COMMERCIAL BID SHEET

MAINTENANCE SERVICES OF ROAD AND WATERWAYS DURI

SPHR00712A
RC
NO SERVICES RATE RUPIAH (Rp) RUPIAH (Rp)
1 Project Management Team Quote 15,729,024,000
2 Construction Management Team Quote 32,582,016,000
3 Non Construction Team Quote 40,971,072,000
4 Operator & Driver (Company's Equipment) Quote 3,438,310,000
5 Heavy Vehicle and Construction Equipment Quote 683,627,790,000
6 Welder Quote 3,716,857,000
7 Others Skill Quote 216,001,172,000
8 Survey Crew Quote 9,009,101,000
SUBTOTAL Calculate 1,005,075,342,000

9 Provisional Sum (10% of Total No. 1-8) Calculate 100,507,534,200

TOTAL BID NORTH (Rp) Calculate 1,105,582,877,000

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 3,162,700 960 3,036,192,000
B Area Superintendent 1 Quote 960 Calculate 2,633,200 960 2,527,872,000
Quality Assurance/Quality Control (QA/QC)
C 1 Quote 960 Calculate 960
Superintendent 2,633,200 2,527,872,000
D Project Control (PC) Superintendent 1 Quote 960 Calculate 2,633,200 960 2,527,872,000
Health, Enviroment and Safety (HES)
E 1 Quote 960 Calculate 960
Superintendent 2,688,900 2,581,344,000
Construction Equipment Management
F 1 Quote 960 Calculate 960
(CEM) Superintendent 2,633,200 2,527,872,000

TOTAL PROJECT MANAGEMENT TEAM SERVICES RATE 0 Calculate 16,384,400 15,729,024,000

6

PMT to Contract Page 2 758226139.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 2,347,200 960 4,506,624,000
B Material Superintendent 1 Quote 960 Calculate 2,077,000 960 1,993,920,000
C Equipment Operation Superintendent 1 Quote 960 Calculate 2,077,000 960 1,993,920,000
D Construction Supervisor 13 Quote 960 Calculate 1,806,700 960 22,547,616,000
E General Foreman 1 Quote 960 Calculate 1,604,100 960 1,539,936,000

TOTAL CONSTRUCTION MANAGEMENT TEAM SERVICES RATE 0 Calculate 9,912,000 32,582,016,000

18

CMT to Contract Page 3 758226139.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 1,759,500 960 1,689,120,000
B HES Coordinator 1 Quote 960 Calculate 1,730,200 960 1,660,992,000
C QA/QC Supervisor 1 Quote 960 Calculate 1,674,400 960 1,607,424,000
D Material Supervisor 1 Quote 960 Calculate 1,504,300 960 1,444,128,000
E Administrative Coordinator 2 Quote 960 Calculate 1,141,200 960 2,191,104,000
F Safety Officer 4 Quote 960 Calculate 1,262,200 960 4,846,848,000
G Inspector (QA/QC) 2 Quote 960 Calculate 1,249,000 960 2,398,080,000
H Quantity Surveyor (QS) 4 Quote 960 Calculate 1,107,100 960 4,251,264,000
I Project Controller (Cost and Schedule) 4 Quote 960 Calculate 1,183,700 960 4,545,408,000
J Document Control 13 Quote 960 Calculate 971,000 960 12,118,080,000
K Project Control Assistant 4 Quote 960 Calculate 1,098,600 960 4,218,624,000
TOTAL NON CONSTRUCTION TEAM SERVICES RATE 0 Calculate 14,681,200 40,971,072,000
37

Non Const to Contract Page 4 758226139.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 668,600 780 521,508,000

sr. heavy vehicles & construction equipment operator/driver

(Company's equipment) 1 Quote 780 Calculate 691,300 780 539,214,000

Sub Total I Calculate 1,060,722,000

II. Daily Compensation Rate for REMOTE 1.18

heavy vehicles & construction equipment operator/driver
(Company's equipment) 1 Quote 780 Calculate 788,948 780 615,379,440

sr. heavy vehicles & construction equipment operator/driver

(Company's equipment) 1 Quote 780 Calculate 815,734 780 636,272,520

Sub Total II Calculate 1,251,652,000

Non Remote Remote
Total Hourly Total Hourly Total Hourly
Number of Duration Total Duration Total Duration Total
No Position Rate Rate Rate
Personnel (Hours) Hourly Rate (Hours) Hourly Rate (Hours) Hourly Rate
(IDR/hour) (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] [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 95,514 180 17,192,571 112,707 180 0

