Date post: | 04-Jun-2018 |
Category: |
Documents |
Upload: | nofrialdie |
View: | 216 times |
Download: | 0 times |
8/13/2019 Cost Plan Bcci Electrical Rev 1-16102012(Final) Sn - Copy
http://slidepdf.com/reader/full/cost-plan-bcci-electrical-rev-1-16102012final-sn-copy 1/21
Project : BARRY CALLEBAU Project : BARRY CALLEBAUT
GENERAL RECAPITULATION MECHCANICAL ELECTRICAL WORKS
NO. T O T A L
I. WORK PREPARATION 142,835,000.00Rp
II. ELECTRICAL WORK 5,232,769,334.95Rp
III. MECHANICAL WORKS 3,279,355,211.59Rp
-Rp
865,495,954.65Rp
9,520,455,501.20Rp
URAIAN PEKERJAAN
TOTAL ELECTRICAL AND MECHANICAL WORKS
VAT 10 %
TOTAL
8/13/2019 Cost Plan Bcci Electrical Rev 1-16102012(Final) Sn - Copy
http://slidepdf.com/reader/full/cost-plan-bcci-electrical-rev-1-16102012final-sn-copy 2/21
Project : BARRY CALLEBAUT
(2) (3) (4) (5) (6)=(3x5) (7)
I. LIGHTING AND RECEPTACLE INSTALLATION WORKS
Supply, Install & testing all lighting & receptacle installation works
complete with pipe conduit PVC high impact dia. 20 mm, clamp
t-dos and accessories as shown on drawing and all as spesified
technical specification.
1 Cleaning area 1.00 lot 12100000 12,100,000
2 Electrical and genset support 1.00 ls 36300000 36,300,000
3 Water supply for operasional 1.00 ls 4356000 4,356,000
4 Warehouse and site office facility 30.00 m2 1512500 45,375,000
5 Mobilization and demobilization 1.00 lot 18150000 18,150,000
6 Safety gear and safety officer 5.00 bln 907500 4,537,500
7 Constructon All Risk (CAR) 1.00 Lot 36300000 36,300,000
157,118,500.00
(1)
Total
DESCRIPTION QTY
PREPARATION WORKS
NO. UNITUNIT RATE
(Rp.)AMOUNT (Rp.)
REMARK
S
8/13/2019 Cost Plan Bcci Electrical Rev 1-16102012(Final) Sn - Copy
http://slidepdf.com/reader/full/cost-plan-bcci-electrical-rev-1-16102012final-sn-copy 3/21
Project : BARRY CALLEBAUT
ELECTRICAL WORKS
I GENERAL SITE PLAN 3,488,658,122.40
2 MAIN BUILDING 893,924,758.29
3 CANTEEN 64,229,091.87
4 LOCKERS 62,770,154.48
5 MEDICAL AND PRAY ROOM 53,833,473.95
6 TRAFO BUILDING 35,632,203.67
7 POTASH AND CHEMICAL BUI 28,367,947.32
8 BOILER BUILDING 28,742,357.89
9 OFFICE BUILDING 358,986,377.29
10 STORAGE AND MAINTENAN 124,527,805.20
11 PUMP ROOM 6,344,334.92
12 GUARD HOUSE 26,665,847.12
13 WEIGHT BRIDGE 47,546,312.25
14 WWTP 12,540,548.30
5,232,769,334.95 T O T A L
GENERAL RECAPITULATION ELECTRICAL WORKS
NO. L O C A T I O N S TOTAL (IDR) REMARKS
8/13/2019 Cost Plan Bcci Electrical Rev 1-16102012(Final) Sn - Copy
http://slidepdf.com/reader/full/cost-plan-bcci-electrical-rev-1-16102012final-sn-copy 4/21
Project : BARRY CALLEBAUT
I. PANEL
Me dium Voltage Panel (By Owner)
Supply and Install Medium Voltage Cable Distribution complete with
metering, relay, grounding , copper bar, breaker & others accessories
in according to the specification and drawing.
1 MVMDP, 20 kV, including of :
- Incoming cubicle : Incoming Cubicle, Type IM - IMC (1 set)
- Outgoing cubicle : Outgoing Cubicle, type SM6 - QM (1 set)
2 Grounding
3 Accessories and support material
4 Testing & commissioning
Low Voltage Panel
Supply and install low voltage panel equipment complete with
breaker MCCB, MCB, Relays, metering, lightning surge arrester
copper bar grounding and other accessories according to
specification and drawings.
1 LVMDP 1 ( include Automatic Transfer Switch ) (TGBT 1.1)
2 PP Domestic Water Pump
3 PP Hydrant / Fire Pump
4 PP Boiler (Process)
5 PP Chiller Distribution Pumps and Air Cooler
6 PP Capacitor Bank
7 PP Chiller
8 PP office
9 PP Diesel Tank
10 PP Gas Tank
11 LVMDP 1.1 (TGBT 1.1)
PP Utility Lighting 2
1 PPLS Cantine
2 PPLS Lockers
3 PPLS Medical Pray room
4 PPLS Tranformer Building
5 PPLS Potash Building
6 PPLS Boiler Room
ELECTRICAL WORKS GENERA
NO. DESCRIPTION
(1) (2)
8/13/2019 Cost Plan Bcci Electrical Rev 1-16102012(Final) Sn - Copy
http://slidepdf.com/reader/full/cost-plan-bcci-electrical-rev-1-16102012final-sn-copy 5/21
Project : BARRY CALLEBAUT
(2) (3) (4) (5) (6
I. LIGHTING AND RECEPTACLE INSTALLATION WORKS
Supply, Install & testing all lighting & receptacle
installation works
complete with pipe conduit PVC high impact dia.
