WORK VOLUME SELLING PRICE WEIGHT SSA PERBANDINGAN

WEIGHT HARGA SUBCON STATUS

NO. DESCRIPTION Unit Rate Cost + PPN 10% FACTOR COST
Unit Qty FACTOR DARI HARGA SSA
IDR IDR by.SSA IDR
I.1 Persiapan Proyek ls 1 127,504,050 127,504,050 1.50% 140,254,455 3.45% Rp 1,088,325,007.37 12.89%
I.5 Dokumentasi dan Laporan ls 1 30,000,000 30,000,000 0.35% 33,000,000 0.69% Rp 217,675,745.59 15.16%
III KONSTRUKSI
III.1 Pembersihan Jalur Pipa L/S 13,872 2,500 34,680,000 0.41% 38,148,000 0.30% Rp 96,159,818.51 39.67%
III.2.1.1 Penjajaran Pipa/Strigging 242,760,000 2.86% 267,036,000 1.67% Rp 527,643,428.72 50.61%
III.2.1.2 Pengelasan Pipa 2,630,232,000 30.95% 2,893,255,200 10.46% Rp 3,302,525,699.84 87.61%
III.2.1.5 Pemasangan Ball Valve 13,500,000 0.16% 14,850,000 0.02% Rp 7,144,835.68 207.84% MAX
III.2.1.6 Bongkaran Galian 1,002,947,200 11.80% 1,103,241,920 7.84% Rp 2,475,443,819.52 44.57%
III.2.1.8 Penurunan Pipa/Lowering m 13,872 18,000 249,696,000 2.94% 274,665,600 0.89% Rp 282,301,590.10 97.30%
III.3.2 Boring Manual 1,239,000,000 14.6% 1,362,900,000 45.61% Rp 14,395,608,316.07 9.47%
III.3.3 Zinker 15,000,000 0.2% 16,500,000 0.06% Rp 19,822,889.96 83.24%
III.3.5 Tie-in 842,160,000 9.9% 926,376,000 6.29% Rp 1,984,115,495.45 46.69%
III.5 Pemasangan Bak Valve 183,526,200 2.2% 201,878,820 0.25% Rp 79,506,442.12 253.92% MAX
III.8 Pemasangan Marker Tape ls 1 47,858,400 47,858,400 0.6% 52,644,240 0.56% Rp 175,505,098.92 30.00%
III.9 Pemasangan Marker Post ls 1 27,000,000 27,000,000 0.3% 29,700,000 0.10% Rp 30,513,283.19 97.33%
III.10 Pemasangan Patok Gas ls 1 29,000,000 29,000,000 0.3% 31,900,000 0.10% Rp 32,071,179.69 99.47%
III.11 Pemasangan Sand Bag ls 1 19,000,000 19,000,000 0.2% 20,900,000 0.31% Rp 99,168,170.37 21.08%
III.13.1 Holiday Test m 14,057 7,500 105,423,750 1.2% 115,966,125 0.51% Rp 162,343,559.52 71.43%
III.14 Reinstatement (Perbaikan Kembali)
III.14.1 Beton m 6,956 143,000.00 994,708,000 11.7% 1,094,178,800 8.03% Rp 2,533,462,034.04 43.19%
III.14.2 Aspal m 1,082 110,000.00 119,020,000 1.4% 130,922,000 1.56% Rp 493,101,102.85 26.55%
III.14.5 Tanah m 382 75,000 28,650,000 0.3% 31,515,000 0.08% Rp 26,806,563.93 117.56% MAX
III.14.6 Saluran (U Ditch) m 3,408 151,800 517,334,400 6.1% 569,067,840 11.20% Rp 3,535,887,851.58 16.09%
MAX
Rp 8,499,000,000.00 Rp 9,348,900,000.00 Rp 31,565,131,933.02 253.92%
HARGA TOTAL SSA Rp 53,720,569,000.00

L1 L2 L3 L4 L5 Task Name Work Vol.

