NO DESCRIPTION QTY UNIT UNIT PRICE (IDR) TOTAL COST (IDR)

I SITE PREPARATION

I.1 Mobdemob ( mobilisasi) 1.00 ls

6,000,000.00 6,000,000.00
I.2 lay down area 225.00 m2
28,043.75 6,309,843.75
I.3 Site office area 1.00 ls
10,286,705.58 10,286,705.58
I.4 Electrical&water supply system (pengadaan listrik 17.00 month
-
-
I.5 Gravel paving (penebaran batu)
-
Gravel switchyard 30/50 mm 220.42 m3
200 mm 150 mm thick c/with spreading and leveling work -

II CIVIL WORKS

II.1 115 KV TRANSMISSION LINE GANTRY STRUCTURE & FOUNDATION

II.1.1 BORE PILE

Borepile 400 mm 152.00 m

402,734.16 61,215,592.30
II.1.2 FOUNDATION

Soil Excavation "galian tanah" 28.59 m3

137,288.91 3,925,089.95
Soil Back Fill " urugan tanah " 20.00 m3
63,548.24 1,270,964.85
Soil Disposala " pembuangan tanah " 8.58 m3
65,391.25 561,056.94
Compacted Soil Min. 90 % Dry Density " tanah padat 90% " 14.20 m2
25,661.23 364,389.47
Conventional formwork " bekisting konvensional " 32.55 m2
205,396.76 6,685,664.53
Sand bedding 100 mm thk 1.42 m3
382,889.09 543,702.50
Leveling Concrete Fc' = 15 Mpa 0.71 m3
1,186,384.86 842,333.25
Concrete Fc' = 21 Mpa " perataan beton " 19.69 m3
1,238,884.86 24,393,642.83
Deform Bar D13 120.56 kg
10,000.00 1,205,600.00
Deform Bar D22 2,928.18 kg
13,962.58 40,884,947.50
grouting 0.18 m3
8,130,000.00 1,463,400.00

II.1.3 STEEL WORK (ERECTION)

Steel Structure, plate, baseplate, connection bolt 8095.93 kg

-
Anchor Bolt 32.00 Pcs
-

II.2 POWER TRANSFORMER FOUNDATION

II.2.1 BORE PILE

Borepile 400 mm 288.00 m

402,734.16 115,987,438.04
II.2.2 FOUNDATION

Soil Excavation 12.90 m3

137,288.91 1,771,026.94
Soil Back Fill 3.90 m3
63,548.24 247,838.15
Soil Disposal 9.00 m3
65,391.25 588,521.26
Compacted Soil Min. 90 % Dry Density 18.82 m2
25,661.23 482,944.36
Conventional formwork 13.91 m2
205,396.76 2,857,068.93
Sand bedding 100 mm thk 1.88 m3
382,889.09 719,831.48
Leveling Concrete Fc' = 15 Mpa 0.94 m3
1,186,384.86 1,115,201.77
Concrete Fc' = 21 Mpa 12.89 m3
1,238,884.86 15,969,225.81
Deform Bar D13 59.75 kg
10,000.00 597,500.00
Deform Bar D19 1,441.05 kg
-
 Embedded Plate (6000x400x16 mm) 334.20 kg
-
Sealant Compond W/ Joint Filler 8.82 m
-

II.2.3 STEEL WORK (ERECTION)

Steel Structure, plate, baseplate, connection bolt 1205.76 kg

II.3 VOLTAGE REGULATOR FOUNDATION

II.3.1 BORE PILE

Borepile 400 mm 252.00 m

402,734.16 101,489,008.28
II.3.2 FOUNDATION

Soil Excavation 26.88 m3

137,288.91 3,690,325.91
Soil Back Fill 6.64 m3
63,548.24 421,960.33
Soil Disposal 20.24 m3
65,391.25 1,323,518.93
Compacted Soil Min. 90 % Dry Density 41.93 m2
25,661.23 1,075,975.40
Conventional formwork 25.54 m2
205,396.76 5,245,833.25
Sand bedding 100 mm thk 3.99 m3
382,889.09 1,527,727.45
Leveling Concrete Fc' = 15 Mpa 2.00 m3
1,186,384.86 2,372,769.71
Concrete Fc' = 21 Mpa 30.24 m3
1,238,884.86 37,463,878.08
Deform Bar D13 103.00 kg
10,000.00 1,030,000.00
Deform Bar D19 3,088.63 kg
- -
Embedded Plate (6000x400x16 mm) 334.20 kg
-
Sealant Compond W/ Joint Filler 8.82 m
-

