2 Surat Penawaran Harga + BQ

PT INTRACO LESTARI
GENERAL CONTRACTOR
CidengTimur No.7A - B,Jakana 10130
Jl.
Telp. (021) 6333338, Fax. (021) 632741 I
E-mail : info@intracolesteri.com
Jakaia, 2 Maret 2O2O
No :'1 5 1 /DlR-sph/l NLlllll2020

Perrhal Surat Penawaran Harga Negosiasi Final
Kepada Yth.
PT. TWINK INDONESIA
UP: Bapak Ir Stanley Milikan
Dengan hormat,
Bersama ini kami menga.lukan penawaran harga setelah Negosiasi Final untuk:
PEKERJAAN GIS 150 KV - SUKATANI
Dengan harga penawaran senilai . Rp' 45.91 3.845 '000'-

Terbiang Elnpat puluh Lma Milyar Sembilan Ratus Tiga Belas Juta Delapan Ratus Empat Puluh Lima
R:DU Rup,ah
Dengan Ketentuan Sebagai Berikut :
. Saat ini kontraktor belum menerima gambar-gambar detail, sehingga penawaran'ini

berdasarkan BQ dan analisa harga satuan yang ada
o PenawaTan bersifat UNIT PRICE, item dan volume pekerjaan berdasarkan BQ dan
Format Analisa Analisa Harga, dan akan diperhitungkan kembali (baik volume BQ
maupun volume pada koefisien analisa harganya) sesuai dengan yang terpasang di
lapangan
. Material angkur by Owner, Kontraktor hanya jasa setting dan pasang.
. l\,4aterial besi siku cable trench by owner, Kontraktor hanya jasa setting dan pasang
+
material dynabolt.
. Untuk item deepwell yang ditawarkan adalah shallow well kedalaman maksimum 50 m
termasuk submersible PumP
. Pekerjaan pembuatan jalan (road works) dan kanstin dikeluarkan dari scope Pekerjaan
atau By Owner.
. Pekerjaan pondasi tiang tetap menggunakan pondasi tiang pancang spun pile.diameter
40 cm Seperti BQ asai dan belum termasuk pekerjaan pengetesan pondast (misalnya
PDA test dan lain-lain).
. Sudah termasuk perubahan volume dalam BQ sebagai berikut
/ IBT i66 MVA / 1 phase untuk 500 KV - 2 unit menjadi 6 unit
/ Fire wall for Transformer/shunt reactor untuk 500 KV - 3 unit menjadi 7 unit
,/ Terdapat tambahan item pondasi post insulator 18 unit untuk pekerjaan
Foundation For 150 kV.
/ Harca satuan jtem foundation pada BQ switchyard akan menyesuaikan dengan
breakdown volume pada BQ foundation yang volumenya akan menyesuaikan
dengan gambar detail yang diberikan
PT INTRACO LESTARI
GENERAL CONTRACTOR
Jl CrdentTimur No.7A - B,Jakarra 10130
Telp. (021) 5333338, Fax. (021) 632741 I
E-mail : info@inrracolestari com
Untuk Term Pembayaran, Kontraktor akan menerima Down Payment (DP) sebesar 10%
(sepuluh persen) dari nilai kontrak yang akan dikonter dengan bank garansi, sedangkan
sisanya akan menggunakan monthly progress atau termin sesuai dengan kesepakatan.
Harga diatas sudah termasuk PPn 10%
Demikian surat dari kami, atas perhatiannya kamt ucapkan terima kasih
Hormat kami,
PT.lntraco Lestari
L--</
Effendi Susanto
Drrektur Utama t,
l|,-
RI
PEKERJAAN DESAIN, sUPLAI DAN lNsTALAsl PEMASANGAN GIS 150 KV SUKATANI oAN KoNEKSI
KE SISTEM 5OO KV DAN SISTEM 'I50 KV
PRICE SCHEDULE 'l : CIVIL WORK, INSTALLATION AND OTHER SERVICES
CIVIL WORKS
TOTAL PRICE
NO DESCRIPTION (rDR)
,| 2 3
GITET 5(]O KV SUKATANI S/S
Bill No1:Switchyard 29 .615.202.100
Bill No 2: Control Building 500kV EXCLUDE
Bill No 3:Control Building 20 kV 2.207 .67 4 .566
Bill No 4 : Genset Room EXCLUDE
Bill No 5: llliscellaneous 2.609.508.000
6 Bill No 6 : Cont.ol Buildrnq 150kv 7.307.475.031
Total Prico Schedule '1 for Civil work 41.739.8s9.696

PPN 10% 4.173.985.970
Total 45.913.84s.666
Rounded 4s.9'13.845.000
Terbrang Empat Puluh Lrma Milyar Semb lan Ratus Tiga Belas Juta Delapan Ratus Empat Puluh Lima Ribu Rupiah
(eterargan
penawaran ini berdasarkan BQ dan analisa harga
. saat ini konlraktor belum rnenenma gambar gambar d rtail, sehingga
satuan Yang ada
PenawaranborsifatUNlTPRlcE'itemdanvolUmopekerjaanberdasarkanBodanFormatAnalisaAnalisa
' Harga, dan akan diperhitungkan kembali (baik volums BO maupun volumo pada koefisien dnalisa harganya)
sesuai dengan yang terpasang di lapangan.
' Malerial angkLrr by Owner. Kontraklor hanya jasa setting dan pasang
' +
Matenal besl sLku cable trench by Owner' Kontraktor hanya Jasa selling dao pasang material dynabolt
. Unluk tem deepwet yang drtawarkan adalah shalow well kedalaman maksimum 50 m lermasuk subme6ible
pump
' Pekerjaan pernbualan jalan (road works) dan kanslin dikeluarkan dari scope Pekerjaan alau By Owner
asal dan
. Pekerlaan pondasi tiang tetap menggunakan pondasi tiang pancang spun plle diameter 40 cm seperti BQ
belum termasuk pekerjaan pengetesan pondasi (misalnya PDA test dan lain lain)
' Sudah terrnasuk perubahan volume dalam BQ sebagai berikut i
IBT 166 MVA / 1 phase untuk 500 KV - 2 unit menjadi 6 unrl

Frre Wall for Transformer/9hunt reaclor untuk 500 KV _3 unit menjadi 7 unil
Terdapat tambahan ltem pondasi post lnsLrlator 18 unit untuk pekerjaan Foundalion For 150 kV
HargasatuanltemfoundationpadaBQswitchyardakanrnenyesuaikandenganbreakdownvolumepadaBofoundalion
yana volurnenya akan menyesuaikan dengan gambar detai yang diberikan
1O% (sepuluh pelsen) dari nilai
Untuk Term pembayaran Kontraktor akan menerima Down Payment (DP) sebesar
' kontrak yang akan dikonter dengan bank garansi, sedangkan sisanya akan menggunakan monthly progress atau
lermin sesuai dengan kesePakatan
2 Marc|2020
LESTARI
EFFENOI SUSANTO
Direktur Utama
V
PEKERJAAN DESAIN, SUPLAI DAN INSTALASI PEMASANGAN GIS 150 KV SUKATANI DAN KONEKSI KE SISTEM 500 KV DAN SISTEM 150 KV
PRICE SCHEDULE 1 : CIVIL WORK, INSTALLATION AND OTHER SERVICES
CIVIL WORKS
BILL NO 1 : SWITCHYARD 500/150 kV FOR CIVIL WORKS
GITET 500 KV SUKATANI S/S

UNIT PRICE TOTAL PRICE
NO DESCRIPTION UNIT QTY LOCAL CURRENCY LOCAL
PORTION
(RUPIAH) (RUPIAH)
1 2 3 4 5 6=4x5
I PREPARATORY WORK
1 Mobilization & Demobilization ls 1,00 212.576.000,00 212.576.000,00
2 Plank name project unit 1,00 1.197.500,00 1.197.500,00
3 Bouwplank m' 449,00 92.545,00 41.552.705,00
4 Fence security of project 2 m high m' 1.321,92 515.310,00 681.198.595,20
5 Site office ( 4m x 6 m ) ls 1,00 67.818.509,66 67.818.509,66
6 Site storage ( 4 m x 15 m ) ls 1,00 169.546.274,14 169.546.274,14
7 Water Supply for Construction ls 1,00 98.505.000,00 98.505.000,00
8 Electrical Supply for Construction ls 1,00 72.000.000,00 72.000.000,00
9 Topographical Survey Ha 7,793 Exclude -
10 Soil and Geotechnical Investigation : -
a. DCPT (Sondir) Pcs 12,00 Exclude -
b. Core Drilling (SPT) and Test Lab (Kedalaman 30 m) Pcs 6,00 Exclude -
c. Report Sets 12,00 Exclude -
11 Design for Civil Works ls 1,00 Exclude -
TOTAL I 1.344.394.584,00
II GENERAL EARTHWORKS AND SITE WORKS
1 Earthworks: (using heavy equipment)

2
a. Site Clearing and gubbing m 77.930,00 Exclude -
b. Common Excavation m3 38.965,00 Exclude -
c. Backfill filling with selected material (compaction in layer of 20 cm) m3 116.895,00 Exclude -
d. Soil Disposal m3 -
2 Embankment Construction : (using heavy equipment)

a. Construction of common fill embankment with selected m3 6.000,00 Exclude -
material from import fill (compaction in layer of 20 cm)
b. Test Sand Cone (per-layer of 20 cm) ttk 50,00 Exclude -
3 Slope stability work:

a. Retaining wall (stone masonry) m3 6.873,99 987.660,00 6.789.164.963,40
b. Gabion m3 -
c. Sodding (gebalan rumput) m2 17.736,81 63.250,00 1.121.853.232,50
d. Concrete frame (concrete f'c = 14,5 MPa (K 175), m3 -
Fe: 100 kg/m3; BJTD-35, formwork)
e. Open drainage (grefel beton ½ Ø20 cm) m'
4 Road works (new):

a. Prepare compacted subgrade m2 8.667,38 Exclude -
b. Base structure (soil excavation, sub base, base coarse) m2 8.667,38 Exclude -
c. 50 mm Asphalt hot mix (HRS) m2 8.667,38 Exclude -
d. 50 mm Asphalt penetration (ATB) m2 8.667,38 Exclude -
5 Kerbing & Edging (Concrete f'c = 14,5 MPa (K 175)):

