SPHR00712A Commercial - Bid - Sheet - Ardi Works - R2

COMMERCIAL BID SHEET
MAINTENANCE SERVICES OF ROAD AND WATERWAYS DURI

SPHR00712A
RC
NO SERVICES RATE RUPIAH (Rp) RUPIAH (Rp)
1 Project Management Team Quote 14,515,008,000
2 Construction Management Team Quote 29,244,192,000
3 Non Construction Team Quote 28,931,136,000
4 Operator & Driver (Company's Equipment) Quote 3,925,271,000
5 Heavy Vehicle and Construction Equipment Quote 923,421,927,000
6 Welder Quote 4,385,448,000
7 Others Skill Quote 253,733,362,000
8 Survey Crew Quote 8,997,351,000
SUBTOTAL Calculate 1,267,153,695,000
9 Provisional Sum (10% of Total No. 1-8) Calculate 126,715,369,500
TOTAL BID NORTH (Rp) Calculate 1,393,869,065,000

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
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 2,835,400 960 2,721,984,000
B Area Superintendent 1 Quote 960 Calculate 2,460,700 960 2,362,272,000
Quality Assurance/Quality Control (QA/QC)
C 1 Quote 960 Calculate 960
Superintendent 2,310,900 2,218,464,000
D Project Control (PC) Superintendent 1 Quote 960 Calculate 2,610,600 960 2,506,176,000
Health, Enviroment and Safety (HES)
E 1 Quote 960 Calculate 960
Superintendent 2,441,500 2,343,840,000
Construction Equipment Management
F 1 Quote 960 Calculate 960
(CEM) Superintendent 2,460,700 2,362,272,000
TOTAL PROJECT MANAGEMENT TEAM SERVICES RATE 0 Calculate 15,119,800 14,515,008,000

6
PMT to Contract Page 2 758226140.xlsx

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


A Construction Superintendent 2 Quote 960 Calculate 2,126,800 960 4,083,456,000
B Material Superintendent 1 Quote 960 Calculate 1,872,500 960 1,797,600,000
C Equipment Operation Superintendent 1 Quote 960 Calculate 1,872,500 960 1,797,600,000
D Construction Supervisor 13 Quote 960 Calculate 1,618,200 960 20,195,136,000
E General Foreman 1 Quote 960 Calculate 1,427,500 960 1,370,400,000
TOTAL CONSTRUCTION MANAGEMENT TEAM SERVICES RATE 0 Calculate 8,917,500 29,244,192,000

18
CMT to Contract Page 3 758226140.xlsx

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

RC


A Project Controls Supervisor 1 Quote 960 Calculate 1,238,600 960 1,189,056,000
B HES Coordinator 1 Quote 960 Calculate 1,236,300 960 1,186,848,000
C QA/QC Supervisor 1 Quote 960 Calculate 1,180,600 960 1,133,376,000
D Material Supervisor 1 Quote 960 Calculate 1,061,500 960 1,019,040,000
E Administrative Coordinator 2 Quote 960 Calculate 801,500 960 1,538,880,000
F Safety Officer 4 Quote 960 Calculate 909,500 960 3,492,480,000
G Inspector (QA/QC) 2 Quote 960 Calculate 884,400 960 1,698,048,000
H Quantity Surveyor (QS) 4 Quote 960 Calculate 778,400 960 2,989,056,000
I Project Controller (Cost and Schedule) 4 Quote 960 Calculate 831,000 960 3,191,040,000
J Document Control 13 Quote 960 Calculate 683,400 960 8,528,832,000
K Project Control Assistant 4 Quote 960 Calculate 772,000 960 2,964,480,000
TOTAL NON CONSTRUCTION TEAM SERVICES RATE 0 Calculate 10,377,200 28,931,136,000
37
Non Const to Contract Page 4 758226140.xlsx

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)
I. Daily Compensation Rate for NON REMOTE

heavy vehicles & construction equipment operator/driver
(Company's equipment) 1 Quote 780 Calculate 747,700 780 583,206,000
sr. heavy vehicles & construction equipment operator/driver

