WP - Jetty - PT. PPBT - SB - 2012

PENILAIAN ASET MILIK :
PT. PELABUHAN PENAJAM BANUA TAKA

EASTKAL SUPPLY BASE PROJECT
Penajam - East Kalimantan
Bagian
II
III
III.2
III.2.A
Sub.
URAIAN
Satuan
Bobot(%)
RAB
Fisik
Total Rupiah
316,269,398,369.54
287,517,634,881.40
370,051,000.00
1.00
1.00
1.00
1.00
TOTAL
SURVEY TOPOGRAFI, SOIL TEST, BATHIMETRI & OCEANOGRAFI
I.1
Survey Topografi
I.2
Soil Test
I.3
Bathimetri
I.4
Oceanografi
L.S
L.S
L.S
L.S
ENGINEERING
II.1
Issued for Approval
II.2
Basic Design
II.3
Back up Calculation
II.4
Detail Engineering Design
II.5
Approved for Construction
L.S
L.S
L.S
L.S
1.00
1.00
1.00
1.00
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
LCT RAMP ( PORT LCT )

1 Preparation (PO)
Project Management
Mob & demob Alat
Temporary Jetty
Kantor dan Gudang
Listrik
Air kerja
Tiang Pancang Dia. 600 mm
Pembesian (Steel Bar)
LS
LS
LS
LS
LS
LS
Point
Pembesian Poer Precast

Pembesian Beam Precast
Pembesian Plate / Slab Precast & Insitu
Floor Hardening 7 kg/m2
PC (Portland Cement) zak=40kg
2 Material on Site
Tiang Pancang Dia. 600 mm
Concrete (aggregate dan Pasir) Poer Precast
Concrete (aggregate dan Pasir) Beam Precast
Concrete (aggregate dan Pasir) Plate / Slab Precast
Concrete (aggregate dan Pasir) Plate / Slab Insitu
Pembesian Plate / Slab Precast and insitu
Angkur Bolt Bollard Conection
Bollard
Fender
3 Pilling Work
Pemancangan
PDA Test
PDA Evaluation
Cut Off Pile Point Survey
Cut Off Pile Point Survey Evaluation
Cut Off Pile (Potong dan Kupas)
4 Pouring
Form Work
III.2.A.1
Form Work Poer Precast

Form Work Beam Precast
Form Work Plate / Slab Precast
Form Work Plate / Slab Insitu
Concrete
Concrete (aggregate
Concrete (aggregate
Concrete (aggregate
Concrete (aggregate
dan
dan
dan
dan
Pasir)
Pasir)
Pasir)
Pasir)
Poer Precast
Beam Precast
Plate / Slab Precast
Plate / Slab Insitu

Pembesian Plate / Slab Precast
Pembesian Plate / Slab insitu
Pemasangan Angkur Bolt Bollard Conection
Dilatasi Wharf to Road Pavement
Preparation
Project Management
Mob & demob Alat
Temporary Jetty
Kantor dan Gudang
Listrik
Air kerja
Tiang Pancang
Insert Column
Poer Precast
Poer Insitu
Beam Precast
Bottom Slab Precast
Upper Slab
Plank Precast Fender
Plank Insitu Fender
Plank Wharf Precast
Plank Wharf Insitu
100%
240,681,853,644.14
370,051,000.00
0.94%
100%
2,710,637,620.00
1,776,349,469.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
0.62%
100%
1,776,349,469.00
1,840,933,750.00
0.64%
100%
1,840,933,750.00
21.91%
100%
62,989,265,503.57
1.00
1.00
1.00
1.00
1.00
1.00
29.00
kg
kg
kg
Kg
Zak
5,773.57
13,548.81
16,203.98
4,340.00
2,547.80
Point
m3
m3
m3
m3
Zak
kg
kg
kg
kg
bh
bh
m
29.00
50.29
31.42
30.93
30.93
2,547.80
5,773.57
13,548.81
16,203.98
4,340.00
3.00
2.00
25.00
Point
Point
Point
Point
Point
Point
29.00
2.00
2.00
29.00
29.00
29.00
m2
m2
m2
m2
88.50
214.10
167.10
167.10
m3
m3
m3
m3
50.29
31.42
30.93
30.93
kg
kg
kg
kg
kg
bh
m'
5,773.57
13,548.81
8,101.99
8,101.99
4,340.00
4.00
25.00
PORT PLATFORM (WHARF)

1
0.13%
2,710,637,620.00
CONSTRUCTION
PREPARATION WORKS
Site Office
Mob & Demob Equipment
Telepon & Internet
Peralatan & Perlengkapan keselamatan Kerja P3K
Penjagaan Proyek
III.1
Administrasi Proyek
Papan Nama Proyek
Asuransi ( equipment & manpower )
Shop Drawing
As Build Drawing
CONSTRUCTION PHASE I
JETTY
L.S
ls
ls
ls
ls
ls
ls
Point
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
Biaya Penggantian Baru (Rp)
62,989,265,503.57
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1,008.00
6,241.50
31,207.50
24,966.00
151,524.00
118,053.00
78,702.00
2,732.40
1,366.20
5,464.80
4,098.60
27,720.00

