220802djrgu0116 Exde01 8

PROJECT FILE
Facility Improvement Project 220802DJRGU0116_EXDE00_8.zip
PLANT LOCATION TRANSMITTAL IN DATE

OnShore 1/10/2023
CONTRACTOR PAGE
PS0 1 of 3
COMMENTS SHEET
Document Title
ORF PV FARM PROJECT COST ESTIMATION
Company Document Number and Revision
220802DJRGU0116 - EX-DE - 00
Contractor Document Number and Revision
Transmittal IN Number
IN-2208-00-PS0-ENI-U0069
Transmittal OUT Number
OUT-2208-ENI-PS0-00231
Transmittal OUT Date
26/01/2023
Approval Status Code
B - APPROVED WITH COMMENTS
Company Document Approver
Approver Engineering - Suryodipuro Andika Diwaji
Note: "COMPANY's approval of this document has to be deemed just as an authorization to proceed with the project
execution.
CONTRACTOR is aware that COMPANY's approval is not relieving CONTRACTOR from any of its responsibilities in the
performances required by the CONTRACT"
(*)
A APPROVED
B APPROVED WITH COMMENTS
C NOT APPROVED
D DEEMED APPROVED
Comments:
DISCIPLINE COMMENTS CONTRACTOR’S REPLY (IF ANY)

Civil & Structure Civil and structure work items shall be included for all Has been added
related work including slope reinforcement, additional
work for existing facilities protection (example: ditch cover,
grating, etc), road fence, concrete pavement, etc.
Closed by: Yuliartantyo Atig Closed Date: 01/25/2023 03:22 AM
Civil Operation Make sure the cost of Civil works (excavation, cut & Has been added
backfill, concrete work, drainage, fencing, etc.) is included
in the "Project Installation" and "Preparation Work" costs.
Closed by: Akbar Abay Closed Date: 01/25/2023 03:21 AM
Improvement & The total cost estimation is

Modification calculated taking into
Coordinator 1.1. Methodology of Estimation Calculation account the following factors:
- Cost of material
Basis of estimation calculation for material price refer to - Cost of fabrication
- Cost of mobilization
existing contract price and market survey with related - Cost of installation
work.
PROJECT FILE

OnShore 1/10/2023
CONTRACTOR PAGE
PS0 2 of 3
Comment; We need clear explain in regard methodology Moreover, a 30% margin has
been incorporated as a
of cost estimation for this project; cost estimation is precautionary measure in the
event that the capital cost
calculated based on 2 categories; direct costs and in proves insufficient due to
unforeseen expenses.
direct costs and year of estimation.
BQ/MTO shall be as references. If price taken from

existing contract price, when dan year? If price taken from
market survey shall be refer to the vendor quotation with
attachment, and as well as the level of accuracy of cost
calculation estimates (P75%, P50%, P25%), and the last
option of cost estimation based on expert judgment.
1. Direct Cost : a. Material & Consumable b.

Wage/Labor/Man Power c. Cost Tools & Equipements.
2. Indirect Cost : a. Overhead b. Un Predictable

Cost/Contingencies c. Profit/Margin
Closed by: Wahyu Sunardi Closed Date: 01/26/2023 02:22 AM
Instrument &
Control
1. Please ensure that the cost of vendor support for 1. Noted
existing system modification (ICSS, MCC, etc.) are
considered here.
2. To ensure that the currently missing price in this cost 2. Noted

estimation is completed in the final revision of this
document.
3. The component for
3. Point "S. Beacon & Sounder for NOVEC Alarm" should
calculated total of cost
be included in the NOVEC vendor scope of supply? has been changed, please
please confirm if there is any beacon and sounder check.
required outside of the NOVEC system.
4. Cable way works (e.g. cable tray, conduits, cable

ladder) for both instrument and electrical cables have not 4. Has been added in cost
been clearly stated here. Please ensure that they are of material.
considered for this cost estimation.
5. Has been added
5. Fencing works have not clearly showed in the cost
estimation. Please consider to include.
6. Works related to foundation and its related civil & 6. Has been added
structure works for PV power house and PV panels have
not been identified. Please confirm.
Closed by: Laksahapsoro Brantyo Closed Date: 01/24/2023 11:08 AM

PROJECT FILE

OnShore 1/10/2023
CONTRACTOR PAGE
PS0 3 of 3
Mechanical 1. Please to include mechanical start up, pre-comm and Noted

commissioning
Closed by: Pramudita Bayu Arya Closed Date: 01/24/2023 02:12 AM
Piping 1. Please add cost estimate for civil works, building, Noted
mechanical handling tools/equipment, etc.
2. Please add cost estimate for pre-commissioning and

commissioning.
Closed by: Pramudita Bayu Arya Closed Date: 01/24/2023 01:59 AM
PROJECT
ENGINEER 1 & 2
Please to have complete cost estimation on nest revision Noted
(Focal Point) document.
Closed by: Yuliartantyo Atig Closed Date: 01/26/2023 02:33 AM

FACILITY IMPROVEMENT PROJECT JANGKRIK
ONSHORE RECEIVING FACILITY
ORF PV FARM PROJECT COST ESTIMATION
01 EX-DE 31/08/23 Final Issue Rangga H Iwan S Riptiawan D

00 EX-DE 05/01/23 Issued for Review M Aditia Iwan S Riptiawan D
Revision Validity
No. Status Date Description Prepared by Checked by Approved by
Revision Index
Company logo and business name FACILITY Company Document ID
IMPROVEMENT 220802DJRGU0116
PROJECT
JANGKRIK Job N.
Eni East Sepinggan Ltd. 4500267638
Contractor logo and business name Contractor Document ID
-
Contract No.
5000018744
Facility Sub Facility Name Scale Sheet of Sheets
Onshore Receiving Facility n.a. 1 of 8
Document Title Supersedes N.
ORF PV Farm Project Cost Estimation Superseded by N.

Plant Area Plant Unit
ORF 470
This document is property of Eni East Sepinggan Ltd.

It shall neither be shown to Third Parties not used for purposes other than those for which it has been sent.
Revision Index Sheet of
ORF PV Farm Project Cost Estimation Sheets
Rev Validity
Number Status
Eni East Sepinggan Ltd. 2 of 8
220802DJRGU0116 01 EX-DE
Facility Improvement Project Jangkrik / ORF PV Farm Project Cost

Project / Initiative name
Estimation
ABSTRACT
This document is summarized all of estimation cost for material, fabrication,
mobilization and installation Hybrid PV Farm Project.
Document Verification
Prepared by Signature Date

Rangga H 31 August 2023
Contractor Checked by Signature Date

Prepared
Iwan Sogiwan 31 August 2023
Approved by Signature Date

Riptiawan D Lukito 31 August 2023
Checked by Unit Signature Date
Company
Checked Checked by Unit Signature Date
Approved by Unit Signature Date

Andika D. Suryodipuro
Company
Approved Endorsed by Unit Signature Date

Rev Validity
Number Status
220802DJRGU0116 01 EX-DE
REVISION LIST
00 Issued for Review
01 Final Issue
HOLD LIST

Rev Validity
Number Status
220802DJRGU0116 01 EX-DE
Table of Content
1.0 INTRODUCTION .................................................................................................... 5
1.1 Project Background .................................................................................................... 5
1.2 Scope and purpose ...................................................................................................... 6
2.0 REFERENCE ........................................................................................................... 6
3.0 COST ESTIMATE MODIFICATION ON HYBRID PV FARM ......................................... 7
APPENDIX A – DETAIL COST ESTIMATION FOR HYBRID PV FARM PROJECT ............... 8

