NO.

ITEM OF WORKS TOTAL COST (Rp)

A CIVIL CONSTRUCTION WORKS
1 TEMPORARY COVERDAM WORK 47,190,000
2 TRASH RACK SUPPORT 301,569,327
3 LEFT SIDE TUFBOOM SUPPORT 135,472,112
4 RIGHT SIDE TUFBOOM SUPPORT 196,233,834
TOTAL COST OF CONSTRUCTION 680,465,272
PPn 10% 68,046,527
TOTAL COST OF CONSTRUCTION + PPn 10% 748,511,800
ROUNDUP 748,511,800
NO. ITEM OF WORKS VOLUME Volume UNIT UNIT PRICE TOTAL COST
(Rp.) (Rp.)
Temporary Coverdam Work
a. Coverdam work using Excavator 14.0 Ls 250,000 28,000,000
b. Excavator Operator 14.0 Man.day 350,000 4,900,000
c. Solar and Gas 1.0 Ls 10,000,000 10,000,000

Trashrack Support Work

a. IWF 400.200.8.13 7,603.2 kg 18,161 138,081,715
b. IWF 200.200.8.12 6,300.0 kg 18,161 114,414,300
c. Plate and Stiffener 332.1 kg 18,161 6,030,451
d. L100.100.13 550.0 kg 18,161 9,988,550
d. Bolt and punching 335.0 point 15,775 5,284,625
e. Concrete Dismantling 0.2 m3 1,561,978 354,293

Tufboom Leftside Support Work

a. IWF 250.250.9.14 5,241.8 kg 18,161 95,195,603
b. Plate and Stiffener 533.8 kg 18,161 9,694,342
c. Anchor 8.0 kg 18,161 145,515
d. Concrete Dismantling 0.1 m3 1,561,978 221,433
e. Anchor Bolt and punching 12.0 point 12,567 150,798
f. Welding 3,208.0 cm 5,533 17,748,773

Tufboom Rightside Support Work

a. IWF 250.250.9.14 5,241.8 kg 18,161 95,195,603
b. Plate and Stiffener 533.8 kg 18,161 9,694,342
c. Bolt and Anchor 8.0 kg 18,161 145,515
d. Concrete Dismantling 0.1 m3 12,567 1,781
e. Anchor Bolt and punching 12.0 point 1,561,978 18,743,736
f. Welding 3,208.0 cm 5,533 17,748,773
g. Concrete Foundation
Concrete k-175 12.5 m3 1,218,928 15,236,595
form work 26.3 m2 226,947 5,957,346
rebar 355.1 kg 22,135 7,860,812
h. Stone Masonry Dismantling 5.0 m3 1,561,978 7,809,890

618,604,793
 42,900,000

274,153,933.57 301,569,326.93
TRASH RACK
Cross Section5-5
IWF 200.200.8.12 2820 kg
vertical length
weight per m
unit
total weight

Horizontal
weight per m
unit
total weight

Weld t 1 cm 821 cm
Beam to beam 216 cm
length of weld
unit per joint
total joint
total length of weld
Beam to column 325 cm
length of weld
unit per joint
total joint
total length of weld

280 cm
length of weld
unit per joint
total joint
total length of weld

Plate Base 78.5 kg

area
unit
total area
total weight

Cross Section 4-4

IWF 400.200.8.13 3049.2 kg
vertical length
weight per m
unit
total weight
 Horizontal
weight per m
unit
total weight

Horizontal
weight per m
unit
total weight
Weld t 1 cm 672 cm
Beam to Column 384 cm
length of weld
unit per joint
total joint
total length of weld
Beam to Column 288 cm
length of weld
unit per joint
total joint
total length of weld
Plate Base 58.875 kg
area
unit
total area
total weight
Anchor D19 16.02504421 kg
Length
unit per joint
Total joint
total length
diameter
total weight
Cross Section 3-3
IWF 400.200.8.13 2098.8 kg
vertical length
weight per m
unit
total weight

Horizontal
weight per m
unit
total weight

Horizontal
 weight per m
unit
total weight
Weld t 1 cm 636 cm
Beam to Column 144 cm
length of weld
unit per joint
total joint
total length of weld
Beam to Column 108 cm
length of weld
unit per joint
total joint
total length of weld
Beam to Column using plate base 144 cm
length of weld
unit per joint
total joint
total length of weld
Beam to Column using plate base 240 cm
length of weld
unit per joint
total joint
total length of weld