PK07 A Z - A0 PEKERJAAN PERSIAPAN

PK07 A A - A0 Persiapan Proyek L/S 1
Resources Mobilization (Project
PK07 A A 1 A1
Management)
PK07 A A 1 A2 Resources Mobilization (Site)
PK07 A A 2 A1 Pembuatan WPS/PQR
PK07 A A 2 A2 NDE (Radiography Test)
PK07 A A 2 A3 Pipeline Work (Steel C/S Pipe)
PK07 A A 2 A5 HDD
PK07 A A 2 A6 Manual Boring
PK07 A A 2 A7 Field Joint Coating
PK07 A A 2 A8 Hot Tapping
Arrangement of Cathodic Protection
PK07 A A 2 A9
Specialist
PK07 A A 2 B1 Pre-Comm & Commissioining
PK07 A A 3 A1 Welder mobilization
PK07 A B - A0 Perijinan
PK07 A B 1 A0 Ijin Pelaksanaan L/S 1
PK07 A B 1 A2 BBPJN #4
PK07 A B 1 A4 PU TK #1
PK07 A B 2 A0 Ijin Lingkungan (UKL/UPL) L/S 1
PK07 A B 2 A1 Ijin Lingkungan (UKL/UPL)
PK07 A B 3 A0 Pengurusan SKPP L/S 1
PK07 A B 3 A1 SKPP Sertifikasi
PK07 A C - A0 Survey dan Pemetaan M 14,040
PK07 A C 1 A1 Marking Survei (by Existing Bench Mark)
Survei Konstuksi dan Stake Out for Verifikasi
PK07 A C 1 A2
Rute Pipeline
PK07 A C 1 A3 On Construction and As-Built Surveying
PK07 A D - A0 Enjiniring Konstruksi L/S 1
Laporan Survei Verifikasi (termasuk Survei
PK07 A D 1 A1
Gambar)
PK07 A D 2 A2 MTO
PK07 A D 3 A1 Evaluasi Teknis (Pipa)
PK07 A D 3 A2 Evaluasi Teknis (Valve)
PK07 A D 3 A4 Evaluasi Teknis (Fitting)
PK07 A D 3 B2 Evaluasi Teknis (Split Tee)
PK07 A D 4 A1 Manajemen Proyek Deliverables
PK07 A D 4 A2 Proyek Kontrol Deliverables
PK07 A D 4 A3 Proyek Engineering Deliverables
PK07 A D 4 A4 Proyek Pengadaan Deliverables
PK07 A D 4 A5 Proyek Konstruksi Deliverables
Proyek Pre-Comm & Commissioning
PK07 A D 4 A6
Deliverables
PK07 A D 4 A7 Proyek HSE Deliverables
PK07 A D 4 A8 Proyek Quality Deliverables
PK07 A E - A0 Dokumentasi dan Laporan L/S 1
PK07 A E 1 A1 Laporan Reguler
PK07 B Z - A0 PENGADAAN
PK07 B A - A0 Pipa Baja M 14,057
PK07 B A 1 A1 PO (Purchase Order)
PK07 B A 2 A1 On-Site (1st)
PK07 B A 2 A2 On-Site (2nd)
PK07 B A 2 A3 On-Site (3rd)
PK07 B C - A0 Valve Baja EA 14
PK07 B C 1 A1 PO (Purchase Order)
PK07 B C 2 A1 On-Site (1st)
PK07 B J - A0 Fitting Baja EA 210
PK07 B J 1 A1 PO (Purchase Order)
PK07 B J 2 A1 On-Site
PK07 B L - A0 Flange Baja EA 35
PK07 B L 1 A1 PO (Purchase Order)
PK07 B L 2 A1 On-Site
PK07 B N - A0 Gasket EA 28
PK07 B N 1 A1 PO (Purchase Order)
PK07 B N 2 A1 On-Site
PK07 B O - A0 Bolts/Nuts EA 160
PK07 B O 1 A1 PO (Purchase Order)
PK07 B O 2 A1 On-Site
PK07 B R - A0 Insulation Joint EA 2
PK07 B R 1 A1 PO (Purchase Order)
PK07 B R 2 A1 On-Site
PK07 B S - A0 Split Tee EA 4
PK07 B S 1 A1 PO (Purchase Order)
PK07 B S 2 A1 On-Site
PK07 B T - A0 Transportasi L/S 1
PK07 B T - A0 Transportasi
PK07 C Z - A0 KONSTRUKSI
PK07 C A - A0 Pembersihan Jalur Pipa M 13,872
PK07 C B - A0 Pemasangan Pipa Baja
PK07 C B 1 A1 Penjajaran Pipa M 13,872
PK07 C B 2 A1 Pengelasan Pipa Joint 1,575
PK07 C B 3 A1 Pemotongan dan Pembevelan Pipa Joint 402

