You are on page 1of 6

Site : Ploso (T62_HCPT)

PT. DATALINK MANUNGGAL


PROJECT INFRASTRUCTURE TOWER TELEKOMUNIKASI
Site Name
: PLOSO - KUDUS
Address
: Desa Ploso RT02 rw04, Kec. Jati Kab. Kudus, Jawa Tengah

BILL OF QUANTITY (BoQ) CME WORKS


NO
I

DESCRIPTION

UNIT

SITE PRE IMPLEMENTATION


I.1
Soil investigation test
I.2
I.3
I.4
I.5

Design for Tower Foundation Include As Plan Drawing, generate from STD Drawing
Site preparation (depend on site condition)
Mobilisation and demobilisation

lot
lot
lot
lot

Setting out and benchmarking

VOL.

UNIT PRICE

1.00
1.00
1.00
1.00

3,000,000.00
750,000.00
750,000.00
1,500,000.00

lot

1.00

750,000.00

m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
m3
ls

146.33
0.00
0.00
6.81
3.40
27.23
3.02
3.15
102.72
6.24
0.17
1.00

40,000.00
150,000.00
500,000.00
2,600,000.00
2,600,000.00
2,600,000.00
35,000.00
25,000.00
600,000.00
400,000.00

TOTAL I. SITE PRE IMPLEMENTATION

II

TOWER WORKS
II.1
Tower Foundation
II.1.1 Excavation
II.1.2 Cut and Fill BTS area
II.1.3 Retaining Wall
II.1.4 Sand fill thickness 10 cm
II.1.5 Lean concrete thickness 5 cm
II.1.6 Concrete footing K-225
II.1.6 Concrete pedestal K-225
II.1.7 Concrete tie beam K-225
II.1.8 Backfill per layer max.thickness 30 cm, compacted with stamper machine
II.1.10 Finishing with cementing
II.1.11 Foundation of ladder and cable tray 40x60x70
II.1.12 Setting anchor & template
Sub Total II.1 Tower Foundation
II.2

Tower Structure (T-42)


II.2.1
II.2.2
II.2.3
II.2.4

Tower structure (Galvanized)


Delivery anchor, template, material tower, ring mounting incl.sorter, transportation,and
assurance (from supplier/fabricator)
Erection
Painting (Krone, Delta)

kg

kg

16,726.20

700.00

kg
kg

16,726.20
-

1,000.00
-

unit
unit
m

1.00
4.00

750,000.00
350,000.00

Sub Total II.2 Tower Structure


II.3

Tower Accessories
II.3.1 Lightning protection + accessories
- Splitzen Cu 3/4" x 60 cm and Isolator
II.3.2 Mounting sectoral & MW (Galvanized) include installation
II.3.3 Horizontal Cable Tray (outdoor) L=40cm (Galvanized) include installation
II.3.4 A3C wire 70 mm2 with triangle clamp (galvanize) per 200 cm (from Splitzen to Cooper
plate)
II.3.5 Supply & Install Obstruction light LED with accessories (cable)
(OBL merk Alpha Obstacle Light - recommended by PT.Datalink)
II.3.6 Panel Obstruction Light (OBL)
- Photo Cell electric LUMINA 6A (for OB Light and Site Garden Lamp)
- Box Panel dimension 200x300x120 mm (solid-metal) IP 65 + Accessories
- MCB 1 Phase 6A Merlin Gerin NC45aD 6KA D Curve (Connect to KWH)
- Lightning Current OBO type MCD 50 B/1 + MCD 125 B/NPE or Phoenix type 1x FLT 35 CTRL
0,9i + 1x FLT 35 CTRL 0,9 complete with certificate (from international OBO or Phoenix sole
agent and attached material test result)
II.3.7 Cable NYY 3x2,5 mm2, Supreme or equivalent
II.3.8 Alumunium bar 300x100x10 mm 14 + 2 holes zig zag M8 mm, for grounding terminal
Complete with accessories at ladder cable include isolator
II.3.9
II.3.10

A3C wire 70 mm2 with cable ties (black) per 100 cm at Ladder Cable
Yard Lamp, IP66 70W Include Bracket , Casing & Support

m1

60.00

22,500.00

unit

4.00

2,000,000.00

unit

1.00

3,000,000.00

m'

60.00

27,500.00

unit

3.00

185,000.00

m'
unit

65.00
2.00

22,500.00
2,250,000.00

m3

5.67

40,000.00

m3

0.28

150,000.00

m3

0.57

200,000.00

m3

2.23

350,000.00

Sub Total II.3 Tower Accessories


TOTAL II. TOWER WORKS

III

SHELTER FOUNDATION OUTDOOR


III.1

Shelter Foundation
III.1.1 Excavation

III.1.2 Sand fill thickness 5 cm


III.1.3 Aanstamping thickness 10 cm
III.1.4 Stone masonry

PT.Datalink Manunggal

Project Division_Aug'2011

Site : Ploso (T62_HCPT)

BILL OF QUANTITY (BoQ) CME WORKS


NO

DESCRIPTION

III.1.5
III.1.6
III.1.7
III.1.8
III.1.9
III.1.10

UNIT

VOL.