Rev Validity
Number Status
220802DJRGU0116 01 EX-DE
1.0 INTRODUCTION
1.1 Project Background
Eni Muara Bakau B.V. (Operator 55.0%) in joint venture with Neptune Energy (33.7%) and PT.
Saka Indonesia (11.3%) is developing the Jangkrik Complex Project (JKK) inclusive of Jangkrik
Main (JKK Main) and Jangkrik North East (JKNE Fields). The JKK Complex is located in the
Muara Bakau PSC permit area approximately 70 km off the coast of Makassar Strait, offshore
East Kalimantan. Water depths in Jangkrik Complex are ranging from 200 to 500m.
The subsea development consists of seven (7) wells at JKK Main field and four (4) wells at
JKNE field tied back to a spread moored FPU with full treatment facilities. Seven (7) subsea
wells of JKK Main field will be drilled from three (3) drilling centres named Drill Centre Cluster
1, Drill Centre Cluster 2 and Drill Centre Cluster 3. Production of these drilling centres will be
gathered by 3 manifolds named Manifold 1, Manifold 2 and Manifold 3. Two (2) of JKNE field
wells will be satellite wells, connected to an intermediate manifold named Manifold NE2. The
remaining two (2) wells will be drilled from a drilling centre named Drill Centre Cluster NE1,
where a manifold named Manifold NE1 will gather the production of these two wells.
The multiplexed electro hydraulic control system comprises main umbilical starting from the
FPU and terminating at respective Umbilical Termination Assembly (UTA). The UTAs are
connected to a Subsea Distribution Units (SDUs) by means of electro hydraulic flying leads.
The electro hydraulic flying leads will also connect the UTAs/SDUs to the subsea control
module (SCM) on the subsea wellheads/manifolds to control and monitor the subsea
wellheads/manifolds. The treated gas and condensate from FPU are then exported via 24inch
treated gas export pipeline and 4inch condensate export pipeline to shore at Sapi Landfall. An
onshore receiving facility (ORF) fiscal metering system for gas and condensates is located
approximately 4kms downstream of Sapi Landfall. Gas and condensates pipelines are then
tied-in to the existing East Kalimantan Pipeline Network. Final destination of Jangkrik treated
gas is to the Bontang LNG Plant and local market; and the final destination of Jangkrik
condensate is to the Senipah Plant.
This document is property of Eni East Sepinggan Ltd

Rev Validity
Number Status
220802DJRGU0116 01 EX-DE
Jangkrik Onshore Receiving Unit (ORF) introducing a renewable energy source (solar PV plant).
The electrical system on ORF is powered by two Gas Engine Generators (GEG) that supply
power to the electrical facilities of the plant during normal operating condition. Currently, one
GEG is running, while the other one in standby, according to sparing philosophy of 2 X 100%.
To reduce CO2 emission and as an energy efficiency effort, it is proposed to reduce or replace
the use of existing GEG with the new Solar PV farm for power generation source at ORF.
1.2 Scope and purpose

The purpose of this document is summarized all of estimation cost for material, fabrication,
mobilization and installation Hybrid PV Farm Project.
2.0 REFERENCE
No. Description Doc Number Rev
A. Project Documentation
[A1] Onshore ORF Plot Plan 220802DTDG01823 05
[A2] MTO for F&G and Instrumentation of Hybrid PV 220802DIEBU0105 01

Farm at ORF
[A3] MTO for Civil Works of Hybrid PV Farm at ORF 220802DAEBU0081 02
[A4] MTO Electrical for ORF Hybrid PV Plant 220802DEEBU0060 01
B. ENI Documentation
[B1] RCM Approach 28014.ENG.MNU.STD 01
C Quotation Documentation
[C1] BOQ and Price_ 15 June 2023_034641_014743 - -

Rev Validity
Number Status
220802DJRGU0116 01 EX-DE
3.0 COST ESTIMATE MODIFICATION ON HYBRID PV FARM
Brief summary for cost estimation is shown on table below:
NO DESCRIPTION TOTAL
I MATERIAL IDR 29,967,702,748

II FABRICATION IDR 5,100,187,230
III MOBILIZATION IDR 4,815,845,000
IV INSTALLATION IDR 13,494,653,240
A TOTAL IDR 53,378,388,218

B CONTINGENCY 30% IDR 69,391,904,683
C TOTAL COST PROJECT IDR 69,391,904,683
Sixty-nine billion three hundred ninety-one million nine hundred

Spelling Out
four thousand six hundred eighty-three Indonesian Rupiah
The detail of cost estimate is presented in Appendix A.

Rev Validity
Number Status
220802DJRGU0116 01 EX-DE
APPENDIX A – DETAIL COST ESTIMATION FOR HYBRID PV FARM

PROJECT

NO DESCRIPTION TOTAL
I MATERIAL IDR 29.967.702.748

II FABRICATION IDR 5.100.187.230
III MOBILIZATION IDR 4.815.845.000
IV INSTALLATION IDR 13.494.653.240
A TOTAL IDR 53.378.388.218

B CONTINGENCY 30% IDR 69.391.904.683
C TOTAL COST PROJECT IDR 69.391.904.683
Sixty-nine billion three hundred ninety-one million nine hundred four

Spelling Out
thousand six hundred eighty-three Indonesian Rupiah
MATERIAL
Quantity
Total Qty Unit Price (IDR) Total Price (IDR)

Material Description
(Including Unit
Spare)
B C B*C
Instrument Material
For Cable : 12PR X 1.5mm2 3 ea IDR 30.000.000 IDR 90.000.000
Junction Box For Cable : 5PR X 2.5mm2 1 ea IDR 25.000.000 IDR 25.000.000
For Cable : 6TR X 1.5mm2 1 ea IDR 30.000.000 IDR 30.000.000
M20 46 ea IDR 265.000 IDR 12.190.000
Cable Gland M32 12 ea IDR 615.000 IDR 7.380.000
M40 6 ea IDR 1.070.000 IDR 6.420.000
Sign "B" 2 ea IDR 70.000 IDR 140.000
Cable Route Marker Sign "C" 1 ea IDR 70.000 IDR 70.000
Sign "D" 11 ea IDR 70.000 IDR 770.000
Numbering (0~9) and Mark (+/-) 2 pack IDR 18.000 IDR 198.000
Cable Marker K-Type
Letter (A~Z) 2 pack IDR 18.000 IDR 468.000
Carrier Strips Marker K-Type, 18 Digit 5 pack IDR 2.430.000 IDR 12.150.000
6 mm width, 457 mm length 12 pack IDR 1.580.000 IDR 18.960.000
Cable Ties
4 mm width, 275 mm length 10 pack IDR 1.000.000 IDR 10.000.000
1.5 mm2 1 pack IDR 30.000 IDR 30.000
Cable Lugs
2.5 mm2 1 pack IDR 3.500 IDR 350.000
1PR x 1.5 mm2, OS 378 m IDR 42.000 IDR 15.876.000
1PR x 2.5mm2, OS 840 m IDR 50.000 IDR 42.000.000
12PR x 1.5mm2, IS/OS 678 m IDR 279.000 IDR 189.162.000
3PR x 1.5mm2, OS 132 m IDR 100.000 IDR 13.200.000
Instrument Cable (Armoured Fire Resistant) 3PR x 2.5mm2, OS 396 m IDR 100.000 IDR 39.600.000
5PR x 1.5mm2, OS 264 m IDR 120.000 IDR 31.680.000
5PR x 2.5mm2, OS 132 m IDR 150.000 IDR 19.800.000
6PR x 1.5mm2, OS 132 m IDR 155.000 IDR 20.460.000
6TR x 1.5mm2, IS/OS 132 m IDR 180.000 IDR 23.760.000
Instrument Cable (Unarmoured Fire 1PR x 1.5mm2, OS 324 m IDR 42.000 IDR 13.608.000
Resistant) 1PR x 2.5mm2, OS 60 m IDR 50.000 IDR 3.000.000
Min IP.42, Optical type, 24 VDC, 4-20

Smoke Detector 12 ea IDR 220.000 IDR 2.640.000
mA Analog Signal, LCD Display.
Min IP.65, Fixed Temperature Heat
Linear Heat Detector Sensing Cable, 4-20 mA Analog 813 m IDR 4.140.000 IDR 3.365.820.000
Signal, LCD Display.
Min IP.65, Catalytic Combustion Type,
H2 Detector 2 ea IDR 10.000.000 IDR 20.000.000
4-20 mA Analog Signal, LCD Display
Min IP.65, Break Glass Type, Digital
Manual Alarm Call Point 8 ea IDR 500.000 IDR 4.000.000
Signal, 316SS material
Min IP.42, Panel Enclosure, Wall
Early Warning Smoke Detection Panel 2 ea IDR 45.000.000 IDR 90.000.000
Mounted, LCD Display
Beacon 1 ea IDR 105.000 IDR 105.000
Alarm Horn 1 ea IDR 30.000 IDR 30.000
Bell 5 ea IDR 340.000 IDR 1.700.000
Nameplate SS316, Traffolyte Label 62 ea IDR 75.000 IDR 4.650.000
Straight Cable Ladder, C/W Removable
Cover, Cover Clamp & Accessories 300 W x 150 H 31 ea IDR 2.500.000 IDR 77.500.000
@3000mm length
Inside Riser 90 Deg, Rad 300, C/W
300 W x 150 H 6 ea IDR 2.000.000 IDR 12.000.000
Removable cover, cover clamp & accessories
Inside Riser 45 Deg, Rad 300, C/W