PK07 C B 4 A1 Field Joint Coating (HSS) Joint 1,157

PK07 C B 5 A1 Pemasangan Ball Valve EA 14
PK07 C B 6 A1 Bongkaran Galian M 11,828
PK07 C B 7 A1 Penurunan Pipa M 13,872
PK07 C B 8 A1 Pemasangan Proteksi Katodik L/S 1
PK07 C D - A0 Pekerjaan Khusus
PK07 C D 1 A1 Horizontal Directional Drilling M 150
PK07 C D 1 A2 Boring Manual M 2,756
PK07 C D 1 A3 Zinker M 6
PK07 C D 1 A4 Hot Tapping Point 9

PK07 C D 1 A5 Tie-In Pipa Baja Point 321

PK07 C D 3 A1 Pemasangan Bak Valve - Pipa Baja EA 6
PK07 C D 4 A1 Pemasangan Wrapping L/S 1
PK07 C D 6 A1 Pemasangan Marker Tape L/S 1
PK07 C D 6 A2 Pemasangan Marker Post L/S 1
PK07 C D 6 A3 Pemasangan Patok Gas L/S 1
PK07 C D 6 A4 Pemasangan Sand Bag L/S 1
PK07 C D 7 A1 As-built (Survei dan Drawing) L/S 1
PK07 C E - A0 Pengujian
PK07 C E 1 A1 Holiday Test M 14,057
PK07 C E 2 A1 NDT Radiography Joint 252
PK07 C E 3 A1 Pigging & Flushing M 14,057
Hydrostatic Test (Termasuk Dewatering dan
PK07 C E 3 A2 M 14,057
Swabbing)
PK07 C E 4 A1 Pengisian Nitrogen M 14,057
PK07 C F - A0 Reinstatement (Perbaikan Kembali)
PK07 C F 1 A1 Beton M 6,956
PK07 C F 1 A2 Aspal M 1,082
PK07 C F 2 A2 Tanah M 382
PK07 C F 3 A1 Saluran (U Ditch) M 3,408
PK07 D Z - A0 COMMISSIONING
PK07 D A - A0 Commissioning dan Gas In L/S 1
 Weight
Plan Weight Factor PRICE
Factor
Plan 0.010684 7.4355% Rp 3,994,392,908.00
Plan 0.002911 2.0259% Rp 1,088,325,007.37

Plan 0.000444 0.3090%

Rp 165,996,668.94
Plan 0.000602 0.4190% Rp 225,067,555.63
Plan 0.000143 0.0995% Rp 53,462,891.12
Plan 0.000143 0.0995% Rp 53,462,891.12
Plan 0.000288 0.2004% Rp 107,673,514.99
Plan 0.000143 0.0995% Rp 53,462,891.12
Plan 0.000143 0.0995% Rp 53,462,891.12
Plan 0.000143 0.0995% Rp 53,462,891.12
Plan 0.000143 0.0995% Rp 53,462,891.12

Plan 0.000143 0.0995%

Rp 53,462,891.12
Plan 0.000287 0.1997% Rp 107,299,648.61
Plan 0.000289 0.2011% Rp 108,047,381.36
Plan 0.004366 3.0388% Rp 1,632,460,650.77
Plan 0.001747 1.2155% Rp 652,973,516.20
Plan 0.000874 0.6081%
Plan 0.000873 0.6074%
Plan 0.001164 0.8103% Rp 435,297,770.61
Plan 0.001164 0.8103%
Plan 0.001455 1.0129% Rp 544,135,643.40
Plan 0.001455 1.0129%
Plan 0.000496 0.3450% Rp 185,335,963.05
Plan 0.000044 0.0306% Rp 16,441,093.50