UNIT PRICE

Land fill (compacted)

m3

2.59

35,000.00

Sand fill thickness 5 cm

m3

0.24

100,000.00

Lean concrete thickness 5 cm

m3

0.24

500,000.00

Concrete floor 1:2:3 T.10 cm

m3

0.95

1,750,000.00

Stair to shelter (stone masonry)


Cementing & Painting foundation+stair

m3
m2

0.10
19.64

350,000.00
35,000.00

pcs

1.00

720,000.00

Sub Total III.1 Shelter Foundation


IV

GROUNDING SYSTEM
IV.1
IV.2

Grounding Pit 600 x 600, w/cover checkered plate steel & pad lock 50 mm merk Cisa/Kend
Earth Grounding Bar ( Tembaga, 300x100x10 mm) 14 + 2 holes zigzag 8mm + isolator

IV.3
IV.4
IV.5

Cadweld for Panel Kwh Meter, Panel SDP/COS


Copper rod 5/8" x 4M (installed -80cm from ground level)

IV.6
IV.7

Cadweld for copper Rod


Feeder Entry External Grounding Bar / EGB (Allumunium 300x100x10 mm) 14 + 2 holes zigzag
8mm+isolator

IV.8
IV.9
IV.10
IV.10
IV.11

AAAC / Alumunium cable 70 mm2 from pit control to base frame & EGB NTS
BCC 50 mm2 (green yellow), for all jumper
Integrasi Grounding Base Plate Tower BC 50 mm2 to copper Rod @ 5 m + Kabel Flexible
Cadweld Base Plate Tower
Bimetal (original with certificate, areal busbar, upper, middle, lower / AAAC 70mm), and spitze/n
AAAC 70 mm
Cooper plat CU 1000 X 1000 X 2 mm cadwelding to BC 50 mm
Bentonite

IV.12
IV.13

Grounding ring, BC 50 mm2 & integrated to fence (installed -80cm from ground level and concreted)

pcs

1.00

350,000.00

point
pcs

2.00
6.00

165,000.00
700,000.00

m'

80.00

40,000.00

point

6.00

165,000.00

pcs

1.00

155,000.00

m'
m'
m'
point

5.00
5.00
15.00
4.00

22,500
58,000.00
40,000.00
165,000.00

pcs

2.00

300,000.00

pcs
kg

1.00
150.00

2,800,000.00
3,500.00

set

1.00

10,500,000.00

set

1.00

7,000,000.00

10.00

100,000.00

m3
m3
m3
m3
m3
m3

33.60
2.10
6.30
14.40
10.80

40,000.00
150,000
200,000
350,000
35,000

1.80

1,750,000.00

lbr

33.00
24.00

35,000.00
572,200.00

TOTAL IV. GROUNDING SYSTEM FOR TOWER, SHELTER, FENCE

MECHANICAL ELECTRICAL
V.1
Panel ACPDB --> Spek. HCPT
V.2.1 Supply & install ACPDB (Outdoor Type) merk.Pancamitra
Sub Total V.2.1 Panel ACPDB
V.2

Panel KWH Meter --> spek. HCPT


V.2.1 KWH panel ( Pancamitra Perkasa or equal) + Pole KWH Meter, pipa dia.3" - L=6m,
Galvanized+Base Plate accessories
a. Box Panel 700x500x300 mm + Kunci + Gembok CISA 50
b. COS 63A 4 Pole
c. MCB 10 A 3 phase - MG = 1 bh
d. Neutral bar
e. Wiring
f. Fitting & Cable
g. Receptable
V.2.2 Main Power Cable, NYFGby 4 x 16 mm2 (from KWH Meter to Panel ACPDB)

Sub Total V.2.2 Panel KWH Meter


TOTAL V. MECHANICAL ELECTRICAL
VI

FENCE AND LANDSCAPING (L= 15 x 20m)