300 W x 150 H 3 ea IDR 2.000.000 IDR 6.000.000
Outside Riser 45 Deg, Rad 300, C/W

300 W x 150 H 2 ea IDR 2.000.000 IDR 4.000.000
Tray Separator, C/W Hex Head Bolts, Nuts &
150 H x 3000mm length 8 ea IDR 200.000 IDR 1.600.000
Washers
Perforated Tray 50 mm (W) x 50mm (D) 4,2 m IDR 290.000 IDR 580.000
Tray Reducer 150 (W) x 150 (H) 1 ea IDR 200.000 IDR 200.000
RM60 6 ea IDR 382.000 IDR 2.292.000
Multi Cable Tansit (MCT) RM40 6 ea IDR 250.000 IDR 1.500.000
RM30 6 ea IDR 460.000 IDR 2.760.000
Steel Angle, 50 x 50 x 5 mm Thk 2,52 m IDR 265.000 IDR 265.000
Quantity

(Including Unit
Spare)
B C B*C
Steel Angle, 50 x 50 x 6 mm Thk, 3,84 m IDR 265.000 IDR 265.000
Steel Support Steel Channel, 100 x 50 x 6 mm Thk 2,76 m IDR 720.000 IDR 360.000
Steel Channel, 100 x 50 x 5 mm Thk 112,8 m IDR 720.000 IDR 13.680.000
270 x 150 x 6 mm Thk 2 ea IDR 600.000 IDR 1.200.000

Steel Plate 150 x 150 x 6 mm Thk 2 ea IDR 500.000 IDR 1.000.000
250 x 175 x 6 mm Thk 5 ea IDR 600.000 IDR 3.000.000
M10 x 75 mm Length, c/w Bolt, Nut
10 ea IDR 3.000 IDR 30.000
and Flat Washer
Dyna Bolt 10 ea IDR 1.500 IDR 15.000
and Flat Washer
10 ea IDR 3.000 IDR 30.000
and Flat Washer
Cinch Strap 65 ea IDR 300.000 IDR 19.500.000
M6 x 25mm Length, Hex Head Bolt c/w
86 ea IDR 2.700 IDR 232.200
Nut, Flat Spring Washer
M4 x 20mm Length, Mach. Bolt c/w
5 ea IDR 2.700 IDR 13.500
55 ea IDR 3.500 IDR 192.500
M10 x 40mm Length, Hex Head Bolt
5 ea IDR 16.500 IDR 82.500
Bolts & Nuts c/w Nut, Flat Spring Washer
Nut, Neoprene Sleeving, Flat Spring 7 ea IDR 2.500 IDR 17.500
Washer
Nut, Neoprene Sleeving, Flat Spring 4 ea IDR 2.000 IDR 8.000
Washer
U-Bolt C/W nut Hex 4" OD 1 ea IDR 35.000 IDR 35.000
White Black Lettering 2mm Thk, 130
Nameplate 23 ea IDR 35.000 IDR 805.000
mm (L) x 30 mm (W)
Rigid Steel Conduit 1" Dia, 3000mm length 53 ea IDR 230.000 IDR 12.190.000
Conduit Bushing Zinc-Plated, 1" NPT 25 ea IDR 22.000 IDR 550.000
Round Bar Galvanized Ø19mm 3,6 m IDR 150.000 IDR 540.000
Earth Plate 50 x 50 x 6 mm Thk 1 ea IDR 2.800.000 IDR 2.800.000
Cable Trench C/W earth backfill, concrete 100 (W) x 1000 (D) 74,4 m IDR 215.000 IDR 15.996.000
tiles, and clean sandfill 300 (W) x 1000 (D) 38,4 m IDR 215.000 IDR 8.256.000
Insulation Pad 50 x 50 x 4 mm 144 ea IDR 350.000 IDR 50.400.000
Fire Resistant Duct Seal MAX DIA 110 MM Ø 5 ea IDR 360.000 IDR 1.800.000
4" Pipe SCH. 40 5 m IDR 1.900.000 IDR 1.900.000
Pipe
Pipe Cap 4" 1 ea IDR 50.000 IDR 50.000
Include SCADA SYSTEM for PV power

Microgrid Control Panel plant (SCADA Server, historian, GPS 2 lot IDR 2.250.000.000 IDR 4.500.000.000
SYCHRONIZATION with antenna,etc.)
Include PC monitor, desk, keyboard &

Engineering Workstation 1 set IDR 225.000.000 IDR 225.000.000
mouse, chair
Include PC monitor, desk, keyboard &
Operator Workstation 1 set IDR 225.000.000 IDR 225.000.000
mouse, chair
Printer 1 set IDR 15.000.000 IDR 15.000.000
EWSDS system 2 set IDR 120.000.000 IDR 240.000.000
Fire Supression System 1 set IDR 75.000.000 IDR 75.000.000
Rubber Pad 50 x 50 x 3 mm Thk 5 ea IDR 1.500.000 IDR 7.500.000
100 x 400 x 10 mm Thk 4 ea IDR 3.000.000 IDR 12.000.000
Base Plate
75 x 150 x 10 mm Thk 2 ea IDR 2.000.000 IDR 4.000.000
TOTAL PRICE INSTRUMENT IDR 9.712.362.200
Civil Scope
PV Foundation
Soil Excavated 113,715 m3 IDR 109.700 IDR 12.474.536
Backfill Soil 77,250 m3 IDR 45.000 IDR 3.476.250
Dismantle Concrete 12,200 m3 IDR 241.400 IDR 2.945.080
fc = 15 MPa for lean concrete 5,415 m3 IDR 1.687.600 IDR 9.138.354
fc = 30 MPa for structural concrete 39,555 m3 IDR 3.517.400 IDR 139.130.757
Non-shrink grout fc = 35 Mpa 0,413 m3 IDR 7.661.500 IDR 3.164.200
Oily plywood panel 147,546 m2 IDR 309.200 IDR 45.621.223
D10 Fy = 420 MPa 0,684 ton IDR 21.200.000 IDR 14.500.800
Quantity

