COMMERCIAL BID SHEET

MAINTENANCE SERVICES OF ROAD AND WATERWAYS DURI

SPHR00712A
RC
NO SERVICES RATE RUPIAH (Rp) RUPIAH (Rp)
1 Project Management Team Quote 11,052,960,000
2 Construction Management Team Quote 25,834,944,000
3 Non Construction Team Quote 26,188,992,000
4 Operator & Driver (Company's Equipment) Quote 3,793,292,000
5 Heavy Vehicle and Construction Equipment Quote 923,421,927,000
6 Welder Quote 4,064,058,000
7 Others Skill Quote 205,945,899,000
8 Survey Crew Quote 8,749,671,000
SUBTOTAL Calculate 1,209,051,743,000

9 Provisional Sum (10% of Total No. 1-8) Calculate 120,905,174,300

TOTAL BID NORTH (Rp) Calculate 1,329,956,917,300

Sincerely yours/Hormat kami,

PT. ………………………………….

(materai Rp. 10.000 dan tanda tangan/

duty stamp Rp. 10.000 and signature)

(Direktur PT….)

OE NEW CS RUR NORTH - AHS PUPR 11 Apr 2018 with Qty 6 Jun 2018.xlsx
 COMMERCIAL BID SHEET
MAINTENANCE SERVICES OF ROAD AND WATERWAYS DURI

Table B -1. 1. Project Management Team Service Rate (Rupiah)

Hypothetical Total Daily Duration Total Daily Duration

No Position Total Total
Quantity Rate (IDR/Day) (Days) Rate (IDR/Day) (Days)
[A] [B] [C] [D] [E] [F] = [C] * [D] * [E] [D] [E] [F] = [C] * [D] * [E]

I. Daily Rate Compensation

A Project Manager 1 Quote 960 Calculate 2,106,400 960 2,022,144,000
B Area Superintendent 1 Quote 960 Calculate 1,879,400 960 1,804,224,000
Quality Assurance/Quality Control (QA/QC)
C 1 Quote 960 Calculate 960
Superintendent 1,788,500 1,716,960,000
D Project Control (PC) Superintendent 1 Quote 960 Calculate 1,970,200 960 1,891,392,000
Health, Enviroment and Safety (HES)
E 1 Quote 960 Calculate 960
Superintendent 1,889,600 1,814,016,000
Construction Equipment Management
F 1 Quote 960 Calculate 960
(CEM) Superintendent 1,879,400 1,804,224,000

TOTAL PROJECT MANAGEMENT TEAM SERVICES RATE 0 Calculate 11,513,500 11,052,960,000

6

PMT to Contract Page 2 758226120.xlsx

 COMMERCIAL BID SHEET
MAINTENANCE SERVICES OF ROAD AND WATERWAYS DURI

Table B - 1. 2. Construction Management Team Service Rate (Rupiah)

Hypothetical Total Daily Duration Total Daily Duration

No Position Total Total
Quantity Rate (IDR/Day) (Days) Rate (IDR/Day) (Days)
[A] [B] [C] [D] [E] [F] = [C] * [D] * [E] [D] [E] [F] = [C] * [D] * [E]

I. Daily Rate Compensation

A Construction Superintendent 2 Quote 960 Calculate 1,805,400 960 3,466,368,000
B Material Superintendent 1 Quote 960 Calculate 1,623,700 960 1,558,752,000
C Equipment Operation Superintendent 1 Quote 960 Calculate 1,623,700 960 1,558,752,000
D Construction Supervisor 13 Quote 960 Calculate 1,442,100 960 17,997,408,000
E General Foreman 1 Quote 960 Calculate 1,305,900 960 1,253,664,000

TOTAL CONSTRUCTION MANAGEMENT TEAM SERVICES RATE 0 Calculate 7,800,800 25,834,944,000

18

CMT to Contract Page 3 758226120.xlsx

 COMMERCIAL BID SHEET
MAINTENANCE SERVICES OF ROAD AND WATERWAYS DURI

Table B -1. 3. Non Construction Team Service Rate (Rupiah)

RC

Hypothetical Total Daily Duration Total Daily Duration

No Position Total Total
Quantity Rate (IDR/Day) (Days) Rate (IDR/Day) (Days)