sr. heavy vehicles & construction equipment operator/driver

(Company's equipment) 1 Quote 180 Calculate 98,757 180 17,776,286 116,533 180 0

Sub Total III Calculate 34,969,000 0

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 59,600,914 39,733,943 146,709,943 70,329,079 46,886,053 173,117,733 536,377,664

sr. heavy vehicles & construction equipment operator/driver

(Company's equipment) Quote Quote Quote Quote Quote Quote Calculate 61,624,457 41,082,971 151,690,971 72,716,859 48,477,906 178,995,346 554,588,512

Sub Total V Calculate 1,090,967,000

TOTAL OPERATOR DRIVER SERVICES RATE (I + II + III + V) Calculate 3,438,310,000

Opr-Drv to Contract Page 5 758226139.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 651,500 768 17,512,320,000
swamper 20 Quote 768 Calculate 651,500 768 10,007,040,000
mason 1 Quote 768 Calculate 733,000 768 562,944,000
materialsman 1 Quote 768 Calculate 733,000 768 562,944,000
pipe fitter 1 Quote 768 Calculate 772,800 768 593,510,400
carpenter 1 Quote 768 Calculate 703,600 768 540,364,800
mechanic 1 Quote 768 Calculate 792,600 768 608,716,800
A technician lab 1 Quote 768 Calculate 792,600 768 608,716,800
rigger 1 Quote 768 Calculate 725,100 768 556,876,800
vehicle driver (Contractor
5 Quote 768 Calculate 633,200 768 2,431,488,000
equipment)

heavy vehicle and construction

equipment operator/driver 30 Quote 768 Calculate 668,600 768 15,404,544,000
(Contractor equipment)

sr. mason 2 Quote 768 Calculate 745,500 768 1,145,088,000

sr. materialsman 1 Quote 768 Calculate 745,500 768 572,544,000
sr. pipe fitter 2 Quote 768 Calculate 803,700 768 1,234,483,200
sr. carpenter 2 Quote 768 Calculate 745,600 768 1,145,241,600
sr. mechanic 1 Quote 768 Calculate 808,900 768 621,235,200
sr. technician lab 1 Quote 768 Calculate 808,900 768 621,235,200
B
sr. rigger 2 Quote 768 Calculate 706,800 768 1,085,644,800

sr. heavy vehicle and

construction equipment
70 Quote 768 Calculate 691,300 768 37,164,288,000
operator/driver (Contractor
equipment)

HES man 4 Quote 768 Calculate 730,400 768 2,243,788,800

C foreman 60 Quote 768 Calculate 728,400 768 33,564,672,000
Sub Total I 242 Calculate 128,787,687,000

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 651,500 192 4,378,080,000
swamper 20 Quote 192 Calculate 651,500 192 2,501,760,000
mason 1 Quote 192 Calculate 733,000 192 140,736,000
materialsman 1 Quote 192 Calculate 733,000 192 140,736,000
pipe fitter 1 Quote 192 Calculate 772,800 192 148,377,600
carpenter 1 Quote 192 Calculate 703,600 192 135,091,200
mechanic 1 Quote 192 Calculate 792,600 192 152,179,200
A technician lab 1 Quote 192 Calculate 792,600 192 152,179,200
rigger 1 Quote 192 Calculate 725,100 192 139,219,200
vehicle driver (Contractor
5 Quote 192 Calculate 633,200 192 607,872,000
equipment)

heavy vehicle and construction

equipment operator/driver 30 Quote 192 Calculate 668,600 192 3,851,136,000
(Contractor equipment)

sr. mason 2 Quote 192 Calculate 745,500 192 286,272,000

sr. materialsman 1 Quote 192 Calculate 745,500 192 143,136,000
sr. pipe fitter 2 Quote 192 Calculate 803,700 192 308,620,800
sr. carpenter 2 Quote 192 Calculate 745,600 192 286,310,400
sr. mechanic 1 Quote 192 Calculate 808,900 192 155,308,800
sr. technician lab 1 Quote 192 Calculate 808,900 192 155,308,800
B
sr. rigger 2 Quote 192 Calculate 706,800 192 271,411,200

sr. heavy vehicle and

construction equipment
70 Quote 192 Calculate 691,300 192 9,291,072,000
operator/driver (Contractor
equipment)

