BREAK DOWN OF UNIT RATE

= ============ ========== ================= = ====================== = =========== = = === =========== = ========= = ======== = ========= = =============== =
| Project : | | | | Material | Labour | |
| -------------------- ----------------- ---------------------------- | Item | QTY | | Unit ------------------ - -------------- - ------------- - -------------- | Note |
| Work name : CONCRETE DRAINAGE | | | | Rate | Amount | Rate | Amount | |
| -------------------- ----------------- ---------------------------- - ------------------------------------- - -------------------
-- - ----- ------------------ - -------------- - ------------- - -------------- - ------------------------- -
| Unit price : Rp. 856,400 /M | | | | | 0 | | 0 | |
| -------------------- ----------------- ---------------------------- | -Excavation | 1.750 | | M3 | 0 | 45,000 | 78,750 | |
| Note : | -Soil disposal | 0.980 | | M3 | 0 | 36,000 | 35,280 | |
| OPEN TYPE DW-1 | -Back fill | 0.770 | | M3 | 0 | 15,000 | 11,550 | |
| -------------------- ----------------- ---------------------------- | | | | | 0 | | 0 | |
| W= 800.00 mm | | | | | 0 | | 0 | |
| D= 600.00 mm | -Rubble stone | 0.130 | | M3 223,000 | 28,990 | | 0 | |
| H= 900.00 mm | | | | | 0 | | 0 | |
| t1 (Wall) = 120.00 mm | | | | | 0 | | 0 | |
| t2 (Slab) = 150.00 mm | -Lean concrete | 0.070 | | M3 545,000 | 38,150 | | 0 | |
| Tulangan utama 1 0.617 | -Concrete | 0.300 | | M3 645,000 | 193,500 | | 0 | |
| Rebar dia- 10.00 mm | -Rebar | 16.060 | | KG 12,000 | 192,720 | | 0 | |
| Jarak = 200.00 mm | -Form | 2.700 | | M2 90,000 | 243,000 | | 0 | |
| Tulangan bagi 1 0.617 | | | | | 0 | | 0 | |
| Rebar dia- 10.00 mm | | | | | 0 | | 0 | |
| Jarak = 200.00 mm | -Concrete steel trowel finish | 0.800 | | M2 | 0 | 5,000 | 4,000 | |
| Rubble stone t- 100.00 mm | | | | | 0 | | 0 | |
| Lean concrete t- 50.00 mm | -Concrete support | 0.800 | | M 38,100 | 30,480 | | 0 | |
| GL-top concrete 0.00 mm | | | | | 0 | | 0 | |
| Concrete support | | | | | 0 | | 0 | |
| d1 = 150.00 mm | | | | | 0 | | 0 | |
| d2 = 200.00 mm | | | | | 0 | | 0 | |
| Jarak = 2,000.00 mm | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | ------------------------------------- - -------------------
-- - ----- ------------------ - -------------- - ------------- - -------------- | |
| | | Sub total | 726,840 | Sub total | 129,580 | |
| | | ------------------ - -------------- - ------------- - -------------- | |
| | | Total | 856,420 | |
= ============ ========== ================= = ====================== = =========== = === = =========== = ========= = ======== = ========= = =============== =
BREAK DOWN OF UNIT RATE
= ============ ========== ================= = ====================== = =========== = = === =========== = ========= = ======== = ========= = =============== =
| Project : | | | | Material | Labour | |
| -------------------- ----------------- ---------------------------- | Item | QTY | | Unit ------------------ - -------------- - ------------- - -------------- | Note |
| Work name : CONCRETE DRAINAGE | | | | Rate | Amount | Rate | Amount | |
| -------------------- ----------------- ---------------------------- - ------------------------------------- - -------------------
-- - ----- ------------------ - -------------- - ------------- - -------------- - ------------------------- -
| Unit price : Rp. 1,367,500 /M | | | | | 0 | | 0 | |
| -------------------- ----------------- ---------------------------- | -Excavation | 3.450 | | M3 | 0 | 45,000 | 155,250 | |
| Note : | -Soil disposal | 1.880 | | M3 | 0 | 36,000 | 67,680 | |
| BOX TYPE DW-1a | -Back fill | 1.570 | | M3 | 0 | 15,000 | 23,550 | |
| -------------------- ----------------- ---------------------------- | | | | | 0 | | 0 | |
| W= 900.00 mm | | | | | 0 | | 0 | |
| D= 850.00 mm | -Rubble stone | 0.230 | | M3 223,000 | 51,290 | | 0 | |
| H= 1,500.00 mm | | | | | 0 | | 0 | |
| t1 (Wall) = 150.00 mm | | | | | 0 | | 0 | |
| t2 (Slab) = 250.00 mm | -Lean concrete | 0.080 | | M3 545,000 | 43,600 | | 0 | |
| t3 (Cover) = 200.00 mm | -Concrete | 0.800 | | M3 645,000 | 516,000 | | 0 | |
| Tulangan utama 2 0.617 | -Rebar | 53.760 | | KG | 0 | 700 | 37,632 | |
| Rebar dia- 10.00 mm | -Form | 5.200 | | M2 90,000 | 468,000 | | 0 | |
| Jarak = 200.00 mm | | | | | 0 | | 0 | |
| Tulangan bagi 2 0.617 | | | | | 0 | | 0 | |
| Rebar dia- 10.00 mm | -Concrete steel trowel finish | 0.900 | | M2 | 0 | 5,000 | 4,500 | |
| Jarak = 200.00 mm | | | | | 0 | | 0 | |
| Rubble stone t- 150.00 mm | | | | | 0 | | 0 | |
| Lean concrete t- 50.00 mm | | | | | 0 | | 0 | |
| GL-top concrete 0.00 mm | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | ------------------------------------- - -------------------
-- - ----- ------------------ - -------------- - ------------- - -------------- | |
| | | Sub total | 1,078,890 | Sub total | 288,612 | |
| | | ------------------ - -------------- - ------------- - -------------- | |
| | | Total | 1,367,502 | |
= ============ ========== ================= = ====================== = =========== = === = =========== = ========= = ======== = ========= = =============== =
BREAK DOWN OF UNIT RATE
= ============ ========== ================= = ====================== = =========== = === = =========== = ========= = ======== = ========= = =============== =
| Project : | | | | Material | Labour | |
| -------------------- ----------------- ---------------------------- | Item | QTY | Unit| ------------------ - -------------- - ------------- - -------------- | Note |
| Work name : CONCRETE DRAINAGE | | | | Rate | Amount | Rate | Amount | |
| -------------------- ----------------- ---------------------------- - ------------------------------------- - ------------------- - -----
-- ------------------ - -------------- - ------------- - -------------- - ------------------------- -
| Unit price : Rp. 682,700 /M | | | | | 0 | | 0 | |
| -------------------- ----------------- ---------------------------- | -Excavation | 1.530 | M3 | | 0 | 45,000 | 68,850 | |
| Note : | -Soil disposal | 0.680 | M3 | | 0 | 36,000 | 24,480 | |
| OPEN TYPE DW-2 | -Back fill | 0.850 | M3 | | 0 | 15,000 | 12,750 | |
| -------------------- ----------------- ---------------------------- | | | | | 0 | | 0 | |
| W= 400.00 mm | | | | | 0 | | 0 | |