Bollard
Fender
Zak
bh
bh
16,384.05
12.00
22.00
Material on Site
Tiang Pancang
Concrete (aggregate dan Pasir)
Insert Column
Poer Precast
Poer Insitu
Beam Precast
Bottom Slab Precast
Upper Slab
Plank Precast
Plank Insitu
Plank Wharf Precast
Plank Wharf Insitu
Insert Column
Poer Precast
Poer Insitu
Beam Precast
Bottom Slab Precast
Upper Slab
Plank Insitu Fender
Plank Wharf Precast
Plank Wharf Insitu
Embedded
Pipe Support
Pipe Support Platform
Hoist Connection
Fender Connection
Bollard Connection
Grounding Connector
Bollard
Fender
L.S
bh
1.00
1,008.00
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
Zak
29.03
145.15
116.12
658.80
615.60
410.40
11.88
5.94
23.76
17.82
16,384.05
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
6,241.50
31,207.50
24,966.00
151,524.00
118,053.00
78,702.00
2,732.40
1,366.20
5,464.80
4,098.60
27,720.00
bh
bh
bh
bh
bh
bh
bh
bh
0
0
0
0
0
0
12.00
22.00
m
ttk
336.00
ttk
ttk
3.00
3.00
ttk
ttk
3.00
3.00
ttk
ttk
ttk
ttk
ttk
2.00
2.00
336.00
336.00
336.00
III.2.A.2
3
Piling Work
Pemancangan
PDA Preliminaries
PDA Test
PDA Evaluation
PDA Monitoring Tahap I
PDA Test
PDA Evaluation
PDA Monitoring Tahap II
PDA Test
PDA Evaluation
Pouring
Form Work
Insert Column
Poer Precast
Poer Insitu
Beam Precast
Bottom Slab Precast
Upper Slab
Plank Insitu Fender
Plank Wharf Precast
Plank Wharf Insitu
Concrete
Insert Column
Poer Precast
Poer Insitu
Beam Precast
Bottom Slab Precast
Upper Slab
Plank Insitu Fender
Plank Wharf Precast
Plank Wharf Insitu
Insert Column
Poer Precast
Poer Insitu
Beam Precast
Bottom Slab Precast
Upper Slab
Plank Insitu Fender
Plank Wharf Precast
Plank Wharf Insitu
Floor Hardening 7 kg/m2 & scratching
Pemasangan Embedded
Pipe Support
Hoist Connection
Fender
Bollard
Lightning Protection
Grounding System
Grounding Connector
Dilatasi Wharf to Trestle
Dilatasi Wharf to wharf
m
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
96.82
484.08
387.26
1,890.76
1,539.00
1,026.00
67.36
33.68
134.72
134.72
m3
m3
m3
m2
m2
m3
m3
m3
m3
m3
29.03
145.15
116.12
658.80
615.60
410.40
11.88
5.94
23.76
17.82
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
6,241.50
31,207.50
24,966.00
151,524.00
118,053.00
78,702.00
2,732.40
1,366.20
5,464.80
4,098.60
27,720.00
bh
bh
bh
bh
bh
0
0
0
12.00
22.00
bh
bh
m'
m'
0
0
38.40
20.00
TRESTLE - 1
1
Preparation (PO)
Project Management
Mob & demob Alat
Listrik
Air kerja
Kantor dan Gudang
Tiang Pancang
Insert Column
Poer Precast
Poer Insitu
Beam Precast
Bottom Slab Precast
L.S
ls
ls
ls
ls
ls
Point
kg
kg
kg
kg
kg
6,384,603,112.94
1.00
1.00
1.00
1.00
1.00
1.00
102.00
631.50
3,157.50
2,526.00
21,360.00
15,322.50
2.22%
100%
6,384,603,112.94
III.2.A.3
Upper Slab
kg
kg
Zak
10,215.00
Material on Site
Tiang Pancang
Insert Column
Poer Precast
Poer Insitu
Beam Precast
Bottom Slab Precast
Upper Slab
Insert Column
Poer Precast
Poer Insitu
Beam Precast
Bottom Slab Precast
Upper Slab
Embedded
Pipe Support
Hoist Connection
Grounding Connector
L.S
bh
1.00
102.00
m3
m3
m3
m3
m3
m3
Zak
2.94
14.69
11.75
92.88
80.64
53.76
2,053.20
kg
kg
kg
kg
kg
kg
kg
631.50
3,157.50
2,526.00
21,360.00
15,322.50
10,215.00
3,584.00
bh
bh
bh
bh
0
0
0
0
m
ttk
34.00
ttk
ttk
1.00
1.00
ttk
ttk
ttk
ttk
ttk
1.00
1.00
34.00
34.00
34.00
Piling Work
Pemancangan
PDA Preliminaries
PDA Test
PDA Evaluation
PDA Test
PDA Evaluation
Pouring
Form Work
Insert Column
Poer Precast
Poer Insitu
Beam Precast
Bottom Slab Precast
Upper Slab
Concrete
Insert Column
Poer Precast
Poer Insitu
Beam Precast
Bottom Slab Precast
Upper Slab
Insert Column
Poer Precast
Poer Insitu
Beam Precast
Bottom Slab Precast
Upper Slab
Pemasangan Embedded
Pipe Support
Hoist Connection
Grounding System
Grounding Connector
m
m2
m2
m2
m2
m2
m2
9.80
48.99
39.19
266.57
201.60
134.40
m3
m3
m3
m3
m3
m3
2.94
14.69
11.75
31.84
31.84
53.76
kg
kg
kg
kg
kg
kg
kg
631.50
3,157.50
2,526.00
21,360.00
15,322.50
10,215.00
3,584.00
bh
bh
bh
0
0
0
bh
bh
m'
0
0
8.00
TRESTLE - 2
1
III.2.A.4
Preparation (PO)
Project Management
Mob & demob Alat
Listrik
Air kerja
Kantor dan Gudang
Tiang Pancang
Insert Column
Poer Precast
Poer Insitu
Beam Precast
Bottom Slab Precast
Upper Slab
Material on Site
Tiang Pancang
Insert Column
Poer Precast
Poer Insitu
Beam Precast
Bottom Slab Precast
Upper Slab
Insert Column
Poer Precast
Poer Insitu
Beam Precast
Bottom Slab Precast
Upper Slab
Embedded
Pipe Support
Hoist Connection
Grounding Connector
Piling Work
Pemancangan
3,584.00
2,053.20
7,980,753,891.17
ls
ls
ls
ls
ls
Point
1.00
1.00
1.00
1.00
1.00
120.00
kg
kg
kg
kg
kg
kg
kg
Zak
743.25
3,716.25
2,973.00
25,830.00
18,913.50
12,609.00
L.S
bh
1.00
120.00
m3
m3
m3
m3
m3
m3
Zak
3.46
17.28
13.82
112.32
99.54
66.36
2,502.30
kg
kg
kg
kg
kg
kg
kg
743.25
3,716.25
2,973.00
25,830.00
18,913.50
12,609.00
4,424.00
bh
bh
bh
bh
0
0
0
0
ttk
40.00
4,424.00
2,502.30
2.78%
100%
7,980,753,891.17
III.2.A.4
PDA Preliminaries
PDA Test
PDA Evaluation
PDA Test
PDA Evaluation
4
Pouring
Form Work
Insert Column
Poer Precast
Poer Insitu
Beam Precast
Bottom Slab Precast
Upper Slab
Concrete
Insert Column
Poer Precast
Poer Insitu
Beam Precast
Bottom Slab Precast
Upper Slab
Insert Column
Poer Precast
Poer Insitu
Beam Precast
Bottom Slab Precast
Upper Slab
Pemasangan Embedded
Pipe Support
Hoist Connection
Grounding System
Grounding Connector
ttk
ttk
1.00
1.00
ttk
ttk
ttk
ttk
ttk
1.00
1.00
40.00
40.00
40.00
m
m2
m2
m2
m2
m2
m2
11.53
57.63
46.10
322.36
248.85
165.90
m3
m3
m3
m3
m3
m3
3.46
17.28
13.82
38.08
38.08
66.36
kg
kg
kg
kg
kg
kg
kg
743.25
3,716.25
2,973.00
25,830.00
18,913.50
12,609.00
4,424.00
bh
bh
bh
0
0
0
bh
bh
m'
0
0
8.00
FLOATING JETTY
III.2.A.5
1
2
3
III.2.B
Preparation (PO)
Fabrication
Installation
INFRASTRUCTURE
209,471,709.00
0.07%
2,101,440,000.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
0.73%
100%
2,101,440,000.00
L.S
L.S
L.S
L.S
L.S
L.S
L.S
L.S
L.S
L.S
18,375,000,000.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
6.39%
100%
18,375,000,000.00
L.S
L.S
L.S
L.S
L.S
L.S
L.S
L.S
L.S
L.S
7,690,599,783.91
2.67%
60%
4,614,359,870.35
11,686,298,310.75
4.06%
60%
7,011,778,986.45
5,394,461,900.00
11,491.55
32,833.00
32,833.00
32,833.00
1.88%
0%
m
m
m
m
4,378,102,100.00
9,326.45
26,647.00
26,647.00
26,647.00
1.52%
0%
m
m
m
m
492,900,000.00
1,050.00
3,000.00
3,000.00
3,000.00
0.17%
0%
m
m
m
m
212,822,440.00
1.00
2,533.33
2,533.33
0.07%
0%
L.S
m
m
262,228,361.70
1.00
2,533.33
2,533.33
0.09%
0%
L.S
m
m
GEOTEXTILE MATERIAL & INSTALLATION
III.2.B.3
2
3
Issued PO
Project Management
Mob & Demob Alat
Temporary Jetty
Kantor & Gudang
Listrik
Air kerja
PO Geotextile
Material on site
Installation
VERTICAL DRAIN MATERIAL & INSTALLATION
2
3
Issued PO
Project Management
Mob & Demob Alat
Temporary Jetty
Kantor & Gudang
Listrik
Air kerja
PO Vertical Drain
Material on site
Installation
1
2
3
4
5
6
Preparation
Excavation
Levelling
Form Work
Rebar
Pouring
1
2
3
4
5
6
Preparation
Excavation
Levelling
Form Work
Rebar
Pouring
1
2
3
4
Material on site
Spreading
Compaction
Compaction Test
1
2
3
4
Material on site
Spreading
Compaction
Compaction Test
1
2
3
4
Material on site
Spreading
Compaction
Compaction Test
III.2.B.11
1
2
3
Issued PO
Material on site
Installation
III.2.B.12
1
2
3
Issued PO
Material on site
Installation
III.2.B.4
ROAD CONCRETE ROW 20, L = 10 M
III.2.B.7
L.S
m
m
m
Kg
m
OPEN YARD - AGREGATE BLOK # 1
III.2.B.9

