Copy of Sukatani Alstom15 1 20151xlsx

REKAPITULASI
RENCANA ANGGARAN BIAYA (RAB)
PEKERJAAN
PEMBANGUNAN GI 150 KV SUKATANI GOBEL
SUMBER DANA APLN TAHUN ANGGARAN 2010
PEKERJAAN :
PEMBANGUNAN GI 150 KV SUKATANI GOBEL Rp. 45,450,909,000
Jumlah Rp. 45,450,909,000
PPN. 10 % Rp. 4,545,090,900
TOTAL Rp. 49,995,999,900
Terbilang : Empat Puluh Sembilan Milyar Sembilan Ratus Sembilan Puluh Lima Juta Sembilan Ra
Sembilan Puluh Sembilan Ribu Sembilan Ratus Rupiah
Jakarta, 23 Nopember 2010
Konsorsium
PT. WISMA SARANA TEKNIK -
PT. MENARA INDRA UTAMA
JOHN A MONTEIRO. ST, MM

Ketua Konsorsium
REKAPITULASI PEKERJAAN TAMBAH KURANG E/M DAN SIPIL
TOTAL PRICE PRICE ADDED WORK

NO. DESCRIPTION
(IDR) (IDR)
1 Total Price For Electro-Mechanic Work Rp 38,950,813,488
2 Total Price Schedule 1 for Civil work Rp 6,500,095,512 Rp 1,583,536,060
TOTAL (Exlcuding PPN) Rp 45,450,909,000 Rp 1,583,536,060
PPN Rp 4,545,090,900.00 Rp 158,353,605.96

TOTAL (INCLUDING PPN) Rp 49,995,999,900 Rp 1,741,889,666
GRAND TOTAL (INCLUDING ADDED WORK) Rp 51,737,889,566
PRICE SCHEDULE 1 : CIVIL WORK, INSTALLATION AND OTHER SERVICES
CIVIL WORKS
TOTAL PRICE
NO. DESCRIPTION
(IDR)
1 2 3
1 Bill No 1 : Control Building
- For 150 kV Room 1,235,752,297
- For 20 kV Room 1,496,818,886
2 Bill No 2 : Switchyard 3,767,524,329
3 Bill No 3 : Miscellaneous -
Total Price Schedule 1 for Civil work 6,500,095,512

PRICE ADDED WORK
(IDR)
3
1,583,536,060
1,583,536,061
ELECTRO MECHANICAL WORKS, INSTALLATION AND OTHER SERVICES
TOTAL PRICE
NO. DESCRIPTION
(IDR)
1 2 4
1 Switchyard Equipment and Transformer
150 KV SWITCHYARD STEEL STRUCTURES, BUSBAR, EARTHING Rp 4,419,953,251
150 KV LINE BAY : 2 BAYS FOR LINE I & II Rp 5,994,778,980
150 KV LINE BAY : 2 BAYS FOR LINE III & IV Rp 5,811,154,257
150 kV TRANSFORMER BAY : 2 BAY Rp 4,283,089,587
150 KV BUS-COUPLER BAY : 1 BAY Rp 3,801,250,471
ENERGY METER PANEL Rp 319,743,950
150 KV SUBSTATION AUXILIARIES EQUIPMENT Rp 1,005,758,463
150/20 KV POWER TRANSFORMERS AND AUXILIARIES Rp 1,785,163,011
20 kV SWITCHGEARS AND POWER CABLES Rp 6,264,248,403
2 SUBSTATION AUTOMATION
SUBSTATION AUTOMATION HARDWARE Rp 1,022,156,505
SUBSTATION AUTOMATION SOFTWARE Rp 762,145,727
AC SUPPLY EQUIPMENT FOR SUBSTATION AUTOMATION Rp 129,380,191
POWER LINE CARRIER FOR 150 KV SUBSTATION Rp 1,760,273,802
DC POWER SUPPLAY Rp 255,004,433
TELECOMUNICATION EQUIPMENT Rp 842,463,978
3 MISCELLANEOUS Rp 494,248,478
4 TRAINING FOR SUBSTATION AUTOMATION Rp -
Total Price For Electro-Mechanic Work Rp 38,950,813,488

150 KV SUKATANI GOBEL
PROCUREMENT INLAND TRANSPORT ERECTION & COMMISIONING

NO EQUPMENT AND MATERIAL DESCRIPTION QUANTITY QUANTITY
UNIT PRICE PRICE UNIT PRICE PRICE UNIT PRICE PRICE HARGA TOTAL
(Rp) (Rp) (Rp) (Rp) (Rp) (Rp)
1 2 3 3 4 5=3x4 6 7=3x6 8 9=3x8 10 = 5 + 7 + 9
A 150 KV SWITCHYARD STEEL STRUCTURES, BUSBAR, EARTHING

1 SWITCHYARD
REFER TO DRAWING :
No. TD17.2010 - 001/JBN/SS/150/LA General Subsation Lay Out GI 150 kV Sukatani Gobel - - - - - - -
No. TD17.2010 - 002/JBN/SS/150/SEC Out door Section GI 150 kV Sukatani Gobel - - - - - - -
No. TD17.2010 - 003/JBN/SS/150/SLD Single Line Diagram 150 kV Sukatani Gobel - - - - - - -
1 . 1 GALVANIZED STEEL STRUCTURE TO COMPLETE THE SPECIFIED SCOPE

OF WORK FOR OUTDOOR SWITCHYARD OF :
4 x 150 kV LINE BAY - - - - - - -
1 x 150 kV BUS COUPLER BAY - - - - - - -
2 x 150 kV POWER TRANSFORMER BAY - - - - - - -
1 x 150 kV SPARE BAY (TRAFO BAY TANPA PERALATAN) - - - - - - -
CONSISTING OF :
a. POST STEEL STRUCTURE TYPE 1N FOR A9, B9, B8, B7, C9, C8, C7 24 unit 24 unit 57,160,930 1,371,862,308 3,572,558 85,741,394 6,073,349 145,760,370 1,603,364,073.05
FOR D9, D8, D7, E8, E7
FOR ........
b. POST STEEL STRUCTURE TYPE 1F
c. POST STEEL STRUCTURE TYPE 2 FOR ........ 0 unit 0 unit - - - - - - -
FOR ........
d. POST STEEL STRUCTURE TYPE 3N FOR ........ 0 unit 0 unit - - - - - - -
e. POST STEEL STRUCTURE TYPE 3F
f. BEAM STEEL STRUCTURE TYPE 1 FOR B9-B8, B9-C9,C9-C8, C8-C7, C7-C6 26 unit 26 unit 28,580,465 743,092,084 1,786,279 46,443,255 3,036,674 78,953,534 868,488,872.90
FOR C9-D9, D8-D7, D7-D6, C7-D7
FOR E8-E7, E7-E6
1 . 2 BARE ALUMINIUM CONDUCTOR OF TAL 850 MM2 FOR THE INSTALLATION OF 3-PH DOUBLE 8 bays 8 bays 15,483,895 123,871,164 2,977,132 23,817,054 5,001,581 40,012,651 187,700,868.56
MAIN-BUSBAR 2 x TAL 850 MM2/PH TO COMPLETE THE SPECIFIED SCOPE OF WORK.
1 . 3 150 KV DOUBLE TENSION STRING INSULATOR SET 120 kN MIN. 5.270 MM CREEPAGE DISTANCE 48 sets 48 sets 7,706,008 369,888,375 59,543 2,858,046 595,426 28,580,465 401,326,886.16
COMPLETE WITH FITTINGS FOR INSTALLATION THE MAIN-BUSBAR AS SPECIFIED.
BIDDER :
FINAL REV 01 Page 6 of 60
SIGNATURE :

1 2 3 3 4 5=3x4 6 7=3x6 8 9=3x8 10 = 5 + 7 + 9
1 . 4 150 KV SINGLE SUSPENSION STRING INSULATOR SET 120 kN MIN. 5.270 MM CREEPAGE DISTANC 18 sets 18 sets 3,847,645 69,257,611 59,543 1,071,767 476,341 8,574,139 78,903,518.09
COMPLETE WITH FITTINGS FOR INSTALLATION THE MAIN-BUSBAR AS SPECIFIED.
1 . 5 SET OF CLAMPS, CONNECTORS AND ACCESSORIES FOR INSTALLATION 8 bays 8 bays 48,229,534 385,836,274 1,786,279 14,290,232 6,549,690 52,397,519 452,524,025.37
OF THE MAIN BUSBAR AS SPECIFIED
1 . 6 SET OF CONDUCTOR FOR SHIELD WIRE AND ACCESSORIES FOR 1 lot 1 lot 68,797,942 68,797,942 4,763,411 4,763,411 12,003,795 12,003,795 85,565,148.08
INSTALLATION OF MAIN BUSBAR AND FLY BUS SHIELD WIRE AS SPECIFIED FOR 8 BAYS
1 . 7 SUBSTATION EARTHING GRID TO 40 KA LEVEL COMPRISING EQUIPMENT AND MATERIAL 1 lot 1 lot 663,483,581 663,483,581 7,145,116 7,145,116 71,451,162 71,451,162 742,079,858.97
TO COMPLETE THE SCOPE OF WORK FOR SUBSTATION EARTHING GRID AND EARTHING
CIRCUIT REQUIRED SUCH AS COPPER CONDUCTORS, RODS, CLAMPS AND CONNECTORS
FOR CONNECTION TO MAIN SUBSTATION EARTHING CIRCUIT AND TO INDIVIDUAL ITEM
OF EQUIPMENT AND STRUCTURES.
1 . 8 UPRATING THE EXISTING SUBSTATION EARTHING GRID TO 40 KA LEVEL COMPRISING 0 bays 0 bays - - - - - - -
EQUIPMENT AND MATERIAL TO COMPLETE THE SCOPE OF WORK FOR SUBSTATION
EARTHING GRID AND EARTHING CIRCUIT REQUIRED SUCH AS COPPER CONDUCTORS, RODS,
CLAMPS AND CONNECTORS FOR CONNECTION TO MAIN SUBSTATION EARTHING
CIRCUIT AND TO INDIVIDUAL ITEM OF EQUIPMENT AND STRUCTURES.
1 . 9 EXTENSION THE EXISTING SUBSTATION EARTHING GRID OF 40 KA LEVEL FOR NEW BAYS 0 bays 0 bays - - - - - - -
COMPRISING EQUIPMENT AND MATERIAL TO COMPLETE THE SCOPE OF WORK FOR
SUBSTATION EARTHING GRID AND EARTHING CIRCUIT REQUIRED SUCH AS COPPER
CONDUCTORS, RODS, CLAMPS AND CONNECTORS FOR CONNECTION TO MAIN SUBSTATION
EARTHING CIRCUIT AND TO INDIVIDUAL ITEM OF EQUIPMENT AND STRUCTURES.
SUB TOTAL A1 3,796,089,340 186,130,277 437,733,635 4,419,953,251.18
2 150 KV LINE BAY : 2 BAYS FOR LINE I & II

2 . 1 BARE ALUMINIUM CONDUCTOR OF TAL 660 MM2 FOR 3-PHASE FOR FLY BUS AND FLY CONDUCT 2 bays 2 bays 13,253,149 26,506,297 1,786,279 3,572,558 4,465,698 8,931,395 39,010,250.41
EQUIPMENT OF LINE BAY 2 x TAL 660 MM2 / PHASE.
COMPLETE WITH FITTINGS FOR INSTALLATION OF THE LINE BAY AS SPECIFIED.
2 . 3 150 KV SINGLE SUSPENSION STRING INSULATOR SET 120 kN MIN. 5.270 MM CREEPAGE 6 sets 6 sets 3,847,645 23,085,870 59,543 357,256 476,341 2,858,046 26,301,172.70
DISTANCE COMPLETE WITH FITTINGS FOR INSTALLATION OF THE LINE BAY AS SPECIFIED.
2 . 4 150KV POST INSULATOR COMPLETE WITH CLAMPS AND SUPPORTING 3 sets 3 sets 13,777,570 41,332,711 893,140 2,679,419 1,786,279 5,358,837 49,370,966.59
STRUCTURE FOR DROPPER TO BUS DISCONNECTOR
BIDDER :
SIGNATURE :

