TELKOMSEL PROJECT

SITE NAME/ID : Harjatani Mulai

Selesai
Quantity As Built BOQ
BILL OF QUANTITY & UNIT RATE - CIVIL WORKS & TOWER WORKS
NO. PRICE UNIT
PO Standart Volume Total Price
ITEM

I. PRE-IMPLEMENTATION

Sub Total I Pre-Implementation

II. IMPLEMENTATION
A. Preparation work
- Site Clearing and Preparation (inc. Measurement of tower position, shelter & Landscape) Rp 2,421,255 Ls 1.00 2,421,255.000 SPK SIPIL
- Establish water supply for site works Rp 1,398,930 Ls 1.00 1,398,930.000 KWITANSI
- Mobilization and Demobilization Rp 6,600,000 Ls 1.00 6,600,000.000 KWITANSI
- Mobilization from ground to rooftop for Poles Rp 3,500,000 Ls -
- Mobilization from ground to rooftop for SST Rp 4,500,000 Ls -
- Detailed Site Design
- Tower Foundation Design Ls
- Construction Drawing and BoQ Ls

Sub Total A Preparation Work 10,420,185.0

B. General Construction
B.1 Fence and Yard
Standard
a. Site Construction 10 m x 15 m
- Fence (Included stone masonry,sloof,post) Rp 818,428 m1 38.500 31,509,472.6 SPK SIPIL, BON MATERIAL
- Landscaping (gravel) thickness 15 cm Rp 48,425 m1 91.810 4,445,853.3 SPK SIPIL, BON MATERIAL
- Sliding door 1,5 m width Rp 2,206,005 Ls 1.000 2,206,005.0 BON FABRIKASI
- Yard Lamp Phillips mercury (includes material, labor, cabling and accessories) unit -
- Yard Lamp TL 2 x 36 (type GMS HG Artolite) + Box + Bracket (includes labor, cabling and accessories) Rp 1,936,980 set 1.000 1,936,980.0 BON ME
Non Standard (if applicable) -
a. Retaining wall Rp 427,750 m3 -
b. Excavation at rocky soil Rp 102,230 m3 -
c. Cut and fill (labor and material) Rp 40,000 m3 -
d. Import soil (inc. Transportation and compaction) Rp 102,230 m3 - BON MOBILISASI
e. Gate 3 m unit -
f. Open drainage system 1/2 dia 20 cm m' -
g. Barbed wire fence for underdeveloped lease area Rp 36,000 m' 28.00 1,008,000.0 SPK SIPIL, BON MATERIAL
h. concrete post for underdeveloped lease area (15x15x250 cm) Rp 137,500 pcs 15.00 2,062,500.0 SPK SIPIL, BON MATERIAL
m. Stone Masonry Rp 397,500 m3 - SPK SIPIL, BON MATERIAL
-
B.2 Access Road -
Non Standard (if applicable) -
b. Gravel access road (thickness 150mm) Rp 48,425 m2 - SPK SIPIL, BON MATERIAL
b. Gravel access road (thickness 200mm) Rp 66,000 6.00 396,000.0
f. Wooden Pile Ø 8 - 10 cm (supply and installation) Rp 12,375 m' - SPK SIPIL, BON MATERIAL
i. Stone Masonry Rp 427,750 m3 - SPK SIPIL, BON MATERIAL
j. Import Soil (inc. Transportation and compaction) Rp 102,230 m3 - SPK SIPIL, BON MATERIAL
m. drainage system 1/2 dia 40 cm m' -
B.3 PLN Connection -
Standard Works -
Non Standard (if applicable) -
- NYFGBY 4x16mm2 Rp 96,250 m' 15.00 ### 1,443,750.0 BON ME
- NYFGBY 4x25mm2 m' -
 TELKOMSEL PROJECT

SITE NAME/ID : Harjatani Mulai

Selesai
Quantity As Built BOQ
BILL OF QUANTITY & UNIT RATE - CIVIL WORKS & TOWER WORKS
NO. PRICE UNIT
PO Standart Volume Total Price
ITEM
m. Laying cable under ground (inc. Excavation, sand layer and filing) m' -
n. Transformer -
- 20 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc) unit -
- 25 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc) unit -
- 50 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc) unit -
- 60 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc) unit -
- 80 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc) unit -
- 100 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc) unit -
o. Cable ducting for Rooftop sites (Legrand) m' -