[A] [B] [C] [D] [E] [F] = [C] * [D] * [E] [D] [E] [F] = [C] * [D] * [E]

I. Daily Rate Compensation

A Project Controls Supervisor 1 Quote 960 Calculate 1,065,600 960 1,022,976,000
B HES Coordinator 1 Quote 960 Calculate 1,076,700 960 1,033,632,000
C QA/QC Supervisor 1 Quote 960 Calculate 1,021,000 960 980,160,000
D Material Supervisor 1 Quote 960 Calculate 929,400 960 892,224,000
E Administrative Coordinator 2 Quote 960 Calculate 724,100 960 1,390,272,000
F Safety Officer 4 Quote 960 Calculate 825,400 960 3,169,536,000
G Inspector (QA/QC) 2 Quote 960 Calculate 793,200 960 1,522,944,000
H Quantity Surveyor (QS) 4 Quote 960 Calculate 706,300 960 2,712,192,000
I Project Controller (Cost and Schedule) 4 Quote 960 Calculate 746,900 960 2,868,096,000
J Document Control 13 Quote 960 Calculate 633,300 960 7,903,584,000
K Project Control Assistant 4 Quote 960 Calculate 701,400 960 2,693,376,000
TOTAL NON CONSTRUCTION TEAM SERVICES RATE 0 Calculate 9,223,300 26,188,992,000
37

Non Const to Contract Page 4 758226120.xlsx

 COMMERCIAL BID SHEET
MAINTENANCE SERVICES OF ROAD AND WATERWAYS DURI

Table B -1. 4. Operator and Driver Service Rate (Rupiah)

Total Daily
Hypothetical Total Daily Rate Duration Duration
No Position Total Rate Total
Quantity (IDR/day) (Days) (Days)
(IDR/day)
[A] [B] [C] [D] [E] [F] = [C] * [D] * [E] [D] [E] [F] = [C] * [D] * [E]

I. Daily Compensation Rate for NON REMOTE

heavy vehicles & construction equipment operator/driver
(Company's equipment) 1 Quote 780 Calculate 724,200 780 564,876,000

sr. heavy vehicles & construction equipment operator/driver

(Company's equipment) 1 Quote 780 Calculate 776,100 780 605,358,000

Sub Total I Calculate 1,170,234,000

II. Daily Compensation Rate for REMOTE 1.18

heavy vehicles & construction equipment operator/driver
(Company's equipment) 1 Quote 780 Calculate 854,556 780 666,553,680

sr. heavy vehicles & construction equipment operator/driver

(Company's equipment) 1 Quote 780 Calculate 915,798 780 714,322,440

Sub Total II Calculate 1,380,877,000

Total Hourly Total Hourly

Number of Duration Total Duration Total
No Position Rate Rate
Personnel (Hours) Hourly Rate (Hours) Hourly Rate
(IDR/hour) (IDR/hour)

[A] [B] [C] [G] = [D] + [E] + [F] [H] [I] = [C] * [G] * [H] [G] = [D] + [E] + [F] [H] [I] = [C] * [G] * [H]

III. Hourly Stand By Rate Non Remote

heavy vehicles & construction equipment operator/driver
(Company's equipment) 1 Quote 180 Calculate 103,457 180 18,622,286

sr. heavy vehicles & construction equipment operator/driver

(Company's equipment) 1 Quote 180 Calculate 110,871 180 19,956,857

Sub Total III Calculate 38,580,000

NON REMOTE (Hour) REMOTE (hour)

No Position Work Days Workdays Work Days Workdays

Working Hours Working > 10 Off Days Working Hours > 8 Working > 10 Off Days
> 8 ≤ 10 Hours Hours ≤ 10 Hours Hours

IV. Hypothetical Overtime Hour

heavy vehicles & construction equipment operator/driver
(Company's equipment) 416 208 768 416 208 768

sr. heavy vehicles & construction equipment operator/driver

(Company's equipment) 416 208 768 416 208 768

NON REMOTE (IDR/Hour) NON REMOTE (IDR/Hour) NON REMOTE (IDR/Hour) NON REMOTE (IDR/Hour)
Total Total
No Position Work Days Workdays Work Days Workdays Work Days Workdays Work Days Workdays
Overtime Overtime
Working Hours Working > 10 Off Days Working Hours > 8 Working > 10 Off Days Working Hours Working > 10 Off Days Working Hours > 8 Working > 10 Off Days
> 8 ≤ 10 Hours Hours ≤ 10 Hours Hours > 8 ≤ 10 Hours Hours ≤ 10 Hours Hours