III.2.B.10
OPEN SPACE - AGREGATE

III.3.B.9
PENETRATE DRAINAGE - BLOK # 1
PENETRATE DRAINAGE - BLOK # 2
FENCE - BARBED WIRE BONDED AREA

III.2.B.13
209,471,709.00
L.S
m
m
m
Kg
m
III.2.B.8
100%
L.S
Kg
Lot
FENCE - BARBED WIRE BONDED AREA

III.2.B.13
1
2
3
4
Issued PO
Material on site
Foundation
Installation
1
2
3
Issued PO
Material on site
Installation
Excavation
Sand Fill
Lean Concrete
Install U Ditch
Backfill
236,315,961.96
0.08%
60%
141,789,577.18
2,240,000,000.00
1.00
3,200.00
0.78%
40%
896,000,000.00
L.S
m'
m3
m3
m
m'
m3
4,800.00
288.00
144.00
3,200.00
960.00
1,080,000,000.00
1.00
1,200.00
0.38%
40%
432,000,000.00
L.S
m'
m3
m3
m
m'
m3
1,800.00
120.00
60.00
1,200.00
360.00
1,971,600,000.00
2,400.00
12,000.00
12,000.00
12,000.00
0.69%
60%
1,182,960,000.00
m
m
m
m
1,643,000,000.00
2,000.00
10,000.00
10,000.00
10,000.00
0.57%
60%
985,800,000.00
m
m
m
m
320,000,000.00
240.00
128.00
39,168.00
640.00
48.00
0.11%
60%
192,000,000.00
m
m
Kg
m'
m
4,241,222,381.00
1.00
311.00
1.48%
60%
2,544,733,428.60
L.S
btg
0.72%
60%
1,240,200,000.00
26,754,916,444.57
9.31%
100%
26,754,916,444.57
221,633,953.55
0.08%
100%
221,633,953.55
66,641,736.40
0.02%
100%
66,641,736.40
44,009,678.90
0.02%
100%
44,009,678.90
9,695,771,914.00
3.37%
100%
9,695,771,914.00
L.S
m
m
m
DRAINAGE TYPE A
III.2.B.14
DRAINAGE TYPE B
III.2.B.15
1
2
3
Issued PO
Material on site
Installation
Excavation
Sand Fill
Lean Concrete
Install U Ditch
Backfill
STAGING TEMPOLARY AREA AGREGATE
III.2.B.16
1
2
3
4
Material on site
Spreading
Compaction
Compaction Test
1
2
3
4
Material on site
Spreading
Compaction
Compaction Test
1
2
3
4
5
Soil Excavation
Concrete
Steel Bar
Form Work
Backfill
1
2
3
Issued PO
Material on Site
Installation
Sheet Pile Type A
Driving Sheet Pile
Capping Beam
OPEN YARD - AGREGATE BLOK BONDED AREA

