.00 5,224,500,000.00 5,224,500,000.00 - - -
CMI080 Install Reinforced concrete screen wall 0.80 m. thick m2 1.000 3,750.00 777,600.00 2,916,000,000.00 - 2,916,000,000.00 - -
DMI080 Alat Bantu Reinforced concrete screen wall 0.80 m. t m2 1.000 3,750.00 226,800.00 850,500,000.00 - - 850,500,000.00 -

06 MI090 Sheet pile for provisional retaining wall up to 15

high, driven into the ground, including materials,
installation and auxiliary resources. M2 23,996.00 1,950,270.00 46,798,678,920.00 27,193,826,940.00 15,177,949,920.00 4,426,902,060.00 -
AMI090 Sheet pile for provisional retaining wall up to 15 m2 1.000 23,996.00 1,133,265.00 27,193,826,940.00 27,193,826,940.00 - - -
CMI090 Install Sheet pile for provisional retaining wall up to
15 high m2 1.000 23,996.00 632,520.00 15,177,949,920.00 - 15,177,949,920.00 - -
DMI090 Alat Bantu Sheet pile for provisional retaining wall
up to 15 high m2 1.000 23,996.00 184,485.00 4,426,902,060.00 - - 4,426,902,060.00 -

07 MI110 Polyvinyl Cloride joint 240 mm. (Waterstop joint) M 52.00 233,877.00 12,161,604.00 7,066,878.00 3,944,304.00 1,150,422.00 -
AMI110 Polyvinyl Cloride joint 240 mm. (Waterstop joint) m 1.000 52.00 135,901.50 7,066,878.00 7,066,878.00 - - -
CMI110 Install Polyvinyl Cloride joint 240 mm. (Waterstop joi m 1.000 52.00 75,852.00 3,944,304.00 - 3,944,304.00 - -
DMI110 Alat Bantu Polyvinyl Cloride joint 240 mm. (Waterstop m 1.000 52.00 22,123.50 1,150,422.00 - - 1,150,422.00 -

03/29/2019 / 13:15:20 413814144.xls AHS 190 / 221

 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

08 MI130 Dredging in sea bed, measured on a theoretical

section with slopes 2h:1v. M3 75,930.00 64,269.00 4,879,945,170.00 2,835,643,815.00 1,582,684,920.00 461,616,435.00 -
AMI130 Dredging in sea bed m3 1.000 75,930.00 37,345.50 2,835,643,815.00 2,835,643,815.00 - - -
CMI130 Install Dredging in sea bed m3 1.000 75,930.00 20,844.00 1,582,684,920.00 - 1,582,684,920.00 - -
DMI130 Alat Bantu Dredging in sea bed m3 1.000 75,930.00 6,079.50 461,616,435.00 - - 461,616,435.00 -

09 MI180 Demolishing and dismantling metallic sheet piling

including proportional parts for anchorages and
removal of rubble.C556 M2 23,996.00 165,057.00 3,960,707,772.00 2,301,492,354.00 1,284,553,872.00 374,661,546.00 -
AMI180 Demolishing and dismantling metallic sheet piling m2 1.000 23,996.00 95,911.50 2,301,492,354.00 2,301,492,354.00 - - -
CMI180 Install Demolishing and dismantling metallic sheet pil m2 1.000 23,996.00 53,532.00 1,284,553,872.00 - 1,284,553,872.00 - -
DMI180 Alat Bantu Demolishing and dismantling metallic shee m2 1.000 23,996.00 15,613.50 374,661,546.00 - - 374,661,546.00 -

010 MI110 Polyvinyl Cloride joint 240 mm. (Waterstop joint) M 52.00 233,877.00 12,161,604.00 7,066,878.00 3,944,304.00 1,150,422.00 -
AMI110 Polyvinyl Cloride joint 240 mm. (Waterstop joint) m 1.000 52.00 135,901.50 7,066,878.00 7,066,878.00 - - -
CMI110 Install Polyvinyl Cloride joint 240 mm. (Waterstop
joint) m 1.000 52.00 75,852.00 3,944,304.00 - 3,944,304.00 - -
DMI110 Alat Bantu Polyvinyl Cloride joint 240 mm.
(Waterstop joint) m 1.000 52.00 22,123.50 1,150,422.00 - - 1,150,422.00 -

011 MI130 Dredging in sea bed, measured on a theoretical

section with slopes 2h:1v. M3 75,930.00 64,269.00 4,879,945,170.00 2,835,643,815.00 1,582,684,920.00 461,616,435.00 -
AMI130 Dredging in sea bed m3 1.000 75,930.00 37,345.50 2,835,643,815.00 2,835,643,815.00 - - -
CMI130 Install Dredging in sea bed m3 1.000 75,930.00 20,844.00 1,582,684,920.00 - 1,582,684,920.00 - -
DMI130 Alat Bantu Dredging in sea bed m3 1.000 75,930.00 6,079.50 461,616,435.00 - - 461,616,435.00 -

012 MI180 Demolishing and dismantling metallic sheet piling

including proportional parts for anchorages and
removal of rubble.C556 M2 23,996.00 165,057.00 3,960,707,772.00 2,301,492,354.00 1,284,553,872.00 374,661,546.00 -
AMI180 Demolishing and dismantling metallic sheet piling m2 1.000 23,996.00 95,911.50 2,301,492,354.00 2,301,492,354.00 - - -
CMI180 Install Demolishing and dismantling metallic sheet pil m2 1.000 23,996.00 53,532.00 1,284,553,872.00 - 1,284,553,872.00 - -
DMI180 Alat Bantu Demolishing and dismantling metallic shee m2 1.000 23,996.00 15,613.50 374,661,546.00 - - 374,661,546.00 -

013 MI110 Polyvinyl Cloride joint 240 mm. (Waterstop joint) M 52.00 233,877.00 12,161,604.00 7,066,878.00 3,944,304.00 1,150,422.00 -
AMI110 Polyvinyl Cloride joint 240 mm. (Waterstop joint) m 1.000 52.00 135,901.50 7,066,878.00 7,066,878.00 - - -
CMI110 Install Polyvinyl Cloride joint 240 mm. (Waterstop
joint) m 1.000 52.00 75,852.00 3,944,304.00 - 3,944,304.00 - -
DMI110 Alat Bantu Polyvinyl Cloride joint 240 mm.
(Waterstop joint) m 1.000 52.00 22,123.50 1,150,422.00 - - 1,150,422.00 -

014 MI130 Dredging in sea bed, measured on a theoretical

section with slopes 2h:1v. M3 75,930.00 64,269.00 4,879,945,170.00 2,835,643,815.00 1,582,684,920.00 461,616,435.00 -
AMI130 Dredging in sea bed m3 1.000 75,930.00 37,345.50 2,835,643,815.00 2,835,643,815.00 - - -
CMI130 Install Dredging in sea bed m3 1.000 75,930.00 20,844.00 1,582,684,920.00 - 1,582,684,920.00 - -
DMI130 Alat Bantu Dredging in sea bed m3 1.000 75,930.00 6,079.50 461,616,435.00 - - 461,616,435.00 -

03/29/2019 / 13:15:20 413814144.xls AHS 191 / 221

 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

015 MI180 Demolishing and dismantling metallic sheet piling

including proportional parts for anchorages and
removal of rubble.C556 M2 23,996.00 165,057.00 3,960,707,772.00 2,301,492,354.00 1,284,553,872.00 374,661,546.00 -
AMI180 Demolishing and dismantling metallic sheet piling m2 1.000 23,996.00 95,911.50 2,301,492,354.00 2,301,492,354.00 - - -
CMI180 Install Demolishing and dismantling metallic sheet pil m2 1.000 23,996.00 53,532.00 1,284,553,872.00 - 1,284,553,872.00 - -
DMI180 Alat Bantu Demolishing and dismantling metallic shee m2 1.000 23,996.00 15,613.50 374,661,546.00 - - 374,661,546.00 -

016 MI210 Leading buoys with floats, anchor buoys, chains

and lighting equipment, including supply,
transport and placing in situ. Unit 2.00 54,945,000.00 109,890,000.00 63,855,000.00 35,640,000.00 10,395,000.00 -
AMI210 Leading buoys with floats, anchor buoys + Accs. unit 1.000 2.00 31,927,500.00 63,855,000.00 63,855,000.00 - - -
CMI210 Install Leading buoys with floats, anchor buoys + Acc unit 1.000 2.00 17,820,000.00 35,640,000.00 - 35,640,000.00 - -
DMI210 Alat Bantu Leading buoys with floats, anchor buoys + unit 1.000 2.00 5,197,500.00 10,395,000.00 - - 10,395,000.00 -

017 MI220 Broken line road markings 15 cm. wide, painted

with quick-dry, long-life, hot, spray plastic,
including pre-markings. M 4,130.00 16,650.00 68,764,500.00 39,957,750.00 22,302,000.00 6,504,750.00 -
AMI220 Broken line road markings 15 cm. wide m 1.000 4,130.00 9,675.00 39,957,750.00 39,957,750.00 - - -
CMI220 Install Broken line road markings 15 cm. wide m 1.000 4,130.00 5,400.00 22,302,000.00 - 22,302,000.00 - -
DMI220 Alat Bantu Broken line road markings 15 cm. wide m 1.000 4,130.00 1,575.00 6,504,750.00 - - 6,504,750.00 -

018 MI230 Unbroken line road markings 15 cm. wide,

painted with quick-dry, long-life, hot spray-
plastic, including pre-marking. M 11,375.00 20,868.00 237,373,500.00 137,933,250.00 76,986,000.00 22,454,250.00 -
AMI230 Unbroken line road markings 15 cm. wide m 1.000 11,375.00 12,126.00 137,933,250.00 137,933,250.00 - - -
CMI230 Install Unbroken line road markings 15 cm. wide m 1.000 11,375.00 6,768.00 76,986,000.00 - 76,986,000.00 - -
DMI230 Alat Bantu Unbroken line road markings 15 cm. m 1.000 11,375.00 1,974.00 22,454,250.00 - - 22,454,250.00 -

019 MI270 Supply of support post for signs and placing it in

situ cold rolled section, rectangular ( 80 x 40
mm. ), and 2 mm. thick, galvanised and with the
top covered, 2.70 m. high, including excavation,
concrete anchorage and accessories. Unit 51.00 938,505.00 47,863,755.00 27,812,722.50 15,523,380.00 4,527,652.50 -
AMI270 Supply of support post for signs and placing unit 1.000 51.00 545,347.50 27,812,722.50 27,812,722.50 - - -
CMI270 Install Supply of support post for signs and placing unit 1.000 51.00 304,380.00 15,523,380.00 - 15,523,380.00 - -
DMI270 Alat Bantu Supply of support post for signs and
placing unit 1.000 51.00 88,777.50 4,527,652.50 - - 4,527,652.50 -

020 MI280 Supply and placing it in situ on support post

( post not included ), for reflecting triangular
danger signal ( 70 cm. side ), including anchorage
and stainless screws. Unit 24.00 1,332,000.00 31,968,000.00 18,576,000.00 10,368,000.00 3,024,000.00 -
AMI280 Supply and placing it in situ on support post for
reflecting triangular danger signal ( 70 cm. side ) unit 1.000 24.00 774,000.00 18,576,000.00 18,576,000.00 - - -
CMI280 Install Supply and placing it in situ on support post
for reflecting triangular danger signal ( 70 cm. side ) unit 1.000 24.00 432,000.00 10,368,000.00 - 10,368,000.00 - -

03/29/2019 / 13:15:20 413814144.xls AHS 192 / 221

 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

DMI280 Alat Bantu Supply and placing it in situ on support

post for reflecting triangular danger signal ( 70 cm.
side ) unit 1.000 24.00 126,000.00 3,024,000.00 - - 3,024,000.00 -

021 MI290 Supply and placing in situ on support post ( post

not included ), for reflecting triangular danger
signal ( 90 cm. side ), including anchorage and
stainless screws. Unit 2.00 1,665,000.00 3,330,000.00 1,935,000.00 1,080,000.00 315,000.00 -
AMI290 Supply and placing it in situ on support post for reflec unit 1.000 2.00 967,500.00 1,935,000.00 1,935,000.00 - - -
CMI290 Install Supply and placing it in situ on support post for unit 1.000 2.00 540,000.00 1,080,000.00 - 1,080,000.00 - -
DMI290 Alat Bantu Supply and placing it in situ on support post unit 1.000 2.00 157,500.00 315,000.00 - - 315,000.00 -

022 MI300 Supply and placing it in situ on support post

( post not included ), for 60 cm. Reflecting road
signs ( prohibition or obligation ), including
anchorage and stainless screws. Unit 12.00 1,110,000.00 13,320,000.00 7,740,000.00 4,320,000.00 1,260,000.00 -
AMI300 Supply and placing it in situ on support post for 60 unit 1.000 12.00 645,000.00 7,740,000.00 7,740,000.00 - - -
CMI300 cm
Install Supply and placing it in situ on support post unit 1.000 12.00 360,000.00 4,320,000.00 - 4,320,000.00 - -
DMI300 for 60Bantu
Alat cm Supply and placing it in situ on support unit 1.000 12.00 105,000.00 1,260,000.00 - - 1,260,000.00 -
post for 60 cm
023 MI310 Supply and placing it in situ on support post
( post not included ), for 90 cm. reflecting road
signs ( prohibition or obligation ), including
anchorage and stainless screws. Unit 12.00 1,665,000.00 19,980,000.00 11,610,000.00 6,480,000.00 1,890,000.00 -
AMI310 Supply and placing it in situ on support post for 90 c unit 1.000 12.00 967,500.00 11,610,000.00 11,610,000.00 - - -
CMI310 Install Supply and placing it in situ on support post f unit 1.000 12.00 540,000.00 6,480,000.00 - 6,480,000.00 - -
DMI310 Alat Bantu Supply and placing it in situ on support po unit 1.000 12.00 157,500.00 1,890,000.00 - - 1,890,000.00 -

024 MI320 Steel gate for access to the enclosure, size 1.5 *
2.20 m. 1 mm thick. Unit 5.00 3,885,000.00 19,425,000.00 11,287,500.00 6,300,000.00 1,837,500.00 -
AMI320 Steel gate size 1.5 * 2.20 m. 1 mm thick. unit 1.000 5.00 2,257,500.00 11,287,500.00 11,287,500.00 - - -
CMI320 Install Steel gate size 1.5 * 2.20 m. 1 mm thick. unit 1.000 5.00 1,260,000.00 6,300,000.00 - 6,300,000.00 - -
DMI320 Alat Bantu Steel gate size 1.5 * 2.20 m. 1 mm thick. unit 1.000 5.00 367,500.00 1,837,500.00 - - 1,837,500.00 -

025 MI330 Automatic barrier for central gate, 7,00 m length,

about 6 seconds for opening, all fittings included. Unit 1.00 55,500,000.00 55,500,000.00 32,250,000.00 18,000,000.00 5,250,000.00 -
AMI330 Automatic barrier for central gate, 7,00 m length unit 1.000 1.00 32,250,000.00 32,250,000.00 32,250,000.00 - - -
CMI330 Install Automatic barrier for central gate, 7,00 m
length unit 1.000 1.00 18,000,000.00 18,000,000.00 - 18,000,000.00 - -
DMI330 Alat Bantu Automatic barrier for central gate, 7,00 m
length unit 1.000 1.00 5,250,000.00 5,250,000.00 - - 5,250,000.00 -

026 MI340 Landscape gardening of the installation including

supply and plantation of trees and grass. L.S 2.00 27,750,000.00 55,500,000.00 32,250,000.00 18,000,000.00 5,250,000.00 -
AMI340 Landscape gardening l.s 1.000 2.00 16,125,000.00 32,250,000.00 32,250,000.00 - - -
CMI340 Install Landscape gardening l.s 1.000 2.00 9,000,000.00 18,000,000.00 - 18,000,000.00 - -
DMI340 Alat Bantu Landscape gardening l.s 1.000 2.00 2,625,000.00 5,250,000.00 - - 5,250,000.00 -

03/29/2019 / 13:15:20 413814144.xls AHS 193 / 221

 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

027 MI360 Driven concrete pile sect. 40x40 cm2, 18 m

length. Including materials, driving, transport of
products to tip, machinery transport to site, head
cutting, totally finish. Unit 426.00 5,328,000.00 2,269,728,000.00 1,318,896,000.00 736,128,000.00 214,704,000.00 -
AMI360 Driven concrete pile sect. 40x40 cm2, 18 m length. unit 1.000 426.00 3,096,000.00 1,318,896,000.00 1,318,896,000.00 - - -
CMI360 Install Driven concrete pile sect. 40x40 cm2, 18 m le unit 1.000 426.00 1,728,000.00 736,128,000.00 - 736,128,000.00 - -
DMI360 Alat Bantu Driven concrete pile sect. 40x40 cm2, 18 unit 1.000 426.00 504,000.00 214,704,000.00 - - 214,704,000.00 -

028 MI370 Driven concrete pile sect. 40x40 cm2, 12 m

length. Including materials, driving, transport of
products to tip, machinery transport to site, head
cutting, totally finish. Unit 140.00 3,230,100.00 452,214,000.00 262,773,000.00 146,664,000.00 42,777,000.00 -
AMI370 Driven concrete pile sect. 40x40 cm2, 12 m length unit 1.000 140.00 1,876,950.00 262,773,000.00 262,773,000.00 - - -
CMI370 Install Driven concrete pile sect. 40x40 cm2, 12 m
length unit 1.000 140.00 1,047,600.00 146,664,000.00 - 146,664,000.00 - -
DMI370 Alat Bantu Driven concrete pile sect. 40x40 cm2, 12
m length unit 1.000 140.00 305,550.00 42,777,000.00 - - 42,777,000.00 -

029 MI380 Driven concrete pile sect. 40x40 cm2, 32 m

length, for jetty. Including materials, driving from
the sea surface and down to a depth of 5 m,
transport of products to tip, machinery transport
to site, head cutting, totally finish. Unit 692.00 8,780,100.00 6,075,829,200.00 3,530,549,400.00 1,970,539,200.00 574,740,600.00 -
AMI380 Driven concrete pile sect. 40x40 cm2, 32 m length,
for jetty unit 1.000 692.00 5,101,950.00 3,530,549,400.00 3,530,549,400.00 - - -
CMI380 Install Driven concrete pile sect. 40x40 cm2, 32 m
length, for jetty unit 1.000 692.00 2,847,600.00 1,970,539,200.00 - 1,970,539,200.00 - -
DMI380 Alat Bantu Driven concrete pile sect. 40x40 cm2, 32
m length, for jetty unit 1.000 692.00 830,550.00 574,740,600.00 - - 574,740,600.00 -

030 MI400 Driven concrete pile sect. 30x30 cm2, 18 m

length. Including materials, driving, transport of
products to tip, machinery transport to site, head
cutting totally finish. M 892.00 3,675,210.00 3,278,287,320.00 1,904,950,740.00 1,063,228,320.00 310,108,260.00 -
AMI400 Driven concrete pile sect. 30x30 cm2, 18 m length m 1.000 892.00 2,135,595.00 1,904,950,740.00 1,904,950,740.00 - - -
CMI400 Install Driven concrete pile sect. 30x30 cm2, 18 m
length m 1.000 892.00 1,191,960.00 1,063,228,320.00 - 1,063,228,320.00 - -
DMI400 Alat Bantu Driven concrete pile sect. 30x30 cm2, 18
m length m 1.000 892.00 347,655.00 310,108,260.00 - - 310,108,260.00 -