Sub Total B General Construction 45,008,561.0

C. Tower Foundation
C.1 Standard Works
Soil work
a. Excavation of soil for foundation Rp 41,968 m3 45.644 1,915,583 SPK SIPIL
b. Sand layer under the foundation t=10cm Rp 170,562 m3 3.844 655,640 SPK SIPIL, BON MATERIAL
c. Backfilling foundation soil and compaction per 300mm Rp 30,669 m3 20.898 640,918 SPK SIPIL
Concrete work -
d. Concrete work floor (lean concrete 5cm) Rp 716,952 m3 1.922 1,377,981.033 SPK SIPIL, BON MATERIAL
e. Concrete K-225 -
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard Rp 14,527 kg 1,753.830 25,478,502.251 SPK SIPIL, BON MATERIAL BESI
- Concrete K-225 with SK SNI 03.2002 Standard Rp 1,748,663 m3 19.468 34,042,961.550 SPK SIPIL, BON MATERIAL
C.2 Non Standard Works - SPK SIPIL, BON MATERIAL
a. Bored Pile Ø 40cm (supply and installation) longitudinal bar 8 pcs Rp 561,000 m' - SPK SIPIL, BON MATERIAL
b. Bored Pile Ø 60cm (supply and installation) longitudinal bar 12 pcs m' - SPK SIPIL, BON MATERIAL
c. Well Foundation Ø 80cm (supply and installation) longitudinal Bar 16 pcs (Cassion Foundation) m' - SPK SIPIL, BON MATERIAL
d. Well Foundation Ø 100cm (supply and installation) longitudinal Bar 20 pcs (Cassion Foundation) m' - SPK SIPIL, BON MATERIAL
e. Mini Pile Ø 40cm (supply and installation) m' - SPK SIPIL, BON MATERIAL
f. Wooden Pile Ø 6 - 8 cm (supply and installation) m' - SPK SIPIL, BON MATERIAL
g. Wooden Pile Ø 8 - 10 cm (supply and installation) m' - SPK SIPIL, BON MATERIAL
h. Wooden Pile Ø 10 - 12 cm (supply and installation) m' - SPK SIPIL, BON MATERIAL
i. Wooden Pile Ø 12 - 15 cm (supply and installation) m' - SPK SIPIL, BON MATERIAL
j. Excavation at rocky soil (Labor and Equipment) m3 - SPK SIPIL, BON MATERIAL
-
C.3 Steel Outdoor Base Frame (2G+3G) -
a. IWF Steel (hot-dip galvanized) kg - SPK SIPIL, BON MATERIAL
b. Anchor HILTI M20 - 25cm (Include HILTI Chemicals) pcs - SPK SIPIL, BON MATERIAL
c. Concrete for counterweight K-225 (include rebar) - SPK SIPIL, BON MATERIAL
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard Rp 14,527 kg - SPK SIPIL, BON MATERIAL
- Concrete K-225 with SK SNI 03.2002 Standard Rp 1,748,663 m3 - SPK SIPIL, BON MATERIAL
d. Pole 6m (Installation only) unit - SPK SIPIL, BON MATERIAL
e. Pole 9m (Installation only) unit - SPK SIPIL, BON MATERIAL
f. Pole 12m (Installation only) unit - SPK SIPIL, BON MATERIAL
g. Base Frame Equipment, H beam 200x100x5.5 - (3500 mm for Siemens or 3000 mm for Nokia) HDG (70 mikron) complete with accessori Rp 5,456,000 set - KWITANSI
(moor, bolt, spring ring, plate ring HTB 8.8, dynabolt & grouting)
Non Standard (if applicable) SPK SIPIL, BON MATERIAL
Building Strengthening SPK SIPIL, BON MATERIAL
a. Steel Beam Reinforcement kg SPK SIPIL, BON MATERIAL
b. Concrete K-225 SPK SIPIL, BON MATERIAL
 TELKOMSEL PROJECT