(Including Unit
Spare)
B C B*C
Astm A36 Or Jis G3101 Ss400 Or
10mm Thk Base Plate 0,432 ton IDR 20.000 IDR 8.640
Equivalent
16mm Dia. 480mm Anchor Bolt with 2 nuts A325 OR JIS B1051 EQUIVALENT
480,000 ea IDR 48.800 IDR 23.424.000
and washer (HOT DIP GALVANIZED)
AWS D.1.1 with Welding Electrode
Fillet Weld Leg Size 5mm 57,840 m IDR 110.000 IDR 6.362.400
Class E70XX
PV Mounting
U-ditch Dim U-ditch 40x60x120 195 ea IDR 740.400 IDR 144.378.000
Cover U-ditch Dim cover U-ditch 40x60 186 ea IDR 154.000 IDR 28.644.000
ASTM A36 OR ASTM A992 OR JIS
C125x65x6x8 5,603 ton IDR 59.900.000 IDR 335.619.700
G3101 SS400 OR EQUIVALENT
C75x40x5x7 2,915 ton IDR 59.900.000 IDR 174.608.500
L65x65x6 0,82 ton IDR 59.900.000 IDR 49.118.000
ASTM A36 OR JIS G3101 SS400 OR
10mm Thk Gusset Plate 0,853 ton IDR 20.000 IDR 17.060
EQUIVALENT
16mm Dia. LG Bolt 65mm with 2 nuts and A325 OR JIS B1051 EQUIVALENT
1731 ea IDR 61.100 IDR 105.764.100
washer (HOT DIP GALVANIZED)
AWS D.1.1 with Welding Electrode
Fillet Weld Leg Size 5mm 82,512 m IDR 110.000 IDR 9.076.320
Class E70XX
PV Power Station Building Structural
Backfill Soil 64,283 m3 IDR 45.000 IDR 2.892.735
fc = 15 MPa 4,174 m3 IDR 1.687.600 IDR 7.044.042
fc = 30 MPa 367,435 m3 IDR 3.517.400 IDR 1.292.415.869
Non-shrink grout 0,113 m3 IDR 7.661.500 IDR 865.750
D10 0,183 ton IDR 21.200.000 IDR 3.879.600
D16 1,201 ton IDR 21.200.000 IDR 25.461.200
Astm A36 Or Astm A992 Or Jis G3101
H250x250x9x14 6,503 ton IDR 59.900.000 IDR 389.529.700
Ss400 Or Equivalent
H150x150x7x10 0,85 ton IDR 59.900.000 IDR 50.915.000
Ss400 Or Equivalent
H150x75x5x7 1,207 ton IDR 59.900.000 IDR 72.299.300
Ss400 Or Equivalent
C250x90x9x13 0,747 ton IDR 59.900.000 IDR 44.745.300
Ss400 Or Equivalent
C125x65x6x8 0,575 ton IDR 59.900.000 IDR 34.442.500
Ss400 Or Equivalent
L65x65x8 0,161 ton IDR 59.900.000 IDR 9.643.900
Ss400 Or Equivalent
C75x40x5x7 1,589 ton IDR 59.900.000 IDR 95.181.100
Ss400 Or Equivalent
L50x50x5 0,505 ton IDR 59.900.000 IDR 30.249.500
Ss400 Or Equivalent
Hollow 50x30x5 0,092 ton IDR 59.900.000 IDR 5.510.800
Ss400 Or Equivalent
Hollow 60x30x1.5 0,362 ton IDR 59.900.000 IDR 21.683.800
Ss400 Or Equivalent
10mm Thk Gusset Plate 0,824 ton IDR 20.000 IDR 16.480
EQUIVALENT
12mm Thk Gusset Plate 0,04 ton IDR 20.000 IDR 800
EQUIVALENT
10mm Thk Base Plate 0,035 ton IDR 20.000 IDR 700
Equivalent
16mm Dia. 480mm Anchor Bolt with 2 nuts Astm F1554 Grade 36 Or Jis G3112
144 ea IDR 48.800 IDR 7.027.200
and washer Or Equivalent
16mm Dia. LG Bolt 55mm with 2 nuts and A325 Or Jis B1051 Equivalent (Hot Dip
876 ea IDR 61.100 IDR 53.523.600
washer Galvanized
10 mm Thk Widenner 7,68 ton IDR 20.000 IDR 153.600
Equivalent
10 mm Thk Stiffener 0,059 ton IDR 20.000 IDR 1.180
Equivalent
Aws D.1.1 With Welding Electrode
Fillet Weld Leg 6mm 388,289 m IDR 110.000 IDR 42.711.790
Class E70Xx
Quantity

(Including Unit
Spare)
B C B*C
Fillet Weld Leg 7mm 2,011 m IDR 110.000 IDR 221.210
Class E70Xx
Fillet Weld Leg 8mm 7,68 m IDR 110.000 IDR 844.800
Class E70Xx
Container 40 ft. high cube (customize) 2 unit IDR 334.418.120 IDR 668.836.240
PV Power Station Building Architectural
Mineral wool insulation Thickness 50mm density 100 kg/m³ 158,422 m2 IDR 104.167 IDR 16.502.344
Serrated bar grating Serrated 30x100 mm pitch 32x5 341,31 m2 IDR 1.018.519 IDR 347.630.556
Checkered plate Thickness 6 mm 11,021 m2 IDR 1.151.042 IDR 12.685.634
Vinyl floor 0.5mm Wood series 172x1210x5 67,918 m2 IDR 420.200 IDR 28.539.144
Removable Handrail Height 1200mm 10,488 m IDR 595.400 IDR 6.244.555
Fixed Handrail Height 1200mm 28,24 m IDR 595.400 IDR 16.814.096
Roof Sheet Galvalum 0,6 mm 69,108 m2 IDR 76.100 IDR 5.259.119
Equipment Door 1300 (W) x 2500 (H) 3 ea IDR 3.705.200 IDR 11.115.600
A325 Or Jis B1051 Equivalent (Hot Dip
14mm dia hole for M12 bolt and nuts for stairs 82 ea IDR 6.100 IDR 500.200
Galvanized
A325 Or Jis B1051 Equivalent (Hot Dip
Hex Bolt M12 for Ramp 24 ea IDR 6.100 IDR 146.400
Galvanized
PV Plant Slope Reinforcement
Section 1A-1B
Soil Boring, hole diameter 300mm 264 m IDR 125.000 IDR 33.000.000
fc = 30 Mpa for structural concrete 28,981 m3 IDR 3.517.400 IDR 101.937.769
Gabion 659,52 m3 IDR 1.019.700 IDR 672.512.544
Section 2
Section 3
Gabion 288 m3 IDR 1.019.700 IDR 293.673.600
CIVIL TOTAL PRICE IDR 6.510.744.548
Electrical Material
4C +E x 185 mm2 13 roll(50m) IDR 78.999.000 IDR 1.026.987.000
4C +E x 150 mm2 2 roll(50m) IDR 63.999.000 IDR 127.998.000
0.6/1Kv Power Cable (Ep2), Xlpe Insulated
/Swa/ Black
3C x 2,5 mm2 1 roll(50m) IDR 2.499.000 IDR 2.499.000
2C +E x 2,5 mm2 3 roll(50m) IDR 2.499.000 IDR 7.497.000
2C x 120 mm2 2 roll(100m) IDR 119.999.000 IDR 239.998.000
2C +E x 2,5 mm2 6 roll(100m) IDR 2.834.999 IDR 17.009.994
0.6/1Kv Power Cable (Ep4), Mgt-Xlpe
2C x 35 mm2 80 m IDR 410.000 IDR 32.800.000
Insulated /Swa/Orange
2C x 4 mm2 88 m IDR 50.250 IDR 4.422.000
0.6/1Kv Control Cable (Ec1) Class 2 , Xlpe
Insulated /Swa/Black
Quantity

(Including Unit
Spare)
B C B*C
0.6/1 Kv Power Cable (Ep 5), Xlpe Insulated/ 4C +E x 2,5 mm2 1 roll(50m) IDR 1.399.000 IDR 1.399.000
Un-Armour/ Black 2C +E x 2,5 mm2 7 roll(50m) IDR 999.000 IDR 6.993.000
0.6/1Kv Earthing Cable/ Pvc Insulated,
Flame Reterdant/ Green With Yellow Stripes
0.6/1 Kv Earthing Cable, Bare Stranded
1C x 70 mm2 1235 m IDR 109.200 IDR 134.862.000
Copper Conductor
Cable Gland, Nickel Plated Brass (60% Cu), M20 43 EA IDR 370.000 IDR 15.910.000
Commpression Type, Ip66, Certificated For M32 9 EA IDR 980.000 IDR 8.820.000
Zone 1 Gas Group Iib Temp. Class T3, M50S 7 EA IDR 2.050.000 IDR 14.350.000
Armoured Type, Ip66,
M63 5 EA IDR 2.450.000 IDR 12.250.000
Cable Gland, Nickel Plated Brass (60% Cu),

Commpression Type, Ip66, Certificated For
M20 4 EA IDR 370.000 IDR 1.480.000
Zone Ii Gas Group Iib Temp. Class T3,
Armoured Type, Ip66,

Commpression Type, Non Armoured Type,
M20 13 EA IDR 370.000 IDR 4.810.000
Ip66, Certificated For Zone-1 Gas Group Iic,
Armoured Type, Ip66
Cable Gland For Safe Area (Industrial),

Nickel Plated Brass (60% Cu), M20 131 EA IDR 44.000 IDR 5.764.000
Commpression Type, Non Armoured Type,
M20S/16 44 EA IDR 63.000 IDR 2.772.000

