COST ESTIMATION

150 kV 2x30 MVA SUBSTATION

PT ASIA PACIFIC FIBERS
KARAWANG – WEST JAVA

PT AEMCO PERSADA NUSANTARA

2019
SCOPE OF COST ESTIMATION

NO ITEM SCOPE
1 Land Preparation 
2 Civil Works 
3 Substation Equipments 
4 Substation Automation and Control 
5 Commissioning 
6 Training 
7 PLN Cost 
8 150 kV Transmission Line 
9 20 kV Transmission Line 
 150 KV LINE I 150 KV LINE II
S B 144
LA 150 KV 110 V LA 150 KV 110 V

150 KV 3 3 3 3
150 KV
10 KA
10 KA
1250 A 1250 A

170 KV 170 KV
2000 A S2DA 2000 A S2D A
40 K A 40 K A

400-800/5/5A 400-800/5/5A

170 KV 170 KV
3150 A GL 313 3150 A GL 313
40 K A 40 KA

A
170 KV S2DA 170 KV S2DA 170 KV S2DA 1 70 KV S 2DA
2000 A 2000 A 2000 A 2 000 A
150k V 40 K A 40 KA 40 K A 4 0 KA
B

170 K V 170 K V
3150 A 3150 A
GL 313 GL 313
40 K A 40 KA

200/5A 200/5A

Y Y
d1 30M VA d1 3 0M V A
Yo 1 5 0 /2 0 k V Yo 1 5 0 /2 0 k V
300/5A 300/5A
200/5A 200/5A

40 ohm 40 ohm

1200/5A 600-1200/1A 1200/5A 600-1200/1A

24 KV 24 KV
1250 A 1250 A
12,5 KA 12,5 K A

20kV

AEMCO
 SUMMARY
COST ESTIMATION
150/20 KV 30 MVA SUBSTATION
PT ASIA PACIFIC FIBER - KARAWANG

1 ELECTRO-MECHANIC WORKS IDR 46,781,900,000.00

2 CIVIL WORK IDR 10,150,589,000.00
3 MISCELLANEOUS WORK IDR -

Jumlah IDR 56,932,489,000.00

VAT 10% IDR 5,693,248,900.00
TOTAL IDR 62,625,737,900.00

Bandung, December 6th, 2019

PT AEMCO PERSADA NUSANTARA

MUHAMMAD FAJAR
 ELECTRO-MECHANIC WORKS SUMMARY
150/20 KV 30 MVA SUBSTATION
PT ASIA PACIFIC FIBER - KARAWANG

TOTAL COST
NO. DESCRIPTION
(IDR)
A SWITCHYARD EQUIPMENTS
I 150 KV SWITCHYARD STEEL STRUCTURES, BUSBAR, EARTHING Rp 3,767,800,000
II 150 KV LINE BAY : 2 BAYS FOR LINE I & II Rp 6,152,800,000
III 150 kV TRANSFORMER BAY : 2 BAY Rp 4,727,400,000
IV 150 KV BUS-COUPLER BAY : 1 BAY Rp 3,632,700,000
V ENERGY METER PANEL Rp 312,000,000
VI 150 KV SUBSTATION AUXILIARIES EQUIPMENT Rp 1,011,000,000
VII 150/20 KV POWER TRANSFORMERS AND AUXILIARIES Rp 17,596,800,000
VIII 20 kV SWITCHGEARS AND POWER CABLES Rp 4,294,700,000

B SUBSTATION AUTOMATION
I SUBSTATION AUTOMATION HARDWARE Rp 900,000,000
II SUBSTATION AUTOMATION SOFTWARE Rp 800,000,000
III AC SUPPLY EQUIPMENT FOR SUBSTATION AUTOMATION Rp 128,200,000
IV POWER LINE CARRIER FOR 150 KV SUBSTATION Rp 1,600,600,000
V DC POWER SUPPLAY Rp 265,900,000
VI TELECOMUNICATION EQUIPMENT Rp 1,024,200,000

C MISCELLANEOUS Rp 517,800,000

D TRAINING Rp 50,000,000

TOTAL ELECTRO-MECHANIC WORKS COST ESTIMATION Rp 46,781,900,000

 COST ESTIMATION
150/20 KV 30 MVA SUBSTATION
PT ASIA PACIFIC FIBER - KARAWANG
ELECTRO-MECHANIC WORKS

ESTIMATED COST
NO DESCRIPTION QUANTITY
UNIT PRICE PRICE
(IDR) (IDR)

A 150 KV SWITCHYARD EQUIPMETS

I 150 KV SWITCHYARD STEEL STRUCTURES, BUSBAR, EARTHING

1 GALVANIZED STEEL STRUCTURE
- POST STEEL STRUCTURE 1 lot 1,340,000,000 1,340,000,000
- BEAM STEEL STRUCTURE 1 lot 995,000,000 995,000,000
2 BARE ALUMINIUM CONDUCTOR FOR MAIN 3-PH DOUBLE BUSBAR 4 bays 28,000,000 112,000,000
3 150 KV DOUBLE TENSION STRING INSULATOR SET 24 sets 8,600,000 206,400,000
4 150 KV SINGLE SUSPENSION STRING INSULATOR SET 9 sets 5,100,000 45,900,000
5 SET OF CLAMPS, CONNECTORS AND ACCESSORIES 4 bays 61,500,000 246,000,000
6 SET OF CONDUCTOR FOR SHIELD WIRE AND ACCESSORIES 1 lot 90,000,000 90,000,000
7 SUBSTATION EARTHING GRID 1 lot 732,500,000 732,500,000