V. Overtime
heavy vehicles & construction equipment operator/driver
(Company's equipment) Quote Quote Quote Quote Quote Quote Calculate 64,557,257 43,038,171 158,910,171 76,177,563 50,785,042 187,514,002 580,982,208

sr. heavy vehicles & construction equipment operator/driver

(Company's equipment) Quote Quote Quote Quote Quote Quote Calculate 69,183,771 46,122,514 170,298,514 81,636,850 54,424,567 200,952,247 622,618,464

Sub Total V Calculate 1,203,601,000

TOTAL OPERATOR DRIVER SERVICES RATE (I + II + III + V) Calculate 3,793,292,000

Opr-Drv to Contract Page 5 758226120.xlsx

 COMMERCIAL BID SHEET
MAINTENANCE SERVICES OF ROAD AND WATERWAYS DURI

This Table will be transferred into Exhibit B

Table B -1.5. Other Skills Service Rate (Rupiah)

RC
Total Daily
Hypothetical Duration Total Daily Rate Duration
No Position Rate Total Total
Quantity (Days) (IDR / Day) (Days)
(IDR / Day)
[A] [B] [C] [D] [E] [F] = [C] * [D] * [E] [D] [E] [F] = [C] * [D] * [E]

I. Daily Compensation Rate for NON REMOTE

helper 35 Quote 768 Calculate 587,900 768 15,802,752,000
swamper 20 Quote 768 Calculate 610,700 768 9,380,352,000
mason 1 Quote 768 Calculate 820,100 768 629,836,800
materialsman 1 Quote 768 Calculate 820,100 768 629,836,800
pipe fitter 1 Quote 768 Calculate 874,500 768 671,616,000
carpenter 1 Quote 768 Calculate 765,900 768 588,211,200
mechanic 1 Quote 768 Calculate 910,900 768 699,571,200
A technician lab 1 Quote 768 Calculate 910,900 768 699,571,200
rigger 1 Quote 768 Calculate 785,700 768 603,417,600
vehicle driver (Contractor
5 Quote 768 Calculate 678,500 768 2,605,440,000
equipment)

heavy vehicle and construction

equipment operator/driver 30 Quote 768 Calculate 724,200 768 16,685,568,000
(Contractor equipment)

sr. mason 2 Quote 768 Calculate 834,000 768 1,281,024,000

sr. materialsman 1 Quote 768 Calculate 834,000 768 640,512,000
sr. pipe fitter 2 Quote 768 Calculate 944,400 768 1,450,598,400
sr. carpenter 2 Quote 768 Calculate 834,000 768 1,281,024,000
sr. mechanic 1 Quote 768 Calculate 954,300 768 732,902,400
sr. technician lab 1 Quote 768 Calculate 954,300 768 732,902,400
B
sr. rigger 2 Quote 768 Calculate 773,000 768 1,187,328,000

sr. heavy vehicle and

construction equipment
70 Quote 768 Calculate 776,100 768 41,723,136,000
operator/driver (Contractor
equipment)

HES man 4 Quote 768 Calculate 800,200 768 2,458,214,400

C foreman 60 Quote 768 Calculate 982,000 768 45,250,560,000
Sub Total I 242 Calculate 145,734,375,000

Total Daily
Hypothetical Duration Total Daily Rate Duration
No Position Rate Total Total
Quantity (Days) (IDR / Day) (Days)
(IDR / Day)
[A] [B] [C] [D] [E] [F] = [C] * [D] * [E] [D] [E] [F] = [C] * [D] * [E]
II. Hourly Stand By Rate Non Remote
helper 35 Quote 192 Calculate 587,900 192 3,950,688,000
swamper 20 Quote 192 Calculate 610,700 192 2,345,088,000
mason 1 Quote 192 Calculate 820,100 192 157,459,200
materialsman 1 Quote 192 Calculate 820,100 192 157,459,200
pipe fitter 1 Quote 192 Calculate 874,500 192 167,904,000
carpenter 1 Quote 192 Calculate 765,900 192 147,052,800
mechanic 1 Quote 192 Calculate 910,900 192 174,892,800
A technician lab 1 Quote 192 Calculate 910,900 192 174,892,800
rigger 1 Quote 192 Calculate 785,700 192 150,854,400
vehicle driver (Contractor
5 Quote 192 Calculate 678,500 192 651,360,000
equipment)