II.3.3 STEEL WORK (ERECTION)

Steel Structure, plate, baseplate, connection bolt 1205.76 kg

II.4 GAS CIRCUIT BREAKER (GCB) FOUNDATION

II.4.1 BORE PILE

Borepile 400 mm 18.00 m

402,734.16 7,249,214.88
II.4.2 FOUNDATION

Soil Excavation 3.14 m3

137,288.91 431,087.18
Soil Back Fill 1.70 m3
63,548.24 108,032.01
Soil Disposal 1.44 m3
65,391.25 94,163.40
Compacted Soil Min. 90 % Dry Density 3.19 m2
25,661.23 81,859.33
Conventional formwork 4.50 m2
205,396.76 924,285.42
Sand bedding 100 mm thk 0.32 m3
382,889.09 122,524.51
Leveling Concrete Fc' = 15 Mpa 0.16 m3
1,186,384.86 189,821.58
Concrete Fc' = 21 Mpa 1.70 m3
1,238,884.86 2,106,104.26
Deform Bar D13 25.03 kg
10,000.00 250,300.00
Deform Bar D16 203.31 kg
- -

II.5 13.8 KV TRANSMISSION LINE GANTRY STRUCTURE

II.5.1 BORE PILE

Borepile 400 mm 108.00 m

402,734.16 43,495,289.26

II.5.2 STEEL WORK (ERECTION)

 Steel Structure, plate, baseplate, concnection bolt 7,756.55 kg

-
Anchor Bolt 48.00 kg
-

II.6 POST INSULATOR, CCPD & LA 9.00 node

-
II.6.1 BORE PILE

Borepile 400 mm 216.00 m

402,734.16 86,990,578.53

II.6 STEEL WORK (ERECTION)

Steel Structure, plate, baseplate, concnection bolt 3,650.81 kg

-
Anchor Bolt 132.00 kg
-

II.7 LINE SWITCH 1.00

-
II.7.1 BORE PILE

Borepile 400 mm 48.00 m

-

II.7.2 STEEL WORK (ERECTION)

Steel Structure, plate, baseplate, concnection bolt 2,245.50 kg

-
Anchor Bolt 24.00 kg
-

II.8 SUBSTATION CONTROL BUILDING

II.8.1 BORE PILE

Borepile 400 mm 144.00 m

-
CONTROL BUILDING

II.8.2 FOUNDATION

Soil Excavation 28.58 m3

137,288.91 3,923,717.06
Soil Back Fill 23.35 m3
63,548.24 1,483,851.46
Soil Disposal 5.22 m3
65,391.25 341,342.33
Compacted Soil Min. 90 % Dry Density 10.16 m2
25,661.23 260,718.10
Conventional formwork 16.80 m2
205,396.76 3,450,665.56
Sand bedding 100 mm thk 1.02 m3
382,889.09 390,546.87
Leveling Concrete Fc' = 15 Mpa 0.51 m3
1,186,384.86 605,056.28
Concrete Fc' = 21 Mpa 4.20 m3
1,238,884.86 5,203,316.40
Deform Bar D13 44.03 kg
10,000.00 440,300.00
Deform Bar D16 749.07 kg
- -
II.8.3 GRADE BEAM

Soil Excavation 5.13 m3

137,288.91 704,292.11
Soil Back Fill 0.77 m3
63,548.24 48,932.15
Soil Disposal 4.36 m3
65,391.25 285,105.86
Conventional formwork 49.04 m2
205,396.76 10,072,657.10
Sand bedding 100 mm thk 2.22 m3
382,889.09 850,013.77
Leveling Concrete Fc' = 15 Mpa 1.11 m3
1,186,384.86 1,316,887.19
Concrete Fc' = 21 Mpa 7.36 m3
1,238,884.86 9,118,192.55
Deform Bar D13 1,030.66 kg
10,000.00 10,306,600.00
Deform Bar D16 422.25 kg
- -
II.8.4 COLUMN

