RAB Pembangunan Terminal LNG Di Bali

JETTY LNG RECEIVING TERMINAL - PATAS - SINGARAJA - BALI - INDONESIA
No.
Description
GENERAL
Unit
(1)
QUANTITY
UNIT RATE
Contractor Owner estimation
(Rp.)
(2)
(3)
(4)
1.1 Mobilization
(1) Dredging equipment
l.s.
1.00
350,000,000
(2) Piling equipment
l.s.
1.00
270,000,000
(3) Service crane equipment
l.s.
1.00
200,000,000
(4) Batching plant equipment
l.s.
1.00
300,000,000
(5) Moulds and prestress equipment
l.s.
1.00
250,000,000
(6) Genset and lighting equipment
l.s.
1.00
150,000,000
(1) Establishment and Maintenance of Contractor's office
l.s.
1.00
250,000,000
(2) Quality and Testing of Materials
l.s.
1.00
150,000,000
(3) Engineer's Site offices amenities, LCD, Meeting R, internet conection
l.s.
1.00
125,000,000
(4) Establishment Owner's office amenities
l.s.
1.00
250,000,000
(5) Engineer's Vehicles + drivers ( 3 unit )
mth
18.00
22,500,000
(6) Engineer's Container box 40 ft for Site office
no
1.00
65,000,000
(7) Engineer's Movable toilet as per specification
no
1.00
35,000,000
(8) Engineer's Radio communication ( Handy Talky )
no
5.00
1,950,000
(1) Temporary Fencing (maintenance area)
mth
18.00
2,000,000
(2) Documentation
mth
18.00
15,000,000
(1) Project Manager
mth
18.00
30,000,000
(2) General Superintendent/Construction Manager/Site Manager
mth
18.00
20,000,000
(3) QA/QC and Safety Manager
mth
18.00
15,000,000
(4) Site Superintendent/Site Engineer
mth
18.00
25,000,000
mth
18.00
15,000,000
ls
1.00
300,000,000
(3) Electricity, Portable water, Communication, internet conection
mth
18.00
35,000,000
(4) Office boy, servent ( min 2 personal )
mth
18.00
3,500,000
(5) Security for Engineer's site offices (min 6 personnel)
mth
18.00
30,000,000
(1) All the required insurances as stated in the Contract
l.s.
1.00
3,000,000,000
1.6 Provision of Bonds/Security, Permits and Consents
l.s.
1.00
1,750,000,000
1.7 Provision of "As Built drawing/ Manuals"
l.s.
1.00
3,500,000,000
l.s.
1.00
350,000,000
l.s.
1.00
270,000,000
l.s.
1.00
50,000,000
l.s.
1.00
100,000,000
1.2 Offices and Facilities/ Amenities
1.3 Establishment and Access/Amenities
(3) Establishment of Nominated Personnel
1.4 Maintenance of Engineer's Site Office(s) Facilities

(1) Maintenance
(2) Establishing electricity for 50 kVA/ 3 phase/ 380 V/ 50 Hz
1.5 Provision of Insurances
1.8 Demobilization the equipments
1.9 Remove Facilities/ Amenities

1.10 Clean Up Site/ Soil Disposal removing/ etc.
Sub
II
DEMOLITION WORKS
2.1 Demolition and Removal from site

(1) Batching plant
l.s
1.00
50,000,000
(2) Structures behind the building (sea side)
l.s
1.00
200,000,000
(3) Pavement structure at the RF area including retaining wall
l.s
1.00
130,000,000
2.2 Removal to store

(1) Container box etc.
l.s
1.00
30,000,000
Sub
III
PILING WORKS
3.1 Supply of Piles

(1) Steel pipe procurement 12.000 mm/ dia 1.000 mm / t = 20 mm
kg
11,241,000.00
9,500
3.2 Handle, Pitch and Drive

(1) Steel pipe handling
m1
23,268
50,000
(2) Steel pipe piling
m1
23,268
420,000
(3) Splicing
no
1,393
2,000,000
(4) Cutting
no
1,393
500,000
3.3 Pile Head Preparation

