Breakdown of Bill Of Quantity

CIVIL CONSTRUCTION AND MECHANICAL ELECTRICAL

Project : Project for Improvement of Equipment for Disaster Risk Management in Republic of Indonesia
Location : 076 Ngembul - East Java

No. DESCRIPTION UNIT QTY

A SITE ACQUISITION AND PERMIT WORKS

1 SITE ACQUISITION
1.a Joint planning to define network design and location of Seismic Station 0.00
1.b. Joint feasibility survey to provide SIP (Site Information Package) 0.00
1.c. Approval of candidate site of Seismic Station 0.00
1.f. Perform price Negotion for site to be leased / buy with land lord 0.00
1.g. Approval of Price for site to be leased or buy 0.00
1.h. Payment for leased fee or buy to landlord 0.00
SUBTOTAL SITE ACQUISITION (= A)
2 SITE PERMIT
2.a Arrangement for Required permit for Seismic Station 's contsruction incl. 0.00
- Building Permit (IMB )
- Community Permit ( if required)
- Private Landlord Permit
- Local Government Permit
- Other 3rd Party Institution (University, Airport., ESDM)
- BMKG regional Office Permit
2.b Issuing formal Ready for Construction Notification Letter (RFC Letter ) 0.00
SUBTOTAL SITE PERMIT (= B)
SUBTOTAL SITE ACQUISITION AND PERMIT (= C= A+B)

B SURVEY, DESIGN AND ENGINEERING WORKS

1 TECHNICAL SURVEY, incl.
1.a Perform Technical Survey at Candidate Site to check Construction possibility as follow : ls
1.00
- Site Layout for Seismic Station and VSAT Foundation
- Availability of Access Road
- Availability of Power System / PLN
- Soil Condition including Soil Test (if required)
- Possibility of Land to be acquired (Leased/Buy) ( if required)
1.b Provide Technical Survey Report for point 1.a ( Hardcopy and Softcopy) ls 1.00
SUBTOTAL SITE TECHNICAL SURVEY (=D)
2 DEVELOPMENT OF SITE DESIGN PACK , incl.
2.a Approval of Design Pack ( incl. As Plan Drawing ) based on Technical Site Survey, ls
including :
0.00
- Civil Infrastructure for Seismic Station ( New and Existing Site)
- Electrical and Grounding System infrastructure ( New Site and Existing Site )
2.b Approval of Bill Of Quantity / Bill Of Material and Price based on Technical Site Survey ls
and Site Design Pack.
2.c Develop and Provide Design Drawing , Shop Drawing, As Plan Drawing ls 1.00
 Breakdown of Bill Of Quantity
CIVIL CONSTRUCTION AND MECHANICAL ELECTRICAL

Project : Project for Improvement of Equipment for Disaster Risk Management in Republic of Indonesia
Location : 076 Ngembul - East Java

No. DESCRIPTION UNIT QTY

2.d Develop and Provide As Built Drawing & Site Construction Documentation ls
(Foto/diagram etc)
1.00
2.e Provide Detail Time Implementation Schedule for Each Station based on NEC's Master ls
Schedule
1.00
2.f Approval of point 2.e. ls
2.g Provide Quality Assurance Plan and Quality Management Plan incl. ls 1.00
- Inspection Procedure before Construction
- Inspection Procedure during Construction
- Inspection Procedure After Construction
- Test and Commisioning Procedure
- Acceptance Test Procedure
2.h Approval for item mentioned on point 2.g ls 0.00
SUBTOTAL SITE DESIGN PACK (=E)
TOTAL SITE SURVEY AND DESIGN (F=D+E)

C. CONSTRUCTION WORKS
1. SITE CLEARING WORKS, Incl
1.a Removal of trees and disposal pcs 0.00
1.b Removal of mangrove trees and disposal sq.m 0.00
1.c Relocate the small existing facilities pcs 0.00
1.d Relocate the public existing facilities pcs 0.00
1.e Demolition&disposal of existing permanent building sq.m 0.00
1.f Demolition&disposal of existing non permanent building sq.m 0.00
1.g Demolition&disposal of the existing structure cu.m 0.00
SUBTOTAL SITE CLEARING WORKS (= G )
2. SITE PREPARATION WORKS -, incl
2.a Mobilization / Demobilization of Tools, Material and Field Construction Team Team ls
1.00
2.b. Supplyng Clean Water for the Construction Works ls 1.00
2.c. Material and Mix Design Test completely done by Field Construction Team ls 1.00
2.d. Approved Design Pack / As Plan Drawing received by Field Construction Team ls 1.00
2.e. All required permit received by Field Construction Team ls 1.00
2.f Measurement and Bouwplank of Site Area sq.m 1.00
SUBTOTAL SITE PREPARATION WORKS (=H)
3. RETAINING WALLS AND OTHER ABNORMAL SOIL WORKS ( if required )
3.a. EARTH WORKS
3.a.1 Abnormal Soil Works / Cut & Fills cu.m 0.00
3.a.2 Land Compaction cu.m 0.00
3.b. MASONRY WORKS FOR RETAINING WALLS
3.b.1 River Stone Masonry cu.m 0.00
3.b.2 Red Brick Masonry (Brick wall) if Required cu.m 0.00
 Breakdown of Bill Of Quantity
CIVIL CONSTRUCTION AND MECHANICAL ELECTRICAL