M20 255 EA IDR 75.000 IDR 19.125.000
Commpression Type, Non Armoured Type, M25 3 EA IDR 109.000 IDR 327.000
Ip66, Certificated For Zone-1 Gas Group Iic, M32 14 EA IDR 229.000 IDR 3.206.000
Temp. Class T3, Suitable With Armoured M40 27 EA IDR 249.000 IDR 6.723.000
Cable (Swa).
M50S 11 EA IDR 339.000 IDR 3.729.000
M63 14 EA IDR 619.000 IDR 8.666.000
10 mm2 44 EA IDR 8.000 IDR 352.000
16 mm2 291 EA IDR 12.500 IDR 3.637.500
35 mm2 696 EA IDR 25.000 IDR 17.400.000
Tinned Copper Cable Lug, Compression 50 mm2 40 EA IDR 35.000 IDR 1.400.000
Type, One Hole, Standard Barrel, C/W Heat
Shrinkable Sleeve (Pvc Colored As Per
70 mm2 87 EA IDR 55.000 IDR 4.785.000
Phase 95 mm2 5 EA IDR 69.000 IDR 345.000
120 mm2 27 EA IDR 79.000 IDR 2.133.000
150 mm2 22 EA IDR 95.000 IDR 2.090.000
185 mm2 44 EA IDR 175.000 IDR 7.700.000
Tinned Copper Pre-Insulated Lug - Fork Type 1,5 mm2 2 pack(100pcs) IDR 369.000 IDR 738.000
C/W Pvc Insulated (Pvc Colored As Per 2,5 mm2 9 pack(100pcs) IDR 398.490 IDR 3.586.410
Phase Color Coding As Follow: L1 (Black), L2
(Brown), L3 (Grey), N (Blue), Pe 4 mm2 33 EA IDR 18.816 IDR 620.928
(Yellow/Green))
Embossed Type Cable Marker Made Of

Stainless Steel Material, Suitable To
(Length X Width) 90 Mm X 20 Mm 10 pack(100pcs) IDR 39.000 IDR 390.000
Accommodate 20 Characters With 5 Mm
Letter High
4,6mm Width, 450mm Length 11 pack(100pcs) IDR 299.000 IDR 3.289.000

Made From Pvc Or Polyester Fully Coated
4,6mm Width, 250mm Length 3 pack(100pcs) IDR 229.000 IDR 687.000
316 Stainless Steel (100Pcs/Pack)
4,6mm Width, 150mm length 21 pack(100pcs) IDR 159.000 IDR 3.339.000
Conduit, 1,5" (Dia) x 3000 mm
116 EA IDR 342.000 IDR 39.672.000
(Length)
Hot-Dip Galvanized Steel Rgs Conduit
CONDUIT, 2" (Dia) ( lenght 3,5 m) 20 EA IDR 470.000 IDR 9.400.000
DIA 1,5" 231 EA IDR 250.000 IDR 57.750.000

Pvc Coated Conduit Bushing Conduit
DIA 2" 132 EA IDR 250.000 IDR 33.000.000
CONDUIT 2" (Dia) x 60 mm (length) 25 EA IDR 157.000 IDR 3.925.000
PVC Tee Conduit Dia 2" 4 1 pack (15pcs) IDR 229.000 IDR 916.000
Pvc Conduit And Accessories
PVC Elbow Conduit Dia 2", 1 pack
2 pack(18pcs) IDR 331.890 IDR 663.780
(18pcs)
PVC Conduit Clamp C/W Screw and
212 EA IDR 2.100 IDR 445.200
Washer
Sealing Compound, Non-Hardening And
(1 LB/0.5 KG) 17 EA IDR 50.000 IDR 850.000
Temp. With Stand Material
Quantity

(Including Unit
Spare)
B C B*C
M10 Masonary Anchor Bolt, C/W Nut And
82 EA IDR 342.990 IDR 28.125.180
Washer, Ss316
Uninstrut Channel P-1000 Or Equal, Hot Dip
@3000mm (LENGTH) 3 EA IDR 625.000 IDR 1.875.000
Galvanized
Uninstrut To Conduit Clamp C/W Nut, Bolt &
Conduit 1,5" 82 EA IDR 16.500 IDR 1.353.000
Washer
SIGN "A" 7 EA IDR 70.000 IDR 490.000
Cable Route Marker Sign 2Mm Thick, Ss 316, SIGN "B" 2 EA IDR 70.000 IDR 140.000
. Precast Reinforced Concrete Post,C/W
SIGN "D" 14 EA IDR 70.000 IDR 980.000
Anchor Bolt 75Mm Long X 3Mm Dia, Ss 316,
Note-1 (Installation Type P-10) SIGN "E" 18 EA IDR 70.000 IDR 1.260.000
SIGN "F" 2 EA IDR 70.000 IDR 140.000
300 x 150 x 50 THK mm 93 EA IDR 242.000 IDR 22.506.000
Concrete Tile Red Color
300 x 300 x 50 THK mm 631 EA IDR 333.000 IDR 210.123.000
Clean Sand 26 m3 IDR 254.000 IDR 6.604.000
150mm (W) 100mm (D) 2 m IDR 2.635.000 IDR 5.270.000
150mm (W) 150mm (D) 126 m IDR 3.459.500 IDR 435.897.000
Straight Cable Ladder 300mm (W) 100mm (D) 4 m IDR 2.965.000 IDR 11.860.000
450mm (W) 150mm (D) 22 m IDR 4.240.000 IDR 93.280.000
450mm (W) 100mm (D) 11 m IDR 3.417.000 IDR 37.587.000
450mm (W) 150mm (H) 450mm (R) 6 EA IDR 2.746.000 IDR 16.476.000
150 (W) 150mm (H) 150mm (R) 4 EA IDR 1.020.000 IDR 4.080.000
90 Degree Cable Ladder Elbow
300 (W) 100mm (H) 300mm (R) 3 EA IDR 1.383.000 IDR 4.149.000
90 Degree Cable Ladder Elbow Inside
Vertical Riser
90 Degree Cable Ladder Elbow Outside
Vertical Riser
300mm (W1) 100mm (D) 300mm (R) 3 EA IDR 2.144.000 IDR 6.432.000
"T" BRANCH ELBOW
450mm (W1) 150mm (D) 450mm (R) 4 EA IDR 4.339.000 IDR 17.356.000
Nylon Insulation Pad 2mm THK. SIZE 75 x 40 1 (1mx10m) IDR 1.500.000 IDR 1.500.000
60W Street Lighting , 230 Vac, 1 Ph,50 Hz,
14 EA IDR 2.431.000 IDR 34.034.000
Min. 7800 Lumens
132W Street Light, 230 Vac, 1 Ph, 50 Hz,
Emergency light 9 EA IDR 13.000.000 IDR 117.000.000
Min. 12349 Lumens
109W Led Floodlight, 230 Vac, 1 Ph, 50 Hz,
18 EA IDR 8.545.890 IDR 153.826.020
Min. 16000 Lumens
113W Led Flooflight, 230 Vac, 1 Ph, 50 Hz,
Emergency light 11 EA IDR 27.374.616 IDR 301.120.776
Min. 15000 Lumens
2 X 18W, 230Vac, 1Ph, 50Hz, Min 2100
Complete with lampshade 9 unit IDR 387.390 IDR 3.486.510
Lumens
2 X 18W, 230Vac, 1Ph, 50Hz, Min 2100
Emergency light 5 EA IDR 730.000 IDR 3.650.000
Lumens
11W Exit Light, 230Vac, 1Ph, 50Hz Emergency light 6 EA IDR 1.804.000 IDR 10.824.000
Socket Outleet 16A, 230Vac, 1Ph, 2P+E,
5 EA IDR 271.500 IDR 1.357.500
50Hz
SOCKET OUTLEET 32A, 400VAC, 3PH,
2 EA IDR 271.500 IDR 543.000
3P+N+E, 50HZ
Welding Socket 63 A, 230Vac, 3Ph, 4P+E,
3 EA IDR 798.090 IDR 2.394.270
50Hz
Lighting Switch Single/ Switch / One Gang 6 EA IDR 125.000 IDR 750.000
Lighting Junction Box Suitable For Safe Area
33 EA IDR 1.241.000 IDR 40.953.000
(Industrial Type).
Indoor Lighting Junction Box (Industrial Type). 8 EA IDR 1.241.000 IDR 9.928.000
Indoor Lighting Junction Box (Certified Iec Ex