3,767,800,000

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

1 BARE ALUMINIUM CONDUCTOR FOR 3-PHASE FOR FLY BUS AND FLY CONDUCTOR 2 bays 19,800,000 39,600,000
2 150 KV DOUBLE TENSION STRING INSULATOR SET 18 sets 8,200,000 147,600,000
3 150 KV SINGLE SUSPENSION STRING INSULATOR SET 6 sets 4,600,000 27,600,000
4 150KV POST INSULATOR COMPLETE WITH CLAMPS AND SUPPORT 3 sets 16,200,000 48,600,000
5 SET OF CLAMPS, CONNECTORS AND ACCESSORIES 2 bays 88,400,000 176,800,000
6 SET OF CONDUCTOR FOR SHIELD WIRE AND ACCESSORIES 2 bays 96,900,000 193,800,000
7 150 kV 3 PHASE DISCONNECTING SWITCH MOTOR OPERATED, WITHOUT EARTHING SWITCH 4 unit 141,400,000 565,600,000
8 150 kV 3 PHASE DISCONNECTING SWITCH MOTOR OPERATED, WITH EARTHING SWITCH 2 unit 161,400,000 322,800,000
9 150 kV 3 PHASE SF6 CIRCUIT BREAKER, COMPLETE WITH CLAMPS AND SUPPORT 2 unit 764,400,000 1,528,800,000
10 150 kV CURRENT TRANSFORMER FOR LINE BAY COMPLETE WITH CLAMP AND SUPPORT 6 unit 73,500,000 441,000,000
11 150 kV CAPACITOR VOLTAGE TRANSFORMER 6 unit 73,500,000 441,000,000
12 LINE TRAP COMPLETE WITH SUPPORTING POST INSULATORS AND ALL NECESSARY FIXINGS 2 sets 143,500,000 287,000,000
13 150 kV LIGHTNING ARRESTER, 20 kA, COMPLETE WITH CLAMP AND SUPPORT 6 unit 33,500,000 201,000,000
14 PROTECTION & CONTROL CUBICLE FOR OHL LINE I AND LINE II 2 sets 592,000,000 1,184,000,000
15 MARSHALLING KIOSK FOR LINE BAY 2 sets 54,100,000 108,200,000
16 LV POWER CABLE, CONTROL CABLE AND ACCESSORIES AND NECESSARY EQUIPMENT 2 bay 219,700,000 439,400,000

6,152,800,000

III 150 kV TRANSFORMER BAY : 2 BAY

1 BARE ALUMINIUM CONDUCTOR FOR 3-PHASE FOR FLY BUS AND FLY CONDUCTOR EQUIPMENT 2 bay 19,800,000 39,600,000
2 150 KV SINGLE TENSION STRING INSULATOR SET 12 sets 4,600,000 55,200,000
3 150 KV SINGLE SUSPENSION STRING INSULATOR SET 6 sets 4,600,000 27,600,000
4 150KV POST INSULATOR COMPLETE WITH CLAMPS AND SUPPORT 6 sets 4,600,000 27,600,000
5 SET OF CLAMPS, CONNECTORS AND ACCESSORIES 2 bay 90,800,000 181,600,000
6 SET OF CONDUCTOR FOR SHIELD WIRE AND ACCESSORIES 2 bay 96,900,000 193,800,000
7 150 kV 3 PHASE DISCONNECTING SWITCH MOTOR OPERATED, WITHOUT EARTHING SWITCH 4 unit 111,400,000 445,600,000
8 150 kV 3 PHASE SF6 CIRCUIT BREAKER, COMPLETE WITH CLAMPS AND SUPPORT 2 unit 414,400,000 828,800,000
9 150 kV CURRENT TRANSFORMER FOR LINE BAY COMPLETE WITH CLAMP AND SUPPORT 6 unit 133,500,000 801,000,000
10 150 kV LIGHTNING ARRESTER, 20 kA, COMPLETE WITH CLAMP AND SUPPORT 6 unit 38,500,000 231,000,000
11 PROTECTION & CONTROL CUBICLE FOR OHL 150/20 kV TRANSFORMATOR BAY 2 set 562,000,000 1,124,000,000
12 BAY CONTROL UNIT 2 set 112,000,000 224,000,000
13 MARSHALLING KIOSK FOR TRAFO BAY 2 bay 54,100,000 108,200,000
14 LV POWER CABLE, CONTROL CABLE ACCESSORIES AND NECESSARY EQUIPMENT 2 bay 219,700,000 439,400,000

4,727,400,000

IV 150 KV BUS-COUPLER BAY : 1 BAY

1 BARE ALUMINIUM CONDUCTOR FOR 3-PHASE FOR FLY BUS AND FLY CONDUCTOR EQUIPMENT 1 bay 21,300,000 21,300,000
2 150 KV SINGLE TENSION STRING INSULATOR SET 6 sets 8,700,000 52,200,000
3 150 KV SINGLE SUSPENSION STRING INSULATOR SET 6 sets 4,600,000 27,600,000
4 150KV POST INSULATOR COMPLETE WITH CLAMPS AND SUPPORT 2 set 6,700,000 13,400,000
5 SET OF CLAMPS, CONNECTORS AND ACCESSORIES 1 bay 90,800,000 90,800,000
6 SET OF CONDUCTOR FOR SHIELD WIRE AND ACCESSORIES 1 bay 96,900,000 96,900,000
7 150 kV 3 PHASE DISCONNECTING SWITCH MOTOR OPERATED, WITHOUT EARTHING SWITCH 2 unit 141,400,000 282,800,000
8 150 kV 3 PHASE SF6 CIRCUIT BREAKER, COMPLETE WITH CLAMPS AND SUPPORT 1 unit 594,400,000 594,400,000
9 150 kV CURRENT TRANSFORMER FOR BUS-COUPLER BAY COMPLETE WITH CLAMP AND SUPPORT 3 unit 73,500,000 220,500,000
10 PROTECTION & CONTROL CUBICLE FOR BUS COUPLER 1 set 1,812,000,000 1,812,000,000
11 150 kV CAPACITOR VOLTAGE TRANSFORMER WITH 2 SECONDARY WINDING 2 unit 73,500,000 147,000,000
12 MARSHALLING KIOSK FOR BUS-COUPLER BAY 1 bay 54,100,000 54,100,000
13 LV POWER CABLE, CONTROL CABLE ACCESSORIES AND NECESSARY EQUIPMENT 1 bay 219,700,000 219,700,000