Project : Project for Improvement of Equipment for Disaster Risk Management in Republic of Indonesia
Location : 076 Ngembul - East Java

No. DESCRIPTION UNIT QTY

3.c. CONCRETE WORKS FOR RETAINING WALLS

3.c.1 Reinforced Concrete K175 cu.m 0.00
3.c.2 Reinforced Concrete K225 cu.m 0.00
SUBTOTAL RETAINING WALLS AND ABNORMAL SOIL WORKS (=I)
4 NEW SEISMIC STATION ROOM
4.1 PERMANENT SHELTER 2.5mx 2.5m , incl
1 Excavation cu.m 4.00
2 Soil Backfill cu.m 4.00
3 Lean Concrete 1 : 3 : 5 cu.m 0.13
4 Rubble Stone cu.m 1.25
5 Sand Layer cu.m 0.19
6 Concrete K - 250 for Foundation cu.m 0.81
7 Concrete K - 250 for Sloof cu.m 0.28
8 Concrete K - 250 for Column cu.m 0.48
9 Concrete K - 250 for Beam cu.m 0.46
10 Concrete K - 250 for Concrete Slab cu.m 1.58
11 Concrete K - 250 for Concrete Floor cu.m 0.68
12 Concrete for Access Stair cu.m 0.06
13 GPS Foundation cu.m 0.01
14 Ceramic Tile 300x300 sq.m 7.93
15 Brick Wall sq.m 30.00
16 Wire Mash / (Kawat Loket 1/2") sq.m 60.00
17 Wall Mortar 1 : 4 sq.m 60.00
18 Painting (Interior) sq.m 39.21
19 Painting (Exterior) sq.m 37.66
20 Handrail Pile dia. 1 1/2" x 3.2mm thck - STK 400 kg 9.31
Base Plate PL 120x6t-120 Lg
21 kg 2.03
Stiffener PL 36x6t-50 Lg
22 kg 0.51
23 Dynabolt M10x80 mm pcs 6.00
24 PVC Pipe 4" m 1.60
25 Elbow 4" pcs 8.00
26 Gravel - 100mm thck sq.m 3.42
27 Door Frame & Panel ( inc. hinges, lockcase, handle ) set 1.00
28 Door Handle set 1.00
29 Polyethylans film sq.m 5.30
30 Aspalt sq.m 2.48
31 Painting for Door sq.m 3.86
32 Roster (200 x 200) pcs 8.00
SUBTOTAL PERMANENT SHELTER (= j )
4.2 FOUNDATION FOR SENSOR EQUIPMENT
1 Excavation cu.m 0.70
 Breakdown of Bill Of Quantity
CIVIL CONSTRUCTION AND MECHANICAL ELECTRICAL

Project : Project for Improvement of Equipment for Disaster Risk Management in Republic of Indonesia
Location : 076 Ngembul - East Java

No. DESCRIPTION UNIT QTY

2 Soil Backfill cu.m 0.43

3 Lean Concrete 1 : 3 : 5 cu.m 0.05
4 Rubble Stone cu.m 0.20
5 Concrete K - 250 for Foundation cu.m 0.39
6 Brick Wall sq.m 2.56
7 Styrofoam sq.m 1.68
8 Wood cover sq.m 0.98
9 Hinges pcs 2.00
10 Handle pcs 1.00
11 Wood Cover paint sq.m 5.12
12 Painting (Interior) sq.m 2.56
SUBTOTAL FOUNDATION FOR SENSOR EQUIPMENT (=K)
4.3 FOUNDATION FOR VSAT ANTENNA
1 Excavation cu.m 1.57
2 Soil Backfill cu.m 1.08
3 Lean Concrete cu.m 0.10
4 Rubble Stone cu.m 0.39
5 Concrete K - 250 for Foundation cu.m 0.68
6 Pile dia. 4" x 4.5mm thck - STK 400- 1500mm length inc. pile cup set 1.00
7 PVC Pipe 1.1/2"" m 6.00
SUBTOTAL FOUNDATION FOR VSAT ANTENNA (=L)
4.4 FOUNDATION FOR SOLAR PANEL
1 Excavation cu.m 0.00
2 Soil Backfill cu.m 0.00
3 Lean Concrete cu.m 0.00
4 Rubble Stone cu.m 0.00
5 Concrete K - 250 for Foundation cu.m 0.00
6 Pile dia. 4" x 4.5mm thck - STK 400- 1500mm length inc. pile cup kg 0.00
7 Solar Panel Mounting Structure kg 0.00
8 Mobilization Mounting Structure to Site ls 0.00
FOUNDATION FOR SOLAR PANEL (=M)
4.5 FENCE AND GATE
1 Excavation cu.m 0.00
2 Soil Backfill cu.m 0.00
3 Lean Concrete cu.m 0.00
4 Sand Layer cu.m 0.00
5 Concrete K - 250 for Foundation cu.m 0.00
6 Steel Pile dia. 2" x 3.2mm thick - 1540mm Length include Pile Cap pcs 0.00
7 Gate 1m Width include acceesories unit 0.00
8 Pad Lock unit 0.00
9 BRC Fence 1200 x 2400 - 6mm, including U clip and bolt M8 x 120 m 0.00
 Breakdown of Bill Of Quantity
CIVIL CONSTRUCTION AND MECHANICAL ELECTRICAL

