OWNER ESTIMATE PLTU NTT-KUPANG

NO.

DESCRIPTION

UNIT

VOLUME

UNIT PRICE (Rp.)

AMOUNT (Rp.)

I. 1 2 3 4 5 6 7

GENERAL Mobilization & Demobilization Temporary Works/Warehouse/Barracks/Site Office Electrical Power and Lighting Instalation Clear Water Stakingout, positioning and bathymetri check Health, Safety and Environtment Administration/Documentation/As Built Drawing

l.s l.s l.s l.s l.s l.s l.s

1,00 1,00 1,00 1,00 1,00 1,00 1,00

SUB TOTAL I II. CAUSEWAY Cleaning & Stripping t=20 cm Geotextile Non woven 600 gr/m Sand Fill Compacted Soil Fill Compacted Stone 20-40 kg/unit Stone 100-200 kg/unit Pavement - Sub Base t=10 cm - Base caurse t=15 cm - Laston / AC-Asphalt Concrete t=5 cm 8 Insitu Reinforced Concrete - Conveyor Pondation 1 2 3 4 5 6 7

0,00

m m m m m m m m m m

1.538,85 897,50 1.333,66 471,62 892,98 962,17 191,02 191,02 191,02 16,50 SUB TOTAL II 0,00

III

ABUTTMENT 1 Piling - Steel Pipe pile supply (SPP D=609 t=14mm, L=12 m) - Handling/Pitching Piles - Drive Piles - Pile Joint - Pile cut off - Pile cover plate t=8mm - Splash guard protection 2 Insitu Reinforced Concrete - Pile Cap - Infill concrete - Slab t=100 mm

m' nos m' nos nos nos m m m m

36,00 3,00 36,00 3,00 3,00 3,00 27,08 23,62 1,02 16,76 SUB TOTAL III 0,00

IV

TRESTLE 1 Piling - Steel Pipe Pile supply (SPP D=609 t=14mm, L=28m) - Handling/Pitching Piles - Drive Piles - Pile cut off - Pile Joint - Pile cover plate t=8mm - Splash guard protection 2 Precast Reinforced Concrete K.350 - Beam 1000 x 500 - Slab t=100 mm - Pile Cap 3 Insitu Reinforced Concrete K.300+Silicafume - Diaphragm Beam - Slab t=150 mm - Cansteen - Infill concrete 4 Lighting Pole 5 Railling Post WF.100.75.6.8 6 Hand Railling GSP 2" 7 Base Plate 150x150x10 and Anchor Bolt 16, L=350 8 Expantion Joint UNP.150.75.6,5.10 (Galvanized Steel)

m' nos m' nos nos nos m m m m m m m m nos kg kg kg kg

1.204,00 43,00 1.204,00 43,00 86,00 43,00 388,11 138,62 16,76 113,53 10,47 87,98 11,32 14,58 8,00 2.901,36 3.051,18 667,93 2.022,75 SUB TOTAL IV 0,00

STATUS

OWNER ESTIMATE PLTU NTT-KUPANG

NO.

DESCRIPTION

UNIT

VOLUME

UNIT PRICE (Rp.)

AMOUNT (Rp.)

V. A

JETTY CRANE PONDATION 1 Piling - Steel Pipe Pile supply (SPP D=609 t=14mm, L=34m) - Handling/Pitching Piles - Drive Piles - Pile cut off - Pile Joint - Pile cover plate t=8mm - Splash guard protection 2 Insitu Reinforced Concrete K.300+Silicafume - Slab t=1500 mm 3 Steel Profile , WF 150.150.7.10 MAIN JETTY PLATFORM 1 Piling - Steel Pipe Pile supply (SPP D=609 t=14mm, L=34m) - Handling/Pitching Piles - Drive Piles - Pile cut off - Pile Joint - Pile cover plate t=8mm - Splash guard protection 2 Precast Reinforced Concrete K.350 - Beam - Slab t=150 mm - Pile Cap 3 Insitu Reinforced Concrete K.300+Silicafume - Beam - Slab t=150 mm - Cansteen - Infill concrete 4 Bollard Cap. 50 ton 6 Lighting Pole FENDER INSTALATION (8 nos) FENDER KCEF 800H HB 200.200.8.11 HB 400.400.13.21 Plate 950x1050 t=12mm Wood 1050x1050 t=100mm Wooden 200x200x5200 Stiffener 358x100 t=10mm Anchor bolt M20 Anchor bolt 32

m' nos m' nos nos nos m m kg

612,00 18,00 612,00 65,00 130,00 65,00 162,47 126,00 1.721,16

m' nos m' nos nos nos m m m m m m m m nos nos

2.822,00 83,00 2.822,00 83,00 166,00 83,00 749,15 247,63 110,83 366,58 34,41 267,48 7,70 28,15 8,00 6,00

C 1 2 3 4 5 6 7 8 9

nos kg kg nos m m nos nos nos

8,00 7.485,00 55.948,16 8,00 0,88 3,33 160,00 320,00 64,00 SUB TOTAL V 0,00

VI.

MOORING DOLPHIN (4 NOS) 1 Piling - Steel Pipe Pile supply (SPP D=609 t=14mm, L=34m) - Handling/Pitching Piles - Drive Piles - Pile cut off - Pile Joint - Pile cover plate t=8mm - Splash guard protection 2 Insitu Reinforced Concrete K.300+Silicafume - Pile Cap - Infill concrete 3 Steel Profile , WF 150.150.7.10 4 Bollard Cap. 50 ton 5 Lighting Pole 6 Access Ladder

m' nos m' nos nos nos m m m kg nos nos nos

1.224,00 36,00 1.224,00 36,00 72,00 36,00 324,93 156,00 12,21 2.872,80 4,00 4,00 4,00 SUB TOTAL VI 0,00

STATUS

OWNER ESTIMATE PLTU NTT-KUPANG

NO.

DESCRIPTION

UNIT

VOLUME

UNIT PRICE (Rp.)

AMOUNT (Rp.)

VII. A 1 2 3 4 5 6 7 8

CATWALK (4 NOS) STEEL STRUCTURE Corrugated Plate(Pelat Bordes) 9mm Plate 300x300 t=12mm WF 100.100.6.8 WF 450.200.9.14 WF 200.200.8.12 Railling 2' Anchor D19 Bolt 16

m m kg kg kg m' nos nos

69,12 1,44 693,50 8.755,20 2.299,39 115,20 64,00 116,00

CATWALK SUPPORT (4 NOS) 1 Piling - Steel Pipe Pile supply (SPP D=609 t=14mm, L=34m) - Handling/Pitching Piles - Drive Piles - Pile cut off - Pile Joint - Pile cover plate t=8mm - Splash guard protection 2 Insitu Reinforced Concrete K.300+Silicafume - Pile Cap - Infill concrete

m' nos m' nos nos nos m m m

272,00 8,00 272,00 4,00 8,00 4,00 72,21 11,52 2,71 SUB TOTAL VII 0,00

STATUS