| D= 600.00 mm | -Rubble stone | 0.180 | M3 | 223,000 | 40,140 | | 0 | |
| H= 1,000.00 mm | | | | | 0 | | 0 | |
| t1 (Wall) = 100.00 mm | | | | | 0 | | 0 | |
| t2 (Slab) = 150.00 mm | -Lean concrete | 0.050 | M3 | 545,000 | 27,250 | | 0 | |
| Tulangan utama 1 0.617 | -Concrete | 0.210 | M3 | 645,000 | 135,450 | | 0 | |
| Rebar dia- 10.00 mm | -Rebar | 13.280 | KG | 9,000 | 119,520 | 700 | 9,296 | |
| Jarak = 200.00 mm | -Form | 2.700 | M2 | 90,000 | 243,000 | | 0 | |
| Tulangan bagi 1 0.617 | | | | | 0 | | 0 | |
| Rebar dia- 10.00 mm | | | | | 0 | | 0 | |
| Jarak = 200.00 mm | -Concrete steel trowel finish | 0.400 | M2 | | 0 | 5,000 | 2,000 | |
| Rubble stone t- 200.00 mm | | | | | 0 | | 0 | |
| Lean concrete t- 50.00 mm | -Concrete support | 0.800 | M | 47,500 | | | 0 | |
| GL-top concrete 0.00 mm | | | | | 0 | | 0 | |
| Concrete support | | | 0 | |
| d1 = 150.00 mm | | | 0 | |
| d2 = 200.00 mm | | | | | 0 | | 0 | |
| Jarak = 2,000.00 mm | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | ------------------------------------- - ------------------- - ----- -- ------------------ - -------------- - ------------- - -------------- | |
| | | Sub total | 565,360 | Sub total | 117,376 | |
| | | ------------------ - -------------- - ------------- - -------------- | |
| | | Total | 682,736 | |
= ============ ========== ================= = ====================== = =========== = === = =========== = ========= = ======== = ========= = =============== =
BREAK DOWN OF UNIT RATE
= ============ ========== ================= = ====================== = =========== = = === =========== = ========= = ======== = ========= = =============== =
| Project : | | | | Material | Labour | |
| -------------------- ----------------- ---------------------------- | Item | QTY | | Unit ------------------ - -------------- - ------------- - -------------- | Note |
| Work name : CONCRETE DRAINAGE | | | | Rate | Amount | Rate | Amount | |
| -------------------- ----------------- ---------------------------- - ------------------------------------- - -------------------
-- - ----- ------------------ - -------------- - ------------- - -------------- - ------------------------- -
| Unit price : Rp. 804,900 /M | | | | | 0 | | 0 | |
| -------------------- ----------------- ---------------------------- | -Excavation | 2.880 | | M3 | 0 | 20,000 | 57,600 | |
| Note : | -Soil disposal | 1.370 | | M3 | 0 | 9,500 | 13,015 | |
| BOX TYPE DW-2a | -Back fill | 1.510 | | M3 | 0 | 12,500 | 18,875 | |
| -------------------- ----------------- ---------------------------- | | | | | 0 | | 0 | |
| W= 500.00 mm | | | | | 0 | | 0 | |
| D= 650.00 mm | -Rubble stone | 0.180 | | M3 160,000 | 28,800 | | 0 | |
| H= 1,450.00 mm | | | | | 0 | | 0 | |
| t1 (Wall) = 200.00 mm | | | | | 0 | | 0 | |
| t2 (Slab) = 300.00 mm | -Lean concrete | 0.060 | | M3 415,000 | 24,900 | | 0 | |
| t3 (Cover) = 300.00 mm | -Concrete | 0.800 | | M3 481,000 | 384,800 | | 0 | |
| Tulangan utama 2 0.617 | -Rebar | 41.740 | | KG 600 | 25,044 | | 0 | |
| Rebar dia- 10.00 mm | -Form | 4.300 | | M2 58,000 | 249,400 | | 0 | |
| Jarak = 200.00 mm | | | | | 0 | | 0 | |
| Tulangan bagi 2 0.617 | | | | | 0 | | 0 | |
| Rebar dia- 10.00 mm | -Concrete steel trowel finish | 0.500 | | M2 | 0 | 5,000 | 2,500 | |
| Jarak = 200.00 mm | | | | | 0 | | 0 | |
| Rubble stone t- 150.00 mm | | | | | 0 | | 0 | |
| Lean concrete t- 50.00 mm | | | | | 0 | | 0 | |
| GL-top concrete 0.00 mm | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | ------------------------------------- - -------------------
-- - ----- ------------------ - -------------- - ------------- - -------------- | |
| | | Sub total | 712,944 | Sub total | 91,990 | |
| | | ------------------ - -------------- - ------------- - -------------- | |
| | | Total | 804,934 | |
= ============ ========== ================= = ====================== = =========== = === = =========== = ========= = ======== = ========= = =============== =
BREAK DOWN OF UNIT RATE
= ============ ========== ================= = ====================== = =========== = = === =========== = ========= = ======== = ========= = =============== =
| Project : | | | | Material | Labour | |
| -------------------- ----------------- ---------------------------- | Item | QTY | | Unit ------------------ - -------------- - ------------- - -------------- | Note |
| Work name : MASONRY DRAINAGE | | | | Rate | Amount | Rate | Amount | |
| -------------------- ----------------- ---------------------------- - ------------------------------------- - -------------------
-- - ----- ------------------ - -------------- - ------------- - -------------- - ------------------------- -
| Unit price : Rp. 734,800 /M | | | | | 0 | | 0 | |
| -------------------- ----------------- ---------------------------- | -Excavation | 1.380 | | M3 | 0 | 22,000 | 30,360 | |
| Note : | | | | | 0 | | 0 | |
| DW-3 | -Soil disposal | 1.380 | | M3 | 0 | 24,500 | 33,810 | |
| -------------------- ----------------- ---------------------------- | | | | | 0 | | 0 | |
| W1 = 1,200.00 mm | -Sand fill | 0.080 | | M3 215,000 | 17,200 | | 0 | |
| W2 = 800.00 mm | | | | | 0 | | 0 | |
| W3 = 900.00 mm | -Masonry stone | 0.46 | | M3 650,000 | 299,000 | | 0 | |
| D= 800.00 mm | | | | | 0 | | 0 | |
| t1 = 150.00 mm | -Mortar decorative | 1.400 | | M2 45,000 | 63,000 | | 0 | |
| t2 = 300.00 mm | | | | | 0 | | 0 | |
| Concrete support | -Mortar finish | 1.600 | | M2 36,000 | 57,600 | | 0 | |
| d1 = 150.00 mm | | | | | 0 | | 0 | |
| d2 = 200.00 mm | -Sconing | 6.000 | | M | 0 | 3,000 | 18,000 | |
| Jarak = 1,000.00 mm | | | | | 0 | | 0 | |
| sand fill t 100.00 mm | -Half Concrete Pipe | 1.000 | | M | 0 | 95,000 | 95,000 | |
| | | | | | 0 | | 0 | |
| | -Concrete support | 0.800 | | M 67,500 | 54,000 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | ------------------------------------- - -------------------
-- - ----- ------------------ - -------------- - ------------- - -------------- | |
| | | Sub total | 490,800 | Sub total | 177,170 | |
| | | ------------------ - -------------- - ------------- - -------------- | |
| | | Total | 667,970 | |
= ============ ========== ================= = ====================== = =========== = === = =========== = ========= = ======== = ========= = =============== =