VI.1 Fence works
VI.1.1 Excavation --> 0.7x0.8=0.56
VI.1.2 Sand layer thickness 5 cm --> 0.05x0.7=0.035
VI.1.3 Aanstamping thickness 15 cm --> 0.15x0.7=0.105
VI.1.4 Stone masonry foundation --> (0.3+0.5)x0.5x0.6=0.24
VI.1.5 Back filling
VI.1.6 Sloof 15/20 K-175, D - 12 --> 0.15x0.2=0.03
Cementing 1 : 4 and Painting ex. Danapaint or ICI (weatherproof) --> 0.15+0.2+0.2

VI.1.8
VI.1.9 BRC fencing type P-190 S (galvanized) T-1900 mm x 2400 mm, dia.8mm)
o
VI.1.10 Fence post BRC 190, Pole 2,4 M with Medium bended 45 for barbed wire (hotdip
galvanize)
VI.1.11 Slide door gate L=3 m
VI.1.12 Welding each bolt BRC (important for site security)
VI.I.13 Barbed wire and clamp on BRC 4 rows and zig zig (galvanize) -- 30m/roll
VI.1.14 Pad lock anti karat untuk pintu pagar BRC, material approved ; CISA
Sub Total VI.1 Fence Works

PT.Datalink Manunggal

m2

pcs

27.00

420,750.00

unit
ls
roll

1.00

3,730,000.00

1.00
12.00

600,000.00
220,000.00

pcs

1.00

450,000.00

Project Division_Aug'2011

Site : Ploso (T62_HCPT)

BILL OF QUANTITY (BoQ) CME WORKS


NO

DESCRIPTION

VI.2

UNIT

Landscaping
VI.2.1 Drainage system 1/2 dia. 20 cm (depth 20 cm), with cansteen
VI.2.2 Gravel layer t= 10 cm

VOL.

UNIT PRICE

m1
m3

57.00
21.29

lot

1.00

750,000.00

ls

1.00

1,000,000.00

40,000.00
225,000.00

Sub Total VI.2 Landscaping


TOTAL VI. FENCE AND LANDSCAPING
VII

SITE DOCUMENTATION
VII.1 Site as built drawing A3 in term of acceptance
VII.2 Documentation report (fotograph, as build drawing, certificate, guarantee) on soft copy and hard copy
1 original 2 copies
TOTAL VII. SITE DOCUMENTATION

GRAND TOTAL CME WORKS (TOTAL I+II+III+IV+V+VI+VII)

PT.Datalink Manunggal

Project Division_Aug'2011

Site : Ploso (T62_HCPT)

HCPT - 62 M
TOTAL PRICE

3,000,000.00
750,000.00
750,000.00
1,500,000.00
750,000.00
6,750,000.00

5,853,200.00
1,021,500.00
1,700,000.00
70,798,000.00
7,852,000.00
8,190,000.00
3,595,200.00
156,000.00
100,800.00
400,000.00
99,666,700.00

11,708,340.00
16,726,200.00
28,434,540.00

750,000.00
1,400,000.00
1,350,000.00
8,000,000.00

3,000,000.00

1,650,000.00
555,000.00
1,462,500.00
4,500,000.00
22,667,500.00
150,768,740.00

226,848.00
42,534.00
113,424.00
781,326.00

PT.Datalink Manunggal

Project Division_Aug'2011

Site : Ploso (T62_HCPT)

HCPT - 62 M
TOTAL PRICE
90,585.60
23,980.00
119,900.00
1,654,100.00
35,700.00
687,540.00
3,775,937.60

720,000.00
350,000.00
330,000.00
4,200,000.00
3,200,000.00
990,000.00
155,000.00
112,500
290,000.00
600,000.00
660,000.00
600,000.00
2,800,000.00
525,000.00
15,532,500.00

10,500,000.00
10,500,000.00

7,000,000.00

1,000,000.00
8,000,000.00
18,500,000.00

1,344,000.00
315,000.00
1,260,000.00
5,040,000.00
378,000.00
3,150,000.00
1,155,000.00
13,732,800.00
11,360,250.00
3,730,000.00
600,000.00
2,640,000.00
450,000.00
45,155,050.00

PT.Datalink Manunggal

Project Division_Aug'2011

Site : Ploso (T62_HCPT)

HCPT - 62 M
TOTAL PRICE

2,280,000.00
4,790,250.00
7,070,250.00
52,225,300.00

750,000.00
1,000,000.00
1,750,000.00
249,302,477.60

PT.Datalink Manunggal

Project Division_Aug'2011