3 EA IDR 4.680.890 IDR 14.042.670
For Zone 1, Gas Group Iic, Temp.Class T3.).
Earthing Rod, Carbon Steel With Copper
10 EA IDR 2.690.000 IDR 26.900.000
Coating 19Mm Dia X 3000Mm Long
Earth Boss, Ss316, C/W M10 X 60 Long Stud
346 EA IDR 550.000 IDR 190.300.000
Bolt, Nut, Spring & Plat Washers, Ss 316
Earth Tab Plate 50 X 50 X 6Mm Thk.,Ss316
43 kg IDR 19.000 IDR 817.000
C/W
Head Hex Bolt M10 X 30 Lg Long, Nut, Spring
74 1 pack(10pcs) IDR 15.000 IDR 1.110.000
& Flat Washer, Ss316
Concrete Inspection Pit, 600Mm Sq., 700Mm
3 kg IDR 19.000 IDR 57.000
(Depth) X 75Mm Thk
Earthing Rod Wire Clamp For Triple
10 EA IDR 165.000 IDR 1.650.000
Conductor (70Mm2), C/W Bolt & Nut
Quantity

(Including Unit
Spare)
B C B*C
70 mm2 TO 70 mm2 6 EA IDR 3.550.000 IDR 21.300.000
Exothermic Weld Connection
70 mm2 TO 35 mm2 59 EA IDR 2.310.000 IDR 136.290.000
COMPRESSION CONNECTOR ( "C" TYPE)
20 EA IDR 165.000 IDR 3.300.000
35 SQ. MM. TO 16 SQ.MM
Tinned Copper Earth Flat Bar 700 X 100 X
6Mm Thk, Ss 316. C/W 28 Nos. M12 & 2 17 kg IDR 19.000 IDR 323.000
Nos. M14
Air Terminal, 500Mm Long, Min Ф15Mm,
12Mm Threaded Solid Copper C/W Bronze 11 EA IDR 1.275.000 IDR 14.025.000
Nut
- BOLT & NUT WITH 1-SPRING,
2FLAT WASHERS M10 x 30mmL, SS
Air Terminal Base 316 11 EA IDR 750.000 IDR 8.250.000
- STEEL PLATE 200 x 200 x 5Thk.
Lightning Protection Pole : 15 M Height -

Carbon Steel Finishing With Hot Dip 5 EA IDR 10.400.000 IDR 52.000.000
Galvanised Material
Testing Joint Box (Polyster Carbonate) 35 mm² - 70 mm² 7 EA IDR 675.000 IDR 4.725.000
50 x 50 x 6 mm THK. 6000 mm
7 EA IDR 441.900 IDR 3.093.300
LENGTH
STEEL ANGLE 50 x 100 x 6 mm THK. 6000mm
LENGTH 6 EA IDR 672.400 IDR 4.034.400
100 x 50 x 5 mm THK. 6000 mm

32 EA IDR 719.000 IDR 23.008.000
LENGTH
Steel Channel
75 x 40 x 5 mm THK. 6000 mm
6 EA IDR 745.000 IDR 4.470.000
LENGTH
- 150 x 150 x 10 MM THK. 59 kg IDR 15.506 IDR 914.854
- 300 x 200 x 10 MM THK. 234 kg IDR 15.506 IDR 3.628.404
Steel Plate - 300 x 300 x 6 MM THK. 56 kg IDR 15.506 IDR 868.336
- 400 x 200 x 6 MM THK. 19 kg IDR 15.506 IDR 294.614
- 400 x 400 x 19 MM THK. 478 kg IDR 15.506 IDR 7.411.868
( 1 Roll = 1m (W) x 10m (L) , colour:
Rubber Mat and Accessories 6 EA IDR 1.500.000 IDR 9.000.000
black)
Name Plate For Lighting, Jb, Switch,
135 EA IDR 75.000 IDR 10.125.000
Convenience
MASONRY ANCHOR EXTERNAL THREAD
M6 x 50mm LG C/W NUT AND
22 EA IDR 8.640 IDR 190.080
WASHER.HOT DIP GALVANIZED
DC Combiner Box 4 EA IDR 60.000.000 IDR 240.000.000

DETAIL REQUIREMENT REFER TO
PV Inverter DOC. DATASHEET 4 EA IDR 450.000.000 IDR 1.800.000.000
220802DEGAU0027.
Bidirectional Inverter DOC. DATASHEET 2 EA IDR 75.000.000 IDR 150.000.000
220802DEGAU0027.
UPS 230 VAC DOC. DATASHEET 1 EA IDR 900.000.000 IDR 900.000.000
220802DEGAU0028.
Lighting & Small Power Panel For Pv Area DOC. DATASHEET 1 EA IDR 500.000.000 IDR 500.000.000
220802DEGAU0125.
New Power Distribution Switchboard DOC. DATASHEET 1 EA IDR 1.500.000.000 IDR 1.500.000.000
220802DEGAU0125.
DETAIL REQUIREMENTS REFER TO
PV Module DOC.DATASHEET 270 EA IDR 8.736.000 IDR 2.358.720.000
220802DEGAU0027
Fault Current Limiter, Fuse Tipe. Rated *Price for this item will be updated on
EA IDR -
Votage Min. 400V, Rated Current Min. 1250A construction price
ELECTRICAL TOTAL PRICE IDR 12.461.582.594
Mechanical
Air Handling Unit (1) 23 kW 1 ea IDR 188.424.000 IDR 188.424.000
Air Conditioner Outdoor Unit Location (Accu) 14 kW (2) IDR 50.246.400 IDR 100.492.800
2 ea
Exhaust Fan 2 ea IDR 4.400.000 IDR 8.800.000
Fire Damper 300mm x 300mm 1 ea IDR 38.172.010 IDR 38.172.010
Fire Damper 200mm x 200mm 6 ea IDR 29.704.158 IDR 178.224.948
Non Return Damper 2 ea IDR 18.339.936 IDR 36.679.872
Manual Volume Damper 300mm x 300mm 1 ea IDR 3.862.692 IDR 3.862.692
Quantity

(Including Unit
Spare)
B C B*C
Manual Volume Damper 200mm x 200mm 5 ea IDR 3.360.228 IDR 16.801.140
Shut Off Damper 2 ea IDR 28.170.610 IDR 56.341.220
Duct Heater 1 ea IDR 10.991.400 IDR 10.991.400
Thermostat 1 ea IDR 8.761.716 IDR 8.761.716
Diffuser 300mm x 300mm 1 ea IDR 1.633.008 IDR 1.633.008
Diffuser 200mm x 200mm 2 ea IDR 942.120 IDR 1.884.240
Grille 300mm x 300mm 1 ea IDR 1.852.836 IDR 1.852.836
Grille 200mm x 200mm 3 ea IDR 1.036.332 IDR 3.108.996
Temperature & Humidity Indicator Transmitter Safe Are IDR 7.753.940 IDR 15.507.880
2 ea
Temperature & Humidity Indicator Transmitter Ex-rated IDR 41.202.048 IDR 41.202.048
1 ea
Differential Pressure Transmitter 2 ea IDR 11.000.000 IDR 22.000.000
Differential Pressure Switches 1 ea IDR 15.507.764 IDR 15.507.764
Control Panel 1 ea IDR 50.246.400 IDR 50.246.400
Instrument Cable 2x1.5 mm2 (Cu/XLPE/SWA/PVC) 129,6 m IDR 58.000 IDR 7.516.800
Plate 2mm SS 316L Finish 2B 78,9 m2 IDR 4.480.000 IDR 353.472.000
L 50x50x5 SS 316L Finish 2B 121 m IDR 120.000 IDR 14.520.000
Insulation Mineral Wool 50mm 78,9 m2 IDR 208.334 IDR 16.437.553
A4 - M10 x 40 c/w spring and plate nuts SS 316L Finish 2B 413 ea IDR 46.800 IDR 19.328.400
Duct Penetration Sleeve Carbon Steel 4,8 m2 IDR 5.000.000 IDR 24.000.000
Insulation Mineral Wool 75mm 4,8 m2 IDR 458.334 IDR 2.200.003
M12 x 40 c/w spring and plate nuts SS 316L Finish 2B 2 ea IDR 61.840 IDR 123.680
Grounding Cable 1C x 35 mm2 12 m IDR 150.000 IDR 1.800.000
Cable lug 35 mm2 108 ea IDR 390.000 IDR 42.120.000
Adhesive 1 lot IDR 1.000.000 IDR 1.000.000
MECHANICAL TOTAL PRICE IDR 1.283.013.406
FABRICATION
A. Personnel Day Rate
Volume Duration
No. Description Qty Unit Qty Unit Unit Price Total Price
(A) (B) (C) (D) (E) (A)*(C)*(E)
A.1 Personel support fabrication