031 MI410 Driven concrete pile sect. 30x30 cm2, 12 m

length. Including materials, driving, transport of
products to tip, machinery transport to site, head
cutting, totally finish. Unit 260.00 2,153,400.00 559,884,000.00 325,338,000.00 181,584,000.00 52,962,000.00 -
AMI410 Driven concrete pile sect. 30x30 cm2, 12 m length unit 1.000 260.00 1,251,300.00 325,338,000.00 325,338,000.00 - - -
CMI410 Install Driven concrete pile sect. 30x30 cm2, 12 m le unit 1.000 260.00 698,400.00 181,584,000.00 - 181,584,000.00 - -
DMI410 Alat Bantu Driven concrete pile sect. 30x30 cm2, 12 unit 1.000 260.00 203,700.00 52,962,000.00 - - 52,962,000.00 -

03/29/2019 / 13:15:20 413814144.xls AHS 194 / 221

 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

032 MI420 Bored reinforced concrete pile 800 mm. in

diameter, about 18 m length, concreted in situ,
with 80kg/m3 of reinforced steel, including, head
cutting, transport and all the site necessary
activities. Unit 902.00 15,984,000.00 14,417,568,000.00 8,377,776,000.00 4,675,968,000.00 1,363,824,000.00 -
AMI420 Bored reinforced concrete pile 800 mm. in diameter,
about 18 m length unit 1.000 902.00 9,288,000.00 8,377,776,000.00 8,377,776,000.00 - - -
CMI420 Install Bored reinforced concrete pile 800 mm. in
diameter, about 18 m length unit 1.000 902.00 5,184,000.00 4,675,968,000.00 - 4,675,968,000.00 - -
DMI420 Alat Bantu Bored reinforced concrete pile 800 mm.
in diameter, about 18 m length unit 1.000 902.00 1,512,000.00 1,363,824,000.00 - - 1,363,824,000.00 -

033 MI430 Bored reinforced concrete pile 800 mm. in

diameter, about 12 m length, concreted in situ,
with 80kg/m3 of reinforced steel, including, head
cutting, transport and all the site necessary
activities. Unit 700.00 10,656,000.00 7,459,200,000.00 4,334,400,000.00 2,419,200,000.00 705,600,000.00 -
AMI430 Bored reinforced concrete pile 800 mm. in diameter,
about 12 m length unit 1.000 700.00 6,192,000.00 4,334,400,000.00 4,334,400,000.00 - - -
CMI430 Install Bored reinforced concrete pile 800 mm. in
diameter, about 12 m length unit 1.000 700.00 3,456,000.00 2,419,200,000.00 - 2,419,200,000.00 - -
DMI430 Alat Bantu Bored reinforced concrete pile 800 mm.
in diameter, about 12 m length unit 1.000 700.00 1,008,000.00 705,600,000.00 - - 705,600,000.00 -

034 MI440 Bored reinforced concrete pile 600 mm. in

diameter, about 18 m length, concreted in situ,
with 80kg/m3 of reinforced steel, including, head
cutting, transport and all the site necessary
activities. Unit 630.00 11,988,000.00 7,552,440,000.00 4,388,580,000.00 2,449,440,000.00 714,420,000.00 -
AMI440 Bored reinforced concrete pile 600 mm. in diameter, unit 1.000 630.00 6,966,000.00 4,388,580,000.00 4,388,580,000.00 - - -
CMI440 Install Bored reinforced concrete pile 600 mm. in dia unit 1.000 630.00 3,888,000.00 2,449,440,000.00 - 2,449,440,000.00 - -
DMI440 Alat Bantu Bored reinforced concrete pile 600 mm. in unit 1.000 630.00 1,134,000.00 714,420,000.00 - - 714,420,000.00 -

035 MI450 Bored reinforced concrete pile 600 mm. in

diameter, about 12 m length, concreted in situ,
with 80kg/m3 of reinforced steel, including, head
cutting, transport and all the site necessary
activities. Unit 80.00 7,992,000.00 639,360,000.00 371,520,000.00 207,360,000.00 60,480,000.00 -
AMI450 Bored reinforced concrete pile 600 mm. in diameter,
about 12 m length unit 1.000 80.00 4,644,000.00 371,520,000.00 371,520,000.00 - - -
CMI450 Install Bored reinforced concrete pile 600 mm. in
diameter, about 12 m length unit 1.000 80.00 2,592,000.00 207,360,000.00 - 207,360,000.00 - -
DMI450 Alat Bantu Bored reinforced concrete pile 600 mm.
in diameter, about 12 m length unit 1.000 80.00 756,000.00 60,480,000.00 - - 60,480,000.00 -

03/29/2019 / 13:15:20 413814144.xls AHS 195 / 221

 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)
PROYEK TAKALAR POWER PLANT
SPK No. ……………………………
UNIT PRICE ANALISYS PROYEK TAKALAR POWER PLANT
KODE KODE
NO. TAHAP SUMBER URAIAN PEKERJAAN SAT KOEF VOL H.SAT TOTAL MATERIAL UPAH ALAT SUBKONT
DAYA

036 MI460 Bored reinforced concrete pile 450 mm. in

diameter, about 18 m length, concreted in situ,
with 80kg/m3 of reinforced steel, including, head
cutting, transport and all the site necessary
activities. Unit 110.00 9,990,000.00 1,098,900,000.00 638,550,000.00 356,400,000.00 103,950,000.00 -
AMI460 Bored reinforced concrete pile 450 mm. in diameter, unit 1.000 110.00 5,805,000.00 638,550,000.00 638,550,000.00 - - -
CMI460 Install Bored reinforced concrete pile 450 mm. in dia unit 1.000 110.00 3,240,000.00 356,400,000.00 - 356,400,000.00 - -
DMI460 Alat Bantu Bored reinforced concrete pile 450 mm. in unit 1.000 110.00 945,000.00 103,950,000.00 - - 103,950,000.00 -
Bored reinforced concrete pile 450 mm. in
037 MI470 diameter, about 12 m length, concreted in situ,
with 80kg/m3 of reinforced steel, including head
cutting, transport and all the site necessary
activities. Unit 105.00 6,660,000.00 699,300,000.00 406,350,000.00 226,800,000.00 66,150,000.00 -
AMI470 Bored reinforced concrete pile 450 mm. in diameter,
about 12 m length unit 1.000 105.00 3,870,000.00 406,350,000.00 406,350,000.00 - - -
CMI470 Install Bored reinforced concrete pile 450 mm. in
diameter, about 12 m length unit 1.000 105.00 2,160,000.00 226,800,000.00 - 226,800,000.00 - -
DMI470 Alat Bantu Bored reinforced concrete pile 450 mm.
in diameter, about 12 m length unit 1.000 105.00 630,000.00 66,150,000.00 - - 66,150,000.00 -

038 MI480 Bituminous paintwork for protection of concrete

surfaces M2 14,152.85 299,700.00 4,241,609,145.00 2,464,718,827.50 1,375,657,020.00 401,233,297.50 -
AMI480 Bituminous paintwork m2 1.000 14,152.85 174,150.00 2,464,718,827.50 2,464,718,827.50 - - -
CMI480 Install Bituminous paintwork m2 1.000 14,152.85 97,200.00 1,375,657,020.00 - 1,375,657,020.00 - -
DMI480 Alat Bantu Bituminous paintwork m2 1.000 14,152.85 28,350.00 401,233,297.50 - - 401,233,297.50 -

03/29/2019 / 13:15:21 413814144.xls AHS 196 / 221

PT. WIJAYA KARYA
EPC Departemen
DAFTAR SUMBER DAYA

HARGA TAKALAR
KODE DASAR / HARGA INDEKS INDEKS INDEKS INDEKS INDEKS INDEKS HARGA
NO SUMBER NAMA SUMBER DAYA SAT HARGA SAT. DASAR TRANSPORT ALAT MAT. ALAM MAT. FAB/IND. MAT. BAJA UPAH FRANCO KETERANGAN
DAYA JAKARTA 13.00% 5.00% 10.00% 7.50% 20.00% 20.00% SITE
1 2 3 4 5 6 7 8 9 10 11 12 13