III.2.B.17
BOX CULVERT
III.2.B.18
BOUNDARY WALL / SHEET PILE
M'
226.90
- Form Work
M2
- Steel Bar
Kg
533.56
49,872.62
- Concreate
M3
249.36
Wall
- Form Work
M2
300.52
- Steel Bar
Kg
28090.22
- Concreate
M3
140.45
M'
86.00
Sheet Pile Type B

Driving Sheet Pile
Capping Beam
III.2.B.17
- Form Work
142.60
- Steel Bar
Kg
8256.00
- Concreate
M3
41.28
- Form Work
M2
249.56
- Steel Bar
Kg
14448.00
- Concreate
M3
72.24
- Form Work
M2
266.60
- Steel Bar
Kg
12900.00
- Concreate
M3
64.50
- Wire Rope
- Sleeve ( PVC Pipe )
M'
M'
774.00
774.00
- Plate 500 x 500 x 12 mm
M2
21.50
- Sika Grout 25 Kg
M3
3.10
m
Ea
m
m
2,067,000,000.00
1,210.00
6,890.00
1226.42
260.88
Wall
Deadman
BOUNDARY WALL / STONE MASONRY

III.2.B.18
1
2
3
4
III.2.C
Soil Excavation
Wooden Pile 6 - 8 L 200
Stone Masonry
Plaster thk 10 mm 1:4
BUILDING
WAREHOUSE TYPE 2
1
2
3
4
5
6
Foundation
Slab
Steel Works
- Preperation (PO)
- Material On Site
- Erection
Wall
Roof
Mekanikal & Elektrikal
1
2
3
4
5
6
Foundation
Column & Slab
Wall
Roof
Electrical
Plumbing
1
2
PO Issued
Material on Site
III.2.C.1
m
m
L.S
L.S
L.S
m
Kg
Lot
CREW BOAT SHELTER
III.2.C.2
m
m
m
Kg
Lot
Lot
PORTACAMP
III.2.C.3
L.S
Ea
CONTAINER TOILET
III.2.C.4
III.2.D
1
2
PO Issued
Material on Site
MECHANICAL & ELECTRICAL
L.S
Ea
ELECTRICAL / POWER GENSET WORK
III.2.D.1
PO Issued
Power genset 1
a
Diesel Genset,Open type c/w Genset Panel & Unit Control Panel
Capacity 450 kVA,230V / 400 V, 50 Hz, 0,8 pf, 1500 rpm
b
Daily Fuel Tank Cap 2000 Liter
c
Weekly Fuel Tank Cap 15000 Liter
d
Electric Fuel Pump
e
Manual Fuel Pump
f
Piping c/w Valve, Strainer, Flex. Pipe, Water Separator & Acc
Power genset 2
a
b
c
d
Electric Fuel Pump
e
Manual Fuel Pump
f
Power genset 3
a
b
c
d
Electric Fuel Pump
e
Manual Fuel Pump
f
Power genset 4
a
b
c
d
Electric Fuel Pump
e
Manual Fuel Pump
f
g
Intake Sound Attenuator
h
Discharge Sound Attenuator
i
Sound Proof
Power genset 5
a
b
c
d
Electric Fuel Pump
e
Manual Fuel Pump
f
Power genset Spare ( Mobile Genset )
a
Capacity 450 kVA,230V / 400 V, 50 Hz, 0,8 pf, 1500 rpm Trailler
FAT
Power genset 1
a
Power genset 2
a
Power genset 3
a
Power genset 4
a
Power genset 5
a
a
Equipment on Site
Power genset 1
a
b
c
d
Electric Fuel Pump
e
Manual Fuel Pump
f
Power genset 2
a
b
c
d
Electric Fuel Pump
e
Manual Fuel Pump
f
Power genset 3
a
b
c
d
Electric Fuel Pump
e
Manual Fuel Pump
f
Power genset 4
a
b
c
d
Electric Fuel Pump
e
Manual Fuel Pump
f
g
h
i
Sound Proof
Power genset 5
a
b
c
d
Electric Fuel Pump
e
Manual Fuel Pump
f
a
Installation
Power genset 1
a
Genset ( UCPG )
Unit
1.00
Unit
Unit
Unit
Unit
Lot
1.00
1.00
1.00
1.00
1.00
Unit
1.00
Unit
Unit
Unit
Unit
Lot
1.00
1.00
1.00
1.00
1.00
Unit
1.00
Unit
Unit
Unit
Unit
Lot
1.00
1.00
1.00
1.00
1.00
Unit
2.00
Unit
Unit
Unit
Unit
Lot
Set
Set
Set
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Unit
1.00
Unit
Unit
Unit
Unit
Lot
1.00
1.00
1.00
1.00
1.00
Genset ( UCPG )
Unit
1.00
Genset ( UCPG )
Unit
1.00
Genset ( UCPG )
Unit
1.00
Genset ( UCPG )
Unit
1.00
Genset ( UCPG )
Unit
2.00
Genset ( UCPG )
Unit
1.00
Genset ( UCPG )
Unit
1.00
Genset ( UCPG )
Unit
1.00
Unit
Unit
Unit
Unit
Lot
1.00
1.00
1.00
1.00
1.00
Unit
1.00
Unit
Unit
Unit
Unit
Lot
1.00
1.00
1.00
1.00
1.00
Unit
1.00
Unit
Unit
Unit
Unit
Lot
1.00
1.00
1.00
1.00
1.00
Unit
2.00
Unit
Unit
Unit
Unit
Lot
Set
Set
Set
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Unit
1.00
Unit
Unit
Unit
Unit
Lot
1.00
1.00
1.00
1.00
1.00
Genset ( UCPG )
Unit
1.00
Genset ( UCPG )
Unit
1.00
Genset ( UCPG )
Genset ( UCPG )
Genset ( UCPG )
Genset ( UCPG )
Genset ( UCPG )
Genset ( UCPG )
Genset ( UCPG )
Genset ( UCPG )