Project : Project for Improvement of Equipment for Disaster Risk Management in Republic of Indonesia
Location : 076 Ngembul - East Java

No. DESCRIPTION UNIT QTY

10 Painting (Exterior) sq.m 0.00

11 Mobilization Fence to Site ls 0.00
SUBTOTAL FENCE AND GATE (=N)
4.6 MECHANICAL & ELECTRICAL
1 Conduit Pipe dia. 20mm inc. GPS m 16.00
2 Elbow 20mm Pcs 8.00
3 Clamp Pipe 20mm Pcs 22.00
4 Socket Outlet Pcs 1.00
5 Saklar engkel Outbow Pcs 1.00
6 Fitting Plafon Pcs 1.00
7 Cable NYY 3 x 2.5 mm2 m 15.00
8 ACPDB Box Pcs 1.00
9 ELCB 16A 1 phase Pcs 1.00
10 SPD Arrester Pcs 1.00
11 MCB 10A 1 phase Pcs 1.00
12 MCB 6A 1 phase Pcs 3.00
13 Lampu Philips 9.5 Watt Pcs 1.00
14 Power Switch Pcs 1.00
SUBTOTAL MECHANICAL & ELECTRICAL (=O)
4.7 GROUNDING SYSTEM
1 PVC Flexible Metal Conduits m 14.00
2 Copper Plate Pcs 1.00
3 BCC Cable 50 mm2 m 8.50
4 Isolator Bar Type Silinder Pcs 2.00
5 Copper Rod Diameter 5/8" - 2 m m 2.00
6 Unimax Clamp Pcs 2.00
7 Frame Hand Hole / Grounding Box for Green Field Set 1.00
8 Sealant Tube 2.00
SUB TOTAL GROUNDING SYSTEM (=P)
4.8 SPECIAL EXTRA BUILDING
1 Bunker Renovation ( If Required ) sq.m 0.00
2 Equipment's Pit / Equipment's Stage Renovation cu.m 0.00
3 PVC Pipe 1.1/2 for Signal Cable / IFL Cable ( If Required) m 0.00
4 Cable NYY 3 x 2.5 mm2 from NEW AC PDB to Existing Customer's AC PDB m 0.00
SUB TOTAL SPECIAL EXTRA BUILDING (=Q)
SUBTOTAL NEW SEISMIC STATION ROOM ( R= J+K+L+M+N+O+P+Q)
TOTAL CONSTRUCTION WORKS ( = W=G+H+I+S+R+V)

D. SITE SUPERVISORY WORKS

A MANPOWER
1 Project Supervisor manday 75.00
 Breakdown of Bill Of Quantity
CIVIL CONSTRUCTION AND MECHANICAL ELECTRICAL

Project : Project for Improvement of Equipment for Disaster Risk Management in Republic of Indonesia
Location : 076 Ngembul - East Java

No. DESCRIPTION UNIT QTY

2 Project Engineer manday -

SUBTOTAL MANPOWER ( = A1 )
B HOTEL & ACCOMODATION
1 Rental Car ( Incl. Gasoline and Driver ) Month 2.00
2 Hotel & allowance Month 2.00
SUBTOTAL HOTEL & ACCOMODATION ( = B1 )
C MOBILISATION / DEMOBILISATION
1 Airline Ticket / Air Transportation ( Vice - Versa ) man 1.00
2 Ferry Ticket / Sea Transporation man
3 Taxi to / from Airport and / or Seaport man
SUBTOTAL MOBILISATION / DEMOBILISATION (= C1)
D TOOLS AND TEST EQUIPMENT
1 Hardware ( Teodolite, Laptop ,Compass, GPS, etc ) lot 0.25
2 5KVA Generator Set Rental lot 1.00
3 Concrete Mixer Machine Rental lot 1.00
4 Safety & HSE lot 1.00
SUBTOTAL TOOLS AND TEST EQUIPMENT (= D1 )
E REPORT & DOCUMENTATION
1 Communication & Reporting lot 2.00
2 Regular Reporting Daily/weekly/Monthly lot 2.00
SUBTOTAL REPORT & DOCUMENTATION ( = E1)
TOTAL SUPERVISORY WORKS ( = F1 = A1 + B1+ C1 + D 1+ E1 )