1 2 3 3 4 5=3x4 6 7=3x6 8 9=3x8 10 = 5 + 7 + 9

2 . 5 SET OF CLAMPS, CONNECTORS AND ACCESSORIES FOR THE INSTALLATION OF 2 bays 2 bays 83,359,689 166,719,378 1,786,279 3,572,558 6,549,690 13,099,380 183,391,315.54
THE LINE BAY AS SPECIFIED FOR LINE BAY.
2 . 6 SET OF CONDUCTOR FOR SHIELD WIRE AND ACCESSORIES FOR INSTALLATION OF 0 bays 0 bays - - 4,763,411 - 12,003,795 - -
THE LINE BAY SHIELD WIRE AS SPECIFIED FOR LINE BAY.
2 . 7 150 kV 3 PHASE DISCONNECTING SWITCH MOTOR OPERATED, 4000 A 40 kA WITHOUT 4 unit 4 unit 132,327,552 529,310,207 4,167,984 16,671,938 7,145,116 28,580,465 574,562,609.90
EARTHING SWITCH, COMPLETE WITH CLAMPS AND SUPPORTING STRUCTURE FOR LINE BAY.
2 . 8 150 kV 3 PHASE DISCONNECTING SWITCH MOTOR OPERATED, 4000 A 40 kA WITH 2 unit 2 unit 156,560,213 313,120,427 4,167,984 8,335,969 7,145,116 14,290,232 335,746,628.07
2 . 9 150 kV 3 PHASE SF6 CIRCUIT BREAKER, 4000 A 40 kA, COMPLETE WITH CLAMPS AND 2 unit 2 unit 738,319,742 1,476,639,483 5,358,837 10,717,674 8,931,395 17,862,790 1,505,219,947.91
SUPPORTING STRUCTURE FOR LINE BAY.
2 . 10 150 kV CURRENT TRANSFORMER FOR LINE BAY COMPLETE WITH 6 unit 6 unit 69,553,240 417,319,442 1,071,767 6,430,605 2,381,705 14,290,232 438,040,279.43
CLAMPS AND SUPPORTING STRUCTURE COMPRISING :
CORE 1 : 1000-2000/1 A, CLASS X FOR MAIN PROTECTION (DISTANCE PROTECTION).
CORE 2 : 1000-2000/1 A, 30 VA CLASS 5P20, + CLASS 0.2 FOR BACKUP PROTECTION
INSTRUMEN, METERING AND CONTROL DEVICES
CORE 3 : 2000-4000/1 A, CLASS X FOR CHECK BUS ZONE PROTECTION
CORE 4 : 2000-4000/1 A, CLASS X FOR MAIN BUS ZONE PROTECTION.
2 . 11 150 kV CAPACITOR VOLTAGE TRANSFORMER WITH 2 SECONDARY WINDING, 6 unit 6 unit 69,710,433 418,262,598 1,071,767 6,430,605 2,381,705 14,290,232 438,983,434.76
RATIO 150000V:V3 / 100V:V3 / 100V:V3, BURDEN 100 VA CL 0.2, 150 VA CL 3P,
MIN. CAPACITANCE 5000 PF, COMPLETE WITH CLAMPS, SUPPORTING STRUCTURE
2 . 12 LINE TRAP COMPLETE WITH SUPPORTING POST INSULATORS AND ALL NECESSARY FIXINGS 2 sets 2 sets 136,114,463 272,228,927 1,071,767 2,143,535 2,381,705 4,763,411 279,135,872.49
AND AUXILLIARY ITEMS OF EQUIPMENT 2000 A, 40 kA, 1.0 mH
2 . 13 150 kV LIGHTNING ARRESTER, 20 kA, COMPLETE WITH CLAMP, 6 unit 6 unit 32,861,878 197,171,268 1,071,767 6,430,605 2,381,705 14,290,232 217,892,104.49
SUPPORTING STRUCTURE AND SURGE COUNTER.
2 . 14 PROTECTION & CONTROL CUBICLE FOR OHL LINE I AND LINE II COMPRISING: 2 sets 2 sets 585,185,016 1,170,370,032 2,977,132 5,954,263 8,931,395 17,862,790 1,194,187,085.90
- IED MAIN LINE PROTECTION (DISTANCE, AUTORECLOSE, SYNCHROCHECK, ...ETC)
- IED BACKUP PROTECTION (OC, DEF, DFR, FAULT LOCATER, METERING, ...ETC)
- IED BAY CONTROL
- ETHERNET SWITCH FR INTER-BAY SYSTEM-1
INCLUDING MISELLANEOUS EQUIPMENT, MIMIC DIAGRAM AND MATERIAL, RACK CABINET, CABLES
CLAMPS, CONNECTORS, COMPRESSION TERMINAL, CONNECTIN TO INDIVIDUAL ITEMS OF
EQUIPMENT, TEST TERMINAL, AUXILIARY RELAY, INTERIOR LAMP, HEATER ....ETC,
TO COMPLETE THE SCOPE OF WORKS.
2 . 15 MARSHALLING KIOSK FOR LINE BAY 2 sets 2 sets 49,122,674 98,245,348 1,071,767 2,143,535 2,977,132 5,954,263 106,343,145.96
BIDDER :
SIGNATURE :

1 2 3 3 4 5=3x4 6 7=3x6 8 9=3x8 10 = 5 + 7 + 9

2 . 16 LV POWER CABLE, CONTROL CABLE AND ACCESSORIES AND NECESSARY EQUIPMENT 2 bay 2 bay 208,399,222 416,798,444 4,763,411 9,526,822 14,885,659 29,771,317 456,096,583.47
(CABLE LADDER, CLAMP, CABLE LUG, TERMINAL, … ETC)
FOR LINE BAY TO COMPLETE THE SCOPE OF WORK
SUB TOTAL A2 5,705,818,573 86,039,107 202,921,300 5,994,778,979.93
3 150 KV LINE BAY : 2 BAYS FOR LINE III & IV

3 . 1 BARE ALUMINIUM CONDUCTOR OF TAL 660 MM2 FOR 3-PHASE FOR FLY BUS AND FLY 2 bays 2 bays 13,253,149 26,506,297 1,786,279 3,572,558 4,465,698 8,931,395 39,010,250.41
CONDUCTOR EQUIPMENT OF LINE BAY 2 x TAL 660 MM2 / PHASE.
3 . 4 150KV POST INSULATOR COMPLETE WITH CLAMPS AND SUPPORTING 3 sets 3 sets 10,181,791 30,545,372 893,140 2,679,419 1,786,279 5,358,837 38,583,627.43
3 . 5 SET OF CLAMPS, CONNECTORS AND ACCESSORIES FOR THE INSTALLATION OF 2 bays 2 bays 83,359,689 166,719,378 1,786,279 3,572,558 8,931,395 17,862,790 188,154,726.34
THE LINE BAY AS SPECIFIED FOR LINE BAY. -
3 . 6 SET OF CONDUCTOR FOR SHIELD WIRE AND ACCESSORIES FOR INSTALLATION OF 0 bays 0 bays - - 4,763,411 - 12,003,795 - -
THE LINE BAY SHIELD WIRE AS SPECIFIED FOR LINE BAY.
3 . 7 150 kV 3 PHASE DISCONNECTING SWITCH MOTOR OPERATED, 40 kA 4000 A WITHOUT 4 unit 4 unit 132,327,552 529,310,207 4,167,984 16,671,938 7,145,116 28,580,465 574,562,609.90
3 . 8 150 kV 3 PHASE DISCONNECTING SWITCH MOTOR OPERATED, 40 kA 4000 A WITH 2 unit 2 unit 156,560,213 313,120,427 4,167,984 8,335,969 7,145,116 14,290,232 335,746,628.07
3 . 9 150 kV 3 PHASE SF6 CIRCUIT BREAKER 40 kA 4000 A, COMPLETE 2 unit 2 unit 738,319,742 1,476,639,483 5,358,837 10,717,674 8,931,395 17,862,790 1,505,219,947.91
WITH CLAMPS AND SUPPORTING STRUCTURE FOR LINE BAY.
3 . 10 150 kV CURRENT TRANSFORMER FOR LINE BAY COMPLETE WITH 6 unit 6 unit 69,553,240 417,319,442 1,071,767 6,430,605 2,381,705 14,290,232 438,040,279.43
CORE 1 : 2000-1000/1 A, CLASS X FOR MAIN PROTECTION (DISTANCE PROTECTION).
CORE 2 : 2000-1000/1 A, 30 VA CLASS 5P20, + CLASS 0.2 FOR BACKUP PROTECTION
INSTRUMEN, METERING AND CONTROL DEVICES
CORE 3 : 4000-2000/1 A, CLASS X FOR CHECK BUS ZONE PROTECTION
CORE 4 : 4000-2000/1 A, CLASS X FOR MAIN BUS ZONE PROTECTION.
BIDDER :
SIGNATURE :

1 2 3 3 4 5=3x4 6 7=3x6 8 9=3x8 10 = 5 + 7 + 9

MIN. CAPACITANCE 5000 PF, COMPLETE WITH CLAMPS, SUPPORTING STRUCTURE
3 . 12 LINE TRAP COMPLETE WITH SUPPORTING POST INSULATORS AND ALL NECESSARY FIXINGS 2 sets 2 sets 136,114,463 272,228,927 1,071,767 2,143,535 2,381,705 4,763,411 279,135,872.49
AND AUXILLIARY ITEMS OF EQUIPMENT 2000 A, 40 kA, 1.0 mH.
3 . 14 PROTECTION & CONTROL CUBICLE FOR OHL LINE III AND LINE IV COMPRISING: 2 sets 2 sets 585,185,016 1,170,370,032 2,977,132 5,954,263 8,931,395 17,862,790 1,194,187,085.90
- IED MAIN LINE PROTECTION (DISTANCE, AUTORECLOSE, SYNCHROCHECK, ...ETC)
- IED BACKUP PROTECTION (OC, DEF, DFR, FAULT LOCATER, METERING, ...ETC)
- IED BAY CONTROL
INCLUDING MISELLANEOUS EQUIPMENT, MIMIC DIAGRAM AND MATERIAL, RACK CABINET, CABLES
CLAMPS, CONNECTORS, COMPRESSION TERMINAL, CONNECTIN TO INDIVIDUAL ITEMS OF
EQUIPMENT, TEST TERMINAL, AUXILIARY RELAY, INTERIOR LAMP, HEATER ....ETC,
TO COMPLETE THE SCOPE OF WORKS.
3 . 15 MARSHALLING KIOSK FOR LINE BAY 2 sets 2 sets 49,122,674 98,245,348 1,071,767 2,143,535 2,977,132 5,954,263 106,343,145.96
3 . 16 LV POWER CABLE, CONTROL CABLE AND ACCESSORIES AND NECESSARY EQUIPMENT 2 bays 2 bays 208,399,222 416,798,444 4,763,411 9,526,822 14,885,659 29,771,317 456,096,583.47
(CABLE LADDER, CLAMP, CABLE LUG, TERMINAL, … ETC)
FOR LINE BAY TO COMPLETE THE SCOPE OF WORK
SUB TOTAL A3 5,517,430,439 86,039,107 207,684,711 5,811,154,257.26
4 150 kV TRANSFORMER BAY : 2 BAY

4 . 1 BARE ALUMINIUM CONDUCTOR OF TAL 660 MM2 FOR 3-PHASE FOR FLY BUS AND FLY 2 bay 2 bay 13,253,149 26,506,297 1,786,279 3,572,558 4,465,698 8,931,395 39,010,250.41
CONDUCTOR EQUIPMENT OF LINE BAY 1 x TAL 660 MM2 / PHASE.
4 . 2 150 KV SINGLE TENSION STRING INSULATOR SET 120 kN MIN. 5.270 MM CREEPAGE DISTANCE 12 sets 12 sets 3,847,645 46,171,741 59,543 714,512 476,341 5,716,093 52,602,345.39
FITTINGS FOR INSTALLATION OF THE LINE BAY AS SPECIFIED.
4 . 3 150 KV SINGLE SUSPENSION STRING INSULATOR SET 120 kN MIN. 5.270 MM CREEPAGE DISTANC 6 sets 6 sets 3,847,645 23,085,870 59,543 357,256 476,341 2,858,046 26,301,172.70
BIDDER :
SIGNATURE :

1 2 3 3 4 5=3x4 6 7=3x6 8 9=3x8 10 = 5 + 7 + 9

4 . 4 150KV POST INSULATOR COMPLETE WITH CLAMPS AND SUPPORTING sets sets 1,786,279
4 . 5 SET OF CLAMPS, CONNECTORS AND ACCESSORIES FOR THE 2 bay 2 bay 83,359,689 166,719,378 1,786,279 3,572,558 8,931,395 17,862,790 188,154,726.34
INSTALLATION OF THE TRAFO BAY AS SPECIFIED.
4 . 6 SET OF CONDUCTOR FOR SHIELD WIRE AND ACCESSORIES FOR INSTALLATION OF 0 bay 0 bay - - 4,763,411 - 12,003,795 - -
THE TRAFO BAY SHIELD WIRE AS SPECIFIED.
4 7 150 kV 3 PHASE DISCONNECTING SWITCH MOTOR OPERATED, 1600 A 40 kA WITHOUT EARTHING 4 unit 4 unit 101,782,180 407,128,721 4,167,984 16,671,938 7,145,116 28,580,465 452,381,123.05
SWITCH, COMPLETE WITH CLAMPS AND SUPPORTING STRUCTURE FOR TRANSFORMER BAY.
4 . 8 150 kV 3 PHASE SF6 CIRCUIT BREAKER 1600 A 40 kA, COMPLETE WITH CLAMPS AND 2 unit 2 unit 399,955,322 799,910,643 5,358,837 10,717,674 8,931,395 17,862,790 828,491,107.90
SUPPORTING STRUCTURE FOR TRANSFORMER BAY.
4 . 9 150 kV CURRENT TRANSFORMER FOR TRANSFORMER BAY COMPLETE WITH CLAMPS AND 6 unit 6 unit 125,821,030 754,926,182 1,071,767 6,430,605 2,381,705 14,290,232 775,647,019.41
SUPPORTING STRUCTURE COMPRISING :
CORE 1 : 150-300/1 A, CLASS X FOR MAIN TRANSFORMER PROTECTION AND RESTRICTED
EARTH FAULT PROTECTION.
CORE 2 : 150-300/1 A, 30 VA CLASS 5P20 + CLASS 0.2 FOR BACK UP PROTECTION EARTH
FAULT PROTECTION, INSTRUMENT, METERING AND CONTROL DEVICES.
CORE 3 : 2000-4000/1 A, CLASS X FOR CHECK BUS ZONE PROTECTION.
CORE 4 : 2000-4000/1 A, CLASS X FOR MAIN BUS BAR PROTECTION.
4 . 11 PROTECTION & CONTROL CUBICLE FOR OHL 150/20 kV TRANSFORMATOR BAY COMPRISING: 2 set 2 set 558,176,477 1,116,352,954 2,977,132 5,954,263 8,931,395 17,862,790 1,140,170,007.50
- IED MAIN TRANSFORMER PROTECTION (DIFFERENTIAL, REF HV/LV SIDE, DFR, ...ETC).
- IED BACKUP PROTECTION (OC, EF, SEF, OV, UV, FR, METERING, ...ETC).
- IED BAY CONTROL.
- IED AUTOMATIC VOLTAGE REGULATOR
- ETHERNET SWITCH FOR INTER-BAY SYSTEM-1.
INCLUDING MISELLANEOUS EQUIPMENT, MIMIC DIAGRAM AND MATERIAL, RACK CABINET, AVR,
CABLES CLAMPS, CONNECTORS, COMPRESSION TERMINAL, CONNECTIN TO INDIVIDUAL
ITEMS OF EQUIPMENT, TEST TERMINAL, AUXILIARY RELAY, INTERIOR LAMP, HEATER,
ETC..., TO COMPLETE THE SCOPE OF WORKS.
4 . 12 BAY CONTROL UNIT FOR IBT 1&2 COMPLETE WITH MONITORING, MIMIC DIAGRAM, RACK CABINE 0 set 0 set - - 2,977,132 - 8,931,395 - -
CLAMPS, CONNECTOR, INTERIOR LAMP, HEATER, ... ETC TO COMPLETE THE SCOPE OF WORK.
BIDDER :
SIGNATURE :

1 2 3 3 4 5=3x4 6 7=3x6 8 9=3x8 10 = 5 + 7 + 9

4 . 13 MARSHALLING KIOSK FOR TRAFO BAY 2 bay 2 bay 49,122,674 98,245,348 1,071,767 2,143,535 2,977,132 5,954,263 106,343,145.96
4 . 14 LV POWER CABLE, CONTROL CABLE ACCESSORIES AND NECESSARY EQUIPMENT NECESSARY 2 bay 2 bay 208,399,222 416,798,444 4,763,411 9,526,822 14,885,659 29,771,317 456,096,583.47
EQUIPMENT (CABLE LADDER, CLAMP, CABLE LUG, TERMINAL, … ETC) FOR TRAFO BAY TO COMPLETE
THE SCOPE OF WORK. NOTE: 1 LOT FOR TRAFO 60 MVA AND 1 LOT FOR SST EXISTING.
SUB TOTAL A4 4,053,016,845 66,092,325 163,980,417 4,283,089,586.60
5 150 KV BUS-COUPLER BAY : 1 BAY