Plate Base 37.68 kg

area
unit
total area
total weight

Plate Base Foundation 39.25 kg

area
unit
total area
total weight
Anchor D19 10.68336281 kg
Length
unit per joint
Total joint
total length
diameter
total weight
Cross Section 2-2
IWF 400.200.8.13 818.4 kg
 vertical length
weight per m
unit
cross section unit
total weight

kg vertical length
weight per m
unit
cross section unit
total weight

IWF 200.200.8.12 760 kg

Horizontal
weight per m
unit
cross section unit
total weight

Horizontal
weight per m
unit
cross section unit
total weight
Weld t 1 cm 1132 cm
Beam to Column 880 cm
length of weld
unit per joint
total joint
cross section unit
total length of weld
Beam to Column 252 cm
length of weld
unit per joint
total joint
cross section unit
total length of weld
Plate Base Foundation 39.25 kg
area
unit
total area
cross section unit
total weight
Anchor D19 10.68336281 kg
Length
 unit per joint
Total joint
total length
diameter
cross section unit
total weight
Cross Section 1-1
IWF 400.200.8.13 1636.8 kg
vertical length
weight per m
unit
cross section unit
total weight

kg vertical length
weight per m
unit
cross section unit
total weight

IWF 200.200.8.12 2720 kg

Horizontal
weight per m
unit
cross section unit
total weight
Weld t 1 cm 872 cm
Beam to Column 800 cm
length of weld
unit per joint
total joint
cross section unit
total length of weld
Beam to Column 72 cm
length of weld
unit per joint
total joint
cross section unit
total length of weld
Plate Base Foundation 78.5 kg
area
unit
total area
cross section unit
total weight
Anchor D19 21.36672562 kg
Length
unit per joint
Total joint
total length
diameter
cross section unit
total weight

Concrete Dismantling 0.22682299 m3

TUFBOOM
Left Side
IWF 250.250.9.14 5241.76 kg
vertical length
weight per m
unit
cross section unit
total weight

Horizontal length
weight per m
unit
cross section unit
total weight

vertical length
weight per m
unit
cross section unit
total weight

Horizontal length
weight per m
unit
cross section unit
total weight
Weld t 1 cm 3208 cm
Joint Plate To Beam and Column 1480 cm
length of weld
unit per joint
total joint
cross section unit
total length of weld
Beam and Column 1152 cm
length of weld
unit per joint
total joint
cross section unit
total length of weld

Beam and Column 576 cm

length of weld
unit per joint
total joint
cross section unit
total length of weld
Top Plate Base 141.3 kg
area
unit
total area
cross section unit
total weight

Botton Plate Base 314 kg

area
unit
total area
cross section unit
total weight
Bottom Plate Base Foundation 78.5 kg
area
unit
total area
cross section unit
total weight
Anchor D19 8.012522107 kg
Length
unit per joint
Total joint
total length
diameter
cross section unit
total weight

Right Side
IWF 250.250.9.14 5241.76 kg
vertical length
weight per m
 unit
cross section unit
total weight

Horizontal length
weight per m
unit
cross section unit
total weight

vertical length
weight per m
unit
cross section unit
total weight

Horizontal length
weight per m
unit
cross section unit
total weight
Weld t 1 cm 3208 cm
Joint Plate To Beam and Column 1480 cm
length of weld
unit per joint
total joint
cross section unit
total length of weld

Beam and Column 1152 cm

length of weld
unit per joint
total joint
cross section unit
total length of weld

Beam and Column 576 cm

length of weld
unit per joint
total joint
cross section unit
total length of weld
Top Plate Base 141.3 kg
area
unit
 total area
cross section unit
total weight

Bottom Plate Base 314 kg

area
unit
total area
cross section unit
total weight

Bottom Plate Base Foundation 78.5 kg

area
unit
total area
cross section unit
total weight
Concrete Foundation

Concrete K-175 12.5 m3

length
width
height
volume
Rebar 355.1256336 kg
longitudinal rebar
diameter
area
length
distance
unit
total length
total weight

longitudinal rebar
diameter
area
length
distance
unit
total length
total weight
Formwork 26.25 m2
length
width
 height
Area 1
units
Total Area
Area 2
units
Total Area
Anchor D19 8.012522107 kg
Length
unit per joint
Total joint
total length
diameter
cross section unit
total weight

