Appendix 1 -Approved Price Schedule

Project Name： Indonesia BAKTI 4G BTS Project

SUBCONTRACT NUMBER:

Region

Subcontractor：

Address：

Date：

（It should be on the cover of the quotation sheet ）

（signature）
ule

roject

）
 MC Material description S/N Item Name

IDN-1-01-2-010000 SITAC 1 SITAC

IDN-1-01-2-020000 Soil test 2 Soil test

IDN-1-01-2-030000 Tower Foundation work 3 Foundation work

IDN-1-01-2-030100 Tower Excavation 3.1 Excavation

IDN-1-01-2-030200 Tower Concrete works 3.2 Concrete works

Backfilling and compaction of

IDN-1-01-2-030300 Tower foundation backfilling 3.3
foundation soil

IDN-1-01-2-040000 Tower Erection 4 Tower Erection

IDN-1-01-2-040100 Tower Transportation 4.1 Transportation

transportation the system

material from respective
IDN-1-01-2-040101 Tower Transportation(≤50km) 4.1.1 warehouse to Site
(Distanc≤50km)
transportation the system
material from respective
IDN-1-01-2-040102 Tower Transportation(50km-150km) 4.1.2 warehouse to Site
(50km<Distanc≤150km)
transportation the system
material from respective
IDN-1-01-2-040103 Tower Transportation(150km-300km) 4.1.3 warehouse to Site
(150km<Distanc≤300km)
transportation the system
material from respective
IDN-1-01-2-040104 Tower Transportation(300km-500km) 4.1.4 warehouse to Site
(300km<Distanc≤500km)
transportation the system
material from respective
IDN-1-01-2-040105 Tower Transportation(500km-1500km) 4.1.5 warehouse to Site
(500km<Distanc≤1500km)

IDN-1-01-2-040200 Storage on site 4.2 Storage on site

IDN-1-01-2-040300 Tower Erection 4.3 Tower Erection

Equipment
Foundation(cabinet, solar
IDN-1-01-2-050000 Equipment Foundation 5
pannel, Generator Set, Fuel
tank, Antena, etc.)

IDN-1-01-2-050100 Equipment Foundation Excavation 5.1 Excavation

IDN-1-01-2-050200 EQP Foundation Concrete works 5.2 Concrete works

IDN-1-01-2-060000 Grounding System 6 Grounding System

IDN-1-01-2-060100 Gounding SYS Material purchasing 6.1 Material purchasing

IDN-1-01-2-060200 Gounding SYS Insallation 6.2 Insallation

IDN-1-01-2-070000 Fence and Door work 7 Fence and Door work

IDN-1-01-2-070100 Fence Material purchasing 7.1 Material purchasing

IDN-1-01-2-070200 Fence foundation work 7.2 Fence foundation work

IDN-1-01-2-070300 Fence and Door installation 7.3 Fence and Door installation

Land Ground Work, footstep

IDN-1-01-2-080000 Site access road 8
and access road

IDN-1-01-2-080100 land ground work 8.1 land ground work

IDN-1-01-2-080200 footstep 8.2 footstep

IDN-1-01-2-080300 Access road 8.3 Access road

IDN-1-01-2-090000 PLN Power Access 9 PLN POWER Access

IDN-1-01-2-100000 Sunshade of power or PLN cabinet 10 Sunshade of power cabinet

IDN-1-01-2-110000 Station lighting 11 Station lighting

Total Price @ Tower Type

 工程量估算Workload Estimatio
Description Unit Quote Tower Guyed Mast
18 Height

Site negotiation, site acquisition and license process site 1

conduct soil test and provide aoutorized test report site 1

including positioning, site cleaning & preparation,

excavation
m3 250,000 35.36

including blinding concrete plate pouring,reinforcement

work, form work, embedded part,concrete pouring,concrete
maintenance.
m3 1,500,000 6.7
Including material purchasing, tranportation and fabrication