Sub Total I Calculate 1,210,950,000
II. Daily Compensation Rate for REMOTE 1.18


Sub Total II Calculate 1,428,921,000

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

(Company's equipment) 1 Quote 180 Calculate 106,814 180 19,226,571 126,041 180 0

(Company's equipment) 1 Quote 180 Calculate 114,971 180 20,694,857 135,666 180 0
Sub Total III Calculate 39,922,000 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

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

(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
(Company's equipment) Quote Quote Quote Quote Quote Quote Calculate 66,652,114 44,434,743 164,066,743 78,649,495 52,432,997 193,598,757 599,834,848

(Company's equipment) Quote Quote Quote Quote Quote Quote Calculate 71,742,171 47,828,114 176,596,114 84,655,762 56,437,175 208,383,415 645,642,752
Sub Total V Calculate 1,245,478,000

TOTAL OPERATOR DRIVER SERVICES RATE (I + II + III + V) Calculate 3,925,271,000
Opr-Drv to Contract Page 5 758226140.xlsx

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)
I. Daily Compensation Rate for NON REMOTE

helper 35 Quote 768 Calculate 600,100 768 16,130,688,000
swamper 20 Quote 768 Calculate 625,000 768 9,600,000,000
mason 1 Quote 768 Calculate 852,600 768 654,796,800
materialsman 1 Quote 768 Calculate 852,600 768 654,796,800
pipe fitter 1 Quote 768 Calculate 910,100 768 698,956,800
carpenter 1 Quote 768 Calculate 793,000 768 609,024,000
mechanic 1 Quote 768 Calculate 950,300 768 729,830,400
A technician lab 1 Quote 768 Calculate 950,300 768 729,830,400
rigger 1 Quote 768 Calculate 812,500 768 624,000,000
vehicle driver (Contractor
5 Quote 768 Calculate 699,600 768 2,686,464,000
equipment)
heavy vehicle and construction

equipment operator/driver 30 Quote 768 Calculate 747,700 768 17,227,008,000
(Contractor equipment)
sr. mason 2 Quote 768 Calculate 865,700 768 1,329,715,200

sr. materialsman 1 Quote 768 Calculate 865,700 768 664,857,600
sr. pipe fitter 2 Quote 768 Calculate 987,200 768 1,516,339,200
sr. carpenter 2 Quote 768 Calculate 865,700 768 1,329,715,200
sr. mechanic 1 Quote 768 Calculate 998,000 768 766,464,000
sr. technician lab 1 Quote 768 Calculate 998,000 768 766,464,000
B
sr. rigger 2 Quote 768 Calculate 798,600 768 1,226,649,600
sr. heavy vehicle and

construction equipment
70 Quote 768 Calculate 804,800 768 43,266,048,000
operator/driver (Contractor
equipment)
HES man 4 Quote 768 Calculate 825,800 768 2,536,857,600

C foreman 60 Quote 768 Calculate 1,033,600 768 47,628,288,000
Sub Total I 242 Calculate 151,376,794,000
Total Daily
Hypothetical Duration Total Daily Rate Duration
No Position Rate Total Total
Quantity (Days) (IDR / Day) (Days)
(IDR / Day)
II. Hourly Stand By Rate Non Remote
helper 35 Quote 192 Calculate 600,100 192 4,032,672,000
swamper 20 Quote 192 Calculate 625,000 192 2,400,000,000
mason 1 Quote 192 Calculate 852,600 192 163,699,200
materialsman 1 Quote 192 Calculate 852,600 192 163,699,200
pipe fitter 1 Quote 192 Calculate 910,100 192 174,739,200
carpenter 1 Quote 192 Calculate 793,000 192 152,256,000
mechanic 1 Quote 192 Calculate 950,300 192 182,457,600
A technician lab 1 Quote 192 Calculate 950,300 192 182,457,600
rigger 1 Quote 192 Calculate 812,500 192 156,000,000
5 Quote 192 Calculate 699,600 192 671,616,000
equipment)

equipment operator/driver 30 Quote 192 Calculate 747,700 192 4,306,752,000
sr. mason 2 Quote 192 Calculate 865,700 192 332,428,800

sr. materialsman 1 Quote 192 Calculate 865,700 192 166,214,400
sr. pipe fitter 2 Quote 192 Calculate 987,200 192 379,084,800
sr. carpenter 2 Quote 192 Calculate 865,700 192 332,428,800
sr. mechanic 1 Quote 192 Calculate 998,000 192 191,616,000
sr. technician lab 1 Quote 192 Calculate 998,000 192 191,616,000
B
sr. rigger 2 Quote 192 Calculate 798,600 192 306,662,400

