REVISI STANDARD BILL OF QUANTITY

PEMBANGUNAN MINI TOWER 20 M STANDARD

REGION :

HARGA
NO ITEM PEKERJAAN SAT VOLUME
HARGA SATUAN HARGA TOTAL

I PEKERJAAN PRA IMPLEMENTASI

1 Jasa Perolehan Site Ls 1.00 Rp 6,000,000 Rp 6,000,000

2 Soil test dan Desain pondasi/Analisa Kekuatan Gedung Ls 1.00 Rp 2,500,000 Rp 2,500,000
3 Ijin Mendirikan Bangunan ( IMB ) tower (Excl. Retribusi IMB) Ls 1.00 Rp 13,000,000 Rp 13,000,000
4 Lain-lain ( Biaya Sosialisasi Warga ) Ls 1.00 Rp 17,000,000 Rp 17,000,000
5 Jasa koordinasi Ls 1.00 Rp 3,500,000 Rp 3,500,000

SUBTOTAL PEKERJAAN PRA- IMPLEMENTASI ( I ) Rp 42,000,000

II PEKERJAAN IMPLEMENTASI

A. PEKERJAAN PERSIAPAN
1 Pembersihan lokasi dan perapian kembali Ls 1.00 Rp 750,000 Rp 750,000
2 Transportasi ke Roof Top Ls 1.00 Rp 1,250,000 Rp 1,250,000
3 Mobilisasi dan demobilisasi Ls 1.00 Rp 1,500,000 Rp 1,500,000
4 As built drawing dan foto dokumentasi ( Shelter , Pagar Halaman & Tower ) Ls 1.00 Rp 1,500,000 Rp 1,500,000
5 Pekerjaan pengukuran dan bouwplank ( Shelter , Pagar Halaman & Tower ) Ls 1.00 Rp 750,000 Rp 750,000
Sub Total Pekerjaan Persiapan ( A ) Rp 5,750,000

B. Shelter Knock Down 4 x 3

1 Pekerjaan Pondasi Shelter Ls 1.00 #REF! #REF!
2 Pengadaan dan Pemasangan Shelter Ls 1.00 #REF! #REF!
Sub Total Pekerjaan Shelter CKD 4 x 3 ( B ) #REF!

C. PEKERJAAN PAGAR DAN HALAMAN ( 6 x 6 )

1 Galian tanah M3 0.00 #REF! #REF!
2 Urugan pasir (t=10 cm) M3 0.00 #REF! #REF!
3 Pasangan Aanstamping M3 0.00 #REF! #REF!
4 Pondasi batu kali camp 1 : 5 M3 0.00 #REF! #REF!
5 Urugan tanah kembali M3 0.00 #REF! #REF!
6 Pembuangan tanah M3 0.00 #REF! #REF!
7 Pasang paving block + sirtu dipadatkan (incl Acces Road 30 M2) M2 0.00 #REF! #REF!
8 Lapisan pasir t=10 cm + kerikil ( 2 x3 ) t=10 cm M3 0.00 #REF! #REF!
9 Sloof beton 15/20 M3 0.00 #REF! #REF!
10 Kolom beton 15/20 M3 0.00 #REF! #REF!
11 Beton ring balk 15/15 M3 0.00 #REF! #REF!
12 Pasangan bata camp 1 : 5 M2 0.00 #REF! #REF!
13 Plesteran bata dan beton + acian M2 0.00 #REF! #REF!
14 Pagar halaman besi siku 40x40x4 (dicat zincromate) M' 0.00 #REF! #REF!
15 Perkuatan besi siku 50x50x5 (dicat zincromate) BH 0.00 #REF! #REF!
16 Pintu dorong (plat besi lebar 3m + Besi siku 40 x 40 x 4 ) dicat zincromate UNIT 0.00 #REF! #REF!
17 Pekerjaan besi siku 50.50.5 dicat zingcromate BH 0.00 #REF! #REF!
18 Pekerjaan kawat duri M' 0.00 #REF! #REF!
19 Pecahan kaca sekeliling pagar M' 0.00 #REF! #REF!
20 Pengecatan tembok (ICI Dulux) M2 0.00 #REF! #REF!
26 Lampu taman (Tiang t. 4" pj. 6m +T. 3' pj. 2.25m), lampu mercuri 220volt /250watt UNIT 0.00 #REF! #REF!
lengkap dengan kap lampu fotocell
Sub Total Pekerjaan Pagar dan Halaman ( C ) #REF!

D. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL

1 Fire Alarm Nittan
a. Control Panel Type 2 PD1-2L Lengkap Dengan Battery BH 1.00 #REF! #REF!
b. Smoke Detektor 2IC-LS Merk NITTAN BH 1.00 #REF! #REF!
c. Fix Temperatur Detector 2 SC-LS Merk NITTAN BH 1.00 #REF! #REF!
d. Alarm Horn Bell Type BD 6-24-8 Merk NITTAN BH 1.00 #REF! #REF!
e. Fire Extinguisher Halotron Merk Servvo / Gunebo BH 1.00 #REF! #REF!
2 Pembuatan Dan Pemasangan SDP sesuai gambar desain (dual band) + Box KWH SET 1.00 #REF! #REF!
( gambar CME - 11 dan CME - 13 ) termasuk AC Control :
~ Timer Merk Theben Sul 18 TH, 220 V , 24 jam
~ Magnetic Contractor , 3 pool 2 bh merk telemecanique type LC1 D09 01
~ Honey well T. 6360A
3 Kabel Power NYFGBY 4x16mm2 ( Disesuaikan Dng Kondisi Lapangan ) M' 25.00 #REF! #REF!
4 Pemasangan Lampu TL 2x40 Watt (Armatur Artolite Komponen Philips) BH 2.00 #REF! #REF!
5 Pemasangan Stop Kontak Merk MK BH 2.00 #REF! #REF!
6 Pemasangan Saklaar double merk MK BH 1.00 #REF! #REF!
7 Pemasangan Instalasi Listrik LS 1.00 #REF! #REF!
8 Pengadaan Dan Pemasangan Split AC Wall Mounted merk DAIKIN BH 2.00 #REF! #REF!
~ Kapasitas : 22000 BTUH (2,5 pk) , auto restart
terpasang berikut dudukan, pemipaan, perkabelan dan supportng serta testing
9 Grounding System ( maks 1ohm ) sesuai gambar CME - 010
~ Pembuatan sumuran grounding ukuran 300x150x50 dan plat tembaga UNIT 1.00 #REF! #REF!
Ukuran 100x100x0,2 cm
~ Terminal EGB Dan IGB, Tembaga 10x30x0,8 cm+Isolator+14 Lubang dia. 12 mm BH 2.00 #REF! #REF!
~ Terminal Main Grounding , 10x30x0,8 cm+Isolator+14 Lubang dia. 12 mm BH 1.00 #REF! #REF!

1 dari 66
REVISI STANDARD BILL OF QUANTITY
PEMBANGUNAN MINI TOWER 20 M STANDARD
REGION :

HARGA
NO ITEM PEKERJAAN SAT VOLUME
HARGA SATUAN HARGA TOTAL

~ Terminal Tembaga , 5x30x0,5 cm Dengan Isolator Dipasang Pada Tray BH 3.00 #REF! #REF!
outdoor ke tower dengan lubang 16 buah, dia. 12 mm2
~ Penarikan Kabel Bcc 50 mm2 dari plat sumuran ke terminal M' 4.00 #REF! #REF!
Grounding di Bak Kontrol
~ Penarikan Kabel Bcc 50 mm2 u/ Ring Shelter/Tower M' 20.00 #REF! #REF!
Grounding di Bak Kontrol
~ Penarikan Kabel Bcc 50 mm2 dari bak kontrol ke grounding bar feeder dan Tray kabel M' 20.00 #REF! #REF!
dengan scoen cable dan clamp (disesuaikan dengan kondisi di lapangan )
~ Penarikan Kabel Bcc 50 mm Dari Grounding Bar di Bak Kontrol ke EGB & M' 10.00 #REF! #REF!
IGB (disesuaikan dengan kondisi lapangan )
~ Penarikan Kabel Bc 16 mm2 Dari Grounding Bar di Bak Kontrol ke Pagar & LS 1.00 #REF! #REF!
10 ~ Kabel power u / Tiang Lampu Halaman Lengkap Dengan Scoen Cable & Clamp M' 20.00 #REF! #REF!
( Disesuaikan Dengan Kondisi di Lapangan )
11 Pengadaan Dan Pemasangan penyangga Cable Tray Indoor dan FEP Ls 1.00 #REF! #REF!
12 Emergency DC Fan Consist of UNIT 1.00 #REF! #REF!
~Exhaust Fan DC 2x48 Volt0.88 A dia 172 mm : Air Flow 350mm3/hr
~Air Inlet
~Thermostat Saginomia FCSR 130
13 Pengelasan Exothermic / Cadweld Titik 23.00 #REF! #REF!
Sub Total Pekerjaan Mekanikal Elektrikal ( D ) #REF!