HES man 4 Quote 192 Calculate 730,400 192 560,947,200

C foreman 60 Quote 192 Calculate 728,400 192 8,391,168,000
Sub Total II 242 Calculate 32,196,922,000

Others Skill to Contract Page 6 758226139.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 Total
No Position Workdays Working
Working Hours Working > 10 Off Days Overtime Working Hours > 8 ≤ Off Days Overtime
> 10 Hours
> 8 ≤ 10 Hours Hours 10 Hours
IV. Overtime
helper Quote Quote Quote Calculate 2,032,680,000 1,355,120,000 2,501,760,000 5,889,560,000
swamper Quote Quote Quote Calculate 1,161,531,429 774,354,286 1,429,577,143 3,365,463,000
mason Quote Quote Quote Calculate 65,341,714 43,561,143 80,420,571 189,324,000
materialsman Quote Quote Quote Calculate 65,341,714 43,561,143 80,420,571 189,324,000
pipe fitter Quote Quote Quote Calculate 68,889,600 41,813,943 77,194,971 187,899,000
carpenter Quote Quote Quote Calculate 62,720,914 41,813,943 77,194,971 181,730,000
mechanic Quote Quote Quote Calculate 70,654,629 47,103,086 86,959,543 204,718,000
A technician lab Quote Quote Quote Calculate 70,654,629 47,103,086 86,959,543 204,718,000
rigger Quote Quote Quote Calculate 64,637,486 43,091,657 79,553,829 187,283,000
vehicle driver (Contractor
Quote Quote Quote Calculate 282,226,286 188,150,857 347,355,429 817,733,000
equipment)

heavy vehicle and construction

equipment operator/driver Quote Quote Quote Calculate 1,788,027,429 1,192,018,286 2,200,649,143 5,180,695,000
(Contractor equipment)

sr. mason Quote Quote Quote Calculate 132,912,000 88,608,000 163,584,000 385,104,000
sr. materialsman Quote Quote Quote Calculate 66,456,000 44,304,000 81,792,000 192,552,000
sr. pipe fitter Quote Quote Quote Calculate 143,288,229 95,525,486 176,354,743 415,169,000
sr. carpenter Quote Quote Quote Calculate 132,929,829 88,619,886 163,605,943 385,156,000
sr. vehicle driver (Contractor
Quote Quote Quote Calculate 4,313,712,000 2,875,808,000 5,309,184,000 12,498,704,000
B equipment)

sr. heavy vehicle and

construction equipment
Quote Quote Quote Calculate 4,313,712,000 2,875,808,000 5,309,184,000 12,498,704,000
operator/driver (Contractor
equipment)

HES man Quote Quote Quote Calculate 260,439,771 173,626,514 320,541,257 754,608,000
C foreman Quote Quote Quote Calculate 3,895,899,429 2,597,266,286 4,794,953,143 11,288,119,000
Sub Total IV Calculate 55,016,563,000

TOTAL OTHERS SKILL SERVICES RATE (I + II + IV ) Calculate 216,001,172,000

Others Skill to Contract Page 7 758226139.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; 220,000 3.390 35,793,591,420

Track Excavator Construction Equipment 138 HP 10 4800
6 meter deep

2 0.5 m3; 14 meter 350,000 3.311 44,503,780,883

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 250,000 3.363 24,212,254,191
backhoe
2 Wheel Loader Construction Equipment 3 m³ 124 HP 2 4800 220,000 3.454 7,295,898,337
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 370,000 3.399 36,224,691,964
2 Smooth Drum/Tire Compactor Construction Equipment 10 Ton 110 HP 6 4800 350,000 3.399 34,266,600,507

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
G LIFTING EQUIPMENT - - -
1 Lifting Truck (6x4) complete with Crane Construction Equipment 5 Ton 220 PS 2 4800 250,000 3.830 9,192,162,345
2 Lifting Truck (6x4) complete with Crane Construction Equipment 8 Ton 260 PS 2 4800 350,000 3.778 12,695,014,537
3 Lifting Truck (6x4) Long bed 12M complete with Crane Construction Equipment 12 Ton 260 PS 1 4800 400,000 3.704 7,112,029,732
H TRUCKS -
1 Prime Mover 6X4 & Trailer Flatbed/Hiboy (3 axles) Heavy Vehicle 30 Ton 285 HP 1 4800 400,000 3.713 7,128,102,007
2 Prime Mover 6X4 & Trailer Flatbed/Lowboy (3 axles) Heavy Vehicle 30 Ton 285 HP 1 4800 450,000 3.713 8,019,114,758