Conventional formwork 47.04 m2

205,396.76 9,661,863.58
 Concrete Fc' = 21 Mpa 4.30 m3
1,238,884.86 5,327,204.89
Deform Bar D13 368.87 kg
10,000.00 3,688,700.00
Deform Bar D22 1,782.78 kg
13,962.58 24,892,208.37
Anchorbolt (AB M 20) 32.00 ea
-
Grouting 0.02 M3
8,130,000.00 162,600.00
II.8.5 BEAM

Conventional formwork 32.92 m2

205,396.76 6,761,661.33
Concrete Fc' = 21 Mpa 3.03 m3
1,238,884.86 3,753,821.12
Deform Bar D13 390.59 kg
10,000.00 3,905,900.00
Deform Bar D16 286.94 kg
-
II.8.6 SLAB

Compacted Soil Min. 90 % Dry Density 87.72 m2

25,661.23 2,251,003.15
Sand bedding 100 mm thk 9.14 m3
382,889.09 3,499,606.24
Conventional formwork 7.36 m2
205,396.76 1,511,720.15
Concrete Fc' = 21 Mpa 11.43 m3
1,238,884.86 14,160,453.92
Deform Bar D13 2,055.49 kg
10,000.00 20,554,900.00
Sealant Compound W/ Joint Filler 33.40 m
-
II.8.7 CABLE PIT

Soil Excavation 23.85 m3

137,288.91 3,274,340.51
Soil Back Fill 8.98 m3
63,548.24 570,663.22
Soil Disposal 14.87 m3
65,391.25 972,367.91
Compacted Soil Min. 90 % Dry Density 19.08 m2
25,661.23 489,616.28
Conventional Formwork 69.96 m2
205,396.76 14,369,557.32
Sand bedding 100 mm thk 1.91 m3
382,889.09 731,318.15
Leveling Concrete Fc' = 15 Mpa 0.95 m3
1,186,384.86 1,127,065.61
Concrete Fc' = 21 Mpa 7.38 m3
1,238,884.86 9,142,970.24
Deform Bar D13 1,459.00 kg
10,000.00 14,590,000.00
Grating 14.31 m2
-
L-50x50x5 (Include Round Bar Ø8@400 131.95 kg
-
Sealant Compound W/ Joint Filler 35.00 m
-
II.8.8 STEEL WORK

Steel Structure, plate, baseplate, concnection bolt 1926.54 kg

-
Anchor Bolt 32.00 kg
-
II.8.9 DITCH

Soil Excavation 12.04 m3

137,288.91 1,652,958.48
Soil Back Fill 0.60 m3
-
Soil Disposal 0.25 m3
-
Compacted Soil Min. 95 % Dry Density 30.10 m2
-
Conventional Formwork 98.90 m2
-
Leveling Concrete Fc' = 15 Mpa 1.51 m3
-
Concrete Fc' = 21 Mpa 16.64 m3
-
Deform Bar D13 14.31 kg
-
Grating 21.50 m2
-
L-50x50x5 (Include Round Bar Ø8@400 322.50 kg
-
Sealant Compound W/ Joint Filler 86.00 m
-
II.8.10 ARCHITECTURAL WORK

- ROOFING

Roofing - Corrugated Zincalume Sheet 0. 5 Thk ( BMT) 103.05 m2

-
 Flasing - Flat Zincalume Sheet 0.5 MM THK (BMT) 10.80 m
-
Gutter - Zincalume Steel Plate 0.5 Thk 21.60 m'
-
- SIDING

Brick Wall 100 Thk W/Plastered 156.37 m2

-
- FLOOR

Steel Triwel Finish & Epoxy Resin Coating 53.79 m2

-
Glazed Ceramic Tile 400 x 400 53.79 m2
-
- CEILING

Gypsum Board 9 Thk W/Painting ( Included Frame) 62.54 m2

-
- PAINTING

Painting , Acrylic Emulsion Paint (For Exterior) 268.36 m2

-
Painting , Vynil Acetote (For Interior) 178.79 m2
-
- ROOF DRAIN

Roof Drain - PVC Pipe , 4" w/ Bracket Strainer 8.00 pcs

-
- DOWN SPOUT

Down Spout - PVC Pipe Dia. 4" W/ Accessories - With Strap 40.00 m'
-
- DOOR & WINDOW