1 Contractor Representative 1 Person 180 Day IDR 1.264.900 IDR 227.682.000
2 QC Civil / Structure Inspector 1 Person 180 Day IDR 1.425.000 IDR 256.500.000
3 QC Electrical / Instrument Inspector 1 Person 180 Day IDR 1.425.000 IDR 256.500.000
4 HSE Inspector 1 Person 180 Day IDR 1.000.000 IDR 180.000.000
5 Construction Supervisor 1 Person 180 Day IDR 1.264.900 IDR 227.682.000
6 E&I Engineer 1 Person 180 Day IDR 1.000.000 IDR 180.000.000
7 Commisioning Engineer 1 Person 180 Day IDR 1.000.000 IDR 180.000.000
8 Construction Engineer 1 Person 180 Day IDR 1.000.000 IDR 180.000.000
9 Surveyor 2 Person 180 Day IDR 250.000 IDR 90.000.000
10 Rigger / Scaffolder 4 Person 180 Day IDR 1.229.584 IDR 885.300.480
11 Civil Helper 6 Person 180 Day IDR 630.000 IDR 680.400.000
12 Mechanical Supervisor 1 Person 30 Day IDR 1.058.473 IDR 31.754.190
13 Mechanical Foreman 1 Person 30 Day IDR 921.420 IDR 27.642.600
14 Iron Worker 1 Person 30 Day IDR 645.585 IDR 19.367.550
15 Welder 1 Person 30 Day IDR 921.241 IDR 27.637.230
16 Labour 2 Person 30 Day IDR 508.353 IDR 30.501.180
SUB TOTAL PRICE "A" IDR 3.480.967.230
B. Equipment & consumable

Volume Duration
Unit Price Total Price
No. Description Qty Unit Qty Unit
(A) (B) (C) (D) (E) (A)*(C)*(E)
A. Equipment & consumable support fabrication

1 Bar Bender and Cutter 1 Lot 365 Day IDR 1.184.000 IDR 432.160.000
2 4” Grinder Machine 1 ea 270 Day IDR 420.000 IDR 113.400.000
3 Welding Trafo Portable SMAW 1 ea - - IDR 4.000.000 IDR 4.000.000
4 Temporary Generator 125 KVA 1 Unit 365 Day IDR 2.600.000 IDR 949.000.000
5 Crimping Tools 1 Lot - - IDR 600.000 IDR 600.000
6 Seal tape 20 ea - - IDR 13.000 IDR 260.000
7 Manual Drill 2 ea - - IDR 400.000 IDR 800.000
8 Multi Meters 1 Lot - - IDR 2.000.000 IDR 2.000.000
9 Hand Tool and Power Tools 1 Lot - - IDR 300.000 IDR 300.000
10 Cable Cutters 1 Lot - - IDR 150.000 IDR 150.000
11 Forklift 1 Lot 240 Hour IDR 373.000 IDR 89.520.000
12 Cutting Torch 1 Lot 240 Hour IDR 10.000 IDR 2.400.000
13 Grinder 1 Lot 240 Hour IDR 9.000 IDR 2.160.000
14 Welding Equipment 1 Lot 240 Hour IDR 93.000 IDR 22.320.000
SUB TOTAL PRICE "B" IDR1.619.220.000
SUB TOTAL PRICE PERSONAL & EQUIPMENT DAY RATE (A+B) IDR5.100.187.230
MOBILIZATION
Qty Duration Unit Price Total Price
No. Description Unit Unit
(A) (B) (C) (A)*(B)*(C)
Mobilization Manpower, Material & Equipment, From Balikpapan to ORF

Ready Mix Truck 6m^3 1 Unit 250 Day IDR 3.588.000 IDR 897.000.000
Dump Truck 14m^3 1 Unit 250 Day IDR 4.800.000 IDR 1.200.000.000
1 Trailer for 40ft Container 1 Unit 3 Day IDR 6.120.000 IDR 18.360.000
Car 4 Unit 30 Day IDR 500.000 IDR 15.000.000
Rigger 6 Person 120 Day IDR 737.500 IDR 88.500.000
Material man 2 Person 250 Day IDR 378.125 IDR 94.531.250
Helper 6 Person 250 Day IDR 378.125 IDR 94.531.250
TOTAL IDR 2.407.922.500
Demobilization Manpower, Material & Equipment, From ORF to Balikpapan
Ready Mix Truck 6m^3 1 Unit 250 Day IDR 3.588.000 IDR 897.000.000
Dump Truck 14m^3 1 Unit 250 Day IDR 4.800.000 IDR 1.200.000.000
Trailer for 40ft Container 1 Unit 3 Day IDR 6.120.000 IDR 18.360.000
2
Car 4 Unit 30 Day IDR 500.000 IDR 15.000.000
Rigger 6 Person 120 Day IDR 737.500 IDR 88.500.000
Material man 2 Person 250 Day IDR 378.125 IDR 94.531.250
Helper 6 Person 250 Day IDR 378.125 IDR 94.531.250
TOTAL IDR 2.407.922.500
TOTAL PRICE MOBILIZATION AND DEMOBILIZATION IDR 4.815.845.000

INSTALLATION
A. Personnel Day Rate
Volume Duration
(A) (B) (C) (D) (E) (A)*(C)*(E)
A1. Personnel support installation

1 Contractor Representative 1 Person 270 Day IDR 1.264.900 IDR 341.523.000
2 QC Civil / Structure Inspector 1 Person 270 Day IDR 1.425.000 IDR 384.750.000
3 QC Electrical / Instrument Inspector 1 Person 90 Day IDR 1.425.000 IDR 128.250.000
4 HSE Inspector 1 Person 90 Day IDR 1.000.000 IDR 90.000.000
5 Construction Supervisor 1 Person 270 Day IDR 1.264.900 IDR 341.523.000
6 E&I Engineer 1 Person 90 Day IDR 1.000.000 IDR 90.000.000
7 Commisioning Engineer 1 Person 270 Day IDR 1.000.000 IDR 270.000.000
8 Construction Engineer 1 Person 270 Day IDR 1.000.000 IDR 270.000.000
9 Surveyor 2 Person 60 Day IDR 250.000 IDR 30.000.000
10 Rigger / Scaffolder 4 Person 270 Day IDR 1.229.584 IDR 1.327.950.720
11 Civil Helper 6 Person 270 Day IDR 630.000 IDR 1.020.600.000
12 Electrical and Instrument Helper 4 Person 90 Day IDR 630.000 IDR 226.800.000
13 Mechanical Supervisor 1 Person 30 Day IDR 1.058.473 IDR 31.754.190
14 Mechanical Foreman 1 Person 30 Day IDR 921.420 IDR 27.642.600
15 Iron Worker 1 Person 30 Day IDR 645.585 IDR 19.367.550
16 Labour 2 Person 30 Day IDR 508.353 IDR 30.501.180
SUB TOTAL PRICE "A" IDR 4.630.662.240
B. Equipment Day Rate

Volume Duration
Qty Unit Qty Unit Unit Price Total Price
No. Description (A) (B) (C) (D) (E) (A)*(C)*(E)
B.1 Equipment support installation and Commisioning