20 mm, clamp
t-dos and accessories as shown on drawing and all
as spesified
technical specification.
Lamp Armature & Miscellanuos
1 TL 2 x 36 W, Recessed type (RM) M5 51 pcs 834,900
2 TL 1 x 18 W, LED Commercial Batten Type (Balk) 7 pcs 586,850
3 TL 1 x 36 W, Recessed type (TKI) 2 pcs 642,510
4 GMS 1 X 20 W (Lavatory lamp) 5 pcs 701,800
5 Down light, PLC 20 W 58 pcs 303,468
6 Emergency Lamp TL 20 W c/w battery back up 12 pcs 986,700
7 Exit Lamp 10 W c/w Battery back up 5 pcs 883,300
8 Single switch, 10A 17 pcs 25,630
9 Double switch, 10A 11 pcs 37,400
10 Receptacle, 1ph,16A 39 pcs 50,050
11 Receptacle, 1ph,16A, UPS 42 pcs 50,050
12 Receptacle, 1ph, 16 A, for IP Camera 1 pcs 50,050
13 Receptacle, 1ph, 16 A for Hub Switch 2 pcs 50,050
14 Receptacle, 1ph, 16 A for MCFA (Fire Alarm) 1 pcs 50,050
15 Receptacle, 1ph, 16 A for Telephone IP PABX 1 pcs 50,050
-
Installastion cost -
1 Lighting installation, NYM 3x 2,5 mm2 140 points 358,916
2 Receptacle 1 Ph, installation, NYM 3x2,5 mm2 86 points 534,508
3 Axial exhaust Fan, Power Installation Installation, NYY 4x6 mm2 1 points 801,762
4 A/C, Power Installation (7000 bTUH up to 23000 Pk) 15 points 534,508
5 A/C, Power Installation ( 27000 bTUH up to 32000 bTUH) 6 points 534,508
6 Electrical Grounding Installation, with copper rod dia. 5/8" 1 lot 2,475,000
7 and result impedance less than 1 Ohm, -
8 c/w : Control box 300x300, copper bared cable to Electrical -
9 switch board (Panel Listrik) -
10 Accessories and Support Material 1 lot 6,089,451
Sub Total I 207
II. FIRE ALARM SYSTEM
Supply, Install & testing all Fire Alarm installation works
complete with pipe conduit PVC high impact dia. 20 mm, clamp
t-dos and accessories as shown on drawing and all as spesified
technical specification.
(1)
ELECTRICAL WORKS OFFICE BUILDING
NO. DESCRIPTION QTY UNITUNIT RATE
(Rp.)AMOU
8/13/2019 Cost Plan Bcci Electrical Rev 1-16102012(Final) Sn - Copy
http://slidepdf.com/reader/full/cost-plan-bcci-electrical-rev-1-16102012final-sn-copy 6/21
Project : BARRY CALLEBAUT
(2) (3) (4) (5)
I. LIGHTING AND RECEPTACLE INSTALLATION WORKS
Supply, Install & testing all lighting & receptacle installation works
complete with pipe conduit PVC high impact dia. 20 mm, clamp
t-dos and accessories as shown on drawing and all as spesifiedtechnical specification.
Lamp Armature & Miscellanuos
1 HPK - SON 250 W, c/w Cover fibre, Industrial Lamp 80 pcs 1,705,0
2 Light Aquahot Aqualine RTP/Rxx 1N1L With Pyrek Sleeves, equal with 3 pcs 550,0
Philips TKO TL 1x36 W
3 Light Aquahot Aqualine RTP/Rxx 1N 2L With Pyrek Sleeves, equal with 25 pcs 902,0
Philips TKO TL 2x36 W
4 TL 1 x 36 W, Recessed type (TKI), c/w : Plastic fibre cover 8 pcs 642,5
5 TL 1 x 18 W, Recessed type (TKO), c/w cover fibre 19 pcs 477,9
6 TL 1 x 36 W, Recessed type (TKO), c/w cover fibre 13 pcs 605,0 7 TL 2 x 36 W, Recessed type (TKO), c/w cover fibre 56 pcs 992,2
8 TL 1 x 36 W, Recessed type (TKO), c/w ; Battery Nicad 11 pcs 1,265,0
9 Emergency Lamp TL 20 W c/w battery back up 38 pcs 986,7
10 HPIT 1 x 50 W, spot light 4 pcs 968,0
11 Exit Lamp TL 10 W 27 pcs 883,3
12 Single switch, 16A 21 pcs 25,6
13 Double switch, 10A 3 pcs 37,4
14 Receptacle, 1Ph, 16A, type plug - in, w/ box, for insect killer 20 pcs 50,0
15 Receptacle UPS, 1Ph, 16A 8 pcs 50,0
16 Receptacle, 3Ph, 16A, type plug - in, w/ box, switch and breaker protection 39 pcs 1,925,0
17 Receptacle, 1Ph, 32A, type plug - in, w/ box, switch and breaker protection 16 pcs 2,365,0
Installation Cost
1 Lighting installationHPK - SON 250 W, Nym cable 3 x 2,5 mm² 80 points 358,9
2 Lighting installation, Nym cable 3 x 2,5 mm² 200 points 358,9