D- 01 Full Flush Doble Swinging Door W/ Visoin Panel 1.00 ea

-
D- 02 Full Flush Single Swinging Door W/ Visoin Panel 2.00 ea
-
W- 01 Top Hung Windows 4.00 ea
-

II.9 FENCING AND GATE

Chainlink fencing (include barbed wire and foundation) 137.00 m

-
Double gate chainlink 1.00 set
-
Demolish existing fencing (include foundation) 113.00 m
-

II.10 RECLOSER

II.10.1 FOUNDATION

Soil Excavation 1.80 m3

-
Soil Back Fill 0.75 m3
-
Soil Disposal 1.05 m3
-
Compacted Soil Min. 90 % Dry Density 1.50 m2
-
Conventional formwork 2.50 m2
-
Sand bedding 100 mm thk 0.15 m3
-
Leveling Concrete Fc' = 15 Mpa 0.15 m3
-
Concrete Fc' = 21 Mpa 0.75 m3
-
Deform Bar D13 7.50 kg
-
Deform Bar D19 75.00 kg
-
Anchor bolt M24 8.00 ea
-

II.11 NEUTRAL GROUNDING RESISTOR

II.11.1 FOUNDATION

Soil Excavation 1.80 m3

-
Soil Back Fill 0.75 m3
-
Soil Disposal 1.05 m3
-
Compacted Soil Min. 90 % Dry Density 1.50 m2
-
Conventional formwork 2.50 m2
-
Sand bedding 100 mm thk 0.15 m3
-
 Leveling Concrete Fc' = 15 Mpa 0.15 m3
-
Concrete Fc' = 21 Mpa 0.75 m3
-
Deform Bar D13 7.50 kg
-
Deform Bar D19 75.00 kg
-
Anchor bolt M24 8.00 kg
-

II.12 MRCT

II.12.1 BORE PILE

Borepile 400 mm 54.00 m

-

II.12.2 STEEL WORK (ERECTION)

Steel Structure, plate, baseplate, concnection bolt 267.75 kg

-
Anchor Bolt 12.00 kg
-

II.13 GFPC

II.13.1 FOUNDATION

Soil Excavation 1.80 m3

-
Soil Back Fill 0.75 m3
-
Soil Disposal 1.05 m3
-
Compacted Soil Min. 90 % Dry Density 1.50 m2
-
Conventional formwork 2.50 m2
-
Sand bedding 100 mm thk 0.15 m3
-
Leveling Concrete Fc' = 15 Mpa 0.15 m3
-
Concrete Fc' = 21 Mpa 0.75 m3
-
Deform Bar D13 7.50 kg
-
Deform Bar D19 75.00 kg
-
Anchor bolt M24 8.00 kg
-
II.13. 2 ERECTION STEEL WORK

Steel Structure, plate, baseplate, concnection bolt 170.10 kg

-
Anchor Bolt 12.00 kg
-

III PEKERJAAN LAIN LAIN

III.1 Tes

PDA test 1.00 point

-
PIT test 10.00 point
-

*Vendor to Fill
B TOTAL PENAWARAN - MENGGALA (SEBELUM
PPN 11%)
 NOTE

Fc' = 28 Mpa, include casing, pembobokan, concrete &

Rebar, disposal

include concrete test

ASTM 615 grade 60 / SNI 07-2052-2017, BJTS 420B

ASTM 615 grade 60 / SNI 07-2052-2017, BJTS 420B

ASTM A36, Bolt : ASTM A325, Galvanizing structral

steel, refer to PHR- SP- CI- SS-001 Structural steel and
Drawing approved
ASTM A307, efer to PHR-SP- CI-SS-001 Structural steel and
Drawing approved