5 . 1 BARE ALUMINIUM CONDUCTOR OF TAL 850 MM2 FOR 3-PHASE FOR FLY BUS AND FLY CONDUCT 1 bay 1 bay 15,483,895 15,483,895 1,786,279 1,786,279 4,465,698 4,465,698 21,735,872.16
EQUIPMENT OF BUS-COUPLER BAY 2 x TAL 850 MM2 / PHASE.
5 . 2 150 KV DOUBLE TENSION STRING INSULATOR SET 120 kN MIN. 5.270 MM CREEPAGE DISTANCE 6 sets 6 sets 7,706,008 46,236,047 59,543 357,256 595,426 3,572,558 50,165,860.77
5 . 4 150KV POST INSULATOR COMPLETE WITH CLAMPS AND SUPPORTING 0 set 0 set - - 893,140 - 1,786,279 - -
5 . 5 SET OF CLAMPS, CONNECTORS AND ACCESSORIES FOR THE 1 bay 1 bay 83,359,689 83,359,689 1,786,279 1,786,279 8,931,395 8,931,395 94,077,363.17
INSTALLATION OF THE BUS-COUPLER BAY AS SPECIFIED. (EXISTING)
5 . 6 SET OF CONDUCTOR FOR SHIELD WIRE AND ACCESSORIES FOR 0 bay 0 bay - - 4,763,411 - 12,003,795 - -
INSTALLATION OF THE BUS-COUPLER BAY SHIELD WIRE AS SPECIFIED
5 . 7 150 kV 3 PHASE DISCONNECTING SWITCH MOTOR OPERATED, 4000 A 40 kA WITHOUT 2 unit 2 unit 132,327,552 264,655,104 4,167,984 8,335,969 7,145,116 14,290,232 287,281,304.95
EARTHING SWITCH, COMPLETE WITH CLAMPS AND SUPPORTING STRUCTURE
FOR BUS-COUPLER BAY.
5 . 8 150 kV 3 PHASE SF6 CIRCUIT BREAKER 4000 A 40 kA, COMPLETE WITH CLAMPS AND 1 unit 1 unit 583,675,610 583,675,610 5,358,837 5,358,837 8,931,395 8,931,395 597,965,842.55
SUPPORTING STRUCTURE FOR BUS-COUPLER BAY.
5 . 9 150 kV CURRENT TRANSFORMER FOR BUS-COUPLER BAY COMPLETE WITH 3 unit 3 unit 69,553,240 208,659,721 1,071,767 3,215,302 2,381,705 7,145,116 219,020,139.71
CORE 1 : 2000-4000/1 A, CLASS X FOR MAIN BUSBAR PROTECTION
5 . 10 150 kV CURRENT TRANSFORMER FOR BUS-COUPLER BAY COMPLETE WITH 3 unit 3 unit 69,553,240 208,659,721 1,071,767 3,215,302 2,381,705 7,145,116 219,020,139.71
CORE 1 : 2000-4000/1 A, CLASS 5P20 +CLASS 0.2 FOR OVER CURRENT
PROTECTION, EARTH FAULT PROTECTION AND INSTRUMENT
CORE 2 : 2000-4000/1 A, CLASS X FOR MAIN BUSBAR PROTECTION
BIDDER :
SIGNATURE :

1 2 3 3 4 5=3x4 6 7=3x6 8 9=3x8 10 = 5 + 7 + 9

5 . 11 PROTECTION & CONTROL CUBICLE FOR BUS COUPLER COMPRISING: 1 set 1 set 1,846,226,572 1,846,226,572 2,977,132 2,977,132 8,931,395 8,931,395 1,858,135,099.33
- IED MAIN BUS BAR PROTECTION (LOW IMPEDANCE PROTECTION RELAY).
- IED BACKUP PROTECTION (OC, BF, SZP, TRIP CIRCUIT SUPERVISION RELAY, ...ETC).
- IED BAY CONTROL.
INCLUDING MISELLANEOUS EQUIPMENT, MIMIC DIAGRAM AND MATERIAL, RACK CABINET,
CABLES CLAMPS, CONNECTORS, COMPRESSION TERMINAL, CONNECTIN TO INDIVIDUAL
ITEMS OF EQUIPMENT, TEST TERMINAL, AUXILIARY RELAY, INTERIOR LAMP, HEATER
ETC..., TO COMPLETE THE SCOPE OF WORKS.
MIN. CAPACITANCE 5000 PF, COMPLETE WITH CLAMPS, SUPPORTING STRUCTURE.
5 . 13 MARSHALLING KIOSK FOR BUS-COUPLER BAY 1 bay 1 bay 49,122,674 49,122,674 1,071,767 1,071,767 2,977,132 2,977,132 53,171,572.98
5 . 16 LV POWER CABLE, CONTROL CABLE ACCESSORIES AND NECESSARY EQUIPMENT 1 bay 1 bay 208,399,222 208,399,222 4,763,411 4,763,411 14,885,659 14,885,659 228,048,291.73
(CABLE LADDER, CLAMP, CABLE LUG, TERMINAL, ETC...) FOR BUS COUPLER
TO COMPLETE THE SCOPE OF WORK.
SUB TOTAL A5 3,676,984,992 35,368,325 88,897,154 3,801,250,471.35
6 ENERGY METER PANEL

6 . 1 ENERGY METER PANEL CONSIST OF 1 SET ELECTRONIC METER CLASS 0.2 FOR 2 set 2 set 153,917,711 307,835,423 2,977,132 5,954,263 2,977,132 5,954,263 319,743,949.51
20 KV INCOMING COMPATIBLE WITH AMR EXISTING 1 SET (COMPLETE WITH 6 SETS METERING
PER-PANEL AS REQUIRED) INCLUDING ETHERNET SWITCH FOR CONNECTION TO WAN AND
MISCELLANOUS EQUIPMENT MATERIAL, RACK, CABINET, CABLES, CLAMPS, CONNECTORS,
COMPRESSION TERMINAL, CONNECTION TO INDIVIDUAL ITEMS OF EQUIPMENT, TEST TERMINAL,
AUXILIARY RELAY, INTERIOR LAMP HEATER ... ETC TO COMPLETE THE SCOPE OF WORK.
SUB TOTAL A6 307,835,423 5,954,263 5,954,263 319,743,949.51
7 150 KV SUBSTATION AUXILIARIES EQUIPMENT

7 . 1 110 VDC BATTERY SUITABLE FOR SUPPLYING ALL 110 VDC LOAD INCLUDING 20 KV 1 set 1 set 396,141,616 396,141,616 595,426 595,426 4,167,984 4,167,984 400,905,026.59
CUBICLES FOR 8 HOURS DISCHARGE (MINIMUM CAPACITY IS 300 AH 110 VDC, SUBJECT TO
CALCULATION FOR MINIMUM OF 10 BAYS AND EMERGENCY LAMPS).
7 . 2 BATTERY CHARGER MIN 60 A FOR 110 VDC BATTERY COMPLETE WITH PANEL BOARD AND 1 set 1 set 185,077,861 185,077,861 178,628 178,628 1,190,853 1,190,853 186,447,341.28
INCLUDING 3 STEPS VOLTAGE DROPPER (SUBJECT TO CALCULATION).
7 . 3 110 VDC SWITCH FUSE DISTRIBUTION BOARD SUITABLE FOR 110 VDC BATTERY SET, 1 set 1 set 53,588,371 53,588,371 178,628 178,628 595,426 595,426 54,362,425.68
HV EQUIPMENT OF MINIMUM 10 BAYS, MV SWITCHGEARS, ... ETC TO COMPLETE
THE SPECIFIED SCOPE OF WORK, INCLUDING NECESSARY SPARE MCB.
BIDDER :
SIGNATURE :

1 2 3 3 4 5=3x4 6 7=3x6 8 9=3x8 10 = 5 + 7 + 9

7 . 4 400 VAC SWITCH FUSE DISTRIBUTION BOARD SUITABLE FOR THE STATION SERVICE TRANSFOR 1 set 1 set 113,131,006 113,131,006 238,171 238,171 1,190,853 1,190,853 114,560,029.58
TO SUPPLY THE CONTROL BUILDING, YARD LIGHTING AND HV EQUIPMENT OF MIN. 10 BAYS,
TO COMPLETE THE SPECIFIED SCOPE OF WORK, INCLUDING NECESSARY SPARE MCB.
7 . 5 20/0.4 KV MINIMUM 200 kVA 3-PHASE STATION AUXILIARY TRANSFORMER 1 set 1 set 117,894,417 117,894,417 1,786,279 1,786,279 5,954,263 5,954,263 125,634,959.68
COMPLETE WITH NECESSARY ACCESSORIES (VECTOR GROUP DYn 5).
7 . 6 SUITABLE LV POWER CABLES AND NECESSARY EQUIPMENT CABLE LADDER, CLAMP, 1 lot 1 lot 104,199,611 104,199,611 4,763,411 4,763,411 14,885,659 14,885,659 123,848,680.63
CABLE LUG, TERMINAL, ... ETC. FOR SUBSTATION AUXILIARIES SUPPLY TO COMPLETE
THE SPECIFIED SCOPE OPF WORK.
SUB TOTAL A7 970,032,882 7,740,543 27,985,038 1,005,758,463.44
8 150/20 KV POWER TRANSFORMERS AND AUXILIARIES

8 . 1 150/20 KV, 60 MVA 3-PHASE POWER TRANSFORMER COMPLETE WITH AUTOMATIC VOLTAGE 0 unit 0 unit - - 89,313,952 - 113,131,006 - -
REGULATOR RELAY, REMOTE CONTROL PANEL, AND NECESSARY ACCESSORIES
AND SUPPORTING SRUCTURE FOR MOUNTING 20 KV AND 150 KV NCT
8 . 2 SINGLE PHASE NEUTRAL CT FOR 20 KV SIDE CLASS X, 1000-2000/5 A COMPLETE WITH CLAMPS 2 unit 2 unit 26,794,186 53,588,371 119,085 238,171 1,190,853 2,381,705 56,208,247.36
FOR RESTRICTED EARTH FAULT PROTECTION SUITABLE FOR MOUNTING OUTDOOR
TRANSFORMER TANK OR CAN BE PUT INSIDE THE 20 KV NEUTRAL EARTHING RESISTOR CUBICLE.
8 . 3 SINGLE PHASE NEUTRAL CT FOR 20 KV SIDE CLASS 5P20, 1000-2000/5 A COMPLETE WITH CLAM 2 unit 2 unit 26,794,186 53,588,371 119,085 238,171 1,190,853 2,381,705 56,208,247.36
FOR NEUTRAL EARTH FAULT PROTECTION SUITABLE FOR MOUNTING OUTDOOR ON
TRANSFORMER TANK OR CAN BE PUT INSIDE THE 20 KV NEUTRAL EARTHNG RESISTOR CUBICLE.
8 . 4 SINGLE PHASE NEUTRAL CT FOR 150 KV SIDE CLASS X 150-300/1 A COMPLETE WITH CLAMPS 2 unit 2 unit 26,794,186 53,588,371 119,085 238,171 1,190,853 2,381,705 56,208,247.36
FOR RESTRICTD EARTH FAULT PROTECTION SUITABLE FOR MOUNTING OUTDOOR ON
TRANSFORMER TANK.
8 . 5 20 KV STAINLESS STEEL NEUTRAL EARTHING RESISTOR RATED 12 OHMS, 10 SECONDS. 2 set 2 set 186,070,734 372,141,468 297,713 595,426 2,381,705 4,763,411 377,500,305.37
8 . 6 TRANSFORMER BLAST AND FIRE PREVENTION EQUIPMENT. 2 set 2 set 497,456,580 994,913,160 2,977,132 5,954,263 119,085,270 238,170,540 1,239,037,963.09
SUB TOTAL A8 1,527,819,742 7,264,201 250,079,067 1,785,163,010.55
9 20 kV SWITCHGEARS AND POWER CABLES

9 . 1 4 x 630 SQMM ALU 20 kV XLPE SINGLE CORE POWER CABLE/PHASE BETWEEN 150/20 kV 2 lot 2 lot 273,300,694 546,601,389 3,858,363 7,716,725 19,291,814 38,583,627 592,901,741.45
POWER TRANSFORMER AND 20 kV INCOMING CUBICLE INCLUDNG CABLE SUPPORT, 20 kV
POST INSULATOR, METAL BARS, CABLE TERMINATIONS AND ACCESSORIES, CABLE RACK ETC ...
TO COMPLETE SCOPE OF WORK. (TOTAL CABLE LENGTH APPROX. 3x3x100 m)
9 . 2 CABLE SUPPORT FOR 20 KV POWER CABLE, 20 KV POST INSULATOR, METAL BARS, 1 set 1 set 59,542,635 59,542,635 119,085 119,085 595,426 595,426 60,257,146.54
BIDDER :
SIGNATURE :

1 2 3 3 4 5=3x4 6 7=3x6 8 9=3x8 10 = 5 + 7 + 9

9 . 2 1 x 95 SQMM COPPER 20 kV XLPE POWER CABLE/PHASE BETWEEN 20 KV AUXILIARY 2 set 2 set 20,839,922 41,679,844 178,628 357,256 1,190,853 2,381,705 44,418,805.65
TRANSFORMER CUBICLE AND THE AXILIARY TRANSFORMER, INCLUDING CABLE SUPPORT,
CABLE TERMINATION AND ACCESSORIES, CABLE RACK, ... ETC TO COMPLETE SCOPE OF WORK.
(TOTAL CABLE LEGTH IS APPROX 1 x 100 M)
9 . 3 20 kV INDOOR METALCLAD SWITCHGEAR SINGLE-BUSBAR SCHEME COMPRISING :