(1) Pile head preparation
no
546.00
100,000
no
20.00
9,000,000
3.4 Pile Dynamic Analyzer (PDA) test

Sub
IV
CONCRETE WORKS K-400
4.1 Concrete work on trestle

(1) Trestle cross beam
m3
1,825.00
3,500,000
(2) Trestle precast stringger
m3
1,210.00
3,500,000
(3) Top deck plate
m3
612.00
3,500,000
(4) Trestle pipe concrete
m3
1,100.00
3,500,000
(5) Rivetment concrete
m3
200.00
3,500,000
(1) Cross beam
m3
5,400.00
3,500,000
(2) Precast stringger
m3
3,750.00
3,500,000
(3) Top deck plate
m3
1,825.00
3,500,000
(4) Fender beam
m3
1,630.00
3,500,000
(5) Jetty head pipe concrete
m3
3,705.00
3,500,000
pcs
175.00
4.2 Concrete work on jetty head
(6) Rubber Fender
Sub
Befo
Afte
ING TERMINAL - PATAS - SINGARAJA - BALI - INDONESIA

AMOUNT
(Rp.)
(5) = (3) x (4)
350,000,000
270,000,000
200,000,000
300,000,000
250,000,000
150,000,000
250,000,000
150,000,000
125,000,000
250,000,000
405,000,000
65,000,000
35,000,000
9,750,000
36,000,000
270,000,000
540,000,000
360,000,000
270,000,000
450,000,000
1,926,000,000
270,000,000
300,000,000
630,000,000
63,000,000
540,000,000
1,803,000,000
3,000,000,000
3,000,000,000
1,750,000,000
1,750,000,000
3,500,000,000
3,500,000,000
350,000,000
270,000,000
620,000,000
50,000,000
50,000,000
100,000,000
100,000,000
Sub Total
50,000,000
200,000,000
130,000,000
380,000,000
30,000,000
30,000,000
Sub Total
106,789,500,000
106,789,500,000
1,163,400,000
9,772,560,000
2,786,000,000
696,500,000
14,418,460,000
54,600,000
54,600,000
180,000,000
180,000,000
Sub Total
6,387,500,000
4,235,000,000
2,142,000,000
3,850,000,000
700,000,000
17,314,500,000
18,900,000,000
13,125,000,000
6,387,500,000
5,705,000,000
12,967,500,000
57,085,000,000
Sub Total
Before tax
VAT
After Tax

UNIT RATE
AMOUNT
No.
Description
Unit
QUANTITY
(1)
(2)
(3)
(4)
l.s.
1.00
350,000,000
350,000,000
l.s.
1.00
270,000,000
270,000,000
l.s.
1.00
200,000,000
200,000,000
l.s.
1.00
300,000,000
300,000,000
l.s.
1.00
250,000,000
250,000,000
l.s.
1.00
150,000,000
(Rp.)
(Rp.)
(5)
(6) = (4) x (5)
GENERAL
1.1 Mobilisasi
150,000,000
1,520,000,000

l.s.
1.00
250,000,000
250,000,000
l.s.
1.00
150,000,000
150,000,000
l.s.
1.00
125,000,000
125,000,000
l.s.
1.00
250,000,000
250,000,000
mth
18.00
22,500,000
405,000,000
no
1.00
65,000,000
65,000,000
no
1.00
35,000,000
35,000,000
no
5.00
1,950,000
9,750,000
1,289,750,000

mth
18.00
2,000,000
36,000,000
(2) Documentation
mth
18.00
15,000,000
270,000,000
(1) Project Manager
mth
18.00
30,000,000
540,000,000
mth
18.00
20,000,000
360,000,000
mth
18.00
15,000,000
270,000,000
mth
18.00
25,000,000
450,000,000
1,926,000,000

