Project Proposed for Supply and Installed Over Head 20 kV Grid From

Power House BBRI to Simpang Lagoi, Connection to PLN Grid, 12 Km Lenght,

Project Owner PT Bintan Resort Cakrawala Lagoi, Bintan.
Date : 22nd October 2009

No Description Qty Unit Unit Price (Rp) Total Price (Rp)

A Preparation work
1 Site Survey 12 Kms 4,080,000 48,960,000
2 Route Map 12 Kms 816,000 9,792,000
3 Pole Position Schedule (Stacking) 300 Poles 54,400 16,320,000
4 Soil Investigation 30 Poles 1,632,000 48,960,000
5 Pole Foundation Schedule 310 Poles 20,400 6,324,000
6 Material Schedule 310 Poles 20,400 6,324,000

B Over Head Conductor and Accessories

Conductor A3C 185 mm2 36000 m 24,000 864,000,000
Joint Sleeve 72 PCS 81,600 5,875,200
Midspan Joint 360 PCS 156,400 56,304,000
Anti Climbing 310 set 115,600 35,836,000
Installation Cost 36 Km 7,480,000 269,280,000

C Pemasangan Cross Arm Tumpu 1800 mm 185 Pole 5,960,000 1,102,600,000

1 Concrette Pole C12 - 350 daN E 1 Pole
2 Cross Arm UNP 10 100.50.5x1800 mm 1 PC
3 U Clamp Type I 50 x 6 mm 1 PC
4 Bolt,nut and 2 washer M16 x 70 mm 4 PC
5 Steel Plate Type I 2 PC
6 Bolt,nut and 2 washer M16 x 148 mm 2 PC
7 Arm Tie Brace 50.50x1270 mm 2 PC
8 Pin/Post Insulator 3 PC
9 Preformed Top Ties 3 PC
10 U Clamp and Plate type II 50 x 6 mm 2 PC
11 Installation Cost 1 set

D Install. Cross Arm Double Supp. for below 5 degree 45 7,517,000 338,265,000
1 Concrette Pole C12 - 350 daN E 1 Pole
2 Cross Arm UNP 10 100.50.5x2000 mm 2 PC
3 U Clamp Type II 50 x 6 mm 4 PC
4 Double Arming Bolt M16x300 mm 2 PC
5 Arm Tie Brace 50.50x1270 mm 2 PC
6 Steel Plate Type I 4 PC
7 Bolt,nut and 2 washer M16 x 148 mm 12 PC
8 Bolt,nut and 2 washer M16 x 70 mm 4 PC
9 Steel Plate Type II 4 PC
10 Pin/Post Insulator 6 PC
11 Preformed Side Tie 6 PC
12 Installation Cost 1 set

E Install. Cross Arm Tension Single Supp. 2000 mm 34 Pole 9,131,000 310,454,000
1 Concrette Pole C13 - 350 daN E 1 Pole
2 Cross Arm UNP 10 100.50.5x2000 mm 2 PC
3 Arm Tie Brace 50.50x1270 mm 2 PC
4 U Clamp Type II 4 PC
5 Double Arming Bolt M16x300 mm 2 PC
6 U Clamp Type II 4 PC
7 Bolt,nut and 2 washer M16 x 148 mm 10 PC
8 Steel Plate Type I 4 PC
9 Steel Plate Type II 4 PC
10 Pin/Post Insulator 1 PC
11 Tension insulator set 6 PC
12 Preform Top Ties 1 PC
13 Parallel Groove Clamp/nobn tension Joint 6 PC
14 Installation Cost 1 set
 F Install. Cross Arm Tension Single Support 2200 mm 20 Poles 9,961,000 199,220,000
1 Concrette Pole C13 - 350 daN E 2 Poles
2 Cross Arm UNP 10 100.50.5x2200 mm 2 PCS
3 U Clamp Type II 4 PCS
4 Double Arming Bolt M16x300 mm 4 PCS
5 Steel Plate Type II 6 PCS
6 Bolt,nut and 2 washer M16 x 148 mm 6 PCS
7 Pin/Post Insulator 1 PC
8 Preform Top Ties 1 PC
9 Tension insulator set 6 PCS
10 Parallel Groove Clamp/non tension Joint 6 PCS
11 Installation Cost 1 set