a. Precast Concrete Kerbs for switchyard (10 x 20 x 60 cm) m' 591,89 Exclude -
b. Precast Concrete Kerbs for road (25 x 30 x 50 cm) m' 2.604,84 Exclude -
6 Fence complete with pole galvanized, barbed wire, accessories foundation tie beam and wall painting
a. BRC Fence 1.50 m height & brick wall 0.90 m height m' 205,22 1.292.490,18 265.244.834,74
b. BRC Fence 1.90 m height m' 682,89 1.438.149,52 982.097.928,85
c. Fence brick wall 2.40 m height (lower part) & barbed wire 0.60 m height (upper part) m' 1.116,71 3.232.438,66 3.609.696.576,68
-
7 Gate complete with pole galvanized, accessories, foundation and wall painting -
a. Single gate BRC 1.90 m height, 1.1 m width unit 5,00 1.805.900,00 9.029.500,00
b. Single sliding gate BRC 2.40 m height, 6.5 m width & Single gate BRC 2.40 m height 1.5 m width
unit 1,00 13.134.000,00 13.134.000,00
(include column brick)
Bidder :
Page 1 of 40
Bidder Signature :
PORTION
(RUPIAH) (RUPIAH)
1 2 3 4 5 6=4x5
c. Double gate BRC 1.90 m height, 3,30 m width unit 2,00 5.417.800,00 10.835.600,00
-
8 Landscaping m2 200,00 308.089,60 61.617.920,83
- Pohon Mangga Indramayu Btg 20,00 265.000,00 5.300.000,00
9 Gravelling : Gravel (dia 3 - 5 cm); thickness = 15 cm -
a. For Switchyard 500 kV m3 3.648,92 284.650,00 1.038.665.078,00
b. For Switchyard 150 kV m3 107,25 284.650,00 30.528.712,50
-
Cable trench cast in place for 500 kV (f'c = 19.3 Mpa (K-225)) incld concrete cover 130 x 50 cm, tebal
10 -
= 10 cm, galvanized L 50.50.5 and PVC pipe AW)
a. Type 1 A (large, Penampang dalam 160 cm x 160 cm, tebal = 12 cm ) m' 487,03 5.294.461,53 2.578.561.599,56
b. Type 1 (large, Penampang dalam 100 cm x 100 cm, tebal = 15 cm ) m' 105,59 3.233.011,41 341.373.674,39
-
U- Ditch cable trench for 500 kV (f'c = 31,2 MPa (K 350)) incld concrete cover 130 x 50 cm, tebal = 10
11 -
cm, galvanized L 50.50.5 and PVC pipe AW)
a. Type 2 (medium, 60 x 60 x 120 cm ) m' 53,18 1.169.000,00 62.167.420,00
b. Type 4 Box Culvert (crossing road, 100 x 100 x 100 cm LD) m' -
c. Type 5 Box Culvert (crossing road, 120 x 120 x 100 cm LD) m' 49,00 4.259.000,00 208.691.000,00
-
12 Drainage switchyard : -
a. Open Drainage (stone masonry) = 40 x 70 cm2 m' 2.604,84 824.341,09 2.147.276.644,88
b. Drainage (stone masonry) = 40 x 70 cm2 & concrete cover thickness = 20 cm m' 156,00 2.303.031,99 359.272.990,44
c. Sub soil Drainage dia 30 cm including gravel & Palm fibre m' 4.810,90 644.857,50 3.102.344.946,75
d. Control Box (Brick 60x60 cm2 ) height = 70 cm with cover unit 25,00 899.585,00 22.489.625,00
e. Open Drainage (stone masonry) = 100 x 100 cm2 (di Jalan Raya & keliling pagar luar) m' 911,06 824.341,09 751.024.193,46
f. Box Culvert 100 x 100 x 100 cm LD (crossing road) m' 8,00 3.302.000,00 26.416.000,00
-
13 Station earthing system: -
3
a. Excavation and backfill m 8.864,80 135.554,00 1.201.659.099,20
b. 100 mm diameter asbestos cement pipe ducts m
c. PVC flexible pipe m
14 Outgoing 20 kV:
U- Ditch cable trench Type 1 (large, 100 x 100 x 120 cm ) for 20 kV (f'c = 31,2 MPa (K 350)) incld
m' -
concrete cover, galvanized L 50.50.5 and PVC pipe AW)
TOTAL II 24.738.445.541,18
III FOUNDATION FOR 150 kV
Breakdown foundation volume in schedule no.2
1 Surge Arrester Unit 18,00 8.119.606,51 146.152.917,20
2 Capacitor Voltage Transformer Unit 12,00 10.272.186,98 123.266.243,77
3 Line Trap Unit - -
4 Disconnecting Earthing Switches ( 1 set = 3 unit) Set - -
5 Disconnecting Switches ( 1 set = 3 unit) Set - -
6 Current Transformer Unit - -
7 Circuit Breaker ( 1 set = 3 unit) Set - -
8 Post For Gantries (18 m & 13 m) Unit 5,00 56.880.660,71 284.403.303,55
9 Post For Gantries (9 m ) Unit - -
10 Power Transformer 60 MVA Set 2,00 70.091.514,25 140.183.028,51
11 Fire Wall for Transformer Unit 3,00 37.427.831,79 112.283.495,36
12 NGR Unit 2,00 8.290.706,50 16.581.413,00
13 Marshalling Kiosk Unit - -
14 Support 20 kV Unit 2,00 4.573.043,79 9.146.087,59
15 Post Insulator Unit 18,00 6.185.861,65 111.345.509,78
16 VT Busbar Unit - -
17 Oil Pit (cap 30 m3) Unit 1,00 32.463.539,29 32.463.539,29
18 Service transformers (include roofing and fence BRC 1.50 m) Set 2,00 22.143.490,00 44.286.980,00
19 Cable Sailing End (CSE) Set 12,00 8.353.659,38 100.243.912,59
TOTAL III 1.120.356.430,64
IV FOUNDATION FOR 500 kV
Breakdown foundations volume in schedule no.2
1 Surge Arrester Unit 12,00 12.715.503,58 152.586.043,02
2 Capacitor Voltage Transformer Unit - -
3 Line Trap Unit - -
4 Disconnecting Earthing Switches ( 1 set = 3 unit) Set - -
Bidder :
Page 2 of 40
Bidder Signature :
PORTION
(RUPIAH) (RUPIAH)
1 2 3 4 5 6=4x5
5 Disconnecting Switches ( 1 set = 3 unit) Set - -
6 Current Transformer Unit 6,00 15.029.525,33 90.177.151,97
7 Circuit Breaker ( 1 set = 3 unit) Set - -
8 Post For Gantries (34.5 m & 24 m) Unit - -
9 Post For Gantries (16.5 m & 18 m) Unit - -
10 IBT 166 MVA / 1 phase Set 6,00 84.762.203,09 508.573.218,55
11 Shunt Reactor 33,3 MVAr / 1 phase Set - -
12 Fire Wall for Transformer/Shunt reactor Unit 7,00 52.826.921,87 369.788.453,08
13 Marshalling Kiosk Unit - -
14 NCT Unit 6,00 6.521.093,60 39.126.561,60
15 Post Insulator Unit - -
16 VT Busbar Unit - -
17 Earthing Busbar Unit - -
18 Oil Pit (cap 40 m3) Unit 1,00 77.236.887,50 77.236.887,50
20 Cable Sailing End (CSE) Set 6,00 12.917.871,34 77.507.228,02
21 Compartement GIS 500 kV Out Door Foundation Set 1,00 Tidak Ditawarkan -
TOTAL IV 1.314.995.543,73
V FOUNDATION FOR 70 kV
Breakdown foundations volume in schedule no.2
1 Surge Arrester Unit -
2 Disconnecting Earthing Switches Unit -
3 Current Transformer Unit -
4 Post Insulator Unit -
5 Capacitor Voltage Transformer Unit -
TOTAL V
VI SITE AND ROAD LIGHTING
Light-emitting diode (LED) Street Light 1 x 125 W complete with lighting column 9 m high, fuse box,
1 grounding system and installation of cable conduit and wiring and all accessories and foundation of NO 52,00 12.158.100,00 632.221.200,00
column (each 50 m length)
Light-emitting diode (LED) Flood Light 1 x 100 W complete with support, fuse box, grounding system
2 NO 54,00 4.309.200,00 232.696.800,00
and installation of cable conduit and wiring and all accessories for Switchyard
Light-emitting diode (LED) 1 x 20 W complete with lighting column 2 m high, fuse box, grounding
3 NO 10,00 6.901.200,00 69.012.000,00
system and installation of cable conduit and wiring and all accessories and foundation of column
Lighting panel outdoor complete with foto cell switch fuse, mcb, grounding system indicator wiring and
4 Set 10,00 16.308.000,00 163.080.000,00
all accessories (foto cell) and foundation of panel
TOTAL VI 1.097.010.000,00
TOTAL PRICE SIPIL SWITCHYARD (I+II+III+IV+V) 29.615.202.099,54
Bidder :
Page 3 of 40
Bidder Signature :
CIVIL WORKS
BILL NO 6 : CONTROL BUILDING 500 KV

LOCAL CURRENCY LOCAL
NO DESCRIPTION UNIT QTY
PORTION
(RUPIAH) (RUPIAH)
1 2 3 4 5 6=4X5
CONTROL BUILDING FOR 150 KV
I EARTHWORKS
3
1 Excavation work m 253,44 106.425,00 26.972.352,00
2 Backfill filling with selected material m3 253,44 63.250,00 16.030.080,00
3 Sand layer ( compacted sand ) m3 76,52 369.250,00 28.255.010,00
-
II CONCRETE REINFORCEMENT AND INSTALATION WORK -
1 Lean concrete f'c = 7.4 MPa (K-100) (for foundation and plain thickness 5 cm) m3 76,52 779.000,00 59.609.080,00
2 Foundation work (concrete f'c = 19,3 MPa (K 225), Fe : 150 kg/m3, Formwork) m3 152,06 3.175.067,50 482.800.764,05
3 Sloof work (concrete f'c = 19,3 MPa (K 225), Fe : 250 kg/m3, Formwork) m3 52,56 4.837.412,50 254.254.401,00
4 Column work (concrete f'c = 19,3 MPa (K 225), Fe : 350 kg/m3, Formwork ) m3 135,00 5.972.875,50 806.338.192,50
5 Beam work (concrete f'c = 19,3 MPa (K 225), Fe : 300 kg/m3, Formwork) m3 189,27 5.420.153,00 1.025.872.358,31
6 Cannopy work (concrete f'c = 19,3 MPa (K 225), Fe : 125 kg/m3, Formwork ) m3 51,03 3.125.096,25 159.473.661,64
7 2nd slab floor work (concrete f'c = 19,3 MPa (K 225), Fe : 150 kg/m3, Formwork) m3 229,92 3.047.367,50 700.650.735,60
8 Stair work (concrete f'c = 19,3 MPa (K 225), Fe : 125 kg/m3, Formwork ) m3 23,68 2.942.686,25 69.682.810,40
Column, sloof and beam practical work (concrete f'c = 14,5 MPa (K 175), Fe :100
9 m3 10,12 3.256.475,00 32.955.527,00
kg/m3, Formwork)
3
10 Stone masonry ad 1 pc : 3 sand m -
11 A half brick wall ad 1 pc : 4 sand m2 1.345 139.225,00 187.257.625,00
12 A half brick wall ad 1 pc : 2 sand m2 336 148.405,00 49.864.080,00
13 Plaster ad 1 pc : 4 sand m2 2.690 71.061,00 191.154.090,00
14 Plaster ad 1 pc : 2 sand m2 672 75.638,60 50.829.139,20
15 Acian m2 3.362 42.100,00 141.540.200,00
16 Concrete f'c = 7.4 MPa (K-100), slump (12±2) (rabat) m3 10,80 1.001.073,57 10.811.594,57
-
III ROOF AND CELLING WORK -
1 Steel trusses complete with welding or bolting and steel painting kg 7.804,00 23.500,00 183.394.000,00
2 Purlin complete with plat simpul and steel painting kg 3.088,00 23.500,00 72.568.000,00
3 Wind bracing and tie rod kg 2.996,00 35.000,00 104.860.000,00
4 Klip-lock Hi-Ten metal sheet complete with accessories m2 508,00 314.500,00 159.766.000,00
5 Nok standard Hi-Ten m' 67,00 278.450,00 18.656.150,00
Thermal Insulation Glasswool t=10 cm, aluminium foil (single sided) with 2 (two) layer 2
6 m 462,50 128.283,35 59.331.049,38
and roof-mesh
7 Ceilling Acustik 60 x 120 cm complete with frame and hanger m2 - -
7 Ceilling Gypsum board 1200 x 2400 x 9 mm m2 224,00 56.485,00 12.652.640,00
8 Ceilling Frame (Hollow steel 40x40x2 mm) m2 224,00 221.895,00 49.704.480,00
9 List profil gypsum m' 298,00 32.085,00 9.561.330,00
8 Listplank super sheet (GRC) m' 50,00 90.725,00 4.536.250,00
9 PVC pipe vertical dia 3 inc (include bends, tees, albows, reducers, adaptors, roof drain) m' 614,40 152.000,00 93.388.800,00
10 Aluminium flashing t=0.50 mm including filler in both side m' - -

11 Steel angle include welding or bolting kg - -
12 Zink Talang 1/2 Lingkaran Ø 150 mm kg - -
13 Water proofing membran type t= 3 mm and mortar screed m2 228,80 243.000,00 55.598.400,00
15 Roof stair carbonat and frame pipe unit 1,00 4.925.300,00 4.925.300,00
-
Bidder :
Bidder Signature : Page 4 of 40