E. PEKERJAAN PONDASI TOWER

Pekerjaan tanah
1 Galian tanah pondasi M3 0.00 #REF! #REF!
2 Urugan kembali tanah pondasi M3 0.00 #REF! #REF!
Pekerjaan beton
1 Urugan pasir bawah pondasi t=10cm M3 0.00 #REF! #REF!
2 Lantai kerja beton 1 : 3 : 5 tebal 5 cm M3 0.00 #REF! #REF!
3 Cor beton slab M3 0.00 #REF! #REF!
4 Cor kolom beton M3 0.00 #REF! #REF!
5 Cor sloop beton M3 0.00 #REF! #REF!
6 Stel plat dan baut angkur SET 0.00 #REF! #REF!
7 Bored piled ukuran dia. 40 cm (kondisi terpasang incl mobilisasi alat dan support lainnya) M' #REF! #REF!
8 Bored piled ukuran dia. 60 cm (kondisi terpasang incl mobilisasi alat dan support lainnya) M' #REF! #REF!
9 Sumuran ukuran dia. 80 cm (kondisi terpasang incl mobilisasi alat dan support lainnya) M' #REF! #REF!
10 Sumuran ukuran dia. 100 cm (kondisi terpasang incl mobilisasi alat dan support lainnya) M' #REF! #REF!
11 Mini Pile ukuran dia. 30 cm (kondisi terpasang incl mobilisasi alat dan support lainnya) M' #REF! #REF!
12 Cerucuk ukuran dia. 10 cm (kondisi terpasang incl mobilisasi alat dan support lainnya) btg #REF! #REF!
Sub Total Pekerjaan Pondasi Tower ( E ) #REF!

F. PEKERJAAN MINI TOWER

F.1 MATERIAL MINI TOWER
1 Material Mini Tower KG 2,238.00 Rp 11,200 Rp 25,065,600
2 Besi siku L.80.80.8 - L.100.100.10 (eks K.S) KG 0.00 Rp -
3 Besi siku L.120.120.12 - L.130.130.13 (eks K.S/impor) KG 0.00 Rp -
4 Besi siku L.150.150.15 - L.200.200.20 (eks impor) KG 0.00 Rp -
5 Plat simpul 4mm - 30mm KG 0.00 Rp -
6 Bordes Grid Mesh type GR 50080 M2 0.00 Rp -
7 Plat strip kurungan tangga dan tray cable vertical KG 0.00 Rp -
8 Besi beton anak tangga KG 0.00 Rp -
9 Mur baut ( 2 ring plat & 1 ring per )
- M16x60 BH 0.00 Rp -
- M16x55 BH 0.00 Rp -
- M16x50 BH 0.00 Rp -
- M16x45 BH 0.00 Rp -
- M12x55 BH 0.00 Rp -
- M12x50 BH 0.00 Rp -
- M12x45 BH 0.00 Rp -
- M12x40 BH 0.00 Rp -
- M12x35 BH 0.00 Rp -
- M12x30 BH 0.00 Rp -
- M10x30 BH 0.00 Rp -
- MV-BOLT M10x195 BH 0.00 Rp -
10 Base plate / Roof top Minitower = base frame KG 200.00 Rp 11,200 Rp 2,240,000
11 Angkur diameter 3/4" x 0.9 m + 3 mur + 2 ring plat BH 16.00 #REF! #REF!

F.2 PEKERJAAN GALVANIS, PACKING, ERECTION DAN PENGECATAN

1 Galvanis (hotdip) minimal 70 micron KG 2,238.00 #REF! #REF!
2 Pengiriman material tower ke lokasi KG 2,238.00 #REF! #REF!
3 Pengadaan dan pemasangan template angkur LS 1.00 #REF! #REF!
4 Pekerjaan erection tower KG 2,238.00 #REF! #REF!
5 Pengecatan tower EX. Delta Acrylac M2 157.00 #REF! #REF!

F.3 PEKERJAAN OBSTRUCTION LIGHT + FINISHING

1 Obustruction light

2 dari 66
REVISI STANDARD BILL OF QUANTITY
PEMBANGUNAN MINI TOWER 20 M STANDARD
REGION :

HARGA
NO ITEM PEKERJAAN SAT VOLUME
HARGA SATUAN HARGA TOTAL

* Panel lampu ( Fiberglass ) UNIT 1.00 #REF! #REF!

* Boks + lampu LED ex. PHILIPS Obtivision XGP 388 UNIT 1.00 #REF! #REF!
* Photosel BH 1.00 #REF! #REF!
* MCB 10 A BH 1.00 #REF! #REF!
* Trafo isolasi 100 watt BH 2.00 #REF! #REF!
* Kabel NYY 2 x 2,5mm (Catatan dari SDP-AC di shelter) M' 30.00 #REF! #REF!
2 Earthing system & penangkal petir
* Spitzen 3/4 " x 60cm + pipa sambungan 2" x 2 m + isolator UNIT 1.00 #REF! #REF!
* Bcc50mm2 dari spitzen ke plat tembaga di sumuran + klem M' 48.00 #REF! #REF!
3 Plat identitas tower ( alumunium 2 mm uk. 200x400 ) UNIT 1.00 #REF! #REF!
4 Beton Pondasi tangga BH 1.00 #REF! #REF!
5 Cable tray horizontal + penyangga setiap 3 m M' 3.00 #REF! #REF!
6 Grouting pedestal dibawah base plate TTK 4.00 #REF! #REF!
Sub Total Pekerjaan Tower ( F ) #REF!

SUBTOTAL PEKERJAAN IMPLEMENTASI ( II ) #REF!

SUBTOTAL PEKERJAAN PRA IMPLEMENTASI + IMPLEMENTASI ( I + II ) #REF!

FAKTOR LUMPSUM 3% X IMPLEMENTASI #REF!
KEUNTUNGAN 7 % X IMPLEMENTASI #REF!
TOTAL #REF!

HARGA
NO DAFTAR HARGA ITEM PEKERJAAN ( OPTIONAL ITEM) SAT VOLUME
HARGA SATUAN HARGA TOTAL

1 Ijin Dephub dan Bandara Ls 1.00 Rp -

2 Sertifikasi (incl Biaya AJB, Notaris dan Fee yg terkait utk pekerjaan ini) Ls 1.00 Rp -
3 Tanah Urug dr luar lokasi (incl transportasi dan pemadatan di lokasi) M3 1.00 Rp -
4 Dinding Penahan Tanah (Pondasi Batu Kali) M3 1.00 Rp -
5 Kawat Berduri (incl tiang penyangga dr pipa besi dan pondasinya berjarak 3 m) M' 1.00 Rp -
6 Acces Road dengan Paving Blok ( incl kansteen dan pemadatan) M2 1.00 Rp -
7 Acces Road dengan Beton 1 : 5 M3 1.00 Rp -
8 Penyambungan Daya Listrik (PLN) 13,2 KVA (incl BP, UJL dan Jasa dan kabel 50 m 2 bh tiang) Ls 1.00 Rp -
9 Penyambungan Daya Listrik (PLN) 16,5 KVA (incl BP, UJL dan Jasa dan kabel 50 m 2 bh tiang) Ls 1.00 Rp -
10 Penyambungan Daya Listrik (PLN) 23 KVA (incl BP, UJL dan Jasa dan kabel 50 m 2 bh tiang) Ls 1.00 Rp -
11 Penyambungan Daya Listrik (PLN) 33 KVA(incl BP, UJL dan Jasa dan kabel 50 m 2 bh tiang) Ls 1.00 Rp -
12 Trafo 25 Kva ( incl material, srandang trafo,asesoris, instalasi, transport) Ls 1.00 Rp -
13 Trafo 50 Kva ( incl material, srandang trafo,asesoris, instalasi, transport) Ls 1.00 Rp -
14 Trafo 75 Kva ( incl material, srandang trafo,asesoris, instalasi, transport) Ls 1.00 Rp -
15 Trafo 100 Kva ( incl material, srandang trafo,asesoris, instalasi, transport) Ls 1.00 Rp -
16 Tiang PLN Beton ( terpasang) unit 1.00 Rp -
17 Tiang PLN Besi (terpasang) unit 1.00 Rp -
18 JTR (Jaringan Tegangan Rendah) incl kabel, asesoris,transport,instalasi dan tiang) M' 1.00 Rp -
19 JTR (Jaringan Tegangan Menengah) incl kabel, asesoris,transport,instalasi dan tiang) M' 1.00 Rp -
20 Pengadaan dan pemasangan Shelter CKD uk. 3x3x3 unit 1.00 Rp -
21 Pengadaan dan pemasangan Shelter CKD uk. 3x2x3 unit 1.00 Rp -