Plan 0.000248 0.1725%

Rp 92,667,981.53
Plan 0.000204 0.1419% Rp 76,226,888.03
Plan 0.002329 1.6207% Rp 870,649,261.78

Plan 0.000347 0.2415%

Rp 129,718,889.58
Plan 0.000115 0.0800% Rp 42,990,410.09
Plan 0.001064 0.7404% Rp 397,754,750.77
Plan 0.000014 0.0097% Rp 5,233,615.14
Plan 0.000014 0.0097% Rp 5,233,615.14
Plan 0.000014 0.0097% Rp 5,233,615.14
Plan 0.000086 0.0598% Rp 32,149,350.16
Plan 0.000086 0.0598% Rp 32,149,350.16
Plan 0.000043 0.0299% Rp 16,074,675.08
Plan 0.000115 0.0800% Rp 42,990,410.09
Plan 0.000115 0.0800% Rp 42,990,410.09

Plan 0.000115 0.0800%

Rp 42,990,410.09
Plan 0.000086 0.0598% Rp 32,149,350.16
Plan 0.000115 0.0800% Rp 42,990,410.09
Plan 0.000582 0.4052% Rp 217,675,745.59
Plan 0.000582 0.4052% Rp 217,675,745.59
Plan 0.034990 24.3530% Rp 13,082,570,168.57
Plan 0.031604 21.9961% Rp 11,816,430,077.81
Plan 0.009481 6.5987%
Plan 0.007902 5.4997%
Plan 0.007901 5.4990%
Plan 0.006320 4.3987%
Plan 0.000541 0.3765% Rp 202,257,942.29
Plan 0.000162 0.1127%
Plan 0.000379 0.2638%
Plan 0.000430 0.2996% Rp 160,946,824.72
Plan 0.000129 0.0899%
Plan 0.000301 0.2097%
Plan 0.000041 0.0285% Rp 15,310,362.17
Plan 0.000012 0.0083%
Plan 0.000029 0.0202%
Plan 0.000029 0.0201% Rp 10,797,834.37
Plan 0.000009 0.0062%
Plan 0.000020 0.0139%
Plan 0.000005 0.0032% Rp 1,719,058.21
Plan 0.000002 0.0013%
Plan 0.000003 0.0019%
Plan 0.000132 0.0917% Rp 49,261,761.77
Plan 0.000040 0.0278%
Plan 0.000092 0.0639%
Plan 0.000459 0.3197% Rp 171,744,659.09
Plan 0.000138 0.0961%
Plan 0.000321 0.2236%
Plan 0.001749 1.2176% Rp 654,101,648.14
Plan 0.001749 1.2176%
Plan 0.096905 67.4438% Rp 36,231,193,115.22
Plan 0.000257 0.1790% Rp 96,159,818.51
Plan 0.022684 15.7877% Rp 8,481,242,272.01
Plan 0.001411 0.9822% Rp 527,643,428.72

Plan 0.008833 6.1476%

Rp 3,302,525,699.84
Plan 0.000334 0.2322%
Rp 124,739,161.22

Plan 0.001743 1.2132%

Rp 651,737,943.11
Plan 0.000019 0.0133% Rp 7,144,835.68
Plan 0.006621 4.6080% Rp 2,475,443,819.52
Plan 0.000755 0.5255% Rp 282,301,590.10
Plan 0.002968 2.0656% Rp 1,109,652,073.26
Plan 0.052938 36.8431% Rp 19,792,322,957.24
Plan 0.005649 3.9318% Rp 2,112,185,331.94
Plan 0.038503 26.7972% Rp 14,395,608,316.07
Plan 0.000053 0.0369% Rp 19,822,889.96