MATERIAL - - - - - - -
A1GA01 Gebalan Rumput m2 15,000.00 1,950.00 16,950.00
A1G010 Gypsum Board 9mm + Rangka Hollow 2 Muka m2 37,500.00 37,500.00 4,875.00 2,812.50 45,187.50
A1G011 Gypsum Board 12mm + Rangka Hollow 2 Muka m2 54,500.00 37,500.00 4,875.00 2,812.50 45,187.50
A1G012 List Gypsum 10mm m 15,000.00 37,500.00 4,875.00 2,812.50 45,187.50
A1G013 Gypsum Board 12mm m2 50,000.00 37,500.00 4,875.00 2,812.50 45,187.50
A1G014 Ceiling Accoustic 12mm + Rangka Maintee 2 Muka m2 95,625.00 12,431.25 7,171.88 115,228.13
A1GA20 Aluminium Sheet m2 150,000.00 150,000.00 19,500.00 11,250.00 180,750.00
- -
A2AA10 Bata Merah bh 300.00 39.00 22.50 361.50
A2AA20 Bataco 10x20x40 bh 1,400.00 182.00 105.00 1,687.00
A2AA21 Bataco 15x20x40 bh 2,000.00 260.00 150.00 2,410.00
A2AA22 Bataco 39x5x19 bh 2,000.00 900.00 117.00 67.50 1,084.50
A2AA30 Bataco putih (abu-abu) bh 1,500.00 1,500.00 195.00 112.50 1,807.50
A2CO00 Ceramic Mosaic m2 46,000.00 53,440.00 6,947.20 4,008.00 64,395.20
A2CO01 Drymix Plester kg 350.00 45.50 26.25 421.75
A2CO02 Drymix Tile Adhesif kg 1,500.00 195.00 112.50 1,807.50
A2CO03 Grouting Keramik kg 5,000.00 650.00 375.00 6,025.00
A2CO04 Tile Ceramic m2 29,950.00 3,893.50 2,246.25 36,089.75
- -
A2FA00 Lantai Vinyl m2 35,000.00 32,060.00 4,167.80 2,404.50 38,632.30
A2FA02 Epoxy Glue m2 20,000.00 2,600.00 1,500.00 24,100.00
A2F050 Emulsiont Paint kg 10,625.00 1,381.25 796.88 12,803.13
A2F051 Vinyl Emulsion Paint kg 17,500.00 2,275.00 1,312.50 21,087.50
A2FA06 Pelamir kg 6,000.00 5,500.00 715.00 412.50 6,627.50
A2FA07 Amplas bh 1,000.00 1,050.00 136.50 78.75 1,265.25
A2FA13 Curing Compound ltr 13,500.00 1,755.00 1,012.50 16,267.50
- -
A2DA03 Plywood 12 mm lbr 65,000.00 8,450.00 4,875.00 78,325.00
A2DA04 Plywood 4 mm lbr 82,400.00 10,712.00 6,180.00 99,292.00
A2DA05 Multiplek 12 mm lbr 95,000.00 12,350.00 7,125.00 114,475.00
A2DA06 Multiplek 18 mm lbr 115,000.00 14,950.00 8,625.00 138,575.00
A2DA07 Thenolith 18 mm 1 muka lbr 165,000.00 21,450.00 12,375.00 198,825.00
A2DA08 Plastic Cone m2 3,571.43 464.29 267.86 4,303.57
A2DA09 Timber Beam & Accessories m2 28,571.43 3,714.29 2,142.86 34,428.57
A2DA10 Mould Oil ltr 2,380.95 309.52 178.57 2,869.05
A2DA11 Thenolith 12 mm lbr 130,000.00 16,900.00 9,750.00 156,650.00
A2DA13 Karung Goni bh 2,500.00 325.00 187.50 3,012.50
A2DA14 Wooden Door Frame m3 2,000,000.00 260,000.00 150,000.00 2,410,000.00
A2DA15 Kunci Tanam Silinder bh 180,000.00 23,400.00 13,500.00 216,900.00
A2DA16 Engsel + Accessories bh 243,000.00 31,590.00 18,225.00 292,815.00
A2DA17 Pintu Panel Kamper Samarinda bh 300,000.00 39,000.00 22,500.00 361,500.00
- -
A2DP02 Kaso 5/7 m3 900,000.00 750,000.00 97,500.00 56,250.00 903,750.00
A2DP03 Balok Kayu Borneo m3 1,100,000.00 1,100,000.00
A2DP04 Papan 2/20 m3 - 750,000.00 97,500.00 56,250.00 903,750.00
A2DP05 Wood H = 100 mm m 9,000.00 1,170.00 675.00 10,845.00
A1CB00 Batu Kali m3 50,500.00 50,500.00
A1CB01 Rock fill in blocks of 50 kg m3 55,550.00 55,550.00
A1CB02 Rock fill in blocks of 100-400 kg m3 63,125.00 63,125.00
A1CD00 Batu Pecah/Split m3 130,000.00 130,000.00
A1CD01 Lime Stone m3 150,000.00 19,500.00 15,000.00 184,500.00
A1CD05 Base Course Class A m3 168,000.00 145,000.00 18,850.00 14,500.00 178,350.00
A1CD07 Sub Base Course Class A m3 160,000.00 140,000.00 18,200.00 14,000.00 172,200.00
- -
A1BA00 Pasir Beton m3 85,000.00 11,050.00 8,500.00 104,550.00
A1BB00 Pasir Pasang m3 41,250.00 37,500.00 4,875.00 3,750.00 46,125.00
A1BD00 Pasir Urug m3 38,500.00 35,000.00 4,550.00 3,500.00 43,050.00
A1BD01 Pasir Laut m3 41,250.00 5,362.50 4,125.00 50,737.50
A1BD02 Borrow Soil m3 20,000.00 2,000.00 22,000.00
A2CA01 Semen (50 Kg) zak 30,000.00 29,500.00 3,835.00 2,212.50 35,547.50
A2CA02 Semen Putih kg 15,000.00 1,950.00 1,125.00 18,075.00
A2CA03 Semen Type V kg 698.00 90.74 52.35 841.09
A2CK00 Concrete Pipe Ø 3 m m' 2,250,000.00 292,500.00 168,750.00 2,711,250.00
- -
A1FC10 Wire Mesh h = 2 m Ø 2 mm (2" x 2") m' 32,545.00 4,230.85 6,509.00 43,284.85
A1FC11 Pipa Putih 2" m' 25,300.00 3,289.00 5,060.00 33,649.00
A1FC12 Upah Pasang Pagar Wire Mesh m' 17,250.00 2,242.50 3,450.00 22,942.50
- -
A2CF01 Ready Mix K 125 Kg/m2 Cement Type I m3 324,700.00 324,700.00
A2CF02 Ready Mix K 140 Kg/m2 Cement Type I m3 440,200.00 57,226.00 33,015.00 530,441.00
A2CF03 Ready Mix K 200 Kg/m2 Cement Type I m3 389,000.00 50,570.00 29,175.00 468,745.00
A2CF04 Ready Mix K 250 Kg/m2 Cement Type I m3 414,600.00 53,898.00 31,095.00 499,593.00
A2CF07 Ready Mix K 300 Kg/m2 Cement Type I m3 433,550.00 56,361.50 32,516.25 522,427.75
A2CF05 Ready Mix K 125 Kg/m2 Cement Type II m3 492,700.00 64,051.00 36,952.50 593,703.50
A2CF06 Ready Mix K 210 Kg/m2 Cement Type II m3 623,000.00 80,990.00 46,725.00 750,715.00
A2CF08 Ready Mix K 240 Kg/m2 Cement Type II m3 678,600.00 88,218.00 50,895.00 817,713.00
A2CF09 Ready Mix K 280 Kg/m2 Cement Type II m3 739,550.00 96,141.50 55,466.25 891,157.75
A2CF10 Ready Mix K 180 Kg/m2 Cement Type I m3 480,200.00 62,426.00 36,015.00 578,641.00
A2CF11 Ready Mix Cement Mortar m3 408,100.00 408,100.00
A2CF12 Ready Mix K 250 Kg/m2 Cement Type V m3 678,600.00 678,600.00
A2CF13 Ready Mix K 125 Kg/m2 Cement Type V m3 492,700.00 492,700.00
A2CF14 Ready Mix K 200 Kg/m2 Cement Type V m3 623,000.00 623,000.00
A2CF15 Ready Mix K 300 Kg/m2 Cement Type V m3 739,550.00 739,550.00
Conblock nos 39,000.00 5,070.00 2,925.00 46,995.00
A2CF17 Beton Decking m3 250,000.00 32,500.00 18,750.00 301,250.00
A2CF18 Silica Fume kg 9,600.00 720.00 10,320.00
A2CF19 Polyprofylene Fibre Material kg 89,000.00 6,675.00 95,675.00
A2CF20 Rebuilt 1100 lt 12,300.00 922.50 13,222.50
- -
A2CM00 PHC Pile (400mm Dia)L=15m Bottom m' 320,000.00 41,600.00 64,000.00 425,600.00
A2CM01 PHC Pile (400mm Dia)L=15m Middle m' 350,000.00 45,500.00 70,000.00 465,500.00
A2CM03 PHC Pile (350mm Dia)L=15m Bottom m' 245,000.00 31,850.00 49,000.00 325,850.00
A2CM04 PHC Pile (350mm Dia)L=15m Middle m' 260,000.00 33,800.00 52,000.00 345,800.00
A2CM05 Steel Pipe Pile Ø 609mm m' 1,503,140.00 195,408.20 300,628.00 1,999,176.20
A2CM06 Bona Pipe Ø 1700mm m' 8,000,000.00 1,040,000.00 1,600,000.00 10,640,000.00
A2CM15 Stainless Steel Cover Plate kg 210,375.00 27,348.75 42,075.00 279,798.75
A2CN06 Steel Sheet Pile YSP VI L = 15M kg 7,500.00 975.00 1,500.00 9,975.00
A2CN07 Struting (HB 400x400x13x21) kg 5,625.00 731.25 1,125.00 7,481.25
A2CN08 Waller (HB 350x350x12x19) kg 5,625.00 731.25 1,125.00 7,481.25
A2CN10 King post (HB 400x400x13x21) kg 5,625.00 731.25 1,125.00 7,481.25
A2CN11 Structural Steel kg 8,120.00 1,624.00 9,744.00
A2CN14 YSP III type U kg 7,500.00 7,500.00 975.00 1,500.00 9,975.00
A2CN15 Gutter : Thk 1.2 Mm Color Sheet m2 450,000.00 58,500.00 90,000.00 598,500.00
A2CN16 Roof Ventilator Dia. Above 2001 mm ea 310,000.00 40,300.00 62,000.00 412,300.00
A2CN17 YSP III type U ls - - -
- -
A2EA01 Deformed Bar kg 4,850.00 630.50 970.00 6,450.50
A2EA02 Deformed Bar 4.000kg/cm2 kg 4,850.00 630.50 970.00 6,450.00
A2EA03 Deformed Bar 5.000kg/cm2 kg 5,335.00 693.55 1,067.00 7,100.00
- -
A2PW10 Concrete Pipe 150mm dia m 58,232.52 7,570.23 4,367.44 70,170.19
A2PW11 Rubber Ring Concrete Pipe 150mm dia bh 24,786.00 3,222.18 1,858.95 29,867.13
A2PW20 Concrete Pipe 200mm dia m 1.11 64,702.80 8,411.36 4,852.71 77,966.87
A2PW21 Rubber Ring Concrete Pipe 200mm dia bh 27,540.00 3,580.20 2,065.50 33,185.70
A2PW30 Concrete Pipe 250mm dia m 71,892.00 9,345.96 5,391.90 86,629.86
A2PW31 Rubber Ring Concrete Pipe 250mm dia bh 30,600.00 3,978.00 2,295.00 36,873.00
A2PW40 Concrete Pipe 300mm dia m 79,880.00 10,384.40 5,991.00 96,255.40
 HARGA TAKALAR
KODE DASAR / HARGA INDEKS INDEKS INDEKS INDEKS INDEKS INDEKS HARGA
NO SUMBER NAMA SUMBER DAYA SAT HARGA SAT. DASAR TRANSPORT ALAT MAT. ALAM MAT. FAB/IND. MAT. BAJA UPAH FRANCO KETERANGAN
DAYA JAKARTA 13.00% 5.00% 10.00% 7.50% 20.00% 20.00% SITE
A2PW41 Rubber Ring Concrete Pipe 300mm dia bh 34,000.00 4,420.00 2,550.00 40,970.00
A2PW50 Concrete Pipe 400mm dia m 115,720.00 15,043.60 8,679.00 139,442.60
A2PW51 Rubber Ring Concrete Pipe 400mm dia bh 42,300.00 5,499.00 3,172.50 50,971.50
A2PW60 Concrete Pipe 500mm dia m 179,160.00 23,290.80 13,437.00 215,887.80
A2PW61 Rubber Ring Concrete Pipe 500mm dia bh 72,000.00 9,360.00 5,400.00 86,760.00
A2PW70 Concrete Pipe 600mm dia m 224,040.00 29,125.20 16,803.00 269,968.20
A2PW71 Rubber Ring Concrete Pipe 600mm dia bh 82,000.00 10,660.00 6,150.00 98,810.00
A2PW80 Concrete Pipe 800mm dia m 344,080.00 44,730.40 25,806.00 414,616.40
A2PW81 Rubber Ring Concrete Pipe 800mm dia bh 96,600.00 12,558.00 7,245.00 116,403.00
A2PW90 Pipa Beton Bertulang 600mm dia m 412,896.00 53,676.48 30,967.20 497,539.68
A2PW91 Rubber Ring Concrete Pipe 600mm dia bh 82,000.00 10,660.00 6,150.00 98,810.00
A2P100 Pipa Beton Bertulang 1000mm dia m 869,160.00 112,990.80 65,187.00 1,047,337.80
A2P101 Rubber Ring Concrete Pipe 1000mm dia bh 132,800.00 17,264.00 150,064.00
- -
A2EB00 Wire Rope ton 7,000,000.00 910,000.00 1,400,000.00 9,310,000.00
A2EB01 Kawat Beton kg 7,500.00 975.00 1,500.00 9,975.00
A2EB02 Wire Mesh Ø 6 mm m2 31,604.94 4,108.64 6,320.99 42,034.57
A2EB03 Wire Mesh Ø 8 mm m2 39,506.17 5,135.80 7,901.23 52,543.21
A2EB04 Aluminium Foil 631 DS/FR m2 7,670.67 997.19 1,534.13 10,201.99
A2EB05 Kawat Las LB 52 (sekualitas) joint 123,750.00 16,087.50 24,750.00 164,587.50
A2EB09 Galvanish kg 3,000.00 390.00 600.00 3,990.00
- -
A2ED03 H.S. Bolt kg 28,000.00 3,640.00 5,600.00 37,240.00
A2ED04 Anchor Bolt kg 15,000.00 1,950.00 3,000.00 19,950.00
A2ED05 Waterstop PVC w = 150mm m' 60,000.00 7,800.00 12,000.00 79,800.00
A2ED06 Waterstop PVC w = 230mm m' 92,000.00 11,960.00 18,400.00 122,360.00
A2ED07 Asphalt Joint m' 20,000.00 2,600.00 4,000.00 26,600.00
- -
A2D012 Cast Iron Ø 6" m 250,000.00 32,500.00 50,000.00 332,500.00
A2D013 Cast Iron Ø 4" m 208,333.33 27,083.33 41,666.67 277,083.33
- -
A2E040 Inset Plate (T=6mm) m2 294,375.00 38,268.75 58,875.00 391,518.75
A2E050 Angle L 65 x 65 x 6 m 35,460.00 4,609.80 7,092.00 47,161.80
A2E091 Floor Grating (25 x 5mm) Serrated m2 578,000.00 75,140.00 115,600.00 768,740.00
A2E092 Floor Grating Serrated kg 15,621.62 3,124.32 18,745.95
A2E094 Stairs Treads w/ side plate m2 1,000,000.00 130,000.00 200,000.00 1,330,000.00
A2E095 Miscellaneous Steel ton 8,500,000.00 1,105,000.00 1,700,000.00 11,305,000.00
A2E130 Steel Ladder kg 8,277.00 1,655.40 9,932.40
A2E131 Safety Cage kg 8,277.00 1,655.40 9,932.40
A2E140 Water Proofing Membran m2 43,000.00 5,590.00 3,225.00 51,815.00
A2E141 Water Proofing Coating m2 19,200.00 2,496.00 1,440.00 23,136.00
A2E142 Water Proofing Integral m3 75,000.00 9,750.00 5,625.00 90,375.00
A2E143 Screed m2 60,000.00 7,800.00 4,500.00 72,300.00
A2E144 Asphalt Primer ltr 22,000.00 2,860.00 1,650.00 26,510.00
A2E145 Asphalt Compound kg 6,875.00 893.75 515.63 8,284.38
A2E146 Asphalt Felt m2 33,000.00 4,290.00 2,475.00 39,765.00
A2E147 Plastic Sheet PE Film 0.1 mm m2 6,000.00 780.00 450.00 7,230.00
A2E148 Water Proofing Membran Kg 21,500.00 2,795.00 1,612.50 25,907.50
A2E150 Handrail 1.5" m' 44,550.00 5,791.50 8,910.00 59,251.50
A2E151 Rail kg 9,066.00 1,813.20 10,879.20
A2E160 Handrail 1" m' 29,700.00 3,861.00 5,940.00 39,501.00
A2E161 Handrail 1" kg 9,066.00 1,178.58 1,813.20 12,057.78
A2D020 Cast Iron Pipe (150mm dia) m' 262,200.00 34,086.00 52,440.00 348,726.00
A2D023 Steel Pipe (100mm dia) m' 196,650.00 25,564.50 39,330.00 261,544.50
A2D024 Steel Pipe (150mm dia) m' 262,200.00 34,086.00 52,440.00 348,726.00
A2D025 Steel Door m2 262,200.00 34,086.00 52,440.00 348,726.00
A2D026 Metal Door m2 353,970.00 46,016.10 70,794.00 470,780.10
A2ED25 Double Skinned Steel Sheet Roof m2 768,200.00 99,866.00 153,640.00 1,021,706.00
A2ED28 Single Skinned Steel Sheet Wall m2 370,900.00 48,217.00 74,180.00 493,297.00
A2ED29 Aluminium Sash Windows m2 546,000.00 70,980.00 109,200.00 726,180.00
A2D290 Aluminium Louver m2 2,047,500.00 266,175.00 409,500.00 2,723,175.00
A2D291 Aluminium Door m2 1,010,100.00 131,313.00 202,020.00 1,343,433.00
A2D300 Glass 5mm m2 141,750.00 18,427.50 10,631.25 170,808.75
A2D301 Tempered Glass 12mm m2 495,000.00 64,350.00 37,125.00 596,475.00
A2D302 Pair Glass 12mm m2 370,000.00 48,100.00 27,750.00 445,850.00
A2D303 Glass 6mm m2 141,750.00 18,427.50 10,631.25 170,808.75
A2D041 Steel Door 0.7mm m2 329,700.00 42,861.00 65,940.00 438,501.00
A2D042 Steel Door 0.8mm m2 376,800.00 48,984.00 75,360.00 501,144.00
A2D343 Lockcase Steel Door m2 133,400.00 17,342.00 26,680.00 177,422.00
A2D344 Cylinder Steel Door m2 42,850.00 5,570.50 8,570.00 56,990.50
A2D345 Handle/Back Plate Steel Door m2 248,050.00 32,246.50 49,610.00 329,906.50
A2D346 Door Stop/Power Suply m2 360,350.00 46,845.50 72,070.00 479,265.50
A2D347 Door Closer/Flushbolt m2 365,000.00 47,450.00 73,000.00 485,450.00
A2D348 Cylinder Lock set 250,000.00 32,500.00 50,000.00 332,500.00
A2D349 Door Knob set 250,000.00 32,500.00 50,000.00 332,500.00
A2D350 Butt Hinge 4" set 250,000.00 32,500.00 50,000.00 332,500.00
A2D351 Thresh Old : Stainless Steel m 293,475.00 38,151.75 58,695.00 390,321.75
A2D352 Entrance Door m2 2,020,200.00 262,626.00 404,040.00 2,686,866.00
A2D353 Accessories Entrance Door m2 707,070.00 91,919.10 141,414.00 940,403.10
A2D354 Floor Hinge set 550,000.00 71,500.00 110,000.00 731,500.00
A2D355 - -
A2D356 - -
A2ED35 Sunlight : Frp Sheets m2 354,357.03 46,066.41 26,576.78 427,000.22
A2ED36 Insect Screen m2 310,000.00 40,300.00 23,250.00 373,550.00
A2ED50 Rolling Shutter Door Galvanil t=0.9mm m2 480,000.00 62,400.00 36,000.00 578,400.00
A2ED51 Motor Ex Taiwan bh 20,000,000.00 2,600,000.00 1,500,000.00 24,100,000.00
A2ED56 Frame Aluminium m2 142,000.00 18,460.00 28,400.00 188,860.00
A2ED70 Accessories PVC set 20,000.00 2,600.00 1,500.00 24,100.00
- -
A2EC01 Paku kg 5,750.00 747.50 1,150.00 7,647.50
- -
A2F180 Pipa PVC Ø 50mm m 19,400.00 2,522.00 1,455.00 23,377.00