3 dari 66
REVISI STANDARD BILL OF QUANTITY
PEMBANGUNAN MINI TOWER 15 M STANDARD
REGION :

HARGA
NO ITEM PEKERJAAN SAT VOLUME
HARGA SATUAN HARGA TOTAL

I PEKERJAAN PRA IMPLEMENTASI

1 Jasa Perolehan Site Ls 1.00 Rp 6,000,000 Rp 6,000,000

2 Soil test dan Desain pondasi/Analisa Kekuatan Gedung Ls 1.00 Rp 2,500,000 Rp 2,500,000
3 Ijin Mendirikan Bangunan ( IMB ) tower (Excl. Retribusi IMB) Ls 1.00 Rp 13,000,000 Rp 13,000,000
4 Lain-lain ( Biaya Sosialisasi Warga ) Ls 1.00 Rp 17,000,000 Rp 17,000,000
5 Jasa koordinasi Ls 1.00 Rp 3,500,000 Rp 3,500,000

SUBTOTAL PEKERJAAN PRA- IMPLEMENTASI ( I ) Rp 42,000,000

II PEKERJAAN IMPLEMENTASI

A. PEKERJAAN PERSIAPAN
1 Pembersihan lokasi dan perapian kembali Ls 1.00 Rp 750,000 Rp 750,000
2 Transportasi ke Roof Top Ls 1.00 Rp 1,250,000 Rp 1,250,000
3 Mobilisasi dan demobilisasi Ls 1.00 Rp 1,500,000 Rp 1,500,000
4 As built drawing dan foto dokumentasi ( Shelter , Pagar Halaman & Tower ) Ls 1.00 Rp 1,500,000 Rp 1,500,000
5 Pekerjaan pengukuran dan bouwplank ( Shelter , Pagar Halaman & Tower ) Ls 1.00 Rp 750,000 Rp 750,000
Sub Total Pekerjaan Persiapan ( A ) Rp 5,750,000

B. Shelter Knock Down 4 x 3

1 Pekerjaan Pondasi Shelter Ls 1.00 #REF! #REF!
2 Pengadaan dan Pemasangan Shelter Ls 1.00 #REF! #REF!
Sub Total Pekerjaan Shelter CKD 4 x 3 ( B ) #REF!

C. PEKERJAAN PAGAR DAN HALAMAN ( 6 x 6 )

1 Galian tanah M3 0.00 #REF! #REF!
2 Urugan pasir (t=10 cm) M3 0.00 #REF! #REF!
3 Pasangan Aanstamping M3 0.00 #REF! #REF!
4 Pondasi batu kali camp 1 : 5 M3 0.00 #REF! #REF!
5 Urugan tanah kembali M3 0.00 #REF! #REF!
6 Pembuangan tanah M3 0.00 #REF! #REF!
7 Pasang paving block + sirtu dipadatkan (incl Acces Road 30 M2) M2 0.00 #REF! #REF!
8 Lapisan pasir t=10 cm + kerikil ( 2 x3 ) t=10 cm M3 0.00 #REF! #REF!
9 Sloof beton 15/20 M3 0.00 #REF! #REF!
10 Kolom beton 15/20 M3 0.00 #REF! #REF!
11 Beton ring balk 15/15 M3 0.00 #REF! #REF!
12 Pasangan bata camp 1 : 5 M2 0.00 #REF! #REF!
13 Plesteran bata dan beton + acian M2 0.00 #REF! #REF!
14 Pagar halaman besi siku 40x40x4 (dicat zincromate) M' 0.00 #REF! #REF!
15 Perkuatan besi siku 50x50x5 (dicat zincromate) BH 0.00 #REF! #REF!
16 Pintu dorong (plat besi lebar 3m + Besi siku 40 x 40 x 4 ) dicat zincromate UNIT 0.00 #REF! #REF!
17 Pekerjaan besi siku 50.50.5 dicat zingcromate BH 0.00 #REF! #REF!
18 Pekerjaan kawat duri M' 0.00 #REF! #REF!
19 Pecahan kaca sekeliling pagar M' 0.00 #REF! #REF!
20 Pengecatan tembok (ICI Dulux) M2 0.00 #REF! #REF!
26 Lampu taman (Tiang t. 4" pj. 6m +T. 3' pj. 2.25m), lampu mercuri 220volt /250watt UNIT 0.00 #REF! #REF!
lengkap dengan kap lampu fotocell
Sub Total Pekerjaan Pagar dan Halaman ( C ) #REF!

D. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL

1 Fire Alarm Nittan
a. Control Panel Type 2 PD1-2L Lengkap Dengan Battery BH 1.00 #REF! #REF!
b. Smoke Detektor 2IC-LS Merk NITTAN BH 1.00 #REF! #REF!
c. Fix Temperatur Detector 2 SC-LS Merk NITTAN BH 1.00 #REF! #REF!
d. Alarm Horn Bell Type BD 6-24-8 Merk NITTAN BH 1.00 #REF! #REF!
e. Fire Extinguisher Halotron Merk Servvo / Gunebo BH 1.00 #REF! #REF!
2 Pembuatan Dan Pemasangan SDP sesuai gambar desain (dual band) + Box KWH SET 1.00 #REF! #REF!
( gambar CME - 11 dan CME - 13 ) termasuk AC Control :
~ Timer Merk Theben Sul 18 TH, 220 V , 24 jam
~ Magnetic Contractor , 3 pool 2 bh merk telemecanique type LC1 D09 01
~ Honey well T. 6360A
3 Kabel Power NYFGBY 4x16mm2 ( Disesuaikan Dng Kondisi Lapangan ) M' 25.00 #REF! #REF!
4 Pemasangan Lampu TL 2x40 Watt (Armatur Artolite Komponen Philips) BH 2.00 #REF! #REF!
5 Pemasangan Stop Kontak Merk MK BH 2.00 #REF! #REF!
6 Pemasangan Saklaar double merk MK BH 1.00 #REF! #REF!
7 Pemasangan Instalasi Listrik LS 1.00 #REF! #REF!
8 Pengadaan Dan Pemasangan Split AC Wall Mounted merk DAIKIN BH 2.00 #REF! #REF!
~ Kapasitas : 22000 BTUH (2,5 pk) , auto restart
terpasang berikut dudukan, pemipaan, perkabelan dan supportng serta testing
9 Grounding System ( maks 1ohm ) sesuai gambar CME - 010
~ Pembuatan sumuran grounding ukuran 300x150x50 dan plat tembaga UNIT 1.00 #REF! #REF!
Ukuran 100x100x0,2 cm
~ Terminal EGB Dan IGB, Tembaga 10x30x0,8 cm+Isolator+14 Lubang dia. 12 mm BH 2.00 #REF! #REF!
~ Terminal Main Grounding , 10x30x0,8 cm+Isolator+14 Lubang dia. 12 mm BH 1.00 #REF! #REF!

4 dari 66
REVISI STANDARD BILL OF QUANTITY
PEMBANGUNAN MINI TOWER 15 M STANDARD
REGION :

HARGA
NO ITEM PEKERJAAN SAT VOLUME
HARGA SATUAN HARGA TOTAL

~ Terminal Tembaga , 5x30x0,5 cm Dengan Isolator Dipasang Pada Tray BH 3.00 #REF! #REF!
outdoor ke tower dengan lubang 16 buah, dia. 12 mm2
~ Penarikan Kabel Bcc 50 mm2 dari plat sumuran ke terminal M' 4.00 #REF! #REF!
Grounding di Bak Kontrol
~ Penarikan Kabel Bcc 50 mm2 u/ Ring Shelter/Tower M' 20.00 #REF! #REF!
Grounding di Bak Kontrol
~ Penarikan Kabel Bcc 50 mm2 dari bak kontrol ke grounding bar feeder dan Tray kabel M' 20.00 #REF! #REF!
dengan scoen cable dan clamp (disesuaikan dengan kondisi di lapangan )
~ Penarikan Kabel Bcc 50 mm Dari Grounding Bar di Bak Kontrol ke EGB & M' 10.00 #REF! #REF!
IGB (disesuaikan dengan kondisi lapangan )
~ Penarikan Kabel Bc 16 mm2 Dari Grounding Bar di Bak Kontrol ke Pagar & LS 1.00 #REF! #REF!
10 ~ Kabel power u / Tiang Lampu Halaman Lengkap Dengan Scoen Cable & Clamp M' 20.00 #REF! #REF!
( Disesuaikan Dengan Kondisi di Lapangan )
11 Pengadaan Dan Pemasangan penyangga Cable Tray Indoor dan FEP Ls 1.00 #REF! #REF!
12 Emergency DC Fan Consist of UNIT 1.00 #REF! #REF!
~Exhaust Fan DC 2x48 Volt0.88 A dia 172 mm : Air Flow 350mm3/hr
~Air Inlet
~Thermostat Saginomia FCSR 130
13 Pengelasan Exothermic / Cadweld Titik 23.00 #REF! #REF!
Sub Total Pekerjaan Mekanikal Elektrikal ( D ) #REF!