3,632,700,000

V ENERGY METER PANEL

1 ENERGY METER PANEL CONSIST OF 1 SET ELECTRONIC METER CLASS 0.2 FOR 2 set 156,000,000 312,000,000
 COST ESTIMATION
150/20 KV 30 MVA SUBSTATION
PT ASIA PACIFIC FIBER - KARAWANG
ELECTRO-MECHANIC WORKS

ESTIMATED COST
NO DESCRIPTION QUANTITY
UNIT PRICE PRICE
(IDR) (IDR)
20 KV INCOMING COMPATIBLE WITH AMR EXISTING 1 SET (COMPLETE WITH 6 SETS METERING
PER-PANEL AS REQUIRED) INCLUDING ETHERNET SWITCH FOR CONNECTION TO WAN AND
MISCELLANOUS EQUIPMENT MATERIAL, RACK, CABINET, CABLES, CLAMPS, CONNECTORS,
COMPRESSION TERMINAL, CONNECTION TO INDIVIDUAL ITEMS OF EQUIPMENT, TEST TERMINAL,
AUXILIARY RELAY, INTERIOR LAMP HEATER ... ETC

312,000,000

VI 150 KV SUBSTATION AUXILIARIES EQUIPMENT

1 110 VDC BATTERY SUITABLE FOR SUPPLYING ALL 110 VDC LOAD 1 set 404,800,000 404,800,000
2 BATTERY CHARGER FOR 110 VDC BATTERY COMPLETE WITH PANEL BOARD 1 set 191,400,000 191,400,000
3 110 VDC SWITCH FUSE DISTRIBUTION BOARD 1 set 50,800,000 50,800,000
4 400 VAC SWITCH FUSE DISTRIBUTION BOARD 1 set 116,500,000 116,500,000
5 20/0.4 KV 200 kVA 3-PHASE STATION AUXILIARY TRANSFORMER 1 set 127,800,000 127,800,000
6 LV POWER CABLE, CONTROL CABLE ACCESSORIES AND NECESSARY EQUIPMENT 1 lot 119,700,000 119,700,000

1,011,000,000

VII 150/20 KV POWER TRANSFORMERS AND AUXILIARIES

1 150/20 KV, 30 MVA 3-PHASE POWER TRANSFORMER 2 unit 7,889,400,000 15,778,800,000
2 SINGLE PHASE NEUTRAL CT FOR 20 KV SIDE CLASS X 2 unit 31,400,000 62,800,000
3 SINGLE PHASE NEUTRAL CT FOR 20 KV SIDE CLASS 5P20 2 unit 31,400,000 62,800,000
4 SINGLE PHASE NEUTRAL CT FOR 150 KV SIDE CLASS X 2 unit 31,400,000 62,800,000
5 20 KV STAINLESS STEEL NEUTRAL EARTHING RESISTOR 2 set 192,700,000 385,400,000
6 TRANSFORMER BLAST AND FIRE PREVENTION EQUIPMENT. 2 set 622,100,000 1,244,200,000

17,596,800,000

VIII 20 kV SWITCHGEARS AND POWER CABLES

1 20 kV ALUMINIUM POWER CABLES 2 lot 298,200,000 596,400,000
2 CABLE SUPPORT FOR 20 KV POWER CABLE, 20 KV POST INSULATOR, METAL BARS, 1 set 60,800,000 60,800,000
3 20 kV COPPER POWER CABLES 2 set 21,400,000 42,800,000
4 20 kV INDOOR METALCLAD SWITCHGEAR SINGLE-BUSBAR SCHEME COMPRISING :
- INCOMING CUBICLE 2 set 314,800,000 629,600,000
- BUSBAR PT + EARTHING SWITCH CUBICLE 2 set 168,600,000 337,200,000
- AUXILIARY TRANSFORMER CUBICLE 2 set 133,600,000 267,200,000
- OUTGOING FEEDER CUBICLE 8 set 233,600,000 1,868,800,000
- BUS SECTION WITH POWER CABLE CONNECTION FACILITIES 1 set 258,600,000 258,600,000
- INTERFACE CUBICLE WITH POWER CABLE CONNECTION FACILITIES 1 set 108,600,000 108,600,000
5 LV POWER CABLE, CONTROL CABLE AD NECESSARY EQUIPMENT FOR SUBSTATION AUXILIARY 1 lot 124,700,000 124,700,000