3 Lighting installation HPIT 1 x 80 W, Nym cable 3 x 2,5 mm² 4 points 358,9
4 Receptacle installation, 1 ph, 16 A , Nym cable 3 x 2,5 mm² 28 points 534,5
5 Receptacle installation, 1 ph, 16 A - 32 A , Nym cable 3 x 4 mm² 16 points 694,8
6 Receptacle installation, 3 ph, 16 A , Nym cable 5 x 4 mm² 39 points 1,069,0
7 AC Power Installation for 1 PK - 2 PK, NYM 3x2,5 mm2 7 points 534,5
8 AC Power Installation for 3 PK, NYM 4x4 mm2 2 points 641,4
9 AC Power Installation for Exhaust wall fan, NYM 4x4 mm2 1 points 534,5
10 Electrical Grounding Installation, with copper rod dia. 5/8" 1 lot 2,475,0
and result impedance less than 1 Ohm,
c/w : Control box 300x300, copper bared cable to Electrical
switch board (Panel Listrik)
11 Accessories & others material 1 Lot 9,775,7
Sub Tot
(1)
ELECTRICAL WORKS - MAIN BUILDING
NO. DESCRIPTION QTY UNITUNIT RA
(Rp.)
8/13/2019 Cost Plan Bcci Electrical Rev 1-16102012(Final) Sn - Copy
http://slidepdf.com/reader/full/cost-plan-bcci-electrical-rev-1-16102012final-sn-copy 7/21
TOTAL I - II - III - IV - V
8/13/2019 Cost Plan Bcci Electrical Rev 1-16102012(Final) Sn - Copy
http://slidepdf.com/reader/full/cost-plan-bcci-electrical-rev-1-16102012final-sn-copy 8/21
Project : BARRY CALLEBAUT
(2) (3) (4) (5) (6)=(3x5)
I. LIGHTING AND RECEPTACLE INSTALLATION WORKS
Supply, Install & testing all lighting & receptacle installation works
complete with pipe conduit PVC high impact dia. 20 mm, clamp
t-dos and accessories as shown on drawing and all as spesified
technical specification.
Lamp Armature & Miscellanuos
1 TL 1 x 36 W, Commercial Batten Type (TKO) 8 pcs 605,000 4,840,000
2 TL 1 x 36 W, Recessed type (TKI) 4 pcs 642,510 2,570,040
3 TL 1 x 18 W, LED Commercial Batten Type (Balk) 7 pcs 586,850 4,107,950
4 Down light, PLC 20 W, out bow type 10 pcs 303,468 3,034,680
5 Down light, PLC 20 W, in bow type 2 pcs 332,750 665,500
6 Emergency Lamp TL 20 W c/w battery back up 3 pcs 986,700 2,960,100
7 Single switch, 10A 6 pcs 25,630 153,780
8 Double switches, 10A 2 pcs 37,400 74,800
9 Triple Switches, 10A 2 pcs 60,500 121,000
10 Receptacle, 1ph,16A 26 pcs 50,050 1,301,300
11 Receptacle, 3ph, 400V/10 A, for Extraction hood 1 pcs 181,500 181,500
12 Receptacle, 3ph, 400V20 A for Cooking table 1 pcs 181,500 181,500
- -
Installastion cost - -
1 Lighting installation, NYM 3x 2,5 mm2 29 points 358,916 10,408,555
2 Receptacle 1 Ph, 16 A installation, nym 3X2,5 mm2 26 points 534,508 13,897,203
3 Receptacle 3 Ph, 10 A, installation, nym 4X2,5 mm2 1 points 534,508 534,508
4 Receptacle 3 Ph, 16 A, installation, nym 4X4 mm2 1 points 534,508 534,508
5 Propeler Fan (Ceiling Fan), Power Installation 4 points 534,508 2,138,031
6 Exhaust fan Wall , power installation 2 points 534,508 1,069,016
7 A/C, Power Installation ( kap 9000 bTUH) 3 points 534,508 1,603,523
8 Accessories and Support Material 1 lot 1,660,194 1,660,194
Sub Total I 52,037,688.60
II. FIRE ALARM SYSTEM
Supply, Install & testing all Fire Alarm installation works
complete with pipe conduit PVC high impact dia. 20 mm, clamp
t-dos and accessories as shown on drawing and all as spesified
technical specification.
Equipment Components
1 Terminal box Fire Alarm 1 ea 2,365,000 2,365,000
2 Smoke detector 10 pcs 385,000 3,850,000
3 Local Control box (push button, Bell alarm, Break glass switch 1 set 660,000 660,000
and lamp indicator - -
4 End of line 1 pcs 137,500 137,500
- -
Installation cost - -
1 Detector installation 10 points 189,530 1,895,300
2 Installation Local Control Box, (LCB) 1 points 189,530 189,530
3 Accessories and Support Material 1 lot 495,000 495,000
S b T t l II 9 592 330 00
(1)
ELECTRICAL WORKS CANTEEN
NO. DESCRIPTION
QTYUNIT UNIT RATE (Rp.)