E. PEKERJAAN PONDASI TOWER

Pekerjaan tanah
1 Galian tanah pondasi M3 0.00 #REF! #REF!
2 Urugan kembali tanah pondasi M3 0.00 #REF! #REF!
Pekerjaan beton Rp -
1 Urugan pasir bawah pondasi t=10cm M3 0.00 #REF! #REF!
2 Lantai kerja beton 1 : 3 : 5 tebal 5 cm M3 0.00 #REF! #REF!
3 Cor beton slab M3 0.00 #REF! #REF!
4 Cor kolom beton M3 0.00 #REF! #REF!
5 Cor sloop beton M3 0.00 #REF! #REF!
6 Stel plat dan baut angkur SET 0.00 #REF! #REF!
7 Bored piled ukuran dia. 40 cm (kondisi terpasang incl mobilisasi alat dan support lainnya) M' #REF! #REF!
8 Bored piled ukuran dia. 60 cm (kondisi terpasang incl mobilisasi alat dan support lainnya) M' #REF! #REF!
9 Sumuran ukuran dia. 80 cm (kondisi terpasang incl mobilisasi alat dan support lainnya) M' #REF! #REF!
10 Sumuran ukuran dia. 100 cm (kondisi terpasang incl mobilisasi alat dan support lainnya) M' #REF! #REF!
11 Mini Pile ukuran dia. 30 cm (kondisi terpasang incl mobilisasi alat dan support lainnya) M' #REF! #REF!
12 Cerucuk ukuran dia. 10 cm (kondisi terpasang incl mobilisasi alat dan support lainnya) btg #REF! #REF!
Sub Total Pekerjaan Pondasi Tower ( E ) #REF!

F. PEKERJAAN MINI TOWER

F.1 MATERIAL MINI TOWER
1 Material Mini Tower KG 1,798.00 Rp 11,200 Rp 20,137,600
2 Besi siku L.80.80.8 - L.100.100.10 (eks K.S) KG 0.00 Rp - Rp -
3 Besi siku L.120.120.12 - L.130.130.13 (eks K.S/impor) KG 0.00 Rp - Rp -
4 Besi siku L.150.150.15 - L.200.200.20 (eks impor) KG 0.00 Rp - Rp -
5 Plat simpul 4mm - 30mm KG 0.00 Rp - Rp -
6 Bordes Grid Mesh type GR 50080 M2 0.00 Rp - Rp -
7 Plat strip kurungan tangga dan tray cable vertical KG 0.00 Rp - Rp -
8 Besi beton anak tangga KG 0.00 Rp - Rp -
9 Mur baut ( 2 ring plat & 1 ring per )
- M16x60 BH 0.00 Rp - Rp -
- M16x55 BH 0.00 Rp - Rp -
- M16x50 BH 0.00 Rp - Rp -
- M16x45 BH 0.00 Rp - Rp -
- M12x55 BH 0.00 Rp - Rp -
- M12x50 BH 0.00 Rp - Rp -
- M12x45 BH 0.00 Rp - Rp -
- M12x40 BH 0.00 Rp - Rp -
- M12x35 BH 0.00 Rp - Rp -
- M12x30 BH 0.00 Rp - Rp -
- M10x30 BH 0.00 Rp - Rp -
- MV-BOLT M10x195 BH 0.00 Rp - Rp -
10 Base plate / Roof top Minitower = base frame UNIT 200.00 Rp 11,200 Rp 2,240,000
11 Angkur diameter 3/4" x 0.9 m + 3 mur + 2 ring plat BH 16.00 #REF! #REF!

F.2 PEKERJAAN GALVANIS, PACKING, ERECTION DAN PENGECATAN

1 Galvanis (hotdip) minimal 70 micron KG 1,798.00 #REF! #REF!
2 Pengiriman material tower ke lokasi KG 1,798.00 #REF! #REF!
3 Pengadaan dan pemasangan template angkur LS 1.00 #REF! #REF!
4 Pekerjaan erection tower KG 1,798.00 #REF! #REF!
5 Pengecatan tower EX. Delta Acrylac M2 126.00 #REF! #REF!

F.3 PEKERJAAN OBSTRUCTION LIGHT + FINISHING

1 Obustruction light

5 dari 66
REVISI STANDARD BILL OF QUANTITY
PEMBANGUNAN MINI TOWER 15 M STANDARD
REGION :

HARGA
NO ITEM PEKERJAAN SAT VOLUME
HARGA SATUAN HARGA TOTAL

* Panel lampu ( Fiberglass ) UNIT 1.00 #REF! #REF!

* Boks + lampu LED ex. PHILIPS Obtivision XGP 388 UNIT 1.00 #REF! #REF!
* Photosel BH 1.00 #REF! #REF!
* MCB 10 A BH 1.00 #REF! #REF!
* Trafo isolasi 100 watt BH 2.00 #REF! #REF!
* Kabel NYY 2 x 2,5mm (Catatan dari SDP-AC di shelter) M' 30.00 #REF! #REF!
2 Earthing system & penangkal petir
* Spitzen 3/4 " x 60cm + pipa sambungan 2" x 2 m + isolator UNIT 1.00 #REF! #REF!
* Bcc50mm2 dari spitzen ke plat tembaga di sumuran + klem M' 48.00 #REF! #REF!
3 Plat identitas tower ( alumunium 2 mm uk. 200x400 ) UNIT 1.00 #REF! #REF!
4 Beton Pondasi tangga BH 1.00 #REF! #REF!
5 Cable tray horizontal + penyangga setiap 3 m M' 3.00 #REF! #REF!
6 Grouting pedestal dibawah base plate TTK 4.00 #REF! #REF!
Sub Total Pekerjaan Tower ( F ) #REF!

SUBTOTAL PEKERJAAN IMPLEMENTASI ( II ) #REF!

SUBTOTAL PEKERJAAN PRA IMPLEMENTASI + IMPLEMENTASI ( I + II ) #REF!

FAKTOR LUMPSUM 3% X IMPLEMENTASI #REF!
KEUNTUNGAN 7 % X IMPLEMENTASI #REF!
TOTAL #REF!

HARGA
NO DAFTAR HARGA ITEM PEKERJAAN ( OPTIONAL ITEM) SAT VOLUME
HARGA SATUAN HARGA TOTAL

1 Ijin Dephub dan Bandara Ls 1.00 Rp -

2 Sertifikasi (incl Biaya AJB, Notaris dan Fee yg terkait utk pekerjaan ini) Ls 1.00 Rp -
3 Tanah Urug dr luar lokasi (incl transportasi dan pemadatan di lokasi) M3 1.00 Rp -
4 Dinding Penahan Tanah (Pondasi Batu Kali) M3 1.00 Rp -
5 Kawat Berduri (incl tiang penyangga dr pipa besi dan pondasinya berjarak 3 m) M' 1.00 Rp -
6 Acces Road dengan Paving Blok ( incl kansteen dan pemadatan) M2 1.00 Rp -
7 Acces Road dengan Beton 1 : 5 M3 1.00 Rp -
8 Penyambungan Daya Listrik (PLN) 13,2 KVA (incl BP, UJL dan Jasa dan kabel 50 m 2 bh tiang) Ls 1.00 Rp -
9 Penyambungan Daya Listrik (PLN) 16,5 KVA (incl BP, UJL dan Jasa dan kabel 50 m 2 bh tiang) Ls 1.00 Rp -
10 Penyambungan Daya Listrik (PLN) 23 KVA (incl BP, UJL dan Jasa dan kabel 50 m 2 bh tiang) Ls 1.00 Rp -
11 Penyambungan Daya Listrik (PLN) 33 KVA(incl BP, UJL dan Jasa dan kabel 50 m 2 bh tiang) Ls 1.00 Rp -
12 Trafo 25 Kva ( incl material, srandang trafo,asesoris, instalasi, transport) Ls 1.00 Rp -
13 Trafo 50 Kva ( incl material, srandang trafo,asesoris, instalasi, transport) Ls 1.00 Rp -
14 Trafo 75 Kva ( incl material, srandang trafo,asesoris, instalasi, transport) Ls 1.00 Rp -
15 Trafo 100 Kva ( incl material, srandang trafo,asesoris, instalasi, transport) Ls 1.00 Rp -
16 Tiang PLN Beton ( terpasang) unit 1.00 Rp -
17 Tiang PLN Besi (terpasang) unit 1.00 Rp -
18 JTR (Jaringan Tegangan Rendah) incl kabel, asesoris,transport,instalasi dan tiang) M' 1.00 Rp -
19 JTR (Jaringan Tegangan Menengah) incl kabel, asesoris,transport,instalasi dan tiang) M' 1.00 Rp -
20 Pengadaan dan pemasangan Shelter CKD uk. 3x3x3 unit 1.00 Rp -
21 Pengadaan dan pemasangan Shelter CKD uk. 3x2x3 unit 1.00 Rp -