(1) Maintenance
mth
18.00
15,000,000
270,000,000
ls
1.00
300,000,000
300,000,000
mth
18.00
35,000,000
630,000,000
mth
18.00
3,500,000
63,000,000
mth
18.00
30,000,000
540,000,000
(7)
1,803,000,000

l.s.
1.00
3,000,000,000
l.s.
1.00
1,750,000,000
3,000,000,000
3,000,000,000
1,750,000,000
1,750,000,000
l.s.
1.00
3,500,000,000
3,500,000,000
3,500,000,000

l.s.
1.00
350,000,000
350,000,000
l.s.
1.00
270,000,000
270,000,000
l.s.
1.00
50,000,000
50,000,000
l.s.
1.00
100,000,000
100,000,000
620,000,000
50,000,000
100,000,000
Sub Total
II
15,558,750,000
DEMOLITION WORKS

(1) Batching plant
l.s
1.00
50,000,000
50,000,000
l.s
1.00
200,000,000
200,000,000
l.s
1.00
130,000,000
130,000,000
380,000,000

l.s
1.00
30,000,000
30,000,000
30,000,000
Sub Total
III
PILING WORKS
3.1 Supply of Piles

(1) Spoon pile 30 m/ dia 1.0 m
m1
34,350.00
500,000
17,175,000,000
17,175,000,000

(1) piling
m1
27,480.00
100,000
2,748,000,000
(2) Conector
no
2,748
500,000
1,374,000,000
(3) Cutting
no
1,393
500,000
696,500,000
4,818,500,000

no
687.00
100,000
68,700,000
68,700,000
410,000,000

(1) Spoon pile piling
no
20.00
9,000,000
180,000,000
180,000,000
Sub Total
IV
22,242,200,000

m3
6,360.00
5,000,000
31,800,000,000
(2) Joint
m3
310.00
5,000,000
1,550,000,000
(3) Top deck plate
m3
1,687.50
5,000,000
8,437,500,000
m3
1,100.00
5,000,000
5,500,000,000
m3
620.00
5,000,000
3,100,000,000
50,387,500,000

(1) Cross beam
m3
19,812.00
5,000,000
m3
1,968.00
5,000,000
9,840,000,000
(3) Top deck plate
m3
4,950.00
5,000,000
24,750,000,000
(4) Fender concrete beam
m3
1,630.00
5,000,000
8,150,000,000
m3
3,705.00
5,000,000
18,525,000,000
99,060,000,000
160,325,000,000
4.3 Breakwater
(1) Breakwater 2877,61m + anchore pipe
m3
86,328.30
5,000,000
431,641,500,000
431,641,500,000
4.4 Rubber Fender

(1) Rubber Fender AD1000
pcs
41.00
40,000,000
1,640,000,000
1,640,000,000
Sub Total
Before tax
VAT
After Tax
Singaraja, 26 Oktober 2013

Menyetuji,
Dibuat oleh:
Ketut Susanta, SH.

Presiden Direktur
Ir. Sjafei Amri. Dipl. E. Eng

Direktur Teknik
643,994,000,000
682,204,950,000
68,220,495,000
750,425,445,000
No.
Description
GENERAL
Unit
(1)
QUANTITY
UNIT RATE
Contractor Owner estimation
(Rp.)
(2)
(3)
(4)
1.1 Mobilization
l.s.
1.00
350,000,000
l.s.
1.00
270,000,000
l.s.
1.00
200,000,000
l.s.
1.00
300,000,000
l.s.
1.00
250,000,000
l.s.
1.00
150,000,000
l.s.
1.00
250,000,000
l.s.
1.00
150,000,000
l.s.
1.00
125,000,000
l.s.
1.00
250,000,000
mth
18.00
22,500,000
no
1.00
65,000,000
no
1.00
35,000,000
no
5.00
1,950,000
mth
18.00
2,000,000
(2) Documentation
mth
18.00
15,000,000
(1) Project Manager
mth
18.00
30,000,000
mth
18.00
20,000,000
mth
18.00
15,000,000
mth
18.00
25,000,000
mth
18.00
15,000,000
ls
1.00
300,000,000
mth
18.00
35,000,000
mth
18.00
3,500,000
mth
18.00
30,000,000
l.s.
1.00
3,000,000,000
l.s.
1.00
1,750,000,000
l.s.
1.00
3,500,000,000
l.s.
1.00
350,000,000
l.s.
1.00
270,000,000
l.s.
1.00
50,000,000
l.s.
1.00
100,000,000