A2F181 Pipa PVC Ø 100mm m 58,900.00 7,657.00 4,417.50 70,974.50
A2F182 Pipa PVC Ø 160mm m 105,600.00 13,728.00 7,920.00 127,248.00
A2F183 Pipa PVC Ø 200mm m 132,000.00 17,160.00 9,900.00 159,060.00
A2F190 Sock Pipa PVC Ø 50mm m 6,930.00 900.90 519.75 8,350.65
A2F191 Sock Pipa PVC Ø 100mm m 33,495.00 4,354.35 2,512.13 40,361.48
A2F192 Sock Pipa PVC Ø 160mm m 83,200.00 10,816.00 6,240.00 100,256.00
A2F193 Sock Pipa PVC Ø 200mm m 105,200.00 13,676.00 7,890.00 126,766.00
- -
A2FI02 Asphalt kg 3,500.00 455.00 262.50 4,217.50
A2FI03 Kerosine kg 1,000.00 130.00 75.00 1,205.00
A2FI04 Paving Block bh 750.00 97.50 56.25 903.75
A2FI05 AC Surface Course ton 390,000.00 50,700.00 29,250.00 469,950.00
- -
A2FJ01 Joint Filler m2 181,600.00 23,608.00 13,620.00 218,828.00
A2FJ02 Joint Sealant kg 48,500.00 6,305.00 3,637.50 58,442.50
A2FJ03 Asphalt Sealant kg 2,371.43 308.29 177.86 2,857.57
- -
A2FN02 Cat Besi kg 12,500.00 1,625.00 937.50 15,062.50
A2FN03 Cat Primer Zinc Phospate kg 18,125.00 2,356.25 1,359.38 21,840.63
- -
B2EA00 H Beam kg 2,500.00 325.00 500.00 3,325.00
B2EA01 Support m2 500.00 65.00 100.00 665.00
- -
A3AV01 Solar ltr 2,100.00 273.00 420.00 2,793.00
A3AV02 Bensin ltr 1,750.00 227.50 350.00 2,327.50
A3AV03 Upah Curah BBM ltr 150.00 19.50 30.00 199.50
A3AV04 Oli ltr 25,000.00 3,250.00 5,000.00 33,250.00
A3AV05 Air Minum ltr 1,000.00 130.00 200.00 1,330.00
A3AV06 Air Bersih ltr 5,000.00 650.00 1,000.00 6,650.00
- -
A2FP00 Geotextile non woven m2 25,000.00 3,250.00 1,875.00 30,125.00
A2FP01 Geomembrane t=1.5mm m2 60,000.00 7,800.00 4,500.00 72,300.00
 HARGA TAKALAR
KODE DASAR / HARGA INDEKS INDEKS INDEKS INDEKS INDEKS INDEKS HARGA
NO SUMBER NAMA SUMBER DAYA SAT HARGA SAT. DASAR TRANSPORT ALAT MAT. ALAM MAT. FAB/IND. MAT. BAJA UPAH FRANCO KETERANGAN
DAYA JAKARTA 13.00% 5.00% 10.00% 7.50% 20.00% 20.00% SITE
- -
D1EA00 Alat Bantu Excavation m3 2,500.00 325.00 125.00 2,950.00
B1EA01 Material Bantu Pengecoran m3 1,000.00 130.00 50.00 1,180.00
B1EA02 Material Bantu H Shape ton 50,000.00 6,500.00 2,500.00 59,000.00
B1EA03 Material Bantu Pengaspalan m3 1,500.00 195.00 75.00 1,770.00
B1EA04 Material Bantu Steel Trowel Finish m2 1,500.00 195.00 75.00 1,770.00
B1EA30 Material Bantu Pembersihan Lok. m2 500.00 65.00 25.00 590.00
B1EA40 Alat Bantu Gebalan Rpt m2 60.00 7.80 3.00 70.80
- -
A2MA10 Morring Bollard 50 Ton + Accessories set 20,000,000.00 2,600,000.00 1,500,000.00 24,100,000.00
A2MA11 Morring Bollard 10 Ton + Accessories set 4,000,000.00 520,000.00 300,000.00 4,820,000.00
A2MA20 Rubber Fender SV-800H x 2000L + Accessories set 37,000,000.00 4,810,000.00 2,775,000.00 44,585,000.00
A2MA21 Rubber Fender SV-300H x 1000L + Accessories set 4,250,000.00 552,500.00 318,750.00 5,121,250.00
A2MA30 Lattic Tower 30 m set 140,000,000.00 18,200,000.00 10,500,000.00 168,700,000.00
A2MA31 Marine Lantern set 84,700,000.00 11,011,000.00 6,352,500.00 102,063,500.00
A2MA40 Aluminium Anode ICS 2500 ASOTB pcs 13,750,000.00 1,787,500.00 1,031,250.00 16,568,750.00
A2MA50 Paving Block K 350 tebal 10cm m2 44,000.00 5,720.00 3,300.00 53,020.00
- -
A2S180 Guard rail + Accessories m 214,620.00 42,924.00 257,544.00
A2S190 Galvanised steel step + Accessories unit 240,840.00 48,168.00 289,008.00
A2S200 Manhole and registration + Accessories unit 4,992,000.00 374,400.00 5,366,400.00
A2S210 Scupper hole or drain + Accessories unit 2,605,200.00 195,390.00 2,800,590.00
A2S220 Cover and Frame + Accessories unit 2,340,000.00 175,500.00 2,515,500.00
A2M100 Refractory brick size 9"x4.5"x4" + Accs. m2 239,940.00 17,995.50 257,935.50
A2P170 Collection box down to a depth of 1.00 m., 40 * 40 cm unit 319,200.00 23,940.00 343,140.00
A2P180 Collection box down to a depth of 1.00 m., 60 * 60 cm unit 478,800.00 35,910.00 514,710.00
A2P190 Circular concrete manhole with an inner diameter of 0.80
m. + Acc. Depth down to 1.00 m unit 638,400.00 47,880.00 686,280.00
A2P200 Circular concrete manhole with an inner diameter of 0.80
m. + Acc. Depth down to 1.00 - 2.00 m unit 957,600.00 71,820.00 1,029,420.00
A2P210 Circular concrete manhole with an inner diameter of 0.80
m. + Acc. Depth down to 2.01 - 3.00 m unit 1,596,000.00 119,700.00 1,715,700.00
A2P220 Circular concrete manhole with an inner diameter of 1 m.
+ Acc. Depth down to 1.50 m unit 1,197,000.00 89,775.00 1,286,775.00
A2P230 Circular concrete manhole with an inner diameter of 1 m.
+ Acc. Depth down to 1.51-3.00 m unit 1,995,000.00 149,625.00 2,144,625.00
A2P240 Circular concrete manhole with an inner diameter of 1 m.
+ Acc. Depth down to 3.01-4.50 m unit 2,493,750.00 187,031.25 2,680,781.25
A2P250 Lavatory + accessories unit 2,145,000.00 160,875.00 2,305,875.00
A2P260 Wash Basin + accessories unit 1,320,000.00 99,000.00 1,419,000.00
A2P270 Suspended wall urinal + accessories unit 1,860,000.00 139,500.00 1,999,500.00
A2P280 Intermittent discharge systern + accessories unit 3,000,000.00 225,000.00 3,225,000.00
A2P290 Shower base + accessories unit 1,500,000.00 112,500.00 1,612,500.00
A2P300 Hot and cold water plumbing in the toilet + accessories unit 25,260,000.00 1,894,500.00 27,154,500.00
A2P310 Septic pit of the O.M.S. type for 25 people (Compl) unit 26,400,000.00 1,980,000.00 28,380,000.00
A2P320 Biological clearing filter (Complete) unit 10,680,000.00 801,000.00 11,481,000.00
A2P330 Carbon steel pipe 4" + accessories unit 360,000.00 27,000.00 387,000.00
A2P340 PVC fall pipe, 160 mm + accessories unit 206,580.00 15,493.50 222,073.50
A2P350 PVC pipe 300 mm + accessories unit 413,160.00 30,987.00 444,147.00
A2P360 Reinforced concrete manhole 60x60x150 cm3, Depth to
1.50 m + accessories unit 301,620.00 22,621.50 324,241.50
A2P370 Reinforced concrete manhole 80x80x150 cm3, Depth to
1.50 m + accessories unit 377,040.00 28,278.00 405,318.00
A2P380 Circular manhole 80x250 down to 2.5m + accessories unit 546,720.00 41,004.00 587,724.00
A2P390 Circular manhole 100x250 down to 2.5m + accessories unit 656,100.00 49,207.50 705,307.50
A2P400 PVC fall pipe, 125 mm + accessories unit 175,560.00 13,167.00 188,727.00
A2P410 High density polyethylene pipe 200-250 mm +
accessories unit 162,180.00 12,163.50 174,343.50
A2P420 Reinforced concrete manhole 100x100x150 cm +
accessories unit 111,720.00 8,379.00 120,099.00
A2P430 Syphon sump 250x250 mm.+ accessories unit 558,600.00 41,895.00 600,495.00
A2P440 Syphon sump 400x400 mm.+ accessories unit 798,000.00 59,850.00 857,850.00
A2P470 Mirror 60x100 cm2 + accessories m2 900,000.00 67,500.00 967,500.00
APE010 Macadam base with crushed limestone aggregate m3 172,500.00 12,937.50 185,437.50
APE020 Granular base m3 81,200.00 6,090.00 87,290.00
APE030 Flexible paving consisting m2 42,780.00 3,208.50 45,988.50
APE040 Double surface treatment m2 17,100.00 1,282.50 18,382.50
APE050 35 * 15 cm. kerb m 27,060.00 2,029.50 29,089.50
APE060 Paving Block m2 36,000.00 2,700.00 38,700.00
APE070 Anti-pollution fibre felt (150 g/m2) m2 101,280.00 7,596.00 108,876.00
APE080 Cement slab paving m2 18,060.00 1,354.50 19,414.50
APE090 Cement mortar 1/2 paving m2 9,030.00 677.25 9,707.25
APE100 Paving with terrazzo floor tiles 40x40cm m2 70,800.00 5,310.00 76,110.00
APE190 Exterior enclosure m2 64,740.00 4,855.50 69,595.50
APE200 Enclosure with translucent glasswork m2 744,420.00 55,831.50 800,251.50
APE240 Translucent outer wall consisting m2 1,035,000.00 77,625.00 1,112,625.00
APE250 Acid proof lining m2 196,200.00 14,715.00 210,915.00
APE260 Epoxy type lining for floors m2 163,200.00 12,240.00 175,440.00
APE270 Static-proof and fireproof false floor m2 237,000.00 17,775.00 254,775.00
APE280 Asphaltic prime coat on sand base m2 92,520.00 6,939.00 99,459.00
APE290 Paving with P.V.C. floor tiles (30 x 30 cm) m2 51,180.00 3,838.50 55,018.50
APE300 Exterior enclosure of building m2 32,400.00 2,430.00 34,830.00
APE320 Flexible paving consisting of hot mix 6 cm m2 37,380.00 2,803.50 40,183.50
APE330 Flexible paving consisting of hot mix 8 cm m2 59,280.00 4,446.00 63,726.00
APE340 35 * 15 cm. curved kerb for streets m 27,060.00 2,029.50 29,089.50
APP010 Metallic pipe, 1000mm. inner diameter m 1,813,500.00 136,012.50 1,949,512.50
APP030 Metallic pipe, 1200mm. inner diameter m 3,630,000.00 272,250.00 3,902,250.00
APP050 Reinforced vibr. conc. pipe, w/ an inner dia. 1.800 mm m 2,790,000.00 209,250.00 2,999,250.00
APP060 Manholes dia. 1.000 mm to 1.800 mm m 2,768,040.00 207,603.00 2,975,643.00
APP070 Reinforced vibr. conc. pipe, w/ an inner dia. 2.500 mm m 3,844,560.00 288,342.00 4,132,902.00
AGL010 Glazing with colourless hot-drawn glass, 5 mm m2 589,380.00 44,203.50 633,583.50
AGL020 Colourless glass window panes 6 mm m2 232,080.00 17,406.00 249,486.00
AGL030 Wire reinforced glass, 6mm thick m2 283,980.00 21,298.50 305,278.50
APC010 Plastic paintwork w/ priming & two coats of paint m2 11,700.00 877.50 12,577.50
APC020 Acrylic paintwork, two coats m2 10,800.00 810.00 11,610.00
APC030 Synthetic enamel paintwork on metal work, two coats m2 11,700.00 877.50 12,577.50
APC040 Acid proof paintwork on polished parge coats for
interior, with priming, puntying and two coats of paint. m2 223,380.00 16,753.50 240,133.50
APC050 Waterproofing roofs with three layers of bituminous
material with 60 gr/m2 glass fibre reinforcement m2 115,200.00 8,640.00 123,840.00
APC060 Waterproofing with a bituminous layer, w/ 60 g/m2 glass
fibre reinforcement, finish w/ anti-adhesive polyethylene m2 119,820.00 8,986.50 128,806.50
APC070 Rigid insulation panel w/ 40 mm thick polystyrene foam m2 200,820.00 15,061.50 215,881.50
APC080 Electrolytic red lead paintwork m2 17,580.00 1,318.50 18,898.50
APC090 Epoxy type prime coatand 65 microns thickness. m2 163,200.00 12,240.00 175,440.00
APC100 Finishing paintwork of the epoxy type resistant thickness
of 100 microns. m2 251,100.00 18,832.50 269,932.50
APC110 Stone-like paintwork m2 17,580.00 1,318.50 18,898.50
APC120 Antipollution polyetilene sheet, 0.18mm thick m2 24,000.00 1,800.00 25,800.00
APC130 High density polyethylene sheet 1 mm thick m2 57,420.00 4,306.50 61,726.50
APC140 High density polyethylene sheet 1.5 mm thick m2 86,160.00 6,462.00 92,622.00
APC150 High density polyethylene sheet 2 mm thick m2 114,840.00 8,613.00 123,453.00
APC160 Polypropylene geotextile fabric, min 325 g/m2 and 2.9
mm thick m2 24,000.00 1,800.00 25,800.00
AMI010 Soil Investigation l.s. 60,000,000.00 4,500,000.00 64,500,000.00
AMI040 Steel gate size 8.00 * 2.20 m., motorized, 12 mm thick. unit 23,274,000.00 1,745,550.00 25,019,550.00
AMI050 Fence Wire netting enclosure 2.50 m. high + Acc. m 332,940.00 24,970.50 357,910.50
AMI060 Aluminium extractor unit 1,500,000.00 112,500.00 1,612,500.00
AMI080 Reinforced concrete screen wall 0.80 m. thick m2 1,296,000.00 97,200.00 1,393,200.00
AMI090 Sheet pile for provisional retaining wall up to 15 high m2 1,054,200.00 79,065.00 1,133,265.00
AMI110 Polyvinyl Cloride joint 240 mm. (Waterstop joint) m 126,420.00 9,481.50 135,901.50
AMI130 Dredging in sea bed m3 34,740.00 2,605.50 37,345.50
AMI180 Demolishing and dismantling metallic sheet piling m2 89,220.00 6,691.50 95,911.50
AMI210 Leading buoys with floats, anchor buoys + Accs. unit 29,700,000.00 2,227,500.00 31,927,500.00
AMI220 Broken line road markings 15 cm. wide m 9,000.00 675.00 9,675.00
AMI230 Unbroken line road markings 15 cm. wide m 11,280.00 846.00 12,126.00
 HARGA TAKALAR
KODE DASAR / HARGA INDEKS INDEKS INDEKS INDEKS INDEKS INDEKS HARGA
NO SUMBER NAMA SUMBER DAYA SAT HARGA SAT. DASAR TRANSPORT ALAT MAT. ALAM MAT. FAB/IND. MAT. BAJA UPAH FRANCO KETERANGAN
DAYA JAKARTA 13.00% 5.00% 10.00% 7.50% 20.00% 20.00% SITE
AMI270 Supply of support post for signs and placing unit 507,300.00 38,047.50 545,347.50
AMI280 Supply and placing it in situ on support post for
reflecting triangular danger signal ( 70 cm. side ) unit 720,000.00 54,000.00 774,000.00
AMI290 Supply and placing it in situ on support post for
reflecting triangular danger signal ( 90 cm. side ) unit 900,000.00 67,500.00 967,500.00
AMI300 Supply and placing it in situ on support post for 60 cm unit 600,000.00 45,000.00 645,000.00
AMI310 Supply and placing it in situ on support post for 90 cm unit 900,000.00 67,500.00 967,500.00
AMI320 Steel gate size 1.5 * 2.20 m. 1 mm thick. unit 2,100,000.00 157,500.00 2,257,500.00
AMI330 Automatic barrier for central gate, 7,00 m length unit 30,000,000.00 2,250,000.00 32,250,000.00
AMI340 Landscape gardening l.s 15,000,000.00 1,125,000.00 16,125,000.00
AMI350 Expansión and chemicals bolts kg 38,025.00 2,851.88 40,876.88
AMI360 Driven concrete pile sect. 40x40 cm2, 18 m length. unit 2,880,000.00 216,000.00 3,096,000.00
AMI370 Driven concrete pile sect. 40x40 cm2, 12 m length unit 1,746,000.00 130,950.00 1,876,950.00
AMI380 Driven concrete pile sect. 40x40 cm2, 32 m length, for
jetty unit 4,746,000.00 355,950.00 5,101,950.00
AMI400 Driven concrete pile sect. 30x30 cm2, 18 m length m 1,986,600.00 148,995.00 2,135,595.00
AMI410 Driven concrete pile sect. 30x30 cm2, 12 m length unit 1,164,000.00 87,300.00 1,251,300.00
AMI420 Bored reinforced concrete pile 800 mm. in diameter,
about 18 m length unit 8,640,000.00 648,000.00 9,288,000.00
AMI430 Bored reinforced concrete pile 800 mm. in diameter,
about 12 m length unit 5,760,000.00 432,000.00 6,192,000.00
AMI440 Bored reinforced concrete pile 600 mm. in diameter,
about 18 m length unit 6,480,000.00 486,000.00 6,966,000.00
AMI450 Bored reinforced concrete pile 600 mm. in diameter,
about 12 m length unit 4,320,000.00 324,000.00 4,644,000.00
AMI460 Bored reinforced concrete pile 450 mm. in diameter,
about 18 m length unit 5,400,000.00 405,000.00 5,805,000.00
AMI470 Bored reinforced concrete pile 450 mm. in diameter,
about 12 m length unit 3,600,000.00 270,000.00 3,870,000.00
AMI480 Bituminous paintwork m2 162,000.00 12,150.00 174,150.00

