Professional Documents
Culture Documents
Cost Estimation Ninian Bridge
Cost Estimation Ninian Bridge
Cost Estimation Ninian Bridge
DITINJAU OLEH
Nama Jabatan Tanda Tangan
DISETUJUI OLEH
Nama Jabatan Tanda Tangan
Amount (IDR)
No Description Remark
Option #1 Option #2
1 Indirect Cost 15.421.839.385,6 14.260.549.975,3
2 Direct Cost
- Ninian Bridge 30.741.674.392,7 36.050.782.969,6
- Underpass Multi Plate Super Span 13.320.723.851,9 -
- Underpass Box Culvert - 4.693.645.531,2
Total 59.484.237.630,2 55.004.978.476,1
Contigency 30% 17.845.271.289,1 16.501.493.542,8
Grand Total 77.329.508.919,2 71.506.472.018,9
COST ESTIMATION
NINIAN BRIDGE 10 M X 25M - DOUBLE BRIDGE & UNDERPASS
OPTION 1
No Description of Works Unit Quantity Unit Price (USD) Amount (USD) Remark
A INDIRECT COST
Preliminaries
Mobilization/Demoblization, the contractor's general obligations for all charges in respect of
1 Ls 1,0 35% x Direct Cost 1.063.575,13
the establishment of the contractor's organization, camps, equipment ,personnel.
TOTAL INDIRECT 1.063.575,1
B DIRECT COST
B1 BRIDGES
Earthworks
Clear & Grubbing ; Clear trees, bushes, undergrowth and grub stumps with diameter
1 >300mm within the area to be stripped. Windrow/stockpile debris at perimeter of cleared Ha 1,1 6.522,31 7.256,09
areas
Topsoil stripping & spreading ; Strip nominal 0-300mm thick and spread to
2 M2 11.125,0 - - included
windrow/stockpile adjacent to embankments and bare areas
3 Cut & Fill; Excavate & haulage of earthworks up to 1Km (fill area or disposal area) M3 967,4 2,31 2.236,84
Backfilling and compacting as described; backfill selected material and shall complied with
4 M3 3.812,4 19,94 76.020,91
technical spesification
Supply and install embankment stabilization using non woven geotextile 1 layer (asume at
5 M2 1.100,0 4,71 5.175,59
swampy area or soft soil which to be treated as soil improvement)
Foundation
6 Precast Concrete Spun Piles Dia 500 included pitch handling & pile driving M 1.680,0 122,40 205.628,87
7 Pile Test Ls 1,0 3.448,28 3.448,28
Structure
8 Steel structure SM 490 for composite girder and steel truss module Kg 107.994,4 3,79 409.500,69
9 Reinforced concrete fc'30 (include formwork expose) M3 456,6 558,81 255.123,12
10 Gabion (Bronjong) M3 360,0 140,24 50.485,94
Accessories
11 Guard railing post dia 3" M 50,00 47,98 2.399,06
12 Elastomeric bearing pad Ea 12,00 467,46 5.609,56
13 Asphalticplug M 22,00 142,00 3.124,09
14 Marka thermoplastic M 50,00 15,98 799,00
15 Kerb - concrete fc'30 M3 50,00 558,81 27.940,33
16 Lighting PJU 65 watt Ea 2,00 279,81 559,62
Pavement Asphalt
17 Tack Coat - Aspal Emulsi Liter 137,50 1,77 243,55
18 Asphalt AC - WC Ton 25,52 176,58 4.506,20
Sub Total 1.060.057,7
Sub Total - 2 Ninian Bridges 2.120.115,5
B1 UNDERPASS - 100 meters length
1 Subgrade preparation M2 800,00 0,39 310,57
2 Aggregete Base C M3 400,00 71,81 28.724,64
3 Multiplat Superspan L=11m H: 5m M 100,00 7.762,98 776.297,85
4 Concrete fc 30 - Wing Wall M3 137,28 595,30 81.722,41
5 U-Ditch M 200,00 158,08 31.615,14
Sub Total 918.670,6
TOTAL DIRECT 3.038.786,1
TOTAL INDIRECT + DIRECT 4.102.361,2
CONTINGENCIES (30%) 1.230.708,4
GRAND TOTAL 5.333.069,6
Note : 1$ : Rp14.500
COST ESTIMATION
NINIAN BRIDGE 10 M X 25M - DOUBLE BRIDGE & UNDERPASS
OPTION 2
No Description of Works Unit Quantity Unit Price (USD) Amount (USD) Remark
A INDIRECT COST
Preliminaries
Mobilization/Demoblization, the contractor's general obligations for all charges in respect
1 Ls 1,0 35% x Direct Cost 983.486,21
of the establishment of the contractor's organization, camps, equipment ,personnel.