Concrete Dismantling 0.141764368 m3

Stone Masonry Dismantling 5 m3

 4.4 m
50 kg
6 pcs
1320 kg

3m
50 kg
10 pcs
1500 kg

3 cm
6 pcs
12 pcs
216 cm

5 cm
13 pcs
5 pcs
325 cm

2 cm
28 pcs
5 pcs
280 cm

0.2 m2
5 pcs
1 m2
78.5 kg

7m
66 kg
3 pcs
1386 kg
 7.4 m
66 kg
3 pcs
1465.2 kg

1m
66 kg
3 pcs
198 kg

2 cm
12 pcs
16 pcs
384 cm

3 cm
6 pcs
16 pcs
288 cm

0.25 m2
3 pcs
0.75 m2
58.875 kg

0.3 m
8 pcs
3 pcs
7.2 m
0.019 m
16.02504421 kg

7m
66 kg
2 pcs
924 kg

7.4 m
66 kg
2 pcs
976.8 kg

1m
 66 kg
3 pcs
198 kg

2 cm
12 pcs
6 pcs
144 cm

3 cm
6 pcs
6 pcs
108 cm

2 cm
12 pcs
6 pcs
144 cm

5 cm
8 pcs
6 pcs
240 cm

0.16 m2
3 pcs
0.48 m2
37.68 kg

0.25 m2
2 pcs
0.5 m2
39.25 kg

0.3 m
8 pcs
2 pcs
4.8 m
0.019 m
10.68336281 kg
 5.7 m
66 kg
1 pcs
2 unit
752.4 kg

0.5 m
66 kg
1 pcs
2 unit
66 kg

1m
50 kg
4 pcs
2 unit
400 kg

3.6 m
50 kg
1 pcs
2 unit
360 kg

5 cm
8 pcs
11 pcs
2 unit
880 cm

3 cm
6 pcs
7 pcs
2 unit
252 cm

0.25 m2
1 pcs
0.25 m2
2 unit
39.25 kg

0.3 m
 8 pcs
1 pcs
2.4 m
0.019 m
2 unit
10.68336281 kg

5.7 m
66 kg
1 pcs
4 unit
1504.8 kg

0.5 m
66 kg
1 pcs
4 unit
132 kg

3.4 m
50 kg
4 pcs
4 unit
2720 kg

5 cm
8 pcs
5 pcs
4 unit
800 cm

3 cm
6 pcs
1 pcs
4 unit
72 cm

0.25 m2
1 pcs
0.25 m2
4 unit
78.5 kg
 0.3 m
8 pcs
1 pcs
2.4 m
0.019 m
4 unit
21.36672562 kg

7.8 m
72.4 kg
2 pcs
2 unit
2258.88 kg

3.3 m
72.4 kg
2 pcs
2 unit
955.68 kg

0.75 m
72.4 kg
2 pcs
2 unit
217.2 kg

1m
72.4 kg
25 pcs
1 unit
1810 kg

2 cm
37 pcs
10 pcs
2 unit
1480 cm
 2 cm
24 pcs
12 pcs
2 unit
1152 cm

2 cm
24 pcs
12 pcs
1 unit
576 cm

0.3 m2
6 pcs
1.8 m2
1 unit
141.3 kg

0.2 m2
5 pcs
1 m2
4 unit
314 kg

0.5 m2
1 pcs
0.5 m2
2 unit
78.5 kg

0.3 m
6 pcs
2 pcs
3.6 m
0.019 m
1 unit
8.012522107 kg

7.8 m
72.4 kg
 2 pcs
2 unit
2258.88 kg

3.3 m
72.4 kg
2 pcs
2 unit
955.68 kg

0.75 m
72.4 kg
2 pcs
2 unit
217.2 kg

1m
72.4 kg
25 pcs
1 unit
1810 kg

2 cm
37 pcs
10 pcs
2 unit
1480 cm

2 cm
24 pcs
12 pcs
2 unit
1152 cm

2 cm
24 pcs
12 pcs
1 unit
576 cm

0.3 m2
6 pcs
 1.8 m2
1 unit
141.3 kg

0.2 m2
5 pcs
1 m2
4 unit
314 kg

0.5 m2
1 pcs
0.5 m2
2 unit
78.5 kg

2.5 m
2.5 m
2m
12.5 m3

0.016 m
0.000201062 m2
9m
0.2 m
12.5 pcs
112.5 m
177.5628168 kg

0.016 m
0.000201062 m2
9m
0.2 m
12.5 pcs
112.5 m
177.5628168 kg

2.5 m
2.5 m
 2m
5 m2
4 pcs
20 m2
6.25 m2
1 pcs
6.25 m2

0.3 m
6 pcs
2 pcs
3.6 m
0.019 m
1 unit
8.012522107 kg