6 dari 66
 7 of 66

JATENG AREA
IJIN PENYAMBUNGAN PLN 13,2 KVA Penyambungan Daya
1 Biaya Penyambungan 13,200.00 VA Rp 350 Rp 4,620,000 Rp 19,932,400
2 Uang Jaminan Langganan 13,200.00 VA Rp 142 Rp 1,874,400
3 Materai 3.00 lbr Rp 6,000 Rp 18,000
4 Jildak / Biaya Adminitrasi Jaminan Installasi 13,200.00 VA Rp 150 Rp 1,980,000
JASA
1 Jasa / Upah Installasi 13,200.00 VA Rp 150 Rp 1,980,000
2 Alat Bantu 1.00 ls Rp 400,000 Rp 400,000
3 Labour Cost 1.00 ls Rp 1,000,000 Rp 1,000,000
4 Transportasi Material 1.00 ls Rp 1,500,000 Rp 1,500,000
PEKERJAAN TEGANGAN RENDAH
1 Installasi Kabel NYFGBY 4x16mm 25.00 m' Rp 40,000 Rp 1,000,000
2 Tiang SUTR 9 Meter 0.00 btg Rp 1,300,000 Rp -
3 Tiang SUTR 11 Meter 2.10 btg Rp 1,600,000 Rp 3,360,000
4 Twisted Cable 4x35mm 55.00 m' Rp 40,000 Rp 2,200,000
IJIN PENYAMBUNGAN PLN 16,5 KVA
1 Biaya Penyambungan 16,500.00 VA Rp 350 Rp 5,775,000 Rp 22,546,000
2 Uang Jaminan Langganan 16,500.00 VA Rp 142 Rp 2,343,000
3 Materai 3.00 lbr Rp 6,000 Rp 18,000
4 Jildak / Biaya Adminitrasi Jaminan Installasi 16,500.00 VA Rp 150 Rp 2,475,000
JASA
1 Jasa / Upah Installasi 16,500.00 VA Rp 150 Rp 2,475,000
2 Alat Bantu 1.00 ls Rp 400,000 Rp 400,000
3 Labour Cost 1.00 ls Rp 1,000,000 Rp 1,000,000
4 Transportasi Material 1.00 ls Rp 1,500,000 Rp 1,500,000
PEKERJAAN TEGANGAN RENDAH
1 Installasi Kabel NYFGBY 4x16mm 25.00 m' Rp 40,000 Rp 1,000,000
2 Tiang SUTR 9 Meter 0.00 btg Rp 1,300,000 Rp -
3 Tiang SUTR 11 Meter 2.10 btg Rp 1,600,000 Rp 3,360,000
4 Twisted Cable 4x35mm 55.00 m' Rp 40,000 Rp 2,200,000
IJIN PENYAMBUNGAN PLN 23 KVA
1 Biaya Penyambungan 23,000.00 VA Rp 350 Rp 8,050,000 Rp 27,694,000
 8 of 66

2 Uang Jaminan Langganan 23,000.00 VA Rp 142 Rp 3,266,000

3 Materai 3.00 lbr Rp 6,000 Rp 18,000
4 Jildak / Biaya Adminitrasi Jaminan Installasi 23,000.00 VA Rp 150 Rp 3,450,000
JASA
1 Jasa / Upah Installasi 23,000.00 VA Rp 150 Rp 3,450,000
2 Alat Bantu 1.00 ls Rp 400,000 Rp 400,000
3 Labour Cost 1.00 ls Rp 1,000,000 Rp 1,000,000
4 Transportasi Material 1.00 ls Rp 1,500,000 Rp 1,500,000
PEKERJAAN TEGANGAN RENDAH
1 Installasi Kabel NYFGBY 4x16mm 25.00 m' Rp 40,000 Rp 1,000,000
2 Tiang SUTR 9 Meter 0.00 btg Rp 1,300,000 Rp -
3 Tiang SUTR 11 Meter 2.10 btg Rp 1,600,000 Rp 3,360,000
4 Twisted Cable 4x35mm 55.00 m' Rp 40,000 Rp 2,200,000
IJIN PENYAMBUNGAN PLN 33 KVA
1 Biaya Penyambungan 33,000.00 VA Rp 350 Rp 11,550,000 Rp 35,614,000
2 Uang Jaminan Langganan 33,000.00 VA Rp 142 Rp 4,686,000
3 Materai 3.00 lbr Rp 6,000 Rp 18,000
4 Jildak / Biaya Adminitrasi Jaminan Installasi 33,000.00 VA Rp 150 Rp 4,950,000
JASA
1 Jasa / Upah Installasi 33,000.00 VA Rp 150 Rp 4,950,000
2 Alat Bantu 1.00 ls Rp 400,000 Rp 400,000
3 Labour Cost 1.00 ls Rp 1,000,000 Rp 1,000,000
4 Transportasi Material 1.00 ls Rp 1,500,000 Rp 1,500,000
PEKERJAAN TEGANGAN RENDAH
1 Installasi Kabel NYFGBY 4x16mm 25.00 m' Rp 40,000 Rp 1,000,000
2 Tiang SUTR 9 Meter 0.00 btg Rp 1,300,000 Rp -
3 Tiang SUTR 11 Meter 2.10 btg Rp 1,600,000 Rp 3,360,000
4 Twisted Cable 4x35mm 55.00 m' Rp 40,000 Rp 2,200,000
TRAFO 25 KVA
1 Transformator 23 KVA 3 P ( 25 KVA ) 1.00 bh Rp 17,000,000 Rp 17,000,000 Rp 32,930,000
2 Bordes Trafo & Srandang 1.00 set Rp 2,750,000 Rp 2,750,000
3 Trapers Ket Out + Begel 1.00 set Rp 250,000 Rp 250,000
4 Travers SUTM + Aremite + Begel 2.00 bh Rp 235,000 Rp 470,000
5 Ket Out 20 KV 3.00 set Rp 900,000 Rp 2,700,000
 9 of 66

6 Ligthning Arester 20 KV 3.00 set Rp 750,000 Rp 2,250,000

7 Box (NFB) 25 A & Pipa 2,5" 1.00 bh Rp 1,750,000 Rp 1,750,000
8 Cat Tiang 2.00 bh Rp 25,000 Rp 50,000
9 Connector 20.00 bh Rp 45,500 Rp 910,000
10 Pondasi Tiang 1.00 bh Rp 300,000 Rp 300,000
11 Ground Rod 2.00 bh Rp 2,000,000 Rp 4,000,000
12 Treckshoor 2.00 bh Rp 250,000 Rp 500,000
TRAFO 50 KVA
1 Transformator 23 KVA 3 P ( 25 KVA ) 1.00 bh Rp 25,000,000 Rp 25,000,000 Rp 40,930,000
2 Bordes Trafo & Srandang 1.00 set Rp 2,750,000 Rp 2,750,000
3 Trapers Ket Out + Begel 1.00 set Rp 250,000 Rp 250,000
4 Travers SUTM + Aremite + Begel 2.00 bh Rp 235,000 Rp 470,000
5 Ket Out 20 KV 3.00 set Rp 900,000 Rp 2,700,000
6 Ligthning Arester 20 KV 3.00 set Rp 750,000 Rp 2,250,000
7 Box (NFB) 25 A & Pipa 2,5" 1.00 bh Rp 1,750,000 Rp 1,750,000
8 Cat Tiang 2.00 bh Rp 25,000 Rp 50,000
9 Connector 20.00 bh Rp 45,500 Rp 910,000
10 Pondasi Tiang 1.00 bh Rp 300,000 Rp 300,000
11 Ground Rod 2.00 bh Rp 2,000,000 Rp 4,000,000
12 Treckshoor 2.00 bh Rp 250,000 Rp 500,000
TRAFO 75 KVA
1 Transformator 23 KVA 3 P ( 25 KVA ) 1.00 bh Rp 28,000,000 Rp 28,000,000 Rp 43,930,000
2 Bordes Trafo & Srandang 1.00 set Rp 2,750,000 Rp 2,750,000
3 Trapers Ket Out + Begel 1.00 set Rp 250,000 Rp 250,000
4 Travers SUTM + Aremite + Begel 2.00 bh Rp 235,000 Rp 470,000
5 Ket Out 20 KV 3.00 set Rp 900,000 Rp 2,700,000
6 Ligthning Arester 20 KV 3.00 set Rp 750,000 Rp 2,250,000
7 Box (NFB) 25 A & Pipa 2,5" 1.00 bh Rp 1,750,000 Rp 1,750,000
8 Cat Tiang 2.00 bh Rp 25,000 Rp 50,000
9 Connector 20.00 bh Rp 45,500 Rp 910,000
10 Pondasi Tiang 1.00 bh Rp 300,000 Rp 300,000
11 Ground Rod 2.00 bh Rp 2,000,000 Rp 4,000,000
12 Treckshoor 2.00 bh Rp 250,000 Rp 500,000
TRAFO 100 KVA
 10 of 66