including getting soil, compaction and maintenance m3 0

from FH regional warehouse to site 10,000 1248.3

tower trasportation kg 1248.3

tower trasportation kg 1248.3

tower trasportation kg 1248.3

tower trasportation kg 1248.3

tower trasportation kg 1248.3

after collecting the material from warehouse until site

constrcution completed
kg 1248.3
including installation for tower, lightning rod, ladder, cable
tray,avigation obstacle lights, antenna bracket
kg 1248.3

including positioning, site cleaning & preparation,

excavation
m3 250,000 8.77

including blinding concrete plate pouring,reinforcement

work, form work, embedded part,concrete pouring,concrete
maintenance.
m3 1,500,000 10.35
Including material purchasing, tranportation and fabrication
0

including grounding material and lighting rod cable

purchasing, transportation and fabrication
site 5,000,000 1

according to the drawing, resistance reduction measures site 1

0
including fence foundation material, fence purchasing,
transportation and fabrication
m 48

m 1,500,000 48

site 3,000,000 1

including gravel purchasing and laying m2 50,000 144

site 1

m 20

including installation , regersterlation and permit； site 1

including installation site 1

including installation Solar lighting required site 1

量估算Workload Estimation 工程量估算Workload Estimation 工程量估算Workload Estimation
Tower SST 3L 32M Tower SST 3L 42M
total price total price
Light Light

- 1 - 1
- 1 - 1

8,840,000 53 13,250,000 70

10,050,000 16.6 24,900,000 23.2

- 0 - 0

12,483,000 4679.3 46,793,000 7098.25

- 4679.3 - 7098.25

- 4679.3 - 7098.25

- 4679.3 - 7098.25

- 4679.3 - 7098.25

- 4679.3 - 7098.25

- 4679.3 - 7098.25
 - 4679.3 - 7098.25

2,192,500 8.77 2,192,500 8.77

15,525,000 10.35 15,525,000 10.35

5,000,000 1 5,000,000 1

- 1 - 1

- 48 - 48

72,000,000 48 72,000,000 48

3,000,000 1 3,000,000 1

7,200,000 144 7,200,000 144

- 1 - 1

- 20 - 20

- 1 - 1

- 1 - 1

- 1 - 1

136,290,500 189,860,500
量估算Workload Estimation 工程量估算Workload Estimation 工程量估算Workload Estimation
Tower SST 3L 52M Tower SST 3L 52M
total price total price
Heavy Light

- 1 - 1
- 1 - 1

17,500,000 125.7 31,425,000 107.6

34,800,000 34.7 52,050,000 30.2

- 0 - 0

70,982,500 11236.5 112,365,000 10023.4

- 11236.5 - 10023.4

- 11236.5 - 10023.4

- 11236.5 - 10023.4

- 11236.5 - 10023.4

- 11236.5 - 10023.4

- 11236.5 - 10023.4
 - 11236.5 - 10023.4

2,192,500 8.77 2,192,500 8.77

15,525,000 10.35 15,525,000 10.35

5,000,000 1 5,000,000 1

- 1 - 1

- 60 - 60

72,000,000 60 90,000,000 60

3,000,000 1 3,000,000 1

7,200,000 225 11,250,000 225

- 1 - 1

- 20 - 20

- 1 - 1

- 1 - 1

- 1 - 1

228,200,000 322,807,500
程量估算Workload Estimation 工程量估算Workload Estimation 工程量估算Workload Estimation

total price Tower SST 4L 62M Light total price Tower SST 4L 72M Heavy

- 1 - 1
- 1 - 1

26,900,000 118.58 29,645,000 204.62

45,300,000 43.91 65,865,000 69.8

- 0 - 0

100,234,000 12738.29 127,382,900 22600.1

- 12738.29 - 22600.1

- 12738.29 - 22600.1

- 12738.29 - 22600.1

- 12738.29 - 22600.1

- 12738.29 - 22600.1

- 12738.29 - 22600.1
 - 12738.29 - 22600.1

2,192,500 8.77 2,192,500 8.77

15,525,000 10.35 15,525,000 10.35

5,000,000 1 5,000,000 1

- 1 - 1

- 60 - 60

90,000,000 60 90,000,000 60

3,000,000 1 3,000,000 1

11,250,000 225 11,250,000 225

- 1 - 1

- 20 - 20

- 1 - 1

- 1 - 1

- 1 - 1

299,401,500 349,860,400
量估算Workload Estimation 工程量估算Workload Estimation 工程量估算Workload Estimation
Tower Tubelar Triangle
total price Tower SST 4L 72M Light total price
Guyed Mast 32M