PORTION
(RUPIAH) (RUPIAH)
1 2 3 4 5 6=4X5
IV DOOR AND WINDOWS WORK -
1 Glass door complete with aluminium frame, door lock, door closer and accessories,: -
- Type PD1 unit 4,00 10.154.600,00 40.618.400,00
- Type P1 unit 7,00 7.606.700,00 53.246.900,00
- Type P2 unit 2,00 7.606.700,00 15.213.400,00
- Type P3 (sliding door steel) unit 2,00 8.328.300,00 16.656.600,00
-
2 Glass windows & ventilation complete with aluminium frame and accessories: -
- Type BV2 unit 2,00 3.035.300,00 6.070.600,00
- Type BV3 unit 49,00 3.925.900,00 192.369.100,00
- Type J1 unit 15,00 14.349.800,00 215.247.000,00
- Type J2 unit 1,00 9.882.400,00 9.882.400,00
- Type PJI unit 2,00 10.154.600,00 20.309.200,00
-
3 Steel door (P3) complete with frame, accessories and steel painting unit 1,00 14.775.800,00 14.775.800,00
-
V SANITARY AND PLUMBING WORK -
Supply and fix the following including all jointing, materials for fixing and plugging and
-
making good on competion sanitary appliances are to be of high quality
-
1 Bath basin complete No 2,00 3.830.800,00 7.661.600,00
2 Close-coupled with eco washer equal to merk TOTO complete No 2,00 2.975.900,00 5.951.800,00
3 Wash basin stainless steel equal to merk TOTO complete (kitchen) No 2,00 2.007.300,00 4.014.600,00
4 Lavatory basin equal to merk TOTO complete with spectacle (toilet) No -
5 Ceramic bowl urinal equal to merk TOTO complete No 2,00 2.315.500,00 4.631.000,00
6 Chromium plate toiled roll holder No 1,00 588.700,00 588.700,00
7 Chromium plate soap dish No 1,00 383.100,00 383.100,00
8 Chromium plated hat and coat hook No 1,00 385.300,00 385.300,00
9 Water stop kran,intalation unit 8,00 385.300,00 3.082.400,00
10 cramic soap unit 2,00 383.100,00 766.200,00
Installation of water supply GIP medium pipe class SNI (include for all pipes, bends,
9 set 1,00 86.130.000,00 86.130.000,00
tees, albows, reducers, adaptors, taps and connections to fittings, appliances, etc.)
Installation of water waste pipe PVC AW (include for all pipes, bends, tees, albows,
10 set 1,00 74.991.700,00 74.991.700,00
reducers, adaptors, metal grill and connections to fittings, appliances, etc.)
Water tank stainless steel 2 x1000 liter and pressure tank 100 liter and steel structures
11 unit 1,00 79.920.000,00 79.920.000,00
tower ( cap : 2 m3 ) and installation of pipe
12 Deepwell including submersible water pump 150 lt/m capacity and accessories set 1,00 Exclude -
Shallow well 40-50 m deep including submersible water pump 80 lt/m capacity and set 1,00 89.000.000,00 89.000.000,00
accessories
13 set 1,00 68.294.900,00 68.294.900,00

Underground Water tank (cap : 10 m3) and jet pump 450W included installation of pipe
Septictank cap 3 m3 included infiltrate cap 2 m3 complete with PVC, palm fibre and
13 unit 1,00 15.660.000,00 15.660.000,00
sand stone
14 Open Drainage (brick) 30/40 cm2 for control building m' 134,00 477.716,34 64.013.989,56
Installation of water rain (air hujan) PVC AW medium pipe class SNI (include for all
15 pipes, bends, tees, albows, reducers, adaptors, taps and connections to fittings, ls 1,00 Tidak Ditawarkan -
appliances, etc.)
-
Bidder :

PORTION
(RUPIAH) (RUPIAH)
1 2 3 4 5 6=4X5
VI FLOOR AND WALL TILING -
All material floor and wall tiling must be of high quality -
2
1 Granite floor tiles 600 x 600 mm (lobby, meeting, hall, terace, AC/DC) m 378,00 339.250,00 128.236.500,00
2
2 Non glazed ceramic floor tiles 400 x 400 mm (battery, warehouse) m 60,00 203.960,00 12.237.600,00
2
3 Granite floor tiles 300 x 300 mm (toilet) - anti-slip m 8,00 343.565,00 2.748.520,00
2
4 Granite floor tiles 300 x 600 mm (stairs)- anti-slip m 92,06 323.357,50 29.768.291,45
5 Granite wall tiles 400 x 400 mm (toilet, kitchen) m2 87,00 338.960,00 29.489.520,00
6 Glazed plint tiles 100 x 400 mm m' 192,00 44.481,00 8.540.352,00
7 Granite plint tile 100 x 600 mm m' 121,50 59.381,00 7.214.791,50
8 Stepnosing 100 x 400 mm (stairs, terrace) m' 140,00 73.321,00 10.264.940,00
2
9 Natural stone (terace) m - -
10 Raised floor (including support and accessorries) m2 - -
11 Floor hardener finished m2 270,00 64.057,50 17.295.525,00
12 Expansion joint and sealing m - -
-
VII PAINTING WORK -
Apply two coasts red lead primer, one coat alkyd based undercoat and one coats
1 m2 171,72 82.504,50 14.167.672,74
alkyd gloss paint on metal works
Prepare and apply one coat alkali resistant primer and three coats vinyl acrylic emulsion
2 m2 226,00 35.352,00 7.989.552,00
(cat interior & plafon)
Prepared and apply two coats alkali resistant primer and three coats exterior grade 2
3 m 90,40 44.452,00 4.018.460,80
weathershield (cat exterior tahan cuaca)
4 Prepare as speciffied and apply two coats epoxy based coloured floor paint m2 -
-
VIII FINISHING WORK -
All material finishing work must be of high quality -
1 Door closer (kelas baik) No 24,00 1.250.000,00 30.000.000,00
2 Hinge for window (1 set= 2 pcs) set 69,00 180.000,00 12.420.000,00
3 Hinge for door (1 set= 3 pcs) set 15,00 270.000,00 4.050.000,00
4 Grendel for window (1 set= 2 pcs) No 69,00 120.000,00 8.280.000,00
5 Grendel for door double swing No 6,00 360.000,00 2.160.000,00
6 Wind hook of window (1 set = 2 pcs) set 69,00 240.000,00 16.560.000,00
7 Door lock (complete accessories) No 15,00 1.650.000,00 24.750.000,00
8 Door Holder (1 set= 2 pcs) No 24,00 260.000,00 6.240.000,00
-
IX METAL WORKS -
Rates for steel and metal works to included for all neccesary, bolts, welded,
-
connections , apliances, etc.
1 Handrail of stainless steel pipe ø 2" m' 70,00 985.100,00 68.957.000,00
2 Plat bordes/ checker plate t= 6 mm complete with steel painting kg 1.080,00 23.500,00 25.380.000,00
3 Cable Rack thickness 2 mm ( m' 240,00 492.500,00 118.200.000,00
4 Emergency spiral staircase of stainless steel include foundation set - -
5 Stainless steel of fence m' 42,00 Tidak Ditawarkan -
6 Steel angle include welding or bolting kg 500,00 23.500,00 11.750.000,00
-
Bidder :

PORTION
(RUPIAH) (RUPIAH)
1 2 3 4 5 6=4X5
X CABLE DUCT -
1 Concrete cable duct ( K 175; Fe : 100 kg /m3 ) -
included galvanized cable tray steel anggle 50.50.5 and plate bordes 6 mm m 48,00 4.391.421,76 210.788.244,24
for type cable duct I -
-
2 Concrete cable duct ( K 175; Fe : 100 kg/ m3 ) -
for type cable duct II -
-
for type cable duct III -
-
included galvanized cable tray steel anggle 50.50.5 and plate bordes 6 mm m -
for type cable duct IV -
-
for type cable duct V -
-
-
XV SUNDRIES -
-
1 Flagpole Stainless Steel ø 3" with acc + Foundation No 1,00 20.248.300,00 20.248.300,00
Name plate "GIS 150 kV SUKATANI" work complete with stainless steel pipe ø 2",
2 No 1,00 31.521.600,00 31.521.600,00
stainless steel plate 1.2 mm, PLN's logo & block letter and foundation of column
3 Key box No 1,00 602.000,00 602.000,00
4 Crane - 1 ton capacity complete with installation, support (H Beam) and accessories set - -
TOTAL PRICE CONTROL BUILDING FOR 500/150 KV 7.307.475.030,56
Bidder :

CIVIL WORKS
BILL NO 3 : CONTROL BUILDING 20 KV

PORTION
(RUPIAH) (RUPIAH)
1 2 3 4 5,00 6=4X5
CONTROL BUILDING FOR 20 KV
I EARTHWORKS
1 Excavation work m3 93,14 106.425,00 9.912.424,50
2 Backfill filling with selected material m3 23,57 63.250,00 1.490.802,50
3 Sand layer ( compacted sand ) m3 39,78 369.250,00 14.688.765,00
II CONCRETE REINFORCEMENT AND INSTALATION WORK

1 Lean concrete f'c = 7.4 MPa (K-100) (for foundation and plain thickness 5 cm) m3 21,60 779.000,00 16.826.400,00
2 Foundation work (concrete f'c = 19,3 MPa (K 225), Fe : 150 kg/m3, Formwork ) m3 8,25 3.175.067,50 26.194.306,88
3 Sloof work (concrete f'c = 19,3 MPa (K 225), Fe : 120 kg/m3, Formwork) m3 14,85 3.400.334,00 50.494.959,90
4 Column work (concrete f'c = 19,3 MPa (K 225), Fe : 150 kg/m3, Formwork ) m3 16,45 3.761.985,50 61.884.661,48
5 Beam work (concrete f'c = 19,3 MPa (K 225), Fe : 120 kg/m3, Formwork) m3 14,85 3.430.352,00 50.940.727,20
6 Cannopy work (concrete f'c = 19,3 MPa (K 225), Fe : 120 kg/m3, Formwork ) m3 5,78 3.069.824,00 17.743.582,72
7 1st slab floor work ( concrete f'c = 14,5 MPa (K 175), Fe : 110 kg/m3, Formwork ) m3 54,99 2.444.239,50 134.408.730,11
Column, sloof and beam practical work (concrete f'c = 14,5 MPa (K 175), Fe :100
8 m3 29,37 3.256.475,00 95.642.670,75
kg/m3, Formwork)
9 Stone masonry ad 1 pc : 3 sand m3 26,21 987.660,00 25.886.568,60
10 A half brick wall ad 1 pc : 4 sand m2 628,01 139.225,00 87.434.692,25
11 A half brick wall ad 1 pc : 2 sand m2 -
12 Plaster ad 1 pc : 4 sand m2 1.256,02 71.061,00 89.254.037,22
2
13 Plaster ad 1 pc : 2 sand m -
14 Acian m2 1.256,02 42.100,00 52.878.442,00
15 Concrete f'c = 7.4 MPa (K-100), slump (12±2) (rabat) m3 11,79 1.001.073,57 11.802.657,41
III ROOF AND CELLING WORK

