RECAPITULATION

Project : LOT 3 : PANTAI SERANG - SUMBERSIH

Package Name : LOT 3 : PANTAI SERANG - SUMBERSIH
Prov / Distric : EAST JAVA
Section Name : PANTAI SERANG - SUMBERSIH
Length : 4,334 KM ( Sta. 0 + 040 s/d Sta. 4+374 )

Total Work
Division Number Description Price
(Rupiah)

1 General
2 Drainage
3 Earth and Geosynthetic Work
4 Perventive Work
5 Granular Pavement & Cement Concrete Pavement
6 Asphalt Pavement
7 Structures
8 Bridge Rehabilitation
9 Miscellaneous Works
10 Maintenance Works

(A) Total Cost of Work (including General Costs and Profits)

(B) Value Added Tax ( VAT ) = 11% x (A)
(C) TOTAL AMOUNT OF WORK PRICE = (A) + (B)
Terbilang :

….............., ….......................

MENYETUJUI …..............
…..............................................

…..............................................
TEAM LEADER CORETEAM …............................
 BILL OF QUANTITIES
SPESIFIKASI 2018

Package Name : LOT 3 : PANTAI SERANG - SUMBERSIH

Prov / Distric : EAST JAVA
Section Name : PANTAI SERANG - SUMBERSIH
Length : 4,334 KM ( Sta. 0 + 040 s/d Sta. 4+374 )

MENJADI
Payment Description Unit Quantity Unit Total
Item No. Estimate Price Price
(Rupiah) (Rupiah)
a b c d e f = (d x e)

DIVISION 1. General
1.2 Mobilization LS 1,00
1.20.(1) Drilling, including SPT and Report M1 420,00

SS.1.22 Construction Safety Management System

1 Preparation of Occupational Health and Safety Management System Documents
SKh-1.1.22.(1a) Making RKK, RMPK, RKPPL, and RMLLP Document Set 1,00
SKh-1.1.22.(1b) Making Procedures and Work Instructions Set 1,00
SKh-1.1.22 (1c) Compilation of Report on the application of OHS Set 1,00

2 Socialization, Promotion, and Training

SKh-1.1.22.(2a) Safety Induction Person 100,00
SKh-1.1.22.(2b) Safety Briefing Person 100,00
SKh-1.1.22.(2d) Safety Talk and/or Tool Box Meeting People 100,00
SKh-1.1.22.(2e) HIV/AIDS Prevention/Awareness People 100,00
SKh-1.1.22.(2f) Work Safety Simulation Ls 1,00
SKh-1.1.22.(2g) Banner Unit 10,00
SKh-1.1.22.(2h) Poster/Leaflet Sheet 10,00
SKh-1.1.22.(2i) Construction Safety Information Board Sheet 10,00

3 Job Protective Equipment and Personal Protective Equipment

3a Job Protective Equipment
SKh-1.1.22.(3a1) Safety Net Unit Meter 160,00
SKh-1.1.22.(3a2) Lifeline Unit Meter 50,00
SKh-1.1.22.(3a3) Safety Deck Unit 3,00
SKh-1.1.22.(3a5) Restricted Area Rol 25,00

3b Personal Protective Equipment (PPE)

SKh-1.1.22.(3b1) Safety Helmet Unit 100,00
SKh-1.1.22.(3b2) Goggles, Spectacles Unit 100,00
SKh-1.1.22.(3b6) Masker, Masker Respirator Unit 100,00
SKh-1.1.22.(3b7) Safety Gloves Pair 20,00
SKh-1.1.22.(3b8) Safety Shoes, Rubber Safety Shoes and Toe Cap Pair 50,00
SKh-1.1.22.(3b9) Full Body Harness Unit 5,00
SKh-1.1.22.(3b11) Safety Vest Unit 50,00

4 Insurance and Licensing related to Construction Safety

SKh-1.1.22.(4a) Construction All Risks / CAR LS 1,00

5 Work Safety Personnel

SKh-1.1.22.(5b) Construction K3/Construction Safety Expert People 18,00
SKh-1.1.22.(5f) First Aid Officer People 18,00
SKh-1.1.22.(5g) Medical and/or Health Personnel (Doctor or Paramedic) People 18,00
SKh-1.1.22.(5h) Traffic Control Officer People 36,00

6 Facilities, Infrastructure and Medical Equipment

SKh-1.1.22.(6a) PK3 Equipment Set 1,00
SKh-1.1.22.(6b) PK3 Room Set 1,00
SKh-1.1.22.(6c) Fumigation Equipment (Drug and Fogging Machine) Unit 1,00
SKh-1.1.22.(6d) Cost of health protocols for infectious outbreaks (eg: hand washing stations, swabs, vitamins during theLS
covid-19 pandemic, 1,00
and so on)