BREAK DOWN OF UNIT RATE

= ============ ========== ================= = ====================== = =========== = === = =========== = ========= = ======== = ========= = =============== =
| Project : | | | | Material | Labour | |
| -------------------- ----------------- ---------------------------- | Item | QTY | Unit | ------------------ - -------------- - ------------- - -------------- | Note |
| Work name : MASONRY DRAINAGE | | | | Rate | Amount | Rate | Amount | |
| -------------------- ----------------- ---------------------------- - ------------------------------------- - ------------------- - ----- -- ------------------ - -------------- - ------------- - -------------- - ------------------------- -
| Unit price : Rp. 770,500 /M | | | | | 0 | | 0 | |
| -------------------- ----------------- ---------------------------- | -Excavation | 1.600 | M3 | | 0 | 22,000 | 35,200 | |
| Note : | | | | | 0 | | 0 | |
| DW-3 | -Soil disposal | 1.600 | M3 | | 0 | 24,500 | 39,200 | |
| -------------------- ----------------- ---------------------------- | | | | | 0 | | 0 | |
| W1 = 800.00 mm | -Sand fill | 0.090 | M3 | 215,000 | 19,350 | | 0 | |
| W2 = 900.00 mm | | | | | 0 | | 0 | |
| W3 = 1,000.00 mm | -Masonry stone | 0.43 | M3 | 650,000 | 279,500 | | 0 | |
| D= 1,200.00 mm | | | | | 0 | | 0 | |
| t1 = 150.00 mm | -Mortar decorative | 2.200 | M2 | 45,000 | 99,000 | | 0 | |
| t2 = 300.00 mm | | | | | 0 | | 0 | |
| Concrete support | -Mortar finish | 1.700 | M2 | 36,000 | 61,200 | | 0 | |
| d1 = 150.00 mm | | | | | 0 | | 0 | |
| d2 = 200.00 mm | -Sconing | 6.000 | M | | 0 | 3,000 | 18,000 | |
| Jarak = 1,000.00 mm | | | | | 0 | | 0 | |
| sand fill t 100.00 mm | -Half Concrete Pipe | 1.000 | M | | 0 | 95,000 | 95,000 | |
| | | | | | 0 | | 0 | |
| | -Concrete support | 0.800 | M | 67,500 | 54,000 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | ------------------------------------- - -------------------
-- - ----- ------------------ - -------------- - ------------- - -------------- | |
| | | Sub total | 513,050 | Sub total | 187,400 | |
| | | ------------------ - -------------- - ------------- - -------------- | |
| | | Total | 700,450 | |
= ============ ========== ================= = ====================== = =========== = === = =========== = ========= = ======== = ========= = =============== =
BREAK DOWN OF UNIT RATE
= ============ ========== ================= = ====================== = =========== = ===
= =========== = ========= = ======== = ========= = =============== =
| Project : | | | | Material | Labour | |
| -------------------- ----------------- ---------------------------- | Item | QTY | Unit
| ------------------ - -------------- - ------------- - -------------- | Note |
| Work name : CONCRETE DRAINAGE | | | | Rate | Amount | Rate | Amount | |
| -------------------- ----------------- ---------------------------- - ------------------------------------- - ------------------- - -----
-- ------------------ - -------------- - ------------- - -------------- - ------------------------- -
| Unit price : Rp. 6,930,360 /M | | | | | 0 | | 0 | |
| -------------------- ----------------- ---------------------------- | -Excavation | 7.580 | | M3 | 0 | 35,000 | 265,300 | |
| Note : | -Soil disposal | 4.100 | | M3 | 0 | 55,000 | 225,500 | |
| BOX TYPE DW-3a | -Back fill | 3.480 | | M3 | 0 | 25,000 | 87,000 | |
| -------------------- ----------------- ---------------------------- | | | | | 0 | | 0 | |
| W= 1,200.00 mm | | | | | 0 | | 0 | |
| D= 1,700.00 mm | -Rubble stone | 0.480 | M3 225,000 | 108,000 | | 0 | |
| H= 2,500.00 mm | | | | | 0 | | 0 | |
| t1 (Wall) = 200.00 mm | | | | | 0 | | 0 | |
| t2 (Slab) = 200.00 mm | -Lean concrete | 0.100 | | M3 550,000 | 55,000 | | 0 | |
| t3 (Cover) = 300.00 mm | -Concrete | 1.480 | | M3 650,000 | 962,000 | | 0 | |
| Tulangan utama 2 1.56 | -Rebar | 214.270 | | KG 13,000 | 2,785,510 | 700 | 149,989 | |
| Rebar dia- 16.00 mm | -Form | 9.000 | | M2 125,000 | 1,125,000 | | 0 | |
| Jarak = 200.00 mm | | | | | 0 | | 0 | |
| Tulangan bagi 2 1.56 | | | | | 0 | | 0 | |
| Rebar dia- 16.00 mm | -Concrete steel trowel finish | 1.200 | | M2 | 0 | 10,000 | 12,000 | |
| Jarak = 200.00 mm | | | | | 0 | | 0 | |
| Rubble stone t- 250.00 mm | | | | | 0 | | 0 | |
| Lean concrete t- 50.00 mm | | | | | 0 | | 0 | |
| GL-top concrete 0.00 mm | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | ------------------------------------- - ------------------- - -----
-- ------------------ - -------------- - ------------- - -------------- | |
| | | Sub total | 5,035,510 | Sub total | 739,789 | |
| | | ------------------ - -------------- - ------------- - -------------- | |
| | | Total | 5,775,299 | |
= ============ ========== ================= = ====================== = =========== = === = =========== = ========= = ======== = ========= = =============== =
BREAK DOWN OF UNIT RATE
= ============ ========== ================= = ====================== = =========== = = === =========== = ========= = ======== = ========= = =============== =
| Project : | | | | Material | Labour | |
| -------------------- ----------------- ---------------------------- | Item | QTY | | Unit ------------------ - -------------- - ------------- - -------------- | Note |
| Work name : MASONRY DRAINAGE | | | | Rate | Amount | Rate | Amount | |
| -------------------- ----------------- ---------------------------- - ------------------------------------- - -------------------
-- - ----- ------------------ - -------------- - ------------- - -------------- - ------------------------- -
| Unit price : Rp. 430,800 /M | | | | | 0 | | 0 | |
| -------------------- ----------------- ---------------------------- | -Excavation | 0.590 | | M3 | 0 | 22,000 | 12,980 | |
| Note : | | | | | 0 | | 0 | |
| DW-4 | -Soil disposal | 0.590 | | M3 | 0 | 24,500 | 14,455 | |
| -------------------- ----------------- ---------------------------- | | | | | 0 | | 0 | |
| W1 = 400.00 mm | -Sand fill | 0.060 | | M3 215,000 | 12,900 | | 0 | |
| W2 = 600.00 mm | | | | | 0 | | 0 | |
| W3 = 500.00 mm | -Masonry stone | 0.31 | | M3 650,000 | 198,250 | | 0 | |
| D= 500.00 mm | | | | | 0 | | 0 | |
| t1 = 150.00 mm | -Mortar decorative | 0.800 | | M2 45,000 | 36,000 | | 0 | |
| t2 = 300.00 mm | | | | | 0 | | 0 | |
| Concrete support | -Mortar finish | 1.200 | | M2 36,000 | 43,200 | | 0 | |
| d1 = 150.00 mm | | | | | 0 | | 0 | |
| d2 = 200.00 mm | -Sconing | 6.000 | | M | 0 | 3,000 | 18,000 | |
| Jarak = 1,000.00 mm | | | | | 0 | | 0 | |
| sand fill t 100.00 mm | -Half Concrete Pipe | 1.000 | | M | 0 | 95,000 | 95,000 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | ------------------------------------- - -------------------
-- - ----- ------------------ - -------------- - ------------- - -------------- | |
| | | Sub total | 290,350 | Sub total | 140,435 | |
| | | ------------------ - -------------- - ------------- - -------------- | |
| | | Total | 430,785 | |
= ============ ========== ================= = ====================== = =========== = === = =========== = ========= = ======== = ========= = =============== =
BREAK DOWN OF UNIT RATE
= ============ ========== ================= = ====================== = =========== = = === =========== = ========= = ======== = ========= = =============== =
| Project : | | | | Material | Labour | |
| -------------------- ----------------- ---------------------------- | Item | QTY | | Unit ------------------ - -------------- - ------------- - -------------- | Note |
| Work name : CONCRETE CACTH BASIN | | | | Rate | Amount | Rate | Amount | |
| -------------------- ----------------- ---------------------------- - ------------------------------------- - -------------------
-- - ----- ------------------ - -------------- - ------------- - -------------- - ------------------------- -
| Unit price : Rp. #VALUE! / EA | | | | | 0 | | 0 | |
| -------------------- ----------------- ---------------------------- | -Excavation | 11.790 | | M3 | 0 | 45,000 | 530,550 | |
| Note : | -Soil disposal | 2.050 | | M3 | 0 | 36,000 | 73,800 | |
| | -Back fill | 9.740 | | M3 | 0 | 15,000 | 146,100 | |
| -------------------- ----------------- ---------------------------- | | | | | 0 | | 0 | |
| W= 600.00 mm | | | | | 0 | | 0 | |
| D= 1,500.00 mm | -Rubble stone | 0.370 | | M3 223,000 | 82,510 | | 0 | |
| L= 1,200.00 mm | | | | | 0 | | 0 | |
| H= 1,850.00 mm | | | | | 0 | | 0 | |
| t1 = 200.00 mm | -Lean concrete | 0.120 | | M3 545,000 | 65,400 | | 0 | |
| t2 = 150.00 mm | -Concrete | 1.560 | | M3 645,000 | 1,006,200 | | 0 | |
| Tulangan utama single 0.617 | -Rebar | #VALUE! | | KG | #VALUE! | 700 | #VALUE! | |
| Rebar dia- 10.00 mm | -Form | 13.980 | | M2 90,000 | 1,258,200 | | 0 | |
| Jarak = 200.00 mm | | | | | 0 | | 0 | |
| Tulangan bagi single 0.617 | | | | | 0 | | 0 | |
| Rebar dia- 10.00 mm | -Concrete steel trowel finish | 0.720 | | M2 | 0 | 5,000 | 3,600 | |
| Jarak = 200.00 mm | | | | | 0 | | 0 | |
| Rubble stone t- 150.00 mm | -Steel grating | 1.000 | | EA | | | 0 | |
| Lean concrete t- 50.00 mm | | | | | 0 | | 0 | |
| GL-top concrete 0.00 mm | -Concrete cover | 1.000 | | EA 360,000 | 360,000 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | ------------------------------------- - -------------------
-- - ----- ------------------ - -------------- - ------------- - -------------- | |
| | | Sub total | #VALUE! | Sub total | #VALUE! | |
| | | ------------------ - -------------- - ------------- - -------------- | |
| | | Total | #VALUE! | |
= ============ ========== ================= = ====================== = =========== = === = =========== = ========= = ======== = ========= = =============== =