1 Steel trusses complete with welding or bolting and steel painting kg 5.656,76 23.500,00 132.933.860,00
2 Purlin complete with plat simpul and steel painting kg 3.827,88 23.500,00 89.955.180,00
3 Wind bracing and tie rod kg 637,98 35.000,00 22.329.300,00
2
4 Klip-lock Hi-Ten metal sheet complete with accessories m 425,32 314.500,00 133.763.140,00
5 Nok standard Hi-Ten m' 30,00 278.450,00 8.353.500,00
Thermal Insulation Glasswool t=10 cm, aluminium foil (single sided) with 2 (two) layer 2
6 m 425,32 128.283,35 54.561.474,42
and roof-mesh
2
7 Ceilling Acustik 60 x 120 cm complete with frame and hanger m 336,00 180.600,00 60.681.600,00
8 Listplank super sheet (GRC) m' - -
PVC pipe vertical dia 3 inc (include bends, tees, albows, reducers, adaptors, roof
9 m' 126,00 152.000,00 19.152.000,00
drain)
10 Aluminium flashing t=0.50 mm including filler in both side m' 60,00 147.800,00 8.868.000,00
11 Steel angle include welding or bolting kg 113,40 23.500,00 2.664.900,00
12 Zink Talang 1/2 Lingkaran Ø 150 mm m' 48,00 218.900,00 10.507.200,00
13 Water proofing membran type t= 3 mm and mortar screed m2 27,25 243.000,00 6.621.750,00
-
IV DOOR AND WINDOWS WORK -
1 Glass door complete with aluminium frame and accessories: -
- Type PJ1 (double door and 2 fixed glass) 2980 x 2400 mm unit 1,00 10.154.600,00 10.154.600,00
- Type P2 (double door) 1700 x 2400 mm unit - -
- Type P3 (double door) 1900 x 2400 mm unit - -
- Type P4 (Single door) 790 x 2100 mm unit - -
- Type P5 (Single door) 890 x 2400 mm unit 5,00 4.399.100,00 21.995.500,00
- Type P6 (Single door) 890 x 2400 mm unit - -
-
2 Glass windows & ventilation complete with aluminium frame and accessories: -
- Type J1 (6 hole & 4 fixed ) 5300 x 1900 mm unit - -
- Type J4 (1 hole & 1 fixed ) 2150 x 1600 mm unit 1,00 3.529.000,00 3.529.000,00
- Type BV1 (2 hole & 1 fixed) 3650 x 900 mm unit 12,00 9.546.400,00 114.556.800,00
- Type
Bidder : BV2 (1 hole & 1 fixed) 2450 x 900 mm unit 2,00 3.035.300,00 6.070.600,00
CBL-20kV 8 of 40
Bidder Signature :
PORTION
(RUPIAH) (RUPIAH)
1 2 3 4 5,00 6=4X5
- Type BV3 (1 hole) 1250 x 900 mm unit -
- Type BV4 (1 hole) 900 x 900 mm unit 1,00 1.523.600,00 1.523.600,00
-
3 Steel door (P7) complete with frame, accessories and steel painting unit 1,00 14.775.800,00 14.775.800,00
-
V SANITARY AND PLUMBING WORK -
Supply and fix the following including all jointing, materials for fixing and plugging and
-
making good on competion sanitary appliances are to be of high quality
-
1 Bath basin complete with accessories No - -
2 Close-coupled with eco washer equal to merk TOTO complete No - -
3 Wash basin equal to merk TOTO complete No - -
4 Lavatory basin equal to merk TOTO complete with spectacle No - -
5 Ceramic bowl urinal equal to merk TOTO complete No - -
6 Chromium plate toiled roll holder No - -
7 Chromium plate soap dish No - -
8 Chromium plated hat and coat hook No - -
Installation of water supply GIP medium pipe class SNI (include for all pipes, bends,
9 ls - -
tees, albows, reducers, adaptors, taps and connections to fittings, appliances, etc.)
Installation of water waste pipe PVC AW (include for all pipes, bends, tees, albows,
10 ls - -
reducers, adaptors, metal grill and connections to fittings, appliances, etc.)
3
11 Water tank and steel structures tower ( cap : 2 m ) and installation of pipe unit - -
12 Deepwell including submersible water pump 150 lt/m capacity and accessories set - -
13 Septictank cap 3 m3 included infiltrate cap 2 m3 complete with palm fibre and sand unit - -
stone
14 Open Drainage (brick) 30/40 cm2 for control building m' 138,00 477.716,34 65.924.854,92
-
VI FLOOR AND WALL TILING -
All material floor and wall tiling must be of high quality -
1 Granite floor tiles 600 x 600 mm (terrace) m2 24,75 339.250,00 8.396.437,50
2 Not glazed ceramic floor tiles 400 x 400 mm (battery, AC/DC, SAS) m2 36,00 203.960,00 7.342.560,00
3 Granite floor tiles 300 x 300 mm - anti-slip m2 - -
4 Granite floor tiles 300 x 600 mm - anti-slip m2 - -
5 Granite wall tiles 400 x 400 mm m2 - -
6 Glazed ceramic plint tiles 100 x 400 mm m' 40,00 44.481,00 1.779.240,00
7 Granite ceramic plint tile 100 x 600 mm m' 20,00 59.381,00 1.187.620,00
8 Stepnosing 100 x 400 mm (terrace) m' 30,00 73.321,00 2.199.630,00
9 Natural stone (terace) m2 28,00 410.400,00 11.491.200,00
2
10 Raised floor (including support and accessorries) m - -
11 Floor hardener finished (cubicle, SST) m2 260,25 64.057,50 16.670.964,38
12 Expansion joint and sealing m - -
-
VII PAINTING WORK -
Apply two coasts red lead primer, one coat alkyd based undercoat and one coats 2
1 m 58,93 82.504,50 4.861.990,19
alkyd gloss paint on metal works
Prepare and apply one coat alkali resistant primer and three coats vinyl acrylic
2 m2 1.463,03 35.352,00 51.721.036,56
emulsion (interior & celling)
Prepared and apply two coats alkali resistant primer and three coats exterior grade 2
3 m 27,55 44.452,00 1.224.652,60
weathershield
4 Prepare as speciffied and apply two coats epoxy based coloured floor paint m2 - -
-
VIII FINISHING WORK -
All material finishing work must be of high quality -
1 Door closer No 6,00 1.250.000,00 7.500.000,00
2 Hinge for window (1 set= 2 pcs) set 28,00 180.000,00 5.040.000,00
3 Hinge for door (1 set= 3 pcs) set 6,00 270.000,00 1.620.000,00
4 Grendel for window (1 set= 2 pcs) No 28,00 120.000,00 3.360.000,00
5 Grendel for door double swing No 1,00 360.000,00 360.000,00
6 Wind hook of window (1 set = 2 pcs) set 28,00 240.000,00 6.720.000,00
7 Door lock (complete accessories) No 5,00 1.650.000,00 8.250.000,00
8 Door Holder (1 set= 2 pcs) No 2,00 260.000,00 520.000,00
-
Bidder :
CBL-20kV 9 of 40
Bidder Signature :
PORTION
(RUPIAH) (RUPIAH)
1 2 3 4 5,00 6=4X5
IX METAL WORKS -
Rates for steel and metal works to included for all neccesary, bolts, welded,
-
connections , apliances, etc.
1 Handrail of stainless steel pipe ø 2" m' - -
2 Plat bordes/ checker plate t= 6 mm complete with steel painting kg - -
3 Cable Rack thickness 2 mm m' - -
-
X CABLE DUCT -
1 Concrete cable duct ( K 175; Fe : 100 kg /m3 ) -
for type cable duct I -
-
for type cable duct II -
-
for type cable duct III -
-
included galvanized cable tray steel anggle 50.50.5 and plate bordes 6 mm m -
for type cable duct IV -
-
included galvanized cable tray steel anggle 50.50.5 and plate bordes 6 mm m - -
for type cable duct V -
-
XI INSTALATION OF ELECTRICAL AND MECANICAL WORK -
Installation of electric lighting to included for all neccesary (cabling plugs, fittings, lights,
-
exhaust fans, air conditioning, etc.)
1 AC split 2PK (Panasonic Econavi nano-G) No - -
2 AC split 1 PK 660 W, Eco smart (Panasonic Econavi Alowa Nano-G) No 4,00 6.842.700,00 27.370.800,00
3 Exhaus fan wall 60 W/220 Volt (16") industrial No 8,00 1.107.000,00 8.856.000,00
4 Exhaus fan ceiling 40 W/220 Volt (10") very low noice No - -
Low Voltage Sub Distribution Panel (LV SDP) complete with R.S.T lamp indicator and
5 No 1,00 30.240.000,00 30.240.000,00
contactor grounding
6 Price for capacity electrical ls 1,00 15.897.600,00 15.897.600,00
7 Emergency lighting lamp 40 watt No 8,00 2.135.200,00 17.081.600,00
8 Indoor luminaires type LED TL 2 x 18 watt included armature No 38,00 933.800,00 35.484.400,00
9 Indoor luminaires type LED TL 1 x 18 watt included armature No - -
10 Downlight No - -
11 Baret Lamp TL-C 18 Watt No 2,00 473.400,00 946.800,00
12 Stop contact No 8,00 72.400,00 579.200,00
-
XII LIGHTNING PROTECTION -
Arder/ground rod icluded pipa and cable BC 75 mm2 and all accessories clamps steel
1 Lot 1,00 20.466.000,00 20.466.000,00
plate, material support and pole, grounding system for controle building
-
XIII FIRE ALARM -
Rates for fire alarm works to included for all neccesary - cable enclosed in steel
conduit above ceiling level, including junction boxes, bends, clamps and the like and -
complete with all fittings and accessories
1 Alarm bell 6'' ( 150 mm ) diameter to approval surface mounted in Lobby No 1,00 1.119.800,00 1.119.800,00
2 Smoke detector No 10,00 431.800,00 4.318.000,00
3 Fixed and rate of rice temperature detector No 10,00 277.400,00 2.774.000,00
MCFA ( Master control fire alarm ) included indication lamp, battery rectifier and all
4 No 1,00 16.042.300,00 16.042.300,00
accessories
-
Bidder :
CBL-20kV 10 of 40
Bidder Signature :
PORTION
(RUPIAH) (RUPIAH)
1 2 3 4 5,00 6=4X5
XIV FIRE FIGHTING EQUIPMENT -
1 Portable fire extinghuister type dry powder (YAMATO 6 kg ) No 2,00 2.345.500,00 4.691.000,00
2 Wheeled dry powder fire extinghuister (YAMATO 40 kg dry powder) No 1,00 26.444.900,00 26.444.900,00
TOTAL PRICE CONTROL BUILDING FOR 20 KV 2.207.674.566,39
Bidder :
CBL-20kV 11 of 40
Bidder Signature :
CIVIL WORKS
BILL NO 5 : MISCELLANEOUS WORKS

PORTION
(RUPIAH) (RUPIAH)
1 2 3 4 5,00 6=4x5
1 Concrete Work
3
1,1 Concrete f'c = 14,5 MPa (K 175) m
1,2 Concrete f'c = 26.4 MPa (K 300) m3
3
1,3 Concrete f'c = 19,3 MPa (K 225) m
2 Reinforcement Work
2,1 Reinforcement steel U 24/ BJTP - 24 kg
2,2 Reinforcement steel U 39/ BJTD - 39 kg
3 Excavation Work
3,1 Excavation of Soil m3
3,2 Excavation of Rock m3
4 Filling Work
4,1 Back Filling m3
4,2 Import Filling m3
5 Steel Work
5,1 Steel trusses comply with connection kg
5,2 Wind Bracing and Tic Rod kg
5,3 Steel Structure for Gantry ton
6 Piling
6,1 Spun pile dia 40 cm (K500) (Control Building+Genset+ Switchyard) m' 4.476,00 583.000,00 2.609.508.000,00
6,2 Driven Pile 20 x 20 cm m'
6,3 Driven Pile 30 x 30 cm m' -
6,4 Wooden Pile dia 8- 10 cm m' -
7 Access road (temporary) = 400 m x 10 m

7,1 Embankment Construction : (using heavy equipment) -
a. Construction of common fill embankment with selected m3 -
material from import fill (compaction in layer of 20 cm)
b. Test Sand Cone (per-layer of 20 cm) ttk -
c. Macadam surface course thickness 20 cm m2 -
TOTAL MISCELLANEOUS 2.609.508.000,00
Bidder :

SCHEDULE NO.2 : Breakdown Price Foundation and volume for 500/150 KV Switchgears
Foundation 150 kV: Surge Arrester / unit

UNIT PRICE
LOCAL CURRENCY TOTAL PRICE
PORTION
(RUPIAH) (RUPIAH)
1 Excavation of Soil m3 7,78 106.425,00 827.560,80

2 Back Filling m3 5,08 63.250,00 321.436,50
3 Compacted sand t : 0.10 m m3 0,48 369.250,00 178.717,00
4 Lean Concrete f'c = 7.4 MPa (K-100) t : 0.05 m m3 0,24 779.000,00 188.518,00
5 Concrete f'c = 19,3 MPa (K 225 ) m3 1,97 960.000,00 1.889.280,00
6 Reinforced Concrete BJTP-24 kg 21,22 11.054,45 234.520,16
7 Reinforced Concrete BJTD-39 kg 163,62 11.054,45 1.808.718,05
8 Formwork m2 6,36 214.600,00 1.364.856,00
9 PVC Ø 2" for earthing cable m 0,67 55.300,00 36.866,67
10 PVC Ø 4" for cable trench m 1,33 154.900,00 206.533,33
11 Anchor bolt Ø 24 mm ls 4,00 265.650,00 1.062.600,00
TOTAL 8.119.606,51
Foundation 150 kV: Current Voltage Transformer or/ VT Busbar / unit

UNIT PRICE
PORTION
(RUPIAH) (RUPIAH)
1 Excavation of Soil m3 11,35 106.425,00 1.208.349,45

2 Back Filling m3 7,62 63.250,00 481.775,25
8 Formwork m2 6,96 214.600,00 1.493.616,00
TOTAL 10.272.186,98
Foundation 150 kV: Post for Gantry TW1 & TW2/ Unit
UNIT PRICE
PORTION
(RUPIAH) (RUPIAH)

2 Back Filling m3 58,81 63.250,00 3.719.669,25
8 Formwork m2 33,85 214.600,00 7.263.351,60
TOTAL 56.880.660,71
Foundation 150 kV: Power Transformer 60 MVA/ Set
UNIT PRICE
PORTION
(RUPIAH) (RUPIAH)