SITE NAME/ID : Harjatani Mulai

Selesai
Quantity As Built BOQ
BILL OF QUANTITY & UNIT RATE - CIVIL WORKS & TOWER WORKS
NO. PRICE UNIT
PO Standart Volume Total Price
ITEM
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard Rp 14,527 kg - SPK SIPIL, BON MATERIAL
- Concrete K-225 with SK SNI 03.2002 Standard Rp 1,748,663 m3 - SPK SIPIL, BON MATERIAL
c. Anchor + Chemicals for Reinforcement SPK SIPIL, BON MATERIAL
- M20 pcs SPK SIPIL, BON MATERIAL
- M12 pcs SPK SIPIL, BON MATERIAL
d. Sika Injection SPK SIPIL, BON MATERIAL
e. Steel access stair m' SPK SIPIL, BON MATERIAL
f. Wall demolition m2

Sub Total C Tower Foundation 64,111,585.0

D. Tower Work (Tower material supply by Protelindo)

- Delivery of material to site Rp 1,815 kg 5,781.690 5,781.690 10,493,767 BON DELIVERY
- Tower erection works including installation of antenna mounting and any Accessories Rp 1,614 kg 5,781.69 5,781.69 9,332,515 SPK EREKTOR
- Installation of Antenna Mounts -
- Tower Name Plate (aluminum 22mm thk x 200 x 400mm) Rp 492,316 Unit 1.00 ### 492,316 BON / KWITANSI
- Support pole for horizontal cable tray installation Unit -
- Supply and Install Cable Tray Rp 357,500 m' -

Sub Total D Packing + Delivery, erection and painting work 20,318,598.0

E. Shelter / BTS
E.1 Shelter / BTS Foundation for Outdoor (HCPT)
- River Stone Masonry Rp 427,750 m3 0.45 192,487.388
- Concrete K-225 -
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard Rp 14,527 kg 283.749 283.749 4,122,121
- Concrete K-225 with SK SNI 03.2002 Standard Rp 1,748,663 m3 2.286 2.286 3,996,568
E.2 Shelter / BTS
- CKD Shelter (material supply by Protelindo)
a. Delivery Ls
b. Installation Ls
- Permanent Shelter (refer to drawing)
a. Building Ls
- Base frame (material supply by Protelindo)
a. Delivery Ls
b. Installation Ls
SPK SIPIL
E.3 Shelter / BTS Foundation for Outdoor (Excelcom)
- Soil Excavation m3 SPK SIPIL, BON MATERIAL
- Sand Layering 100mm m3 SPK SIPIL, BON MATERIAL
- Lean Concrete 50mm m3
- River Stone Masonry m3 SPK SIPIL, BON MATERIAL BESI
- Concrete K-225 SPK SIPIL, BON MATERIAL
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard kg
- Concrete K-225 with SK SNI 03.2002 Standard m3
E.5 Shelter / BTS Foundation for Outdoor (Telkomsel)
- Soil Excavation Rp 41,968 m3 - SPK SIPIL, BON MATERIAL
- Sand Layering 100mm Rp 174,350 m3 191,785.000 - SPK SIPIL, BON MATERIAL
- Lean Concrete 50mm Rp 716,952 m3 - SPK SIPIL, BON MATERIAL
 TELKOMSEL PROJECT

SITE NAME/ID : Harjatani Mulai

Selesai
Quantity As Built BOQ
BILL OF QUANTITY & UNIT RATE - CIVIL WORKS & TOWER WORKS
NO. PRICE UNIT
PO Standart Volume Total Price
ITEM
- River Stone Masonry Rp 427,750 m3 - SPK SIPIL, BON MATERIAL
- Concrete K-225 -
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard Rp 14,527 kg - SPK SIPIL, BON MATERIAL BESI
- Concrete K-225 with SK SNI 03.2002 Standard Rp 1,748,663 m3 - SPK SIPIL, BON MATERIAL
Non Standard (If applicable)
a. Bored Pile Ø 40cm (supply and installation) longitudinal bar 8 pcs m'
b. Bored Pile Ø 60cm (supply and installation) longitudinal bar 12 pcs m'
c. Mini Pile Ø 40cm (supply and installation) m' SPK SIPIL, BON MATERIAL
d. Wooden Pile Ø 6 - 8 cm (supply and installation) m'
e. Wooden Pile Ø 8 - 10 cm (supply and installation) m'
f. Wooden Pile Ø 10 - 12 cm (supply and installation) m'
g. Wooden Pile Ø 12 - 15 cm (supply and installation) m'
h. Cut and fill (labor and material) m3
i. Soil Import m3
j. Concrete K-225
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard kg
- Concrete K-225 with SK SNI 03.2002 Standard m3
k. Stone Masonry m3