4,294,700,000

41,495,200,000

B SUBSTATION AUTOMATION
I SUBSTATION AUTOMATION HARDWARE
1 SERVER AND OPERATOR WORK STATION PACKAGE 1 lot
2 LONGGER PRINTER. 1 set
3 COLOUR LASER PRINTER 1 set
4 GPS TIME REFERNCE CLOCK 1 set
5 GATE WAY 1 set
6 MODEM 2 sets
7 ETHERNET SWITCH FOR INTER-BAY SYSTEM-1. 1 lot
8 ETHERNET SWITCH FOR INTER-BAY SYSTEM-2. 1 lot 900,000,000 900,000,000
9 ETHERNET SWITCH FOR CONNECTION TO WAN. 1 set
10 OPTICAL CABLE FOR INTER BAY CONNECTION CORD. 1 lot
11 UTP CABLE TO CONNECTION IED FOR ETHERNET SWITCHES IN THE SAME CUBICLE 1 lot
12 RACK FOR SERVER, GATE WAY AND ETHERNET SWITCH. 1 set
13 FURNITURE 1 lot
14 ENGINEERING TOOLS AND TEST EQUIPMENT 1 set
15 MISCELLANOUS EQUIPMENT AND MATERIAL FOR AUTOMATION HARDWARE 1 lot

900,000,000

II SUBSTATION AUTOMATION SOFTWARE

1 OPERATING SYSTEM. 1 lot
2 BASIC SA SOFTWARE. 1 lot
3 COMMUNICATION PROTOCOL WITH CONTROL CENTER CONSIST OF , 1 lot
- IEC 870-5-101 (Slave)
- IEC 870-5-104 (Slave)
800,000,000 800,000,000
- IEC 61850
- DNP 3 (Master)
 COST ESTIMATION
150/20 KV 30 MVA SUBSTATION
PT ASIA PACIFIC FIBER - KARAWANG
ELECTRO-MECHANIC WORKS

ESTIMATED COST
NO DESCRIPTION QUANTITY
UNIT PRICE PRICE
(IDR) (IDR)
- MODBUS
4 HMI SOFTWARE. 1 lot
5 CONFIGURATION AND SETTING SOFTWARE FOR IED 1 lot

800,000,000

III AC POWER SUPPLY EQUIPMENT FOR SUBSTATION AUTOMATION

1 INVERTER 48 VDC TO 220 VAC 1 set 82,400,000 82,400,000
2 AC DISTRIBUTION BOARD 1 set 45,800,000 45,800,000

128,200,000

IV POWER LINE CARRIER FOR 150 KV SUBSTATION

1 DIGITAL PLC TERMINAL 2 set 400,500,000 801,000,000
2 LMU, COUPLING FILTER AND COAXIAL CABLE. 2 sets 80,500,000 161,000,000
 COST ESTIMATION
150/20 KV 30 MVA SUBSTATION
PT ASIA PACIFIC FIBER - KARAWANG
ELECTRO-MECHANIC WORKS

ESTIMATED COST
NO DESCRIPTION QUANTITY
UNIT PRICE PRICE
(IDR) (IDR)
3 TELEPROTECTION EQUIPMENT 2 sets 90,500,000 181,000,000
4 CUBICLE AND ACCESSORIES 2 sets 135,500,000 271,000,000
5 PARTY LINE 1 set 10,500,000 10,500,000
6 TELEPHONE TERMINAL. 6 sets 17,600,000 105,600,000
7 MISCELLANEOUS MATERIAL TO COMPLETE THE SYSTEM. 1 lot 70,500,000 70,500,000

1,600,600,000

V DC POWER SUPPLAY
1 48 VDC BATTERY SUITABLE FOR SUPPLYING ALL 48 VDC LOAD 1 set 103,600,000 103,600,000
2 BATTERY CHARGER FOR 48 VDC BATTERY COMPLETE WITH PANEL BOARD 1 set 111,500,000 111,500,000
3 48 VDC SWITCH FUSE DISTRIBUTION BOARD 1 set 50,800,000 50,800,000

265,900,000

VI TELECOMUNICATION EQUIPMENT
1 NODE SDH-ADM 2 sets 122,100,000 244,200,000
2 STM-4 LINE INTERFACE (2 PORTS) 2 ports 50,000,000 100,000,000
3 2 MB INTERFACE (8 PORTS) 2 ports 5,000,000 10,000,000
4 2 MB DIGITAL BRANCHING 2 sets 40,000,000 80,000,000
5 DIU DATA INTERFACING UNIT 64 KBPS (4 PORTS) 2 ports 55,000,000 110,000,000
6 VF 2/4 WIRE E/M INTERFACE (MIN 6 PORTS) 2 ports 7,500,000 15,000,000
7 VF/SUBSC INTERFACE (MIN 6 PORTS) 2 ports 10,000,000 20,000,000
8 MAIN DISTRIBUTION FRAME 2 sets 15,000,000 30,000,000
9 RACK/CABINET 1 lot 40,000,000 40,000,000
10 DIGITAL TELEPROTECTION 2 sets 90,000,000 180,000,000
11 PAX (8 TRUNKS - 8 SUBCRIBES) COMPLETE WITH TELEPHONE SET OF EACH SUBSCRIBER 1 set 180,000,000 180,000,000
12 MISCELLANEOUS EQUIPMENT AND MATERIAL INCLUDING CABLES, PATCH CORD, PIG TAIL, ETC 1 lot 15,000,000 15,000,000

1,024,200,000

4,718,900,000
 COST ESTIMATION
150/20 KV 30 MVA SUBSTATION
PT ASIA PACIFIC FIBER - KARAWANG
ELECTRO-MECHANIC WORKS

ESTIMATED COST
NO DESCRIPTION QUANTITY
UNIT PRICE PRICE
(IDR) (IDR)
C MISCELLANEOUS
1 CCTV SYSTEM 1 lot 49,800,000 49,800,000
2 MISCELLANEOUS EQUIPMENT AND MATERIAL REQUIRED FOR CCTV SYSTEM 1 lot 10,800,000 10,800,000
3 FAULT RECORDER EQUIPMENT 2 sets 202,000,000 404,000,000
4 INTERFACE MARSHALLING CUBICLE FOR SCADA 1 set 28,200,000 28,200,000
5 MISCELLANEOUS EQUIPMENT AND MATERIAL REQUIRED FOR FAULT RECORDING 1 lot 25,000,000 25,000,000