1 Water Pump 1 Unit 365 Day IDR 504.000 IDR 183.960.000
2 Water Tank 2000 liter 1 Unit - - IDR 5.000.000 IDR 5.000.000
3 Mini Excavator 5 ton 2 Unit 350 Day IDR 3.520.000 IDR 2.464.000.000
4 Concrete Pump 1 Unit 250 Day IDR 4.000.000 IDR 1.000.000.000
5 Vibration Roller 8 ton 1 Unit 65 Day IDR 2.280.000 IDR 148.200.000
6 Terrain Crane 220T 1 Unit 3 Day IDR 6.400.000 IDR 19.200.000
7 Truck Mobile Crane 7.75 ton 1 Unit 365 Day IDR 4.800.000 IDR 1.752.000.000
8 Workshop Crane 1 ton 1 Unit - - IDR 3.000.000 IDR 3.000.000
9 Lighting Tower 4 x 320W LED 4 Unit 365 Day IDR 320.000 IDR 467.200.000
10 Forklift 1 Unit 365 Day IDR 3.000.000 IDR 1.095.000.000
11 Manual Trolley 1 Ton 1 Unit - - IDR 700.000 IDR 700.000
12 Jack hammer 2 Unit 3 Day IDR 488.000 IDR 2.928.000
13 Borepile Machine 1 Unit 65 Day IDR 5.096.000 IDR 331.240.000
14 Surveyor tools 1 Lot 360 Day IDR 536.000 IDR 192.960.000
15 Measurement Tape, 15 meter 5 Unit - - IDR 250.000 IDR 1.250.000
16 Waterpass 2 Unit 360 Day IDR 280.000 IDR 201.600.000
17 Concrete Vibrator 2 Unit 250 Day IDR 750.000 IDR 375.000.000
18 Steel Plate 25 mm 5 ea - - IDR 6.320.000 IDR 31.600.000
19 Sand Compactor 2 Unit 65 Day IDR 3.500.000 IDR 455.000.000
20 Scaffolding 1 Lot - - IDR 700.000 IDR 700.000
21 Sling IWRC 28mm 4 ea - - IDR 960.000 IDR 3.840.000
22 Sling IWRC 40mm 4 ea - - IDR 1.072.000 IDR 4.288.000
23 Shackle 40T 6 ea - - IDR 2.000.000 IDR 12.000.000
24 Bolt Tightening 2 Unit - - IDR 2.000.000 IDR 2.000.000
Volume Duration
(A) (B) (C) (D) (E) (A)*(C)*(E)
25 Crimping Tools 1 Lot - - IDR 600.000 IDR 600.000
26 Multi Meters 1 Lot - - IDR 2.000.000 IDR 2.000.000
27 Hand Tool and Power Tools 1 Lot - - IDR 300.000 IDR 300.000
28 Nylon Ropes 1 Lot - - IDR 1.000.000 IDR 1.000.000
29 Vinyl Sheets 1 Lot - - IDR 600.000 IDR 600.000
30 Cable puller grip sock & Duct Tape 1 Lot - - IDR 300.000 IDR 300.000
32 Lux Meter 1 Lot - - IDR 500.000 IDR 500.000
33 Solari Meter 1 Lot - - IDR 2.000.000 IDR 2.000.000
34 Insulation Resistance Tester 1 Lot - - IDR 500.000 IDR 500.000
35 Load Bank 1 Lot - - IDR 550.000 IDR 550.000
36 Portable Digital Osciloscope 1 Lot - - IDR 1.000.000 IDR 1.000.000
37 Phase Rotation Tester 1 Lot - - IDR 2.300.000 IDR 2.300.000
38 Micro-Ohm Meter 1 Lot - - IDR 8.000.000 IDR 8.000.000
39 Heat Shrink Termination Complete Kit 1 Lot - - IDR 3.000.000 IDR 3.000.000
40 Rechargeable LED Work Light 1 Lot - - IDR 500.000 IDR 500.000
41 Tarpaulin 1 Lot - - IDR 30.000 IDR 30.000
42 Bypass Diode Tester 1 Lot - - IDR 50.000.000 IDR 50.000.000
43 Power Quality Analyzer 1 Lot - - IDR 25.000.000 IDR 25.000.000
44 Earthing and Grounding Tester 1 Lot - - IDR 4.000.000 IDR 4.000.000
45 Infrared Thermometer 1 Lot - - IDR 250.000 IDR 250.000
46 APAR 3 Unit - - IDR 415.000 IDR 1.245.000
47 Solar Cell Trainer Set 1 Lot - - IDR 7.500.000 IDR 7.500.000
SUB TOTAL PRICE "B" IDR8.863.991.000
SUB TOTAL PRICE PERSONAL & EQUIPMENT DAY RATE (A+B) IDR13.494.653.240

220802djrgu0116 Exde01 8

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

220802djrgu0116 Exde01 8

Uploaded by

Copyright:

Available Formats

PROJECT FILE

Facility Improvement Project 220802DJRGU0116_EXDE00_8.zip

PLANT LOCATION TRANSMITTAL IN DATE

DISCIPLINE COMMENTS CONTRACTOR’S REPLY (IF ANY)

Closed by: Akbar Abay Closed Date: 01/25/2023 03:21 AM

Improvement & The total cost estimation is

PLANT LOCATION TRANSMITTAL IN DATE

BQ/MTO shall be as references. If price taken from

1. Direct Cost : a. Material & Consumable b.

2. Indirect Cost : a. Overhead b. Un Predictable

Closed by: Wahyu Sunardi Closed Date: 01/26/2023 02:22 AM

2. To ensure that the currently missing price in this cost 2. Noted

4. Cable way works (e.g. cable tray, conduits, cable

Closed by: Laksahapsoro Brantyo Closed Date: 01/24/2023 11:08 AM

PLANT LOCATION TRANSMITTAL IN DATE

Mechanical 1. Please to include mechanical start up, pre-comm and Noted

Closed by: Pramudita Bayu Arya Closed Date: 01/24/2023 02:12 AM

2. Please add cost estimate for pre-commissioning and

Closed by: Pramudita Bayu Arya Closed Date: 01/24/2023 01:59 AM

(Focal Point) document.

Closed by: Yuliartantyo Atig Closed Date: 01/26/2023 02:33 AM

ONSHORE RECEIVING FACILITY

ORF PV FARM PROJECT COST ESTIMATION

01 EX-DE 31/08/23 Final Issue Rangga H Iwan S Riptiawan D

Document Title Supersedes N.

ORF PV Farm Project Cost Estimation Superseded by N.

This document is property of Eni East Sepinggan Ltd.

Facility Improvement Project Jangkrik / ORF PV Farm Project Cost

Prepared by Signature Date

Contractor Checked by Signature Date

Approved by Signature Date

Checked by Unit Signature Date

Approved by Unit Signature Date

This document is property of Eni East Sepinggan Ltd.

This document is property of Eni East Sepinggan Ltd.

2.0 REFERENCE ........................................................................................................... 6

3.0 COST ESTIMATE MODIFICATION ON HYBRID PV FARM ......................................... 7

APPENDIX A – DETAIL COST ESTIMATION FOR HYBRID PV FARM PROJECT ............... 8

This document is property of Eni East Sepinggan Ltd.

This document is property of Eni East Sepinggan Ltd

1.2 Scope and purpose

[A1] Onshore ORF Plot Plan 220802DTDG01823 05

[A2] MTO for F&G and Instrumentation of Hybrid PV 220802DIEBU0105 01

[A4] MTO Electrical for ORF Hybrid PV Plant 220802DEEBU0060 01

This document is property of Eni East Sepinggan Ltd

3.0 COST ESTIMATE MODIFICATION ON HYBRID PV FARM

Brief summary for cost estimation is shown on table below:

I MATERIAL IDR 29,967,702,748

A TOTAL IDR 53,378,388,218

Sixty-nine billion three hundred ninety-one million nine hundred

The detail of cost estimate is presented in Appendix A.

This document is property of Eni East Sepinggan Ltd

APPENDIX A – DETAIL COST ESTIMATION FOR HYBRID PV FARM

This document is property of Eni East Sepinggan Ltd

I MATERIAL IDR 29.967.702.748

A TOTAL IDR 53.378.388.218

Sixty-nine billion three hundred ninety-one million nine hundred four

Total Qty Unit Price (IDR) Total Price (IDR)

Min IP.42, Optical type, 24 VDC, 4-20

Inside Riser 45 Deg, Rad 300, C/W

Outside Riser 45 Deg, Rad 300, C/W

Total Qty Unit Price (IDR) Total Price (IDR)

Steel Channel, 100 x 50 x 5 mm Thk 112,8 m IDR 720.000 IDR 13.680.000