TOTAL DIRECT COST ( = TOT#1 = F + W )

TOTAL INDIRECT COST ( = TOT#2 = F1)

GRAND TOTAL
UNIT COST TOTAL COST REMARKS

0 by BMKG
0 by BMKG
0 by BMKG
0 by BMKG
0 by BMKG
0 by BMKG
0

0 by BMKG

0 by BMKG
0
0

-
-

0 By NEC

0 By NEC
-
UNIT COST TOTAL COST REMARKS

-
- by NEC
-

0 by NEC
-

-
-
-
-
-
-
-
-

-
-
-
-
-
-
-

-
-

-
-
UNIT COST TOTAL COST REMARKS

-
-
-

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-

-
UNIT COST TOTAL COST REMARKS

-
-
-
-
-
-
-
-
-
-
-
-

-
-
-
-
-
-
-
-

-
-
-
-
-
-
-
-
-

-
-
-
-
-
-
-
-
-
UNIT COST TOTAL COST REMARKS

-
-
-

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-

-
- Grounding shall
- less than 10 Ohm
-
-
-
-
-
-

-
-
-
-
-
-
-

-
UNIT COST TOTAL COST REMARKS

-
-

-
-
-

-
-
-
-

-
-
-
-
-

-
-
-
-

-
 Breakdown of Bill Of Quantity
Civil Construction and Mechanical Electrical Services

SITE_NO_NEW
SITE_NO_OLD
SITE NAME
DESCRIPTION OF SEISMIC STATION

CS ROOM (SATELLITE MODEM, UPS, GPS, DIGITIZER)

SM SEISMOGRAPH ROOM
BS SEISMOGRAPH ROOM
BB SEISMOGRAPH ROOM
VSAT ANTENNA LOCATION
SECURITY FENCE
POWER SYSTEM
STATION TYPE
LANDLORD
SEISMIC STATION 'S OWNER

No. DESCRIPTION

A SITE ACQUISITION AND PERMIT WORKS

1 SITE ACQUISITION
1.a Joint planning to define network design and location of Seismic Station
1.b. Joint feasibility survey to provide SIP (Site Information Package)
1.c. Approval of candidate site of Seismic Station
1.f. Perform price Negotion for site to be leased / buy with land lord
1.g. Approval of Price for site to be leased or buy
1.h. Payment for leased fee or buy to landlord
SUBTOTAL SITE ACQUISITION (= A)
2 SITE PERMIT
2.a Arrangement for Required permit for Seismic Station 's contsruction incl.
- Building Permit (IMB )
- Community Permit ( if required)
- Private Landlord Permit
- Local Government Permit
- Other 3rd Party Institution (University, Airport., ESDM)
- BMKG regional Office Permit
2.b Issuing formal Ready for Construction Notification Letter (RFC Letter )
 SUBTOTAL SITE PERMIT (= B)
SUBTOTAL SITE ACQUISITION AND PERMIT (= C= A+B)

B SURVEY, DESIGN AND ENGINEERING WORKS

1 TECHNICAL SURVEY, incl.
1.a Perform Technical Survey at Candidate Site to check Construction possibility as follow :

- Site Layout for Seismic Station and VSAT Foundation

- Availability of Access Road
- Availability of Power System / PLN
- Soil Condition including Soil Test (if required)
- Possibility of Land to be acquired (Leased/Buy) ( if required)
1.b Provide Technical Survey Report for point 1.a ( Hardcopy and Softcopy)
SUBTOTAL SITE TECHNICAL SURVEY (=D)
2 DEVELOPMENT OF SITE DESIGN PACK , incl.
2.a Approval of Design Pack ( incl. As Plan Drawing ) based on Technical Site Survey, including :

- Civil Infrastructure for Seismic Station ( New and Existing Site)

- Electrical and Grounding System infrastructure ( New Site and Existing Site )
2.b Approval of Bill Of Quantity / Bill Of Material and Price based on Technical Site Survey and
Site Design Pack.
2.c Develop and Provide Design Drawing , Shop Drawing, As Plan Drawing
2.d Develop and Provide As Built Drawing & Site Construction Documentation (Foto/diagram
etc)
2.e Provide Detail Time Implementation Schedule for Each Station based on NEC's Master
Schedule
2.f Approval of point 2.e.
2.g Provide Quality Assurance Plan and Quality Management Plan incl.
- Inspection Procedure before Construction
- Inspection Procedure during Construction
- Inspection Procedure After Construction
- Test and Commisioning Procedure
- Acceptance Test Procedure
2.h Approval for item mentioned on point 2.g
SUBTOTAL SITE DESIGN PACK (=E)
TOTAL SITE SURVEY AND DESIGN (F=D+E)

C. CONSTRUCTION WORKS
1. SITE CLEARING WORKS, Incl
1.a Removal of trees and disposal
1.b Removal of mangrove trees and disposal
1.c Relocate the small existing facilities
 1.d Relocate the public existing facilities
1.e Demolition&disposal of existing permanent building
1.f Demolition&disposal of existing non permanent building
1.g Demolition&disposal of the existing structure
SUBTOTAL SITE CLEARING WORKS (= G )
2. SITE PREPARATION WORKS -, incl
2.a Mobilization / Demobilization of Tools, Material and Field Construction Team Team