-
C2P180 Install Coll. box down to a depth of 1.00 m., 60 * 60 cm unit 239,400.00 47,880.00 287,280.00
C2P190 Install Circular concrete manhole with an inner diameter
of 0.80 m. + Acc. Depth down to 1.00 m unit 319,200.00 63,840.00 383,040.00
C2P200 Install Circular concrete manhole with an inner diameter
of 0.80 m. + Acc. Depth down to 1.00 - 2.00 m unit 478,800.00 95,760.00 574,560.00
C2P210 Install Circular conc. manhole with an inner diameter of
0.80 m. + Acc. Depth down to 2.01 - 3.00 m unit 798,000.00 159,600.00 957,600.00
C2P220 Install Circular concrete manhole with an inner diameter
of 1 m. + Acc. Depth down to 1.50 m unit 598,500.00 119,700.00 718,200.00
C2P230 Install Circular concrete manhole with an inner diameter
of 1 m. + Acc. Depth down to 1.51-3.00 m unit 997,500.00 199,500.00 1,197,000.00
C2P240 Install Circular concrete manhole with an inner diameter
of 1 m. + Acc. Depth down to 3.01-4.50 m unit 1,246,875.00 249,375.00 1,496,250.00
C2P250 Install Lavatory + accessories unit 1,072,500.00 214,500.00 1,287,000.00
C2P260 Install Wash Basin + accessories unit 660,000.00 132,000.00 792,000.00
C2P270 Install Suspended wall urinal + accessories unit 930,000.00 186,000.00 1,116,000.00
C2P280 Install Intermittent discharge systern + accessories unit 1,500,000.00 300,000.00 1,800,000.00
C2P290 Install Shower base + accessories unit 750,000.00 150,000.00 900,000.00
C2P300 Install Hot and cold water plumbing in the toilet +
accessories unit 12,630,000.00 2,526,000.00 15,156,000.00
C2P310 Install Septic pit of the O.M.S. type for 25 people
(Compl) unit 13,200,000.00 2,640,000.00 15,840,000.00
C2P320 Install Biological clearing filter (Complete) unit 5,340,000.00 1,068,000.00 6,408,000.00
C2P330 Install Carbon steel pipe 4" + accessories unit 180,000.00 36,000.00 216,000.00
C2P340 Install PVC fall pipe, 160 mm + accessories unit 103,290.00 20,658.00 123,948.00
C2P350 Install PVC pipe 300 mm + accessories unit 206,580.00 41,316.00 247,896.00
C2P360 Install Reinforced concrete manhole 60x60x150 cm3,
Depth to 1.50 m + accessories unit 150,810.00 30,162.00 180,972.00
C2P370 Install Reinforced concrete manhole 80x80x150 cm3,
Depth to 1.50 m + accessories unit 188,520.00 37,704.00 226,224.00
C2P380 Install Circular manhole 80x250 down to 2.5m +
accessories unit 273,360.00 54,672.00 328,032.00
C2P390 Install Circular manhole 100x250 down to 2.5m +
accessories unit 328,050.00 65,610.00 393,660.00
C2P400 Install PVC fall pipe, 125 mm + accessories unit 87,780.00 17,556.00 105,336.00
C2P410 Install High density polyethylene pipe 200-250 mm +
accessories unit 81,090.00 16,218.00 97,308.00
C2P420 Install Reinforced concrete manhole 100x100x150 cm +
accessories unit 55,860.00 11,172.00 67,032.00
C2P430 Install Syphon sump 250x250 mm.+ accessories unit 279,300.00 55,860.00 335,160.00
C2P440 Install Syphon sump 400x400 mm.+ accessories unit 399,000.00 79,800.00 478,800.00
C2P470 Install Mirror 60x100 cm2 + accessories m2 450,000.00 90,000.00 540,000.00
CPE010 Install Macadam base with crushed limestone aggregate m3 103,500.00 20,700.00 124,200.00
CPE020 Install Granular base m3 48,720.00 9,744.00 58,464.00
CPE030 Install Flexible paving consisting m2 21,390.00 4,278.00 25,668.00
CPE040 Install Double surface treatment m2 8,550.00 1,710.00 10,260.00
CPE050 Install 35 * 15 cm. kerb m 13,530.00 2,706.00 16,236.00
CPE060 Install Paving Block m2 18,000.00 3,600.00 21,600.00
CPE070 Install Anti-pollution fibre felt (150 g/m2) m2 50,640.00 10,128.00 60,768.00
CPE080 Install Cement slab paving m2 9,030.00 1,806.00 10,836.00
CPE090 Install Cement mortar 1/2 paving m2 4,515.00 903.00 5,418.00
CPE100 Install Paving with terrazzo floor tiles 40x40cm m2 35,400.00 7,080.00 42,480.00
CPE190 Install Exterior enclosure m2 32,370.00 6,474.00 38,844.00
CPE200 Install Enclosure with translucent glasswork m2 372,210.00 74,442.00 446,652.00
CPE240 Install Translucent outer wall consisting m2 517,500.00 103,500.00 621,000.00
CPE250 Install Acid proof lining m2 98,100.00 19,620.00 117,720.00
CPE260 Install Epoxy type lining for floors m2 81,600.00 16,320.00 97,920.00
CPE270 Install Static-proof and fireproof false floor m2 118,500.00 23,700.00 142,200.00
CPE280 Install Asphaltic prime coat on sand base m2 46,260.00 9,252.00 55,512.00
CPE290 Install Paving with P.V.C. floor tiles (30 x 30 cm) m2 25,590.00 5,118.00 30,708.00
CPE300 Install Exterior enclosure of building m2 16,200.00 3,240.00 19,440.00
CPE320 Install Flexible paving consisting of hot mix 6 cm m2 18,690.00 3,738.00 22,428.00
CPE330 Install Flexible paving consisting of hot mix 8 cm m2 29,640.00 5,928.00 35,568.00
CPE340 Install 35 * 15 cm. curved kerb for streets m 13,530.00 2,706.00 16,236.00
CPP010 Install Metallic pipe, 1000mm. inner diameter m 906,750.00 181,350.00 1,088,100.00
CPP030 Install Metallic pipe, 1200mm. inner diameter m 1,815,000.00 363,000.00 2,178,000.00
CPP050 Install Reinforced vibr. conc. pipe, w/ an inner dia. 1.800
mm m 1,395,000.00 279,000.00 1,674,000.00
CPP060 Install Manholes dia. 1.000 mm to 1.800 mm m 1,384,020.00 276,804.00 1,660,824.00
CPP070 Install Reinforced vibr. conc. pipe, w/ an inner dia. 2.500
mm m 1,922,280.00 384,456.00 2,306,736.00
CGL010 Install Glazing with colourless hot-drawn glass, 5 mm m 294,690.00 58,938.00 353,628.00
CGL020 Install Colourless glass window panes 6 mm m 116,040.00 23,208.00 139,248.00
CGL030 Install Wire reinforced glass, 6mm thick m 141,990.00 28,398.00 170,388.00
CPC010 Install Plastic paintwork w/ priming & two coats of paint m2 5,850.00 1,170.00 7,020.00
CPC020 Install Acrylic paintwork, two coats m2 5,400.00 1,080.00 6,480.00
CPC030 Install Synthetic enamel paintwork on metal work, two
coats m2 5,850.00 1,170.00 7,020.00
CPC040 Install Acid proof paintwork on polished parge coats for
interior, with priming, puntying and two coats of paint. m2 111,690.00 22,338.00 134,028.00
CPC050 Install Waterproofing roofs with three layers of
bituminous material with 60 gr/m2 glass fibre
reinforcement m2 57,600.00 11,520.00 69,120.00
CPC060 Install Waterproofing with a bituminous layer, w/ 60
g/m2 glass fibre reinforcement, finish w/ anti-adhesive
polyethylene m2 59,910.00 11,982.00 71,892.00
CPC070 Install Rigid insulation panel w/ 40 mm thick polystyrene
foam m2 100,410.00 20,082.00 120,492.00
CPC080 Install Electrolytic red lead paintwork m2 8,790.00 1,758.00 10,548.00
CPC090 Install Epoxy type prime coatand 65 microns thickness. m2 81,600.00 16,320.00 97,920.00
CPC100 Install Finishing paintwork of the epoxy type resistant
thickness of 100 microns. m2 125,550.00 25,110.00 150,660.00
CPC110 Install Stone-like paintwork m2 8,790.00 1,758.00 10,548.00
CPC120 Install Antipollution polyetilene sheet, 0.18mm thick m2 12,000.00 2,400.00 14,400.00
CPC130 Install High density polyethylene sheet 1 mm thick m2 28,710.00 5,742.00 34,452.00
CPC140 Install High density polyethylene sheet 1.5 mm thick m2 43,080.00 8,616.00 51,696.00
 HARGA TAKALAR
KODE DASAR / HARGA INDEKS INDEKS INDEKS INDEKS INDEKS INDEKS HARGA
NO SUMBER NAMA SUMBER DAYA SAT HARGA SAT. DASAR TRANSPORT ALAT MAT. ALAM MAT. FAB/IND. MAT. BAJA UPAH FRANCO KETERANGAN
DAYA JAKARTA 13.00% 5.00% 10.00% 7.50% 20.00% 20.00% SITE
CPC150 Install High density polyethylene sheet 2 mm thick m2 57,420.00 11,484.00 68,904.00
CPC160 Install Polypropylene geotextile fabric, min 325 g/m2
and 2.9 mm thick m2 12,000.00 2,400.00 14,400.00
CMI010 Install Soil Investigation l.s. 30,000,000.00 6,000,000.00 36,000,000.00
CMI040 Install Steel gate size 8.00 * 2.20 m., motorized, 12 mm
thick. unit 11,637,000.00 2,327,400.00 13,964,400.00
CMI050 Install Fence Wire netting enclosure 2.50 m. high + Acc. m 166,470.00 33,294.00 199,764.00
CMI060 Install Aluminium extractor unit 750,000.00 150,000.00 900,000.00
CMI080 Install Reinforced concrete screen wall 0.80 m. thick m2 648,000.00 129,600.00 777,600.00
CMI090 Install Sheet pile for provisional retaining wall up to 15
high m2 527,100.00 105,420.00 632,520.00
CMI110 Install Polyvinyl Cloride joint 240 mm. (Waterstop joint)
m 63,210.00 12,642.00 75,852.00
CMI130 Install Dredging in sea bed m3 17,370.00 3,474.00 20,844.00
CMI180 Install Demolishing and dismantling metallic sheet piling m2 44,610.00 8,922.00 53,532.00
CMI210 Install Leading buoys with floats, anchor buoys + Accs. unit 14,850,000.00 2,970,000.00 17,820,000.00
CMI220 Install Broken line road markings 15 cm. wide m 4,500.00 900.00 5,400.00
CMI230 Install Unbroken line road markings 15 cm. wide m 5,640.00 1,128.00 6,768.00
CMI270 Install Supply of support post for signs and placing unit 253,650.00 50,730.00 304,380.00
CMI280 Install Supply and placing it in situ on support post for
reflecting triangular danger signal ( 70 cm. side ) unit 360,000.00 72,000.00 432,000.00
CMI290 Install Supply and placing it in situ on support post for
reflecting triangular danger signal ( 90 cm. side ) unit 450,000.00 90,000.00 540,000.00
CMI300 Install Supply and placing it in situ on support post for
60 cm unit 300,000.00 60,000.00 360,000.00
CMI310 Install Supply and placing it in situ on support post for
90 cm unit 450,000.00 90,000.00 540,000.00
CMI320 Install Steel gate size 1.5 * 2.20 m. 1 mm thick. unit 1,050,000.00 210,000.00 1,260,000.00
CMI330 Install Automatic barrier for central gate, 7,00 m length unit 15,000,000.00 3,000,000.00 18,000,000.00
CMI340 Install Landscape gardening l.s 7,500,000.00 1,500,000.00 9,000,000.00
CMI350 Install Expansión and chemicals bolts kg 19,012.50 3,802.50 22,815.00
CMI360 Install Driven concrete pile sect. 40x40 cm2, 18 m
length. unit 1,440,000.00 288,000.00 1,728,000.00
CMI370 Install Driven concrete pile sect. 40x40 cm2, 12 m unit 873,000.00 174,600.00 1,047,600.00
CMI380 length
Install Driven concrete pile sect. 40x40 cm2, 32 m
length, for jetty unit 2,373,000.00 474,600.00 2,847,600.00
CMI400 Install Driven concrete pile sect. 30x30 cm2, 18 m m 993,300.00 198,660.00 1,191,960.00
CMI410 length
Install Driven concrete pile sect. 30x30 cm2, 12 m unit 582,000.00 116,400.00 698,400.00
CMI420 length
Install Bored reinforced concrete pile 800 mm. in
diameter, about 18 m length unit 4,320,000.00 864,000.00 5,184,000.00
CMI430 Install Bored reinforced concrete pile 800 mm. in
diameter, about 12 m length unit 2,880,000.00 576,000.00 3,456,000.00
CMI440 Install Bored reinforced concrete pile 600 mm. in
diameter, about 18 m length unit 3,240,000.00 648,000.00 3,888,000.00
CMI450 Install Bored reinforced concrete pile 600 mm. in
diameter, about 12 m length unit 2,160,000.00 432,000.00 2,592,000.00
CMI460 Install Bored reinforced concrete pile 450 mm. in
diameter, about 18 m length unit 2,700,000.00 540,000.00 3,240,000.00
CMI470 Install Bored reinforced concrete pile 450 mm. in
diameter, about 12 m length unit 1,800,000.00 360,000.00 2,160,000.00
CMI480 Install Bituminous paintwork m2 81,000.00 16,200.00 97,200.00