- INCOMING CUBICLE 2 set 2 set 307,704,429 615,408,857 595,426 1,190,853 4,167,984 8,335,969 624,935,679.04
- BUSBAR PT + EARTHING SWITCH CUBICLE 2 set 2 set 165,405,867 330,811,734 595,426 1,190,853 2,977,132 5,954,263 337,956,850.67
- AUXILIARY TRANSFORMER CUBICLE 2 set 2 set 126,972,287 253,944,575 595,426 1,190,853 2,977,132 5,954,263 261,089,690.70
- OUTGOING FEEDER CUBICLE 16 set 16 set 234,609,890 3,753,758,242 595,426 9,526,822 2,977,132 47,634,108 3,810,919,171.13
- BUS SECTION WITH POWER CABLE CONNECTION FACILITIES 1 set 1 set 255,241,413 255,241,413 595,426 595,426 2,977,132 2,977,132 258,813,971.19
- INTERFACE CUBICLE WITH POWER CABLE CONNECTION FACILITIES 1 set 1 set 104,926,031 104,926,031 595,426 595,426 2,977,132 2,977,132 108,498,589.35
INCLUDING SINGLE RATE TARIFF METERING KWH-METER FOR INCOMING AND OUTGOING FEEDERS.
9 . 4 2 x 630 SQMM ALU 20 KV XLPE SINGEL CORE POWER CABLE/PHASE BETWEEN BUS-SECTION 1 lot 1 lot 39,298,139 39,298,139 119,085 119,085 1,190,853 1,190,853 40,608,077.01
CUBICLE AND INTERFACE CUBICLE, INCLUDING CABLE TERMINATIONS AND ACCESSORIES FOR
CONNECTION BETWEEN SETS OF 20 KV SWITCHGEAR TO COMPLETE THE SPECIFIED SCOPE OF
WORK (TOTAL CABLE LEGTH IS APPOX 3 x 2 x 20 M)
9 . 5 SUITABLE LV POWER CABLE, CONTROL CABLE AD NECESSARY EQUIPMENT FOR SUBSTATION 1 lot 1 lot 104,199,611 104,199,611 4,763,411 4,763,411 14,885,659 14,885,659 123,848,680.63
AUXILIARY SUPPLY TO COMPLETE THE SPECIFIED SCOPE OF WORK.
SUB TOTAL A9 6,105,412,470 27,365,795 131,470,138 6,264,248,403.36
TOTAL A (1+2+3+4+5+6+7+8+9) 31,660,440,707 507,993,944 1,516,705,722 33,685,140,373.17
B SUBSTATION AUTOMATION
1 SUBSTATION AUTOMATION HARDWARE
1 . 1 OPERATOR WORK STATION CONSIST OF CPU, KEYBOARD & MOUSE, VDU, ...ETC. 1 lot 1 lot 929,865,421 929,865,421 2,977,132 2,977,132 89,313,952 89,313,952 1,022,156,505.10
Server, minimum 2,67 GHz, RAM 4GB,HD 2x500 GB, Windows, VDU LCD (17"), KVM extender -
1 . 2 LONGGER PRINTER. 1 set 1 set - - - - - - -
1 . 3 COLOUR LASER PRINTER 1 set 1 set - - - - - - -
1 . 4 GPS TIME REFERNCE CLOCK 1 set 1 set - - - - - - -
1 . 5 GATE WAY 1 set 1 set - - - - - - -
1 . 6 MODEM 2 sets 2 sets - - - - - - -
1 . 7 ETHERNET SWITCH FOR INTER-BAY SYSTEM-1. 1 lot 1 lot - - - - - - -
1 . 8 ETHERNET SWITCH FOR INTER-BAY SYSTEM-2. 0 lot 0 lot - - - - - - -
1 . 9 ETHERNET SWITCH FOR CONNECTION TO WAN. 1 set 1 set - - - - - - -
Switch ring menggunakan cooper redundant -
BIDDER :
SIGNATURE :

1 2 3 3 4 5=3x4 6 7=3x6 8 9=3x8 10 = 5 + 7 + 9

1 . 10 OPTICAL CABLE FOR INTER BAY CONNECTION CORD. 1 lot 1 lot - - - - - - -
1 . 11 UTP CABLE TO CONNECTION IED FOR ETHERNET SWITCHES IN THE SAME CUBICLE 1 lot 1 lot - - - - - - -
1 . 12 RACK FOR SERVER, GATE WAY AND ETHERNET SWITCH. 1 set 1 set - - - - - - -
1 . 13 FURNITURE 1 lot 1 lot - - - - - - -
1 . 14 ENGINEERING TOOLS AND TEST EQUIPMENT FOR DOWNLOAD AND UP LOAD COMPLETE WITH 1 set 1 set - - - - - - -
1 . 15 MISCELLANOUS EQUIPMENT AND MATERIAL INCLUDING CABLES, UTP CABLE, TELEPHONE CABL 1 lot 1 lot - - - - - - -
CLAMPS, CONNECTORS, COMPRESSION TERMINAL, CONNECTION TO INDIVIDUAL ITEMS OF
EQUIPMENT, …. ETC, TO COMPLETE THE SCOPE OF WORKS.
SUB TOTAL B.1 929,865,421 2,977,132 89,313,952 1,022,156,505.10
2 SUBSTATION AUTOMATION SOFTWARE

2 . 1 OPERATING SYSTEM. 1 lot 1 lot 762,145,727 762,145,727 - - - - 762,145,726.94
2 . 2 BASIC SA SOFTWARE. 1 lot 1 lot Include - - - - - -
2 . 3 COMMUNICATION PROTOCOL WITH CONTROL CENTER CONSIST OF , 1 lot 1 lot Include - - - - - -
a. IEC 870-5-101 (Slave) - -
b. IEC 870-5-104 (Slave) - -
c. IEC 61850 - -
d. DNP 3 (Master) - -
e. MODBUS - -
2 . 4 HMI SOFTWARE. 1 lot 1 lot Include - - - - - -
2 . 5 CONFIGURATION AND SETTING SOFTWARE FOR IED 1 lot 1 lot Include - - - - - -
SUB TOTAL B.2 762,145,727 - - 762,145,726.94
3 AC SUPPLY EQUIPMENT FOR SUBSTATION AUTOMATION

3 . 1 INVERTER 1 set 1 set 78,590,324 78,590,324 595,426 595,426 1,786,279 1,786,279 80,972,029.22
Inverter 48 VDC ke 220 VAC, kapasitas 1 kVA
3 . 2 AC DISTRIBUTION BOARD 1 set 1 set 47,634,108 47,634,108 178,628 178,628 595,426 595,426 48,408,162.19
SUB TOTAL B.3 126,224,432 774,054 2,381,705 129,380,191.41
4 POWER LINE CARRIER FOR 150 KV SUBSTATION

4 . 1 DIGITAL PLC TERMINAL 2 set 2 set 412,451,832 824,903,664 1,190,853 2,381,705 8,931,395 17,862,790 845,148,160.01
- POWER TRANSMISSION = 50 WATTS
- TRANSMMISSION SPEED UP TO 76.8 KBIT/S
- PROGRAMMABLE FREQUENCY RANGE
- 3 UNCOMPRESSED VOICE CHANNELS
- DIGITAL DATA CHANNEL
- SERVICE TELEPHONE
4 . 2 LMU, COUPLING FILTER AND COAXIAL CABLE. 2 sets 2 sets 83,061,976 166,123,951 - - - - 166,123,951.42
BIDDER :
SIGNATURE :

1 2 3 3 4 5=3x4 6 7=3x6 8 9=3x8 10 = 5 + 7 + 9

4 . 3 TELEPROTECTION EQUIPMENT (SUITABLE FOR PROPOSED DIGITAL PLC) 2 sets 2 sets 91,427,716 182,855,432 - - - - 182,855,431.83
4 . 4 CUBICLE AND ACCESSORIES 2 sets 2 sets 135,727,436 271,454,873 - - - - 271,454,872.59
4 . 5 PAX 0 set 0 set - - - - - - -
4 . 6 TELEPHONE TERMINAL. 6 sets 6 sets 37,184,376 223,106,253 - - - - 223,106,253.03
4 . 7 MISCELLANEOUS MATERIAL TO COMPLETE THE SYSTEM. 1 lot 1 lot 71,585,133 71,585,133 - - - - 71,585,132.83
SUB TOTAL B.4 1,740,029,306 2,381,705 17,862,790 1,760,273,801.71
5 DC POWER SUPPLAY
5 . 1 48 VDC BATTERY SUITABLE FOR SUPPLYING ALL 48 VDC FOR 8 HOURS DISCHARGE 1 set 1 set 93,976,855 93,976,855 595,426 595,426 2,977,132 2,977,132 97,549,413.30
(MINIMUM CAPACITY IS 240 AH 48 VDC, SUBJECT TO CALCULATION).
5 . 2 BATTERY CHARGER MIN 100 A FOR 48 VDC BATTERY COMPLETE WITH PANEL BOARD AND 1 set 1 set 107,558,292 107,558,292 297,713 297,713 1,190,853 1,190,853 109,046,857.93
INCLUDING 3 STEPS VOLTAGE DROPPER (SUBJECT TO CALCULATION).
5 . 3 48 VDC SWITCH FUSE DISTRIBUTION BOARD SUITABLE FOR 48 VDC BATTERY SET, 1 set 1 set 47,634,108 47,634,108 178,628 178,628 595,426 595,426 48,408,162.19
HV EQUIPMENT OF MINIMUM 10 BAYS, MV SWITCHGEAR, ... ETC TO COMPLETE THE SPECIFIED
INCLUDING NECESSARY SPARE MCB.
SUB TOTAL B.5 249,169,255 1,071,767 4,763,411 255,004,433.41
6 TELECOMUNICATION EQUIPMENT
6 . 1 NODE SDH-ADM 2 sets 2 sets 94,176,847 188,353,694 1,190,853 2,381,705 20,839,922 41,679,844 232,415,243.85
6 . 2 STM-4 LINE INTERFACE (2 PORTS) 2 ports 2 ports 54,523,381 109,046,763 - - - - 109,046,762.66
6 . 3 2 MB INTERFACE (8 PORTS) 2 ports 2 ports 4,337,014 8,674,028 - - - - 8,674,028.15
6 . 4 2 MB DIGITAL BRANCHING 2 sets 2 sets 40,644,743 81,289,487 - - - - 81,289,486.74
6 . 5 DIU DATA INTERFACING UNIT 64 KBPS (4 PORTS) 2 ports 2 ports 54,523,381 109,046,763 - - - - 109,046,762.66
6 . 6 VF 2/4 WIRE E/M INTERFACE (MIN 6 PORTS) 2 ports 2 ports 6,443,680 12,887,360 - - - - 12,887,360.27
6 . 7 VF/SUBSC INTERFACE (MIN 6 PORTS) 2 ports 2 ports 11,895,975 23,791,951 - - - - 23,791,950.79
6 . 8 MAIN DISTRIBUTION FRAME 2 sets 2 sets 15,464,747 30,929,493 - - - - 30,929,493.16
6 . 9 RACK/CABINET 1 lot 1 lot 40,644,743 40,644,743 - - - - 40,644,743.37
6 . 10 DIGITAL TELEPROTECTION 2 sets 2 sets 89,220,137 178,440,274 - - - - 178,440,274.00
6 . 11 PAX (8 TRUNKS - 8 SUBCRIBES) COMPLETE WITH TELEPHONE SET OF EACH SUBSCRIBER 0 set 0 set 187,802,591 - - - - - -
6 . 12 MISCELLANEOUS EQUIPMENT AND MATERIAL INCLUDING CABLES, PATCH CORD, PIG TAIL, 1 lot 1 lot 15,297,872 15,297,872 - - - - 15,297,872.39
TELEPHONE CABLE, CONNECTORS, COMPRESSION TERMINAL, CONNECTION TO INDIVIDUAL ITEMS
OF EQUIPMENT, ETC, TO COMPLETE THE SCOPE OF WORK.
SUB TOTAL B.6 798,402,428 2,381,705 41,679,844 842,463,978.03
TOTAL B (1+2+3+4+5+6) 4,605,836,569 9,586,364 156,001,703 4,771,424,636.60
BIDDER :
SIGNATURE :

1 2 3 3 4 5=3x4 6 7=3x6 8 9=3x8 10 = 5 + 7 + 9

C MISCELLANEOUS
1 . 1 CCTV SYSTEM TO COMPLETE SPECIFIED SCOPE OF WORK 1 lot 1 lot 45,721,599 45,721,599 595,426 595,426 4,167,984 4,167,984 50,485,009.29
1 . 2 MISCELLANEOUS EQUIPMENT AND MATERIAL REQUIRED FOR COMPLETION THE SCOPE OF WO 1 lot 1 lot 2,679,419 2,679,419 119,085 119,085 595,426 595,426 3,393,930.19
FOR CCTV SYSTEM.
1 . 3 FAULT RECORDER EQUIPMENT FREE STANDING STEEL SHEET CUBICLE EQUIPPED WITH THE 2 sets 2 sets 218,279,405 436,558,810 119,085 238,171 1,786,279 3,572,558 440,369,538.46
FOLLOWINGS :
- FAULT RECORDING EQUIPMENT COMPRISING NECESSARY QUANTITY OF FAULT RECORDERS
EQUIPPED WITH OSCILLOGRAPH PRINTER TO RECORD THE INFORMATION OF THE 150 KV
SIDE AS SPECIFIED.
- THE RECORDER SHALL PROVIDED WITH DATE AND TIME INDICATORS AND TIME
SYNCHRONIZING EQUIPMENT CLOCK VIA SATELITE.
1 . 4 INTERFACE MARSHALLING CUBICLE FOR SCADA MINIMUM FOR 10 BAYS. 0 set 0 set - - 119,085 - 2,977,132 - -
- FREE STANDING SHEET STEEL CUBICLE FOR MARSHALLING AND TERMINATING
ALL CONNECTIONS BETWEEN SCADA AND THE CONTROL, RELAY AND
TELECOMMUNICATION IN THE SUBSTATION BUILDING.
- THE CUBICLE SHALL BE EQUIPPED WITH NECESSARY NUMBER OF TERMINAL
AND CABLE GLANDS.
1 . 5 MISCELLANEOUS EQUIPMENT AND MATERIAL REQUIRED FOR COMPLETION THE SCOPE OF WOR 0 lot 0 lot - - - - - - -
FOR FAULT RECORDING.
TOTAL C 484,959,827 952,682 8,335,969 494,248,477.95
D TRAINING FOR SUBSTATION AUTOMATION 1 lot 1 lot NA NA NA NA

Substation Automation Engineer ( 1 trainee, 45 duration)
Substation Automation Operation and Maintenance ( 1 trainee, 45 duration)
Telecommunication System/ Engineer ( 1 trainee, 45 duration)
Substation Telecommunication Operation and Maintenance Staff ( 1 trainee, 45 duration)
TOTAL D - - - -
GRAND TOTAL (A+B+C+D) 36,751,237,103 518,532,990 1,681,043,395 38,950,813,487.73
BIDDER :
SIGNATURE :
GARDU INDUK 150 KV SUKATANI GOBEL
CIVIL WORKS
TOTAL PRICE PRICE ADDED WORK