Plan 0.000359 0.2501%

Rp 134,355,143.07

Plan 0.005307 3.6934%

Rp 1,984,115,495.45
Plan 0.000213 0.1480% Rp 79,506,442.12
Plan 0.001217 0.8467% Rp 454,852,057.72
Plan 0.000469 0.3267% Rp 175,505,098.92
Plan 0.000082 0.0568% Rp 30,513,283.19
Plan 0.000086 0.0597% Rp 32,071,179.69
Plan 0.000265 0.1846% Rp 99,168,170.37
Plan 0.000735 0.5113% Rp 274,673,269.30
Plan 0.003402 2.3684% Rp 1,272,317,956.20
Plan 0.000434 0.3022% Rp 162,343,559.52

Plan 0.000214 0.1492%

Rp 80,151,088.95
Plan 0.000248 0.1727% Rp 92,775,422.66

Plan 0.001716 1.1945%

Rp 641,692,196.71
Plan 0.000790 0.5497% Rp 295,301,967.79
Plan 0.017624 12.2657% Rp 6,589,203,831.83
Plan 0.006776 4.7160% Rp 2,533,462,034.04
Plan 0.001319 0.9179% Rp 493,101,102.85
Plan 0.000072 0.0499% Rp 26,806,563.93
Plan 0.009457 6.5820% Rp 3,535,887,851.58
Plan 0.001103 0.7677% Rp 412,412,808.21
Plan 0.001103 0.7677% Rp 412,412,808.21
PK07 C Z - A0 KONSTRUKSI
PK07 C A - A0 Pembersihan Jalur Pipa M 13,872
PK07 C B - A0 Pemasangan Pipa Baja
PK07 C B 1 A1 Penjajaran Pipa M 13,872
PK07 C B 2 A1 Pengelasan Pipa Joint 1,575

PK07 C B 3 A1 Pemotongan dan Pembevelan Pipa Joint 402

PK07 C B 4 A1 Field Joint Coating (HSS) Joint 1,157

PK07 C B 5 A1 Pemasangan Ball Valve EA 14
PK07 C B 6 A1 Bongkaran Galian M 11,828
PK07 C B 7 A1 Penurunan Pipa M 13,872
PK07 C B 8 A1 Pemasangan Proteksi Katodik L/S 1
PK07 C D - A0 Pekerjaan Khusus
PK07 C D 1 A1 Horizontal Directional Drilling M 150
PK07 C D 1 A2 Boring Manual M 2,756
PK07 C D 1 A3 Zinker M 6
PK07 C D 1 A4 Hot Tapping Point 9

PK07 C D 1 A5 Tie-In Pipa Baja Point 321

PK07 C D 3 A1 Pemasangan Bak Valve - Pipa Baja EA 6
PK07 C D 4 A1 Pemasangan Wrapping L/S 1
PK07 C D 6 A1 Pemasangan Marker Tape L/S 1
PK07 C D 6 A2 Pemasangan Marker Post L/S 1
PK07 C D 6 A3 Pemasangan Patok Gas L/S 1
PK07 C D 6 A4 Pemasangan Sand Bag L/S 1
PK07 C D 7 A1 As-built (Survei dan Drawing) L/S 1
PK07 C E - A0 Pengujian
PK07 C E 1 A1 Holiday Test M 14,057
PK07 C E 2 A1 NDT Radiography Joint 252
PK07 C E 3 A1 Pigging & Flushing M 14,057
Hydrostatic Test (Termasuk Dewatering dan
PK07 C E 3 A2 M 14,057
Swabbing)
PK07 C E 4 A1 Pengisian Nitrogen M 14,057
PK07 C F - A0 Reinstatement (Perbaikan Kembali)
PK07 C F 1 A1 Beton M 6,956
PK07 C F 1 A2 Aspal M 1,082
PK07 C F 2 A2 Tanah M 382
PK07 C F 3 A1 Saluran (U Ditch) M 3,408
Plan 0.096905 67.4438% Rp 36,231,193,115.22
Plan 0.000257 0.1790% Rp 96,159,818.51
Plan 0.022684 15.7877% Rp 8,481,242,272.01
Plan 0.001411 0.9822% Rp 527,643,428.72