2.b. Supplyng Clean Water for the Construction Works

2.c. Material and Mix Design Test completely done by Field Construction Team
2.d. Approved Design Pack / As Plan Drawing received by Field Construction Team
2.e. All required permit received by Field Construction Team
2.f Measurement and Bouwplank of Site Area
SUBTOTAL SITE PREPARATION WORKS (=H)
3. RETAINING WALLS AND OTHER ABNORMAL SOIL WORKS ( if required )
3.a. EARTH WORKS
3.a.1 Abnormal Soil Works / Cut & Fills
3.a.2 Land Compaction
3.b. MASONRY WORKS FOR RETAINING WALLS
3.b.1 River Stone Masonry
3.b.2 Red Brick Masonry (Brick wall) if Required
3.c. CONCRETE WORKS FOR RETAINING WALLS
3.c.1 Reinforced Concrete K175
3.c.2 Reinforced Concrete K225
SUBTOTAL RETAINING WALLS AND ABNORMAL SOIL WORKS (=I)
4 NEW SEISMIC STATION ROOM
4.1 PERMANENT SHELTER 2.5mx 2.5m , incl
1 Excavation
2 Soil Backfill
3 Lean Concrete 1 : 3 : 5
4 Rubble Stone
5 Sand Layer
6 Concrete K - 250 for Foundation
7 Concrete K - 250 for Sloof
8 Concrete K - 250 for Column
9 Concrete K - 250 for Beam
10 Concrete K - 250 for Concrete Slab
11 Concrete K - 250 for Concrete Floor
12 Concrete for Access Stair
13 GPS Foundation
14 Ceramic Tile 300x300
15 Brick Wall
16 Wire Mash / (Kawat Loket 1/2")
 17 Wall Mortar 1 : 4
18 Painting (Interior)
19 Painting (Exterior)
20 Handrail Pile dia. 1 1/2" x 3.2mm thck - STK 400
Base Plate PL 120x6t-120 Lg
21
22 Stiffener PL 36x6t-50 Lg
23 Dynabolt M10x80 mm
24 PVC Pipe 4"
25 Elbow 4"
26 Gravel - 100mm thck
27 Door Frame & Panel ( inc. hinges, lockcase, handle )
28 Door Handle
29 Polyethylans film
30 Aspalt
31 Painting for Door
32 Roster (200 x 200)
SUBTOTAL PERMANENT SHELTER (= j )
4.2 FOUNDATION FOR SENSOR EQUIPMENT
1 Excavation
2 Soil Backfill
3 Lean Concrete 1 : 3 : 5
4 Rubble Stone
5 Concrete K - 250 for Foundation
6 Brick Wall
7 Styrofoam
8 Wood cover
9 Hinges
10 Handle
11 Wood Cover paint
12 Painting (Interior)
SUBTOTAL FOUNDATION FOR SENSOR EQUIPMENT (=K)
4.3 FOUNDATION FOR VSAT ANTENNA
1 Excavation
2 Soil Backfill
3 Lean Concrete
4 Rubble Stone
5 Concrete K - 250 for Foundation
6 Pile dia. 4" x 4.5mm thck - STK 400- 1500mm length inc. pile cup
7 PVC Pipe 1.1/2""
SUBTOTAL FOUNDATION FOR VSAT ANTENNA (=L)
4.4 FOUNDATION FOR SOLAR PANEL
1 Excavation
2 Soil Backfill
 3 Lean Concrete
4 Rubble Stone
5 Concrete K - 250 for Foundation
6 Pile dia. 4" x 4.5mm thck - STK 400- 1500mm length inc. pile cup
7 Solar Panel Mounting Structure
8 Mobilization Mounting Structure to Site
FOUNDATION FOR SOLAR PANEL (=M)
4.5 FENCE AND GATE
1 Excavation
2 Soil Backfill
3 Lean Concrete
4 Sand Layer
5 Concrete K - 250 for Foundation
6 Steel Pile dia. 2" x 3.2mm thick - 1540mm Length include Pile Cap
7 Gate 1m Width include acceesories
8 Pad Lock
9 BRC Fence 1200 x 2400 - 6mm, including U clip and bolt M8 x 120
10 Painting (Exterior)
11 Mobilization Fence to Site
SUBTOTAL FENCE AND GATE (=N)
4.6 MECHANICAL & ELECTRICAL
1 Conduit Pipe dia. 20mm inc. GPS