2 Back Filling m3 4,32 63.250,00 273.303,25
3 Compacted sand t : 0.10 m m3 3,74 369.250,00 1.382.472,00
4 Lean Concrete f'c = 7.4 MPa (K-100) t : 0.05 m m3 1,87 779.000,00 1.458.288,00
6 Reinforced Concrete BJTP-24 kg 534,00 11.054,45 5.903.076,30
8 Formwork m2 32,64 214.600,00 7.004.544,00
9 Gravel (dia 3 - 5 cm); t = 20 cm m3 4,00 284.650,00 1.138.600,00
10 PVC Ø 4" for open drainage m 6,00 154.900,00 929.400,00
TOTAL 70.091.514,25
Foundation 150 kV: New Oil Pit / Set ( Cap 30 m3 )

UNIT PRICE
PORTION
(RUPIAH) (RUPIAH)

2 Back Filling m3 19,91 63.250,00 1.259.465,63
7 Concrete pipe Ø 12" for connecting trafo m 10,00 195.000,00 1.950.000,00
8 Stepladder Ø 16 mm & painted kg 15,00 23.500,00 352.500,00
TOTAL 32.463.539,29
Foundation 150 kV: Service transformers (include roofing and fence BRC 1.5 m) / Unit
UNIT PRICE
PORTION
(RUPIAH) (RUPIAH)

2 Back Filling m3 0,69 63.250,00 43.642,50
7 Formwork m2 6,36 214.600,00 1.364.856,00
10 Roofing and Fence BRC 1.5 m height ls 1,00 16.000.000,00 16.000.000,00
TOTAL 22.143.490,00
Foundation 150 kV: Support 20 kV / Unit
UNIT PRICE
PORTION
(RUPIAH) (RUPIAH)

2 Back Filling m3 1,70 63.250,00 107.651,50
3 Compacted sand layer m3 0,29 369.250,00 107.082,50
TOTAL 4.573.043,79
Foundation 150 kV: Post Insulator / unit

UNIT PRICE
PORTION
(RUPIAH) (RUPIAH)

2 Back Filling m3 2,71 63.250,00 171.154,50
8 Formwork m2 5,85 214.600,00 1.254.980,80
TOTAL 6.185.862
Foundation 150 kV: NGR ( NER) / Unit

NO DESCRIPTION UNIT QTY UNIT PRICE TOTAL PRICE
LOCAL CURRENCY
PORTION
(RUPIAH) (RUPIAH)

2 Back Filling m3 10,75 63.250,00 679.937,50
TOTAL 8.290.706,50
Foundation 500 kV: Current Transformer / unit
UNIT PRICE
PORTION
(RUPIAH) (RUPIAH)

2 Back Filling m3 13,42 63.250,00 848.562,00
7 Formwork m2 10,83 214.600,00 2.324.547,20
TOTAL 15.029.525,33
Foundation 500 kV: Surge Arrester / unit

UNIT PRICE
PORTION
(RUPIAH) (RUPIAH)

2 Back Filling m3 10,64 63.250,00 672.853,50
7 Formwork m2 9,55 214.600,00 2.049.859,20
TOTAL 12.715.503,58
Foundation 500 kV: Fire Wall for Transformer / Unit
UNIT PRICE
PORTION
(RUPIAH) (RUPIAH)

2 Back Filling m3 30,05 63.250,00 1.900.852,25
8 Formwork m2 13,34 214.600,00 2.861.905,60
TOTAL 52.826.921,87
Foundation 500 kV: IBT 166 MVA / 1 phase

UNIT PRICE
PORTION
(RUPIAH) (RUPIAH)

2 Back Filling m3 22,56 63.250,00 1.426.856,75
8 Formwork m2 38,95 214.600,00 8.358.670,00
9 PVC Ø 6" for open drainage m 8,00 309.900,00 2.479.200,00
10 Gravel (dia 3 - 5 cm); t = 20 cm m3 3,00 284.650,00 853.950,00
TOTAL 84.762.203,09
Foundation 500 kV: NCT / Unit
UNIT PRICE
PORTION
(RUPIAH) (RUPIAH)

2 Back Filling m3 1,66 63.250,00 104.931,75
7 Formwork m2 4,48 214.600,00 961.408,00
TOTAL 6.521.093,60
Foundation 500 kV: Oil Pit (cap 40 m3) / Unit

UNIT PRICE
PORTION
(RUPIAH) (RUPIAH)

2 Back Filling m3 16,71 63.250,00 1.057.002,38
7 Formwork m2 73,85 214.600,00 15.848.210,00
8 Concrete pipe Ø 12" for connecting IBT m 10,00 195.000,00 1.950.000,00
9 Stepladder Ø 16 mm & painted kg 15,00 23.500,00 352.500,00
TOTAL 77.236.887,50
Foundation 150 kV: Fire Wall / unit

UNIT PRICE
PORTION
(RUPIAH) (RUPIAH)

2 Back Filling m3 22,59 63.250,00 1.428.564,50
5 Concrete f'c = 26.4 MPa (K 300 ) m3 5,85 1.017.000,00 5.949.450,00
7 Stone masonry 1 PC : 3 Sand m3 7,92 987.660,00 7.822.267,20
8 Brick 1pc : 4 ps m2 39,00 139.225,00 5.429.775,00
9 Plaster cement 1 pc : 4 ps thickness 10 mm m2 78,00 71.061,00 5.542.758,00
TOTAL 37.427.831,79
Foundation 150 kV: Cable Sealing End / unit

2 Back Filling m3 5,08 63.250,00 321.436,50
7 Formwork m2 6,36 214.600,00 1.364.856,00
TOTAL 8.353.659,38
Foundation 500 kV kV: Cable Sealing End / unit

2 Back Filling m3 13,42 63.250,00 848.562,00
7 Formwork m2 10,83 214.600,00 2.324.547,20
TOTAL 12.917.871,34
Underground Water tank (cap : 100 m3) and jet pump included installation of pipe / set
Underground Water tank (cap : 100 m3)

2 Back Filling m3 56,60 63.250,00 3.579.728,63
7 Formwork m2 182,00 214.600,00 39.057.200,00
8 PVC Ø 2" for ventilation m 5,00 55.300,00 276.500,00
9 Ladder Ø 16 mm & painted kg 20,00 23.500,00 470.000,00
-
Jet pump included installation of pipe -
1 Jet pump capacity 32 liter/menit H=30 m unit 1,00 41.580.000,00 41.580.000,00
2 Instalasi pipe & valve dia. 1" (to water tank) m' 50,00 91.800,00 4.590.000,00
TOTAL 209.931.020,35
PORTION
(RUPIAH) (RUPIAH)
1 1 (one) m2 Site Office and Site Storage

- Material
3
- Wooden m 0,350 3.500.000,00 1.225.000,00
- plywood 4 mm sheet 1,000 70.000,00 70.000,00
3
- pondasi pas batu m 0,170 987.660,00 167.902,20
- Nail kg 0,750 16.000,00 12.000,00
- Zinc lbr 0,300 85.000,00 25.500,00
- Paku asbes kg 0,100 45.000,00 4.500,00
3
- floor lantai B.01 m 0,150 1.001.073,57 150.161,04
- teakwood double door m2 0,100 1.300.000,00 130.000,00
- Louvre frame window sheet 1,000 250.000,00 250.000,00
- cat dinding plafond m2 16,500 35.352,00 583.308,00
- Remuneration
- Worker man/day 1,200 110.000,00 132.000,00
- Brick Layer man/day 0,400 125.000,00 50.000,00
- Brick layer Chief man/day 0,040 140.000,00 5.600,00
- Supervisor man/day 0,120 165.000,00 19.800,00
2.825.771,24
2 1 (one) unit plank name of project
- Material
- plywood 18 mm sheet 1,000 280.000,00 280.000,00
- Beam meranti 8/12 m3 0,077 3.500.000,00 269.500,00
- Colour paint kg 2,500 70.000,00 175.000,00
- Nail kg 1,250 16.000,00 20.000,00
- Remuneration
- Worker man/day 1,000 110.000,00 110.000,00
- Carpenter man/day 1,000 125.000,00 125.000,00
- Carpenter Chief man/day 0,100 140.000,00 14.000,00
- Paint worker man/day 1,500 125.000,00 187.500,00
1.197.500,00
3 1 (one) m fence security of project 2 m height
- Material
- Dolken φ 8-10/400 cm stick 1,250 35.000,00 43.750,00
- Portland Cement Kg 2,500 1.400,00 3.500,00
- Zinc sheet 1,200 85.000,00 102.000,00
- Sand (Pasir Beton) m3 0,005 250.000,00 1.250,00
- Split m3 0,009 250.000,00 2.250,00
- Nail 2' - 5' kg 0,060 16.000,00 960,00
- Beam meranti 5/7 m3 0,072 3.500.000,00 252.000,00
- Naturally Paint (Meni Besi) liter 0,450 70.000,00 31.500,00
- Remuneration
- Worker man/day 0,200 110.000,00 22.000,00
- Carpenter Chief man/day 0,020 140.000,00 2.800,00
515.310,00
4 1 (one) m Bouwplank
Civil-work (2) Page 20 of 40

PORTION
(RUPIAH) (RUPIAH)
- Material
- Plank meranti 3/20 m3 0,007 3.500.000,00 24.500,00
- Beam meranti 5/7 m3 0,012 3.500.000,00 42.000,00
- Nail kg 0,020 16.000,00 320,00
- Remuneration
- Worker man/day 0,100 110.000,00 11.000,00
- Carpenter chief man/day 0,010 140.000,00 1.400,00
- Supervisor man/day 0,005 165.000,00 825,00
92.545,00
5 1 m2 Site clearing & Grubbing
- Remuneration
- Worker man/day 0,135 110.000,00 14.850,00
Equipment
- Mesin Potong Rumput unit/day 0,0020 150.000,00 300,00
17.377,50
6 1 m3 Excavation of Soil (h=2 meter)
- Worker man/day 0,90 110.000,00 99.000,00

106.425,00
7 1 m3 Excavation of soft Rock (h=1 meter)
- Worker man/day 1,00 110.000,00 110.000,00

115.280,00
8 1 m3 Excavation of Rock (h=1 meter)
Remuneration
- Worker man/day 1,50 110.000,00 165.000,00
174.900,00
9 1 m3 Back Filling
- Worker man/day 0,50 110.000,00 55.000,00

63.250,00
10 1 m3 Soil Disposal (dist. 30 meter)
Remuneration
- Worker man/day 0,33 110.000,00 36.300,00
37.950,00
12 1 m3 Import Filling include soil compacting (out side project area)

- Material
- Soil (tanah merah) m3 1,200 120.000,00 144.000,00

PORTION
(RUPIAH) (RUPIAH)
- Solar liter 2,000 11.000,00 22.000,00
- Remuneration
- Worker man/hour 0,0435 13.750,00 598,13
- Operator man/hour 0,0109 27.500,00 299,75
Rent of Equipment
- Excavator hour 0,0109 225.000,00 2.452,50
- Truck hour 0,5143 150.000,00 77.145,00
- Vibro roller hour 0,0042 200.000,00 840,00
- Water Truck hour 0,007 150.000,00 1.050,00
248.385,38
13 1 m3 Compacted Sand layer
- Material
3
- Sand m 1,20 250.000,00 300.000,00
Rent of Equipment
-Stamper hour 0,10 60.000,00 6.000,00
- Remuneration
- Worker man/day 0,50 110.000,00 55.000,00
369.250,00
1 m2 Compacted Sand layer (tebal 10 Cm) 36.925,00
1 m2 Compacted Sand layer (tebal 5 Cm) 18.462,50
14 1 m2 Half Brick 1 pc : 4 ps
- Material
- Red brick pcs 70,000 900,00 63.000,00
- Portland cement (PC) kg 11,500 1.400,00 16.100,00
- Sand (Pasir Pasang) m3 0,043 250.000,00 10.750,00
- Remuneration
- Brick layer man/day 0,100 125.000,00 12.500,00
- Worker man/day 0,300 110.000,00 33.000,00
-Brick Layer chief man/day 0,01 140.000,00 1.400,00
139.225,00
15 1 m2 Half Brick 1 pc : 2 ps
- Material
- Red brick pcs 70,000 900,00 63.000,00
- Remuneration
- Worker man/day 0,300 110.000,00 33.000,00
-Brick Layer chief man/day 0,010 140.000,00 1.400,00
148.405,00
16 1 m2 plaster cement 1 pc : 4 ps thickness 15 mm