NO. DESCRIPTION
(IDR) (IDR)
1 2 3 4
1 Bill No 1 : Control Building
- For 150 kV Room 1,235,752,297 -
- For 20 kV Room 1,496,818,886 -
2 Bill No 2 : Switchyard 3,767,524,329 1,583,536,060

3 Bill No 3 : Miscellaneous - -
Total Price Schedule 1 for Civil work 6,500,095,512 1,583,536,060
Name of Bidder :
Total Civil work 19 of 1
REV.01
RAB GI 150 KV SUKATANI GOBEL
Signature of Bidder :
CIVIL WORKS
BILL NO 1 : CONTROL BUILDING
UNIT PRICE TOTAL PRICE

NO. DESCRIPTION UNIT QTY
(Rp) (Rp)
1 2 3 4 5 6=4X5
CONTROL BUILDING FOR 150 KV ROOM
I PREPARATION WORK
1 Building Permit ( Ijin Mendirikan Bangunan / IMB ) ls 1.00 28,461,379 28,461,379
2 Site clearing m2 181.25 7,315 1,325,767
3 Setting survey and installation of setting plan ls 1.00 11,384,552 11,384,552
4 Site office ( 4m x 6 m ) ls 1.00 20,492,193 20,492,193
5 Site storage ( 4 m x 10 m ) ls 1.00 22,769,104 22,769,104
6 Soil investigation for controle building :
SPT, DCPT, Core Drilling and Test Lab ls 1.00 8,538,414 8,538,414
Report Sets 3.00 1,707,683 5,123,048
II EARTH WORK
1 Excavation work m3 357.08 40,131 14,329,815
2 Backfiil m3 225.11 23,737 5,343,389
3 Sand layer ( compacted sand, thickness 10 cm ) m3 5.53 179,477 992,151
III CONCRETE REINFORCEMENT AND INSTALATION WORK

1 Lean concrete K100 ( for foundation and plain thickness 5 cm ) m3 4.00 986,756 3,947,024
2 Foundation work ( concrete K 225, Fe : 125 kg/m3 ) m3 26.16 3,406,315 89,109,196
3 Sloof work ( concrete K 225, Fe : 150 kg/m3 ) m3 5.47 3,806,909 20,804,756
4 Column work ( concrete K 225, Fe : 150 kg/m3 ) m3 6.19 3,806,909 23,572,379
5 Ring balk work ( concrete K 225, Fe : 150 kg/m3 ) m3 10.94 3,806,909 41,643,775
6 Cannopy work ( concrete K 225, Fe : 125 kg/m3 ) m3 8.46 3,406,315 28,824,236
7 Column, sloof and ring balk practical work ( concrete K 175, Fe : 100 kg/m3 ) m3 2.39 2,922,227 6,978,277
8 Stone masonry ad 1 pc : 3 sand m3 47.44 768,582 36,461,553
9 A half brick wall ad 1 pc : 4 sand m2 351.33 843,988 296,514,103
10 Ceramic of floor ad 1 pc : 3 sand m2 156.00 131,975 20,588,165
11 Ceramic of wall m2 41.35 133,700 5,528,502
12 Plaster ad 1 pc : 4 sand m2 579.91 38,188 22,145,839
13 Drainage for control building m1 45.00 546,256 24,581,513
14 Water proofing m2 46.48 39,846 1,852,039
IV ROOF AND CELLING WORK

1 Steel trusses complete with connection kg 1,758.00 26,327 46,282,472
2 Purlin kg 1,424.00 26,327 37,489,329
3 Wind bracing and tie rod kg 30.00 21,061 631,843
4 Corrugated metal sheet complete with accessories m2 220.00 105,876 23,292,793
5 Gypsum thickness 9 mm complete with hollow steel frame m2 163.80 79,407 13,006,907
6 Listplank wooden 3/30 m1 45.00 187,845 8,453,030
7 Pipe vertical PVC dia 4 inc m1 65.00 56,923 3,699,979
V DOOR AND WINDOWS WORK

1 Glass door complete with aluminium frame and accessories:
- Type PJ1 unit 1.00 1,314,916 1,314,916
- Type P2 unit 2.00 1,248,316 2,496,632
- Type B2+J unit - -
- Type P1 unit 2.00 1,248,316 2,496,632
- Type P1A unit - -
- Type P3 unit - -
2 Glass ventilation complete with aluminium frame and accessories:
- Type B2 unit 2.00 1,247,178 2,494,355
- Type BV2+ unit - -
- Type B3+ unit 1.00 1,270,516 1,270,516
- Type B4 unit 7.00 1,401,438 9,810,068
Name of Bidder :
CBL-150kV 20 of 60
REV.01
RAB GI 150KV SUKATANI GOBEL
CIVIL WORKS

(Rp) (Rp)
1 2 3 4 5 6=4X5
VI SANITARY WORK
1 Bath basin complete with accessories No 1.00 174,831 174,831
2 Squatting water closed complete with accessories No 1.00 312,777 312,777
3 Wash basin complete with accessories No 1.00 5,209,002 5,209,002
4 Installation of water supply pipe PVC dia 1/2 inc complete with clamp ls 1.00 147,999 147,999
and accessories
5 Installation of water waste pipe PVC dia 3 inc complete with clamp ls 1.00 1,604,152 1,604,152
and accessories -
6 Water tank and jet pump 500 watt included steel structures tower unit 1.00 1,366,146 1,366,146
( cap : 1 m3 ) and installation of pipe -
7 Septictank cap 1.5 m3 included infiltrate cap 2 m3 complete with
palm fibre and sand stone unit 1.00 2,837,530 2,837,530
-
VII PAINTING WORK
1 Steel painting m2 22.00 65,951 1,450,916
2 Wall and celling painting m2 954.68 22,843 21,807,854
VIII FINISHING WORK

1 Door closer No 8.00 339,089 2,712,711
2 Hinge for window (1 set= 2 pcs) set 2.00 58,653 117,306
3 Hinge for door (1 set= 3 pcs) set 8.00 79,732 637,854
4 Grendel for window (1 set= 2 pcs) No 2.00 54,987 109,975
5 Grendel for door double swing No 2.00 40,324 80,648
6 wind hook of window (1 set = 2 pcs) set 2.00 45,823 91,646
7 Key door No 8.00 274,937 2,199,495
IX CABLE DUCT
1 Concrete cable duct ( K 175; Fe : 100 kg m3 )
included galvanized cable tray steel anggle 50.50.4 and plate bordes m -
for type cable duct I -
included galvanized cable tray steel anggle 50.50.4 and plate bordes m 20.57 2,922,227 60,110,201
for type cable duct II -
for type cable duct III -
for type cable duct IV -
included galvanized cable tray steel anggle 50.50.4 and plate bordes m
for type cable duct V
Name of Bidder :
CBL-150kV 21 of 60
REV.01
CIVIL WORKS

(Rp) (Rp)
1 2 3 4 5 6=4X5
X INSTALATION OF ELECTRICAL AND MECANICAL WORK
1 AC split 2PK complete with accessories (stop contact and wiring) No 3.00 9,187,333 27,562,000
2 AC split 1 PK complete with accessories (stop contact and wiring) No 2.00 6,124,889 12,249,778
3 Exhaus fan 40 Watt complete with accessories (stop contact and wiring) No 1.00 853,841 853,841
4 Box panel MCB complete with accessories No 1.00 6,830,731 6,830,731
5 Price for capacity electrical 20000 VA ls 1.00 6,830,731 6,830,731
6 Emergency lighting included wiring and lamp 100 watt No 6.00 1,320,608 7,923,648
7 indoor luminaires type flourescent fitting 2 x 40 watt inluded installation
wiring and switch No 10.00 588,581 5,885,813
8 indoor luminaires type flourescent fitting 1 x 40 watt inluded installation No 12.00 307,383 3,688,595
wiring and switch
9 Clear lamp celling 60 watt included installation wiring and switch No 12.00 307,383 3,688,595
10 Stop contact inluded installation wiring No 8.00 216,306 1,730,452
XI LIGHTNING PROTECTION
1 Arder/ground rod icluded pipa and cable BC 25 mm2 and all accessories Lot 1.00 5,692,276 5,692,276
clamps steel plate, material support and pole, grounding system for
controle building
XII FIRE ALARM

1 Alarm bell 6'' ( 150 mm ) diameter included installation wiring No 1.00 563,581 563,581
2 Smoke detector included installation wiring No 6.00 581,978 3,491,870
3 Fixed and rate of rice temperature detector included installation wiring No 2.00 327,875 655,750
4 MCFA ( Master control fire alarm ) included indication lamp, battery
rectifier and all accessories No 1.00 17,389,903 17,389,903
XII FIRE FIGHTING EQUIPMENT

1 Portable fire extinghuister ( 5 kg hallon ) No 4.00 3,984,593 15,938,373
2 Hydrant and accessories included installation of pipe Lot 1.00 12,346,091 12,346,091
3 Anderground Water tank (cap : 10 m 3) and jet pump Lot 1.00 19,922,966 19,922,966
included installation of pipe
TOTAL 1,235,752,297
Name of Bidder :
CBL-150kV 22 of 60
REV.01
CIVIL WORKS
BILL NO 1 : 20 KV ROOM

(Rp) (Rp)
1 2 3 4 5 6=4X5
I PREPARATION WORK
1 Building Permit ( Ijin Mendirikan Bangunan / IMB ) ls 1.00 28,461,379 28,461,379
2 Site clearing m2 312.50 7,315 2,285,805
3 Setting survey and installation of setting plan ls 1.00 11,384,552 11,384,552
4 Site office ( 4m x 6 m ) ls 1.00 20,492,193 20,492,193
5 Site storage ( 4 m x 10 m ) ls 1.00 22,769,104 22,769,104
6 Soil investigation for controle building :
SPT, DCPT, Core Drilling and Test Lab ls 1.00 8,538,414 8,538,414
Report Sets 1.00 1,707,683 1,707,683
II EARTH WORK
1 Excavation work m3 618.93 40,131 24,837,998
2 Backfiil m3 390.19 23,737 9,261,858
3 Sand layer ( compacted sand ) m3 6.32 179,477 1,135,015
III CONCRETE REINFORCEMENT AND INSTALATION WORK

1 Lean concrete B100 ( for foundation and plain thickness 5 cm ) m3 6.00 986,756 5,920,536
2 Foundation work ( concrete K 225, Fe : 125 kg/m3 ) m3 39.24 3,406,315 133,663,794
3 Sloof work ( concrete K 225, Fe : 150 kg/m3 ) m3 5.47 3,806,909 20,804,756
4 Column work ( concrete K 225, Fe : 150 kg/m3 ) m3 9.29 3,806,909 35,358,568
5 Ring balk work ( concrete K 225, Fe : 150 kg/m3 ) m3 16.03 3,806,909 61,005,713
6 Cannopy work ( concrete K 225, Fe : 125 kg/m3 ) m3 10.62 3,406,315 36,161,438
7 Column, sloof and ring balk practical work ( concrete K 175, Fe : 100 kg/m3 ) m3 1.17 2,922,227 3,404,394
8 Stone masonry ad 1 pc : 3 sand m3 82.85 768,582 63,677,058
9 A half brick wall ad 1 pc : 4 sand m2 327.83 843,988 276,682,916
10 Ceramic of floor ad 1 pc : 3 sand m2 269.10 131,975 35,514,585
11 Ceramic of wall m2 36.99 133,700 4,945,837
12 Plaster ad 1 pc : 4 sand m2 560.47 38,188 21,403,343
13 Drainage for control building m1 69.80 546,256 38,128,658
14 Water proofing m2 113.52 39,846 4,523,310
IV ROOF AND CELLING WORK

1 Steel trusses complete with connection kg 2,380.00 26,327 62,657,727
2 Purlin kg 2,535.00 26,327 66,738,377
3 Wind bracing and tie rod kg 205.00 21,061 4,317,591
4 Corrugated metal sheet complete with accessories m2 385.00 105,876 40,762,388
5 Gypsum thickness 9 mm complete with hollow steel frame m2 264.00 79,407 20,963,514
6 Listplank wooden 3/30 m1 51.00 187,845 9,580,100
7 Pipe vertical PVC dia 4 inc m1 80.00 56,923 4,553,821
V DOOR AND WINDOWS WORK

1 Glass door complete with aluminium frame and accessories:
- Type PJ1 unit - 1,314,916 -
- Type P2 unit 1.00 1,248,316 1,248,316
- Type B2+J unit - -
- Type P1 unit 4.00 1,248,316 4,993,264
- Type P1A unit 1.00 1,248,316 1,248,316
- Type P3 unit 1.00 1,248,316 1,248,316
2 Glass ventilation complete with aluminium frame and accessories:
- Type B2 unit 4.00 1,247,178 4,988,711
- Type BV2+ unit 1.00 1,247,178 1,247,178
- Type B3+ unit - 1,270,516 -
- Type B4 unit 6.00 1,401,438 8,408,630
Name of Bidder :
CBL-20kV 23 of 60
REV.01
CIVIL WORKS

(Rp) (Rp)
1 2 3 4 5 6=4X5
VI SANITARY WORK
1 Bath basin complete with accessories No 1.00 174,831 174,831
2 Squatting water closed complete with accessories No 1.00 312,777 312,777
3 Wash basin complete with accessories No 1.00 5,209,002 5,209,002
4 Installation of water supply pipe PVC dia 1/2 inc complete with clamp ls 1.00 147,999 147,999
and accessories
5 Installation of water waste pipe PVC dia 3 inc complete with clamp ls 1.00 1,604,152 1,604,152
and accessories
6 Water tank and jet pump 500 watt included steel structures tower unit 1.00 1,366,146 1,366,146
( cap : 1 m3 ) and installation of pipe
7 Septictank cap 1.5 m3 included infiltrate cap 2 m3 complete with
palm fibre and sand stone unit 1.00 2,837,530 2,837,530
VII PAINTING WORK

1 Steel painting m2 19.00 65,951 1,253,063
2 Wall and celling painting m2 977.55 22,843 22,330,276
VIII FINISHING WORK

1 Door closer No 7.00 339,089 2,373,622
2 Hinge for window (1 set= 2 pcs) set
3 Hinge for door (1 set= 3 pcs) set 7.00 79,732 558,122
4 Grendel for window (1 set= 2 pcs) No
5 Grendel for door double swing No 1.00 40,324 40,324
6 wind hook of window (1 set = 2 pcs) set
7 Key door No 8.00 274,937 2,199,495
IX CABLE DUCT
for type cable duct I
for type cable duct II
included galvanized cable tray steel anggle 50.50.4 and plate bordes m -
for type cable duct III
for type cable duct IV
included galvanized cable tray steel anggle 50.50.4 and plate bordes m
for type cable duct V
Name of Bidder :
CBL-20kV 24 of 60
REV.01
CIVIL WORKS