Electric Fuel Pump
Manual Fuel Pump
Power genset 2
a
b
c
d
Electric Fuel Pump
e
Manual Fuel Pump
f
Power genset 3
a
b
c
d
Electric Fuel Pump
e
Manual Fuel Pump
f
Power genset 4
a
b
c
d
Electric Fuel Pump
e
Manual Fuel Pump
f
g
h
i
Sound Proof
Power genset 5
a
b
c
d
Electric Fuel Pump
e
Manual Fuel Pump
f
a
Testing & Commissioning
Power genset 1
Power genset 2
Power genset 3
Power genset 4
Power genset 5
Power genset spare ( Mobile Genset )
b
c
d
e
f
Genset ( UCPG )
Genset ( UCPG )
Genset ( UCPG )
Genset ( UCPG )
Genset ( UCPG )
Unit
Unit
Unit
Unit
Lot
1.00
1.00
1.00
1.00
1.00
Unit
1.00
Unit
Unit
Unit
Unit
Lot
1.00
1.00
1.00
1.00
1.00
Unit
1.00
Unit
Unit
Unit
Unit
Lot
1.00
1.00
1.00
1.00
1.00
Unit
2.00
Unit
Unit
Unit
Unit
Lot
Set
Set
Set
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Unit
1.00
Unit
Unit
Unit
Unit
Lot
1.00
1.00
1.00
1.00
1.00
Unit
1.00
Unit
Unit
Unit
Unit
Unit
Unit
1.00
1.00
1.00
1.00
1.00
1.00
ELECTRICAL / POWER DISTRIBUTION & LIGHTING

1
PO Issued
I.LVMDP & Panel
Power House 1
a.LVMDP Power House 1
b.Panel PP - Water Tank
c.Panel LP - Floating Jetty
d.Junction Box 500 x 400 x 400
Power House 2
b.Panel LP - Open Yard 1
c.Panel LP - Open Yard 2
d.Panel LP- Open Yard 3
e.Junction Box 500 x 400 x 400
f.MCB Box Flood Lighting 6 x 1000 W ( in the ligt pole )
Power House 3
b.Panel LP - Street Lighting
c.Junction Box 500 x 400 x 400
d.MCB Box Flood Lighting 6 x 250 W ( in the ligt pole )
Power House 4
a.LVMDP SYNCHRONIZE MANAGEMENT OFFICE
Power House 5
b.Panel LP - Fuel Tank
II.Power Cable
1.Cable from Panel LVMDP Power House 1
4.Cable from Panel Genset Zone 4
6.Cable for Lighting
III.Lighting
1.Lampu Jalan Pole 9 m, HPL 1 x 250 W
2.Lampu Sorot Pole 25 m , 6 x 1000 W Manual c/w Ladder
3.Lighting Pole Foundation
IV.Lightning
1.Lightning Protection
2.Grounding Box
3.Grounding Rod c/w acc
V.Grounding
1.Cable
2.BCC 50 mm
4.Grounding Box
FAT
I.LVMDP & Panel
Power House 1
Power House 2
Power House 3
13,638,680,461.00
l.s
1.00
Set
Set
Set
Set
1.00
1.00
1.00
1.00
Set
Set
Set
Set
Set
Set
1.00
1.00
1.00
1.00
1.00
14.00
Set
Set
Set
Set
1.00
1.00
1.00
22.00
Set
1.00
Set
Set
Set
1.00
1.00
1.00
Lot
Lot
Lot
Lot
Lot
Lot
1.00
1.00
1.00
1.00
1.00
1.00
Set
Set
Set
22.00
14.00
36.00
Set
Set
Set
2.00
6.00
2.00
Mtr
Mtr
Set
Ea
618.00
1,506.00
19.00
19.00
l.s
1.00
Set
Set
Set
Set
1.00
1.00
1.00
1.00
Set
Set
Set
Set
Set
Set
1.00
1.00
1.00
1.00
1.00
14.00
Set
Set
Set
1.00
1.00
1.00
4.74%
100%
13,638,680,461.00