heavy vehicle and construction

equipment operator/driver 30 Quote 192 Calculate 724,200 192 4,171,392,000
(Contractor equipment)

sr. mason 2 Quote 192 Calculate 834,000 192 320,256,000

sr. materialsman 1 Quote 192 Calculate 834,000 192 160,128,000
sr. pipe fitter 2 Quote 192 Calculate 944,400 192 362,649,600
sr. carpenter 2 Quote 192 Calculate 834,000 192 320,256,000
sr. mechanic 1 Quote 192 Calculate 954,300 192 183,225,600
sr. technician lab 1 Quote 192 Calculate 954,300 192 183,225,600
B
sr. rigger 2 Quote 192 Calculate 773,000 192 296,832,000

sr. heavy vehicle and

construction equipment
70 Quote 192 Calculate 776,100 192 10,430,784,000
operator/driver (Contractor
equipment)

HES man 4 Quote 192 Calculate 800,200 192 614,553,600

C foreman 60 Quote 192 Calculate 982,000 192 11,312,640,000
Sub Total II 242 Calculate 36,433,594,000

Others Skill to Contract Page 6 758226120.xlsx

 COMMERCIAL BID SHEET
MAINTENANCE SERVICES OF ROAD AND WATERWAYS DURI
NON REMOTE (HOURS)
No Position Work Days Workdays
Working Hours Working > 10 Off Days
> 8 ≤ 10 Hours Hours
III. Hypothetical Overtime Hour
helper 416 208 384
swamper 416 208 384
mason 416 208 384
materialsman 416 208 384
pipe fitter 416 208 384
carpenter 416 208 384
mechanic 416 208 384
A technician lab 416 208 384
rigger 416 208 384
vehicle driver (Contractor
416 208 384
equipment)

heavy vehicle and construction

equipment operator/driver 416 208 384
(Contractor equipment)

sr. mason 416 208 384

sr. materialsman 416 208 384
sr. pipe fitter 416 208 384
sr. carpenter 416 208 384
sr. mechanic 416 208 384
sr. technician lab 416 208 384
sr. rigger 416 208 384
B sr. millwright 416 208 384
sr. vehicle driver (Contractor
416 208 384
equipment)

sr. heavy vehicle and

construction equipment
416 208 384
operator/driver (Contractor
equipment)

HES man 416 208 384

C foreman 416 208 384

NON REMOTE (IDR / HOURS) NON REMOTE (IDR / HOURS)

Work Days Workdays Total Work Days Workdays Total
No Position
Working Hours Working > 10 Off Days Overtime Working Hours Working > 10 Off Days Overtime
> 8 ≤ 10 Hours Hours > 8 ≤ 10 Hours Hours
IV. Overtime
helper Quote Quote Quote Calculate 1,834,248,000 1,222,832,000 2,257,536,000 5,314,616,000
swamper Quote Quote Quote Calculate 1,088,790,857 725,860,571 1,340,050,286 3,154,702,000
mason Quote Quote Quote Calculate 73,106,057 48,737,371 89,976,686 211,821,000
materialsman Quote Quote Quote Calculate 73,106,057 48,737,371 89,976,686 211,821,000
pipe fitter Quote Quote Quote Calculate 77,955,429 51,970,286 95,945,143 225,871,000
carpenter Quote Quote Quote Calculate 68,274,514 45,516,343 84,030,171 197,822,000
mechanic Quote Quote Quote Calculate 81,200,229 54,133,486 99,938,743 235,273,000
A technician lab Quote Quote Quote Calculate 81,200,229 54,133,486 99,938,743 235,273,000
rigger Quote Quote Quote Calculate 70,039,543 46,693,029 86,202,514 202,936,000
vehicle driver (Contractor
Quote Quote Quote Calculate 302,417,143 201,611,429 372,205,714 876,235,000
equipment)