1 Transformator 23 KVA 3 P ( 25 KVA ) 1.00 bh Rp 32,000,000 Rp 32,000,000 Rp 47,930,000

2 Bordes Trafo & Srandang 1.00 set Rp 2,750,000 Rp 2,750,000
3 Trapers Ket Out + Begel 1.00 set Rp 250,000 Rp 250,000
4 Travers SUTM + Aremite + Begel 2.00 bh Rp 235,000 Rp 470,000
5 Ket Out 20 KV 3.00 set Rp 900,000 Rp 2,700,000
6 Ligthning Arester 20 KV 3.00 set Rp 750,000 Rp 2,250,000
7 Box (NFB) 25 A & Pipa 2,5" 1.00 bh Rp 1,750,000 Rp 1,750,000
8 Cat Tiang 2.00 bh Rp 25,000 Rp 50,000
9 Connector 20.00 bh Rp 45,500 Rp 910,000
10 Pondasi Tiang 1.00 bh Rp 300,000 Rp 300,000
11 Ground Rod 2.00 bh Rp 2,000,000 Rp 4,000,000
12 Treckshoor 2.00 bh Rp 250,000 Rp 500,000
 11 of 66

Tegangan Rendah
Rp 7,560,000
Rp 151,200.00

Tegangan Menengah
Rp 13,940,000
Rp 278,800.00

Tiang Beton
Rp 2,175,000

Tiang Besi
Rp 1,875,000
12 of 66
13 of 66
14 of 66
 PT TELKOMSEL

ANALISA HARGA SATUAN PEKERJAAN PRA IMPLEMENTASI

( AREA ) JATENG
HARGA SUBKONT
NO ITEM PEKERJAAN SAT VOLUME HARGA + MARGIN
2004

I PEKERJAAN PRA IMPLEMENTASI

1 Jasa Perolehan Site Ls 1.00 Rp 6,000,000 #REF!

2 Soil test dan Desain pondasi Ls 1.00 Rp 5,000,000 #REF!
3 Ijin Mendirikan Bangunan ( IMB ) tower Ls 1.00 Rp 12,000,000 #REF!
4 Lain-lain ( Biaya Sosialisasi Warga ) Ls 1.00 Rp 12,000,000 #REF!
5 Jasa koordinasi Ls 1.00 Rp 3,000,000 #REF!

II OPTIONAL ITEM

1 Sertifikasi (incl Biaya AJB, Notaris dan Fee yg terkait utk pekerjaan ini) Ls 1.00 Rp 30,000,000 #REF!
2 Tanah Urug dr luar lokasi (incl transportasi dan pemadatan di lokasi) M3 1.00 #REF! #REF!
3 Dinding Penahan Tanah (Pondasi Batu Kali) M3 1.00 #REF! #REF!
4 Kawat Berduri (incl tiang penyangga dr pipa besi dan pondasinya berjarak 3 m) M' 1.00 #REF! #REF!
5 Acces Road dengan Paving Blok ( incl kansteen dan pemadatan) M2 1.00 #REF! #REF!
6 Acces Road dengan Beton 1 : 5 M2 1.00 #REF! #REF!
Penyambungan Daya Listrik (PLN) 13,2 KVA (incl BP, UJL dan Jasa dan kabel 50 m
7 2 bh tiang) Ls 1.00 Rp 19,932,400 #REF!
Penyambungan Daya Listrik (PLN) 16,5 KVA (incl BP, UJL dan Jasa dan kabel 50 m
8 2 bh tiang) Ls 1.00 Rp 22,546,000 #REF!
Penyambungan Daya Listrik (PLN) 23 KVA (incl BP, UJL dan Jasa dan kabel 50 m 2
9 bh tiang) Ls 1.00 Rp 27,694,000 #REF!

15 dari 66 BoQ Standard 102m

 PT TELKOMSEL

Penyambungan Daya Listrik (PLN) 33 KVA(incl BP, UJL dan Jasa dan kabel 50 m 2
10 bh tiang) Ls 1.00 Rp 35,614,000 #REF!
11 Trafo 25 Kva ( incl material, srandang trafo,asesoris, instalasi, transport) Ls 1.00 Rp 32,930,000 #REF!
12 Trafo 50 Kva ( incl material, srandang trafo,asesoris, instalasi, transport) Ls 1.00 Rp 40,930,000 #REF!
13 Trafo 75 Kva ( incl material, srandang trafo,asesoris, instalasi, transport) Ls 1.00 Rp 43,930,000 #REF!
14 Trafo 100 Kva ( incl material, srandang trafo,asesoris, instalasi, transport) Ls 1.00 Rp 47,930,000 #REF!
15 Tiang PLN Beton ( terpasang) unit 1.00 Rp 2,175,000 #REF!
16 Tiang PLN Besi (terpasang) unit 1.00 Rp 1,875,000 #REF!

17 JTR (Jaringan Tegangan Rendah) incl kabel, asesoris,transport,instalasi dan tiang) M' 1.00 Rp 151,200 #REF!
JTR (Jaringan Tegangan Menengah) incl kabel, asesoris,transport,instalasi dan
18 tiang) M' 1.00 Rp 278,800 #REF!

16 dari 66 BoQ Standard 102m

 PT TELKOMSEL

PEMBULATAN
HARGA SATUAN

#REF!
#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

#REF!

#REF!

#REF!

17 dari 66 BoQ Standard 102m

 PT TELKOMSEL

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

#REF!

#REF!

18 dari 66 BoQ Standard 102m

 BILL OF QUANTITY
PROYEK CME TOWER XL - ISAT 2011

I MECHANICAL & ELECTRICAL INDOOR

NO DESCRIPTION UNIT

MECHANICAL & ELECTRICAL

a. PLN Connection
10.6 or 11,0 kVA PLN Power (3 phase 50Hz), including
set
installation, KWHmeter, MCB and material.

Sub Total PLN Connection

b. BOX KWH Meter (Standart PLN)

Dimensi panel ukuran box 50 x 70 x 30 cm steel plate 2.0 mm,

powder coating RAL 8032 min. 60 micron, IP-66; + phase
indicator lamp complete with accessories (fuse 3x5A, cable
1 set
10mm2, cable shoe, MCB rail, Terminals , cable ducting, label,
cover, lock set,Cable gland black merk dimet) as design include
Pole L=5m, 3", galvanize

2 Panel KWH Meter include MCB 3x20A (Standart PLN) set

Arrester ; Ex: OBO BETTERMAN, PHOENIX ( PT Interprima

3 set
Indocom, dan PT Tirtajaya)

4 50 mm2 Cable Terminal (5 terminal) set

Grounding Bar & Netral Bar; ukuran 200 x 15 x3 mm dgn 8
5 set
lubang
6 CHANGE OVER SWITCH, 1P+N, 1 x 63A, Ex: SOCOMEX, K&N pcs
GENSET PLUG (FEMALE + MALE), 63 AMPERE, 1P+N+E, 220
7 set
VOLT

8 Terminal Block (1 Phase) set

Main Power Cable, NYGBY 4 x 16 mm2 (from KWH Meter to

9 set
ACPDB Box), Estimation 20 m

10 pipa PVC 2" with clamp pipe set

11 pipa PVC 1,5" with clamp pipe set

12 Accessories : 2 padlock merk ABUS, Cable Gland, etc pcs

Ground Cable (NYA 1 x 50 mm2), Yellow Green (from ACPDB

13 m'
outdoor to KWH meter Box), Estimation 20m

14 Concrete Foundation m'

Sub Total BOX KWH Meter

c. ACPDB Indoor

Dimensi panel ukuran box 40 x 70 x 20 cm steel plate 2.0 mm,

powder coating RAL 8032 min. 60 micron, IP-66; with
1 set
accessories (cable 10mm2, cable shoe, MCB rail, Terminals ,
cable ducting, label, cover, lock set) as design

