REKAPITULASI

BILL OF QUANTITY

PEKERJAAN
SUTT 150 KV GILIMANUK - CELUKAN BAWANG (REKONDUKTORING)
2-circuit OHL 2 x High Temperature Low Sag (HTLS) Aluminum Conductor

SUMBER DANA APLN TAHUN ANGGARAN 2011

PEKERJAAN
SUTT 150 KV GILIMANUK - CELUKAN BAWANG (REKONDUKTORING) Rp. 109,582,078,784.67
2-circuit OHL 2 x High Temperature Low Sag (HTLS) Aluminum Conductor

Jumlah Rp. 109,582,078,784.67

Dibulatkan Rp. 109,582,078,000.00

PPN. 10 % Rp. 10,958,207,800.00

TOTAL Rp. 120,540,285,800.00

Terbilang :

Tempat, Tgl/Bln/Thn

CV/PT/KSO

DIREKTUR UTAMA/LEADER KSO

 BILL OF QUANTITY
SUTT 150 KV GILIMANUK - CELUKAN BAWANG (REKONDUKTORING)
2-circuit OHL 2 x High Temperature Low Sag (HTLS) Aluminum Conductor

PROCUREMENT INLAND TRANSPORTATION ERECTION

TOTAL PRICE
NO. EQUIPMENT AND MATERIAL DESCRIPTION QUANTITY KETERANGAN
UNIT PRICE PRICE UNIT PRICE PRICE UNIT PRICE PRICE
(Rp) (Rp) (Rp) (Rp) (Rp) (Rp) (Rp)
1 2 3 4 5=3x4 6 7=3x6 8 9=3x8 10 = 5 + 7 + 9 11

1 CONDUCTORS, INCLUDING ALL JOINT AND JUMPER CONNECTIONS

1.1 Six twin line conductors of High Temperature Low Sag (HTLS) Aluminum Conductor 48.0 Route km 1,819,800,000 87,350,400,000 14,820,000 711,360,000 85,490,000 4,103,520,000 92,165,280,000
(current carrying capacity is approx. twice current carrying capacity of double Hawk 240/40 mm2)
1.2 Set of three single High Temperature Low Sag (HTLS) Aluminum Conductor downleads to substation 4 Sets 108,300,000 433,200,000 780,000 3,120,000 1,250,000 5,000,000 441,320,000
gantry (100 m), excluding low duty inverse insulator sets 120 KN , including thermal high temperature tap
connectors for dropper to substation equipment, to do

1.3 Armour rod for line conductors of High Temperature Low Sag (HTLS) Aluminum Conductor 1,344 Sets 271,350 364,694,400 1,950 2,620,800 65,000 87,360,000 454,675,200

2 DAMPING SYSTEMS : VIBRATION DAMPERS AND CONDUCTOR SPACERS

2.1 Line conductor vibration damper for High Temperature Low Sag (HTLS) Aluminum 3,755 Sets 483,000 1,813,568,400 4,160 15,619,968 125,000 469,350,000 2,298,538,368
Conductor
2.2 Line conductor spacer (span) 400 mm for High Temperature Low Sag (HTLS) Aluminum Conductor 4,872 Sets 462,000 120,950
2,250,864,000 1,560 7,600,320 589,268,400 2,847,732,720
2.3 Line conductor spacer (jumper) 200 mm for High Temperature Low Sag (HTLS) Aluminum Conductor 444 Sets 295,000 120,950
130,980,000 975 432,900 53,701,800 185,114,700