(1) Maintenance

Sub
II
DEMOLITION WORKS

(1) Batching plant
l.s
1.00
50,000,000
l.s
1.00
200,000,000
l.s
1.00
130,000,000

l.s
1.00
30,000,000
Sub
III
PILING WORKS
3.1 Supply of Piles

(1) Steel pipe procurement 12.000 mm/ dia 1.000 mm / t = 20 mm
kg
11,241,000.00
9,500

(1) Steel pipe handling
m1
23,268
50,000
m1
23,268
420,000
(3) Splicing
no
1,393
2,000,000
(4) Cutting
no
1,393
500,000

no
546.00
100,000
no
20.00
9,000,000

Sub
IV

m3
1,825.00
3,500,000
(2) Trestle precast stringger
m3
1,210.00
3,500,000
(3) Top deck plate
m3
612.00
3,500,000
m3
1,100.00
3,500,000
m3
200.00
3,500,000
(1) Cross beam
m3
5,400.00
3,500,000
(2) Precast stringger
m3
3,750.00
3,500,000
(3) Top deck plate
m3
1,825.00
3,500,000
(4) Fender beam
m3
1,630.00
3,500,000
m3
3,705.00
3,500,000
pcs
175.00
(6) Rubber Fender
Sub
Befo
Afte
ING TERMINAL - PATAS - SINGARAJA - BALI - INDONESIA

AMOUNT
(Rp.)
(5) = (3) x (4)
350,000,000
270,000,000
200,000,000
300,000,000
250,000,000
150,000,000
250,000,000
150,000,000
125,000,000
250,000,000
405,000,000
65,000,000
35,000,000
9,750,000
36,000,000
270,000,000
540,000,000
360,000,000
270,000,000
450,000,000
1,926,000,000
270,000,000
300,000,000
630,000,000
63,000,000
540,000,000
1,803,000,000
3,000,000,000
3,000,000,000
1,750,000,000
1,750,000,000
3,500,000,000
3,500,000,000
350,000,000
270,000,000
620,000,000
50,000,000
50,000,000
100,000,000
100,000,000
Sub Total
50,000,000
200,000,000
130,000,000
380,000,000
30,000,000
30,000,000
Sub Total
106,789,500,000
106,789,500,000
1,163,400,000
9,772,560,000
2,786,000,000
696,500,000
14,418,460,000
54,600,000
54,600,000
180,000,000
180,000,000
Sub Total
6,387,500,000
4,235,000,000
2,142,000,000
3,850,000,000
700,000,000
17,314,500,000
18,900,000,000
13,125,000,000
6,387,500,000
5,705,000,000
12,967,500,000
57,085,000,000
Sub Total
Before tax
VAT
After Tax
BILL OF QUANTITY
No.
Description
(1)
(2)
GENERAL
1.1 Mobilisasi


(2) Documentation
(1) Project Manager

(1) Maintenance


p, m
l, m
t, m


II
DEMOLITION WORKS

(1) Batching plant

III
PILING WORKS
3.1 Supply of Piles

(1) Spoon pile 30 m/ dia 1.0 m

(1) piling
(2) Conector
(3) Cutting


(1) Spoon pile piling
IV

(2) Joint
(3) Top deck plate

(1) Cross beam
(3) Top deck plate
(4) Fender concrete beam
4.3 Breakwater
(1) Breakwater 2877,61m + anchore pipe
4.4 Rubber Fender

(1) Rubber Fender AD1000
Singaraja, 26 Oktober 2013

Menyetuji,
Ketut Susanta, SH.