AMOUNT
(Rp.)
8/13/2019 Cost Plan Bcci Electrical Rev 1-16102012(Final) Sn - Copy
http://slidepdf.com/reader/full/cost-plan-bcci-electrical-rev-1-16102012final-sn-copy 9/21
Project : BARRY CALLEBAUT
(2) (3) (4) (5) (6)=(3x5)
I. LIGHTING AND RECEPTACLE INSTALLATION WORKS
Supply, Install & testing all lighting & receptacle installation works
complete with pipe conduit PVC high impact dia. 20 mm, clamp
t-dos and accessories as shown on drawing and all as spesified
technical specification.
Lamp Armature & Miscellanuos
1 TL 2 x 36 W, Recessed type (RM) M5 7 pcs 834,900 5,844,300
2 GMS 1 X 20 W 2 pcs 701,800 1,403,600
3 Down light, PLC 20 W 10 pcs 303,468 3,034,680
4 Single switch, 10A 8 pcs 25,630 205,040
5 Double switch, 10A 2 pcs 37,400 74,800
6 Receptacle, 1ph,16A 8 pcs 50,050 400,400
-
Installastion cost -
1 Lighting installation, NYM 3x 2,5 mm2 19 points 358,916 6,819,398
2 Receptacle 1 Ph, installation 8 points 534,508 4,276,063
3 Propeler Fan (Ceiling Fan), Power Installation Installation 1 points 534,508 534,508
4 A/C, Power Installation (3/4 Pk) 4 points 534,508 2,138,031
5 A/C, Power Equipment Such as : Hub Switch 1 points 534,508 534,508
6 Accessories and Support Material 1 lot 2,359,914 2,359,914
Sub Total I , , .
II. FIRE ALARM SYSTEM
Supply, Install & testing all Fire Alarm installation works
complete with pipe conduit PVC high impact dia. 20 mm, clamp
t-dos and accessories as shown on drawing and all as spesified
technical specification.
Equipment Components
1 Terminal box Fire Alarm 1 ea 2,365,000 2,365,000
2 Smoke detector 7 pcs 385,000 2,695,000
3 Local Control box (push button, Bell alarm, Break glass switch 1 set 660,000 660,000
and lamp indicator -
4 End of line 1 pcs 137,500 137,500
-
Installation cost -
1 Detector installation 8 points 189,530 1,516,240
2 Local control Box (LCB) Installation 1 points 189,530 189,530
3 Accessories and Support Material 1 lot 495,000 495,000
Sub Total II 8,058,270.00
III LAN SYSTEM
Supply, Install & testing all LAN Cabling installation works
complete with pipe conduit PVC high impact dia. 20 mm, clamp
t-dos and accessories as shown on drawing and all as spesified
technical specification.
Equipment Components
(1)
ELECTRICAL WORKS MEDICAL PRAY ROOM
NO. DESCRIPTION QTY UNITUNIT RATE
(Rp.)AMOUNT (Rp.)
8/13/2019 Cost Plan Bcci Electrical Rev 1-16102012(Final) Sn - Copy
http://slidepdf.com/reader/full/cost-plan-bcci-electrical-rev-1-16102012final-sn-copy 10/21
Project : BARRY CALLEBAUT
(2) (3) (4) (5) (6)=(3x5)
I. LIGHTING AND RECEPTACLE INSTALLATION WORKS
Supply, Install & testing all lighting & receptacle installation works
complete with pipe conduit PVC high impact dia. 20 mm, clamp
t-dos and accessories as shown on drawing and all as spesified
technical specification.
Lamp Armature & Miscellanuos
1 TL 1 x 18 W, type Water proof 2 pcs 1,210,000 2,420,000
2 Rotary Lamp 10 W 1 pcs 1,375,000 1,375,000
3 Single switch, 10A 1 pcs25,630
25,630 4 Double switch, 10A 1 pcs 37,400 37,400
5 Receptacle, 1ph,16A 1 pcs 50,050 50,050
- -
Installastion cost - -
1 Lighting installation, NYM 3x 2,5 mm2 2 points 358,916 717,831
2 Lighting installation, NYY 3x 2,5 mm2 for Rotary lamp c/w WLC 1 set 358,916 358,916
3 Receptacle 1 Ph, installation 1 points 534,508 534,508
4 Accessories and Support Material 1 lot 275,000 275,000
Sub Total I 5,794,334.92
II Testing & commissioning All Electrical & Electronic System 1 lot 550,000 550,000
Sub Total II 550,000.00
TOTAL I - II 6,344,334.92
(1)
ELECTRICAL WORKS PUMP ROOM
NO. DESCRIPTION QTY UNITUNIT RATE
(Rp.)AMOUNT (Rp.)
