ADDITIONAL CABLE FEEDE

VARIATION ORDER NO : 001/VO/OV/VII/2019

20-07-2019
VO No.001/VO-EL/OV/VII/2019
DATE : 20-07-2019
VO NO.1 ADDITIONAL CABLE FEEDER

Code Description

SIX SENSES, BALI

PACK : ADDITIONAL VO No.1

FINAL SUMMARY

1 VO NO. 1 : ADDITIONAL CABLE FEEDER

Rp.

PROGRESS TOTAL

SUB-TOTAL =

ADD PPN 10% =

TOTAL INCLUDE PPN =

Di buat oleh,
…..
Contractor

…..
Project Manager

Page 1 of 7
 REF. :

Rupiahs REMARKS

661,065,296

661,065,296

66,106,530

727,171,825

Di setujui oleh,
…..
Owner

…..
Project Manager

Page 2 of 7
VO No.001/VO-EL/OV/VII/2019
DATE : 20-07-2019
VO NO.1 ADDITIONAL CABLE FEEDER

Code Description Quantity Unit Rate

I EQUIPMENT

Supply & Install Equipment and Distriibution Board as shown on drawing

- GENSET - no -

- LVMDP SS2 - no -

- MDP-EV (Inc. Manual COS) ( Provisional ) 1.00 no 25,000,000

- DP-EV.1 ( Provisional ) 1.00 no 12,500,000

- DP-EV.2 ( Provisional ) 1.00 no 12,500,000

I EQUIPMENT To Summary

II MAIN AND SUBMAINS CABLING

Supply and install low voltage cable

From LVDP-SS2

- NYFGbY 4 x 120 mm2 + BC 50 mm2 to MDP-EV ( Provisional ) 120.0 mtr 1,051,156

From GENSET

- NYFGbY 4 x 120 mm2 + BC 50 mm2 to MDP-EV ( Provisional ) 265.00 mtr 1,051,156

From MDP-EV

- NYFGbY 4 x 50 mm2 + BC 25 mm2 to DP-EV.1 105.00 mtr 525,670

- Ditto, to DP-EV.2 230.00 mtr 525,670

II MAIN AND SUBMAINS CABLING To Summary

III TERMINATION

Supply and install low voltage cable termination

From LVDP-SS2

Page 1 of 7
VO No.001/VO-EL/OV/VII/2019
DATE : 20-07-2019
VO NO.1 ADDITIONAL CABLE FEEDER

Code Description Quantity Unit Rate

- NYFGbY 4 x 120 mm2 + BC 50 mm2 to MDP-EV ( Provisional ) 2.00 no 230,210

- From GENSET

- NYFGbY 4 x 120 mm2 + BC 50 mm2 to MDP-EV ( Provisional ) 2.00 no 230,210

- From MDP-EV

- NYFGbY 4 x 50 mm2 + BC 25 mm2 to DP-EV.1 2.00 no 77,555

- Ditto, to DP-EV.2 2.00 no 77,555

III TERMINATION To Summary

IV TEST & COMMISSIONING

- Test & Commissioning 1.00 ls 29,039,726

IV TEST & COMMISSIONING To Summary

SUMMARY

I EQUIPMENT Rp. =

II MAIN AND SUBMAINS CABLING Rp. =

III TERMINATION Rp. =

IV TEST & COMMISSIONING Rp. =

VO NO.1 ADDITIONAL CABLE FEEDER To Summary

Page 2 of 7
 REF. :

Rupiahs Remark

- SBO

- EXISTING

25,000,000

12,500,000

12,500,000

50,000,000

126,138,720 Ex. Supreme

278,556,340 Ex. Supreme

55,195,350 Ex. Supreme

120,904,100 Ex. Supreme

580,794,510

Page 3 of 7
 REF. :

Rupiahs Remark

460,420 Lokal

460,420 Lokal

155,110 Lokal

155,110 Lokal

1,231,060

29,039,726

29,039,726

50,000,000

580,794,510

1,231,060

29,039,726

661,065,296

Page 4 of 7