BREAK DOWN OF UNIT RATE

= ============ ========== ================= = ====================== = =========== = === = =========== = ========= = ======== = ========= = =============== =
| Project : | | | | Material | Labour | |
| -------------------- ----------------- ---------------------------- | Item | QTY | Unit | ------------------ - -------------- - ------------- - -------------- | Note |
| Work name : PAVING ROAD | | | | Rate | Amount | Rate | Amount | |
| -------------------- ----------------- ---------------------------- - ------------------------------------- - ------------------- - ----- -- ------------------ - -------------- - ------------- - -------------- - ------------------------- -
| Unit price : Rp. 605,800 / M2 | | | | | 0 | | 0 | |
| -------------------- ----------------- ---------------------------- | -Excavation | 0.850 | M3 | | 0 | 45,000 | 38,250 | |
| Note : | -Soil disposal | 0.700 | M3 | | 0 | 36,000 | 25,200 | |
| | -Back fill | 0.150 | M3 | | 0 | 15,000 | 2,250 | |
| -------------------- ----------------- ---------------------------- | -Plastic Sheet | 1.000 | M2 | | 0 | 2,500 | 2,500 | |
| T-Concrete = 200.00 mm | | | | | 0 | | 0 | |
| | -Sirtu | 0.500 | M3 | 165,000 | 82,500 | | 0 | |
| | | | | | 0 | | 0 | |
| | -Macadam | 0.150 | M3 | 223,000 | 33,450 | | 0 | |
| | | | | | 0 | | 0 | |
| | -Concrete | 0.200 | M3 | 645,000 | 129,000 | | 0 | |
| Tulangan double 1 | -Rebar | 22.000 | KG | 12,000 | 264,000 | | 0 | |
| Rebar dia- 13.00 mm | -Form | 0.133 | M2 | 90,000 | 12,000 | | 0 | |
| Jarak = 200.00 mm | -Canal for relat | 0.67 | M | 10,000 | 6,667 | | 0 | |
| | | | | | 0 | | 0 | |
| | -Concrete steel trowel grove fini| 1.000 | M2 | | 0 | 10,000 | 10,000 | |
| | | | | | 0 | | 0 | |
| Sirtu t- 500.00 mm | | | | | 0 | | 0 | |
| Macadam t- 150.00 mm | | | | | 0 | | 0 | |
| GL-top concrete 0.00 mm | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | ------------------------------------- - -------------------
-- - ----- ------------------ - -------------- - ------------- - -------------- | |
| | | Sub total | 527,617 | Sub total | 78,200 | |
| | | ------------------ - -------------- - ------------- - -------------- | |
| | | Total | 605,817 | |
= ============ ========== ================= = ====================== = =========== = === = =========== = ========= = ======== = ========= = =============== =