D2P180 Alat Bantu Coll. box down to a depth of 1.00 m., 60 *

60 cm unit 79,800.00 3,990.00 83,790.00
D2P190 Alat Bantu Circular concrete manhole with an inner
diameter of 0.80 m. + Acc. Depth down to 1.00 m unit 106,400.00 5,320.00 111,720.00
D2P200 Alat Bantu Circular concrete manhole with an inner
diameter of 0.80 m. + Acc. Depth down to 1.00 - 2.00 m unit 159,600.00 7,980.00 167,580.00
D2P210 Alat Bantu Circular conc. manhole w/ an inner dia. of
0.80 m. + Acc. Depth down to 2.01 - 3.00 m unit 266,000.00 13,300.00 279,300.00
D2P220 Alat Bantu Circular conc. manhole w/ an inner dia. of 1
m. + Acc. Depth down to 1.50 m unit 199,500.00 9,975.00 209,475.00
D2P230 Alat Bantu Circular conc. manhole w/ an inner dia. of 1
m. + Acc. Depth down to 1.51-3.00 m unit 332,500.00 16,625.00 349,125.00
D2P240 Alat Bantu Circular concrete manhole with an inner
diameter of 1 m. + Acc. Depth down to 3.01-4.50 m unit 415,625.00 20,781.25 436,406.25
D2P250 Alat Bantu Lavatory + accessories unit 357,500.00 17,875.00 375,375.00
D2P260 Alat Bantu Wash Basin + accessories unit 220,000.00 11,000.00 231,000.00
D2P270 Alat Bantu Suspended wall urinal + accessories unit 310,000.00 15,500.00 325,500.00
D2P280 Alat Bantu Intermittent discharge systern + accessories unit 500,000.00 25,000.00 525,000.00
D2P290 Alat Bantu Shower base + accessories unit 250,000.00 12,500.00 262,500.00
D2P300 Alat Bantu Hot and cold water plumbing in the toilet +
accessories unit 4,210,000.00 210,500.00 4,420,500.00
D2P310 Alat Bantu Septic pit of the O.M.S. type for 25 people
(Compl) unit 4,400,000.00 220,000.00 4,620,000.00
D2P320 Alat Bantu Biological clearing filter (Complete) unit 1,780,000.00 89,000.00 1,869,000.00
D2P330 Alat Bantu Carbon steel pipe 4" + accessories unit 60,000.00 3,000.00 63,000.00
D2P340 Alat Bantu PVC fall pipe, 160 mm + accessories unit 34,430.00 1,721.50 36,151.50
D2P350 Alat Bantu PVC pipe 300 mm + accessories unit 68,860.00 3,443.00 72,303.00
D2P360 Alat Bantu Reinforced concrete manhole 60x60x150
cm3, Depth to 1.50 m + accessories unit 50,270.00 2,513.50 52,783.50
D2P370 Alat Bantu Reinforced concrete manhole 80x80x150
cm3, Depth to 1.50 m + accessories unit 62,840.00 3,142.00 65,982.00
D2P380 Alat Bantu Circular manhole 80x250 down to 2.5m +
accessories unit 91,120.00 4,556.00 95,676.00
D2P390 Alat Bantu Circular manhole 100x250 down to 2.5m +
accessories unit 109,350.00 5,467.50 114,817.50
D2P400 Alat Bantu PVC fall pipe, 125 mm + accessories unit 29,260.00 1,463.00 30,723.00
D2P410 Alat Bantu High density polyethylene pipe 200-250 mm
+ accessories unit 27,030.00 1,351.50 28,381.50
D2P420 Alat Bantu Reinforced concrete manhole 100x100x150
cm + accessories unit 18,620.00 931.00 19,551.00
D2P430 Alat Bantu Syphon sump 250x250 mm.+ accessories unit 93,100.00 4,655.00 97,755.00
D2P440 Alat Bantu Syphon sump 400x400 mm.+ accessories unit 133,000.00 6,650.00 139,650.00
D2P470 Alat Bantu Mirror 60x100 cm2 + accessories m2 150,000.00 7,500.00 157,500.00
DPE010 Alat Bantu Macadam base with crushed limestone
aggregate m3 34,500.00 1,725.00 36,225.00
DPE020 Alat Bantu Granular base m3 16,240.00 812.00 17,052.00
DPE030 Alat Bantu Flexible paving consisting m2 7,130.00 356.50 7,486.50
DPE040 Alat Bantu Double surface treatment m2 2,850.00 142.50 2,992.50
DPE050 Alat Bantu 35 * 15 cm. kerb m 4,510.00 225.50 4,735.50
DPE060 Alat Bantu Paving Block m2 6,000.00 300.00 6,300.00
DPE070 Alat Bantu Anti-pollution fibre felt (150 g/m2) m2 16,880.00 844.00 17,724.00
DPE080 Alat Bantu Cement slab paving m2 3,010.00 150.50 3,160.50
DPE090 Alat Bantu Cement mortar 1/2 paving m2 1,505.00 75.25 1,580.25
DPE100 Alat Bantu Paving with terrazzo floor tiles 40x40cm m2 11,800.00 590.00 12,390.00
DPE190 Alat Bantu Exterior enclosure m2 10,790.00 539.50 11,329.50
DPE200 Alat Bantu Enclosure with translucent glasswork m2 124,070.00 6,203.50 130,273.50
DPE240 Alat Bantu Translucent outer wall consisting m2 172,500.00 8,625.00 181,125.00
DPE250 Alat Bantu Acid proof lining m2 32,700.00 1,635.00 34,335.00
DPE260 Alat Bantu Epoxy type lining for floors m2 27,200.00 1,360.00 28,560.00
DPE270 Alat Bantu Static-proof and fireproof false floor m2 39,500.00 1,975.00 41,475.00
DPE280 Alat Bantu Asphaltic prime coat on sand base m2 15,420.00 771.00 16,191.00
DPE290 Alat Bantu Paving with P.V.C. floor tiles (30 x 30 cm) m2 8,530.00 426.50 8,956.50
DPE300 Alat Bantu Exterior enclosure of building m2 5,400.00 270.00 5,670.00
DPE320 Alat Bantu Flexible paving consisting of hot mix 6 cm m2 6,230.00 311.50 6,541.50
DPE330 Alat Bantu Flexible paving consisting of hot mix 8 cm m2 9,880.00 494.00 10,374.00
DPE340 Alat Bantu 35 * 15 cm. curved kerb for streets m 4,510.00 225.50 4,735.50
DPP010 Alat Bantu Metallic pipe, 1000mm. inner diameter m 302,250.00 15,112.50 317,362.50
DPP030 Alat Bantu Metallic pipe, 1200mm. inner diameter m 605,000.00 30,250.00 635,250.00
DPP050 Alat Bantu Reinforced vibr. conc. pipe, w/ an inner dia.
1.800 mm m 465,000.00 23,250.00 488,250.00
DPP060 Alat Bantu Manholes dia. 1.000 mm to 1.800 mm m 461,340.00 23,067.00 484,407.00
DPP070 Alat Bantu Reinforced vibr. conc. pipe, w/ an inner dia.
2.500 mm m 640,760.00 32,038.00 672,798.00
DGL010 Alat Bantu Glazing with colourless hot-drawn glass, 5 m 98,230.00 4,911.50 103,141.50
mm
Alat Bantu Colourless glass window panes 6 mm m 38,680.00 1,934.00 40,614.00
DGL020
 HARGA TAKALAR
KODE DASAR / HARGA INDEKS INDEKS INDEKS INDEKS INDEKS INDEKS HARGA
NO SUMBER NAMA SUMBER DAYA SAT HARGA SAT. DASAR TRANSPORT ALAT MAT. ALAM MAT. FAB/IND. MAT. BAJA UPAH FRANCO KETERANGAN
DAYA JAKARTA 13.00% 5.00% 10.00% 7.50% 20.00% 20.00% SITE
DGL030 Alat Bantu Wire reinforced glass, 6mm thick m 47,330.00 2,366.50 49,696.50
DPC010 Alat Bantu Plastic paintwork w/ priming & two coats of
paint m2 1,950.00 97.50 2,047.50
DPC020 Alat Bantu Acrylic paintwork, two coats m2 1,800.00 90.00 1,890.00
DPC030 Alat Bantu Synthetic enamel paintwork on metal work,
two coats m2 1,950.00 97.50 2,047.50
DPC040 Alat Bantu Acid proof paintwork on polished parge coats
for interior, with priming, puntying and two coats of
paint. m2 37,230.00 1,861.50 39,091.50
DPC050 Alat Bantu Waterproofing roofs with three layers of
bituminous material with 60 gr/m2 glass fibre
reinforcement m2 19,200.00 960.00 20,160.00
DPC060 Alat Bantu Waterproofing with a bituminous layer, w/ 60
g/m2 glass fibre reinforcement, finish w/ anti-adhesive
polyethylene m2 19,970.00 998.50 20,968.50
DPC070 Alat Bantu Rigid insulation panel w/ 40 mm thick
polystyrene foam m2 33,470.00 1,673.50 35,143.50
DPC080 Alat Bantu Electrolytic red lead paintwork m2 2,930.00 146.50 3,076.50
DPC090 Alat Bantu Epoxy type prime coatand 65 microns
thickness. m2 27,200.00 1,360.00 28,560.00
DPC100 Alat Bantu Finishing paintwork of the epoxy type
resistant thickness of 100 microns. m2 41,850.00 2,092.50 43,942.50
DPC110 Alat Bantu Stone-like paintwork m2 2,930.00 146.50 3,076.50
DPC120 Alat Bantu Antipollution polyetilene sheet, 0.18mm
thick m2 4,000.00 200.00 4,200.00
DPC130 Alat Bantu High density polyethylene sheet 1 mm thick m2 9,570.00 478.50 10,048.50
DPC140 Alat Bantu High density polyethylene sheet 1.5 mm thick
m2 14,360.00 718.00 15,078.00
DPC150 Alat Bantu High density polyethylene sheet 2 mm thick m2 19,140.00 957.00 20,097.00
DPC160 Alat Bantu Polypropylene geotextile fabric, min 325
g/m2 and 2.9 mm thick m2 4,000.00 200.00 4,200.00
DMI010 Alat Bantu Soil Investigation l.s. 10,000,000.00 500,000.00 10,500,000.00
DMI040 Alat Bantu Steel gate size 8.00 * 2.20 m., motorized, 12
mm thick. unit 3,879,000.00 193,950.00 4,072,950.00
DMI050 Alat Bantu Fence Wire netting enclosure 2.50 m. high +
Acc. m 55,490.00 2,774.50 58,264.50
DMI060 Alat Bantu Aluminium extractor unit 250,000.00 12,500.00 262,500.00
DMI080 Alat Bantu Reinforced concrete screen wall 0.80 m.
thick m2 216,000.00 10,800.00 226,800.00
DMI090 Alat Bantu Sheet pile for provisional retaining wall up to
15 high m2 175,700.00 8,785.00 184,485.00
DMI110 Alat Bantu Polyvinyl Cloride joint 240 mm. (Waterstop
joint) m 21,070.00 1,053.50 22,123.50
DMI130 Alat Bantu Dredging in sea bed m3 5,790.00 289.50 6,079.50
DMI180 Alat Bantu Demolishing and dismantling metallic sheet
piling m2 14,870.00 743.50 15,613.50
DMI210 Alat Bantu Leading buoys with floats, anchor buoys +
Accs. unit 4,950,000.00 247,500.00 5,197,500.00
DMI220 Alat Bantu Broken line road markings 15 cm. wide m 1,500.00 75.00 1,575.00
DMI230 Alat Bantu Unbroken line road markings 15 cm. wide m 1,880.00 94.00 1,974.00
DMI270 Alat Bantu Supply of support post for signs and placing unit 84,550.00 4,227.50 88,777.50
DMI280 Alat Bantu Supply and placing it in situ on support post
for reflecting triangular danger signal ( 70 cm. side ) unit 120,000.00 6,000.00 126,000.00
DMI290 Alat Bantu Supply and placing it in situ on support post
for reflecting triangular danger signal ( 90 cm. side ) unit 150,000.00 7,500.00 157,500.00
DMI300 Alat Bantu Supply and placing it in situ on support post
for 60 cm unit 100,000.00 5,000.00 105,000.00
DMI310 Alat Bantu Supply and placing it in situ on support post
for 90 cm unit 150,000.00 7,500.00 157,500.00
DMI320 Alat Bantu Steel gate size 1.5 * 2.20 m. 1 mm thick. unit 350,000.00 17,500.00 367,500.00
DMI330 Alat Bantu Automatic barrier for central gate, 7,00 m
length unit 5,000,000.00 250,000.00 5,250,000.00
DMI340 Alat Bantu Landscape gardening l.s 2,500,000.00 125,000.00 2,625,000.00
DMI350 Alat Bantu Expansión and chemicals bolts kg 6,337.50 316.88 6,654.38
DMI360 Alat Bantu Driven concrete pile sect. 40x40 cm2, 18 m
length. unit 480,000.00 24,000.00 504,000.00
DMI370 Alat Bantu Driven concrete pile sect. 40x40 cm2, 12 m
length unit 291,000.00 14,550.00 305,550.00
DMI380 Alat Bantu Driven concrete pile sect. 40x40 cm2, 32 m
length, for jetty unit 791,000.00 39,550.00 830,550.00
DMI400 Alat Bantu Driven concrete pile sect. 30x30 cm2, 18 m
length m 331,100.00 16,555.00 347,655.00
DMI410 Alat Bantu Driven concrete pile sect. 30x30 cm2, 12 m
length unit 194,000.00 9,700.00 203,700.00
DMI420 Alat Bantu Bored reinforced concrete pile 800 mm. in
diameter, about 18 m length unit 1,440,000.00 72,000.00 1,512,000.00
DMI430 Alat Bantu Bored reinforced concrete pile 800 mm. in
diameter, about 12 m length unit 960,000.00 48,000.00 1,008,000.00
DMI440 Alat Bantu Bored reinforced concrete pile 600 mm. in
diameter, about 18 m length unit 1,080,000.00 54,000.00 1,134,000.00
DMI450 Alat Bantu Bored reinforced concrete pile 600 mm. in
diameter, about 12 m length unit 720,000.00 36,000.00 756,000.00
DMI460 Alat Bantu Bored reinforced concrete pile 450 mm. in
diameter, about 18 m length unit 900,000.00 45,000.00 945,000.00
DMI470 Alat Bantu Bored reinforced concrete pile 450 mm. in
diameter, about 12 m length unit 600,000.00 30,000.00 630,000.00
DMI480 Alat Bantu Bituminous paintwork m2 27,000.00 1,350.00 28,350.00