8/13/2019 Cost Plan Bcci Electrical Rev 1-16102012(Final) Sn - Copy
http://slidepdf.com/reader/full/cost-plan-bcci-electrical-rev-1-16102012final-sn-copy 11/21
(7)
REMARKS
8/13/2019 Cost Plan Bcci Electrical Rev 1-16102012(Final) Sn - Copy
http://slidepdf.com/reader/full/cost-plan-bcci-electrical-rev-1-16102012final-sn-copy 12/21
Project : BARRY CALLEBAUT
(2) (3) (4) (5) (6)=(3x5) (
I. LIGHTING AND RECEPTACLE INSTALLATION WORKS
Supply, Install & testing all lighting & receptacle installation works
complete with pipe conduit PVC high impact dia. 20 mm, clamp
t-dos and accessories as shown on drawing and all as spesified
technical specification.
Lamp Armature & Miscellanuos
1 Industrial Lamp HPLN 250 W 6 pcs 1,705,000 10,230,000
2 Emergency Lamp TL 20 W c/w battery back up 1 pcs 986,700 986,700
3 Single switch, 10A 1 pcs 25,630 25,630
4 Double switch, 10A 1 pcs 37,400 37,400
5 Receptacle, 1ph,16A 1 pcs 50,050 50,050
6 Receptacle, 3ph,32A 1 pcs 181,500 181,500
- -
Installastion cost - -
1 Lighting installation, NYM 3x 2,5 mm2 1 points 358,916 358,916
2 Lighting installation, NYM 3x 2,5 mm2 for Industrial Lamp 6 points 358,916 2,153,494
3 Receptacle 1 Ph, installation 1 points 534,508 534,508
4 Receptacle, 3ph,32A, NYM 4x4 mm2 1 points 694,860 694,860
5 Accessories and Support Material 1 lot 550,000 550,000
Sub Total I 15,803,057.89
II. FIRE ALARM SYSTEM
Supply, Install & testing all Fire Alarm installation works
complete with pipe conduit PVC high impact dia. 20 mm, clamp
t-dos and accessories as shown on drawing and all as spesified
technical specification.
Equipment Components
1 Terminal box Fire Alarm 1 ea 2,365,000 2,365,000
2 Smoke detector 9 pcs 385,000 3,465,000
3 Local Control box (push button, Bell alarm, Break glass switch 1 set 660,000 660,000
and lamp indicator - -
4 End of line 1 pcs 137,500 137,500
- -
Installation cost - -
1 Detector installation 9 points 189,530 1,705,770
2 LOCAL CONTROL BOX installation 1 points 189,530 189,530
# Accessories and Support Material 1 lot 495,000 495,000
Sub Total II 9,017,800.00
III LAN SYSTEM
Supply, Install & testing all LAN Cabling installation works
complete with pipe conduit PVC high impact dia. 20 mm, clamp
t-dos and accessories as shown on drawing and all as spesified
technical specification.
Equipment Components
1 Outlet LAN RJ 45 1 pcs 126,500 126,500
-
Installation cost -
1 LAN Installation, UTP Cable Cat 6 c/w: conduit 20 mm 1 pcs 2,145,000 2,145,000
Incuding Use for : IP Camera -
2 Accessories and Support Material 1 lot 550,000 550,000
(1)
ELECTRICAL WORKS BOILER ROOM
NO. DESCRIPTION QTY UNITUNIT RATE
(Rp.)AMOUNT (Rp.) REMA
8/13/2019 Cost Plan Bcci Electrical Rev 1-16102012(Final) Sn - Copy
http://slidepdf.com/reader/full/cost-plan-bcci-electrical-rev-1-16102012final-sn-copy 13/21
Project : BARRY CALLEBAUT
(2) (3) (4) (5) (6)=(3x5)
I. LIGHTING AND RECEPTACLE INSTALLATION WORKS
Supply, Install & testing all lighting & receptacle installation works
complete with pipe conduit PVC high impact dia. 20 mm, clamp
t-dos and accessories as shown on drawing and all as spesified
technical specification.
Lamp Armature & Miscellanuos
1 TL 1 x 36 W, Recessed type (TKI) 2 pcs 642,510 1,285,020
2 TL 1 x 18 W, Commercial batten type (TKO) 2 pcs 468,875 937,750
3 Down light, PLC 20 W 2 pcs 303,468 606,936
4 Single switch, 10A 2 pcs 25,630 51,260
5 Double switch, 10A 1 pcs 37,400 37,400
6 Receptacle, 1ph,16A 5 pcs 50,050 250,250
7 Receptacle, 1ph, 16 A, for IP Camera 2 pcs 50,050 100,100
- -
Installastion cost - -
1 Lighting installation, NYM 3x 2,5 mm2 6 points 358,916 2,153,494
2 Receptacle 1 Ph, installation 2 points 534,508 1,069,016
3 A/C, Power Installation (1 Pk) 1 points 534,508 534,508
4 A/C, Power Equipment IP Camera 2 points 534,508 1,069,016
5 Propeler Fan (Ceiling Fan), Power Installation Installation 1 points 534,508 534,508
6 Accessories and Support Material 1 lot 550,000 550,000
Sub Total I 9,179,257.12
II. FIRE ALARM SYSTEM
Supply, Install & testing all Fire Alarm installation works
complete with pipe conduit PVC high impact dia. 20 mm, clamp
t-dos and accessories as shown on drawing and all as spesified
technical specification.