3 INSULATOR STRING SETS AND EARTH CONDUCTOR ATTACHMENTS,

COMPLETE WITH ALL FITTINGS BETWEEN TOWER AND CONDUCTORS

3.1 Clamp set for twin HTLS Aluminium Conductor at single suspension insulator existing 120 kN 222 Sets 1,935,000 429,570,000 2,860 634,920 90,389 20,066,333 450,271,253
3.2 Clamp set for twin HTLS Aluminium Conductor at double suspension insulator existing 120 kN 450 Sets 1,935,000 870,750,000 2,860 1,287,000 90,389 40,675,000 912,712,000
3.3 Clamp set for twin HTLS Aluminium Conductor at single tension insulator existing 120 kN 156 Sets 17,197,200 2,682,763,200 13,000 2,028,000 90,389 14,100,667 2,698,891,867
3.4 Clamp set for twin HTLS Aluminium Conductor at double tension insulator existing 120 kN 288 Sets 17,197,200 4,952,793,600 13,000 3,744,000 90,389 26,032,000 4,982,569,600
3.5 a. Pilot insulator for jumper insulator string set 120 kN min. 5,270 mm creepage distance 18 Sets 7,867,500 141,615,000 23,400 421,200 90,389 1,627,000 143,663,200
b. Clamp set for twin HTLS Aluminium Conductor at pilot insulator jumper existing 120 kN 18 Sets 1,935,000 34,830,000 2,600 46,800 90,389 1,627,000 36,503,800
3.6 Clamp set for twin HTLS Aluminium Conductor at single tension inverse insulator existing 120 kN 12 Sets 17,197,200 206,366,400 13,000 156,000 90,389 1,084,667 207,607,067

4 SURVEY AND TOWER ALLOCATION

4.1 Check survey including checking of profiles and drawing, check for tower type and positions, 48.0 Route km 4,250,000 204,000,000 204,000,000
check for tower condition.

Rev.1 REKONDUKTORING SUTT 150 KV GILIMANUK - CELUKAN BAWANG

1 X LOW SAG SUPER THERMAL ALUMUNIUM CONDUCTOR
page 2 of 3
 BILL OF QUANTITY
SUTT 150 KV GILIMANUK - CELUKAN BAWANG (REKONDUKTORING)
2-circuit OHL 2 x High Temperature Low Sag (HTLS) Aluminum Conductor

PROCUREMENT INLAND TRANSPORTATION ERECTION

TOTAL PRICE
NO. EQUIPMENT AND MATERIAL DESCRIPTION QUANTITY KETERANGAN
UNIT PRICE PRICE UNIT PRICE PRICE UNIT PRICE PRICE
(Rp) (Rp) (Rp) (Rp) (Rp) (Rp) (Rp)
1 2 3 4 5=3x4 6 7=3x6 8 9=3x8 10 = 5 + 7 + 9 11

5 MISCELLANEOUS STEEL AND INSULATOR WORK PRICES

FOR STRENGTHENING TOWER INCLUDING DESIGN
(TO BE APPLIED AFTER INSTRUCTED BY PLN)

5.1 Structural mid steel 18 Ton 17,500,000 312,900,000 1,300,000 23,244,000 2,183,500 39,040,980 375,184,980
5.2 Structural HT steel 27 Ton 17,500,000 469,350,000 1,300,000 34,866,000 2,183,500 58,561,470 562,777,470
5.3 Disc Insulator 120 kN min. 5,270 mm creepage distance 536 Pcs 205,000 109,962,000 10,400 5,578,560 7,500 4,023,000 119,563,560

6 DISMANTLING MATERIAL AND ACCESSORIES / GOODS, TO SUPPLY DRUMS FOR CONDUCTOR

AND CASES FOR INSULATOR, HARDWARE & FITTING AND PUT IN THE PLN'S STORAGE AT GI
KAPAL

6.1 Dismantling existing 2 cct 2 x ACSR 240/40 mm2 (Hawk) 48.0 kmr 4,500,000 216,000,000 216,000,000
6.2 Dismantling disc insulator 536.4 Pcs 7,500 4,023,000 4,023,000
6.3 Dismantling hardware & fitting and accessories of conductors 149.0 Towers 1,850,000 275,650,000 275,650,000

TOTAL PRICE 109,582,078,785

Rev.1 REKONDUKTORING SUTT 150 KV GILIMANUK - CELUKAN BAWANG

1 X LOW SAG SUPER THERMAL ALUMUNIUM CONDUCTOR
page 3 of 3