G Install. 2 x 1/2 Tension Support 2000 mm, 90 degree 14 Poles 10,683,000 149,562,000
1 Concrette Pole C12 - 500 daN E 1 Pole
2 Cross Arm UNP 10 100.50.5x2000 mm 4 PCS
3 Double Arming Bolt M16x300 mm 4 PCS
4 U Clamp Type II 50 x 6 mm 4 PCS
5 Steel Plate Type I 4 PCS
6 Steel Plate Type II 8 PCS
7 Bolt,nut and 2 washer M16 x 148 mm 16 PCS
8 Arm Tie Brace 50.50x1270 mm 4 PCS
9 Pin/Post Insulator 1 PCS
10 Performed Side Ties 1 PCS
11 Tension insulator set 6 PCS
12 Parallel Groove Clamp/non tension Joint 8 PCS
13 Installation Cost 1 set

H Pemasangan Cross Arm T - OFF Suspension 1 Pole 40,650,000 40,650,000

1 Concrette Pole C12 - 500 daN E 1 Pole
2 Cross Arm UNP 10 100.50.5x2000 mm 2 PCS
3 Cross Arm UNP 10 100.50.5x1800 mm 1 PC

4 U Clamp Type II 2 PCS

5 Double Arming Bolt M16x300 mm 2 PCS
6 U Clamp Type I 2 PCS
7 Bolt,nut and 2 washer M16 x 70 mm 6 PCS
8 Bolt,nut and 2 washer M16 x 148 mm 10 PCS
9 Steel Plate Type I 4 PCS
10 Arm Tie Brace 50.50x1270 mm 4 PCS
11 Steel Plate Type II 4 PCS
12 Pin/Post Insulator 5 PCS
13 Loadbreak switch includ. Steel support 1 PC
14 Lightning Arrester 10 KA 3 PCS
15 Tension insulator set 3 PCS
16 H Connector 8 PCS
17 Performed Top Ties 5 PCS
18 Installation Cost 1 set

I Install. Cross Arm Dead End Pole Double Support 1 Pole 14,560,000 14,560,000
1 Concrette Pole C12 - 500 daN E 2 Poles
2 Cross Arm UNP 10 100.50.5x2000 mm 2 PCS
3 U Clamp Type II 4 PCS
4 Double Arming Bolt M16x300 mm 4 PCS
5 Steel Plate Type II 6 PCS
6 Bolt,nut and 2 washer M16 x 148 mm 6 PCS
7 Tension insulator set 3 PCS
8 Arrester 20 kV 10 kA 3 PCS
9 Parallel Groove Clamp/non tension Joint 6 PCS
Installation Cost 1 set

J Down Guy 30 Sets 2,522,000 75,660,000

1 Single Guy wire Band 1 set
2 Bolt,nuts and washer 2 PCS

3 Turnbuckle 5/8 inch 1 PC

4 Wire Clips 8 PCS
5 Guy Insulator Dia. 105 mm 1 PC
6 Galv.Steel Wire 2 x 16 mm 12 m
7 Galv.Steel Wire 1 x 16 mm 8 m
8 Guy Rod 2 mtr 1 PC
9 Expanding Anchor 1 PC
10 Installation Cost 1 set

K Grounding Poles : 100 Point 639,000 63,900,000

1 Rod Ground Steel 1 1/4" x 3 1 Poles
2 Clamp Ground Rod 1 PC
3 Connector as req./parallel Groove Clamp 1 PC
4 Grounding Terminal 2 PC
5 Grounding Wire CU 50 mm2 1.5 m
Installation Cost 1 set

L Grounding for Guy Wire : 30 Poles 262,000 7,860,000

1 Connector as require 1 PC
2 Ground Wire Solid copper 1 m
3 Grounding Terminal 1 PC
4 Installation Cost 1 set

M Pole Foundation : 120 Poles 2,992,000 359,040,000

Estimated Pole Foundation 120 Poles

N Testing ,Commissioning and Certificate for

 Laik Operation by Third Party 1 lot 115,600,000 115,600,000

O Danger Plate two Face 300 Sheets 122,400 36,720,000

1 Danger Plate 1 sheet
2 Installation Cost 1 set

P Number Plate 300 Sheets 108,800 32,640,000

1 Number Plate 1 sheet
2 Installation Cost 1 set

Q MOB/DEMOB
Mobilisasi Material 1 lot 380,800,000 380,800,000
Worker 1 lot 54,400,000 54,400,000
Tools & Equipment 1 lot 18,496,000 18,496,000

Grand Total A to Q 4,668,402,200

PT. Wahana Yasa Trans Energi