Fc' = 28 Mpa, include casing, pembobokan, concrete &

Rebar, disposal

include concrete test

ASTM 615 grade 60 / SNI 07-2052-2017, BJTS 420B

ASTM 615 grade 60 / SNI 07-2052-2017, BJTS 420B

ASTM A36 or GIS J3101, incl Galvanized

ASTM A36, Bolt : ASTM A325, Galvanizing structral steel,

refer to PHR- SP- CI- SS-001 Structural steel and Drawing
approved

Fc' = 28 Mpa, include casing, pembobokan, concrete &

Rebar, disposal

include concrete test

ASTM 615 grade 60 / SNI 07-2052-2017, BJTS 420B

ASTM 615 grade 60 / SNI 07-2052-2017, BJTS 420B

ASTM A36 or GIS J3101, incl Galvanized

ASTM A36, Bolt : ASTM A325, Galvanizing structral

steel, refer to PHR- SP- CI- SS-001 Structural steel and
Drawing approved

Fc' = 28 Mpa, include casing, pembobokan, concrete &

Rebar, disposal

include concrete test

ASTM 615 grade 60 / SNI 07-2052-2017, BJTS 420B

ASTM 615 grade 60 / SNI 07-2052-2017, BJTS 420B

Fc' = 28 Mpa, include casing, pembobokan, concrete &

Rebar, disposal
ASTM A36, Bolt : ASTM A325, Galvanizing structral steel,
refer to PHR- SP- CI- SS-001 Structural steel and
Drawing approved
ASTM A307, efer to PHR-SP- CI-SS-001 Structural steel and
Drawing approved

Fc' = 28 Mpa, include casing, pembobokan, concrete &

Rebar, disposal

ASTM A36, Bolt : ASTM A325, Galvanizing structral

steel, refer to PHR- SP- CI- SS-001 Structural steel and
Drawing approved
ASTM A307, efer to PHR-SP- CI-SS-001 Structural steel and
Drawing approved

Fc' = 28 Mpa, include casing, pembobokan, concrete &

Rebar, disposal

ASTM A36, Bolt : ASTM A325, Galvanizing structral steel,

refer to PHR- SP- CI- SS-001 Structural steel and
Drawing approved
ASTM A307, efer to PHR-SP- CI-SS-001 Structural steel and
Drawing approved

Fc' = 28 Mpa, include casing, pembobokan, concrete &

Rebar, disposal

include concrete test

ASTM 615 grade 60 / SNI 07-2052-2017, BJTS 420B

ASTM 615 grade 60 / SNI 07-2052-2017, BJTS 420B

include concrete test

ASTM 615 grade 60 / SNI 07-2052-2017, BJTS 420B

ASTM 615 grade 60 / SNI 07-2052-2017, BJTS 420B

include concrete test

ASTM 615 grade 60 / SNI 07-2052-2017, BJTS 420B

ASTM 615 grade 60 / SNI 07-2052-2017, BJTS 420B

ASTM A36 atau JIS G 3101-SS400

include concrete test

ASTM 615 grade 60 / SNI 07-2052-2017, BJTS 420B

ASTM 615 grade 60 / SNI 07-2052-2017, BJTS 420B

include concrete test

ASTM 615 grade 60 / SNI 07-2052-2017, BJTS 420B

include concrete test

ASTM 615 grade 60 / SNI 07-2052-2017, BJTS 420B

ASTM A36, Bolt : ASTM A325, Galvanizing structral

steel, refer to PHR- SP- CI- SS-001 Structural steel and
Drawing approved
ASTM A307, efer to PHR-SP- CI-SS-001 Structural steel and
Drawing approved

include concrete test

ASTM 615 grade 60 / SNI 07-2052-2017, BJTS 420B

include concrete test

ASTM 615 grade 60 / SNI 07-2052-2017, BJTS 420B

ASTM 615 grade 60 / SNI 07-2052-2017, BJTS 420B

ASTM A36 atau JIS G 3101-SS400

include concrete test

ASTM 615 grade 60 / SNI 07-2052-2017, BJTS 420B

ASTM 615 grade 60 / SNI 07-2052-2017, BJTS 420B

ASTM A36 atau JIS G 3101-SS400

Fc' = 28 Mpa, include casing, pembobokan, concrete &

Rebar, disposal

ASTM A36, Bolt : ASTM A325, Galvanizing structral steel,

refer to PHR- SP- CI- SS-001 Structural steel and
Drawing approved
ASTM A307, efer to PHR-SP- CI-SS-001 Structural steel and
Drawing approved

include concrete test

ASTM 615 grade 60 / SNI 07-2052-2017, BJTS 420B

ASTM 615 grade 60 / SNI 07-2052-2017, BJTS 420B

ASTM A36 atau JIS G 3101-SS400

ASTM A36, Bolt : ASTM A325, Galvanizing structral

steel, refer to PHR- SP- CI- SS-001 Structural steel and
Drawing approved
ASTM A307, efer to PHR-SP- CI-SS-001 Structural steel and
Drawing approved