517,800,000

D TRAINING 1 lot 50,000,000 50,000,000

50,000,000

46,781,900,000
 CIVIL WORKS SUMMARY
150/20 KV 30 MVA SUBSTATION
PT ASIA PACIFIC FIBER - KARAWANG

TOTAL COST
NO. DESCRIPTION
(IDR)

1 Control Building for 150 kV Room 2,129,474,000

2 Control Building for 20 kV Room 1,996,615,000
3 Switchyard 6,024,500,000

Total Price Schedule for Civil work 10,150,589,000

 COST ESTIMATION
150/20 KV 30 MVA SUBSTATION
PT ASIA PACIFIC FIBER - KARAWANG
CIVIL WORKS : CONTROL BUILDING FOR 150 KV ROOM

ESTIMATED COST
NO DESCRIPTION QUANTITY
UNIT PRICE PRICE
(IDR) (IDR)

I PREPARATION WORK
1 Building Permit ( Ijin Mendirikan Bangunan / IMB ) ls 1.00 50,000,000 50,000,000
2
2 Site clearing m 200.00 40,000 8,000,000
3 Setting survey and installation of setting plan ls 1.00 12,500,000 12,500,000
4 Site office ( 4m x 6 m ) ls 1.00 48,000,000 48,000,000
5 Site storage ( 4 m x 10 m ) ls 1.00 80,000,000 80,000,000
6 Soil investigation for controle building :
- SPT, DCPT, Core Drilling and Test Lab ls 1.00 12,500,000 12,500,000
- Report Sets 3.00 2,500,000 7,500,000

II EARTH WORK
3
1 Excavation work m 360.00 80,000 28,800,000
3
2 Backfiil m 225.00 80,000 18,000,000
3
3 Sand layer ( compacted sand, thickness 10 cm ) m 6.00 300,000 1,800,000

III CONCRETE REINFORCEMENT AND INSTALATION WORK

3
1 Lean concrete K100 ( for foundation and plain thickness 5 cm ) m 4.00 1,750,000 7,000,000
3
2 Foundation work ( concrete K 225, Fe : 125 kg/m3 ) m 26.00 3,750,000 97,500,000
3
3 Sloof work ( concrete K 225, Fe : 150 kg/m3 ) m 6.00 3,750,000 22,500,000
3
4 Column work ( concrete K 225, Fe : 150 kg/m3 ) m 6.00 3,750,000 22,500,000
3
5 Ring balk work ( concrete K 225, Fe : 150 kg/m3 ) m 11.00 3,750,000 41,250,000
3
6 Cannopy work ( concrete K 225, Fe : 125 kg/m3 ) m 9.00 3,750,000 33,750,000
3
7 Column, sloof and ring balk practical work ( concrete K 175, Fe : 100 kg/m3 ) m 3.00 3,250,000 9,750,000
3
8 Stone masonry ad 1 pc : 3 sand m 48.00 750,000 36,000,000
2
9 A half brick wall ad 1 pc : 4 sand m 350.00 900,000 315,000,000
2
10 Ceramic of floor ad 1 pc : 3 sand m 156.00 175,000 27,300,000
2
11 Ceramic of wall m 42.00 175,000 7,350,000
2
12 Plaster ad 1 pc : 4 sand m 580.00 50,000 29,000,000
1
13 Drainage for control building m 45.00 600,000 27,000,000
2
14 Water proofing m 47.00 80,000 3,760,000

IV ROOF AND CELLING WORK

1 Steel trusses complete with connection kg 1,758.00 27,000 47,466,000
2 Purlin kg 1,424.00 27,000 38,448,000
3 Wind bracing and tie rod kg 30.00 27,000 810,000
2
4 Corrugated metal sheet complete with accessories m 220.00 250,000 55,000,000
2
5 Gypsum thickness 9 mm complete with hollow steel frame m 164.00 200,000 32,800,000
1
6 Listplank wooden 3/30 m 45.00 300,000 13,500,000
1
7 Pipe vertical PVC dia 4 inc m 65.00 75,000 4,875,000

V DOOR AND WINDOWS WORK

1 Glass door complete with aluminium frame and accessories:
- Type 1 unit 1.00 2,500,000 2,500,000
- Type 2 unit 2.00 1,750,000 3,500,000
- Type 3 unit 2.00 1,750,000 3,500,000
2 Glass ventilation complete with aluminium frame and accessories:
- Type 1 unit 2.00 1,250,000 2,500,000
- Type 2 unit 1.00 1,400,000 1,400,000
- Type 3 unit 7.00 1,600,000 11,200,000
VI SANITARY WORK
1 Bath basin complete with accessories No 1.00 250,000 250,000
2 Squatting water closed complete with accessories No 1.00 500,000 500,000
3 Wash basin complete with accessories No 1.00 5,000,000 5,000,000
4 Installation of water supply pipe PVC dia 1/2 inc complete with clamp and accessories ls 1.00 2,000,000 2,000,000
5 Installation of water waste pipe PVC dia 3 inc complete with clamp and accessories ls 1.00 2,000,000 2,000,000
6 Water tank and jet pump 500 watt included steel structures tower unit 1.00 2,500,000 2,500,000
7 Septictank cap 1.5 m3 included infiltrate cap 2 m3 unit 1.00 7,500,000 7,500,000
-
VII PAINTING WORK
2
1 Steel painting m 22.00 75,000 1,650,000
2
2 Wall and celling painting m 960.00 75,000 72,000,000