heavy vehicle and construction

equipment operator/driver Quote Quote Quote Calculate 1,936,717,714 1,291,145,143 2,383,652,571 5,611,516,000
(Contractor equipment)

sr. mason Quote Quote Quote Calculate 148,690,286 99,126,857 183,003,429 430,821,000
sr. materialsman Quote Quote Quote Calculate 74,345,143 49,563,429 91,501,714 215,411,000
sr. pipe fitter Quote Quote Quote Calculate 168,373,029 112,248,686 207,228,343 487,851,000
sr. carpenter Quote Quote Quote Calculate 148,690,286 99,126,857 183,003,429 430,821,000
sr. vehicle driver (Contractor
Quote Quote Quote Calculate 85,069,029 56,712,686 104,700,343 246,483,000
B equipment)

sr. heavy vehicle and

construction equipment
Quote Quote Quote Calculate 85,069,029 56,712,686 104,700,343 246,483,000
operator/driver (Contractor
equipment)

HES man Quote Quote Quote Calculate 137,814,857 91,876,571 169,618,286 399,310,000
C foreman Quote Quote Quote Calculate 4,842,864,000 Quote Quote 4,842,864,000
Sub Total IV Calculate 23,777,930,000

TOTAL OTHERS SKILL SERVICES RATE (I + II + IV ) Calculate 205,945,899,000

Others Skill to Contract Page 7 758226120.xlsx

 COMMERCIAL BID SHEET
MAINTENANCE SERVICES OF ROAD AND WATERWAYS DURI

This Table will be transferred into Exhibit B

Table B-1.6 Heavy Vehicle and Construction Equipment Service Rate (Rupiah) RC

Hyphotetical Hyphotetical Total

No. Type of Equipment & Specification Category Minimum Capacity Minimum Power Number of Duration Hourly Rate (IDR / TOTAL INDEX Total
Equipment (Hour) Hour) Hourly Rate

[A] [B] [C] [D] [E] [F] [G] [H] [I] = [F * G * H]

A SUPPORT EQUIPMENT -

1 Max Cutting Depth 150 180,000 3.152 2,723,616,930

Asphalt road cutter (blade diameter 400 mm) Support Equipment 9 Hp 1 4800
mm
B EXCAVATORS

1 1 m3; 9 meter reach; 527,000 3.390 85,741,921,265

Track Excavator Construction Equipment 138 HP 10 4800
6 meter deep

2 0.5 m3; 14 meter 667,000 3.311 84,811,490,996

Track-LR Excavator Construction Equipment 125 HP 8 4800
reach; 11 meter deep

3 0.2 m3; 9 meter 527,000 3.363 8,506,571,972

Amphibious Excavator Construction Equipment 75 HP 1 4800
reach; 6 meter deep

4 0.5 m3; 9 meter 667,000 3.390 10,851,966,126

Amphibious Excavator Construction Equipment 138 HP 1 4800
reach; 6 meter deep
C LOADERS
0.9 m3 for loader; 4
1 Wheel Backhoe Loader Construction Equipment meter deep for 85 HP 6 4800 393,000 3.363 38,061,663,588
backhoe
2 Wheel Loader Construction Equipment 3 m³ 124 HP 2 4800 393,000 3.454 13,033,127,484
D DOZERS - - -

minimum cap 5.6 m3;

1 Bulldozer Construction Equipment with automatic tilt and 160 HP 7 4800 400,000 3.313 44,527,154,713
lift steering system

minimum cap 5.6 m3;

2 Bulldozer Construction Equipment with automatic tilt and 200 HP 1 4800 425,000 3.830 7,813,337,993
lift steering system

minimum cap 5.6 m3;

3 Wheel Bulldozer Construction Equipment with automatic tilt and 200 HP 1 4800 425,000 3.830 7,813,337,993
lift steering system

E COMPACTORS - - -
1 Compactor - Pad/Sheep Foot Construction Equipment 10 Ton 110 HP 6 4800 385,000 3.399 37,693,260,557
2 Smooth Drum/Tire Compactor Construction Equipment 10 Ton 110 HP 6 4800 365,000 3.399 35,735,169,100

3 Mini compactor/Baby Roller Compactor (lebar pemadatan < 1000 95,000 3.413 1,556,519,425
Construction Equipment 1 ton 10 Hp 1 4800
mm)
F GRADERS - - -
1 Motor Grader Construction Equipment Blade width: 12 Feet 125 HP 6 4800 425,000 3.454 42,283,047,181