Equipment Components
1 Smoke detector 2 pcs 385,000 770,000
2 Local Control box (push button, Bell alarm, Break glass switch 1 set 660,000 660,000
and lamp indicator - -
3 End of line 2 pcs 137,500 275,000
- -
Installation cost - -
1 Detector installation 2 points 189,530 379,060
2 LOCAL CONTROL BOX installation 1 points 189,530 189,530
3 Accessories and Support Material 1 lot 495,000 495,000
Sub Total II 2,768,590.00
III IP CAMERA / CCTV
Supply, Install & testing all IP Camera installation works
complete with pipe conduit PVC high impact dia. 20 mm, clamp
t-dos and accessories as shown on drawing and all as spesified
technical specification.
Equipment Components
1 IP Camera, fixed dome type 2 set 5,280,000 10,560,000
2 Outlet LAN RJ 45 2 pcs 126,500 253,000
- -
Installation Cost - -
495 000
(1)
ELECTRICAL WORKS SECURITY GUARD
NO. DESCRIPTION QTY UNITUNIT RATE
(Rp.)AMOUNT (Rp.) REM
8/13/2019 Cost Plan Bcci Electrical Rev 1-16102012(Final) Sn - Copy
http://slidepdf.com/reader/full/cost-plan-bcci-electrical-rev-1-16102012final-sn-copy 14/21
Project : BARRY CALLEBAUT
(2) (3) (4) (5) (6)=(3x5)
I. LIGHTING AND RECEPTACLE INSTALLATION WORKS
Supply, Install & testing all lighting & receptacle installation works
complete with pipe conduit PVC high impact dia. 20 mm, clamp
t-dos and accessories as shown on drawing and all as spesified
technical specification.
Lamp Armature & Miscellanuos
1 TL 1 x 18 W, LED Commercial Batten Type (Balk) 4 pcs 586,850 2,347,4
2 Emergency Lamp TL 20 W c/w battery back up 2 pcs 986,700 1,973,4
3 Single switch, 10A 1 pcs 25,630 25,6
4 Double switch, 10A 1 pcs 37,400 37,4
5 Receptacle, 1ph,16A 4 pcs 50,050 200,2
6 Receptacle, 1ph, 16 A, for IP Camera 2 pcs 50,050 100,1
7 Receptacle, 1ph, 16 A for Hub Switch 1 pcs 50,050 50,0
-
Installastion cost -
1 Lighting installation, NYM 3x 2,5 mm2 6 points 358,916 2,153,4
2 Receptacle 1 Ph, installation 7 points 534,508 3,741,5
3 A/C, Power Installation (9000 bTUH) 2 points 534,508 1,069,0
4 A/C, Power Equipment Hub Switch 2 points 534,508 1,069,0
5 Accessories and Support Material 1 lot 1,325,458 1,325,4
Sub Total I 14,092,718
II. FIRE ALARM SYSTEM
Supply, Install & testing all Fire Alarm installation works
complete with pipe conduit PVC high impact dia. 20 mm, clamp
t-dos and accessories as shown on drawing and all as spesified
technical specification.
Equipment Components
1 Terminal box Fire Alarm 1 ea 2,365,000 2,365,0 2 Smoke detector 2 pcs 385,000 770,0
3 Local Control box (push button, Bell alarm, Break glass switch 1 set 660,000 660,0
and lamp indicator -
4 End of line 1 pcs 137,500 137,5
-
Installation cost -
1 Detector installation 2 points 189,530 379,0
2 LOCAL CONTROL BOX installation 1 points 189,530 189,5
3 Accessories and Support Material 1 lot 495,000 495,0
Sub Total II 4,996,090.
III IP CAMERA / CCTV
Supply, Install & testing all IP Camera installation works
complete with pipe conduit PVC high impact dia. 20 mm, clamp
t-dos and accessories as shown on drawing and all as spesified
technical specification.
Equipment Components
1 IP Camera, fixed dome type 1 set 5,280,000 5,280,0
-
(1)
ELECTRICAL WORKS WEIGHT BRIDGE BUILDING
NO. DESCRIPTION QTY UNIT UNIT RATE(Rp.)
AMOUNT (R
8/13/2019 Cost Plan Bcci Electrical Rev 1-16102012(Final) Sn - Copy
http://slidepdf.com/reader/full/cost-plan-bcci-electrical-rev-1-16102012final-sn-copy 15/21
8/13/2019 Cost Plan Bcci Electrical Rev 1-16102012(Final) Sn - Copy
http://slidepdf.com/reader/full/cost-plan-bcci-electrical-rev-1-16102012final-sn-copy 16/21
8/13/2019 Cost Plan Bcci Electrical Rev 1-16102012(Final) Sn - Copy
http://slidepdf.com/reader/full/cost-plan-bcci-electrical-rev-1-16102012final-sn-copy 17/21
Project : BARRY CALLEBAUT
(2) (3) (4) (5) (6)=(3x5
I. LIGHTING AND RECEPTACLE INSTALLATION WORKS
Supply, Install & testing all lighting & receptacle installation works
complete with pipe conduit PVC high impact dia. 20 mm, clamp
t-dos and accessories as shown on drawing and all as spesified
technical specification.