= ============ ========== ================= = ====================== = =========== = === = =========== = ========= = ======== = ========= = =============== =
| Project : | | | | Material | Labour | |
| -------------------- ----------------- ---------------------------- | Item | QTY | Unit| ------------------ - -------------- - ------------- - -------------- | Note |
| Work name : PAVING ROAD | | | | Rate | Amount | Rate | Amount | |
| -------------------- ----------------- ---------------------------- - ------------------------------------- - ------------------- - -----
-- ------------------ - -------------- - ------------- - -------------- - ------------------------- -
| Unit price : Rp. 239,700 / M2 | | | | | 0 | | 0 | |
| -------------------- ----------------- ---------------------------- | -Excavation | 0.270 | M3 | | 0 | 45,000 | 12,150 | |
| Note : | -Soil disposal | 0.120 | M3 | | 0 | 36,000 | 4,320 | |
| | -Back fill | 0.150 | M3 | | 0 | 15,000 | 2,250 | |
| -------------------- ----------------- ---------------------------- | -Plastic Sheet | 1.000 | M2 | | 0 | 3,500 | 3,500 | |
| T-Concrete = 120.00 mm | | | | | 0 | | 0 | |
| | -Sirtu | 0.000 | M3 | 165,000 | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | -Macadam | 0.150 | M3 | 223,000 | 33,450 | | 0 | |
| | | | | | 0 | | 0 | |
| | -Concrete | 0.120 | M3 | 645,000 | 77,400 | | 0 | |
| Tulangan single 0.617 | -Rebar | 6.900 | KG | 12,000 | 82,800 | | 0 | |
| Rebar dia- 10.00 mm | -Form | 0.080 | M2 | 90,000 | 7,200 | | 0 | |
| Jarak = 200.00 mm | -Canal for relat | 0.67 | M | 10,000 | 6,667 | | 0 | |
| | | | | | 0 | | 0 | |
| | -Concrete steel trowel grove fini| 1.000 | M2 | | 0 | 10,000 | 10,000 | |
| | | | | | 0 | | 0 | |
| Sirtu t- mm | | | | | 0 | | 0 | |
| Macadam t- 150.00 mm | | | | | 0 | | 0 | |
| GL-top concrete 0.00 mm | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | ------------------------------------- - ------------------- - -----
-- ------------------ - -------------- - ------------- - -------------- | |
| | | Sub total | 207,517 | Sub total | 32,220 | |
| | | ------------------ - -------------- - ------------- - -------------- | |
| | | Total | 239,737 | |
= ============ ========== ================= = ====================== = =========== = === = =========== = ========= = ======== = ========= = =============== =

BREAK DOWN OF UNIT RATE

= ============ ========== ================= = ====================== = =========== = === = =========== = ========= = ======== = ========= = =============== =
| Project : | | | | Material | Labour | |
| -------------------- ----------------- ---------------------------- | Item | QTY | Unit | ------------------ - -------------- - ------------- - -------------- | Note |
| Work name : CONCRETE BEAM | | | | Rate | Amount | Rate | Amount | |
| -------------------- ----------------- ---------------------------- - ------------------------------------- - ------------------- - ----- -- ------------------ - -------------- - ------------- - -------------- - ------------------------- -
| Unit price : Rp. 152,400 /M | | | | | 0 | | 0 | |
| -------------------- ----------------- ---------------------------- | | | | | 0 | | 0 | |
| Note : | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| -------------------- ----------------- ---------------------------- | | | | | 0 | | 0 | |
| W= 110.00 mm | | | | | 0 | | 0 | |
| D= 350.00 mm | | | | | 0 | | 0 | |
| K= 920.00 mm | | | | | 0 | | 0 | |
| (Wall) = 700.00 mm | | | | | 0 | | 0 | |
| (Slab) = 110.00 mm | | | | | 0 | | 0 | |
| (Cover) = 200.00 mm | -Concrete | 0.039 | M3 | 645,000 | 25,155 | | 0 | |
| Tulangan utama 4 1 | -Rebar | 8.840 | KG | 11,300 | 99,892 | 700 | 6,188 | |
| Rebar dia- 13.00 mm | -Form | 0.080 | M2 | 85,000 | 6,800 | | 0 | |
Tulangan pinggan 2.00 1 | -Concrete steel trowel finish | 0.110 | M2 | | 0 | 5,000 | 550 | |
Rebar dia- 13.00 mm | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| Tulangan bagi 0.617 | | | | | 0 | | 0 | |
| Rebar dia- 10.00 mm | | | | | 0 | | 0 | |
| Jarak = 200.00 mm | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | ------------------------------------- - ------------------- - ----- -- ------------------ - -------------- - ------------- - -------------- | |
| | | Sub total | 131,847 | Sub total | 6,738 | |
| | | ------------------ - -------------- - ------------- - -------------- | |
| | | Total | 138,585 | |
= ============ ========== ================= = ====================== = =========== = === = =========== = ========= = ======== = ========= = =============== =