2 Elbow 20mm
3 Clamp Pipe 20mm
4 Socket Outlet
5 Saklar engkel Outbow
6 Fitting Plafon
7 Cable NYY 3 x 2.5 mm2
8 ACPDB Box
9 ELCB 16A 1 phase
10 SPD Arrester
11 MCB 10A 1 phase
12 MCB 6A 1 phase
13 Lampu Philips 9.5 Watt
14 Power Switch
SUBTOTAL MECHANICAL & ELECTRICAL (=O)
4.7 GROUNDING SYSTEM
1 PVC Flexible Metal Conduits
2 Copper Plate
3 BCC Cable 50 mm2
4 Isolator Bar Type Silinder
5 Copper Rod Diameter 5/8" - 2 m
6 Unimax Clamp
 7 Frame Hand Hole / Grounding Box for Green Field
8 Sealant
SUB TOTAL GROUNDING SYSTEM (=P)
4.8 SPECIAL EXTRA BUILDING
1 Bunker Renovation ( If Required )
2 Equipment's Pit / Equipment's Stage Renovation
3 PVC Pipe 1.1/2 for Signal Cable / IFL Cable ( If Required)
4 Cable NYY 3 x 2.5 mm2 from NEW AC PDB to Existing Customer's AC PDB
SUB TOTAL SPECIAL EXTRA BUILDING (=Q)
SUBTOTAL NEW SEISMIC STATION ROOM ( R= J+K+L+M+N+O+P+Q)
5 NEW PLN CONNECTION ( If Required )
10.a PLN Connection 1300 VA ( Including KWH Meter)
10.b Additional PLN Material
10.b.1 Twisted cable 4x16 mm2
10.b.2 Twisted cable 4x25 mm2
10.b.3 Twisted cable 4x35 mm2
10.b.4 Twisted cable 4x50 mm2
10.b.5 Twisted cable 4x70 mm2
10.b.6 Cable AAAC 35 mm2
10.b.7 Cable AAAC 50 mm2
10.b.8 Cable AAAC 70 mm2
10.b.9 Cable NYFGBY 4x16 mm2
10.b.10 Cable NYFGBY 4x25 mm2
10.b.11 Cable NYY 4 X 16 mm2
10.b.12 Cable NYY 4 X 25 mm2
10.b.13 Cable BCC 25 mm2
10.b.14 Cable BCC 35 mm2
10.b.15 Cable BCC 50 mm2
10.b.16 Cable BCC 70 mm2
10.b.17 Twisted cable 2x16 mm2
10.b.18 Twisted cable 2x25 mm2
10.b.19 Twisted cable 2x35 mm2
10.b.20 Twisted cable 2x50 mm2
10.b.21 Twisted cable 2x70 mm2
10.b.22 Cable NYFGBY 2x16 mm2
10.b.23 Cable NYFGBY 2x25 mm2
10.b.24 Cable NYY 2 X 16 mm2
10.b.25 Cable NYY 2 X 25 mm2
10.b.26 PLN concrete pole 11M
10.b.27 PLN steel pole 11M
10.b.28 Concrete pole 9M
10.b.29 Steel pole 9M
10.b.30 Transformer 1or 3 phase 25 KVA 220/380 V
 10.b.31 Transformer 1or 3 phase 50 KVA 220/380 V
10.b.32 Arrester Class B 40 KA
10.b.33 Concrete Pole H= 9M c/w Foundation
SUBTOTAL NEW PLN CONNECTION ( = S )
6 ADDITIONAL TRANSPORTATION for MATERIAL ( If Required )
6.a Additional transportation by Labour / Manpower for the difficult access condition
6.a.1 Add. Trans, 0 - 100m, slope 0 - 15 degree
6.a.2 Add. Trans, 0 - 100m, slope 15 - 30 deg
6.a.3 Add. Trans, 0 - 100m, slope 30 - 45 deg
6.a.4 Add. Trans, 0 - 100m, slope >> 45 deg
6.a.5 Add. Trans, 100 - 500m, slope 0-15 deg
6.a.6 Add. Trans, 100 - 500m, slope 15-30 deg
6.a.7 Add. Trans, 100 - 500m, slope 30-45 deg
6.a.8 Add. Trans, 100 - 500m, slope >> 45 deg
6.a.9 Add. Trans, >> 500m, slope 0-15 deg
6.a.10 Add. Trans, >> 500m, slope 15-30 deg
6.a.11 Add. Trans, >> 500m, slope 30-45 deg
6.a.12 Add. Trans, >> 500m, slope >> 45 deg
SUBTOTAL ADDITIONAL TRANSPORTATION BY LABOUR (=T)
6.b Additional transportation by vessel/airplane for the difficult access condition
6.b.1 Vessel/Airplane Trans. distance < than 0.2 miles
6.b.2 Vessel/Airplane Trans. distance 0.2 - 1.0 miles