Lamp Armature & Miscellanuos
1 TL 1 x 18 W, LED type, Commercial Batten Type (Type Balk) 2 pcs 586,850 1,17
2 TL 1 x 36 W, Commercial Batten Type (Type TKO) 8 pcs 605,000 4,84 3 Emergency Lamp TL 20 W c/w battery back up 3 pcs 986,700 2,96
4 Single switch, 10A 3 pcs 25,630 7
5 Receptacle, 1ph,16A 1 pcs 50,050 5
-
Installastion cost -
1 Lighting installation, NYM 3x 2,5 mm2 13 points 358,916 4,66
2 Receptacle 1 Ph, installation 1 points 534,508 53
3 Exhaust Wall Fan, Power Installation Installation 5 points 534,508 2,67
4 Accessories and Support Material 1 lot 1,299,037 1,29
Sub Total I18,272,7
II. FIRE ALARM SYSTEM
Supply, Install & testing all Fire Alarm installation works
complete with pipe conduit PVC high impact dia. 20 mm, clamp
t-dos and accessories as shown on drawing and all as spesified
technical specification.
Equipment Components
1 Smoke detector 4 pcs 385,000 1,54
2 End of line 1 pcs 137,500 13
-
Installation cost -
1 Detector installation 4 points 189,530 75
2 Accessories and Support Material 1 lot 302,500 30
Sub Total II 2,738,1
III Kabel Tray for Electrical
Hot dip plating type
1 Kabel Ladder 600 x 100mm 13 M' 550,000 7,26
2 Elbow 600 x 100mm 1 ea 935,000 93
3 Tee 300x100mm 1 ea 498,850 49
4 In/Out rider 300x100 2 ea 324,500 64
5 In/Out rider 200x100 2 ea 250,800 50
6 Support & Material bantu 2 lot 1,897,500 3,79
Sub Total III 13,639,4
IV Testing & commissioning All Electrical & Electronic System 1 lot 1,100,000 1,10
(1)
ELECTRICAL WORKS TRAFO ROOM
NO. DESCRIPTION QTY UNIT UNIT RATE (Rp.) AMOUNT (
8/13/2019 Cost Plan Bcci Electrical Rev 1-16102012(Final) Sn - Copy
http://slidepdf.com/reader/full/cost-plan-bcci-electrical-rev-1-16102012final-sn-copy 18/21
Project : BARRY CALLEBAUT
(2) (3) (4) (5) (6)
I. LIGHTING AND RECEPTACLE INSTALLATION WORKS
Supply, Install & testing all lighting & receptacle installation works
complete with pipe conduit PVC high impact dia. 20 mm, clamp
t-dos and accessories as shown on drawing and all as spesified
technical specification.
Lamp Armature & Miscellanuos1 TL 2 x 36 W, Commercial Batten Type (Type TKO) 16 pcs 938,718
2 GMS 1 X 20 W (Lavatory lamp) 1 pcs 701,800
3 Industrial Lamp HDK Sodium 250 W 11 pcs 1,705,000
4 Single switch, 10A 7 pcs 25,630
5 Double switch, 10A 4 pcs 37,400
6 Receptacle, 1ph,16A 31 pcs 50,050
7 Receptacle, 3ph,32A 3 pcs 181,500
8 Receptacle, 1ph,16A for Camera CCTV 2 pcs 50,050
9 Receptacle, 1ph,16A for Hub Switch 1 pcs 50,050
-
Installastion cost-
1 Lighting installation, NYM 3x 2,5 mm2 17 points 358,916
2 Lighting installation, NYM 3x 2,5 mm2 for Industrial Lamp 11 points 358,916
3 Receptacle 1 Ph, installation NYM 3x2,5 mm2 34 points 534,508
4 Receptacle, 3ph,32A, NYM 4x4 mm2 3 pcs 534,508
5 A/C, Power Installation (3/4 Pk ) 4 points 534,508
6 A/C, Power Equipment Hub Switch 1 points 534,508
7 A/C, Power Equipment IP Camera 2 points 534,508
8 A/C, Power Installation ( 6700 bTUH) 4 points 534,508
9 Accessories and Support Material 1 lot 5,891,492
Sub Total I 78
II. FIRE ALARM SYSTEM
Supply, Install & testing all Fire Alarm installation works
complete with pipe conduit PVC high impact dia. 20 mm, clamp
t-dos and accessories as shown on drawing and all as spesified
technical specification.
Equipment Components
1 Terminal box Fire Alarm 1 ea 2,365,000
2 Smoke detector 10 pcs 385,000
3 UV/IR - Laser Detector 1 pcs 1,430,000
4 Local Control box (push button, Bell alarm, Break glass switch 2 set 385,000
and lamp indicator (for Storage Maintenance & gas Tank) -
5 End of line 1 pcs 137,500
-
Installation cost -
1 Detector installation 11 points 189,530
2 LOCAL CONTROL BOX installation 2 points 189,530
3 Accessories and Support Material 1 lot 522,500
(1)
ELECTRICAL WORKS STORAGE & MAINTENANCE
NO. DESCRIPTION QTY UNIT UNIT RATE (Rp.) AMOU
8/13/2019 Cost Plan Bcci Electrical Rev 1-16102012(Final) Sn - Copy
http://slidepdf.com/reader/full/cost-plan-bcci-electrical-rev-1-16102012final-sn-copy 19/21
Project : BARRY CALLEBAUT
(2) (3) (4) (5) (6)=(3x5)
I. LIGHTING AND RECEPTACLE INSTALLATION WORKS
Supply, Install & testing all lighting & receptacle installation works
complete with pipe conduit PVC high impact dia. 20 mm, clamp
t-dos and accessories as shown on drawing and all as spesified
technical specification.