Plan 0.008833 6.1476%

Rp 3,302,525,699.84

Plan 0.000334 0.2322%

Rp 124,739,161.22

Plan 0.001743 1.2132%

Rp 651,737,943.11
Plan 0.000019 0.0133% Rp 7,144,835.68
Plan 0.006621 4.6080% Rp 2,475,443,819.52
Plan 0.000755 0.5255% Rp 282,301,590.10
Plan 0.002968 2.0656% Rp 1,109,652,073.26
Plan 0.052938 36.8431% Rp 19,792,322,957.24
Plan 0.005649 3.9318% Rp 2,112,185,331.94
Plan 0.038503 26.7972% Rp 14,395,608,316.07
Plan 0.000053 0.0369% Rp 19,822,889.96

Plan 0.000359 0.2501%

Rp 134,355,143.07

Plan 0.005307 3.6934%

Rp 1,984,115,495.45
Plan 0.000213 0.1480% Rp 79,506,442.12
Plan 0.001217 0.8467% Rp 454,852,057.72
Plan 0.000469 0.3267% Rp 175,505,098.92
Plan 0.000082 0.0568% Rp 30,513,283.19
Plan 0.000086 0.0597% Rp 32,071,179.69
Plan 0.000265 0.1846% Rp 99,168,170.37
Plan 0.000735 0.5113% Rp 274,673,269.30
Plan 0.003402 2.3684% Rp 1,272,317,956.20
Plan 0.000434 0.3022% Rp 162,343,559.52

Plan 0.000214 0.1492%

Rp 80,151,088.95
Plan 0.000248 0.1727% Rp 92,775,422.66

Plan 0.001716 1.1945%

Rp 641,692,196.71
Plan 0.000790 0.5497% Rp 295,301,967.79
Plan 0.017624 12.2657% Rp 6,589,203,831.83
Plan 0.006776 4.7160% Rp 2,533,462,034.04
Plan 0.001319 0.9179% Rp 493,101,102.85
Plan 0.000072 0.0499% Rp 26,806,563.93
Plan 0.009457 6.5820% Rp 3,535,887,851.58
 WORK VOLUME SELLING PRICE
NO. DESCRIPTION Unit Rate
Unit Qty
IDR

I PEKERJAAN PERSIAPAN
I.1 Persiapan Proyek ls 1 127,504,050
I.2 Perijinan
I.2.1 Ijin Pelaksanaan ls 1 BY SSA
I.2.2 Ijin Lingkungan (UKL/UPL) ls 1 BY SSA
I.2.3 Pengurusan SKPP ls 1 BY SSA
I.3 Survey dan Pemetaan
I.3.1 Pematokan Jalur dan Stake Out ls 1 BY SSA
I.4 Enjiniring Konstruksi ls 1 BY SSA
I.5 Dokumentasi dan Laporan ls 1 30,000,000

Sub Total I

III KONSTRUKSI
III.1 Pembersihan Jalur Pipa L/S 13,872 2,500
III.2 Pemasangan Pipa
III.2.1 Pemasangan Pipa Baja
III.2.1.1 Penjajaran Pipa/Strigging
III.2.1.1.2 Diameter 4" m 17 17,500
III.2.1.1.4 Diameter 8" m 13,856 17,500
III.2.1.2 Pengelasan Pipa
III.2.1.2.1 ls 1
III.2.1.2.3 Diameter 4" joint 4 880,000
III.2.1.2.5 Diameter 8" joint 1,571 1,672,000
III.2.1.4 Field Joint Coating (HSS)
III.2.1.4.2 Diameter 4" joint 2 BY SSA
III.2.1.4.4 Diameter 8" joint 1,155 BY SSA
III.2.1.5 Pemasangan Ball Valve
III.2.1.5.2 Diameter 2" unit 8 500,000
III.2.1.5.3 Diameter 4" unit 1 1,000,000
III.2.1.5.4 Diameter 6" unit 3 1,500,000
III.2.1.5.5 Diameter 8" unit 2 2,000,000
III.2.1.6 Bongkaran Galian
III.2.1.6.1 Beton m 6,956 85,000
III.2.1.6.2 Aspal m 1,082 70,000
III.2.1.6.5 Tanah m 382 60,720
III.2.1.6.6 Saluran m 3,408 91,770
III.2.1.8 Penurunan Pipa/Lowering m 13,872 18,000
III.2.1.9 Pemasangan Proteksi Katodik ls 1
 Meliputi namun tidak terbatas pada
survei, desain, pengadaan material,
instalasi dan pengujian proteksi katodik