PORTION
(RUPIAH) (RUPIAH)
- Material
3
- Sand (Pasir Pasang) m 0,024 250.000,00 6.000,00
- Remuneration
- Worker man/day 0,300 110.000,00 33.000,00
- Brick Layer chief man/day 0,015 140.000,00 2.100,00
71.061,00
17 1 m2 plaster cement 1 pc : 2 ps thickness 15 mm
- Material
3
- Sand (Pasir Pasang) m 0,020 250.000,00 5.000,00
- Remuneration
- Worker man/day 0,300 110.000,00 33.000,00
75.638,60
18 1 m2 Acian
- Material
- Remuneration
- Worker man/day 0,200 110.000,00 22.000,00
42.100,00
19 1 m2 Brafend 1 pc : 4 ps
- Material
- Remuneration
- Worker man/day 0,300 110.000,00 33.000,00
63.226,00
20 1 m3 Concrete f'c = 7.4 MPa (K-100) (lean concrete), slump (3-6) cm 779.000,00
22 1 m3 Concrete f'c = 14,5 MPa (K 175), slump (12±2) 799.000,00
23 1 m3 Concrete f'c = 26.4 MPa (K 300 ), slump (12±2) 1.017.000,00

PORTION
(RUPIAH) (RUPIAH)
24 1 m3 Concrete f'c = 19,3 MPa (K 225), slump (12±2) 960.000,00
3
26 1 m stone Masonry 1 PC : 3 Sand (Mortar Tipe S) 987.660,00
27 1 kg steel work 11.054,45
29 1 kg steel Structure 23.500,00
30 1 m2 Formwork ( Beam meranti 5/7 height 4 m) 214.600,00
* Bored Pile Diameter 40 cm (K225) / m'

Boring pile dia 40 cm m' 1,00 197.500,00 197.500,00
Concrete f'c = 19,3 MPa (K 225), slump (16±2) m3 0,13 1.050.000,00 131.880,00
Steel works125 kg/m3 (Pembesian tulangan 7D16 dan ø10-200) kg 15,70 11.054,45 173.554,87
Buang lumpur m' 1,00 28.100,00 28.100,00
Jumlah 531.034,87
Dibulatkan 531.000,00
* Bored Pile Diameter 60 cm (K225) / m'

Boring pile dia 60 cm m' 1,00 275.000,00 275.000,00
Concrete f'c = 19,3 MPa (K 225), slump (16±2) m3 0,28 1.050.000,00 296.730,00
Steel works 90 kg/m3 (Pembesian tulangan 11D16 dan ø10-200) kg 25,43 11.054,45 281.158,88
Buang lumpur m' 1,00 52.200,00 52.200,00
Jumlah 905.088,88
Dibulatkan 905.000,00
* Foundation work (concrete f'c = 19,3 MPa (K 225), Fe : 150 kg/m3, Formwork)
Concrete f'c = 19,3 MPa (K 225), slump (12±2) m3 1,0000 960.000,00 960.000,00
Steel works kg 150,0000 11.054,45 1.658.167,50
Half Brick 1 pc : 4 ps m2 4,0000 139.225,00 556.900,00
3.175.067,50
* Sloof work (concrete f'c = 19,3 MPa (K 225), Fe : 250 kg/m3, Formwork)
Steel works kg 250,0000 11.054,45 2.763.612,50
Half Brick 1 pc : 4 ps m2 8,0000 139.225,00 1.113.800,00
4.837.412,50
* Column work (concrete f'c = 19,3 MPa (K 225), Fe : 350 kg/m3, Formwork )
Steel works kg 350,0000 11.054,45 3.869.057,50
Formwork m2 5,3300 214.600,00 1.143.818,00
5.972.875,50
* Beam work (concrete f'c = 19,3 MPa (K 225), Fe : 300 kg/m3, Formwork)
Steel works kg 300,0000 11.054,45 3.316.335,00
Formwork m2 5,3300 214.600,00 1.143.818,00
5.420.153,00
* Cannopy work (concrete f'c = 19,3 MPa (K 225), Fe : 125 kg/m3, Formwork )

PORTION
(RUPIAH) (RUPIAH)
Steel works kg 125,0000 11.054,45 1.381.806,25
Formwork m2 3,6500 214.600,00 783.290,00
3.125.096,25
* 2nd slab floor work (concrete f'c = 19,3 MPa (K 225), Fe : 150 kg/m3, Formwork)
Steel works kg 150,0000 11.054,45 1.658.167,50
Formwork m2 2,0000 214.600,00 429.200,00
3.047.367,50
* Stair work (concrete f'c = 19,3 MPa (K 225), Fe : 125 kg/m3, Formwork )
Steel works kg 125,0000 11.054,45 1.381.806,25
Formwork m2 2,8000 214.600,00 600.880,00
2.942.686,25
* Column, sloof and beam practical work (concrete f'c = 14,5 MPa (K 175), Fe :100 kg/m3, Formwork)
Steel works kg 100,0000 11.054,45 1.105.445,00
Formwork m2 5,5500 214.600,00 1.191.030,00
3.256.475,00
* Sloof work (concrete f'c = 19,3 MPa (K 225), Fe : 120 kg/m3, Formwork)
Steel works kg 120,0000 11.054,45 1.326.534,00
Half Brick 1 pc : 4 ps m2 8,0000 139.225,00 1.113.800,00
3.400.334,00
* Column work (concrete f'c = 19,3 MPa (K 225), Fe : 150 kg/m3, Formwork )
Steel works kg 150,0000 11.054,45 1.658.167,50
Formwork m2 5,3300 214.600,00 1.143.818,00
3.761.985,50
* Beam work (concrete f'c = 19,3 MPa (K 225), Fe : 120 kg/m3, Formwork)
Steel works kg 120,0000 11.054,45 1.326.534,00
Formwork m2 5,3300 214.600,00 1.143.818,00
3.430.352,00
* Cannopy work (concrete f'c = 19,3 MPa (K 225), Fe : 120 kg/m3, Formwork )
Steel works kg 120,0000 11.054,45 1.326.534,00
Formwork m2 3,6500 214.600,00 783.290,00
3.069.824,00
* 1st slab floor work ( concrete f'c = 14,5 MPa (K 175), Fe : 110 kg/m3, Formwork )
Steel works kg 110,0000 11.054,45 1.215.989,50
Formwork m2 1,2500 214.600,00 268.250,00
2.444.239,50
34 1 m2 Ceilling Gypsum board 1200 x 2400 x 9 mm
- Material
- Gypsum board 9 mm sheet 0,3640 90.000,00 32.760,00

PORTION
(RUPIAH) (RUPIAH)
- Nail screws kg 0,1100 45.000,00 4.950,00
- Remuneration
- Worker man/day 0,100 110.000,00 11.000,00
- Carpenter chief man/day 0,005 140.000,00 700,00
56.485,00
2
35 1 m Ceilling Frame (Hollow steel 40x40x2 mm, modul 60x120 cm)
- Material
- Hollow steel 40.40.2 mm m' 3,5000 35.000,00 122.500,00
- Accessories Ls 1,0000 35.000,00 35.000,00
- Remuneration
- Steel worker man/day 0,250 125.000,00 31.250,00
- Worker man/day 0,250 110.000,00 27.500,00
- Chief of Steel Worker man/day 0,025 140.000,00 3.500,00
221.895,00
36 1 m' List plafon gypsum profil
- Material
- list gypsum profil m' 1,0500 15.000,00 15.750,00
- Tepung gypsum kg 0,1500 5.000,00 750,00
- Remuneration
- Worker man/day 0,060 110.000,00 6.600,00
32.085,00
37 1 m2 Granite floor tiles 600 x 600 mm
- Material
- Granite tile 600 x 600 mm m2 1,000 250.000,00 250.000,00
- Portland Cement (PC) kg 9,600 1.400,00 13.440,00
- Colour Cement (PC) kg 1,500 13.000,00 19.500,00
- Remuneration
- Worker man/day 0,240 110.000,00 26.400,00
- Brick layer chief man/day 0,012 140.000,00 1.680,00
339.250,00
38 1 m2 Granite floor tiles 300 x 300 mm
- Material
- Granite tile 300 x 300 mm m2 1,000 250.000,00 250.000,00
- Colour Cement kg 1,500 13.000,00 19.500,00

PORTION
(RUPIAH) (RUPIAH)
- Remuneration
- Worker man/day 0,260 110.000,00 28.600,00
343.565,00
2
39 1 m Granite floor tiles 300 x 600 mm
- Material
2
- Granite tile 300 x 600 mm m 1,000 250.000,00 250.000,00
- Remuneration
- Worker man/day 0,260 110.000,00 28.600,00
323.357,50
40 1 m2 Non glazed ceramic floor tiles 400 x 400 mm
- Material
- Not glazed ceramic floor tiles 400 x 400 mm m2 1,000 115.000,00 115.000,00
- Colour Cement kg 1,300 13.000,00 16.900,00
- Remuneration
- Worker man/day 0,250 110.000,00 27.500,00
203.960,00
41 1 m2 Granite wall tiles 400 x 400 mm
- Material
- Granite wall tiles 400 x 400 mm m2 1,000 250.000,00 250.000,00
- Colour Cement kg 1,300 13.000,00 16.900,00
- Remuneration
- Worker man/day 0,250 110.000,00 27.500,00
338.960,00
42 1 m' Granite plint tile 100 x 300 mm
- Material
- Granite plint tile 100 x 300 mm m2 1,000 32.500,00 32.500,00
- Sand (Pasir Pasang) m3 0,003 250.000,00 750,00

PORTION
(RUPIAH) (RUPIAH)
- Colour Cement kg 0,100 13.000,00 1.300,00
- Remuneration
- Worker man/day 0,090 110.000,00 9.900,00
- Brick layerr chief man/day 0,009 140.000,00 1.260,00
59.381,00
43 1 m' Glazed plint tiles 100 x 400 mm
- Material
- Glazed plint tiles 100 x 400 mm m' 1,000 17.500,00 17.500,00
- Colour Cement kg 0,100 13.000,00 1.300,00
- Remuneration
- Worker man/day 0,090 110.000,00 9.900,00
- Brick layer chief man/day 0,005 140.000,00 700,00
44.481,00
44 1 m' Stepnosing 100 x 400 mm
- Material
- Stepnosing 100 x 400 mm m2 1,000 47.500,00 47.500,00
- Remuneration
- Worker man/day 0,090 110.000,00 9.900,00
- Brick layer chief man/day 0,005 140.000,00 700,00
73.321,00
45 1 m2 Roofing klip lock HI-TEN (atap aluminium) 314.500,00
47 1 m' Nok Standard HI-TEN
- Material
- Nok Standard HI-TEN (40x18) m' 1,200 99.000,00 118.800,00
- Nail drat (Paku hak panjang 15 cm) kg 0,040 35.000,00 1.400,00
- Remuneration
- Worker man/day 0,100 110.000,00 11.000,00
278.450,00
48 1 m' Nok Spandek Colorbond

PORTION
(RUPIAH) (RUPIAH)
- Material
- Nok Spandek Colorbond m' 1,200 127.000,00 152.400,00
- Nail drat kg 0,040 35.000,00 1.400,00
- Remuneration
- Worker man/day 0,100 110.000,00 11.000,00
312.050,00
49 1 m2 Thermal Insulation Glasswool t=5 cm
- Material
- Glasswool t=5 cm, aluminium foil (double sided) with 2 (two) layer m2 1,050 67.000,00 70.350,00
- Roof mesh kg 3,000 11.054,45 33.163,35
- Remuneration
- Worker man/day 0,150 110.000,00 16.500,00
- Carpenter chief man/day 0,005 140.000,00 700,00
128.283,35
50 1 m2 Steel painting (4 layers manually)
- Material
-Naturally Paint (Meni) A kg 0,100 70.000,00 7.000,00
-Naturally Paint (Meni) B kg 0,100 70.000,00 7.000,00
- Colour painting steel kg 0,080 70.000,00 5.600,00
- Kuas pc 0,010 16.000,00 160,00
- Thinner liter 0,010 28.000,00 280,00
- Remuneration
- Paint worker man/day 0,250 125.000,00 31.250,00
- Worker man/day 0,250 110.000,00 27.500,00
- Chief of paint worker man/day 0,025 140.000,00 3.500,00
82.504,50
51 1 m2 Wall painting (Emulsi) 1 x plamur, 3 x paint
- Material
- Plamur kg 0,100 20.000,00 2.000,00
- Naturally paint kg 0,100 50.000,00 5.000,00
- Colour painting wall emulsi kg 0,260 65.000,00 16.900,00
- Remuneration
- Paint Worker man/day 0,063 125.000,00 7.875,00
- Worker man/day 0,020 110.000,00 2.200,00
- Chief of paint worker man/day 0,0063 140.000,00 882,00
35.352,00
52 1 m2 Wall painting (weathershield) 1 x plamur, 3 x paint