Equip to Contract Page 8 758226120.xlsx

 COMMERCIAL BID SHEET
MAINTENANCE SERVICES OF ROAD AND WATERWAYS DURI
G LIFTING EQUIPMENT - - -
1 Lifting Truck (6x4) complete with Crane Construction Equipment 5 Ton 220 PS 2 4800 327,000 3.830 12,023,348,347
2 Lifting Truck (6x4) complete with Crane Construction Equipment 8 Ton 260 PS 2 4800 406,000 3.778 14,726,216,862
3 Lifting Truck (6x4) Long bed 12M complete with Crane Construction Equipment 12 Ton 260 PS 1 4800 456,000 3.704 8,107,713,894
H TRUCKS -
1 Prime Mover 6X4 & Trailer Flatbed/Hiboy (3 axles) Heavy Vehicle 30 Ton 285 HP 1 4800 493,000 3.713 8,785,385,724
2 Prime Mover 6X4 & Trailer Flatbed/Lowboy (3 axles) Heavy Vehicle 30 Ton 285 HP 1 4800 500,000 3.713 8,910,127,509

3 Prime Mover 6X4 & Trailer Flatbed/Lowboy (3 axles) with ramp, 718,000 3.650 12,578,058,806
Heavy Vehicle 60 Ton 390 PS 1 4800
Ramp door equiped with Hydraulic

4 Prime Mover 6X4 & Trailer Flatbed/Lowboy (4 axles) with ramp, 825,000 4.755 18,829,800,000
Heavy Vehicle 75 Ton 460 HP 1 4800
Ramp door equiped with Hydraulic
5 Dump Truck (6x4) Heavy Vehicle 10 m³ 220 PS 9 4800 225,000 3.830 37,228,257,495
6 Dump Truck Tail Gate (6x4) Heavy Vehicle 10 m³ 220 PS 3 4800 320,000 3.830 17,648,951,702
7 Water Tank Truck (6x4) Heavy Vehicle 10,000 L 190 PS 3 4800 365,000 3.679 19,339,068,316
I LIGHT VEHICLE
1 Pickup 4x4, min 2000 cc, Double Cabin c/w RFID, Head rest, Fire Extin Light vehicle 2400 CC 30 4800 183,000 4.165 109,748,906,822
2 Station Wagon, min 2000 cc, c/w RFID, Head rest, Fire Extinguisher, ACLight vehicle 2000 CC 4 4800 158,000 4.333 13,143,976,651
Sub Total I 115 702,221,997,452

Hyphotetical Hyphotetical Total

No. Type of Equipment & Specification Category Minimum Capacity Minimum Power Number of Duration Standby Rate (IDR / TOTAL INDEX Total
Equipment (Hour) Hour) Standby Rate

[A] [B] [C] [D] [E] [F] [G] [H] [I] = [F * G * H]

II. Standby Rate

A SUPPORT EQUIPMENT -

1 Max Cutting Depth 150 180,000 3.152 857,939,333

Asphalt road cutter (blade diameter 400 mm) Support Equipment 9 Hp 1 1512
mm
B EXCAVATORS

1 1 m3; 9 meter reach; 527,000 3.390 27,008,705,199

Track Excavator Construction Equipment 138 HP 10 1512
6 meter deep

2 0.5 m3; 14 meter 667,000 3.311 26,715,619,664

Track-LR Excavator Construction Equipment 125 HP 8 1512
reach; 11 meter deep

3 0.2 m3; 9 meter 527,000 3.363 2,679,570,171

Amphibious Excavator Construction Equipment 75 HP 1 1512
reach; 6 meter deep

4 0.5 m3; 9 meter 667,000 3.390 3,418,369,330

Amphibious Excavator Construction Equipment 138 HP 1 1512
reach; 6 meter deep
C LOADERS
0.9 m3 for loader; 4
1 Wheel Backhoe Loader Construction Equipment meter deep for 85 HP 6 1512 393,000 3.363 11,989,424,030
backhoe
2 Wheel Loader Construction Equipment 3 m³ 124 HP 2 1512 393,000 3.454 4,105,435,157