7 Traffic Signs and Equipment required or traffic Management

SKh-1.1.22.(7a) Hint Sign Unit 12,00
SKh-1.1.22.(7b) Prohibition Sign Unit 12,00
SKh-1.1.22.(7c) Warning Sign Unit 12,00
SKh-1.1.22.(7e) Information Sign Unit 12,00
SKh-1.1.22.(7f) Temporary Job Sign Unit 12,00
SKh-1.1.22.(7g) Escape Route Unit 6,00
SKh-1.1.22.(7j) Rotary lamp Unit 4,00
 BILL OF QUANTITIES
SPESIFIKASI 2018

Package Name : LOT 3 : PANTAI SERANG - SUMBERSIH

Prov / Distric : EAST JAVA
Section Name : PANTAI SERANG - SUMBERSIH
Length : 4,334 KM ( Sta. 0 + 040 s/d Sta. 4+374 )

MENJADI
Payment Description Unit Quantity Unit Total
Item No. Estimate Price Price
(Rupiah) (Rupiah)
a b c d e f = (d x e)

8 Consultation with experts regarding construction safety

SKh-1.1.22.(8a) Environmental Expert OJ/OK 12,00
SKh-1.1.22.(8b) Bridge Expert OJ/OK 12,00
SKh-1.1.22.(8d) Structural Expert OJ/OK 12,00
SKh-1.1.22.(8g) Earthquake Expert OJ/OK 12,00
SKh-1.1.22.(8h) Liquefaction Expert OJ/OK 12,00

9 Activities and Equipment Related to Construction Safety Risk Control

SKh-1.1.22.(9a1) Light Fire Extinguisher (APAR) Unit 5,00
SKh-1.1.22.(9a4) OHS Flag Unit 1,00
SKh-1.1.22.(9a8) CCTV Unit 4,00
SKh-1.1.22.(9b) Complete Water Quality Standard Test Set 9,00
SKh-1.1.22.(9c) Complete Ambient Air Quality Standard Test Set 9,00
SKh-1.1.22.(9d1) Environmental Vibration Testing For Safety and Health Unit 9,00
SKh-1.1.22.(9d2) Motor Vehicle Vibration Level Test Unit 9,00

Sub Total Cost DIVISION 1 (included in Estimated Job Price Recapitulation)

DIVISION 2. Drainage
2.1.(1) Excavation for Drainage Ditches and Drains Cu. M 9.145,50
2.2.(1) Mortared Stonework Cu. M 1.942,41
2.3.(34) Stone Mansonry without Mortar (Aanstamping) Cu. M 47,85
2.4.(1) Porous Drainage Material or Filter Cu. M 1.066,20

Sub Total Cost DIVISION 2 (included in Estimated Job Price Recapitulation)

DIVISION 3. Earth and Geosynthetic Works

3.1.(1) Common Excavation Cu. M 81.569,77
3.1.(2) Soft Stone Excavation Cu. M 162.670,04
3.1.(3) Stone Excavation Cu. M 422.539,69
3.1.(4) Structural excavation 0 - 2 meters depth Cu. M 1.087,76
3.2.(1b) Common Fill from Excavated Result Cu. M 261.555,45
3.2.(2a) Selected Fill from Borrow Pit Cu. M 496,50
3.2.(4) Granular Backfill M3 1.559,02
3.3.(1) Subgrade Preparation Sq. M 46.482,80
3.4.(1) Land Cleaning and Stripping Sq. M 181.814,40
3.4.(3) Selected Tree Removal diameter >30 - 50 cm Each 87,00
3.4.(4) Selected Tree Removal diameter >50 - 75 cm Each 87,00
3.4.(5) Selected Tree Removal diameter >75 cm Each 22,00
3.5.(2c) Separator Geotextile Class 3 Sq. M 2.550,00

Sub Total Cost DIVISION 3 (included in Estimated Job Price Recapitulation)

DIVISION 4. Preventive Works

Sub Total Cost DIVISION 4 (included in Estimated Job Price Recapitulation)

DIVISION 5. Granular Pavement and Cement Concrete Pavement

5.1.(1) Aggregate Base Course, Class A Cu. M 24.103,38

Sub Total Cost DIVISION 5 (included in Estimated Job Price Recapitulation)

 BILL OF QUANTITIES
SPESIFIKASI 2018

Package Name : LOT 3 : PANTAI SERANG - SUMBERSIH

Prov / Distric : EAST JAVA
Section Name : PANTAI SERANG - SUMBERSIH
Length : 4,334 KM ( Sta. 0 + 040 s/d Sta. 4+374 )

MENJADI
Payment Description Unit Quantity Unit Total
Item No. Estimate Price Price
(Rupiah) (Rupiah)
a b c d e f = (d x e)

DIVISION 6. Asphalt Pavement

6.1 (1) Prime Coat –Liquid/emulsified Asphalt Liter 55.604,80
6.1 (2a) Tack Coat – Liquid/emulsified Asphalt Liter 10.137,36
6.2 (2) BURDA Cover Aggregate Sq. M 14.205,80
6.2 (3a) Hard Asphalt Material for Dressing Work Liter 53.982,04
6.3(5a) Asphalt Concrete Wearing Course (AC-WC) Ton 3.048,70
6.3(6a) Asphalt Concrete Binder Course (AC-BC) Ton 4.342,82
6.3.(8) Anti Stripping Agent Kg 1.254,94