6.b.3 Vessel/Airplane Trans. distance 1.0 - 5.0 miles

6.b.4 Vessel/Airplane Trans. distance > than 5.0 miles

SUBTOTAL ADDITIONAL TRANSPORTATION BY VESSEL / AIRPLANE (=U)

SUBTOTAL ADDITIONAL TRANSPORTATION (=V=T+U)
TOTAL CONSTRUCTION WORKS ( = W=G+H+I+S+R+V)

D. SITE SUPERVISORY WORKS

A MANPOWER
1 Project Supervisor
2 Project Engineer
SUBTOTAL MANPOWER ( = A1 )
B HOTEL & ACCOMODATION
1 Rental Car ( Incl. Gasoline and Driver )
2 Hotel & allowance
SUBTOTAL HOTEL & ACCOMODATION ( = B1 )
C MOBILISATION / DEMOBILISATION
1 Airline Ticket / Air Transportation ( Vice - Versa )
 2 Ferry Ticket / Sea Transporation
3 Taxi to / from Airport and / or Seaport
SUBTOTAL MOBILISATION / DEMOBILISATION (= C1)
D TOOLS AND TEST EQUIPMENT
1 Hardware ( Teodolite, Laptop ,Compass, GPS, etc )
2 5KVA Generator Set Rental
3 Concrete Mixer Machine Rental
4 Safety & HSE
SUBTOTAL TOOLS AND TEST EQUIPMENT (= D1 )
E REPORT & DOCUMENTATION
1 Communication & Reporting
2 Regular Reporting Daily/weekly/Monthly
SUBTOTAL REPORT & DOCUMENTATION ( = E1)
TOTAL SUPERVISORY WORKS ( = F1 = A1 + B1+ C1 + D 1+ E1 )

TOTAL DIRECT COST ( = TOT#1 = F + W )

TOTAL INDIRECT COST ( = TOT#2 = F1)

GRAND TOTAL
 68
66
BINANGUN
EXISTING ROOM
EXISTING ROOM
N/A
N/A
GREENFIELD
N/A
NEW PLN
SMS
KANTOR CAMAT
BMKG

UNIT QTY UNIT COST TOTAL COST REMARKS

0.00 0 0 by BMKG
0.00 0 0 by BMKG
0.00 0 0 by BMKG
0.00 0 0 by BMKG
0.00 0 0 by BMKG
0.00 0 0 by BMKG
0

0.00 0 0 by BMKG

0.00 0 0 by BMKG
 0
0

ls
1.00 3,967,163 3,967,163

ls 1.00 388,168 388,168

4,355,331

ls
0.00 0 0 By NEC

ls
0 By NEC
ls 1.00 388,168 388,168
ls
1.00 388,168 388,168
ls
1.00 194,084 194,084
ls - by NEC
ls 1.00 194,084 194,084

ls 0.00 0 by NEC
1,164,504

5,519,834

pcs 0.00 618,701 -

sq.m 0.00 112,491 -
pcs 0.00 719,943 -
 pcs 0.00 4,949,607 -
sq.m 3.00 675,000 2,025,000
sq.m 3.00 391,469 1,174,407
cu.m 3.00 449,964 1,349,893
4,549,299

ls
1.00 730,679 730,679
ls 1.00 831,863 831,863
ls 1.00 780,679 780,679
ls 1.00 818,266 818,266
ls 1.00 780,679 780,679
sq.m 1.00 846,174 846,174
4,788,341

cu.m 0.00 314,975 -

cu.m 0.00 179,986 -

cu.m 0.00 843,683 -

cu.m 0.00 697,445 -

cu.m 0.00 2,869,337 -

cu.m 0.00 4,043,157 -
-

cu.m 0.00 78,499 -

cu.m 0.00 32,147 -
cu.m 0.00 516,480 -
cu.m 0.00 516,709 -
cu.m 0.00 273,056 -
cu.m 0.00 3,158,130 -
cu.m 0.00 3,263,832 -
cu.m 0.00 3,918,141 -
cu.m 0.00 3,263,832 -
cu.m 0.00 3,263,832 -
cu.m 0.00 3,263,832 -
cu.m 0.00 3,570,731 -
cu.m 0.00 1,293,308 -
sq.m 0.00 156,068 -
sq.m 0.00 294,285 -
sq.m 0.00 20,411 -
sq.m 0.00 65,965 -
sq.m 0.00 48,552 -
sq.m 0.00 48,552 -
kg 0.00 13,129 -
kg 0.00 9,827 -
kg 0.00 9,827 -
pcs 0.00 1,794 -
m 0.00 162,481 -
pcs 0.00 14,952 -
sq.m 0.00 55,511 -
set 0.00 9,569,426 -
set 0.00 199,363 -
sq.m 0.00 28,908 -
sq.m 0.00 49,841 -
sq.m 0.00 29,443 -
pcs 0.00 19,936 -
-

cu.m 0.70 78,499 54,949

cu.m 0.43 32,147 13,823
cu.m 0.05 516,480 25,824
cu.m 0.20 516,709 103,342
cu.m 0.39 3,158,130 1,231,671
sq.m 2.56 20,411 52,252
sq.m 1.68 44,857 75,359
sq.m 0.98 199,363 195,376
pcs 2.00 19,936 39,873
pcs 1.00 9,968 9,968
sq.m 5.12 15,720 80,485
sq.m 2.56 48,898 125,178
2,008,100