Sub Total E Shelter / BTS Foundation 8,311,177

F. Obstruction light work

- Obstruction Light Work Type AC/DC Rp 2,271,432 set 2.000 4,542,864 SANKEINDO
- NYY 2x2.5mm (taken from ACPDB in Shelter) Rp 13,989 m' 55.000 769,412 BON ME

Sub Total F Obstruction light work 5,312,275

G. Earthing system
G.1 Upper Earthing System
Grounding system (Max : 1 ohm) as per drawing CME -11
- Spitzen steel 3/4" x 150 cm + connection pipe 2" x 2 m+isolator Rp 322,830 unit 1.000 ### 322,830 BON ME
- Steel Cable min 80 mm2 (tower leg, fence, EGB) Rp 28,248 m' 80.000 ### 2,259,810 BON ME
- Steel galvanized Busbar 10x30x0,8 cm 16 holes with isolator Rp 161,415 unit 3.000 ### 484,245 BON ME

Sub Total G.1 Upper Earthing System 3,066,885

G.2 Lower Earthing System

Grounding system (Max : 1 ohm) as per drawing CME -10
- Copper Rod 5/8" L=4m unit BON ME
- Grounding Well, 200x150x50 with galvanized steel plate unit BON ME
- Grounding control Pit 50x50x50cm Rp 694,085 unit 1.000 ### 694,085 BON ME
- BC 50 mm2 for ring grounding tower and integration Rp 66,718 m' 70.000 ### 4,670,274 BON ME
- EGB & IGB terminal, steel galvanized 10x30x0.8cm + Isolator + 14holes, diameter 12mm Rp 161,415 pcs 2.000 ### 322,830 BON ME
- BCC 50mm2 for equipment m' - BON ME
- BCC 50mm2 for bonding m' - BON ME
- Exothermic Welding Rp 177,557 point 25.000 ### 4,438,913 BON ME

Sub Total G.2 Lower Earthing System 10,126,101

H. Mechanical Electrical
 TELKOMSEL PROJECT

SITE NAME/ID : Harjatani Mulai

Selesai
Quantity As Built BOQ
BILL OF QUANTITY & UNIT RATE - CIVIL WORKS & TOWER WORKS
NO. PRICE UNIT
PO Standart Volume Total Price
ITEM
H.2.8 M/E for Outdoor (HCPT)
Panel KWH Rp 9,738,705 unit 1.000 ### 9,738,705
- Supply Complete M/E as specification ( KWH Panel) + pole dia 3''- 5 meter -
- Box Uk. 170x15x3 cm, Powder Coating, plat 2 mm thick, Polyurethane gasket, IP 54 -
- Terminal Blok 60 A 3 Phase + N -
- Change Over Switch I-O-II, interlocable 63A -
Panel ACPDB Rp 11,245,245 unit 1.000 ### 11,245,245
- Supply Complete M/E as specification ( ACPDB Panel ) + pole dia 1.5 meter
- Box Size 60x40x21 cm, Plate Thickness 2 mm, Powder Coating, Polyurethane gasket, IP 54
- Indicator Lamp R,S,T (Red, Yellow, Green)
- Adjustable Thermostat
- MCB 25A, 3 phase, 10kA (1 unit)
- MCB 16A, 3 phase, 6 kA (3 unit)
- MCB 10A, 1 phase, 6 kA (3 unit)
- MCB 16A, 1 phase, 6 kA (4 unit)
- MCB 16A, 1 phase, 6 kA (4 unit)
- MCB 25A, 1 phase, 10kA (1 unit)
- Arrester B+C Type I+II, lightning protection current 100 KA (NPE)
- Magnetic Contractor 2 unit type 25 A Contact
- Timer AC 220V, 24 hours
- Panel Mounting AC outlet (untuk site outdoor)
- Bush Bar RSTN Copper Plat 200x15x3 mm silver plating
- Cable gland PG35, PG16
- General Purpose Outlet (stop contact) 1 Phase 2 Holes

Sub Total H Mechanical Electrical 20,983,950

I. Documentation
- Site Binder (2 hardcopies and softcopies) Rp 2,959,275 Ls 1.000 ### 2,959,275 BON ATK
Refer to Site Binder Check list

Sub Total IJ Material Handling

GRAND TOTAL 190,618,592 142,963,944.18