Sub Total 983.486,2
B DIRECT COST
B1 BRIDGES
Earthworks
Clear & Grubbing ; Clear trees, bushes, undergrowth and grub stumps with diameter
1 >300mm within the area to be stripped. Windrow/stockpile debris at perimeter of cleared Ha 1,7 6.522,31 11.319,48
areas
Topsoil stripping & spreading ; Strip nominal 0-300mm thick and spread to
2 M2 17.355,0 - included
windrow/stockpile adjacent to embankments and bare areas
3 Cut & Fill; Excavate & haulage of earthworks up to 1Km (fill area or disposal area) M3 1.297,1 2,31 2.999,40
Backfilling and compacting as described; backfill selected material and shall complied with
4 M3 12.303,1 19,94 245.326,77
technical spesification
Supply and install embankment stabilization using non woven geotextile 1 layer (asume at
5 M2 1.100,0 4,71 5.175,59
swampy area or soft soil which to be treated as soil improvement)
Foundation
6 Precast Concrete Spun Piles Dia 500 included pitch handling & pile driving M 1.680,0 122,40 205.628,87
7 Pile Test Ls 1,0 3.448,28 3.448,28
Structure
8 Steel structure SM 490 for composite girder and steel truss module Kg 107.994,4 3,79 409.500,69
9 Reinforced concrete fc'30 (include formwork expose) M3 456,6 558,81 255.123,12
10 Gabion (Bronjong) M3 360,0 140,24 50.485,94
Accessories
11 Guard railing post dia 3" M 50,00 47,98 2.399,06
12 Elastomeric bearing pad Ea 12,00 467,46 5.609,56
13 Asphalticplug M 22,00 142,00 3.124,09
14 Marka thermoplastic M 50,00 15,98 799,00
15 Kerb - concrete fc'30 M 66,00 558,81 36.881,23
16 Lighting PJU 65 watt Ea 2,00 279,81 559,62
Pavement Asphalt
17 Tack Coat - Aspal Emulsi Liter 137,50 1,77 243,55
18 Asphalt AC - WC Ton 25,52 176,58 4.506,20
Sub Total 1.243.130,4
Sub Total - 2 Ninian Bridges 2.486.260,9
B1 UNDERPASS
1 Subgrade preparation M2 256,00 0,39 99,38
2 Aggragete Base C M3 128,00 29,54 3.781,00
3 Concrete fc 30 - Concrete box culvert M3 296,10 490,73 145.306,32
4 Concrete fc 30 - Rigid pavemennt M3 89,60 456,70 40.920,11
5 Concrete fc 30 - Wall abutment M3 137,28 558,81 76.712,96
6 Concrete fc 30 - Plat M3 105,60 490,73 51.821,50
7 U-Ditch M 32,00 158,08 5.058,42
Sub Total 323.699,7
TOTAL DIRECT 2.809.960,6
TOTAL INDIRECT + DIRECT 3.793.446,8
CONTINGENCIES (30%) 1.138.034,0
GRAND TOTAL 4.931.480,8
Note : 1$ : Rp14.500
SUMMARY
COST ESTIMATION
SUPERVISION CONSULTANT - NINIAN BRIDGE PROJECT
Amount (IDR)
No Description Remark
Option 1 Option 2
I DIRECT COST 2.812.200.000,00 1.945.200.000,00
Personnel 2.812.200.000,00 1.945.200.000,00
II.1 Accommodation
No Description Unit Vol Duration Unit Price (IDR) Amount (IDR) Remark
A Site Transport
1 Operational car/LV (included fuel 15lt/day) unit.month 2 12 25.000.000,00 600.000.000,00 AJI estimation - mining standard