70 Quote 192 Calculate 804,800 192 10,816,512,000
equipment)
HES man 4 Quote 192 Calculate 825,800 192 634,214,400

C foreman 60 Quote 192 Calculate 1,033,600 192 11,907,072,000
Sub Total II 242 Calculate 37,844,199,000
Others Skill to Contract Page 6 758226140.xlsx

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
416 208 384
equipment)

equipment operator/driver 416 208 384
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)

416 208 384
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 1,872,312,000 1,248,208,000 2,304,384,000 5,424,904,000
swamper Quote Quote Quote Calculate 1,114,285,714 742,857,143 1,371,428,571 3,228,572,000
mason Quote Quote Quote Calculate 76,003,200 50,668,800 93,542,400 220,215,000
materialsman Quote Quote Quote Calculate 76,003,200 50,668,800 93,542,400 220,215,000
pipe fitter Quote Quote Quote Calculate 81,128,914 47,126,857 87,003,429 215,260,000
carpenter Quote Quote Quote Calculate 70,690,286 47,126,857 87,003,429 204,821,000
mechanic Quote Quote Quote Calculate 84,712,457 56,474,971 104,261,486 245,449,000
A technician lab Quote Quote Quote Calculate 84,712,457 56,474,971 104,261,486 245,449,000
rigger Quote Quote Quote Calculate 72,428,571 48,285,714 89,142,857 209,858,000
Quote Quote Quote Calculate 311,821,714 207,881,143 383,780,571 903,484,000
equipment)

equipment operator/driver Quote Quote Quote Calculate 1,999,563,429 1,333,042,286 2,461,001,143 5,793,607,000
sr. mason Quote Quote Quote Calculate 154,341,943 102,894,629 189,959,314 447,196,000
sr. materialsman Quote Quote Quote Calculate 77,170,971 51,447,314 94,979,657 223,598,000
sr. pipe fitter Quote Quote Quote Calculate 176,003,657 117,335,771 216,619,886 509,960,000
sr. carpenter Quote Quote Quote Calculate 154,341,943 102,894,629 189,959,314 447,196,000
sr. vehicle driver (Contractor
Quote Quote Quote Calculate 5,021,952,000 3,347,968,000 6,180,864,000 14,550,784,000
B equipment)

Quote Quote Quote Calculate 5,021,952,000 3,347,968,000 6,180,864,000 14,550,784,000
equipment)
HES man Quote Quote Quote Calculate 294,456,686 196,304,457 362,408,229 853,170,000
C foreman Quote Quote Quote Calculate 5,528,283,429 3,685,522,286 6,804,041,143 16,017,847,000
Sub Total IV Calculate 64,512,369,000
TOTAL OTHERS SKILL SERVICES RATE (I + II + IV ) Calculate 253,733,362,000
Others Skill to Contract Page 7 758226140.xlsx

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

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
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
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
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
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

reach; 6 meter deep
4 0.5 m3; 9 meter 667,000 3.390 3,418,369,330

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
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
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 - - -
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 8 758226140.xlsx