Power House 4
Power House 5
Set
22.00
Set
1.00
Set
Set
Set
1.00
1.00
1.00
Set
Set
Set
Set
1.00
1.00
1.00
1.00
Set
Set
Set
Set
Set
Set
1.00
1.00
1.00
1.00
1.00
14.00
Set
Set
Set
Set
1.00
1.00
1.00
22.00
Set
1.00
Set
Set
Set
1.00
1.00
1.00
Lot
Lot
Lot
Lot
Lot
Lot
1.00
1.00
1.00
1.00
1.00
1.00
Set
Set
Set
22.00
14.00
36.00
Set
Set
2.00
2.00
Mtr
Mtr
Set
618.00
1,506.00
19.00
Set
Set
Set
Set
1.00
1.00
1.00
1.00
Set
Set
Set
Set
Set
Set
1.00
1.00
1.00
1.00
1.00
14.00
Set
Set
Set
Set
1.00
1.00
1.00
22.00
Set
1.00
Set
Set
Set
1.00
1.00
1.00
Lot
Lot
Lot
Lot
Lot
Lot
1.00
1.00
1.00
1.00
1.00
1.00
Set
Set
Set
22.00
14.00
36.00
Set
Set
Set
2.00
6.00
2.00
Mtr
Mtr
Set
Ea
Lot
618.00
1,506.00
19.00
19.00
1.00
MOS
I.LVMDP & Panel
Power House 1
Power House 2
Power House 3
Power House 4
Power House 5
II.Power Cable
III.Lighting
IV.Lightning
V.Grounding
1.Cable
2.BCC 50 mm
Installation
I.LVMDP & Panel
Power House 1
Power House 2
Power House 3
Power House 4
Power House 5
II.Power Cable
III.Lighting
IV.Lightning
2.Grounding Box
V.Grounding
1.Cable
2.BCC 50 mm
4.Grounding Box
III.2.D.2
FIRE WATER SYSTEM (HYDRANT)

1
III.2.D.3
PO Issued
Diesel Fire Water Pump (P-08)
Jocky Pump (P-08A)
Hidrant Pillar
Hose Box
Fire Monitor
Hose Connection & Coupling
CS.Pipe
Valve and Fitting
Pipe Support
Wrapping
FAT
Jocky Pump (P-08A)
Equipment on Site
Jocky Pump (P-08A)
Hidrant Pillar
8,506,205,576.00
L.S
EA
EA
EA
EA
EA
EA
Lot
Lot
Lot
Lot
L.S
EA
EA
Ea
EA
EA
EA
1.00
1.00
16.00
16.00
7.00
32.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
16.00
2.96%
100%
8,506,205,576.00
III.2.D.3
Hose Box
Fire Monitor
CS.Pipe
Valve and Fitting
Pipe Support
Wrapping
Installation
Jocky Pump (P-08A)
Hidrant Pillar
Hose Box
Fire Monitor
HDPA Pipe
CS.Pipe
Valve and Fitting
Pipe Support
Wrapping
EA
EA
EA
Lot
Lot
Lot
Lot
L.S
EA
EA
EA
EA
EA
EA
Lot
Lot
Lot
Lot
Lot
Lot
WATER SUPPLY & TREATMENT PLANT

1
III.2.D.4
3
5
III.2.D.5
1
2
3
4
5
6
PO Issued
PC Pile
Water intake Pump
Pra-Sedimentasi Pump
Raw Water Pump
Clarifier
Filter Pump
Sand Filter
Carbon Filter
Buffer Tank
RO Feed Pump
RO
Tank Product
Sludge drying bed pump
Pump Tranfer To Tank Daily
Piping System
Control Pannel
Material on Site
PC Pile
Water intake Pump
Pra-Sedimentasi Pump
Raw Water Pump
Clarifier
Filter Pump
Sand Filter
Carbon Filter
Buffer Tank
RO Feed Pump
RO
Tank Product
Piping System
Control Pannel
Foundation
PC Pile
Pile Cap Concrete K 300
Tie Beam Concrete K 300
Floor Slab Thk 15 K 300
Form work
Upper Structure
Atap
Sumpit
Installation
Water intake
- Excavation Water Intake + Pipe Water Intake
- Steel Bar Water Intake + Rumah Pompa
- Cor in Situ Water Intake + Rumah Pompa
- Install Pipe
Pra-Sedimentasi
- Fondation
- Steel Bar
- Cor in Situ
Raw Water Pump
Clarifier
Filter Pump
Sand Filter
Carbon Filter
Buffer Tank
RO Feed Pump
RO
Tank Product
Piping System
Control Pannel
WATER TANK
PO Issued
Fabrication
Material on Site
Foundation
Installation
III.2.D.6
3
4
PO Issued
Water Transfer Pump (P-05A/B)
Distribution Water Pump (P-07A/B)
Filling Water Pump (P-06A/B)
Metering (M-01)
Piping System
Material on Site
Metering (M-01)
Piping System
Fabrication
Installation
1.00
1.00
16.00
16.00
7.00
32.00
1.00
1.00
1.00
1.00
1.00
17,370,987,136.00
Point
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Lot
Lot
56.00
3.00
1.00
3.00
3.00
3.00
1.00
1.00
1.00
3.00
1.00
3.00
2.00
2.00
1.00
1.00
Point
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Lot
Lot
56.00
3.00
1.00
3.00
3.00
3.00
1.00
1.00
1.00
3.00
1.00
3.00
2.00
2.00
1.00
1.00
Point
M3
M3
M3
M2
L.s
L.s
L.s
56.00
10.80
38.19
58.14
79.23
1.00
1.00
1.00
Unit
M3
Kg
M3
m'
Unit
M3
Kg
M3
Unit
m'
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Lot
Lot
L.S
3.00
255.00
9,990.00
19.00
20.00
1.00
11.25
8,760.00
22.50
3.00
245.70
3.00
1.00
1.00
1.00
3.00
1.00
3.00
2.00
2.00
1.00
1.00
1.00
6.04%
100%
17,370,987,136.00
0.18%
100%
507,544,000.00
L.S
Kg
Kg
Lot
Kg
L.S
WATER SUPPLY FR. STORAGE TO SHIP