3 Prime Mover 6X4 & Trailer Flatbed/Lowboy (3 axles) with ramp, 450,000 3.650 7,883,184,488
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 200,000 3.830 33,091,784,440
6 Dump Truck Tail Gate (6x4) Heavy Vehicle 10 m³ 220 PS 3 4800 225,000 3.830 12,409,419,165
7 Water Tank Truck (6x4) Heavy Vehicle 10,000 L 190 PS 3 4800 200,000 3.679 10,596,749,762
I LIGHT VEHICLE
1 Pickup 4x4, min 2000 cc, Double Cabin c/w RFID, Head rest, Fire Extin Light vehicle 2400 CC 30 4800 119,048 4.165 71,395,333,608
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 115 519,869,041,128

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; 220,000 3.390 11,274,981,297

Track Excavator Construction Equipment 138 HP 10 1512
6 meter deep

2 0.5 m3; 14 meter 350,000 3.311 14,018,690,978

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 250,000 3.363 7,626,860,070
backhoe
2 Wheel Loader Construction Equipment 3 m³ 124 HP 2 1512 220,000 3.454 2,298,207,976
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 370,000 3.399 11,410,777,969
2 Smooth Drum/Tire Compactor Construction Equipment 10 Ton 110 HP 6 1512 350,000 3.399 10,793,979,160

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 250,000 3.830 2,895,531,139
2 Lifting Truck (6x4) complete with Crane Construction Equipment 8 Ton 260 PS 2 1512 350,000 3.778 3,998,929,579
3 Lifting Truck (6x4) Long bed 12M complete with Crane Construction Equipment 12 Ton 260 PS 1 1512 400,000 3.704 2,240,289,365
H TRUCKS -
1 Prime Mover 6X4 & Trailer Flatbed/Hiboy (3 axles) Heavy Vehicle 30 Ton 285 HP 1 1512 400,000 3.713 2,245,352,132
2 Prime Mover 6X4 & Trailer Flatbed/Lowboy (3 axles) Heavy Vehicle 30 Ton 285 HP 1 1512 450,000 3.713 2,526,021,149
3 Prime Mover 6X4 & Trailer Flatbed/Lowboy (3 axles) with ramp, Ramp Heavy Vehicle 60 Ton 390 PS 1 1512 450,000 3.650 2,483,203,114
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 200,000 3.830 10,423,912,099
6 Dump Truck Tail Gate (6x4) Heavy Vehicle 10 m³ 220 PS 3 1512 225,000 3.830 3,908,967,037
7 Water Tank Truck (6x4) Heavy Vehicle 10,000 L 190 PS 3 1512 200,000 3.679 3,337,976,175
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 119,048 4.165 22,489,530,086
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 115 163,758,747,955

TOTAL HEAVY VEHICLE AND CONSTRUCTION EQUIPMENT SERVICES RATE (I + II ) 683,627,790,000

Equip to Contract Page 8 758226139.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 876,000 864 756,864,000
B Welder Class D 2 Quote 864 Calculate 893,000 864 1,543,104,000
Sub Total I 0.00 Calculate 1,769,000.00 2,299,968,000

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 125,143 96 12,013,714 147,669 96 14,176,183
B Welder Class D 1 Quote 96 Calculate 127,571 96 12,246,857 150,534 96 14,451,291
Sub Total III 0.00 Calculate 252,714.29 24,260,571 298,202.86 28,627,474

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 78,089,143 52,059,429 192,219,429 92,145,189 61,430,126 226,818,926 702,762,240
B Welder Class D Quote Quote Quote Quote Quote Quote Calculate 53,069,714 53,069,714 195,949,714 93,933,394 62,622,263 231,220,663 689,865,463
Sub Total V Calculate 1,392,627,703
TOTAL WELDER SERVICES RATE (I + II + III + IV+VI) Calculate 3,716,857,000

Welder to Contract Page 9 758226139.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 3,910,200 960 7,507,584,000

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 15,640,800 0.05 960 1,501,516,800
Total Calculate Total 9,009,101,000

Miscellanous to Contract Page 10 758226139.xlsx