2 MCB 3 x20A / 10kA pcs

3 MCB 1 Phase 16A / 10kA pcs
4 MCB 1 Phase 10A / 10kA pcs
5 MCB 1 Phase 6A / 10kA pcs
6 MCB 1 Phase 4A / 10kA pcs
7 Type 3 Indicator Lamp (red, yellow, green) set
8 Green Pilot Lamp pcs
9 Fuse, 5 Amp pcs
10 Contactor AC 20 A pcs
11 220 volt Relay pcs
12 Thermostat pcs
13 Timer Switch pcs
14 Phase Bar; ukuran 200 x 15 x3 mm dgn 8 lubang pcs
Grounding Bar & Netral Bar; ukuran 200 x 15 x3 mm dgn 8
15 pcs
lubang
Surge Arrestor Plugable ( 3P+N-PE ) Ex: OBO BETTERMAN,
16 set
PHOENIX ( PT Interprima Indocom, dan PT Tirtajaya)
17 Grounding Bar set
18 Wiring and Montage ls
19 Installation ls

Sub Total ACPDB Indoor

d. Indoor Grounding System

1 50 mm2 Cable Terminal (10 terminal) set
 2 NYA 1 x 50 mm2 Ground cable (green color or yellow green), m'
from KWH Box to ACPDB Box (Estimation 20 m)

3 NYA 1 x 50 mm2 Grounding cable from IGB to Grounding Bar m'

inspection Pit (20 m)

4 NYA 1 x 50 mm2 Grounding ACPBD to Grounding Inside Shelter m'

(10 m)

5 60 x 40 mm main cable trunking + accessories ea

Sub Total Indoor Grounding System

e Install Lighting system

1 Indoor Light 18 Watt Essensial PLE set
High Impact PVC Conduit, 20 mm dia+screwed adaptor
2 ls
conduit+inspection elbow conduit+conduit clamp+etc
3 Plain to screwed adaptors conduit ea
4 Inspection elbow conduit ea
5 saddle spacer (conduit clamp) ea
6 2500 VA Outbow Receptacle ea
7 2500 VA Outbow Switch Lamp ea
Outdoor Lamp komplit with case; 8 Watt (Philips) di atas pintu
8 set
masuk shelter dilengkapi fotocell (Lumina)
9 Photocell (10 amp) - Lumina set
10 Cable NYM 3x2.5 mm lot
Sub Total lighting system

f. Supply & Install AC, AC Control, Outdoor Unit Cages

Air Conditioning Unit (1 PK) Ex: Daikin, Panasonic, Sanyo, Sharp,

1 set
Toshiba
Bracket & cage for condensing unit complete with safety lock
2 (galvanize) with contact alarm (connected to DDF) unit
Keylock: for air conditioning cage, grounding pit dan KWH meter
3 set
box (4 set)
4 Cable Duct 5x10 cm lot

Sub Supply & Install AC, AC Control, Outdoor Unit Cages

g. DC Fan, Filter Inlet, Thermostat, MCB-DC
DC Fan 1x48 volt 0.8 A, min cap air flow 1800 m3/1060 cfm,
1 set
brand : PAPST EBM,DELTA
2 Thermostart for DC exhaust fan set
3 Inlet Grill set
4 Wiring & Finishing set

Sub Total DC Fan

f. Supply & Install Alarm Sensor/Detector, Fire Extingusher

1 Door Closer set

2 Door Stopper (out door-hook) set
3 Portable Fire Extinguisher (5kg) Ex:Gunnebo, Patron ea
4 Magnetic Door sensor (normaly closed terminal) ea
5 Smoke Detector (normally closed terminal) Ex: Patron ea
6 Heat Detector (Normally closed terminal) ea
Temperature Sensor TS300 (normally closed terminal), use a 48
7 set
volt relay (supply from DC Exhaust Fan)
Power Sensor (normally closed terminal). Use 220 volt relay
8 set
(installed in ACPDB Box)
Smoke Detector Reset Switch (with 12 Volt adaptor to lead the
9 set
smoke detector sensor)
OMNI 400 ex Triple jo + (disconnect type); (lengkap dgn auxilary
10 ea
relay CK-400), Vista ex prastiwahyu
11 OMNI 400 ex Triple jo + Box (for 2 LSA block) set

12 Anti panic key lock (Flat reversible with Knob) set

13 Pack lock bracket main shelter door as design set

Air Conditioning Failure (normally closed terminal). Use the NO
14 set
contactor terminal in Air Conditoning Control Box
Sub Total Alarm Sensor/Detector, Fire Extingusher

Sub Total Electrical

 g. Grounding system
Main grounding bar Cu 600x50x10 mm, 2 rows 14 holes M8
1 unit
complete with isolator and Stainless Scoen and Bolt
Copper rod dia. 20 mm length 3 m (British standard, UL) caldweld
2 unit
or equivalent to BC wire 50 mm2
NYA 50mm2 connected between main grounding bar to outdoor
3 m1
grounding bar with stainless Scoen and Bolt
BC wire 70mm2 connected between new main grounding bar to
4 m1
existing parameter with stainless scoen & bolt
AAC 70mm2 cable running from upper, midlle & lower grounding
5 bar feeder & cable tray with scoen cable and clamp m1
(alluminum/stainless steel)
Grounding Busbar - Aluminium Grounding Bar ( 300 x 100 x 10)
6 di Tower/Cable Ladder (Top, middle, low, and Horizontal Cable unit
Tray)
IGB Cu 600x50x10 mm, 2 rows 14 holes M8 complete with
7 unit
isolator and Stainless Scoen and Bolt
8 Cadweld Joint (connecting to existing perimeter) point

9 Bimetal Connector (from AAC 70mm to BC 70mm) unit

10 Box control unit

Sub Total Grounding

Total Mechanical & Electrical

II SHELTER FOUNDATION, STRUCTURE & INSTALLATION

NO DESCRIPTION UNIT

I Shelter foundation
a. Stone masonry
1 Excavation m3
2 Stone masonry for shelter foundation m3
3 Stone masonry for AC Support m3
4 Stone masonry for stair m3
5 Sloof m3
6 Concrete slab K-225 m3
7 Concrete for AC support m3
8 Coarse fill (compacted) m3
9 Lean Concrete t= 5 cm m3
10 Cementing m2
 11 Anchor D16 pcs

Sub Total Shelter foundation (Stone Masonry)

II CKD Shelter Installation

1 Steel base frame kg

Panel container polyurethane 3", with plywood or equivalent

thickness 9 mm reinforced. Inside clearence. 2,0x3,00x3,00 m for
2 radio room and AC outdoor room(with steel cover on roof) unit
3 Dynabolt M10 pcs
4 Installation cost
5 Transport m2
6 Antistatic vinyl floor 30/30 cm m'
Indoor Cable Tray L=40 cm, Grey (Broken White) coloured with
7 powder coating includes installation unit
Feeder Entry Port (FEP) Wall Gland Plate 12 holes @ 4 "
dimension 500x600 mm, specification by Andrew No. 204673-12
8 or equivalent unit
Sub Total Sun Shelter installation
TOTAL SHELTER

III FENCE & CABLE LADDER

NO DESCRIPTION UNIT

I Fence
1 BRC Fence m
2 Removal & Reinstall Fence BRC Is

Sub Total Fence BRC

II Cable Ladder
1 Supply & Install Vertical Cable Ladder, 300 mm m'
2 Supply & Install Horizontal Cable Ladder, 300 mm m'

Sub Total Cable Ladder

m3

TOTAL FENCE & CABLE LADDER

GRAND TOTAL TIDAK TERMASUK SITE SURVEY & PREPARATION

 ANK - NASIO REVISI NASIO
BTS (10,6 KVA )
UNIT PRICE Volume Total Price UNIT PRICE

Rp 15,390,000 1 Rp 15,390,000 Rp 12,000,000

Rp 15,390,000

Rp 4,350,000 1.00 Rp 4,350,000 Rp 4,000,000

Rp - 1.00 Rp - Rp -

Rp 4,600,000 1.00 Rp 4,600,000 Rp 3,000,000

Rp 150,000 1.00 Rp 150,000 Rp 150,000

Rp 45,000 2.00 Rp 90,000 Rp 45,000

Rp 1,450,000 1.00 Rp 1,450,000 Rp 1,000,000

Rp 650,000 1.00 Rp 650,000 Rp 650,000

Rp 60,000 1.00 Rp 60,000 Rp 60,000

Rp 101,400 20.00 Rp 2,028,000 Rp 90,000

Rp 81,600 1.00 Rp 81,600 Rp 81,600

Rp 48,000 1.00 Rp 48,000 Rp 48,000

Rp 96,000 2.00 Rp 192,000 Rp 96,000

Rp 65,000 20.00 Rp 1,300,000 Rp 50,000

Rp 788,700 0.13 Rp 98,588 Rp 788,700

Rp 15,098,188

Rp 2,400,000 1 Rp 2,400,000 Rp 2,400,000

Rp 93,600 3 Rp 280,800 Rp 93,600

Rp 93,600 8 Rp 748,800 Rp 93,600
Rp 77,500 1 Rp 77,500 Rp 77,500
Rp 77,500 3 Rp 232,500 Rp 77,500
Rp 77,500 1 Rp 77,500 Rp 77,500
Rp 45,000 3 Rp 135,000 Rp 45,000
Rp 45,000 2 Rp 90,000 Rp 45,000
Rp 45,000 3 Rp 135,000 Rp 45,000
Rp 275,000 2 Rp 550,000 Rp 275,000
Rp 95,000 3 Rp 285,000 Rp 95,000
Rp 290,500 1 Rp 290,500 Rp 290,500
Rp 315,000 1 Rp 315,000 Rp 315,000
Rp 45,000 3 Rp 135,000 Rp 45,000
Rp 54,000 2 Rp 108,000 Rp 54,000