1
16.00
7.00
32.00
1.00
1.00
1.00
1.00
507,544,000.00
L.S
EA
EA
EA
EA
Lot
Kg
EA
EA
EA
EA
Lot
D.I
D.I
EA
EA
EA
2.00
2.00
2.00
1.00
1.00
2.00
2.00
2.00
1.00
1.00
2.00
2.00
2.00
III.2.D.6
5
III.3
III.3.B
Metering (M-01)
Piping System
EA
Lot
L.S
CONSTRUCTION PHASE II
INFRASTUCTURE
III.3.B.4
1
2
3
4
5
6
Preparation
Excavation
Levelling
Form Work
Rebar
Pouring
1
2
3
4
Preparation
Excavation
Levelling
Agregat
Compaction
1
2
3
4
Material on site
Spreading
Compaction
Compaction Test
1
2
3
4
Material on site
Spreading
Compaction
Compaction Test
3,811,270,689.37
1.33%
100%
3,811,270,689.37
164,300,000.00
0.06%
100%
164,300,000.00
6,299,590,600.00
13,419.70
38,342.00
38,342.00
38,342.00
2.19%
100%
6,299,590,600.00
m
m
m
m
1,123,812,000.00
2,394.00
6,840.00
6,840.00
6,840.00
0.39%
100%
1,123,812,000.00
m
m
m
m
306,227,266.00
1.00
2,533.33
2,533.33
0.11%
100%
306,227,266.00
892,749,189.63
0.31%
100%
892,749,189.63
1,223,583,662.81
0.43%
100%
1,223,583,662.81
640,405,934.53
0.22%
0%
23,662,059.80
0.01%
100%
23,662,059.80
2,502,086,750.00
0.87%
100%
2,502,086,750.00
0.92%
100%
2,631,886,750.00
L.S
m
m
m
Kg
m
ROAD AGREGAT ROW 20, L = 10 M
III.3.B.6
L.S
m
m
m
m
III.3.B.7
OPEN SPACE - AGREGATE

III.3.B.9
III.3.B.10
1
2
3
STAGING TEMP. AREA - AGREGATE

Issued PO
Material on site
Spreading & Compaction
L.S
m
m
PENETRATE DRAINAGE - OPEN YARD BLOK # 3

III.3.B.10
1
2
3
Issued PO
Material on site
Installation
L.S
m
m
1
2
3
4
Issued PO
Material on site
Foundation
Installation
1
2
3
4
Issued PO
Material on site
Foundation
Installation
1
2
3
Excavation
Base Coarse
Install Paving Block
1
2
3
4
Fabrication
Foundation
Installation
Finishing
PO Issued
Water Storage Tank T-02 (Cap.1500m3)
Tower Tank T-03 (Cap.40m3)
Pile 50
Fabrication
Material on Site
Pile 50
Foundation
Pile 50
FENCE - BARBED WIRE

III.3.B.11
L.S
m
m
m
FENCE - CONCRETE PRECAST
III.3.B.12
L.S
m
m
m
INSPECTION ROAD
III.3.B.13
Kg
m
m
L.S
WATER TANK
4
III.3.B.17
EA
EA
Point
1.00
1.00
13.00
EA
EA
1.00
1.00
EA
EA
Point
1.00
1.00
13.00
Point
13.00
Slab
m3
15.70
Sand Fill
Ls
1.00
Ring Wall 60 X 70
m3
31.70
Beam 60 X 70
m3
50.40
Pont
L.s
4.00
1.00
EA
EA
EA
EA
EA
EA
Lot
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Foundation Tower Tank