PORTION
(RUPIAH) (RUPIAH)
- Material
- Plamur kg 0,100 20.000,00 2.000,00
- Naturally paint kg 0,100 50.000,00 5.000,00
- Colour painting wall weathershield kg 0,260 100.000,00 26.000,00
- Remuneration
- Paint Worker man/day 0,063 125.000,00 7.875,00
- Worker man/day 0,020 110.000,00 2.200,00
- Chief of paint worker man/day 0,0063 140.000,00 882,00
44.452,00
57 1 m2 Prepare compacted subgrade thickness 20 cm

- Material
- Split 2/3 m3 1,2586 250.000,00 314.650,00
- Remuneration
- Worker man/day 0,0496 110.000,00 5.456,00
- Operator man/day 0,0071 220.000,00 1.562,00
- Equipment
- Dump Truck hour 0,5022 150.000,00 75.330,00
- Tandem Roller hour 0,013 200.000,00 2.680,00
- Water Tanker hour 0,014 150.000,00 2.115,00
- Alat Bantu Ls 1,000 25.000,00 25.000,00
426.793,00
85.358,60
58 1 m2 Base structure
- Material
- Split 1/2 m3 1,2586 250.000,00 314.650,00
- Remuneration
- Worker man/day 0,0496 110.000,00 5.456,00
- Operator man/day 0,0071 220.000,00 1.562,00
- Equipment
- Dump Truck hour 0,5022 150.000,00 75.330,00
- Tandem Roller hour 0,013 200.000,00 2.680,00
- Water Tanker hour 0,014 150.000,00 2.115,00
- Alat Bantu Ls 1,000 25.000,00 25.000,00
426.793,00
1 M2 THICKNESS 15 CM 64.018,95
1 1 m' Cable Trench Type 1 (1000x1000)
- Excavation of soil m3 1,500 106.425,00 159.637,50

- Backfilling m3 1,500 63.250,00 94.875,00
- Compacted sand layer m3 0,120 369.250,00 44.310,00
- Lean concrete K100 m3 0,060 779.000,00 46.740,00
- Reinforced Concrete Grade 225 for trench
Concrete K225 m3 0,495 960.000,00 475.200,00
Steel works kg 61,875 11.054,45 683.994,09
Formworks m2 4,300 214.600,00 922.780,00
- Reinforced Concrete Grade 225 for cover

PORTION
(RUPIAH) (RUPIAH)
Concrete K225 m3 0,130 960.000,00 124.800,00

Steel works kg 16,250 11.054,45 179.634,81
Formworks m2 1,300 214.600,00 278.980,00
3.010.951,41
1 1 m' Cable Tray Type 1

- Material
- Steel L50x50x5 for Cable Tray kg 10,614 by owner -
- Dyna Bolt M20 bh 6,000 20.000,00 120.000,00
- Equipment
- Bor Machine unit/day 0,080 250.000,00 20.000,00
- Welding Machine unit/day 0,050 350.000,00 17.500,00
- Tools ls 1,000 25.000,00 25.000,00
- Remuneration
- Steel Worker man/day 0,300 125.000,00 37.500,00
222.060,00
Total 3.233.011,41
1 1 m' Cable Trench Type 1 (1600x1600)

- Backfilling m3 4,988 63.250,00 315.459,38
- Lean concrete K100 m3 0,095 779.000,00 74.005,00
- Reinforced Concrete Grade 225 for trench
Concrete K225 m3 0,765 960.000,00 734.400,00
Steel works kg 95,625 11.054,45 1.057.081,78
Formworks m2 6,700 214.600,00 1.437.820,00
- Reinforced Concrete Grade 225 for cover
Concrete K225 m3 0,190 960.000,00 182.400,00
Steel works kg 23,750 11.054,45 262.543,19
Formworks m2 1,900 214.600,00 407.740,00
5.072.401,53
1 1 m' Cable Tray Type 1

- Material
- Steel L50x50x5 for Cable Tray kg 10,614 by owner -
- Dyna Bolt M20 bh 6,000 20.000,00 120.000,00
- Equipment
- Bor Machine unit/day 0,080 250.000,00 20.000,00
- Welding Machine unit/day 0,050 350.000,00 17.500,00
- Tools ls 1,000 25.000,00 25.000,00
- Remuneration
- Steel Worker man/day 0,300 125.000,00 37.500,00
222.060,00
Total 5.294.461,53

PORTION
(RUPIAH) (RUPIAH)
6 1 m' Cable Trench Crossing Road Type 1 (1000x1000) (1200x1200)

- Remuneration
- Worker man/day 0,900 110.000,00 99.000,00

- Backfilling m3 1,500 63.250,00 94.875,00
- Lean concrete K100 m3 0,060 779.000,00 46.740,00
- Boc culvert 1200/1200 (panjang 1.0 m) unit 1,000 3.807.012,50 3.807.012,50
4.259.000,00
6 1 m' Cable Trench Crossing Road Type 1 (1000x1000)

- Remuneration
- Worker man/day 0,900 110.000,00 99.000,00

- Backfilling m3 1,500 63.250,00 94.875,00
- Lean concrete K100 m3 0,060 779.000,00 46.740,00
- Boc culvert 1000/1000 (panjang 1.0 m) unit 1,000 2.850.012,50 2.850.012,50
3.302.000,00
7 1 m' Cable Trench Crossing Road Type 2 (800x800) 60x60

- Remuneration
- Worker man/day 0,900 110.000,00 99.000,00

- Backfilling m3 1,050 63.250,00 66.412,50
- Lean concrete K100 m3 0,050 779.000,00 38.950,00
- U-Ditch 600/600 (panjang 1.2 m) unit 0,800 599.241,25 479.393,00
- U-Ditch Cover 600 (panjang 0.6 m) unit 1,700 193.616,62 329.148,25
- Steel L50x50x5 for cable tray large m' 1,000 by owner -
1.169.000,00
FOR CABLE TRENCH GIS BUILDING

50 1 m' Cable Trench Type I

- Backfilling m3 0,5300 63.250,00 33.522,50
- Lean concrete 1:3:5 m3 0,0750 779.000,00 58.425,00
- Reinforced Concrete Grade 225/20 m3 0,5850 3.958.508,00 2.315.727,18
- Galvanized Steel L50x50x5 kg 22,6200 by owner -
- Chequred Plate 5 mm kg 70,65 23.500,00 1.660.275,00
4.391.421,76
51 1 m' Cable Trench Type II

- Backfilling m3 0,3700 63.250,00 23.402,50
- Lean concrete 1:3:5 m3 0,0550 779.000,00 42.845,00

PORTION
(RUPIAH) (RUPIAH)
- Plat Bordes 6 mm kg 51,81 23.500,00 1.217.535,00

3.075.420,07
52 1 m' Cable Trench Type III
3
- Excavation of soil m 0,7510 106.425,00 79.925,18
- Backfilling m3 0,2500 63.250,00 15.812,50
3
- Compacted sand layer m 0,0800 369.250,00 29.540,00
3
- Lean concrete 1:3:5 m 0,0400 779.000,00 31.160,00
3
- Reinforced Concrete Grade 225/20 m 0,2700 3.958.508,00 1.068.797,16
- Plat Bordes 6 mm kg 37,68 23.500,00 885.480,00
2.110.714,84
53 1 m' Cable Trench Type IV

- Backfilling m3 0,2500 63.250,00 15.812,50
- Lean concrete 1:3:5 m3 0,0550 779.000,00 42.845,00
- Plat Bordes 6 mm kg 51,81 23.500,00 1.217.535,00
2.663.673,10
54 1 m' Cable Trench Type V
3
- Excavation of soil m 0,4260 106.425,00 45.337,05
- Backfilling m3 0,1700 63.250,00 10.752,50
- Lean concrete 1:3:5 m3 0,0300 779.000,00 23.370,00
- Reinforced Concrete Grade 225/20 m3 0,1800 3.958.508,00 712.531,44
- Plat Bordes 6 mm kg 28,26 23.500,00 664.110,00
1.478.255,99
10 1 m' Open Drainage (stone masonry) 40/70 cm

- Backfilling m3 0,560 63.250,00 35.420,00
- Plaster cement 1:4 m3 2,440 71.061,00 173.388,84
- Stone Masonry 1 PC : 3 Sand m3 0,450 987.660,00 444.447,00
824.341,09
* 1 m' Open Drainage (stone masonry) 40/70 cm + concrete cover 20 cm

- Backfilling m3 1,035 63.250,00 65.463,75
- Plaster cement 1:4 m3 2,440 71.061,00 173.388,84
- Stone Masonry 1 PC : 3 Sand m3 1,005 987.660,00 992.598,30
- Reinforced Concrete Grade 225/20 m3 0,200 3.958.508,00 791.701,60
2.303.031,99
11 1 m' Open Drainage (brick) 30/40 cm

- Backfilling m3 0,370 63.250,00 23.402,50

PORTION
(RUPIAH) (RUPIAH)
3
3
- Plaster cement 1:4 m 2,440 71.061,00 173.388,84
- Brick 1 pc : 4 ps m3 1,400 139.225,00 194.915,00
477.716,34
12 1 m' Sub Soil Drainage

- Backfilling m3 0,200 63.250,00 12.650,00
3
- Pipe Concrete Ø 30 cm m' 1,000 195.000,00 195.000,00
- Palm Fibre kg 5,000 35.000,00 175.000,00
- Gravel m3 0,400 284.650,00 113.860,00
644.857,50
13 1 unit Control Box (Brick 60x60x65 cm)
- Material
- Brick pc 123,000 900,00 110.700,00
- Concrete Sand (Pasir Beton) m3 0,120 250.000,00 30.000,00
- Split 2/3 m3 0,033 250.000,00 8.250,00
- Reinforced Concrete BJTP-24 kg 4,850 9.300,00 45.105,00
- Remuneration
- Worker man/day 3,200 110.000,00 352.000,00
899.585,00
16 1m' Fence BRC height 1.90 m

Material
- BRC height 1.90 m m 1,00 291.000,00 291.000,00
- Steel pipe dia 2 inc and clamp m 1,33 129.600,00 172.368,00
- Barbed wire kg 7,63 11.054,45 84.323,34
- Foundation 0.3 x 0.3 m2 reinforced concrete K 175; m3 0,08 3.692.063,00 295.365,04
Fe : 100 kg/m3
- Sloof 20/30 reinforced concrete K 175; m3 0,03 3.692.063,00 110.761,89
Fe : 100 kg/m3
Remuneration
- Excavation of Soil m3 2,25 106.425,00 239.456,25
- Back Filling m3 1,50 63.250,00 94.875,00
- Erection of Fence ls 1 150.000,00 150.000,00
1.438.149,52
17 1m' Fence BRC height 1.50 m
Material
- BRC height 1.50 m m 1,00 250.400,00 250.400,00
- Steel pipe dia 2 inc and clamp m 1,17 129.600,00 151.632,00
- Foundation 0.30 x 0.30 m2 reinforced concrete K 175; m3 0,08 3.692.063,00 295.365,04
Fe : 100 kg/m3
- Sloof 20/30 reinforced concrete K 175; m3 0,03 3.692.063,00 110.761,89
Fe : 100 kg/m3
Remuneration

PORTION
(RUPIAH) (RUPIAH)