cu.m 1.57 78,499 123,087

cu.m 1.08 32,147 34,655
cu.m 0.10 516,480 50,615
cu.m 0.39 516,709 202,550
cu.m 0.68 3,158,130 2,160,161
set 1.00 3,000,000 3,000,000
m 6.00 14,952 89,713
5,660,781

cu.m 0.00 81,770 -

cu.m 0.00 33,487 -
cu.m 0.00 538,000 -
cu.m 0.00 538,239 -
cu.m 0.00 3,289,718 -
kg 0.00 20,795 -
kg 0.00 15,575 -
ls 0.00 830,679 -
-

cu.m 0.00 78,499 -

cu.m 0.00 32,147 -
cu.m 0.00 516,480 -
cu.m 0.00 516,709 -
cu.m 0.00 3,158,130 -
pcs 0.00 119,618 -
unit 0.00 1,495,223 -
unit 0.00 159,490 -
m 0.00 318,981 -
sq.m 0.00 48,898 -
ls 0.00 830,679 -
-

m 16.00 7,476 119,618

Pcs 8.00 1,994 15,949
Pcs 22.00 797 17,544
Pcs - 28,908 -
Pcs - 21,930 -
Pcs - 7,975 -
m 15.00 17,644 264,654
Pcs 1.00 697,771 697,771
Pcs 1.00 356,860 356,860
Pcs 1.00 423,646 423,646
Pcs 1.00 97,688 97,688
Pcs 3.00 89,713 269,140
Pcs - 52,831 -
Pcs - 26,914 -
2,262,870

m 14.00 17,444 244,220 Grounding shall less than 10 Ohm

Pcs 1.00 143,541 143,541
m 8.50 37,381 317,735
Pcs 2.00 9,968 19,936
m 2.00 176,436 352,873
Pcs 2.00 24,920 49,841
 Set 1.00 518,344 518,344
Tube 2.00 21,930 43,860
1,690,349

sq.m 0.00 0 -
cu.m 0.00 0 -
m 40.00 14,254 570,141
m 40.00 16,819 672,766
1,242,907
12,865,008

ls 0.00 13,389,762 0 by BMKG

0 by BMKG
m 0.00 33,747 0 by BMKG
m 0.00 47,246 0 by BMKG
m 0.00 56,246 0 by BMKG
m 0.00 73,119 0 by BMKG
m 0.00 95,617 0 by BMKG
m 0.00 29,248 0 by BMKG
m 0.00 37,122 0 by BMKG
m 0.00 49,496 0 by BMKG
m 0.00 112,491 0 by BMKG
m 0.00 179,986 0 by BMKG
m 0.00 101,242 0 by BMKG
m 0.00 134,989 0 by BMKG
m 0.00 44,996 0 by BMKG
m 0.00 51,746 0 by BMKG
m 0.00 67,495 0 by BMKG
m 0.00 89,993 0 by BMKG
m 0.00 22,498 0 by BMKG
m 0.00 29,248 0 by BMKG
m 0.00 44,996 0 by BMKG
m 0.00 56,246 0 by BMKG
m 0.00 74,244 0 by BMKG
m 0.00 94,492 0 by BMKG
m 0.00 123,740 0 by BMKG
m 0.00 67,495 0 by BMKG
m 0.00 94,492 0 by BMKG
pcs 0.00 4,499,642 0 by BMKG
pcs 0.00 4,499,642 0 by BMKG
pcs 0.00 4,049,678 0 by BMKG
pcs 0.00 4,049,678 0 by BMKG
pcs 0.00 73,119,187 0 by BMKG
 pcs 0.00 95,617,398 0 by BMKG
pcs 0.00 1,574,875 0 by BMKG
pcs 0.00 4,049,678 0 by BMKG
0

kg/km 0.00 366 0

kg/km 0.00 439 0
kg/km 0.00 476 0
kg/km 0.00 549 0
kg/km 0.00 323 0
kg/km 0.00 387 0
kg/km 0.00 420 0
kg/km 0.00 484 0
kg/km 0.00 280 0
kg/km 0.00 336 0
kg/km 0.00 364 0
kg/km 0.00 420 0
0

kg/mile (sea) 0.00 2,367 0

kg/mile (sea)
0.00 861 0
kg/mile (sea)
0.00 172 0
kg/mile (sea)
0.00 65 0
0
0
22,202,648

manday 45.00 297,058 13,367,611

manday - 198,039 -
13,367,611

Month 1.00 8,911,741 8,911,741

Month 1.00 7,129,393 7,129,393
16,041,134

man 1.00 950,586 950,586

man -
man -
950,586

lot 0.25 9,505,857 2,376,464

lot 1.00 3,564,696 3,564,696
lot 1.00 4,158,812 4,158,812
lot 1.00 1,188,232 1,188,232
11,288,205

lot 2.00 594,116 1,188,232

lot 2.00 594,116 1,188,232
2,376,464
44,024,000

27,722,482

44,024,000

71,746,482