Upper Structure Tower Tank
Installation
Bottom Plate
Shell Plate 1
Shell Plate 2
Shell Plate 3
Roof Plate
FUEL TANK
2
3
4
III.3.B.18
PO Issued
Fuel Storage Tank T-04 (Cap.1500m3)
Pile 50
Fabrication
Material on Site
Pile 50
Foundation
Pile 50
2,631,886,750.00
L.S
Point
1.00
13.00
L.S
1.00
L.S
Point
1.00
13.00
Point
13.00
Slab
m3
15.70
Sand Fill
L.s
1.00
Ring Wall 60 X 70
m3
31.70
Beam 60 X 70
50.40
L.S
1.00
EA
EA
1.00
1.00
Bandwall
Installation
Bottom Plate
Shell Plate 1
m
m
m
MAIN GATE
III.3.B.14
1.00
1.00
III.3.B.18
Shell Plate 2
Shell Plate 3
Roof Plate
EA
EA
EA
Lot
1.00
1.00
1.00
1.00
m
m
108,500,000.00
1,000.00
1,500.00
892,335,600.00
WATER POND
III.3.B.19
1
2
1
III.3.B.23
3
4
5
III.3.C
Excavation
Install Geomembrane
FUEL SUPPLY FROM STORAGE TO SHIP (CONVERSELY)
PO Issued
Fuel Oil Pump (P-09A/B)
Metering (M-02)
Metering (M-03)
Piping System
Material on Site
Metering (M-02)
Metering (M-03)
Piping System
Fabrication
Installation
Metering (M-02)
Metering (M-03)
Piping System
BUILDING
L.S
EA
EA
EA
EA
Lot
Kg
EA
EA
EA
EA
Lot
D.I
D.I
EA
EA
EA
EA
Lot
Lot
WAREHOUSE TYPE 1
1
2
3
III.3.C.1
4
5
6
Foundation
Slab
Steel Works
- Preperation (PO)
- Material On Site
- Erection
Wall
Roof
III.3.C.3
4
5
6
Foundation
Slab
Steel Works
- Preperation (PO)
- Material On Site
- Erection
Wall
Roof
4
5
6
Foundation
Slab
Steel Works
- Preperation (PO)
- Material On Site
- Erection
Wall
Roof
1
2
3
4
5
6
7
Piling
Foundation
Column & Slab
Wall
Roof
Electrical
Plumbing
III.3.C.4
III.4
III.3.C
III.4.A.1
1
2
3
4
5
6
Foundation
Column & Slab
Wall
Roof
Electrical
Plumbing
1
2
3
4
5
6
Foundation
Column & Slab
Wall
Roof
Electrical
Plumbing
1
2
3
4
5
6
Foundation
Column & Slab
Wall
Roof
Electrical
Plumbing
3,344,364,641.94
1.16%
100%
3,344,364,641.94
757,328,930.16
0.26%
100%
757,328,930.16
630,851,089.89
0.22%
100%
630,851,089.89
304,201,394.02
0.11%
100%
304,201,394.02
422,815,129.34
0.15%
0%
342,693,012.05
0.12%
0%
172,835,915.03
0.06%
0%
43,200,883.93
0.02%
0%
1,185,160,559.90
0.41%
0%
m
m
m
Kg
Lot
Lot
m
m
m
Kg
Lot
Lot
m
m
m
Kg
Lot
Lot
FIRE STATION
III.4.A.5
13,795,503,791.73
m
m
m
Kg
Lot
Lot
SECURITY POST
III.4.A.4
100%
m
m
m
Kg
Lot
Lot
SECURITY MAIN POST
III.4.A.3
4.80%
2.00
2.00
1.00
1.00
1.00
m
m
m
m
Kg
Lot
Lot
CLINIC
III.4.A.2
13,795,503,791.73
2.00
2.00
1.00
1.00
1.00
L.S
L.S
L.S
m
Kg
Lot
POWER HOUSE
Foundation
Column & Slab
Wall
Roof
Electrical
Plumbing
892,335,600.00
m
m
1
Foundation
2
Column & Slab
3
Wall
4
Roof
5
Electrical
6
Plumbing
SUPPORT FACILITY AREA
BUILDING
1
2
3
4
5
6
100%
L.S
L.S
L.S
m
Kg
Lot
OFFICE TYPE 2
III.3.C.6
0.31%
2.00
2.00
1.00
1.00
1.00
m
m
OFFICE TYPE 1
III.3.C.5
108,500,000.00
L.S
L.S
L.S
m
Kg
Lot
OPEN WORKSHOP
1
2
3
100%
m
m
BONDED WAREHOUSE
1
2
3
0.04%
III.4.A.5
1
2
3
4
5
6
Foundation
Column & Slab
Wall
Roof
Electrical
Plumbing
1
2
3
4
5
6
Foundation
Column & Slab
Wall
Roof
Electrical
Plumbing
1
2
3
4
5
6
Foundation
Column & Slab
Wall
Roof
Electrical
Plumbing
1
2
3
4
5
6
Foundation
Column & Slab
Wall
Roof
Electrical
Plumbing
1
2
3
4
5
6
7
Piling
Foundation
Column & Slab
Wall
Roof
Electrical
Plumbing
1
2
3
4
5
6
Foundation
Column & Slab
Wall
Roof
Electrical
Plumbing
m
m
m
Kg
Lot
Lot
MOSQUE
III.4.A.6
GUEST HOUSE
III.4.A.7
PARKIR AREA
III.4.A.12
1
2
Sub Base
Surface
1
2
Foundation
Pouring
1
2
3
4
5
Foundation
Column & Slab
Wall
Roof
Electrical
m
m
m
Kg
Lot
Plumbing
Lot
Jakarta,
PT. PELABUHAN PENAJAM BANUA TAKA
Andry Chaidir
Direktur Utama
0%
962,132,041.35
0.33%
0%
16,926,907,753.21
5.89%
0%
518,507,745.08
0.18%
0%
88,175,482.72
0.03%
100%
88,175,482.72
580,281,285.18
0.20%
100%
580,281,285.18
107,791,651.95
0.04%
100%
107,791,651.95
306,831,990.26
0.11%
100%
306,831,990.26
m
m
MAINTENANCE BUILDING
III.4.A.14
0.19%
m
m
HELI PAD
III.4.A.13
538,793,943.15
m
m
m
Kg
Lot
Lot
PEDESTRIAN
III.4.A.11
m
m
m
m
Kg
Lot
Lot
CANTEEN
III.4.A.10
0%
m
m
m
Kg
Lot
Lot
MANAGEMENT OFFICE
III.4.A.9
0.14%
m
m
m
Kg
Lot
Lot
MESS & HOUSING
III.4.A.8
407,398,942.94
m
m
m
Kg
Lot
Lot

WP - Jetty - PT. PPBT - SB - 2012

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

WP - Jetty - PT. PPBT - SB - 2012

Diunggah oleh

Hak Cipta:

Format Tersedia

PENILAIAN ASET MILIK :

PT. PELABUHAN PENAJAM BANUA TAKA

LCT RAMP ( PORT LCT )

Pembesian Poer Precast

Form Work Poer Precast

Pembesian Poer Precast

PORT PLATFORM (WHARF)

Biaya Penggantian Baru (Rp)

PC (Portland Cement) zak=40kg

GEOTEXTILE MATERIAL & INSTALLATION

ROAD CONCRETE ROW 20, L = 10 M

OPEN YARD - AGREGATE BLOK # 2

OPEN SPACE - AGREGATE

PENETRATE DRAINAGE - BLOK # 1

PENETRATE DRAINAGE - BLOK # 2

FENCE - BARBED WIRE BONDED AREA

FENCE - BARBED WIRE BONDED AREA

OPEN YARD - AGREGATE BLOK BONDED AREA

BOUNDARY WALL / SHEET PILE

Sheet Pile Type B

- Plate 500 x 500 x 12 mm

BOUNDARY WALL / STONE MASONRY

ELECTRICAL / POWER GENSET WORK

Capacity 450 kVA,230V / 400 V, 50 Hz, 0,8 pf, 1500 rpm

ELECTRICAL / POWER DISTRIBUTION & LIGHTING

d.MCB Box Flood Lighting 6 x 250 W ( in the ligt pole )

FIRE WATER SYSTEM (HYDRANT)

WATER SUPPLY & TREATMENT PLANT

WATER SUPPLY FR. STORAGE TO SHIP

OPEN SPACE - AGREGATE

STAGING TEMP. AREA - AGREGATE

PENETRATE DRAINAGE - OPEN YARD BLOK # 3

FENCE - BARBED WIRE

Foundation Tower Tank

SECURITY MAIN POST

Anda mungkin juga menyukai