Equip to Contract Page 9 758226120.xlsx

 COMMERCIAL BID SHEET
MAINTENANCE SERVICES OF ROAD AND WATERWAYS DURI
D DOZERS - - -
1 Bulldozer Construction Equipment D6 160 HP 7 1512 400,000 3.313 14,026,053,735
2 Bulldozer Construction Equipment D7 200 HP 1 1512 425,000 3.830 2,461,201,468

minimum cap 5.6 m3;

3 Wheel Bulldozer Construction Equipment with automatic tilt and 200 HP 1 1512 425,000 3.830 2,461,201,468
lift steering system

E COMPACTORS - - -
1 Compactor - Pad/Sheep Foot Construction Equipment 10 Ton 110 HP 6 1512 385,000 3.399 11,873,377,076
2 Smooth Drum/Tire Compactor Construction Equipment 10 Ton 110 HP 6 1512 365,000 3.399 11,256,578,266

3 Mini compactor/Baby Roller Compactor (lebar pemadatan < 1000 95,000 3.413 490,303,619
Construction Equipment 1 ton 10 Hp 1 1512
mm)
F GRADERS - - -
1 Motor Grader Construction Equipment Blade width: 12 Feet 125 HP 6 1512 425,000 3.454 13,319,159,862
G LIFTING EQUIPMENT - - -
1 Lifting Truck (6x4) complete with Crane Construction Equipment 5 Ton 220 PS 2 1512 327,000 3.830 3,787,354,729
2 Lifting Truck (6x4) complete with Crane Construction Equipment 8 Ton 260 PS 2 1512 406,000 3.778 4,638,758,312
3 Lifting Truck (6x4) Long bed 12M complete with Crane Construction Equipment 12 Ton 260 PS 1 1512 456,000 3.704 2,553,929,877
H TRUCKS -
1 Prime Mover 6X4 & Trailer Flatbed/Hiboy (3 axles) Heavy Vehicle 30 Ton 285 HP 1 1512 493,000 3.713 2,767,396,503
2 Prime Mover 6X4 & Trailer Flatbed/Lowboy (3 axles) Heavy Vehicle 30 Ton 285 HP 1 1512 500,000 3.713 2,806,690,165
3 Prime Mover 6X4 & Trailer Flatbed/Lowboy (3 axles) with ramp, Ramp Heavy Vehicle 60 Ton 390 PS 1 1512 718,000 3.650 3,962,088,524
4 Prime Mover 6X4 & Trailer Flatbed/Lowboy (4 axles) with ramp, Ramp Heavy Vehicle 75 Ton 460 HP 1 1512 825,000 4.755 5,931,387,000
5 Dump Truck (6x4) Heavy Vehicle 10 m³ 220 PS 9 1512 225,000 3.830 11,726,901,111
6 Dump Truck Tail Gate (6x4) Heavy Vehicle 10 m³ 220 PS 3 1512 320,000 3.830 5,559,419,786
7 Water Tank Truck (6x4) Heavy Vehicle 10,000 L 190 PS 3 1512 365,000 3.679 6,091,806,519
I LIGHT VEHICLE
Pickup 4x4, min 2000 cc, Double Cabin c/w RFID, Head rest, Fire
1 Extinguisher, Permanent Tool Box & AC, loose article bag, GPS, Light vehicle 2000 CC 30 1512 183,000 4.165 34,570,905,649
reverse sensor, fuel

2 Station Wagon, min 2000 cc, c/w RFID, Head rest, Fire Extinguisher, 158,000 4.333 4,140,352,645
Light vehicle 2000 CC 4 1512
AC, loose article bag, GPS, reverse sensor, fuel

Sub Total I 115 221,199,929,197

TOTAL HEAVY VEHICLE AND CONSTRUCTION EQUIPMENT SERVICES RATE (I + II ) 923,421,927,000

Equip to Contract Page 10 758226120.xlsx

 COMMERCIAL BID SHEET
MAINTENANCE SERVICES OF ROAD AND WATERWAYS DURI

Table B -1. 7. Welder Service Rate (Rupiah)

RC

Hypothetical Total Daily Rate Duration Total Daily Rate Duration

No Position Total Total
Quantity (IDR/day) (Days) (IDR/day) (Days)