- -
PROFIL - -
A2EK01 Plate 6 - 20 mm kg 7,530.00 7,530.00
A2EK25 Plate 20 - 50 mm kg 7,790.00 7,790.00
A2EK26 Metal Deck Plate kg 12,212.82 1,753.33 2,442.56 16,408.71
A2EK27 Metal Deck Plate m2 101,000.00 14,500.00 20,200.00 135,700.00
A2EK28 Metal Deck Plate 0.7mm m2 6,650.54 14,500.00 1,330.11 22,480.65
A2EK29 Metal Deck Plate 1mm m2 9,492.14 14,500.00 1,898.43 25,890.57
- -
UPAH - -
C2AA01 Pekerja Tdk terlatih jam 4,286.00 557.18 857.20 5,700.38
C2BA01 Pembantu jam 4,286.00 557.18 857.20 5,700.38
C2CA01 Pekerja jam 5,357.14 696.43 1,071.43 7,125.00
C2DA01 Tukang jam 6,428.57 835.71 1,285.71 8,550.00
C2EA01 Mandor jam 8,571.43 1,114.29 1,714.29 11,400.00
- -
C2MA10 Operator Barge jam 47,619.05 6,190.48 9,523.81 63,333.33
C2MA11 Mechanic jam 28,571.43 3,714.29 5,714.29 38,000.00
C2MA12 Captain Tug Boat jam 95,238.10 12,380.95 19,047.62 126,666.67
C2MA13 Helper Mechanic jam 5,714.29 742.86 1,142.86 7,600.00
C2MA14 Worker Barge jam 7,142.86 928.57 1,428.57 9,500.00
C2MA15 Akomodasi ls 49,000,000.00 6,370,000.00 9,800,000.00 65,170,000.00
- - -
C2FC10 Upah Pondasi Pagar Wire Mesh bh 130,000.00 16,900.00 26,000.00 172,900.00
- - -
C2EB01 Upah Dinding 1/2 Bata (Hollow) m2 17,500.00 3,500.00 21,000.00
C2EB02 Upah Pasang Keramik Dinding m2 24,000.00 3,120.00 4,800.00 31,920.00
C2EB03 Upah Dinding 1 Bata m2 35,000.00 4,550.00 7,000.00 46,550.00
C2EB20 Upah Pasang Buwplank m2 7,500.00 975.00 1,500.00 9,975.00
C2B040 Upah Plester m2 7,500.00 975.00 1,500.00 9,975.00
C2B041 Upah Plester + ACI 125mm m2 11,500.00 1,495.00 2,300.00 15,295.00
C2B042 Upah Plester + ACI 250mm m2 23,000.00 2,990.00 4,600.00 30,590.00
C2B043 Upah Gasket m2 55,000.00 7,150.00 11,000.00 73,150.00
C2B044 Upah Pasang List Kayu H=100mm m 3,150.00 409.50 630.00 4,189.50
C2B045 Upah Artificial Stone m 5,750.00 747.50 1,150.00 7,647.50
C2B046 Upah + Pasang Pintu Plywood bh 145,000.00 18,850.00 29,000.00 192,850.00
C2B047 Upah + Pasang Pintu Panel bh 152,250.00 19,792.50 30,450.00 202,492.50
C2EB07 Upah Bekisting Rough m2 30,000.00 3,900.00 6,000.00 39,900.00
 HARGA TAKALAR
KODE DASAR / HARGA INDEKS INDEKS INDEKS INDEKS INDEKS INDEKS HARGA
NO SUMBER NAMA SUMBER DAYA SAT HARGA SAT. DASAR TRANSPORT ALAT MAT. ALAM MAT. FAB/IND. MAT. BAJA UPAH FRANCO KETERANGAN
DAYA JAKARTA 13.00% 5.00% 10.00% 7.50% 20.00% 20.00% SITE
C2EB08 Upah Bekisting Smooth m2 35,000.00 4,550.00 7,000.00 46,550.00
C2EB09 Upah Bongkar Pasang Scaffolding m3 3,500.00 455.00 700.00 4,655.00
C2EB12 Upah Pasang Geotextile m2 6,500.00 845.00 1,300.00 8,645.00
C2EB13 Upah Pasang Wire Mesh m2 10,000.00 1,300.00 2,000.00 13,300.00
- - -
C2C000 Upah Pemancangan Pile Ø 400mm (Hammer K-35) m' 42,500.00 5,525.00 8,500.00 56,525.00
C2C010 Handling Pile Ø 400mm m' 3,000.00 390.00 600.00 3,990.00
C2C020 Upah Pemancangan Pile Ø 350mm (Hammer K-35) m' 42,500.00 5,525.00 8,500.00 56,525.00
C2C021 Upah Bor Pile Ø 1000mm (Incl. Cor) m' 450,000.00 58,500.00 90,000.00 598,500.00
C2C030 Handling Pile Ø 350mm m' 3,000.00 390.00 600.00 3,990.00
C2C040 Upah Pancang Pipe Pile Ø 609mm m' 195,000.00 25,350.00 39,000.00 259,350.00
C2C041 Handling Steel Pipe Pile Ø 609mm m' 3,000.00 390.00 600.00 3,990.00
C2C042 Pengelasan Sambungan Steel Pile Ø 609mm ttk 101,250.00 13,162.50 20,250.00 134,662.50
C2C043 Pengelasan Potong Steel Pile Ø 609mm ttk 100,000.00 13,000.00 20,000.00 133,000.00
C2C050 Install Bona Pipe Ø 1700mm m 4,190,000.00 544,700.00 838,000.00 5,572,700.00
C2C051 Unloading Bona Pipe Ø 1700mm m 725,000.00 94,250.00 145,000.00 964,250.00
C2C061 PDA Test PC Pile 300mm Dia nos 6,500,000.00 845,000.00 1,300,000.00 8,645,000.00
C2C062 PDA Test PC Pile 300mm Dia for working pile nos 3,750,000.00 487,500.00 750,000.00 4,987,500.00
C2C070 Vertical/Axial Test PC Pile 400mm Dia (300% x 155 nos 22,500,000.00 2,925,000.00 4,500,000.00 29,925,000.00
C2C071 Lateral Test PC Pile 300mm Dia (300% x 1.7T) nos 10,000,000.00 1,300,000.00 2,000,000.00 13,300,000.00
C2C080 PDA Test PC Pile 600mm Dia nos 7,000,000.00 910,000.00 1,400,000.00 9,310,000.00
C2C093 SPT Test (Boring) nos 15,000,000.00 1,950,000.00 3,000,000.00 19,950,000.00
C2C094 CPT Test (Sondir) nos 3,500,000.00 455,000.00 700,000.00 4,655,000.00
C2C100 Upah Liquid Waterproof 2 Ply m2 22,000.00 2,860.00 4,400.00 29,260.00
C2C101 Upah Liquid Waterproof 3 Ply m2 33,000.00 4,290.00 6,600.00 43,890.00
- - -
C2C100 Joint Welding Pile Ø 400mm nos 100,500.00 150,000.00 19,500.00 30,000.00 199,500.00
C2C101 Joint Welding Pile Ø 350mm nos 90,450.00 150,000.00 19,500.00 30,000.00 199,500.00
C2C102 PHT Ø 400mm nos 626,500.00 81,445.00 125,300.00 833,245.00
C2C103 PHT Ø 350mm nos - - -
C2C290 Upah Pemancangan Steel Sheet Pile m' 30,000.00 3,900.00 6,000.00 39,900.00
C2C293 Upah Pencabutan Steel Sheet Pile m' 30,000.00 3,900.00 6,000.00 39,900.00
C2C300 Handling Steel Sheet Pile m' 6,000.00 780.00 1,200.00 7,980.00
C2C301 Handling Steel ton 200,000.00 26,000.00 40,000.00 266,000.00
C2C302 Upah Fabrikasi Steel ton 1,250,000.00 162,500.00 250,000.00 1,662,500.00
C2C303 Handling ton 850,000.00 110,500.00 170,000.00 1,130,500.00
C2C304 Handling Steel ton 650,000.00 84,500.00 130,000.00 864,500.00
C2C305 Upah Pemancangan H Beam m' 42,500.00 5,525.00 8,500.00 56,525.00
C2C306 Upah Pencabutan H Beam m' 30,000.00 3,900.00 6,000.00 39,900.00
C2C307 Upah Penyambungan H Beam nos 100,500.00 13,065.00 20,100.00 133,665.00
C2C308 Handling Steel Girder ton 850,000.00 110,500.00 170,000.00 1,130,500.00
C2C309 Upah Fabrikasi Steel Girder ton 1,375,000.00 178,750.00 275,000.00 1,828,750.00
C2C310 Handling Steel Fender ton 850,000.00 110,500.00 170,000.00 1,130,500.00
C2C311 Upah Fabrikasi Steel Fender ton 1,500,000.00 195,000.00 300,000.00 1,995,000.00
C2C370 Upah Pabrikasi Struting kg 1,250.00 162.50 250.00 1,662.50
C2C371 Upah Pabrikasi Steel kg 1,250.00 162.50 250.00 1,662.50
C2C380 Upah Bongkar Struting kg 1,250.00 162.50 250.00 1,662.50
- - -
C1FW40 Upah Install + Bongkar Steel formwork m2 90,720.00 18,144.00 108,864.00
C1FW50 Upah Install Metallic conduit dia. 120 mm m 222,000.00 44,400.00 266,400.00
C1FW60 Install Carbon steel tube up to dia. 250 mm m 252,000.00 50,400.00 302,400.00
C1FW70 Install Carbon steel tube from dia. 251 up to 600 mm m 567,000.00 113,400.00 680,400.00
C2S180 Install Guard rail + Accessories m 107,310.00 21,462.00 128,772.00
C2S190 Install Galvanised steel step + Accessories unit 120,420.00 24,084.00 144,504.00
C2S200 Install Manhole and registration + Accessories unit 2,496,000.00 499,200.00 2,995,200.00
C2S210 Install Scupper hole or drain + Accessories unit 1,302,600.00 260,520.00 1,563,120.00
C2S220 Install Manhole Cover and Frame + Accessories unit 1,170,000.00 234,000.00 1,404,000.00
C2M100 Install Refractory brick size 9"x4.5"x4" + Accs. m2 119,970.00 23,994.00 143,964.00
C2P170 Install Collection box down to a depth of 1.00 m., 40 * 4 unit 159,600.00 31,920.00 191,520.00
- - -
C2ED01 Upah Pengecatan m2 7,500.00 975.00 1,500.00 9,975.00
C2ED02 Upah Pengecatan kg 750.00 97.50 150.00 997.50
C2E010 Fabrication & Painting Structural Steel kg 3,270.00 654.00 3,924.00
C2E011 Transport Structural Steel kg 1,240.00 248.00 1,488.00
C2E012 Packing & Delivery H Shape kg 2,278.00 296.14 455.60 3,029.74
C2E013 Erection Structural Steel kg 1,680.00 336.00 2,016.00
C2E020 Fabrication & Painting Plate kg 3,090.00 618.00 3,708.00
C2E021 Transport Plate to Site kg 1,240.00 248.00 1,488.00
C2E022 Packing & Delivery Plate kg 2,278.00 455.60 2,733.60
C2E023 Erection Plate kg 1,680.00 336.00 2,016.00
C2E024 Welded Plate kg 1,000.00 130.00 200.00 1,330.00
C2E030 Shop Drawing & Fab. Rail kg 5,602.00 1,120.40 6,722.40
C2E031 Sandblasting & Pinting Rail kg 1,750.00 350.00 2,100.00
C2E032 Packing & Delivery Rail kg 2,278.00 455.60 2,733.60
C2E033 Erection Rail kg 2,808.00 561.60 3,369.60
C2E050 Erection Steel kg 2,000.00 400.00 2,400.00
C2E053 Erection Steel ton 2,000,000.00 260,000.00 400,000.00 2,660,000.00
C2E054 Erection Steel Girder ton 2,000,000.00 260,000.00 400,000.00 2,660,000.00
C2E055 Erection Steel Fender ton 2,000,000.00 260,000.00 400,000.00 2,660,000.00
C2E070 Packing & Delivery H S Bolts kg 2,500.00 500.00 3,000.00
C2E071 Erection H S Bolts kg 1,750.00 350.00 2,100.00
C2E080 Shop Draw. & Fab. Anchor Bolts Galv. kg 1,694.00 338.80 2,032.80
C2E081 Sandblasting & Pinting Anchor Bolts Galv. kg 1,705.00 341.00 2,046.00
C2E082 Packing & Delivery Anchor Bolts Galv. kg 1,900.00 380.00 2,280.00
C2E083 Erection Anchor Bolts Galv. kg 5,184.00 1,036.80 6,220.80
C2ED08 Install Waterstop w = 150mm m' 15,000.00 1,950.00 3,000.00 19,950.00
C2ED09 Install Waterstop w = 230mm m' 23,000.00 2,990.00 4,600.00 30,590.00
C2E090 Install Grating m2 8,625.00 1,121.25 1,725.00 11,471.25
C2E091 Install Roof Drain Ø 6" pcs 75,000.00 9,750.00 15,000.00 99,750.00
C2E092 Install Roof Drain Ø 4" m 63,750.00 8,287.50 12,750.00 84,787.50
C2E094 Install Grating kg 1,500.00 195.00 300.00 1,995.00
C2E095 Install Steel Pipe dia 100 mm m 196,650.00 25,564.50 39,330.00 261,544.50
C2E096 Install Steel Pipe dia 150 mm m 262,200.00 34,086.00 52,440.00 348,726.00
C2ED10 Install Expantion Joint m' 15,000.00 1,950.00 3,000.00 19,950.00
C2E110 Install Handrail m' 13,750.00 1,787.50 2,750.00 18,287.50
C2E111 Install Handrail ton 1,750,000.00 227,500.00 350,000.00 2,327,500.00
C2E112 Install Gutter m2 146,000.00 18,980.00 29,200.00 194,180.00
C2ED15 Install Aluminium for Window/Door m2 42,000.00 5,460.00 8,400.00 55,860.00
C2ED24 Upah Potong Tiang Pancang Ø 400mm bh 60,500.00 7,865.00 12,100.00 80,465.00
C2ED25 Upah Potong Tiang Pancang Ø 350mm bh 66,000.00 8,580.00 13,200.00 87,780.00
C2EG01 Upah Cor m3 53,100.00 10,620.00 63,720.00
C2EG02 Upah Cor Lantai m3 53,100.00 6,903.00 10,620.00 70,623.00
C2EG03 Upah Curing m2 2,500.00 325.00 500.00 3,325.00
C2EG04 Upah tuang Silica Fume zak 1,000.00 200.00 1,200.00
C2EG05 Upah tuang Fibre zak 1,000.00 200.00 1,200.00
C2EG06 Upah tuang Rhebuild ltr 500.00 100.00 600.00
C2G010 Upah Pasang Paving Block m2 7,500.00 975.00 1,500.00 9,975.00
C2G020 Install Gypsum 9mm + Rangka Hollow m2 15,000.00 1,950.00 3,000.00 19,950.00
C2G021 Install Gypsum 9mm + Rangka Hollow m2 20,000.00 2,600.00 4,000.00 26,600.00
C2G022 Install List Gypsum 10mm m 10,000.00 1,300.00 2,000.00 13,300.00
C2G023 Install Ceiling Accoustic 9mm + Rangka Maintee m2 38,100.00 4,953.00 7,620.00 50,673.00
C2EA13 Upah dan Install besi kg 750.00 97.50 150.00 997.50
C2EA14 Handling besi bor pile ton 600,000.00 78,000.00 120,000.00 798,000.00
- - -
C2MA10 Install Morring Bollard 50 Ton set 3,000,000.00 390,000.00 600,000.00 3,990,000.00
C2MA11 Install Morring Bollard 10 Ton set 800,000.00 104,000.00 160,000.00 1,064,000.00
C2MA20 Install Rubber Fender SV-800H x 2000L set 5,550,000.00 721,500.00 1,110,000.00 7,381,500.00
C2MA21 Install Rubber Fender SV-300H x 1000L set 850,000.00 110,500.00 170,000.00 1,130,500.00
C2MA30 Install Navigation Aids set 33,705,000.00 4,381,650.00 6,741,000.00 44,827,650.00
C2MA40 Install jack 100 Ton set 5,250,000.00 682,500.00 1,050,000.00 6,982,500.00
C2MA50 Install Aluminium Anode pcs 1,350,000.00 175,500.00 270,000.00 1,795,500.00
C2MA51 Mob & Demobilisation Eng. Service pcs 42,500,000.00 5,525,000.00 8,500,000.00 56,525,000.00
- -
ALAT
 HARGA TAKALAR
KODE DASAR / HARGA INDEKS INDEKS INDEKS INDEKS INDEKS INDEKS HARGA
NO SUMBER NAMA SUMBER DAYA SAT HARGA SAT. DASAR TRANSPORT ALAT MAT. ALAM MAT. FAB/IND. MAT. BAJA UPAH FRANCO KETERANGAN
DAYA JAKARTA 13.00% 5.00% 10.00% 7.50% 20.00% 20.00% SITE
2,000.00
D4AV01 Excavator PC200 jam 186,142.86 24,198.57 9,307.14 219,648.57
D4AV02 Excavator Long Arm jam 244,642.86 31,803.57 12,232.14 288,678.57
D4AV04 Wheel Loader jam 395,794.00 51,453.22 19,789.70 467,036.92
D4AV05 Giant Breaker jam 250,000.00 32,500.00 12,500.00 295,000.00
D4AV06 Excavator for Giant Breaker jam 186,142.86 24,198.57 9,307.14 219,648.57
- - -
D4AA01 Bulldozer D65P jam 215,142.86 27,968.57 10,757.14 253,868.57
D4AA02 Motor Grader jam 160,000.00 20,800.00 8,000.00 188,800.00
D4AA04 Peneumatic Tire Roller jam 170,000.00 22,100.00 8,500.00 200,600.00
D4AA05 Tandem Roller jam 160,000.00 20,800.00 8,000.00 188,800.00
D4AA06 Vibrator Roller jam 145,000.00 18,850.00 7,250.00 171,100.00
- - -
D4AM03 Hand Stamper jam 7,500.00 975.00 375.00 8,850.00
- - -
D4EC00 Mobile Crane 20 Ton jam 250,000.00 32,500.00 12,500.00 295,000.00
D4EC01 Piling Barge + Diesel Hammer K45 jam 2,500,000.00 325,000.00 125,000.00 2,950,000.00
D4EC02 Service Crane 20 Ton jam 250,000.00 32,500.00 12,500.00 295,000.00
D4E030 Truck Crane 7 Ton jam 142,857.14 18,571.43 7,142.86 168,571.43
- - -
D4AT01 Light Truck jam 30,000.00 3,900.00 1,500.00 35,400.00
D4AT02 Water Tangker 3000 ltr jam 50,000.00 6,500.00 2,500.00 59,000.00
D4AT03 Dump Truck 15 T jam 100,000.00 13,000.00 5,000.00 118,000.00
D4AT04 Dump Truck 21 T jam 120,000.00 15,600.00 6,000.00 141,600.00
D4AT06 Trailer jam 111,250.00 14,462.50 5,562.50 131,275.00
D4KC01 Engine Pump Ø 2" jam 5,000.00 650.00 250.00 5,900.00
D4KC02 Engine Pump Ø 4" jam 7,500.00 975.00 375.00 8,850.00
D4KC03 Engine Pump Ø 6" jam 10,000.00 1,300.00 500.00 11,800.00
D4KC04 Jet Pump jam - - -
D4KC05 Submergible Pump Ø 2" jam 25,000.00 3,250.00 1,250.00 29,500.00
D4KC06 Submergible Pump Ø 3" jam 37,500.00 4,875.00 1,875.00 44,250.00
D4KC07 Submergible Pump Ø 4" jam 43,750.00 5,687.50 2,187.50 51,625.00
D4KC08 Submergible Pump Ø 6" jam 50,000.00 6,500.00 2,500.00 59,000.00
D4KC09 Dewatering Pondasi m3 31,100.00 4,043.00 1,555.00 36,698.00
D4KC10 Dewatering Slab m3 31,100.00 4,043.00 1,555.00 36,698.00
D4KC11 Dewatering Intake m3 - - -
D4KC12 Dewatering Outfall m3 - - -
D4KC13 m3 - - -
D4KC14 - - -
- - -
D4MC00 Concrete Pump (2 Long + 1 Standard) jam 129,000.00 16,770.00 6,450.00 152,220.00
D4MC01 Concrete Pump jam 224,428.57 29,175.71 11,221.43 264,825.71
D4MD00 Concrete Vibrator jam 9,375.00 1,218.75 468.75 11,062.50
D4MD10 Throwel Machine jam 6,250.00 812.50 312.50 7,375.00
- - -
D2MA10 Sewa Jack 100 Ton set 3,500,000.00 455,000.00 175,000.00 4,130,000.00
- - -
D4LA00 Bar Cutter jam 29,761.90 3,869.05 1,488.10 35,119.05
D4LA01 Bar Bender jam 29,761.90 3,869.05 1,488.10 35,119.05
D4GD00 Mesin Las jam 21,428.57 2,785.71 1,071.43 25,285.71
D4GD01 Air Compressor jam 50,000.00 6,500.00 2,500.00 59,000.00
D4GD02 Consumable jam 2,142.86 278.57 107.14 2,528.57
D4GD04 Genset 250 Kva jam 85,000.00 11,050.00 4,250.00 100,300.00
D4GD05 Concrete Breaker jam 75,000.00 9,750.00 3,750.00 88,500.00
D4GD08 Concrete Cutter jam 85,000.00 11,050.00 4,250.00 100,300.00
D4GD09 Pneumatic Drill jam 100,000.00 13,000.00 5,000.00 118,000.00
- - -
D4KL00 Asphalt Finisher jam 150,000.00 19,500.00 7,500.00 177,000.00
D4KL04 Asphalt Sprayer jam 35,000.00 4,550.00 1,750.00 41,300.00
D4KL05 AMP jam 1,550,000.00 201,500.00 77,500.00 1,829,000.00
- - -
D1MA00 Dredging Barge w/ Clamp Shell jam 1,500,000.00 195,000.00 75,000.00 1,770,000.00
D1MA01 Hopper Barge jam 750,000.00 97,500.00 37,500.00 885,000.00
D1MA02 Tug Boat jam 1,000,000.00 130,000.00 50,000.00 1,180,000.00
D1MA03 Mobilisasi & Demobilisasi ls 200,000,000.00 26,000,000.00 10,000,000.00 236,000,000.00
- - -
D1FW50 Alat Bantu Metallic conduit dia. 120 mm m 74,000.00 3,700.00 77,700.00
D1FW60 Alat Bantu Carbon steel tube up to dia. 250 mm m 84,000.00 4,200.00 88,200.00
D1FW70 Alat Bantu Carbon steel tube from dia. 251 up to 6 m 189,000.00 9,450.00 198,450.00
D2S180 Alat Bantu Guard rail + Accessories m 35,770.00 1,788.50 37,558.50
D2S190 Alat Bantu Galvanised steel step + Accessories unit 40,140.00 2,007.00 42,147.00
D2S200 Alat Bantu Manhole and registration unit 832,000.00 41,600.00 873,600.00
D2S210 Alat Bantu Scupper hole or drain unit 434,200.00 21,710.00 455,910.00
D2S220 Alat Bantu Cover and Frame + Accessories unit 390,000.00 19,500.00 409,500.00
D2M100 Alat Bantu Refractory brick size 9"x4.5"x4" + Accs. m2 39,990.00 1,999.50 41,989.50
D2P170 Alat Bantu Coll. box down to a depth of 1.00 m., 40 * 4 unit 53,200.00 2,660.00 55,860.00
- -
SUBKONTRAKTOR - -
- -
E1JA01 Material Butter Board m2 1,200,000.00 156,000.00 240,000.00 1,596,000.00
E1JA02 Upah Pemasangan Butter Board m2 50,000.00 6,500.00 10,000.00 66,500.00
- - -
E1AA02 Transportasi ke Lokasi Proyek kg 75.00 9.75 15.00 99.75
E1AA05 Transport ke Pabrik Galvanish ton 75,000.00 9,750.00 15,000.00 99,750.00
E1AA06 Transport ke site ton 75,000.00 9,750.00 15,000.00 99,750.00
- - -
E1FW01 Jack Base bh 5,000.00 650.00 1,000.00 6,650.00
E1FW02 Uhead Jack bh 5,000.00 650.00 1,000.00 6,650.00
E1FW03 Cross Brase bh 5,000.00 650.00 1,000.00 6,650.00
E1FW04 Joint Pin bh 2,000.00 260.00 400.00 2,660.00
E1FW05 Main Frame bh 8,500.00 1,105.00 1,700.00 11,305.00
E1FW06 Pipe Support bh 24,000.00 3,120.00 4,800.00 31,920.00
E1FW11 Spindle PD8 L = 750/740, galv bh 4,215.00 547.95 843.00 5,605.95
E1FW12 Head Plate PD8, painted bh 2,481.88 322.64 496.38 3,300.89
E1FW13 Base Plate PD8, painted bh 1,298.13 168.76 259.63 1,726.51
E1FW14 Frame PD 8 - R 200, Painted bh 5,301.25 689.16 1,060.25 7,050.66
E1FW15 Diagonal Brace DK 200, galv bh 4,843.75 629.69 968.75 6,442.19
E1FW21 Girder GT 24 bh 8,651.33 1,124.67 1,730.27 11,506.26
E1FW22 Steel Waller U100 SRZ bh 14,910.00 1,938.30 2,982.00 19,830.30
E1FW23 Climbing Bracket KG200 bh 24,165.00 3,141.45 4,833.00 32,139.45
E1FW24 Climbing Cone-2 M 24/DW 15, galv bh 1,725.00 224.25 345.00 2,294.25
E1FW25 Wall Scaffold Hinge WGS bh 2,750.00 357.50 550.00 3,657.50
E1FW26 Corner Coupling EKZ 76/76 bh 6,750.00 877.50 1,350.00 8,977.50
E1FW27 Frame Connector with Washer, galv bh 750.00 97.50 150.00 997.50
- - -
E1FW30 Slip form for construction of cylindrical stack m2 406,200.00 81,240.00 487,440.00
E1FW40 Steel formwork m2 168,480.00 33,696.00 202,176.00
E1FW50 Metallic conduit dia. 120 mm m 444,000.00 88,800.00 532,800.00
E1FW60 Carbon steel tube up to dia. 250 mm m 504,000.00 100,800.00 604,800.00
E1FW70 Carbon steel tube from dia. 251 up to 600 mm m 1,134,000.00 226,800.00 1,360,800.00
- - -
E1AB00 Bored Pile Ø 1000 mm m' 4,500,000.00 585,000.00 900,000.00 5,985,000.00
E1AB01 Upah Bored Ø 1000 mm m 150,000.00 19,500.00 30,000.00 199,500.00
- - -
E1BE00 Mobdemob Crane unit 4,000,000.00 520,000.00 800,000.00 5,320,000.00
E1BE01 Mobdemob Excavator unit 10,000,000.00 1,300,000.00 2,000,000.00 13,300,000.00
E1BE02 Mobdemob Compactor unit 10,000,000.00 1,300,000.00 2,000,000.00 13,300,000.00
E1BE03 Mobdemob Baby Roller unit 2,000,000.00 260,000.00 400,000.00 2,660,000.00
E1BE04 Mobdemob Buldozer unit 7,500,000.00 975,000.00 1,500,000.00 9,975,000.00
E1BE05 Mobdemob Piling Crane + Diesel Hammer K45 unit 150,000,000.00 19,500,000.00 30,000,000.00 199,500,000.00
E1BE06 Mobdemob Piling Crane + Diesel Hammer K35 unit 20,000,000.00 2,600,000.00 4,000,000.00 26,600,000.00
E1BE07 Mobdemob Piling Barge + Diesel Hammer K45 unit 750,000,000.00 97,500,000.00 150,000,000.00 997,500,000.00
E1BE08 Mobdemob Container Office unit 10,000,000.00 1,300,000.00 2,000,000.00 13,300,000.00
E1BE09 Mobdemob Piling Crane + Vibro Hammer unit 150,000,000.00 19,500,000.00 30,000,000.00 199,500,000.00
 HARGA TAKALAR
KODE DASAR / HARGA INDEKS INDEKS INDEKS INDEKS INDEKS INDEKS HARGA
NO SUMBER NAMA SUMBER DAYA SAT HARGA SAT. DASAR TRANSPORT ALAT MAT. ALAM MAT. FAB/IND. MAT. BAJA UPAH FRANCO KETERANGAN
DAYA JAKARTA 13.00% 5.00% 10.00% 7.50% 20.00% 20.00% SITE
E1BE10 Mobdemob Truck Crane unit 2,000,000.00 260,000.00 400,000.00 2,660,000.00
E1BE11 Mobdemob Dump Truck unit 2,500,000.00 325,000.00 500,000.00 3,325,000.00
E1BE12 Mobdemob Asphalt Finisher unit 4,000,000.00 520,000.00 800,000.00 5,320,000.00
E1BE13 Mobdemob Asphalt Sprayer unit 2,000,000.00 260,000.00 400,000.00 2,660,000.00
E1BE14 Mobdemob Tandem Roller unit 3,000,000.00 390,000.00 600,000.00 3,990,000.00
E1BE15 Mobdemob Mobile Crane 7 Ton unit 5,000,000.00 650,000.00 1,000,000.00 6,650,000.00
E1BE16 Mobdemob Mobile Crane 20 Ton unit 6,000,000.00 780,000.00 1,200,000.00 7,980,000.00
E1BE17 Mobdemob Mobile Crane 45 Ton unit 6,500,000.00 845,000.00 1,300,000.00 8,645,000.00
E1BE18 Mobdemob Mobile Crane 60 Ton unit 7,500,000.00 975,000.00 1,500,000.00 9,975,000.00
E1BE19 Mobdemob Mobile Crane 80 Ton unit 8,000,000.00 1,040,000.00 1,600,000.00 10,640,000.00
E1BE20 Mobdemob Mobile Crane 100 Ton unit 10,000,000.00 1,300,000.00 2,000,000.00 13,300,000.00
E1BE21 Mobdemob Mobile Crane 200 Ton unit - - -
E1BE22 Mobdemob Motor Grader unit 7,500,000.00 975,000.00 1,500,000.00 9,975,000.00
E1BE23 Mobdemob Vibro unit 7,500,000.00 975,000.00 1,500,000.00 9,975,000.00
E1BE24 Mobdemob Air Compressor unit 1,500,000.00 195,000.00 300,000.00 1,995,000.00
E1BE25 Mobdemob Water Tanker unit 3,750,000.00 487,500.00 750,000.00 4,987,500.00
E1BE26 Mobdemob Trailer unit 7,500,000.00 975,000.00 1,500,000.00 9,975,000.00
E1BE27 Mobdemob Tug Boat unit 10,000,000.00 1,300,000.00 2,000,000.00 13,300,000.00
E1BE28 Mobdemob Trailer unit - - -
E1BE29 Mobdemob Trailer unit - - -
E1BE30 Mob Demob Blok Beton dan Perlengkapan Test set 70,000,000.00 9,100,000.00 14,000,000.00 93,100,000.00
E1BE31 Mobdemob Concrete Pump unit 5,000,000.00 650,000.00 1,000,000.00 6,650,000.00
E1BE32 Mobdemob Service Crane unit 100,000,000.00 13,000,000.00 20,000,000.00 133,000,000.00
- - -
E2E040 Kolom 300x300x3500mm bh 89,680.00 11,658.40 17,936.00 119,274.40
E2E050 Panel Beton 50x500x2400mm bh 54,300.00 7,059.00 10,860.00 72,219.00
E2E100 Installation Single Skin Steel Sheet Wall m2 70,000.00 9,100.00 14,000.00 93,100.00
E2E130 Installation Single Skin Steel Sheet Roof m2 70,000.00 9,100.00 14,000.00 93,100.00
E2E131 Installation Roof Ventilator ea 50,000.00 6,500.00 10,000.00 66,500.00
E2E151 Installation Steel Door m2 200,000.00 26,000.00 40,000.00 266,000.00
E2E152 Installation Entrance Door m2 350,000.00 45,500.00 70,000.00 465,500.00
E2E156 Installation Door Closer m2 85,000.00 11,050.00 17,000.00 113,050.00
E2E157 Installation Cylinder Lock set 55,000.00 7,150.00 11,000.00 73,150.00
E2E158 Installation Door Knob set 55,000.00 7,150.00 11,000.00 73,150.00
E2E159 Installation Butt Hinge 4" set 55,000.00 7,150.00 11,000.00 73,150.00
E2E160 Transportasi dan Akomodasi Teknisi m2 200,000.00 26,000.00 40,000.00 266,000.00
E2E161 Installation Thresh Old m 65,000.00 8,450.00 13,000.00 86,450.00
E2E162 Installation Fllor Hinge set 125,000.00 16,250.00 25,000.00 166,250.00
E2E163 - - -
E2E190 Installation Rolling Shutter (Motor Driven) m2 250,000.00 32,500.00 50,000.00 332,500.00
E2E220 Bak Kontrol 0.5 x 0.5 x 0.5 m t 10 cm bh 708,750.00 92,137.50 141,750.00 942,637.50
- - -
E1DW10 Fixed Windows + Accessories m2 2,183,100.00 283,803.00 436,620.00 2,903,523.00
E1DW11 Assembly Fixed Windows m2 192,600.00 25,038.00 38,520.00 256,158.00
E1DW12 Install Fixed Windows m2 192,600.00 25,038.00 38,520.00 256,158.00
E1DW20 Sliding Windows + Accessories m2 2,341,300.00 304,369.00 468,260.00 3,113,929.00
E1DW21 Assembly Sliding Windows m2 206,600.00 26,858.00 41,320.00 274,778.00
E1DW22 Install Sliding Windows m2 206,600.00 26,858.00 41,320.00 274,778.00
E1DW30 Louvers + Accessories m2 5,015,800.00 652,054.00 1,003,160.00 6,671,014.00
E1DW31 Assembly Louvers m2 442,500.00 57,525.00 88,500.00 588,525.00
E1DW32 Install Louvers m2 442,500.00 57,525.00 88,500.00 588,525.00
E1DW40 Aluminium Door + Accessories m2 4,030,975.00 524,026.75 806,195.00 5,361,200.00
E1DW41 Assembly Aluminium Door m2 1,085,262.50 141,084.13 217,052.50 1,443,400.00
E1DW42 Install Aluminium Door m2 1,085,262.50 141,084.13 217,052.50 1,443,400.00
E1DW50 Fire Door w/ fire resistant of 60 min m2 1,650,000.00 214,500.00 330,000.00 2,194,500.00
E1DW51 Assembly Fire Door m2 75,000.00 9,750.00 15,000.00 99,800.00
E1DW52 Install Fire Door m2 75,000.00 9,750.00 15,000.00 99,800.00
E1DW53 Lock Fire Door bh 1,750,000.00 227,500.00 350,000.00 2,327,500.00
E1DW54 Panic Lever Handle bh 2,100,000.00 273,000.00 420,000.00 2,793,000.00
E1DW55 Panic Exit Bar Handle bh 4,500,000.00 585,000.00 900,000.00 5,985,000.00
E1DW60 Fire Door w/ fire resistant of 90 min m2 2,062,500.00 268,125.00 412,500.00 2,743,100.00
E1DW70 Fire Door w/ fire resistant of 120 min m2 2,578,125.00 335,156.25 515,625.00 3,428,900.00
E1DW80 Supply & Install Rolling Shutter m2 700,000.00 91,000.00 140,000.00 931,000.00
E1DW81 Cat Jotun m2 60,000.00 7,800.00 12,000.00 79,800.00
E1DW82 Motor USA 700D bh 16,000,000.00 2,080,000.00 3,200,000.00 21,280,000.00
E1DW83 Supply & Install Safety Reverse m' 1,000,000.00 130,000.00 200,000.00 1,330,000.00
E1DW90 PVC Shutter, 1mm slime thick m2 1,000,000.00 130,000.00 200,000.00 1,330,000.00
E1DW91 Assembly PVC Shutter m2 192,600.00 25,038.00 38,520.00 256,158.00
E1DW92 Install PVC Shutter m2 192,600.00 25,038.00 38,520.00 256,158.00
- - -
E1BD07 Finish Paint ton 629,761.90 81,869.05 125,952.38 837,583.33
E1BD08 Touch Up ton 550,000.00 71,500.00 110,000.00 731,500.00
A1BD10 Cement Grouting m3 11,088,000.00 1,441,440.00 2,217,600.00 14,747,040.00
- - -
E1CD00 Install Gravel under water down to a depth of 12 m m3 149,500.00 19,435.00 29,900.00 198,835.00
E1CB01 Install Block of 50 kg under water to a depth of 8 m m3 117,300.00 15,249.00 23,460.00 156,009.00
E1CB02 Inst. Block of 100-400 kg under water to a depth of m3 131,962.50 17,155.13 26,392.50 175,510.13
- - -
- - -
E2EF01 Sewa Sheet Pile YSP III btg 130,000.00 16,900.00 26,000.00 172,900.00
E2EF02 Transportasi Sheet Pile Kediri - Cilegon kg 600.00 78.00 120.00 798.00
- - -
E2RG10 Reklamasi tm 3,600.00 720.00 4,320.00
- -
- -
- -
- -
-
-
-