Lamp Armature & Miscellanuos
1 TL 1 x 18 W, Recessed type (TKO) 4 pcs 468,875 1,875,500
2 TL 1 x 36 W, Recessed type (TKO) 15 pcs 642,510 9,637,650
3 TL 1 x 36 W, Commercial Batten Type (Type Balk) 6 pcs 494,043 2,964,258
4 GMS 1 X 20 W 2 pcs 701,800 1,403,600
5 Emergency Lamp TL 20 W c/w battery back up 3 pcs 986,700 2,960,100
6 Single switch, 10A 6 pcs 25,630 153,780
7 Receptacle, 1ph,16A 13 pcs 50,050 650,650
8 Receptacle, 3ph, 10 A (2.200 W) 1 pcs 181,500 181,500
9 Receptacle, 3ph, 32 A (9.000 W) 2 pcs 825,000 1,650,000
10 Receptacle, 3ph, 63 A (30.000 W) 1 pcs 1,925,000 1,925,000
- -
Installastion cost - -
1 Installation cost for Lighting installation, NYM 3x 2,5 mm2 30 points 358,916 10,767,471
2 Installation cost for Receptacle 1 Ph, NYM 3x 2,5 mm2 13 points 534,508 6,948,602
3 Installation cost for Receptacle, 3ph, NYM 4x2,5 mm2 1 points 534,508 534,508
4 Installation cost for Receptacle, 3ph, NYM 4x 6 mm2 2 points 1,041,249 2,082,498
5 Installation cost for Receptacle, 3ph, NYM 4x 16 mm2 1 points 2,082,498 2,082,498
6 Propeler Fan (Ceiling Fan), Power Installation Installation 5 points 694,166 3,470,830
7 Accessories and Support Material 1 lot 1,485,000 1,485,000
Sub Total I 50,773,444.48
II. FIRE ALARM SYSTEM
Supply, Install & testing all Fire Alarm installation works
complete with pipe conduit PVC high impact dia. 20 mm, clamp
t-dos and accessories as shown on drawing and all as spesified
technical specification.
Equipment Components
1 Terminal box Fire Alarm 1 ea 2,365,000 2,365,000
2 Smoke detector 6 pcs 385,000 2,310,000
3 Local Control box (push button, Bell alarm, Break glass switch 1 set 385,000 385,000
and lamp indicator - -
4 End of line 1 pcs 137,500 137,500
- -
Installation cost - -
1 Detector installation 6 points 189,530 1,137,180
2 LOCAL CONTROL BOX installation 1 points 189,530 189,530
3 Accessories and Support Material 1 lot 522,500 522,500
Sub Total II 7,046,710.00
III Testing & commissioning All Electrical & Electronic System 1 lot 4,950,000 4,950,000
(1)
ELECTRICAL WORKS LOCKERS ROOM
NO. DESCRIPTION QTY UNITUNIT RATE
(Rp.)
AMOUNT (Rp.)
8/13/2019 Cost Plan Bcci Electrical Rev 1-16102012(Final) Sn - Copy
http://slidepdf.com/reader/full/cost-plan-bcci-electrical-rev-1-16102012final-sn-copy 20/21
Project : BARRY CALLEBAUT
(2) (3) (4) (5) (6)=(3x5)
I. LIGHTING AND RECEPTACLE INSTALLATION WORKS
Supply, Install & testing all lighting & receptacle installation works
complete with pipe conduit PVC high impact dia. 20 mm, clamp
t-dos and accessories as shown on drawing and all as spesified
technical specification.
Lamp Armature & Miscellanuos
1 Spot light lamp 20 W 3 pcs 412,500 1,237,500
2 TL 1 x 36 W, Commercial Batten Type (Type TKO) 3 pcs 642,510 1,927,530
3 Single switch, 10A 1 pcs 25,630 25,630
4 Double switch, 10A 2 pcs 37,400 74,800
5 Receptacle, 1ph,16A 3 pcs 50,050 150,150
- -
Installastion cost - -
1 Lighting installation, NYM 3x 2,5 mm2 6 points 358,916 2,153,494
2 Receptacle 1 Ph, installation 3 points 534,508 1,603,523
3 Exhaust Ceiling Fan, Power Installation Installation 2 points 534,508 1,069,016
4 Accessories and Support Material 1 lot 796,295 796,295
Sub Total I 9,037,938.79
II Testing & commissioning All Electrical 1 lot 3,575,000 3,575,000
Sub Total II 3,575,000.00
TOTAL I - II 12,612,938.79
(1)
ELECTRICAL WORKS WWTP
NO. DESCRIPTION QTY UNITUNIT RATE
(Rp.)AMOUNT (Rp.)
8/13/2019 Cost Plan Bcci Electrical Rev 1-16102012(Final) Sn - Copy
http://slidepdf.com/reader/full/cost-plan-bcci-electrical-rev-1-16102012final-sn-copy 21/21
(7)
REMARKS