- Back Filling m3 1,50 63.250,00 94.875,00
- Erection of Fence ls 1 150.000,00 150.000,00
1.292.490,18
21 1m' Fence from Brick Wall height 2.40 m (lower)
and barbed wire 0,60 m (upper)
Material
- Brick 1pc : 4ps m2 1,80 139.225,00 250.605,00
- Plaster cement 1 pc : 4 ps thickness 10 mm m2 4,80 71.061,00 341.092,80
2
- Foundation 1,00x1,00 m reinforced concrete K 175; m3 0,10 3.692.063,00 369.206,30
3
Fe : 120 kg/m
- Colom 20/30 reinforced concrete K 175; m3 0,14 3.692.063,00 531.657,07
Fe : 120 kg/m3
- Sloof 20/30 reinforced concrete K 175; m3 0,29 3.692.063,00 1.063.314,14
Fe : 120 kg/m3
- Galvanized steel angle 40.40.5 kg 5,35 23.500,00 125.631,00
- Barbed wire kg 7,63 11.054,45 84.323,34
Remuneration
- Back Filling m3 1,69 63.250,00 106.892,50
3.232.438,66
22 1 m3 Gravelling
- Material
- Gravel m3 1,00 250.000,00 250.000,00
- Remuneration
- Worker man/day 0,30 110.000,00 33.000,00
284.650,00
1 m2 Compacted gravel (tebal 20 Cm) 56.930,00
23 1 m' Kerbs (10x20x60 cm)
- Kerb concrete K-175 pcs 1,6700 66.000,00 110.220,00

- Plaster 1 PC : 4 PS m2 0,0450 71.061,00 3.197,75
- Compacted sand t = 10 cm m2 0,4000 36.925,00 14.770,00
- Common excavation m3 0,0120 106.425,00 1.277,10
129.464,85
24 1 m' Kerbs (25x30x50 cm)
- Kerb concrete K-175 pcs 2,0000 78.500,00 157.000,00

- Plaster 1 PC : 4 PS m2 0,0450 71.061,00 3.197,75
- Compacted sand t = 10 cm m2 0,4000 36.925,00 14.770,00
- Common excavation m3 0,0120 106.425,00 1.277,10
176.244,85
26 1 m2 Floorhardener
- Material
- Floorhardener kg 5,000 3.950,00 19.750,00
- BBM ltr 0,313 11.000,00 3.437,50
- Equipment
- Sewa Trowel unit/day 0,025 400.000,00 10.000,00
- Remuneration

PORTION
(RUPIAH) (RUPIAH)
- Worker man/day 0,120 110.000,00 13.200,00

- Brick Layer man/day 0,120 125.000,00 15.000,00
- Brick layer Chief man/day 0,012 140.000,00 1.680,00
64.057,50
32 1 m' Listplank Superplank (GRC board)
- Material
- listplank Superplank (GRC board) m' 1,100 45.000,00 49.500,00
- Nail kg 0,100 16.000,00 1.600,00
- Remuneration
- Worker man/day 0,100 110.000,00 11.000,00
90.725,00
36 1 m2 Raised Floor
- Material
- Raised Floor m2 1,000 1.900.000,00 1.900.000,00
-Remuneration
-Worker man/day 0,400 110.000,00 44.000,00
-Brick Layer man/day 0,200 125.000,00 25.000,00
-Supervisor man/day 0,020 165.000,00 3.300,00
1.972.300,00
44 1 m3 Excavation with Heavy Equipment

- Remuneration
- Worker man/hour 0,0136 13.750,00 187,00
- Equipment
- Excavator Setara Komatsu PC-200-6 (0.8 - 0.9 m3) hour 0,0068 225.000,00 1.530,00
- Dump Truck hour 0,256 150.000,00 38.400,00
- Alat Bantu Ls 1,000 10.000,00 10.000,00
- Material
- BBM (solar) Ltr 2,000 11.000,00 22.000,00
72.304,00
45 1 m3 Soil Disposal
- Remuneration
- Worker man/hour 0,0136 13.750,00 187,00
- Equipment
- Dump Truck hour 0,256 150.000,00 38.400,00
- Alat Bantu Ls 1,000 10.000,00 10.000,00
- Material
- BBM (solar) Ltr 2,000 11.000,00 22.000,00

PORTION
(RUPIAH) (RUPIAH)
70.774,00
50 1 m2 pekerjaan Landscape
- Remuneration
- Worker man/hour 0,0435 13.750,00 598,13
- Supervisor man/hour 0,0109 20.625,00 224,81
Material :
- Pupuk kandang kering (1 karung = 7 kg) karung 1,00 24.000,00 24.000,00
- Tanaman pohon
Pohon Mangga ukuran tinggi + 2 m unit 0,11 265.000,00 28.266,67
- Tanaman Perdu (tanaman teh - tehan tinggi 25 - 35 cm) unit 25,00 9.000,00 225.000,00
- Rumput Gajah Mini m2 1,00 30.000,00 30.000,00
308.089,60

-
UNIT PRICE MATERIAL, REMUNERATION AND RENT OF EQUIPMENT
SCHEDULE 2 : BREAKDOWN PRICE ANALYSIS FOR CIVIL WORKS
PRICE
NO. UNIT PRICE MATERIAL, REMUNERATION AND RENT OF EQUIPMENT UNIT REMARK
(Rp.)
I MATERIAL :
1 Portland Cemen (PC) kg 1.400,00
2 Colour Cement kg 13.000,00
3 Red brick unit 900,00
3
4 Crushed Stone m 250.000,00
3
5 Split 1/2 m 250.000,00
3
6 Split 2/3 m 250.000,00
3
7 Gravel m 250.000,00
3
8 Sirtu m 210.000,00
9 Pasir urug m3 210.000,00
10 Dust split m3 250.000,00
11 Sand m3 250.000,00
12 Soil m3 120.000,00
13 BBM / solar litre 11.000,00
14 Water litre 100,00
16 Galvanis Bolt and Nuts kg 45.000,00
17 Profil IWF kg 14.500,00
18 Gording Profil CNP kg 14.500,00
19 Plat Bordes 6 mm kg 14.500,00
20 Band plate kg 14.500,00
21 Steel L50x50x5 kg 14.500,00
22 Strip plat 20.3 kg 14.500,00
23 Paint of steel kg 70.000,00
24 Paint of wooden kg 70.000,00
25 Paint of wall Emulsi kg 65.000,00
26 Paint of wall Weathershield kg 100.000,00
27 Thinner Liter 28.000,00
28 Kuas / Rol no 16.000,00
29 Plamur of wall kg 20.000,00
30 Polished of steel (Sand Paper) sheet 5.000,00
31 Polished of wooden (Sand Paper) sheet 5.000,00
32 Door closer no 1.250.000,00
33 Hinge for door (1 set= 3 pcs) set 270.000,00
34 Hinge for window (1 set= 2 pcs) set 180.000,00
35 Door lock no 1.650.000,00
36 Door Holder (1 set= 2 pcs) no 260.000,00
37 Grendel for window (1 set= 2 pcs) no 120.000,00
38 Grendel for door double swing no 360.000,00
39 Wind hook of window (1 set = 2 pcs) set 240.000,00
40 Palm fibre kg 35.000,00
41 Concrete wire kg 23.500,00
42 Wooden class III m3 3.500.000,00
43 Dolken dia. 10 cm, length 4 m. stick 35.000,00
44 Granite wall tiles 400 x 400 mm m2 250.000,00
45 Granite floor tiles 600 x 600 mm m2 250.000,00
48 Stepnosing 100 x 400 mm no 19.000,00
49 Naturally paint (Meni) kg 50.000,00
50 Nail kg 16.000,00
51 Zinc sheet 85.000,00
52 Playwood 4 mm sheet 70.000,00
53 Anchor bolt 24 mm pcs 265.650,00
II REMUNERATION
1 Worker man/day 110.000,00
2 Surveyor man/day 250.000,00
3 Engineer man/day 350.000,00
4 Supervisor man/day 165.000,00
Bidder :

PRICE
(Rp.)
5 Operator man/day 220.000,00
6 Brick Layer man/day 125.000,00
7 Steel worker man/day 125.000,00
8 Carpeter man/day 125.000,00
9 Paint worker man/day 125.000,00
10 Mechanic man/day 125.000,00
11 Asphalt worker man/day 110.000,00
12 Worker Chief man/day 140.000,00
Bidder :

PRICE
(Rp.)
III RENT OF EQUIPMENT
1 Molen of machine 0.35 m3 day 400.000,00
2 Driven Pile of Machine hour 75.000,00
3 Stamper hour 60.000,00
4 Theodolit hour 25.000,00
5 Roller Vibro hour 200.000,00
6 Water Tank Truck hour 150.000,00
7 Excavator hour 225.000,00
8 Dump truck 4 jam/hari hour 150.000,00
Bidder :

2 Surat Penawaran Harga + BQ

Diunggah oleh

Informasi Dokumen

Deskripsi Asli:

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

2 Surat Penawaran Harga + BQ

Diunggah oleh

Hak Cipta:

Format Tersedia

PT INTRACO LESTARI

Jakaia, 2 Maret 2O2O

No :'1 5 1 /DlR-sph/l NLlllll2020

PEKERJAAN GIS 150 KV - SUKATANI

Dengan harga penawaran senilai . Rp' 45.91 3.845 '000'-

Dengan Ketentuan Sebagai Berikut :

. Saat ini kontraktor belum menerima gambar-gambar detail, sehingga penawaran'ini

Harga diatas sudah termasuk PPn 10%

GITET 5(]O KV SUKATANI S/S

Bill No1:Switchyard 29 .615.202.100

Bill No 2: Control Building 500kV EXCLUDE

Bill No 3:Control Building 20 kV 2.207 .67 4 .566

Bill No 4 : Genset Room EXCLUDE

Bill No 5: llliscellaneous 2.609.508.000

6 Bill No 6 : Cont.ol Buildrnq 150kv 7.307.475.031

Total Prico Schedule '1 for Civil work 41.739.8s9.696

IBT 166 MVA / 1 phase untuk 500 KV - 2 unit menjadi 6 unrl

GITET 500 KV SUKATANI S/S

II GENERAL EARTHWORKS AND SITE WORKS

1 Earthworks: (using heavy equipment)

2 Embankment Construction : (using heavy equipment)

3 Slope stability work:

4 Road works (new):

5 Kerbing & Edging (Concrete f'c = 14,5 MPa (K 175)):

GITET 500 KV SUKATANI S/S

10 Aluminium flashing t=0.50 mm including filler in both side m' - -

Bidder Signature : Page 4 of 40

13 set 1,00 68.294.900,00 68.294.900,00

Bidder Signature : Page 5 of 40

Bidder Signature : Page 6 of 40

3 Key box No 1,00 602.000,00 602.000,00

TOTAL PRICE CONTROL BUILDING FOR 500/150 KV 7.307.475.030,56

Bidder Signature : Page 7 of 40

GITET 500 KV SUKATANI S/S

II CONCRETE REINFORCEMENT AND INSTALATION WORK

III ROOF AND CELLING WORK

TOTAL PRICE CONTROL BUILDING FOR 20 KV 2.207.674.566,39

GITET 500 KV SUKATANI S/S

7 Access road (temporary) = 400 m x 10 m

TOTAL MISCELLANEOUS 2.609.508.000,00

Bidder Signature : Page 12 of 40

Foundation 150 kV: Surge Arrester / unit

1 Excavation of Soil m3 7,78 106.425,00 827.560,80

Foundation 150 kV: Current Voltage Transformer or/ VT Busbar / unit

1 Excavation of Soil m3 11,35 106.425,00 1.208.349,45

1 Excavation of Soil m3 75,59 106.425,00 8.044.559,33

1 Excavation of Soil m3 30,94 106.425,00 3.292.576,65

Foundation 150 kV: New Oil Pit / Set ( Cap 30 m3 )

1 Excavation of Soil m3 52,80 106.425,00 5.619.240,00

1 Excavation of Soil m3 3,24 106.425,00 344.817,00

1 Excavation of Soil m3 3,52 106.425,00 374.381,87

Foundation 150 kV: Post Insulator / unit

1 Excavation of Soil m3 4,19 106.425,00 446.027,18

Foundation 150 kV: NGR ( NER) / Unit

1 Excavation of Soil m3 16,95 106.425,00 1.803.903,75

1 Excavation of Soil m3 17,34 106.425,00 1.844.912,85

Foundation 500 kV: Surge Arrester / unit

1 Excavation of Soil m3 13,65 106.425,00 1.452.240,08

1 Excavation of Soil m3 40,49 106.425,00 4.308.935,40

Foundation 500 kV: IBT 166 MVA / 1 phase

1 Excavation of Soil m3 73,04 106.425,00 7.773.069,15

1 Excavation of Soil m3 3,04 106.425,00 323.319,15

Foundation 500 kV: Oil Pit (cap 40 m3) / Unit