(Rp) (Rp)
1 2 3 4 5 6=4X5
X INSTALATION OF ELECTRICAL AND MECANICAL WORK
1 AC split 2PK complete with accessories (stop contact and wiring) No 4.00 9,187,333 36,749,333
2 AC split 1 PK complete with accessories (stop contact and wiring) No 2.00 6,124,889 12,249,778
3 Exhaus fan 40 Watt complete with accessories (stop contact and wiring) No 10.00 853,841 8,538,414
4 Box panel MCB complete with accessories No 1.00 6,830,731 6,830,731
5 Price for capacity electrical 20000 VA ls 1.00 6,830,731 6,830,731
6 Emergency lighting included wiring and lamp 100 watt No 5.00 1,320,608 6,603,040
7 indoor luminaires type flourescent fitting 2 x 40 watt inluded installation
wiring and switch No 10.00 588,581 5,885,813
8 indoor luminaires type flourescent fitting 1 x 40 watt inluded installation No 3.00 307,383 922,149
wiring and switch
9 Clear lamp celling 60 watt inluded installation wiring and switch No 7.00 307,383 2,151,680
10 Stop contact inluded installation wiring No 5.00 216,306 1,081,532
XI LIGHTNING PROTECTION
1 Arder/ground rod icluded pipa and cable BC 25 mm2 and all accessories Lot 1.00 5,692,276 5,692,276
clamps steel plate, material support and pole, grounding system for
controle building
XII FIRE ALARM

1 Alarm bell 6'' ( 150 mm ) diameter included installation wiring No 1.00 563,581 563,581
2 Smoke detector included installation wiring No 10.00 581,978 5,819,783
3 Fixed and rate of rice temperature detector included installation wiring No 2.00 327,875 655,750
4 MCFA ( Master control fire alarm ) included indication lamp, battery
rectifier and all accessories No 1.00 17,389,903 17,389,903
XII FIRE FIGHTING EQUIPMENT

1 Portable fire extinghuister ( 5 kg hallon ) No 10.00 3,984,593 39,845,931
2 Hydrant and accessories included installation of pipe Lot 1.00 12,346,091 12,346,091
3 Anderground Water tank (cap : 10 m 3) and jet pump Lot 1.00 19,922,966 19,922,966
included installation of pipe
TOTAL 1,496,818,886
Name of Bidder :
CBL-20kV 25 of 60
REV.01
CIVIL WORKS
BILL NO 2 : SWITCHYARD FOR CIVIL WORKS
4LB, 2TB, 1BC, 1 SB
UNIT PRICE TOTAL PRICE UNIT PRICE

NO DESCRIPTION UNIT QTY LOCAL CURRENCY LOCAL ADDED WORK
PORTION
(RUPIAH) (RUPIAH) (RUPIAH)
1 2 3 4 5 6=4x5
I Foundation for 150 kV
1 Circuit Breakers Set 7 9,022,261 63,155,830

2 Capacitor Voltage Transformer Unit 14 3,050,836 42,711,710
3 Current Transformer Unit 24 2,572,849 61,748,370
4 Surge Arrester Unit 18 2,449,150 44,084,708
5 Post Insulator Unit 4 6,724,677 26,898,706
6 Marshalling Kiosks Unit 7 4,959,520 34,716,638
7 Neutral Grounding Resistors Unit 1 6,072,361 6,072,361
8 Power Transformer (60 MVA) Unit 2 93,956,387 187,912,774
9 Disconnecting Switches (DS) Set 14 16,552,049 231,728,683
10 Disconnecting /& Earthing Switches (DS/E) Set 4 16,552,049 66,208,195
11 Post For Gantries TW1 Unit 18 41,442,889 745,972,008
12 Post For Gantries TW2 Unit 5 41,442,889 207,214,447
13 Service transformer Unit 1 4,056,934 4,056,934
14 Fire Wall for trafo Unit 3 37,298,600 111,895,801
15 Oil Pit Unit 1 21,511,140 21,511,140
TOTAL I 1,855,888,306
Name of Bidder : REV. 01 Switchyard 26 of 60

CIVIL WORKS
4LB, 2TB, 1BC, 1 SB

PORTION
1 2 3 4 5 6=4x5
II Site Works
1 Earth Work
a. Site Clearing m2 7,056 7,315 51,611,638
b. Common Excavation m3 - -
c. Back fill with selected material m3 - -
d. Import fill with selected material m3 - -
e. Slope protection (stone masonry) m3 - -
f. Soil Disposal m3 - -
g. Plank name project unit 1 960,991 960,991
h. Fence security of project 2 m high m' 126 793,417 99,970,595
i. Bouwplank m' 364 76,205 27,738,745
2 Road (new)
a. Prepare compacted subgrade m2 - -
b. Macadam surface course m2 - -
c. Base structure (Sub base & Base coarse) m2 728 214,441 156,112,725
d. 50 mm Asphalt hot mix m2 728 16,508 12,017,533
e. 50 mm Asphalt penetration m2 - -
3 a. Kerbs (15x30x50cm) m' 364 223,371 81,307,105

b. Kerbs (20x30x50cm) m' - -
4 Fence complete with barbed wire,accessories and

foundation
- BRC 1.20 m height m' -
- BRC 1.90 m height m' 364 793,417 288,803,941
- Fabricated concrete 1.00 m height (lower part) and BRC
1.20 m height (upper part) m'
- Galvanized wire mesh 1.65 m height m'
- Fence Brick Wall 2.40 m height (lower part) and wire mesh
0.60 m height (upper part) m'
5 Gate complete with pole, accessories and foundation

- BRC 1.90 m height, 6 m width unit 2 4,334,440 8,668,880
- BRC 1.20 m height, 5 m width unit -
6 Landscaping m2 - -
7 Gravel (dia 3 - 5 cm); t = 15 cm m2 7,056 32,122 226,649,395
8 Cable trench (K175,BJTP40,incld cover, galvanized cable
tray L 50.50.5 and PVC pipe)
a. Cable trench type I (large) m' 223 1,538,494 343,084,222
b. Cable trench type 2 (medium) m' 231 1,301,854 300,728,197
c. Cable trench type 3 (small) m' 224 693,502 155,344,559
d. Cable trench (Crossing Road) m' 10 2,103,242 21,032,419
9 Soil investigation for switchyard :

SPT, DCPT, Core Drilling and Test Lab ls 1 11,384,552 11,384,552
Report ls 3 1,138,455 3,415,366
10 Drainage m' - -
11 Sub soil Drainage dia 30 including gravel & Palm fibre m' 240 274,510 65,882,401
12 Post security (2m x 4 m) unit -
13 Loading test no -
14 Drainage Around Switchyard ls 1 402,070,059.61
15 Mini Pile m' 3,366 351,000.00
TOTAL II 1,854,713,264

CIVIL WORKS
4LB, 2TB, 1BC, 1 SB

PORTION
1 2 3 4 5 6=4x5
III Site and Road Lighting
1 Mercury Vapour Flouresent light 1 x 400 W complete with

lighting column 9 m high, fuse box, grounding system and
installation of cable conduit and wiring and all accessories
and foundation of column NO 2 28,461,379 56,922,759

support, fuse box, grounding system and installation of cable
conduit and wiring and all accessories for Switchyard
NO -

lighting column 2 m high, fuse box, grounding system and
installation of cable conduit and wiring and all accessories
and foundation of column NO -
4 Lighting panel outdoor complete with foto cell switch fuse,

mcb, grounding system indicator wiring and all accessories
(foto cell) and foundation of panel Set -
TOTAL III 56,922,759
TOTAL SIPIL SWITCHYARD (I+II+III) 3,767,524,329

TOTAL PRICE
ADDED WORK
(RUPIAH)

TOTAL PRICE
ADDED WORK
(RUPIAH)
402,070,059.61
1,181,466,000.00
1,583,536,060

TOTAL PRICE
ADDED WORK
(RUPIAH)
1,583,536,060

CIVIL WORKS
BILL NO 3 : MISCELLANEOUS WORKS
0
NO DESCRIPTION UNIT QTY LOCAL CURRENCY LOCAL
PORTION
(RUPIAH) (RUPIAH)
1 2 3 4 5 6=4x5
1 Concrete Work
1.1 Concrete K 175 m3 0 1,148,542

1.2 Concrete K 225 m3 0 1232036.19537999
1.3 Concrete K 500 m3 0 1476462.52244346
2 Reinforcement Work
2.1 Reinforcement steel U 24/ BJTP - 24 kg 0 16,024

2.2 Reinforcement steel U 32/ BJTD - 40 kg 0 16621.4456223876
3 Excavation Work
3.1 Excavation of Soil m3 0 40,131

3.2 Excavation of Rock m3 0 73487.2818441864
4 Filling Work
3.1 Back Filling m3 0 23736.7904949851

3.2 Import Filling m3 0 162867.397995806
5 Steel Work
3.1 Steel trusses comply with connection kg 0

3.2 Wind Bracing and Tic Rod kg 0
3.3 Steel Structure for Gantry ton 0
6 Bored Pile / Driven Pile/ Wooden Pile
6.1 Bored Pile dia. 60 cm m' 0 -

6.2 Driven Pile dia.40 cm m' 0
6.3 Wooden Pile dia 8- 10 cm m' 0
TOTAL -
Name of Bidder : REV.01 Miscellaneous 32 of 60

RAB GI 150 KV BALAPULANG
ANALISA HARGA SATUAN
PENGADAAN DAN PEMASANGAN PERALATAN GARDU INDUK 150 kV SUKATANI GAOBEL
MATERIAL UPAH MATERIAL TOTAL PRICE

NO DESCRIPTION UNIT QTY
(RUPIAH) (RUPIAH) (RUPIAH) UPAH
(RUPIAH)
1 1 (one) plank name of project
- Material
- Triplex12 mm shett 1.00 153,691 153,691
- Beam meranti 6/12 frame 3.00 187,845 563,535
- Colour paint kg 2.00 22,769 45,538
- Nail kg 0.50 25,615 12,808
- Concrete 1 pc : 3 sand : 5 split m3 0.07 374,267 24,327
- Remuneration
- Paint worker man/day 1.00 62,615 62,615
- Worker man/day 2.00 45,538 91,076
- Supervisor man/day 0.10 74,000 7,400
799,900 161,091
960,991
2 1 (one) m fence security of project 2 m hight
- Material
- Dolken stick 1.00 31,308 31,308
- Plank meranti 2/20 sheet 0.07 187,845 13,149
- Zinc sheet 1.20 70,584 84,701
- Nail kg 0.50 25,615 12,808
- Remuneration
- Carpenter man/day 0.50 62,615 31,308
141,965 35,007
176,973
3 1 (one) m Bowplank
- Material
- Plank meranti 2/20 m3 0.01 3,016,906 30,169
- Tiang Pancang m 3
0.01 3,016,906 30,169
- Nail kg 0.25 25,615 6,404
- Remuneration
- Kepala Tukang man/day 0.020 74,000 1,480
- Worker man/day 0.028 45,538 1,275
66,742 9,463
76,205
4 1 m3 Excavation of Soil
- Worker man/day 0.800 45,538 36,431

- 40,131
40,131
5 1 m3 Excavation of Rock
- Worker man/day 1.50 45,538 68,307

- 73,487
73,487
6 1 m3 Back Filling
- Worker man/day 0.44 45,538 20,037

- Supervisor man/day 0.05 - 74,000 3,700

(RUPIAH)
- 23,737
23,737
7 1 m3 Import Filling
- Material
- Soil m3 1.20 123,722 148,466
- Remuneration
- Worker man/day 0.30 45,538 13,661
- Supervisor man/day 0.01 74,000 740
148,466 14,401
162,867
8 1 m3 Compacted Sand layer
- Material
- Sand m3 1.00 165,076 165,076
- Remuneration
- Worker man/day 0.30 45,538 13,661
165,076 14,401
1 m Compacted Sand layer (tebal 10 Cm)
2
179,477
9 1 m3 Brick 1 pc : 4 ps
- Material
- Red brick unit 500.00 569 284,614
- Portland cement (PC) kg 104.50 1,480 154,659
- Sand m3 0.41 165,076 67,021
- Remuneration
- Tukang man/day 1.50 62,615 93,923
- Pekerja man/day 4.50 45,538 204,922
- Mandor man/day 0.38 74,000 27,750
506,294 337,694
843,988
10 1 m2 plaster cement 1 pc : 4 ps thickness 10 mm
- Material
- Sand m3 0.02 165,076 2,641
- Remuneration
- Brick layer man/day 0.22 62,615 13,775
- Worker man/day 0.30 45,538 13,661
9,272 28,917
38,188
11 1 m2 Brafend 1 pc : 2 ps
- Material
- Sand m3 0.01 165,076 1,882
- Remuneration
- Worker man/day 0.30 45,538 13,661
12,449 20,663
33,112

(RUPIAH)
12 1 m2 Brafend 1 pc : 4 ps
- Material
- Sand m3 0.04 165,076 6,603
- Remuneration
- Worker man/day 0.30 45,538 13,661
13,026 20,663
33,689
13 1 m3 Concrete 1 pc : 3 sand : 5 split
- Material
- Sand m 3
0.57 165,076 94,093
- crushstone m3 0.95 176,461 167,638
- Equipment
- Concrete mixer hour 1.10 39,846 43,831
- Remuneration
- Tukang Batu man/day 0.50 62,615 31,308
- Pekerja man/day 6.00 45,538 273,229
612,489 374,267
986,756
14 1 m3 Concrete K 175
- Material
- Sand m3 0.54 165,076 89,141
- crushstone m3 0.85 176,461 150,344
- Equipment
- Remuneration
- Worker man/day 6.00 45,538 273,229
742,683 405,859
1,148,542
- Material
- Sand m3 0.49 165,076 80,887
- crushstone m 3
0.81 176,461 142,933
- Equipment
- Remuneration
- Worker man/day 6.00 45,538 273,229