VIII FINISHING WORK

1 Door closer No 8.00 350,000 2,800,000
2 Hinge for window (1 set= 2 pcs) set 2.00 75,000 150,000
3 Hinge for door (1 set= 3 pcs) set 8.00 100,000 800,000
4 Grendel for window (1 set= 2 pcs) No 2.00 75,000 150,000
5 Grendel for door double swing No 2.00 50,000 100,000
6 wind hook of window (1 set = 2 pcs) set 2.00 50,000 100,000
7 Key door No 8.00 275,000 2,200,000

IX CABLE DUCT
1 Concrete cable duct for cable duct type I m 20.00 3,923,000 78,460,000
2 Concrete cable duct for cable duct type II m 21.00 3,923,000 82,383,000
3 Concrete cable duct for cable duct type III m 21.00 3,923,000 82,383,000
4 Concrete cable duct for cable duct type IV m 23.00 3,923,000 90,229,000
5 Concrete cable duct for cable duct type V m 20.00 3,923,000 78,460,000

X INSTALATION OF ELECTRICAL AND MECANICAL WORK

1 AC split 2PK complete with accessories (stop contact and wiring) No 3.00 9,200,000 27,600,000
2 AC split 1 PK complete with accessories (stop contact and wiring) No 2.00 6,200,000 12,400,000
3 Exhaus fan 40 Watt complete with accessories (stop contact and wiring) No 1.00 850,000 850,000
4 Box panel MCB complete with accessories No 1.00 7,500,000 7,500,000
5 Emergency lighting included wiring and lamp 100 watt No 6.00 1,750,000 10,500,000
6 Indoor luminaires type flourescent fitting 2 x 40 watt inluded installation No 10.00 750,000 7,500,000
7 Indoor luminaires type flourescent fitting 1 x 40 watt inluded installation No 12.00 500,000 6,000,000
8 Clear lamp celling 60 watt included installation wiring and switch No 12.00 500,000 6,000,000
9 Stop contact inluded installation wiring No 8.00 250,000 2,000,000

XI LIGHTNING PROTECTION
1 Arder/ground rod icluded pipa and cable BC 25 mm2 and all accessories Lot 1.00 12,500,000 12,500,000
clamps steel plate, material support and pole, grounding system for
controle building
XII FIRE ALARM
1 Alarm bell 6'' ( 150 mm ) diameter included installation wiring No 1.00 1,250,000 1,250,000
2 Smoke detector included installation wiring No 6.00 1,250,000 7,500,000
3 Fixed and rate of rice temperature detector included installation wiring No 2.00 1,250,000 2,500,000
4 MCFA ( Master control fire alarm ) included indication lamp, battery. Etc No 1.00 37,500,000 37,500,000

XII FIRE FIGHTING EQUIPMENT

1 Portable fire extinghuister ( 5 kg hallon ) No 4.00 4,250,000 17,000,000
2 Hydrant and accessories included installation of pipe Lot 1.00 250,000,000 250,000,000
3
3 Anderground Water tank (cap : 10 m ) and jet pump, Include installation Lot 1.00 45,000,000 45,000,000

TOTAL 2,129,474,000
 COST ESTIMATION
150/20 KV 30 MVA SUBSTATION
PT ASIA PACIFIC FIBER - KARAWANG
CIVIL WORKS : CONTROL BUILDING FOR 200 KV ROOM

ESTIMATED COST
NO DESCRIPTION QUANTITY
UNIT PRICE PRICE
(IDR) (IDR)

I PREPARATION WORK
1 Building Permit ( Ijin Mendirikan Bangunan / IMB ) ls 1.00 50,000,000 50,000,000
2
2 Site clearing m 320.00 40,000 12,800,000
3 Setting survey and installation of setting plan ls 1.00 12,500,000 12,500,000
4 Site office ( 4m x 6 m ) ls 1.00 48,000,000 48,000,000
5 Site storage ( 4 m x 10 m ) ls 1.00 80,000,000 80,000,000
6 Soil investigation for controle building :
SPT, DCPT, Core Drilling and Test Lab ls 1.00 12,500,000 12,500,000
Report Sets 1.00 2,500,000 2,500,000

II EARTH WORK
3
1 Excavation work m 600.00 80,000 48,000,000
3
2 Backfiil m 400.00 80,000 32,000,000
3
3 Sand layer ( compacted sand ) m 10.00 300,000 3,000,000

III CONCRETE REINFORCEMENT AND INSTALATION WORK

3
1 Lean concrete B100 ( for foundation and plain thickness 5 cm ) m 6.00 1,750,000 10,500,000
3
2 Foundation work ( concrete K 225, Fe : 125 kg/m3 ) m 40.00 3,750,000 150,000,000
3
3 Sloof work ( concrete K 225, Fe : 150 kg/m3 ) m 6.00 3,750,000 22,500,000
3
4 Column work ( concrete K 225, Fe : 150 kg/m3 ) m 10.00 3,750,000 37,500,000
3
5 Ring balk work ( concrete K 225, Fe : 150 kg/m3 ) m 16.00 3,750,000 60,000,000
3
6 Cannopy work ( concrete K 225, Fe : 125 kg/m3 ) m 11.00 3,750,000 41,250,000
3
7 Column, sloof and ring balk practical work ( concrete K 175, Fe : 100 kg/m3 ) m 2.00 3,250,000 6,500,000
3
8 Stone masonry ad 1 pc : 3 sand m 85.00 750,000 63,750,000
2
9 A half brick wall ad 1 pc : 4 sand m 320.00 900,000 288,000,000
2
10 Ceramic of floor ad 1 pc : 3 sand m 270.00 175,000 47,250,000
2
11 Ceramic of wall m 40.00 175,000 7,000,000
2
12 Plaster ad 1 pc : 4 sand m 560.00 50,000 28,000,000
1
13 Drainage for control building m 70.00 600,000 42,000,000
2
14 Water proofing m 120.00 80,000 9,600,000