BREAK DOWN OF UNIT RATE

= ============ ========== ================= = ====================== = =========== = === = =========== = ========= = ======== = ========= = =============== =
| Project : | | | | Material | Labour | |
| -------------------- ----------------- ---------------------------- | Item | QTY | Unit | ------------------ - -------------- - ------------- - -------------- | Note |
| Work name : CONCRETE COLUMN | | | | Rate | Amount | Rate | Amount | |
| -------------------- ----------------- ---------------------------- - ------------------------------------- - ------------------- - ----- -- ------------------ - -------------- - ------------- - -------------- - ------------------------- -
| Unit price : Rp. 203,400 /M | | | | | 0 | | 0 | |
| -------------------- ----------------- ---------------------------- | | | | | 0 | | 0 | |
| Note : | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| -------------------- ----------------- ---------------------------- | | | | | 0 | | 0 | |
| W= 110.00 mm | | | | | 0 | | 0 | |
| D= 350.00 mm | | | | | 0 | | 0 | |
| K= 920.00 mm | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | -Concrete | 0.039 | M3 | 645,000 | 25,155 | | 0 | |
| Tulangan utama 4 1 | -Rebar | 8.840 | KG | 11,300 | 99,892 | 700 | 6,188 | |
| Rebar dia- 13.00 mm | -Form | 0.090 | M2 | 85,000 | 7,650 | | 0 | |
Tulangan pinggan 2.00 1 | -Wooden champering | 4.000 | M | 11,500 | 46,000 | | 0 | |
Rebar dia- 13.00 mm | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| Tulangan bagi 0.617 | | | | | 0 | | 0 | |
| Rebar dia- 10.00 mm | | | | | 0 | | 0 | |
| Jarak = 200.00 mm | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | ------------------------------------- - -------------------
-- - ----- ------------------ - -------------- - ------------- - -------------- | |
| | | Sub total | 178,697 | Sub total | 6,188 | |
| | | ------------------ - -------------- - ------------- - -------------- | |
| | | Total | 184,885 | |
= ============ ========== ================= = ====================== = =========== = === = =========== = ========= = ======== = ========= = =============== =
BREAK DOWN OF UNIT RATE
============= ========== ================= = ======================== ============ = = === =========== = ========= = ======== = ========= = =============== =
| Project : | | | | Material | Labour | |
| -------------------- ----------------- ---------------------------- | Item | QTY | | Unit ------------------ - -------------- - ------------- - -------------- | Note |
| Work name : MASONRY DRAINAGE | | | | Rate | Amount | Rate | Amount | |
| -------------------- ----------------- ---------------------------- - --------------------------------------- - -------------------
-- - ----- ------------------ - -------------- - ------------- - -------------- - ------------------------- -
| Unit price : Rp. 981,400 /M | | | | | 0 | | 0 | |
| -------------------- ----------------- ---------------------------- | -Excavation | 2.630| | M3 | 0 | 22,000 | 57,860 | |
| Note : | | | | | 0 | | 0 | |
| DW-f | -Soil disposal | 2.630| | M3 | 0 | 24,500 | 64,435 | |
| -------------------- ----------------- ---------------------------- | | | | | 0 | | 0 | |
| W1 = 1,200.00 mm | -Sand fill | 0.100| | M3 215,000 | 21,500 | | 0 | |
| W2 = 1,000.00 mm | | | | | 0 | | 0 | |
| W3 = 900.00 mm | -Masonry stone | 0.75| | M3 550,000 | 409,750 | | 0 | |
| D= 1,700.00 mm | | | | | 0 | | 0 | |
| t1 = 150.00 mm | -Mortar decorative | 3.200| | M2 45,000 | 144,000 | | 0 | |
| t2 = 300.00 mm | | | | | 0 | | 0 | |
| Concrete support | -Mortar finish | 1.600| | M2 36,000 | 57,600 | | 0 | |
| d1 = 150.00 mm | | | | | 0 | | 0 | |
| d2 = 200.00 mm | -Sconing | 6.000| | M | 0 | 3,000 | 18,000 | |
| Jarak = 1,000.00 mm | | | | | 0 | | 0 | |
| sand fill t 100.00 mm | -Half Concrete Pipe | 1.000| | M | 0 | 65,000 | 65,000 | |
| | | | | | 0 | | 0 | |
| | -Concrete support | 0.800| | M 67,500 | 54,000 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | --------------------------------------- - -------------------
-- - ----- ------------------ - -------------- - ------------- - -------------- | |
| | | Sub total | 686,850 | Sub total | 205,295 | |
| | | ------------------ - -------------- - ------------- - -------------- | |
| | | Total | 892,145 | |
============= ========== ================= = ======================== ============ = === = =========== = ========= = ======== = ========= = =============== =
BREAK DOWN OF UNIT RATE
============= ========== ================= = ======================== ============ = = === =========== = ========= = ======== = ========= = =============== =
| Project : | | | | Material | Labour | |
| -------------------- ----------------- ---------------------------- | Item | QTY | | Unit ------------------ - -------------- - ------------- - -------------- | Note |
| Work name : MASONRY DRAINAGE | | | | Rate | Amount | Rate | Amount | |
| -------------------- ----------------- ---------------------------- - --------------------------------------- - -------------------
-- - ----- ------------------ - -------------- - ------------- - -------------- - ------------------------- -
| Unit price : Rp. 817,600 /M | | | | | 0 | | 0 | |
| -------------------- ----------------- ---------------------------- | -Excavation | 1.790| | M3 | 0 | 22,000 | 39,380 | |
| Note : | | | | | 0 | | 0 | |
| DW-g | -Soil disposal | 1.790| | M3 | 0 | 24,500 | 43,855 | |
| -------------------- ----------------- ---------------------------- | | | | | 0 | | 0 | |
| W1 = 800.00 mm | -Sand fill | 0.060| | M3 215,000 | 12,900 | | 0 | |
| W2 = 600.00 mm | | | | | 0 | | 0 | |
| W3 = 500.00 mm | -Masonry stone | 0.63| | M3 550,000 | 343,750 | | 0 | |
| D= 1,700.00 mm | | | | | 0 | | 0 | |
| t1 = 150.00 mm | -Mortar decorative | 3.200| | M2 45,000 | 144,000 | | 0 | |
| t2 = 300.00 mm | | | | | 0 | | 0 | |
| Concrete support | -Mortar finish | 1.200| | M2 36,000 | 43,200 | | 0 | |
| d1 = 150.00 mm | | | | | 0 | | 0 | |
| d2 = 200.00 mm | -Sconing | 6.000| | M | 0 | 3,000 | 18,000 | |
| Jarak = 1,000.00 mm | | | | | 0 | | 0 | |
| sand fill t 100.00 mm | -Half Concrete Pipe | 1.000| | M | 0 | 65,000 | 65,000 | |
| | | | | | 0 | | 0 | |
| | -Concrete support | 0.800| | M 67,500 | 54,000 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | --------------------------------------- - -------------------
-- - ----- ------------------ - -------------- - ------------- - -------------- | |
| | | Sub total | 597,850 | Sub total | 166,235 | |
| | | ------------------ - -------------- - ------------- - -------------- | |
| | | Total | 764,085 | |
============= ========== ================= = ======================== ============ = === = =========== = ========= = ======== = ========= = =============== =
BREAK DOWN OF UNIT RATE
============= ========== ================= = ======================== ============ = === = =========== = ========= = ======== = ========= = =============== =
| Project : | | | | Material | Labour | |
| -------------------- ----------------- ---------------------------- | Item | QTY | Unit | ------------------ - -------------- - ------------- - -------------- | Note |
| Work name : MASONRY DRAINAGE | | | | Rate | Amount | Rate | Amount | |
| -------------------- ----------------- ---------------------------- - --------------------------------------- - ------------------- - ----- -- ------------------ - -------------- - ------------- - -------------- - ------------------------- -
| Unit price : Rp. 360,600 /M | | | | | 0 | | 0 | |
| -------------------- ----------------- ---------------------------- | -Excavation | 0.300 | M3 | | 0 | 22,000 | 6,600 | |
| Note : | | | | | 0 | | 0 | |
| DW-h | -Soil disposal | 0.300 | M3 | | 0 | 24,500 | 7,350 | |
| -------------------- ----------------- ---------------------------- | | | | | 0 | | 0 | |
| W1 = 700.00 mm | -Sand fill | 0.050 | M3 | 215,000 | 10,750 | | 0 | |
| W2 = 500.00 mm | | | | | 0 | | 0 | |
| W3 = 600.00 mm | -Masonry stone | 0.25 | M3 | 550,000 | 137,500 | | 0 | |
| D= mm | | | | | 0 | | 0 | |
| t1 = 150.00 mm | -Mortar decorative | -0.200 | M2 | 45,000 | (9,000) | | 0 | |
| t2 = 300.00 mm | | | | | 0 | | 0 | |
| Concrete support | -Mortar finish | 1.300 | M2 | 36,000 | 46,800 | | 0 | |
| d1 = 150.00 mm | | | | | 0 | | 0 | |
| d2 = 200.00 mm | -Sconing | 6.000 | M | | 0 | 3,000 | 18,000 | |
| Jarak = 1,000.00 mm | | | | | 0 | | 0 | |
| sand fill t 100.00 mm | -Half Concrete Pipe | 1.000 | M | | 0 | 65,000 | 65,000 | |
| | | | | | 0 | | 0 | |
| | -Concrete support | 0.800 | M | 67,500 | 54,000 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | --------------------------------------- - ------------------- - ----- -- ------------------ - -------------- - ------------- - -------------- | |
| | | Sub total | 240,050 | Sub total | 96,950 | |
| | | ------------------ - -------------- - ------------- - -------------- | |
| | | Total | 337,000 | |
============= ========== ================= = ======================== ============ = === = =========== = ========= = ======== = ========= = =============== =