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

RC
Hypothetical Total Daily Rate Duration Total Daily Rate Duration

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 1,045,000 864 902,880,000
B Welder Class D 2 Quote 864 Calculate 1,046,000 864 1,807,488,000
Sub Total I 0.00 Calculate 2,091,000.00 2,710,368,000
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 149,286 96 14,331,429 176,157 96 16,911,086
B Welder Class D 1 Quote 96 Calculate 149,429 96 14,345,143 176,326 96 16,927,269
Sub Total III 0.00 Calculate 298,714.29 28,676,571 352,482.86 33,838,354
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 93,154,286 62,102,857 229,302,857 109,922,057 73,281,371 270,577,371 838,340,800
B Welder Class D Quote Quote Quote Quote Quote Quote Calculate 62,162,286 62,162,286 229,522,286 110,027,246 73,351,497 270,836,297 808,061,897
Sub Total V Calculate 1,646,402,697
TOTAL WELDER SERVICES RATE (I + II + III + IV+VI) Calculate 4,385,448,000
Welder to Contract Page 9 758226140.xlsx

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 3,905,100 960 7,497,792,000
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 15,620,400 0.05 960 1,499,558,400
Total Calculate Total 8,997,351,000
Miscellanous to Contract Page 10 758226140.xlsx

SPHR00712A Commercial - Bid - Sheet - Ardi Works - R2

Uploaded by

Copyright:

Available Formats

You might also like

SPHR00712A Commercial - Bid - Sheet - Ardi Works - R2

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

SPHR00712A Commercial - Bid - Sheet - Ardi Works - R2

Uploaded by

Copyright:

Available Formats

COMMERCIAL BID SHEET

MAINTENANCE SERVICES OF ROAD AND WATERWAYS DURI

9 Provisional Sum (10% of Total No. 1-8) Calculate 126,715,369,500

TOTAL BID NORTH (Rp) Calculate 1,393,869,065,000

(materai Rp. 10.000 dan tanda tangan/

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

Hypothetical Total Daily Duration Total Daily Duration

I. Daily Rate Compensation

TOTAL PROJECT MANAGEMENT TEAM SERVICES RATE 0 Calculate 15,119,800 14,515,008,000

PMT to Contract Page 2 758226140.xlsx

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

Hypothetical Total Daily Duration Total Daily Duration

I. Daily Rate Compensation

TOTAL CONSTRUCTION MANAGEMENT TEAM SERVICES RATE 0 Calculate 8,917,500 29,244,192,000

CMT to Contract Page 3 758226140.xlsx

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

Hypothetical Total Daily Duration Total Daily Duration

I. Daily Rate Compensation

Non Const to Contract Page 4 758226140.xlsx

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

I. Daily Compensation Rate for NON REMOTE

sr. heavy vehicles & construction equipment operator/driver

Sub Total I Calculate 1,210,950,000

II. Daily Compensation Rate for REMOTE 1.18

sr. heavy vehicles & construction equipment operator/driver

Sub Total II Calculate 1,428,921,000

III. Hourly Stand By Rate Non Remote

sr. heavy vehicles & construction equipment operator/driver

Sub Total III Calculate 39,922,000 0

NON REMOTE (Hour) REMOTE (hour)

No Position Work Days Workdays Work Days Workdays

IV. Hypothetical Overtime Hour

sr. heavy vehicles & construction equipment operator/driver

sr. heavy vehicles & construction equipment operator/driver

Sub Total V Calculate 1,245,478,000

Opr-Drv to Contract Page 5 758226140.xlsx

This Table will be transferred into Exhibit B

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

I. Daily Compensation Rate for NON REMOTE

heavy vehicle and construction

sr. mason 2 Quote 768 Calculate 865,700 768 1,329,715,200

sr. heavy vehicle and

HES man 4 Quote 768 Calculate 825,800 768 2,536,857,600

heavy vehicle and construction

sr. mason 2 Quote 192 Calculate 865,700 192 332,428,800

sr. heavy vehicle and

HES man 4 Quote 192 Calculate 825,800 192 634,214,400

Others Skill to Contract Page 6 758226140.xlsx

heavy vehicle and construction

sr. mason 416 208 384

sr. heavy vehicle and

HES man 416 208 384

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

heavy vehicle and construction

sr. heavy vehicle and

TOTAL OTHERS SKILL SERVICES RATE (I + II + IV ) Calculate 253,733,362,000

Others Skill to Contract Page 7 758226140.xlsx

This Table will be transferred into Exhibit B