IV ROOF AND CELLING WORK

1 Steel trusses complete with connection kg 2,400.00 27,000 64,800,000
2 Purlin kg 2,500.00 27,000 67,500,000
3 Wind bracing and tie rod kg 200.00 27,000 5,400,000
2
4 Corrugated metal sheet complete with accessories m 380.00 250,000 95,000,000
2
5 Gypsum thickness 9 mm complete with hollow steel frame m 260.00 200,000 52,000,000
1
6 Listplank wooden 3/30 m 50.00 300,000 15,000,000
1
7 Pipe vertical PVC dia 4 inc m 80.00 75,000 6,000,000

V DOOR AND WINDOWS WORK

1 Glass door complete with aluminium frame and accessories:
- Type 1 unit 1.00 2,500,000 2,500,000
- Type 2 unit 4.00 1,750,000 7,000,000
- Type 3 unit 1.00 1,750,000 1,750,000
- Type 4 unit 1.00 1,750,000 1,750,000
2 Glass ventilation complete with aluminium frame and accessories:
- Type 1 unit 4.00 1,250,000 5,000,000
- Type 2 unit 1.00 1,400,000 1,400,000
- Type 3 unit 6.00 1,600,000 9,600,000
VI SANITARY WORK
1 Bath basin complete with accessories No 1.00 250,000 250,000
2 Squatting water closed complete with accessories No 1.00 500,000 500,000
3 Wash basin complete with accessories No 1.00 5,000,000 5,000,000
4 Installation of water supply pipe PVC dia 1/2 inc complete with clamp and accessories ls 1.00 2,000,000 2,000,000
5 Installation of water waste pipe PVC dia 3 inc complete with clamp and accessories ls 1.00 2,000,000 2,000,000
6 Water tank and jet pump 500 watt included steel structures tower unit 1.00 2,500,000 2,500,000

VII PAINTING WORK

2
1 Steel painting m 20.00 75,000 1,500,000
2
2 Wall and celling painting m 980.00 75,000 73,500,000

VIII FINISHING WORK

1 Door closer No 7.00 350,000 2,450,000
2 Hinge for window (1 set= 2 pcs) set 2.00 75,000 150,000
3 Hinge for door (1 set= 3 pcs) set 7.00 100,000 700,000
4 Grendel for window (1 set= 2 pcs) No 2.00 75,000 150,000
5 Grendel for door double swing No 1.00 50,000 50,000
6 wind hook of window (1 set = 2 pcs) set 2.00 50,000 100,000
7 Key door No 8.00 275,000 2,200,000

IX CABLE DUCT
1 Concrete cable duct for cable duct type I m 40.00 3,923,000 156,920,000
2 Concrete cable duct for cable duct type II m 12.00 3,923,000 47,076,000
3 Concrete cable duct for cable duct type III m 3.00 3,923,000 11,769,000

X INSTALATION OF ELECTRICAL AND MECANICAL WORK

1 AC split 2PK complete with accessories (stop contact and wiring) No 4.00 9,200,000 36,800,000
2 AC split 1 PK complete with accessories (stop contact and wiring) No 2.00 6,200,000 12,400,000
3 Exhaus fan 40 Watt complete with accessories (stop contact and wiring) No 10.00 850,000 8,500,000
4 Box panel MCB complete with accessories No 1.00 7,500,000 7,500,000
5 Emergency lighting included wiring and lamp 100 watt No 5.00 1,750,000 8,750,000
6 Indoor luminaires type flourescent fitting 2 x 40 watt inluded installation No 2.00 750,000 1,500,000
7 Indoor luminaires type flourescent fitting 1 x 40 watt inluded installation No 3.00 500,000 1,500,000
8 Clear lamp celling 60 watt included installation wiring and switch No 7.00 500,000 3,500,000
9 Stop contact inluded installation wiring No 5.00 250,000 1,250,000

XI LIGHTNING PROTECTION
1 Arder/ground rod icluded pipa and cable BC 25 mm2 and all accessories Lot 1.00 12,500,000 12,500,000
clamps steel plate, material support and pole, grounding system for
controle building
XII FIRE ALARM
1 Alarm bell 6'' ( 150 mm ) diameter included installation wiring No 1.00 1,250,000 1,250,000
2 Smoke detector included installation wiring No 10.00 1,250,000 12,500,000
3 Fixed and rate of rice temperature detector included installation wiring No 2.00 1,250,000 2,500,000
4 MCFA ( Master control fire alarm ) included indication lamp, battery. Etc No 1.00 37,500,000 37,500,000

XII FIRE FIGHTING EQUIPMENT

1 Portable fire extinghuister ( 5 kg hallon ) No 10.00 4,250,000 42,500,000
2 Hydrant and accessories included installation of pipe Lot 1.00 2,500,000 2,500,000
3
3 Anderground Water tank (cap : 10 m ) and jet pump Lot 1.00 45,000,000 45,000,000
TOTAL 1,996,615,000
 COST ESTIMATION
150/20 KV 30 MVA SUBSTATION
PT ASIA PACIFIC FIBER - KARAWANG
CIVIL WORKS : SWITCHYARD