- 1 - 1
- 1 - 1

51,155,000 189.2 47,300,000 25.03

104,700,000 66.6 99,900,000 12.6

- 0 - 0

226,001,000 17627.07 176,270,700 1921.4

- 17627.07 - 1921.4

- 17627.07 - 1921.4

- 17627.07 - 1921.4

- 17627.07 - 1921.4

- 17627.07 - 1921.4

- 17627.07 - 1921.4
 - 17627.07 - 1921.4

2,192,500 8.77 2,192,500 8.77

15,525,000 10.35 15,525,000 10.35

5,000,000 1 5,000,000 1

- 1 - 1

- 60 - 60

90,000,000 60 90,000,000 60

3,000,000 1 3,000,000 1

11,250,000 225 11,250,000 225

- 1 - 1

- 20 - 20

- 1 - 1

- 1 - 1

- 1 - 1

508,823,500 450,438,200
估算Workload Estimation 工程量估算Workload Estimation 工程量估算Workload Estimation
Tower Tubelar Tower Tubelar
total price Triangle Guyed Mast total price Triangle Guyed total price
42M Mast 52M
- 1 - 1 -
- 1 - 1 -

6,257,500 53 13,250,000 60 15,000,000

18,900,000 25.9 38,850,000 31.6 47,400,000

- 0 - 0 -

19,214,000 3971.3 39,713,000 4954.1 49,541,000

- 3971.3 - 4954.1 -

- 3971.3 - 4954.1 -

- 3971.3 - 4954.1 -

- 3971.3 - 4954.1 -

- 3971.3 - 4954.1 -

- 3971.3 - 4954.1 -
 - 3971.3 - 4954.1 -

2,192,500 8.77 2,192,500 8.77 2,192,500

15,525,000 10.35 15,525,000 10.35 15,525,000

5,000,000 1 5,000,000 1 5,000,000

- 1 - 1 -

- 60 - 80 -

90,000,000 60 90,000,000 80 120,000,000

3,000,000 1 3,000,000 1 3,000,000

11,250,000 225 11,250,000 400 20,000,000

- 1 - 1 -

- 20 - 20 -

- 1 - 1 -

- 1 - 1 -

- 1 - 1 -

171,339,000 218,780,500 277,658,500

 MC Material description S/N

IDN-1-01-6-010000 Retaining wall construction(Rubble/Brick) 1

IDN-1-01-6-020000 Retaining wall construction(Concrete) 2

IDN-1-01-6-030000 walls CONSTR with burnt clay bricks and cement mortar 3

IDN-1-01-6-040000 Mobilization 4
 Item Name

Retaining wall construction include all materail supply_Rubble/Brick

Retaining wall construction include all materail supply_Concrete

Wall construction_Lay walls with burnt clay bricks and cement mortar,
including all material supply

Mobilization
 Description Unit

This work package including but not limited to :

Retaining wall foundation excavation and backfilling.
Supply rubbles(MU30 grade or above) and cement mortar(Or burnt clay bricks and cement
mortar) Cu.m
Setting-out of retaining walls or masonry works
Laying rubbles(or bricks) with mortar above and under ground.
Embed pipes or any other pre-embedded element

This work package including but not limited to :

Retaining wall foundation excavation and backfilling.
Supply C25 concrete (not include rebar)
Cu.m
Setting-out of retaining walls works above and under ground.
Pouring concrete with all necessary formwork
Embed pipes or any other pre-embedded element

This work package including but not limited to :

Supply burnt clay bricks and cement mortar
Setting-out of walls or masonry works Cu.m
Laying bricks with mortar
Embed pipes or any other pre-embedded element

per time
Unit Price