BREAK DOWN OF UNIT RATE

============= ========== ================= = ======================== ============ = === = =========== = ========= = ======== = ========= = =============== =
| Project : | | | | Material | Labour | |
| -------------------- ----------------- ---------------------------- | Item | QTY | Unit | ------------------ - -------------- - ------------- - -------------- | Note |
| Work name : MASONRY DRAINAGE | | | | Rate | Amount | Rate | Amount | |
| -------------------- ----------------- ---------------------------- - --------------------------------------- - ------------------- - ----- -- ------------------ - -------------- - ------------- - -------------- - ------------------------- -
| Unit price : Rp. 334,800 /M | | | | | 0 | | 0 | |
| -------------------- ----------------- ---------------------------- | -Excavation | 0.260 | M3 | | 0 | 22,000 | 5,720 | |
| Note : | | | | | 0 | | 0 | |
| DW-i | -Soil disposal | 0.260 | M3 | | 0 | 24,500 | 6,370 | |
| -------------------- ----------------- ---------------------------- | | | | | 0 | | 0 | |
| W1 = 600.00 mm | -Sand fill | 0.040 | M3 | 215,000 | 8,600 | | 0 | |
| W2 = 400.00 mm | | | | | 0 | | 0 | |
| W3 = 500.00 mm | -Masonry stone | 0.22 | M3 | 550,000 | 121,000 | | 0 | |
| D= mm | | | | | 0 | | 0 | |
| t1 = 150.00 mm | -Mortar decorative | -0.200 | M2 | 45,000 | (9,000) | | 0 | |
| t2 = 300.00 mm | | | | | 0 | | 0 | |
| Concrete support | -Mortar finish | 1.200 | M2 | 36,000 | 43,200 | | 0 | |
| d1 = 150.00 mm | | | | | 0 | | 0 | |
| d2 = 200.00 mm | -Sconing | 6.000 | M | | 0 | 3,000 | 18,000 | |
| Jarak = 1,000.00 mm | | | | | 0 | | 0 | |
| sand fill t 100.00 mm | -Half Concrete Pipe | 1.000 | M | | 0 | 65,000 | 65,000 | |
| | | | | | 0 | | 0 | |
| | -Concrete support | 0.800 | M | 67,500 | 54,000 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | --------------------------------------- - ------------------- - ----- -- ------------------ - -------------- - ------------- - -------------- | |
| | | Sub total | 217,800 | Sub total | 95,090 | |
| | | ------------------ - -------------- - ------------- - -------------- | |
| | | Total | 312,890 | |
============= ========== ================= = ======================== ============ = === = =========== = ========= = ======== = ========= = =============== =

BREAK DOWN OF UNIT RATE

============= ========== ================= = ======================== ============ = = === =========== = ========= = ======== = ========= = =============== =
| Project : | | | | Material | Labour | |
| -------------------- ----------------- ---------------------------- | Item | QTY | | Unit ------------------ - -------------- - ------------- - -------------- | Note |
| Work name : MASONRY DRAINAGE | | | | Rate | Amount | Rate | Amount | |
| -------------------- ----------------- ---------------------------- - --------------------------------------- - -------------------
-- - ----- ------------------ - -------------- - ------------- - -------------- - ------------------------- -
| Unit price : Rp. 370,500 /M | | | | | 0 | | 0 | |
| -------------------- ----------------- ---------------------------- | -Excavation | 0.630| | M3 | 0 | 22,000 | 13,860 | |
| Note : | | | | | 0 | | 0 | |
| DW-j | -Soil disposal | 0.630| | M3 | 0 | 24,500 | 15,435 | |
| -------------------- ----------------- ---------------------------- | | | | | 0 | | 0 | |
| W1 = 500.00 mm | -Sand fill | 0.030| | M3 215,000 | 6,450 | | 0 | |
| W2 = 300.00 mm | | | | | 0 | | 0 | |
| W3 = 400.00 mm | -Masonry stone | 0.26| | M3 550,000 | 144,375 | | 0 | |
| D= 750.00 mm | | | | | 0 | | 0 | |
| t1 = 150.00 mm | -Mortar decorative | 1.300| | M2 45,000 | 58,500 | | 0 | |
| t2 = 300.00 mm | | | | | 0 | | 0 | |
| Concrete support | -Mortar finish | 1.100| | M2 36,000 | 39,600 | | 0 | |
| d1 = 150.00 mm | | | | | 0 | | 0 | |
| d2 = 200.00 mm | -Sconing | 6.000| | M | 0 | 3,000 | 18,000 | |
| Jarak = 1,000.00 mm | | | | | 0 | | 0 | |
| sand fill t 100.00 mm | -Half Concrete Pipe | 1.000| | M | 0 | 50,000 | 50,000 | |
| | | | | | 0 | | 0 | |
| | -Concrete support | 0.800| | M | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | --------------------------------------- - -------------------
-- - ----- ------------------ - -------------- - ------------- - -------------- | |
| | | Sub total | 248,925 | Sub total | 97,295 | |
| | | ------------------ - -------------- - ------------- - -------------- | |
| | | Total | 346,220 | |
============= ========== ================= = ======================== ============ = === = =========== = ========= = ======== = ========= = =============== =

BREAK DOWN OF UNIT RATE

============= ========== ================= = ======================== ============ = === = =========== = ========= = ======== = ========= = =============== =
| Project : | | | | Material | Labour | |
| -------------------- ----------------- ---------------------------- | Item | QTY | Unit | ------------------ - -------------- - ------------- - -------------- | Note |
| Work name : MASONRY DRAINAGE | | | | Rate | Amount | Rate | Amount | |
| -------------------- ----------------- ---------------------------- - --------------------------------------- - ------------------- - ----- -- ------------------ - -------------- - ------------- - -------------- - ------------------------- -
| Unit price : Rp. 432,500 /M | | | | | 0 | | 0 | |
| -------------------- ----------------- ---------------------------- | -Excavation | 0.560 | M3 | | 0 | 22,000 | 12,320 | |
| Note : | | | | | 0 | | 0 | |
| DW-k | -Soil disposal | 0.560 | M3 | | 0 | 24,500 | 13,720 | |
| -------------------- ----------------- ---------------------------- | | | | | 0 | | 0 | |
| W1 = 400.00 mm | -Sand fill | 0.020 | M3 | 215,000 | 4,300 | | 0 | |
| W2 = 200.00 mm | | | | | 0 | | 0 | |
| W3 = 300.00 mm | -Masonry stone | 0.24 | M3 | 550,000 | 133,375 | | 0 | |
| D= 850.00 mm | | | | | 0 | | 0 | |
| t1 = 150.00 mm | -Mortar decorative | 1.500 | M2 | 45,000 | 67,500 | | 0 | |
| t2 = 300.00 mm | | | | | 0 | | 0 | |
| Concrete support | -Mortar finish | 1.000 | M2 | 36,000 | 36,000 | | 0 | |
| d1 = 150.00 mm | | | | | 0 | | 0 | |
| d2 = 200.00 mm | -Sconing | 6.000 | M | | 0 | 3,000 | 18,000 | |
| Jarak = 1,000.00 mm | | | | | 0 | | 0 | |
| sand fill t 100.00 mm | -Half Concrete Pipe | 1.000 | M | | 0 | 65,000 | 65,000 | |
| | | | | | 0 | | 0 | |
| | -Concrete support | 0.800 | M | 67,500 | 54,000 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | --------------------------------------- - ------------------- - ----- -- ------------------ - -------------- - ------------- - -------------- | |
| | | Sub total | 295,175 | Sub total | 109,040 | |
| | | ------------------ - -------------- - ------------- - -------------- | |
| | | Total | 404,215 | |
============= ========== ================= = ======================== ============ = === = =========== = ========= = ======== = ========= = =============== =