[A] [B] [C] [D] [F] [G] = [C] * [D] * [F] [D] [F] [G] = [C] * [D] * [F]

I. Daily Compensation Rate for NON REMOTE I. Daily Compensation Rate for NON REMOTE
A Welder Class E 1 Quote 864 Calculate 995,000 864 859,680,000
B Welder Class D 2 Quote 864 Calculate 995,000 864 1,719,360,000
Sub Total I 0.00 Calculate 1,990,000.00 2,579,040,000

RC
Total Hourly Total Hourly Total Hourly
Hypothetical Duration Total Duration Total Duration Total
No Position Rate Rate Rate
Quantity (Hours) Hourly Rate (Hours) Hourly Rate (Hours) Hourly Rate
(IDR / Hour) (IDR / Hour) (IDR / Hour)
[A] [B] [C] [G] = [E] + [F] [H] [I] = [C] * [G] * [H] [G] = [E] + [F] [H] [I] = [C] * [G] * [H] [G] = [E] + [F] [H] [I] = [C] * [G] * [H]

III. Hourly Stand By Rate Non Remote III. Hourly Stand By Rate Non Remote IV. Hourly Stand By Rate Remote
A Welder Class E 1 Quote 96 Calculate 142,143 96 13,645,714 167,729 96 16,101,943
B Welder Class D 1 Quote 96 Calculate 142,143 96 13,645,714 167,729 96 16,101,943
Sub Total III 0.00 Calculate 284,285.71 27,291,429 335,457.14 32,203,886

NON REMOTE REMOTE

(hour) (hour)
No Position Work Days Workdays Work Days Workdays
Working Hours Working > 10 Off Days Working Hours > Working > 10 Off Days
> 8 ≤ 10 Hours Hours 8 ≤ 10 Hours Hours

V. Hypothetical Overtime Hour

A Welder Class E 416 208 768 416 208 768
B Welder Class D 416 208 768 416 208 768
Sub Total IV
RC
NON REMOTE REMOTE NON REMOTE REMOTE
(IDR/hour) (IDR/hour) (IDR/hour) (IDR/hour)
Total Total
No Position Work Days Workdays Work Days Workdays Work Days Workdays Work Days Workdays
Overtime Overtime
Working Hours Working > 10 Off Days Working Hours > Working > 10 Off Days Working Hours Working > 10 Off Days Working Hours > Working > 10 Off Days
> 8 ≤ 10 Hours Hours 8 ≤ 10 Hours Hours > 8 ≤ 10 Hours Hours 8 ≤ 10 Hours Hours

VI. Overtime
A Welder Class E Quote Quote Quote Quote Quote Quote Calculate 88,697,143 44,348,571 163,748,571 104,662,629 69,775,086 257,631,086 728,863,086
B Welder Class D Quote Quote Quote Quote Quote Quote Calculate 88,697,143 44,348,571 163,748,571 104,662,629 69,775,086 257,631,086 728,863,086
Sub Total V Calculate 1,457,726,171
TOTAL WELDER SERVICES RATE (I + II + III + IV+VI) Calculate 4,064,058,000

Welder to Contract Page 11 758226120.xlsx

 COMMERCIAL BID SHEET
MAINTENANCE SERVICES OF ROAD AND WATERWAYS DURI
This Table will be transferred into Exhibit B

Table B-1.8. Survey Service Rate (Rupiah) RC

Description Unit Hypothetical Quantity Unit Rate (IDR) Duration (Days) Total Service Rate Unit Rate (IDR) Duration (Days) Total Service Rate

Field Survey Crew crew/day 2 Quote 960 Calculate 3,797,600 960 7,291,392,000

Additional Work Daily

Additional Work Daily Rate
Hypothetical Rate Additional Work Days Total Additional Additional Work Days Total Additional
Description Duration (Days) (for Off Days) Duration (Days)
Quantity (for Off Days) Factor Work Days Factor Work Days
IDR/crew/days
IDR/crew/days

[A] [B] [C] [D] [E] [F] = [B] * [C] * [D] * [E] [C] [D] [E] [F] = [B] * [C] * [D] * [E]

Field Survey Crew 2 Quote 0.05 960 Calculate 15,190,400 0.05 960 1,458,278,400
Total Calculate Total 8,749,671,000

Miscellanous to Contract Page 12 758226120.xlsx