III.3 Pekerjaan Khusus

III.3.1 Horizontal Directional Drilling
III.3.1.2 Diameter 8" m 150 BY SSA
III.3.2 Boring Manual
III.3.2.2 Diameter 6" m 12 350,000
III.3.2.3 Diameter 8" m 2,744 450,000
III.3.3 Zinker
III.3.3.3 Diameter 8" m 6 2,500,000
III.3.4 Hot Tapping
III.3.4.2 Diameter Bor Tap 4" titik
III.3.4.3 Diameter Bor Tap 6" titik
III.3.5 Tie-in
Pipa Baja
III.3.5.1 Diameter 4" titik 4 1,320,000
III.3.5.3 Diameter 8" titik 317 2,640,000
III.5 Pemasangan Bak Valve
III.5.1 Pipa Baja
III.5.1 Diameter 4" unit 1 20,700,000
III.5.2 Diameter 6" unit 3 31,422,600
III.5.3 Diameter 8" unit 2 34,279,200
III.6 Pemasangan Wrapping ls 1 BY SSA

III.8 Pemasangan Marker Tape ls 1 47,858,400

III.9 Pemasangan Marker Post ls 1 27,000,000

III.10 Pemasangan Patok Gas ls 1 29,000,000

III.11 Pemasangan Sand Bag ls 1 19,000,000

III.12 As-built (Survei dan Drawing) ls 1 BY SSA

III.13 Pengujian
III.13.1 Holiday Test m 14,057 7,500
III.13.2 NDT Radiography joint 252 BY SSA
III.13.3 Pigging & Flushing m 14,057
III.13.4 Hydrostatic Test (Termasuk Dewatering dan Swabb m 14,057
III.13.7 Pengisian Nitrogen m 14,057
III.14 Reinstatement (Perbaikan Kembali)
III.14.1 Beton m 6,956 143,000.00
III.14.2 Aspal m 1,082 110,000.00
III.14.5 Tanah m 382 75,000
III.14.6 Saluran (U Ditch) m 3,408 151,800

Sub Total III

IV COMMISSIONING 1 BY SSA

Sub Total IV

Total
SELLING PRICE
WEIGHT
Cost
FACTOR
IDR

127,504,050 1.50%

- 0.00%
- 0.00%
- 0.00%

- 0.00%
- 0.00%
30,000,000 0.35%

157,504,050 1.85%

34,680,000 0.41%

242,760,000 2.86%
288,750 0.0034%
242,471,250 2.85%
2,630,232,000 30.95%
-
3,520,000 0.04%
2,626,712,000 30.91%

- 0.00%
- 0.00%
13,500,000 0.16%
4,000,000 0.05%
1,000,000 0.01%
4,500,000 0.05%
4,000,000 0.05%
1,002,947,200 11.80%
591,260,000 6.96%
75,740,000 0.89%
23,195,040 0.27%
312,752,160 3.68%
249,696,000 2.94%
- 0.00%
 - 0.0%
1,239,000,000 14.6%
4,200,000 0.0%
1,234,800,000 14.5%
15,000,000 0.2%
15,000,000 0.2%

- 0.0%
- 0.0%
842,160,000 9.9%

5,280,000 0.1%
836,880,000 9.8%
183,526,200 2.2%

20,700,000 0.2%
94,267,800 1.1%
68,558,400 0.8%
- 0.0%

47,858,400 0.6%

27,000,000 0.3%

29,000,000 0.3%

19,000,000 0.2%

0.0%

105,423,750 1.2%
0.0%
- 0.0%
- 0.0%
- 0.0%

994,708,000 11.7%
 119,020,000 1.4%
28,650,000 0.3%
517,334,400 6.1%

8,341,495,950 98.15%

- 0.0%

- 0.00%

8,499,000,000 100.00%
HARGA SSA Rp 53,720,569,000.00 100 %
HARGA SMJ Rp 9,348,900,000.00 17.40283 %