........... ,.... .........

PT WIJAYA KARYA - EPC
Proyek

Manajer

Don't delete this line

8,500.00
Reklamasi
Intake = [ ((12+5)/2) x 3.5 x 300 ] x 2
= 17,850 M3 1,017,450,000

Discharge = [ ((12+5)/2) x 3.5 x 300 ] x 2

= 17,850 M3 1,017,450,000

Galian
Intake = 18 x 3.5 x 300
= 18,900 M3 642,600,000

Discharge = 14 x 2 x 500
= 14,000 M3 476,000,000

Stoneware
Ø 150mm = π r2 - π r2
= ( π x 0.17² ) - ( π x 0.15² )
= 0.020 m3/m'

Ø 200mm = π r2 - π r2
= ( π x 0.23² ) - ( π x 0.2² )
= 0.041 m3/m'

Ø 250mm = π r2 - π r2
= ( π x 0.29² ) - ( π x 0.25² )
= 0.068 m3/m'

Metallic Gutter 30cm x 40cm

= keliling x tebal x bj. Steel
= (0.3 + 0.4) x 2 x 0.015 x 7.850 kg/m3
= 164.85 kg/m 5.50 Plate 0.7mm
7.85 Plate 1mm
Collection Box
1.00 m x 40 cm x 40 cm.
Concrete = (0.6 x 0.2 x 1 x 2) + (0.4 x 0.2 x 1 x 2)
= 0.40 m3
FW = (0.6 x 1 x 4) + (0.4 x 0.2 x 1 x 2)
= 0.40 m3
1,660,050,000

1,493,450,000
-
#DIV/0!
#DIV/0!
#DIV/0!
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)

UNIT PRICE ANALISYS

PROJECT : AMURANG POWER PLANT

LOCATION : AMURANG - NORTH SULAWESI
PAY ITEM NO. : 3.2.1; 3.3.1; 3.4.1; 3.5.1 JOB. NO. : 9429
WORK DESCRIPTION : CONC. : Fc=210 Kg/Cm2 ESTIMATED TOT. VOL. :
UNIT PRICE : m3 TOTAL PRICE (Rp.) : #N/A

Unit Price Unit Price Total Price

No. Description Unit Volume
US$ IDR US$ IDR

I. MATERIAL
1. Ready Mix K 200 Kg/m2 Cement Type I m3 #N/A (45,454.55) #N/A #N/A
2. Ready Mix Cement Mortar m3 29.640 - - -
3. Silica Fume kg - - - -
4. Polyprofylene Fibre Material kg 0.900 - - -
5. Material Bantu Pengecoran m3 2,986.100 - - -
6. Trasnsport Manado Amurang m3 1.000 47,727.27 - 47,727.27

SUBTOTAL MATERIAL #N/A #N/A

II. CONSTRUCTION
1. Upah Cor m3 1.000 - - -

SUBTOTAL CONSTRUCTION - -

III. EQUIPMENT
1. Concrete Pump (2 Long + 1 Standard) jam 1.000 - - -
2. Concrete Vibrator jam 0.100 - - -
3. Air Compressor jam 0.050 - - -

SUBTOTAL EQUIPMENT - -
IV. TOTAL MATERIAL, CONSTRUCTION AND EQUIPMENT ( I + II + III ) #N/A #N/A
V. OVERHEAD & PROFIT 10.0 % x IV #N/A #N/A
VI. TOTAL #N/A #N/A
VII. TOTAL (DALAM RUPIAH) #N/A
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)

UNIT PRICE ANALISYS

PROJECT : AMURANG POWER PLANT

LOCATION : AMURANG - NORTH SULAWESI
PAY ITEM NO. : 3.2.2; 3.3.2; 3.4.2; 3.5.2 JOB. NO. : 9429
WORK DESCRIPTION : REBAR : KSD3504, SD24 ESTIMATED TOT. VOL. :
UNIT PRICE : Ton TOTAL PRICE (Rp.) : #REF!

Unit Price Unit Price Total Price

No. Description Unit Volume
US$ IDR US$ IDR

I. MATERIAL
1. Deformed Bar kg 163.200 - - -
2. Wire Rope ton #N/A - #N/A #N/A
3. Transportasi ke Lokasi Proyek kg ### - - -

SUBTOTAL MATERIAL - #N/A

II. CONSTRUCTION
1. Upah dan Install besi kg ### - - -

SUBTOTAL CONSTRUCTION - -

III. EQUIPMENT
1. Bar Cutter jam #REF! - #REF! #REF!
2. Bar Bender jam #REF! - #REF! #REF!
3. #N/A #N/A #REF! #N/A #REF! #N/A

SUBTOTAL EQUIPMENT #REF! #REF!

IV. TOTAL MATERIAL, CONSTRUCTION AND EQUIPMENT ( I + II + III ) #REF! #REF!
V. OVERHEAD & PROFIT 10.0 % x IV #REF! #REF!
VI. TOTAL #REF! #REF!
VII. TOTAL (DALAM RUPIAH) #REF!
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)

UNIT PRICE ANALISYS

PROJECT : AMURANG POWER PLANT

LOCATION : AMURANG - NORTH SULAWESI
PAY ITEM NO. : 3.2.4; 3.3.4; 3.4.4; 3.5.4 JOB. NO. : 9429
WORK DESCRIPTION : CONC. : Fc=240 Kg/Cm2 ESTIMATED TOT. VOL. :
UNIT PRICE : m3 TOTAL PRICE (Rp.) : #REF!

Unit Price Unit Price Total Price

No. Description Unit Volume
US$ IDR US$ IDR

I. MATERIAL
1. Ready Mix K 250 Kg/m2 Cement Type I m3 #N/A (45,454.55) #N/A #N/A
2. Ready Mix Cement Mortar m3 29.640 - - -
3. Silica Fume kg - - - -
4. Polyprofylene Fibre Material kg 0.900 - - -
5. Material Bantu Pengecoran m3 2,986.100 - - -
6. Trasnsport Manado Amurang m3 1.000 47,727.27 - 47,727.27

SUBTOTAL MATERIAL #N/A #N/A

II. CONSTRUCTION
1. Upah Cor m3 #REF! - #REF! #REF!

SUBTOTAL CONSTRUCTION #REF! #REF!

III. EQUIPMENT
1. Concrete Pump (2 Long + 1 Standard) jam 1.000 - - -
2. Concrete Vibrator jam #REF! - #REF! #REF!
3. Air Compressor jam #REF! - #REF! #REF!

SUBTOTAL EQUIPMENT #REF! #REF!

IV. TOTAL MATERIAL, CONSTRUCTION AND EQUIPMENT ( I + II + III ) #REF! #REF!
V. OVERHEAD & PROFIT 10.0 % x IV #REF! #REF!
VI. TOTAL #REF! #REF!
VII. TOTAL (DALAM RUPIAH) #REF!
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)

UNIT PRICE ANALISYS

PROJECT : AMURANG POWER PLANT

LOCATION : AMURANG - NORTH SULAWESI
PAY ITEM NO. : 1.1.9; 1.1.11; 1.4.7; 1.6.6; 1.6.7; 1.7.8, 1.9.6 JOB. NO. : 9429
WORK DESCRIPTION : FORM WORK FLAT TYPE ESTIMATED TOT. VOL. :
UNIT PRICE : m2 TOTAL PRICE (Rp.) : #REF!

Unit Price Unit Price Total Price

No. Description Unit Volume
US$ IDR US$ IDR

I. MATERIAL
1. Thenolith 12 mm lbr #REF! - #REF! #REF!
2. Plastic Cone m2 #REF! - #REF! #REF!
3. Papan 2/20 m3 #REF! - #REF! #REF!
4. Girder GT 24 bh #REF! - #REF! #REF!
5. Steel Waller U100 SRZ bh #REF! - #REF! #REF!
6. Climbing Bracket KG200 bh #REF! - #REF! #REF!
7. Climbing Cone-2 M 24/DW 15, galv bh #REF! - #REF! #REF!
8. Wall Scaffold Hinge WGS bh #REF! - #REF! #REF!
9. Corner Coupling EKZ 76/76 bh #REF! - #REF! #REF!
10. Frame Connector with Washer, galv bh #REF! - #REF! #REF!
11. Plastic Cone m2 #REF! - #REF! #REF!
12. Mould Oil ltr #REF! - #REF! #REF!
13. Timber Beam & Accessories m2 #REF! - #REF! #REF!

SUBTOTAL MATERIAL #REF! #REF!

II. CONSTRUCTION

SUBTOTAL CONSTRUCTION - -

III. EQUIPMENT
1. Upah Bekisting Smooth m2 #REF! - #REF! #REF!

SUBTOTAL EQUIPMENT #REF! #REF!

IV. TOTAL MATERIAL, CONSTRUCTION AND EQUIPMENT ( I + II + III ) #REF! #REF!
V. OVERHEAD & PROFIT 10.0 % x IV #REF! #REF!
VI. TOTAL #REF! #REF!
VII. TOTAL (DALAM RUPIAH) #REF!
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)

UNIT PRICE ANALISYS

PROJECT : AMURANG POWER PLANT

LOCATION : AMURANG - NORTH SULAWESI
PAY ITEM NO. : 5.1.1 JOB. NO. : 9429
WORK DESCRIPTION : H - SHAPE ESTIMATED TOT. VOL. :
UNIT PRICE : ton TOTAL PRICE (Rp.) : -

Unit Price Unit Price Total Price

No. Description Unit Volume
US$ IDR US$ IDR

I. MATERIAL
1. Structural Steel kg ### - - -

SUBTOTAL MATERIAL - -

II. CONSTRUCTION
1. Fabrication & Painting Structural Steel kg 1.000 - - -
2. Transport Structural Steel kg 1.000 - - -
3. Packing & Delivery H Shape kg 1.000 - - -
4. Erection Structural Steel kg 1.000 - - -

SUBTOTAL CONSTRUCTION - -

III. EQUIPMENT

SUBTOTAL EQUIPMENT - -
IV. TOTAL MATERIAL, CONSTRUCTION AND EQUIPMENT ( I + II + III ) - -
V. OVERHEAD & PROFIT 10.0 % x IV - -
VI. TOTAL - -
VII. TOTAL (DALAM RUPIAH) -
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)

UNIT PRICE ANALISYS

PROJECT : AMURANG POWER PLANT

LOCATION : AMURANG - NORTH SULAWESI
PAY ITEM NO. : 5.1.5 JOB. NO. : 9429
WORK DESCRIPTION : PLATE THK 6 MM - 20 MM ESTIMATED TOT. VOL. :
UNIT PRICE : ton TOTAL PRICE (Rp.) : -

Unit Price Unit Price Total Price

No. Description Unit Volume
US$ IDR US$ IDR

I. MATERIAL
1. Plate 6 - 20 mm kg ### - - -

SUBTOTAL MATERIAL - -

II. CONSTRUCTION
1. Fabrication & Painting Plate kg 1.000 - - -
2. Transport Plate to Site kg 1.000 - - -
3. Packing & Delivery Plate kg 1.000 - - -
4. Erection Plate kg 1.000 - - -

SUBTOTAL CONSTRUCTION - -

III. EQUIPMENT

SUBTOTAL EQUIPMENT - -
IV. TOTAL MATERIAL, CONSTRUCTION AND EQUIPMENT ( I + II + III ) - -
V. OVERHEAD & PROFIT 10.0 % x IV - -
VI. TOTAL - -
VII. TOTAL (DALAM RUPIAH) -
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)

UNIT PRICE ANALISYS

PROJECT : AMURANG POWER PLANT

LOCATION : AMURANG - NORTH SULAWESI
PAY ITEM NO. : 3.2.4; 3.3.4; 3.4.4; 3.5.4 JOB. NO. : 9429
WORK DESCRIPTION : STEEL PIPE PILE (DIA 609 x 12T) ESTIMATED TOT. VOL. :
UNIT PRICE : m' TOTAL PRICE (Rp.) : #REF!

Unit Price Unit Price Total Price

No. Description Unit Volume
US$ US$ IDR

I. MATERIAL
1. Steel Pipe Pile Ø 609mm m' #REF! - #REF! #REF!

SUBTOTAL MATERIAL #REF! #REF!

II. CONSTRUCTION
1. Upah Pancang Pipe Pile Ø 609mm m' #REF! - #REF! #REF!
2. Handling Steel Pipe Pile Ø 609mm m' #REF! - #REF! #REF!
3. Pengelasan Potong Steel Pile Ø 609mm ttk #REF! - #REF! #REF!
4. Piling Barge + Diesel Hammer K45 jam #REF! - #REF! #REF!

SUBTOTAL CONSTRUCTION #REF! #REF!

III. EQUIPMENT
1. Service Crane 20 Ton jam #REF! - #REF! #REF!

SUBTOTAL EQUIPMENT #REF! #REF!

IV. TOTAL MATERIAL, CONSTRUCTION AND EQUIPMENT ( I + II + III ) #REF! #REF!
V. OVERHEAD & PROFIT 10.0 % x IV #REF! #REF!
VI. TOTAL #REF! #REF!
VII. TOTAL (DALAM RUPIAH) #REF!
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)

UNIT PRICE ANALISYS

PROJECT : AMURANG POWER PLANT

LOCATION : AMURANG - NORTH SULAWESI
PAY ITEM NO. : 6.5.1 JOB. NO. : 9429
WORK DESCRIPTION : INNER SKIN W/INSULATION THK. 50 m ESTIMATED TOT. VOL. :
: TYPE : V-220 THK 0.6 mm
UNIT PRICE : m2 TOTAL PRICE (Rp.) : #N/A

Unit Price Unit Price Total Price

No. Description Unit Volume
US$ IDR US$ IDR

I. MATERIAL
1. Double Skinned Steel Sheet Roof m2 #N/A - #N/A #N/A

SUBTOTAL MATERIAL #N/A #N/A

II. CONSTRUCTION
1. Installation Single Skin Steel Sheet Roof m2 1.000 - - - -

SUBTOTAL CONSTRUCTION - -

III. EQUIPMENT

SUBTOTAL EQUIPMENT - -
IV. TOTAL MATERIAL, CONSTRUCTION AND EQUIPMENT ( I + II + III ) #N/A #N/A
V. OVERHEAD & PROFIT 10.0 % x IV #N/A #N/A
VI. TOTAL #N/A #N/A
VII. TOTAL (DALAM RUPIAH) #N/A
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)

UNIT PRICE ANALISYS

PROJECT : AMURANG POWER PLANT

LOCATION : AMURANG - NORTH SULAWESI
PAY ITEM NO. : 6.5.2; 6.6.2 JOB. NO. : 9429
WORK DESCRIPTION : OUTER SKIN TYPE : V-220 THK 0.7 MM ESTIMATED TOT. VOL. :
: INCLUDING FLASHING
UNIT PRICE : m2 TOTAL PRICE (Rp.) : #N/A

Unit Price Unit Price Total Price

No. Description Unit Volume
US$ IDR US$ IDR

I. MATERIAL
1. Single Skinned Steel Sheet Wall m2 #N/A - #N/A #N/A

SUBTOTAL MATERIAL #N/A #N/A

II. CONSTRUCTION
1. Installation Single Skin Steel Sheet Wall m2 1.000 - - -

SUBTOTAL CONSTRUCTION - -

III. EQUIPMENT

SUBTOTAL EQUIPMENT - -
IV. TOTAL MATERIAL, CONSTRUCTION AND EQUIPMENT ( I + II + III ) #N/A #N/A
V. OVERHEAD & PROFIT 10.0 % x IV #N/A #N/A
VI. TOTAL #N/A #N/A
VII. TOTAL (DALAM RUPIAH) #N/A
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)

UNIT PRICE ANALISYS

PROJECT : AMURANG POWER PLANT

LOCATION : AMURANG - NORTH SULAWESI
PAY ITEM NO. : 1.1.14 JOB. NO. : 9429
WORK DESCRIPTION : PILE DIA 400, L = 30 M ESTIMATED TOT. VOL. :
UNIT PRICE :m TOTAL PRICE (Rp.) : #REF!

Unit Price Unit Price Total Price

No. Description Unit Volume
US$ IDR US$ IDR

I. MATERIAL
1. #REF! #REF! #REF! #REF! #REF! #REF!
2. #REF! #REF! #REF! #REF! #REF! #REF!

SUBTOTAL MATERIAL #REF! #REF!

II. CONSTRUCTION
1. #REF! #REF! #REF! #REF! #REF! #REF!
2. #REF! #REF! #REF! #REF! #REF! #REF!
3. #REF! #REF! #REF! #REF! #REF! #REF!
4. #REF! #REF! #REF! #REF! #REF! #REF!
5. #REF! #REF! #REF! #REF! #REF! #REF!

SUBTOTAL CONSTRUCTION #REF! #REF!

III. EQUIPMENT
1. #REF! #REF! #REF! #REF! #REF! #REF!
2. #REF! #REF! #REF! #REF! #REF! #REF!

SUBTOTAL EQUIPMENT #REF! #REF!

IV. TOTAL MATERIAL, CONSTRUCTION AND EQUIPMENT ( I + II + III ) #REF! #REF!
V. OVERHEAD & PROFIT 10.0 % x IV #REF! #REF!
VI. TOTAL #REF! #REF!
VII. TOTAL (DALAM RUPIAH) #REF!
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)

UNIT PRICE ANALISYS

PROJECT : AMURANG POWER PLANT

LOCATION : AMURANG - NORTH SULAWESI
PAY ITEM NO. : 2.2.1 JOB. NO. : 9429
WORK DESCRIPTION : METAL SHEET PILE (TEMPORARY) ESTIMATED TOT. VOL. :
UNIT PRICE : m2 TOTAL PRICE (Rp.) : #REF!

Unit Price Unit Price Total Price

No. Description Unit Volume
US$ IDR US$ IDR

I. MATERIAL
1. YSP III type U kg #N/A - #N/A #N/A
2. Struting (HB 400x400x13x21) kg - - - -
3. Waller (HB 350x350x12x19) kg - - - -
4. King post (HB 400x400x13x21) kg - - - -

SUBTOTAL MATERIAL #N/A #N/A

II. CONSTRUCTION
1. Upah Pemancangan Steel Sheet Pile m' #REF! - #REF! #REF!
2. Erection Steel kg #REF! - #REF! #REF!
3. Upah Pencabutan Steel Sheet Pile m' #REF! - #REF! #REF!
4. Upah Pabrikasi Struting kg #REF! - #REF! #REF!
5. Upah Bongkar Struting kg #REF! - #REF! #REF!
6. Handling Steel Sheet Pile m' #REF! 0.14 #REF! #REF!

SUBTOTAL CONSTRUCTION #REF! #REF!

III. EQUIPMENT

SUBTOTAL EQUIPMENT - -
IV. TOTAL MATERIAL, CONSTRUCTION AND EQUIPMENT ( I + II + III ) #REF! #REF!
V. OVERHEAD & PROFIT 10.0 % x IV #REF! #REF!
VI. TOTAL #REF! #REF!
VII. TOTAL (DALAM RUPIAH) #REF!
 PT WIJAYA KARYA
ENGINEERING PROCUREMENT CONSTRUCTION (EPC)

UNIT PRICE ANALISYS

PROJECT : AMURANG POWER PLANT

LOCATION : AMURANG - NORTH SULAWESI
PAY ITEM NO. : 1.1.3 JOB. NO. : 9429
WORK DESCRIPTION : METAL SHEET PILE YSP III TYPE U ESTIMATED TOT. VOL. :
UNIT PRICE : TON TOTAL PRICE (Rp.) : #REF!

Unit Price Unit Price Total Price

No. Description Unit Volume
US$ IDR US$ IDR

I. MATERIAL
1. #REF! #REF! #REF! #REF! #REF! #REF!

SUBTOTAL MATERIAL #REF! #REF!

II. CONSTRUCTION
1. #REF! #REF! #REF! #REF! #REF! #REF!
2. #REF! #REF! #REF! #REF! #REF! #REF!
3. #REF! #REF! #REF! #REF! #REF! #REF!

SUBTOTAL CONSTRUCTION #REF! #REF!

III. EQUIPMENT

SUBTOTAL EQUIPMENT - -
IV. TOTAL MATERIAL, CONSTRUCTION AND EQUIPMENT ( I + II + III ) #REF! #REF!
V. OVERHEAD & PROFIT 10.0 % x IV #REF! #REF!
VI. TOTAL #REF! #REF!
VII. TOTAL (DALAM RUPIAH) #REF!