Sub Total Cost DIVISION 6 (included in Estimated Job Price Recapitulation)

DIVISION 7. Structures
7.1 (5a) Structural Concrete, fc’30 Mpa (Retaining Wall) Cu. M 857,89
7.1.(5a).1 Structural Concrete, fc’30 Mpa (Bridge Deck) Cu. M 226,60
7.1.(5a).2 Structural Concrete, fc’30 Mpa (Pier, Abutment, Pile Cap) Cu. M 1.354,31
7.1.(5a).3 Structural Concrete, fc’30 Mpa (Box Culvert > 5 m) Cu. M 337,31
7.1 (7a) Structural Concrete, fc’20 MPa Cu. M 2.483,96
7.1 (10) Concrete, fc’10 MPa Cu. M 164,58
7.2 (1c) Girder Type I Precast Unit of 20 meter span, furnished Each 10,00
7.2 (1e) Girder Type I Precast Unit of 40 meter span, furnished Each 5,00
7.2 (2c) Girder Type I Precast Unit of 20 meter span, erection Each 10,00
7.2 (2c) Girder Type I Precast Unit of 40 meter span, erection Each 5,00
7.2.(12).a Supply of Full Depth Slab Panel Each 344,00
7.2.(12).b Installation of Full Depth Slab Panel Each 344,00
7.3 (1) Plain Bar- BjTP 280 Kg 37.528,01
7.3 (3) Deformed Bar- BjTS 420A Kg 477.377,58
7.6 (19) a Concrete Bore Pile, diameter 800 mm Ln. M 910,00
7.6 (27) a Crosshole Sonic Logging (CSL) Test on Concrete Bore Pile, diameter 800 mm Each 8,00
7.6 (27) b Pile Dynamic Load Testing (PDLT) on Pile Size / diameter 800 mm Each 4,00
7.9.(1) Stone Masonry Cu. M 549,45
7.10 (2) Non-grouted Rip Rap Cu. M 184,50
7.11 (3) Stip Seal Expansion Joint Ln. M 66,00
7.12 (3) Steel Laminated Synthetic Rubber Elastomeric Bearing Size 350 mm x 280 mm x 60 mm Each 20,00
7.12 (3) Steel Laminated Synthetic Rubber Elastomeric Bearing Size 400 Mm x 350 Mm x 60 Mm Each 10,00
7.13.(1) Railing Ln. M 193,80
7.14.(1) Bridge Name Plate Each 2,00
7.16.(1) Deck drain Each 16,00
7.16.(3a) PVC Drainage Pipe diameter 150 mm Ln. M 19,20
7.16.(3b) PVC Drainage Pipe diameter 200 mm Ln. M 750,00

Sub Total Cost DIVISION 7 (included in Estimated Job Price Recapitulation)

DIVISION 8. Bridge Rehabilitation

Sub Total Cost DIVISION 8 (included in Estimated Job Price Recapitulation)

DIVISION 9. Miscellaneous Works

9.1.(1) Foreman Hour 21,00
9.1.(2) Regular Worker Hour 21,00
9.1.(3) Carpenters, Mason, etc. Hour 21,00
9.1.(4) a Dump Truck 3 - 4 m³ Hour 21,00
9.1.(11) Excavator 80 - 140 PK Hour 112,00
9.1.(22) Gravel M3 500,00
 BILL OF QUANTITIES
SPESIFIKASI 2018

Package Name : LOT 3 : PANTAI SERANG - SUMBERSIH

Prov / Distric : EAST JAVA
Section Name : PANTAI SERANG - SUMBERSIH
Length : 4,334 KM ( Sta. 0 + 040 s/d Sta. 4+374 )

MENJADI
Payment Description Unit Quantity Unit Total
Item No. Estimate Price Price
(Rupiah) (Rupiah)
a b c d e f = (d x e)

9.2.(1) Thermoplastic Road Marking M2 1.285,02

9.2.(4a) Single Road Sign with High Intensity Grade Surface Reflector Each 63,00
9.2.(5) Guide Post Each 90,00
9.2.(6a) Kilometre Post Each 4,00
9.2.(6b) Hektometer Post Each 36,00
9.2.(7) Guard Rail M1 2.170,00
9.2.(10a) Pre-cast Kerb Type 1 (Mountable) M1 193,80
9.2.(12a) Concrete Block Pavement on Sidewalk or Median M2 145,35
9.2.(14) Single Arm Road Lighting Unit, LED type with Solar Cell 100 Watt Each 47,00
9.2.(22a) Stabilization with plant M2 31.164,00
9.2.(22b) Stabilization with VS Plant M2 32.939,00
9.2.(24) Trees Type (Albiza Saman) Each 90,00

Sub Total Cost DIVISION 9 (included in Estimated Job Price Recapitulation)

DIVISION 10. Maintenance Works

Sub Total Cost DIVISION 10 (included in Estimated Job Price Recapitulation)