(RUPIAH)
826,177 405,859
1,232,036
- Material
- Sand m3 0.50 165,076 83,198
- crushstone m3 0.66 176,461 117,170
- Equipment
- Remuneration
- Worker man/day 6.00 45,538 273,229
1,070,603 405,859
1,476,463
17 1 m3 stone Masonry 1 PC : 2 Sand
- Material
- stone masonry m3 1.10 176,461 194,107
- Sand m3 0.43 165,076 70,983
- Remuneration
- Worker man/day 3.60 45,538 163,938
638,047 258,657
896,704
18 1 m3 stone Masonry 1 PC : 3 Sand
- Material
- stone masonry m3 1.10 176,461 194,107
- Sand m3 0.56 165,076 92,112
- Remuneration
- Worker man/day 2.50 45,538 113,846
560,017 208,565
19 100 kg steel work : 768,582
- Material
- Steel Bar (Reinforcement) U 24, BJTP-24 kg 105.00 12,523 1,314,916
- concreteWire kg 1.50 22,769 34,154
- Remuneration
- Steel worker man/day 2.00 62,615 125,230
- Worker man/day 2.00 45,538 91,076
1,349,069 253,306
Per kg 13,491 2,533
16,024
20 100 kg steel work :
- Material

(RUPIAH)
- Steel Bar (Reinforcement) U 32, BJTD-30 kg 105.00 13,092 1,374,685
- concreteWire kg 1.50 22,769 34,154
- Remuneration
- Worker man/day 2.00 45,538 91,076
1,408,838 253,306
Per kg 14,088 2,533
16,621
21 1.00 ton stell Structure
- Material
- Steel Structure (HTS) ton 0.68 19,922,966 13,597,424
- Steel Structure (MS) ton 0.37 18,784,510 6,903,308
- Bolt and Nuts NO 120.00 17,077 2,049,219
- Band plate ton 0.04 19,922,966 697,304
- Remuneration
- Worker man/day 20.00 45,538 910,764
23,247,255 1,684,914
Per kg 23,247 1,685
24,932
22 1 m2 Formwork
- Material
- Wooden m3 0.04 3,016,906 120,676
- Nail kg 0.75 25,615 19,211
3.00
- Remuneration
- Tukang man/day 0.26 62,615 16,280
- Kepala Tukang man/day 0.00 62,615 -
- Pekerja man/day 0.30 45,538 13,661
- Mandor man/day 0.02 74,000 1,480
139,888 31,421
171,309
23 1 m2 Ceilling (include. Frame & hanger)
- Material
- triplex (4 mm 4'x8'x4) sheet 0.34 85,384 29,347
- List Profile m1 2.08 17,077 35,571
- Nail kg 0.15 25,615 3,842
- Wooden m3 0.01 3,016,906 24,135
- Remuneration
- Worker man/day 0.50 45,538 22,769
92,895 48,037
140,932
24 1 m2 Floor Ceramic
- Material
- Ceramic tile 30x30 m2 1.05 45,538 47,815
- Portland Cement (PC) kg 10.00 1,480 14,800
- Sand m3 0.05 165,076 7,428
- Remuneration

(RUPIAH)
- Worker man/day 0.80 45,538 36,431
70,043 61,932
131,975
25 1 m2 Wall Ceramic
- Material
- Ceramic tile 10x10 m2 1.05 45,538 47,815
- Portland Cement (PC) kg 9.30 1,480 13,764
- Remuneration
- Worker man/day 0.90 45,538 40,984
61,579 72,121
133,700
26 1 m2 Metal Roof
- Material
- Corrugated metal steel m2 1.05 70,584 74,113
- Nail drat pcs 9.00 2,846 25,615
- Remuneration
- Worker man/day 0.10 45,538 4,554
99,729 129,858
229,587
27 1 m2 Steel painting
- Material
-Naturally Paint (Meni) kg 0.20 28,461 5,692
- Colour painting steel kg 0.35 22,769 7,969
- Sand Paper sheet 0.10 4,554 455
- Kuas NO 0.10 11,385 1,138
0.01
- Remuneration
- Worker Paint man/day 0.10 62,615 6,262
- Worker man/day 0.25 45,538 11,385
15,255 17,720
32,975
28 1 m2 Wall painting
- Material
- Plamur kg 0.15 22,769 3,415
- Colour painting wall kg 0.35 22,769 7,969
- Sand Paper sheet 0.10 4,554 455
- Kuas / Rol NO 0.01 11,385 114
- Remuneration
- Worker Paint man/day 0.10 62,615 6,262
- Worker man/day 0.10 45,538 4,554
11,954 10,889
22,843
29 1 m2 Road (New)
1 m2 Base Structure
- Soil Excavation

(RUPIAH)
- Common Excavation m3 1.00 40,131 40,131
- Back fill m3 1.00 23,737 23,737
- Sub Base Coarce
- Comp. Sand gravel (sirtu) 300 mm thick m3 0.36 179,477 64,612
- Base Coarce
- Crush stone 3 - 5, 250 mm thick m3 0.28 176,461 48,527
- Remuneration
- Pekerja man/day 0.68 45,538 30,738
- Mandor man/day 0.06 74,000 4,647
- Stomwalls operator hour 0.02 85,384 2,049
177,006 37,435
214,441
30 1 m2 Penetration thickness 6 cm
- Material
- Aspalt hot 60/70 kg 8.40 16,508 138,664
- Crushed stone 2 - 3 cm m3 0.06 176,461 10,588
- Dust split m3 0.01 176,461 2,118
- Split m3 0.02 187,845 4,508
- Firewood m3 0.01 187,845 2,029
- Remuneration
- Pekerja man/day 0.43 45,538 19,673
- Mandor man/day 0.02 74,000 1,598
- Operator hour 0.01 85,384 615
157,906 27,214
185,120
31 1 m' Cable Trench Type 1 (large)

( width > 80 cm )
- Excavation of soil m3 1.69 40,131 67,821
- Backfilling m3 0.37 23,737 8,783
- Compacted sand layer m3 0.12 179,477 21,717
- Lean concrete 1:3:5 m3 0.06 986,756 59,205
- Reinforced Concrete Grade 225/20 m3 0.45 2,237,748 1,006,986
- Galvanized Steel L50x50x5 kg 15.00 24,932 373,983
1,538,494
1,538,494
32 1 m' Cable Trench Type 2 (medium)

( width > 60 cm , < 80 cm )
- Backfilling m3 0.60 23,737 14,242
- Lean concrete 1:3:5 m 3
0.12 986,756 118,411
- Reinforced Concrete Grade 225/20 m3 0.36 2,237,748 805,589
1,301,854
1,301,854
33 1 m' Cable Trench Type 3 (small)
( width < 60 cm )
- Backfilling m3 0.36 23,737 8,545
- Compacted sand layer m 3
0.06 179,477 10,769

(RUPIAH)
- Lean concrete 1:3:5 m3 0.04 986,756 39,470
693,502
693,502
34 1 m' Cable Trench (Crossing Road)

- Backfilling m3 0.40 23,737 9,495
0.15 179,477 26,922
- Lean concrete 1:3:5 m3 0.15 986,756 148,013
- Reinforced Concrete Grade 225/20 m3 0.65 2,237,748 1,454,536
2,103,242
2,103,242
35 1 m' Drainage

- Backfilling m3 0.20 23,737 4,747
0.08 179,477 14,358
- Lean concrete 1:3:5 m3 0.04 986,756 39,470
546,256
546,256
36 1 m' Sub Soil Drainage
- Backfilling m3 0.20 23,737 4,747
- Pipe Concrete Ø 30 cm m1 1.00 68,877 68,877
- Palm Fibre kg 5.00 16,223 81,115
- Gravel m3 0.20 278,922 55,784
274,510
274,510
37 1 m3 Erection Gabion :
Material
- Crused Stone m3 1.20 176,461 211,753
- Wire Mash dia 4 mm Kg 25.00 21,061 526,536
Remuneration
- Brick Layer Orang/hari 1.50 62,615 93,923
- Worker Orang/hari 4.00 45,538 182,153
- Supervisor Orang/hari 0.20 74,000 14,800
738,288 290,875
1,029,163
38 1m' Fence BRC height 1.20 m

Material
- BRC height 1.00 m m 1.10 216,306 237,937
- Steel pipe dia 2 inc and clamp m 1.17 28,461 33,300
- Foundation 0,80x0,80 m2 reinforced concrete K 175; m3 0.04 768,582 30,743
Fe : 100 kg/m3

(RUPIAH)
- Sloof 20/30 reinforced concrete K 175; m3 0.01 2,810,686 23,891
Fe : 100 kg/m 3
- Kawat Berduri m' 3.00 85,384 256,152

Remuneration
- Excavation of Soil m3 0.65 40,131 26,085
- Back Filling m3 0.33 23,737 7,833
- Erection of Fence ls 1.00 62,615 62,615
582,023 96,533
678,557
39 1m' Fence BRC height 1.9m

Material
- BRC height 1.20 m m 1.10 216,306 237,937
- Steel pipe dia 2 inc and clamp m 1.20 28,461 34,154
- Foundation 1,00x1,00 m reinforced concrete K 175;
2 m3 0.05 2,810,686 140,534
Fe : 100 kg/m3
Fe : 100 kg/m3
- Kawat Berduri m' 3.00 85,384 256,152
Remuneration
- Back Filling m3 0.33 23,737 7,833
696,884 96,533
793,417
40 1m' Fence dari Concrete height 2.00 m

Material
- Concrete height2.00 m m3 0.20 2,810,686 562,137
(K 175; Fe : 100 kg/m )
3
- Foundation 1,50x1,50 m2 reinforced concrete K 175; m3 0.45 2,810,686 1,264,809

Fe : 120 kg/m3
- Colom 30/50 rinforced concrete K 175; m3 0.64 2,810,686 1,798,839
Fe : 120 kg/m3
Fe : 120 kg/m3
Remuneration
- Back Filling m3 1.69 23,737 40,115
3,794,427 363,602
4,158,028
41 GATE BRC height 1.20 m wide 5 m

Material
- BRC height 1.20 m m 5.00 216,306 1,081,532
- Steel pipe dia 3 inc m 3.20 42,692 136,615
- Pipe of supporr dia 2 inc and clamp m 10.34 42,692 441,436
- Foundation 1,00x1,00m2 reinforced concrete K 175; m3 0.75 2,810,686 2,108,015
Fe : 100 kg/m 3
- Colom 20/40 reinforced concrete K 175; m3 0.13 2,810,686 365,389

Fe : 100 kg/m 3
Remuneration

(RUPIAH)
- Back Filling m3 0.98 23,737 23,262
- Erection of Gate ls 1.00 62,615 62,615
4,132,987 201,453
4,334,440
42 GATE BRC height 1.00 m wide 3 m

Material
- BRC height 1.00 m m 3.00 216,306 648,919
- Steel pipe dia 3 inc m 2.80 42,692 119,538
- Pipe of supporr dia 2 inc and clamp m 7.30 42,692 311,652
- Foundation 1,00x1,00m2 reinforced concrete K 175; m3 0.60 768,582 461,149
Fe : 100 kg/m 3
- Colom 20/40 reinforced concrete K 175; m3 0.13 2,810,686 365,389

Fe : 100 kg/m 3
Remuneration
- Back Filling m3 0.72 23,737 17,090
- Erection of Gate ls 1.00 569,228 569,228
1,906,648 666,579
2,573,227
43 1 m3 Gravelling
- Material
- gravel m3 1.10 278,922 306,814
- Remuneration
- Worker man/day 0.30 45,538 13,661
306,814 14,401
1 m2 Compacted gravel (tebal 20 Cm) 321,215
44 1 m2 Site Clearing
- Remuneration
- Worker man/day 0.120 45,538 5,465
1 m2 Site clearing 7,315

7,315
45 1 m' Kerbs
- Kerbs Concrete K-175, 50CM pcs 2.00 68,307 136,615

- Lean Concrete B100, thik 5CM m2 0.500 114,854 57,427
- Conpacted sand t = 5 CM m2 0.150 179,477 26,922 -
- Common excavation m3 0.06 40,131 2,408
223,371 -
223,371
46 Drainage Around Switchyard
Excavation / Back Filling Work m³ 601.35 63,867 38,406,622

Compacted Sand m2 56.97 179,477 10,224,831
Lean concrete K100 m2 28.49 986,756 28,107,745
Stone masonry m2 308.60 896,704 276,726,018
Plaster m2 25.57 38,188 976,503
Bowplank m' 625.00 76,205 47,628,340
402,070,060
402,070,060

(RUPIAH)
HARGA DASAR MATERIAL DAN UPAH
PENGADAAN DAN PEMASANGAN PERALATAN GARDU INDUK 150 kV SUKATANI GOBEL
UNIT RATE
NO. ITEM PEKERJAAN UNIT REMARK
(Rp.)
I MATERIAL :
1 Portland Cemen (PC) kg 1,480

2 Kuas no 11,385
3 Polished of wooden (Sand Paper) sheet 4,554
4 Aspalt kg 16,508
5 Bamboo stick 15,369
6 Red brick unit 569
7 Sand m3 165,076
8 Sandfilling m3 153,691
9 Stone masonry m3 176,461
10 Gravel m3 278,922
11 Split m3 187,845
12 Plain reinforced steel U 24 - BJTP 24 kg 12,523
13 Galvanis steel angle HTS kg 19,923
14 Galvanis steel angle MS kg 18,785
15 Sceew reinforced steel U 32 - BJTD 30 kg 13,092
16 Galvanis Bolt and Nuts unit 17,077
17 Concrete wire kg 14,231
18 Galvanis of wire dia 4 mm kg 21,061
19 Wire Mash ( dia 3,2 ~ 4 mm ) kg 21,061
20 Kawat berduri m' 85,384
21 Pipa Concrete dia 30 cm m' 68,877
22 Steel plate Galvanis kg 21,061
23 Nail kg 25,615
24 Nail Drat pcs 2,846
25 Zinc ( Corrugated Metal Sheet ) sheet 70,584
26 Paint of steel kg 22,769
27 Paint of wooden kg 22,769
28 Paint of wall kg 17,077
29 Thinner litre 28,461
30 Oil paint galon 56,923
31 Oil machine litre 65,461
32 Plamur of wooden kg 22,769
33 Plamur of wall kg 22,769
34 BBM / solar litre 7,400
35 Door of hinge unit 170,768
36 Window of hinge unit 142,307
37 Palm fibre kg 16,223
38 Wooden m3 3,016,906
39 Plain Meranti 3/20 cm sheet 187,845
40 Meranti Beam 6/12 frame 187,845
41 Dolken dia. 10 cm, length 4 m. stick 31,308
42 list profil m 17,077
43 Anhor bolt d 24 mm pcs 128,076
44 Welding Wire kg 28,461