BREAK DOWN OF UNIT RATE

============= ========== ================= = ======================== ============ = === = =========== = ========= = ======== = ========= = =============== =
| Project : | | | | Material | Labour | |
| -------------------- ----------------- ---------------------------- | Item | QTY | Unit | ------------------ - -------------- - ------------- - -------------- | Note |
| Work name : MASONRY DRAINAGE | | | | Rate | Amount | Rate | Amount | |
| -------------------- ----------------- ---------------------------- - --------------------------------------- - ------------------- - ----- -- ------------------ - -------------- - ------------- - -------------- - ------------------------- -
| Unit price : Rp. 344,400 /M | | | | | 0 | | 0 | |
| -------------------- ----------------- ---------------------------- | -Excavation | 0.420 | M3 | | 0 | 22,000 | 9,240 | |
| Note : | | | | | 0 | | 0 | |
| DW-l | -Soil disposal | 0.420 | M3 | | 0 | 24,500 | 10,290 | |
| -------------------- ----------------- ---------------------------- | | | | | 0 | | 0 | |
| W1 = 300.00 mm | -Sand fill | 0.020 | M3 | 215,000 | 4,300 | | 0 | |
| W2 = 200.00 mm | | | | | 0 | | 0 | |
| W3 = 300.00 mm | -Masonry stone | 0.21 | M3 | 550,000 | 112,750 | | 0 | |
| D= 650.00 mm | | | | | 0 | | 0 | |
| t1 = 150.00 mm | -Mortar decorative | 1.100 | M2 | 45,000 | 49,500 | | 0 | |
| t2 = 300.00 mm | | | | | 0 | | 0 | |
| Concrete support | -Mortar finish | 1.000 | M2 | 36,000 | 36,000 | | 0 | |
| d1 = 150.00 mm | | | | | 0 | | 0 | |
| d2 = 200.00 mm | -Sconing | 6.000 | M | | 0 | 3,000 | 18,000 | |
| Jarak = 1,000.00 mm | | | | | 0 | | 0 | |
| sand fill t 100.00 mm | -Half Concrete Pipe | 1.000 | M | | 0 | 65,000 | 65,000 | |
| | | | | | 0 | | 0 | |
| | -Concrete support | 0.800 | M | 10,000 | 8,000 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | --------------------------------------- - ------------------- - ----- -- ------------------ - -------------- - ------------- - -------------- | |
| | | Sub total | 210,550 | Sub total | 102,530 | |
| | | ------------------ - -------------- - ------------- - -------------- | |
| | | Total | 313,080 | |
============= ========== ================= = ======================== ============ = === = =========== = ========= = ======== = ========= = =============== =

BREAK DOWN OF UNIT RATE

============= ========== ================= = ======================== ============ = = === =========== = ========= = ======== = ========= = =============== =
| Project : | | | | Material | Labour | |
| -------------------- ----------------- ---------------------------- | Item | QTY | | Unit ------------------ - -------------- - ------------- - -------------- | Note |
| Work name : MASONRY DRAINAGE | | | | Rate | Amount | Rate | Amount | |
| -------------------- ----------------- ---------------------------- - --------------------------------------- - -------------------
-- - ----- ------------------ - -------------- - ------------- - -------------- - ------------------------- -
| Unit price : Rp. 375,700 /M | | | | | 0 | | 0 | |
| -------------------- ----------------- ---------------------------- | -Excavation | 0.300| | M3 | 0 | 22,000 | 6,600 | |
| Note : | | | | | 0 | | 0 | |
| DW-m | -Soil disposal | 0.300| | M3 | 0 | 24,500 | 7,350 | |
| -------------------- ----------------- ---------------------------- | | | | | 0 | | 0 | |
| W1 = 300.00 mm | -Sand fill | -0.010| | M3 215,000 | (2,150) | | 0 | |
| W2 = (100.00) mm | | | | | 0 | | 0 | |
| W3 = 0.00 mm | -Masonry stone | 0.19| | M3 550,000 | 104,500 | | 0 | |
| D= 800.00 mm | | | | | 0 | | 0 | |
| t1 = 150.00 mm | -Mortar decorative | 1.400| | M2 45,000 | 63,000 | | 0 | |
| t2 = 300.00 mm | | | | | 0 | | 0 | |
| Concrete support | -Mortar finish | 0.700| | M2 36,000 | 25,200 | | 0 | |
| d1 = 150.00 mm | | | | | 0 | | 0 | |
| d2 = 200.00 mm | -Sconing | 6.000| | M | 0 | 3,000 | 18,000 | |
| Jarak = 1,000.00 mm | | | | | 0 | | 0 | |
| sand fill t 100.00 mm | -Half Concrete Pipe | 1.000| | M | 0 | 65,000 | 65,000 | |
| | | | | | 0 | | 0 | |
| | -Concrete support | 0.800| | M 67,500 | 54,000 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | --------------------------------------- - -------------------
-- - ----- ------------------ - -------------- - ------------- - -------------- | |
| | | Sub total | 244,550 | Sub total | 96,950 | |
| | | ------------------ - -------------- - ------------- - -------------- | |
| | | Total | 341,500 | |
============= ========== ================= = ======================== ============ = === = =========== = ========= = ======== = ========= = =============== =

BREAK DOWN OF UNIT RATE

============= ========== ================= = ======================== ============ = === = =========== = ========= = ======== = ========= = =============== =
| Project : | | | | Material | Labour | |
| -------------------- ----------------- ---------------------------- | Item | QTY | Unit | ------------------ - -------------- - ------------- - -------------- | Note |
| Work name : CONCRETE CACTH BASIN | | | | Rate | Amount | Rate | Amount | |
| -------------------- ----------------- ---------------------------- - --------------------------------------- - ------------------- - ----- -- ------------------ - -------------- - ------------- - -------------- - ------------------------- -
| Unit price : Rp. #VALUE! / EA | | | | | 0 | | 0 | |
| -------------------- ----------------- ---------------------------- | -Excavation | 11.790 | M3 | | 0 | 30,000 | 353,700 | |
| Note : | -Soil disposal | 2.050 | M3 | | 0 | 36,000 | 73,800 | |
| | -Back fill | 9.740 | M3 | | 0 | 15,000 | 146,100 | |
| -------------------- ----------------- ---------------------------- | | | | | 0 | | 0 | |
| W= 600.00 mm | | | | | 0 | | 0 | |
| D= 1,500.00 mm | -Rubble stone | 0.370 | M3 | 223,000 | 82,510 | | 0 | |
| L= 1,200.00 mm | | | | | 0 | | 0 | |
| H= 1,850.00 mm | | | | | 0 | | 0 | |
| t1 = 200.00 mm | -Lean concrete | 0.120 | M3 | 645,000 | 77,400 | | 0 | |
| t2 = 150.00 mm | -Concrete | 1.560 | M3 | 695,000 | 1,084,200 | | 0 | |
| Tulangan utama single 0.617 | -Rebar | #VALUE! | KG | | #VALUE! | 700 | #VALUE! | |
| Rebar dia- 10.00 mm | -Form | 13.980 | M2 | 90,000 | 1,258,200 | | 0 | |
| Jarak = 200.00 mm | | | | | 0 | | 0 | |
| Tulangan bagi single 0.617 | | | | | 0 | | 0 | |
| Rebar dia- 10.00 mm | -Concrete steel trowel finish | 0.720 | M2 | | 0 | 8,500 | 6,120 | |
| Jarak = 200.00 mm | | | | | 0 | | 0 | |
| Rubble stone t- 150.00 mm | -Steel grating | 1.000 | EA | | | | 0 | |
| Lean concrete t- 50.00 mm | | | | | 0 | | 0 | |
| GL-top concrete 0.00 mm | -Concrete cover | 1.000 | EA | 360,000 | 360,000 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | | | | | 0 | | 0 | |
| | --------------------------------------- - ------------------- - ----- -- ------------------ - -------------- - ------------- - -------------- | |
| | | Sub total | #VALUE! | Sub total | #VALUE! | |
| | | ------------------ - -------------- - ------------- - -------------- | |
| | | Total | #VALUE! | |
============= ========== ================= = ======================== ============ = === = =========== = ========= = ======== = ========= = =============== =