B Site Accomodation
1 Mess rental & operational unit.year 1 1 100.000.000,00 100.000.000,00 AJI estimation
2 Meal & drink & loundry man.month 9 12 3.000.000,00 324.000.000,00 AJI estimation
C Leave
1 Transportation to site - travel fare (return) trip 31,5 1 3.556.266,00 112.022.379,00 Flight GA Economy - (BJM-CGK)
2 Transportation - land travel (return) trip 31,5 1 500.000,00 15.750.000,00 Bandara - Site
D Inspection Test
1 Transportation to site - travel fare (return) trip 5 1 3.556.266,00 17.781.330,00 Flight GA Economy - (BJM-CGK)
2 Transportation - land travel (return) trip 5 1 500.000,00 2.500.000,00 Bandara - Site
3 Hotel day 10 1 500.000,00 5.000.000,00 estimation standard bintang 3
4 Meal allowance day 10 1 350.000,00 3.500.000,00 Inkindo 2021.
Total Sub Total 1.180.553.709,00
III.3 Reporting
No Description Unit Vol Duration Unit Price (IDR) Amount (IDR) Remark
1 Monthly report book 4 12 200.000,00 800.000,00 Inkindos 2021.
2 Final report book 4 1 800.000,00 3.200.000,00 Inkindos 2021.
3 Technical report - Witness Test book 4 3 750.000,00 9.000.000,00 Inkindos 2021.
Total Sub Total 13.000.000,00
Option 2
I.1 Personel
No Deskripsi Sat Vol Duration Unit Price Amount (Rp.) Remark
A Direct
1 Team Leader man.month 1 12 43.550.000,00 522.600.000,00 Inkindo 2021. Ahli Utama - 10 experience
2 Site Manager man.month 1 12 38.900.000,00 466.800.000,00 Inkindo 2021. Ahli Madya - 10 experience
3 Quality Control Engineer man.month 1 12 35.850.000,00 430.200.000,00 Inkindo 2021. Ahli Madya - 8 experience
4 Civil Inspector man.month 1 12 31.200.000,00 374.400.000,00 Inkindo 2021. Ahli Madya - 5 experience
5 Document Specialist & Admin man.month 1 12 7.400.000,00 88.800.000,00 Inkindo 2021. Supporting Staff
B Indirect
1 Driver/Pengemudi man.month 1 12 5.200.000,00 62.400.000,00 Inkindo 2021.
Sub Total 1.945.200.000,00
II.1 Accommodation
No Description Unit Vol Duration Unit Price (IDR) Amount (IDR) Remark
A Site Transport
1 Operational car/LV (included fuel 15lt/day) unit.month 1 12 25.000.000,00 300.000.000,00 AJI estimation - mining standard
B Site Accomodation
1 Mess rental & operational unit.year 1 1 75.000.000,00 75.000.000,00 AJI estimation
2 Meal & drink & loundry man.month 6 12 3.000.000,00 216.000.000,00 AJI estimation
C Leave
1 Transportation to site - travel fare (return) trip 21 1 3.556.266,00 74.681.586,00 Flight GA Economy - (BJM-CGK)
2 Transportation - land travel (return) trip 21 1 500.000,00 10.500.000,00 Bandara - Site
D Inspection Test
1 Transportation to site - travel fare (return) trip 3 1 3.556.266,00 10.668.798,00 Flight GA Economy - (BJM-CGK)
2 Transportation - land travel (return) trip 3 1 500.000,00 1.500.000,00 Bandara - Site
3 Hotel day 6 1 500.000,00 3.000.000,00 estimation standard bintang 3
4 Meal allowance day 6 1 350.000,00 2.100.000,00 Inkindo 2021.
Total Sub Total 693.450.384,00
III.3 Reporting
No Description Unit Vol Duration Unit Price (IDR) Amount (IDR) Remark
1 Monthly report book 4 12 100.000,00 400.000,00 Inkindos 2021.
2 Final report book 4 1 400.000,00 1.600.000,00 Inkindos 2021.
3 Technical report - Witness Test book 4 3 750.000,00 9.000.000,00 Inkindos 2021.
Total Sub Total 11.000.000,00