UNIT RATE
(Rp.)
45 Board of wooden sheet 187,845

46 Triplex 12 mm sheet 153,691
47 Triplex 4 mm sheet 85,384
48 Ceramic 10x10 unit 45,538
49 Ceramic 30 x 30 unit 45,538
50 key unit 130,922
51 Alluminium of door including glass unit 853,841
52 Alluminium of window for ventilation unit 569,228
53 Alluminium of window for fixed louver unit 398,459
54 Gate BRC height 1,20 m lenght 6,00 m unit 6,664,475
55 Gate BRC height 1,75 m lenght 4,00 m unit 5,331,580
56 BRC height 1.20 m m 216,306
57 BRC height 1.20 m m 227,691
58 Pipe of steel Dia 2 inc lenght 6,00 m stick 170,768
59 Pipe of steel Dia 3 inc lenght 6,00 m stick 256,152
60 PVC dia 2 " m' 25,615
61 PVC dia 4 " m' 56,923
62 T/L 2 x 40 Watt (incld armateur) unit 398,459
63 T/L 2 x 20 Watt (incld armateur) unit 284,614
64 Urinoir unit 256,152
65 Closet unit 204,922
66 Wastafel including spectacles unit 569,228
67 Soil m3 123,722
68 Kansteen m 14,231
69 Landscaping m2 14,231
70 Stop contact incl installation wiring no 227,691
71 Exhoust Fan no 1,423,069
72 Lighting protection Complete no 8,538,414
73 Steel guard ( dia of steel 10 mm, seel angle 40.40.4) m2 284,614
74 Frame steel guard for rolling door m 96,769
75 Emergency lighting lamp 20 W complite no 853,841
76 Anhor bolt d 20 mm pcs 187,845
77 Cerbs concrete pcs 68,307
UNIT RATE
(Rp.)
II REMUNERATION
1 Worker man/day 45,538

2 Engeneer expert man/day 284,614
3 Surveyor man/day 76,846
4 Supervisor man/day 74,000
5 Engineer man/day 199,230
6 Operator man/day 85,384
7 Driver man/day 62,615
8 Brick Layer man/day 62,615
9 Steel worker man/day 62,615
10 Carpenter man/day 62,615
11 Worker paint man/day 62,615
12 Mechanic man/day 62,615
13 Worker asphalt man/day 62,615
UNIT RATE
NO. ITEM PEKERJAAN unit REMARK
(Rp.)
III RENT OF EQUIPMENT
1 Concrete Mixer hour 39,846
2 Communication of equipment unit/day 119,538
3 Stringing of equipment unit/day 853,841
4 Cassing hour 19,354
5 Fasility of lamp hour 18,215
6 Forklift hour 278,922
7 Gauge hour 34,154
8 Generator hour 85,384
9 Jack Hydrolic hour 28,461
10 Pully unit/day 68,877
11 Car ( truck ) unit/day 586,304
12 Computer + printer unit/day 34,154
13 Drilling pile of machine hour 193,537
14 Diesel hammer hour 34,154
15 Cutting of machine hour 74,000
16 Mobilisasion driven of machine or drilling machine ls 313,075
17 Support equipment ( key + safety belt ) unit/day 7,400
18 Welder of machine hour 28,461
19 Pipe Tremi hour 30,738
20 Stamper /Stomwalls hour 39,846
21 Cord meter 23,908
22 Place of work hour 56,923
23 Theodolit hour 29,600
24 Vibrator hour 32,140
25 Drilling of machine hour 23,338
GI 150 KV SUKATANI GOBEL
SCHEDULE 2 : Steel structure and Foundation price analysis for 150 kV Switchgear
Foundation : Circuit Breaker (CB) 1 set = 3 unit

(RUPIAH) (RUPIAH)
1 Excavation of Soil m3 11.95 40,131 479,640

2 Back Filling m 3
9.20 23,737 218,378
3 Compacted sand t : 10 cm m3 0.58 179,477 103,379
4 Lean Concrete t : 5cm m 3
0.43 986,756 426,279
5 Concrete K-225 m 3
2.75 1,232,036 3,390,564
6 Reinforce concrete BJTP-24 kg 210.54 16,024 3,373,720
7 PVC Ø 2" for earthing cable m 2.00 25,615 51,230
8 PVC Ø 4" for cable trench m 4.00 56,923 227,691
9 Anchor bolt Ø 24 mm ls 4 187,845 751,380
TOTAL 9,022,261
Note:
1. For owner Refference & Evaluation

2. Design of Foundation base on estimated allowable bearing capacity : 0.70 kg/cm2
3. Shall be installed in Daftar Isian 1 Bill no. 1
Date : 23 Nopember 2010
Name of Bidder : KSO PT. WISMA SARANA TEKNIK - PT. MENARA INDRA UTAMA
Foundation : Disconnecting Switches(DS)or Disconnecting Switches-Earth(DSE)/ set

(RUPIAH) (RUPIAH)

2 Back Filling m 3
11.56 23,737 274,397
3 Compacted sand t : 10 cm m3 0.77 179,477 138,198
4 Lean Concrete t : 7.5 cm m 3
0.58 986,756 572,318
4.37 1,232,036 5,383,998
9 Anchor bolt Ø 20 mm ls 12 187,845 2,254,141
TOTAL 16,552,049
Note:
Foundation : Capacitor Voltage Transformer ( CVT), 1 set = 3 unit

(RUPIAH) (RUPIAH)

2 Back Filling m 3
4.79 23,737 113,699
3 Compacted sand t :10 cm m3 0.32 179,477 57,433
0.24 986,756 236,821
1.94 1,232,036 2,390,150
TOTAL 9,152,509
Note:
Foundation : Current Transformer ( CT ), 1 set = 3 unit

(RUPIAH) (RUPIAH)

2 Back Filling m 3
5.06 23,737 120,108
4 Lean Concrete t :7.5 cm m 3
0.24 986,756 236,821
5 Reinforced Concrete K-225 m 3
1.67 1,232,036 2,057,500
TOTAL 7,718,546
Note:
Foundation : Lighting Arrester (LA), 1 set = 3 unit

(RUPIAH) (RUPIAH)

2 Back Filling m 3
5.44 23,737 129,128
0.27 986,756 266,424
2.05 1,232,036 2,525,674
TOTAL 7,347,451
Note:
Foundation : Post Insulator (PI) / Unit

(RUPIAH) (RUPIAH)

2 Back Filling m 3
3.58 23,737 84,978
3 Compacted sand t : 0.10 m m3 0.26 179,477 46,664
4 Lean Concrete t : 0.10 m m 3
0.19 986,756 187,484
1.73 1,232,036 2,131,423
TOTAL 6,724,677
Note:
Foundation : Marshalling Kiosk (MK) / Unit

(RUPIAH) (RUPIAH)

2 Back Filling m 3
1.22 23,737 28,959
0.12 986,756 118,411
1.29 1,232,036 1,589,327
7 PVC Ø 2" for earthing cable m 25,615 -
8 PVC Ø 4" for cable trench m 56,923 -
TOTAL 4,959,520
Note:
Foundation : NGR / Unit

(RUPIAH) (RUPIAH)

2 Back Filling m 3
0.69 23,737 16,378
0.22 986,756 217,086
2.05 1,232,036 2,525,674
187,845 -
TOTAL 6,072,361
Note:
Foundation : POWER TRANSFORMER 60 MVA

(RUPIAH) (RUPIAH)
1 Excavation of Soil m3 160.00 40,131 6,420,887

2 Back Filling m 3
45.79 23,737 1,086,908
3 Compacted sand t : 0.10 m m3 10.61 179,477 1,904,256
7.96 986,756 7,854,578
54.16 1,232,036 66,727,080
Anchor bolt Ø 20 mm ls 6 187,845 1,127,071
-
TOTAL 93,956,387
Note:
Foundation : Auxiliaries Transformer 200 kVA/ Unit

(RUPIAH) (RUPIAH)

2 Back Filling m 3
0.69 23,737 16,289
0.22 986,756 213,879
2.05 1,232,036 2,523,210
7 PVC Ø 2" for earthing cable m 25,615 -
8 PVC Ø 4" for cable trench m 56,923 -
9 Anchor bolt Ø 20 mm ls 187,845 -
TOTAL 4,056,934
Note:
Foundation : Gantry MP1

(RUPIAH) (RUPIAH)

2 Back Filling m 3
28.61 23,737 679,110
3 Compacted sand t :10 cm m 3
1.94 179,477 348,186
4 Lean Concrete t :7.5 cm m3 1.45 986,756 1,430,796
5 Reinforced Concrete K-225 m3 15.43 1,232,036 19,010,318
6 a).Reinforce concrete BJTP-24 kg 756.67 16,024 12,124,696
b).Reinforce concrete BJTD-30 kg 320.83 16,621 5,332,658
7 PVC Ø 2" for earthing cable m 0.00 25,615 -
8 PVC Ø 4" for cable trench m 0.00 56,923 -
TOTAL 41,442,889
Note:
Foundation : Oil Pit

(RUPIAH) (RUPIAH)

2 Back Filling m 3
28.61 23,737 679,110
4 Lean Concrete t :7.5 cm m 3
1.45 986,756 1,430,796
10.43 1,232,036 12,850,138
TOTAL 21,511,140
Note:

Copy of Sukatani Alstom15 1 20151xlsx

Uploaded by

Document Information

Original Title

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

Copy of Sukatani Alstom15 1 20151xlsx

Uploaded by

Copyright:

Available Formats

REKAPITULASI

RENCANA ANGGARAN BIAYA (RAB)

SUMBER DANA APLN TAHUN ANGGARAN 2010

Jumlah Rp. 45,450,909,000

PPN. 10 % Rp. 4,545,090,900

TOTAL Rp. 49,995,999,900

Jakarta, 23 Nopember 2010

JOHN A MONTEIRO. ST, MM

TOTAL PRICE PRICE ADDED WORK

1 Total Price For Electro-Mechanic Work Rp 38,950,813,488

2 Total Price Schedule 1 for Civil work Rp 6,500,095,512 Rp 1,583,536,060

TOTAL (Exlcuding PPN) Rp 45,450,909,000 Rp 1,583,536,060

PPN Rp 4,545,090,900.00 Rp 158,353,605.96

1 Bill No 1 : Control Building

- For 150 kV Room 1,235,752,297

- For 20 kV Room 1,496,818,886

2 Bill No 2 : Switchyard 3,767,524,329

Total Price Schedule 1 for Civil work 6,500,095,512

Total Price For Electro-Mechanic Work Rp 38,950,813,488

PROCUREMENT INLAND TRANSPORT ERECTION & COMMISIONING

1 2 3 3 4 5=3x4 6 7=3x6 8 9=3x8 10 = 5 + 7 + 9

A 150 KV SWITCHYARD STEEL STRUCTURES, BUSBAR, EARTHING

1 . 1 GALVANIZED STEEL STRUCTURE TO COMPLETE THE SPECIFIED SCOPE

PROCUREMENT INLAND TRANSPORT ERECTION & COMMISIONING

1 2 3 3 4 5=3x4 6 7=3x6 8 9=3x8 10 = 5 + 7 + 9

SUB TOTAL A1 3,796,089,340 186,130,277 437,733,635 4,419,953,251.18

2 150 KV LINE BAY : 2 BAYS FOR LINE I & II

PROCUREMENT INLAND TRANSPORT ERECTION & COMMISIONING

1 2 3 3 4 5=3x4 6 7=3x6 8 9=3x8 10 = 5 + 7 + 9

PROCUREMENT INLAND TRANSPORT ERECTION & COMMISIONING

1 2 3 3 4 5=3x4 6 7=3x6 8 9=3x8 10 = 5 + 7 + 9

SUB TOTAL A2 5,705,818,573 86,039,107 202,921,300 5,994,778,979.93

3 150 KV LINE BAY : 2 BAYS FOR LINE III & IV

PROCUREMENT INLAND TRANSPORT ERECTION & COMMISIONING

1 2 3 3 4 5=3x4 6 7=3x6 8 9=3x8 10 = 5 + 7 + 9

SUB TOTAL A3 5,517,430,439 86,039,107 207,684,711 5,811,154,257.26

4 150 kV TRANSFORMER BAY : 2 BAY

PROCUREMENT INLAND TRANSPORT ERECTION & COMMISIONING

1 2 3 3 4 5=3x4 6 7=3x6 8 9=3x8 10 = 5 + 7 + 9

PROCUREMENT INLAND TRANSPORT ERECTION & COMMISIONING

1 2 3 3 4 5=3x4 6 7=3x6 8 9=3x8 10 = 5 + 7 + 9

SUB TOTAL A4 4,053,016,845 66,092,325 163,980,417 4,283,089,586.60

5 150 KV BUS-COUPLER BAY : 1 BAY

PROCUREMENT INLAND TRANSPORT ERECTION & COMMISIONING

1 2 3 3 4 5=3x4 6 7=3x6 8 9=3x8 10 = 5 + 7 + 9

6 ENERGY METER PANEL

SUB TOTAL A6 307,835,423 5,954,263 5,954,263 319,743,949.51

7 150 KV SUBSTATION AUXILIARIES EQUIPMENT

PROCUREMENT INLAND TRANSPORT ERECTION & COMMISIONING

1 2 3 3 4 5=3x4 6 7=3x6 8 9=3x8 10 = 5 + 7 + 9

SUB TOTAL A7 970,032,882 7,740,543 27,985,038 1,005,758,463.44

8 150/20 KV POWER TRANSFORMERS AND AUXILIARIES

SUB TOTAL A8 1,527,819,742 7,264,201 250,079,067 1,785,163,010.55

9 20 kV SWITCHGEARS AND POWER CABLES

PROCUREMENT INLAND TRANSPORT ERECTION & COMMISIONING

1 2 3 3 4 5=3x4 6 7=3x6 8 9=3x8 10 = 5 + 7 + 9

9 . 3 20 kV INDOOR METALCLAD SWITCHGEAR SINGLE-BUSBAR SCHEME COMPRISING :

SUB TOTAL A9 6,105,412,470 27,365,795 131,470,138 6,264,248,403.36

TOTAL A (1+2+3+4+5+6+7+8+9) 31,660,440,707 507,993,944 1,516,705,722 33,685,140,373.17

PROCUREMENT INLAND TRANSPORT ERECTION & COMMISIONING

1 2 3 3 4 5=3x4 6 7=3x6 8 9=3x8 10 = 5 + 7 + 9

SUB TOTAL B.1 929,865,421 2,977,132 89,313,952 1,022,156,505.10

2 SUBSTATION AUTOMATION SOFTWARE