ESTIMATED COST
NO DESCRIPTION QUANTITY
UNIT PRICE PRICE
(IDR) (IDR)

I Foundation for 150 kV

1 Circuit Breakers Unit 7 9,500,000 66,500,000
2 Capacitor Voltage Transformer Unit 14 3,500,000 49,000,000
3 Current Transformer Unit 24 3,000,000 72,000,000
4 Surge Arrester Unit 18 3,000,000 54,000,000
5 Post Insulator Unit 4 7,500,000 30,000,000
6 Marshalling Kiosks Unit 7 5,000,000 35,000,000
7 Neutral Grounding Resistors Unit 1 7,500,000 7,500,000
8 Power Transformer (60 MVA) Unit 2 100,000,000 200,000,000
9 Disconnecting Switches (DS) Unit 14 17,500,000 245,000,000
10 Disconnecting /& Earthing Switches (DS/E) Unit 4 17,500,000 70,000,000
11 Post For Gantries TW1 Unit 18 45,000,000 810,000,000
12 Post For Gantries TW2 Unit 5 45,000,000 225,000,000
13 Service transformer Unit 1 5,000,000 5,000,000
14 Fire Wall for trafo Unit 3 40,000,000 120,000,000
15 Oil Pit Unit 1 25,000,000 25,000,000
TOTAL I 2,014,000,000
II Site Works

1 Earth Work
a. Site Clearing m2 5,000 40,000 200,000,000
b. Common Excavation m3 100 80,000 8,000,000
c. Back fill with selected material m3 - -
d. Import fill with selected material m3 - -
e. Slope protection (stone masonry) m3 - -
f. Soil Disposal m3 - -
g. Plank name project unit 1 2,500,000 2,500,000
h. Fence security of project 2 m high m' - -
i. Bouwplank m' 350 80,000 28,000,000

2 Road (new)
a. Prepare compacted subgrade m2 - -
b. Macadam surface course m2 - -
c. Base structure (Sub base & Base coarse) m2 500 500,000 250,000,000
d. 50 mm Asphalt hot mix m2 500 150,000 75,000,000
e. 50 mm Asphalt penetration m2 - -

3 a. Kerbs (15x30x50cm) m' 350 250,000 87,500,000

b. Kerbs (20x30x50cm) m' - -

4 Fence complete with barbed wire,accessories and

foundation
- BRC 1.20 m height m' -
- BRC 1.90 m height m' 350 1,000,000 350,000,000
- Fabricated concrete 1.00 m height (lower part) and BRC
1.20 m height (upper part) m'
- Galvanized wire mesh 1.65 m height m'
- Fence Brick Wall 2.40 m height (lower part) and wire
mesh 0.60 m height (upper part) m'

5 Gate complete with pole, accessories and foundation

- BRC 1.90 m height, 6 m width unit 2 10,000,000 20,000,000
- BRC 1.20 m height, 5 m width unit -
6 Landscaping m2 - -
7 Gravel (dia 3 - 5 cm); t = 15 cm m2 5,000 50,000 250,000,000
8 Cable trench (K175,BJTP40,incld cover, galvanized cable
tray L 50.50.5 and PVC pipe)
a. Cable trench type I (large) m' 250 2,500,000 625,000,000
b. Cable trench type 2 (medium) m' 250 2,000,000 500,000,000
c. Cable trench type 3 (small) m' 250 1,500,000 375,000,000
d. Cable trench (Crossing Road) m' 20 3,000,000 60,000,000

9 Soil investigation for switchyard :

SPT, DCPT, Core Drilling and Test Lab ls 1 12,500,000 12,500,000
Report ls 3 2,500,000 7,500,000
10 Drainage m' - -
11 Sub soil Drainage dia 30 including gravel & Palm fibre m' 240 300,000 72,000,000
12 Post security (2m x 4 m) unit -
13 Loading test no -
14 Drainage Around Switchyard m' 350 750,000 262,500,000
15 Mini Pile m' 1,500 305,000 457,500,000

TOTAL II 3,643,000,000
III Site and Road Lighting

1 Mercury Vapour Flouresent light 1 x 400 W complete with

lighting column 9 m high, fuse box, grounding system and
installation of cable conduit and wiring and all accessories
and foundation of column NO 4 35,000,000 140,000,000
2 Mercury Vapour Flouresent light 1 x 250 W complete with
support, fuse box, grounding system and installation of
cable conduit and wiring and all accessories for Switchyard NO 4 35,000,000 140,000,000
3 Mercury Vapour Flouresent light 1 x 80 W complete with
lighting column 2 m high, fuse box, grounding system and
installation of cable conduit and wiring and all accessories
and foundation of column NO 10 7,500,000 75,000,000
4 Lighting panel outdoor complete with foto cell switch fuse,
mcb, grounding system indicator wiring and all accessories
(foto cell) and foundation of panel Set 1 12,500,000 12,500,000

TOTAL III 367,500,000

TOTAL SIPIL SWITCHYARD (I+II+III) 6,024,500,000

 COST ESTIMATION
150/20 KV 30 MVA SUBSTATION
PT ASIA PACIFIC FIBER - KARAWANG
MISCELLANEOUS WORK

ESTIMATED COST
NO DESCRIPTION QUANTITY
UNIT PRICE PRICE
(IDR) (IDR)

I 150 kV TRANSMISSION LINE

II 20 kV TRANSMISSION LINE

III PLN COST

TOTAL -