Presiden Direktur
JA - BALI - INDONESIA
L, m2
N, bh
(3)
(4)
Volum
Etc
(5)
1.00
l.s.
1.00
l.s.
1.00
l.s.
1.00
l.s.
1.00
l.s.
1.00
l.s.
1.00
l.s.
1.00
l.s.
1.00
l.s.
1.00
l.s.
18.00
mth
1.00
no
1.00
no
5.00
no
18.00
mth
18.00
mth
18.00
mth
18.00
mth
18.00
mth
18.00
mth
18.00
mth
1.00
ls
18.00
mth
18.00
mth
18.00
mth
1.00
l.s.
1.00
l.s.
1.00
l.s.
1.00
l.s.
1.00
l.s.
1.00
l.s.
1.00
l.s.
1.00
l.s
1.00
l.s
1.00
l.s
1.00
l.s
34,350.00
m1
27,480.00
m1
2,748
no
1,393
no
687.00
no
20.00
no
6,360.00
m3
310.00
m3
1,687.50
m3
1,100.00
m3
620.00
m3
19,812.00
m3
1,968.00
m3
4,950.00
m3
1,630.00
m3
3,705.00
m3
86,328.30
m3
er 2013
41.00
pcs

RAB Pembangunan Terminal LNG Di Bali

Uploaded by

Document Information

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

RAB Pembangunan Terminal LNG Di Bali

Uploaded by

Copyright:

Available Formats

JETTY LNG RECEIVING TERMINAL - PATAS - SINGARAJA - BALI - INDONESIA

Contractor Owner estimation

(2) Piling equipment

(3) Service crane equipment

(4) Batching plant equipment

(5) Moulds and prestress equipment

(6) Genset and lighting equipment

(1) Establishment and Maintenance of Contractor's office

(2) Quality and Testing of Materials

(3) Engineer's Site offices amenities, LCD, Meeting R, internet conection

(4) Establishment Owner's office amenities

(5) Engineer's Vehicles + drivers ( 3 unit )

(6) Engineer's Container box 40 ft for Site office

(7) Engineer's Movable toilet as per specification

(8) Engineer's Radio communication ( Handy Talky )

(1) Temporary Fencing (maintenance area)

(1) Project Manager

(2) General Superintendent/Construction Manager/Site Manager

(3) QA/QC and Safety Manager

(4) Site Superintendent/Site Engineer

(3) Electricity, Portable water, Communication, internet conection

(4) Office boy, servent ( min 2 personal )

(5) Security for Engineer's site offices (min 6 personnel)

(1) All the required insurances as stated in the Contract

1.6 Provision of Bonds/Security, Permits and Consents

1.7 Provision of "As Built drawing/ Manuals"

(1) Dredging equipment

(2) Piling equipment

1.2 Offices and Facilities/ Amenities

1.3 Establishment and Access/Amenities

(3) Establishment of Nominated Personnel

1.4 Maintenance of Engineer's Site Office(s) Facilities

1.5 Provision of Insurances

1.8 Demobilization the equipments

1.9 Remove Facilities/ Amenities

2.1 Demolition and Removal from site

(2) Structures behind the building (sea side)

(3) Pavement structure at the RF area including retaining wall

2.2 Removal to store

3.1 Supply of Piles

3.2 Handle, Pitch and Drive

(2) Steel pipe piling

3.3 Pile Head Preparation

3.4 Pile Dynamic Analyzer (PDA) test

CONCRETE WORKS K-400

4.1 Concrete work on trestle

(2) Trestle precast stringger

(3) Top deck plate

(4) Trestle pipe concrete

(5) Rivetment concrete

(1) Cross beam

(2) Precast stringger

(3) Top deck plate

(4) Fender beam

(5) Jetty head pipe concrete

4.2 Concrete work on jetty head

(6) Rubber Fender

ING TERMINAL - PATAS - SINGARAJA - BALI - INDONESIA

JETTY LNG RECEIVING TERMINAL - PATAS - SINGARAJA - BALI - INDONESIA

(1) Dredging equipment

(2) Piling equipment

(3) Service crane equipment

(4) Batching plant equipment

(5) Moulds and prestress equipment