Rp 4,600,000 1 Rp 4,600,000 Rp 3,000,000

Rp 45,000 1 Rp 45,000 Rp 45,000
Rp 450,000 1 Rp 450,000 Rp 450,000
Rp 500,000 1 Rp 500,000 Rp 500,000

Rp 11,455,600

Rp 300,000 1 Rp 300,000 Rp 300,000

Rp 75,000 20 Rp 1,500,000 Rp 50,000

Rp 75,000 20 Rp 1,500,000 Rp 50,000

Rp 75,000 10 Rp 750,000 Rp 50,000

Rp 95,000 6 Rp 570,000 Rp 95,000

Rp 4,620,000

Rp 150,000 2 Rp 300,000 Rp 150,000

Rp 47,500 1 Rp 47,500 Rp 47,500

Rp 5,500 25 Rp 137,500 Rp 5,500

Rp 7,500 6 Rp 45,000 Rp 7,500
Rp 3,000 35 Rp 105,000 Rp 3,000
Rp 75,000 1 Rp 75,000 Rp 75,000
Rp 75,000 1 Rp 75,000 Rp 75,000

Rp 142,560 1 Rp 142,560 Rp 142,560

Rp 125,000 1 Rp 125,000 Rp 125,000

Rp 650,000 1 Rp 650,000 Rp 400,000
Rp 1,702,560

Rp 5,400,000 2 Rp 10,800,000 Rp 4,500,000

Rp 1,100,000 Rp 1,100,000
2 Rp 2,200,000
Rp 110,000 2 Rp 220,000 Rp 110,000

Rp 700,000 1 Rp 700,000 Rp 700,000

Rp 13,920,000
Rp 3,400,000 1 Rp 3,400,000 Rp 2,800,000

Rp 250,000 1 Rp 250,000 Rp 250,000

Rp 450,000 1 Rp 450,000 Rp 300,000
Rp 500,000 1 Rp 500,000 Rp 400,000

Rp 4,600,000

Rp 175,000 1 Rp 175,000 Rp 175,000

Rp 60,000 1 Rp 60,000 Rp 60,000
Rp 5,500,000 1 Rp 5,500,000 Rp 4,000,000
Rp 275,000 1 Rp 275,000 Rp 275,000
Rp 650,000 1 Rp 650,000 Rp 650,000
Rp 315,000 1 Rp 315,000 Rp 315,000

Rp 72,500 1 Rp 72,500 Rp 72,500

Rp 72,500 3 Rp 217,500 Rp 72,500

Rp 515,000 1 Rp 515,000 Rp 515,000

Rp 7,783,680 1 Rp 7,783,680 Rp 5,500,000

1 Rp - Rp -

Rp 165,000 1 Rp 165,000 Rp 165,000

Rp 165,000 1 Rp 165,000 Rp 165,000

Rp 72,500 2 Rp 145,000 Rp 72,500

Rp 16,038,680

Rp 82,825,028
Rp 480,000 1 Rp 480,000 Rp 480,000

Rp 900,000 0 Rp - Rp 900,000

Rp 38,400 30 Rp 1,152,000 Rp 38,400

Rp 99,000 20 Rp 1,980,000 Rp 80,000

Rp 27,000 80 Rp 2,160,000 Rp 27,000

Rp 250,000 4 Rp 1,000,000 Rp 250,000

Rp 480,000 1 Rp 480,000 Rp 480,000

Rp 180,000 2 Rp 360,000 Rp 180,000

Rp 186,000 1 Rp 186,000 Rp 186,000

Rp 480,000 1 Rp 480,000 Rp 480,000

Rp 8,278,000

Rp 91,103,028

Uprise 0,5 m UNIT PRICE

UNIT PRICE
3,150x2,00
Volume Total Price

Rp 27,840 5.335 Rp 148,526 Rp 27,840

Rp 575,000 2.744 Rp 1,577,800 Rp 500,000
Rp 575,000 0.446875 Rp 256,953 Rp 500,000
Rp 575,000 0.105 Rp 60,375 Rp 500,000
Rp 3,190,000 0.588 Rp 1,875,720 Rp 2,800,000
Rp 3,190,000 0.57525 Rp 1,835,048 Rp 2,800,000
Rp 3,190,000 0.172 Rp 548,680 Rp 2,800,000
Rp 250,530 2.269875 Rp 568,672 Rp 250,530
Rp 639,730 0.287625 Rp 184,002 Rp 639,730
Rp 41,735 8.145 Rp 339,932 Rp 41,735
Rp 17,678 21 Rp 371,238 Rp 17,678
Rp -
Rp 7,766,946

Rp - 313.0937 Rp - Rp -

Rp 49,200,000 Rp 42,000,000
1 Rp 49,200,000
Rp 21,214 10 Rp 212,136 Rp 21,214
Rp 5,400,000 1 Rp 5,400,000 Rp 3,500,000
Rp 1,200,000 1 Rp 1,200,000 Rp 1,000,000
Rp 111,540 6.7725 Rp 755,405 Rp 111,540
Rp 385,000 Rp 385,000
8 Rp 3,080,000

Rp 2,134,340 Rp 2,134,340
1 Rp 2,134,340
Rp 61,981,881
Rp 69,748,827

UNIT PRICE Volume Total Price

UNIT PRICE

Rp 375,000 4 Rp 1,500,000 Rp 375,000

Rp 270,000 1 Rp 270,000 Rp 270,000

Rp 1,770,000

Rp 260,000 40 Rp 10,400,000 Rp 250,000

Rp 385,000 10 Rp 3,850,000 Rp 350,000

Rp 14,250,000

Rp 16,020,000 Rp -

176,871,854
REVISI NASIO

VOLUME TOTAL PRICE

1.00 Rp 12,000,000

Rp 12,000,000

1.00 Rp 4,000,000

Spek beda dengan XL_Btel

1.00 Rp -

1.00 Rp 3,000,000

1.00 Rp 150,000 Penawaran sama dengan BTS OD

2.00 Rp 90,000

1.00 Rp 1,000,000

1.00 Rp 650,000

1.00 Rp 60,000

20.00 Rp 1,800,000
Pole KWH yang dulu 3.5 m
1.00 Rp 81,600
1.00 Rp 48,000

2.00 Rp 192,000

20.00 Rp 1,000,000
ukuran lebih besar, Btel 3x10 mm, Isat 3x16 mm

0.13 Rp 98,588

Rp 12,170,188

1.00 Rp 2,400,000

Ukuran dengan ACPDB Indoor sama dengan XL_btel

3.00 Rp 280,800
8.00 Rp 748,800 Btel 3, Isat 8
1.00 Rp 77,500
3.00 Rp 232,500 Btel 5, Isat 3
1.00 Rp 77,500 Btel 5, Isat 1
3.00 Rp 135,000
2.00 Rp 90,000
3.00 Rp 135,000
2.00 Rp 550,000
3.00 Rp 285,000
1.00 Rp 290,500
1.00 Rp 315,000
3.00 Rp 135,000
2.00 Rp 108,000

1.00 Rp 3,000,000
1.00 Rp 45,000
1.00 Rp 450,000
1.00 Rp 500,000

Rp 9,855,600

1.00 Rp 300,000
20.00 Rp 1,000,000

20.00 Rp 1,000,000

10.00 Rp 500,000

6.00 Rp 570,000

Rp 3,370,000

2.00 Rp 300,000

1.00 Rp 47,500

25.00 Rp 137,500
6.00 Rp 45,000
35.00 Rp 105,000
1.00 Rp 75,000 (Btel 3, Isat 1)
1.00 Rp 75,000

1.00 Rp 142,560

1.00 Rp 125,000
1.00 Rp 400,000
Rp 1,452,560

2.00 Rp 9,000,000

2.00 Rp 2,200,000

2.00 Rp 220,000

1.00 Rp 700,000

Rp 12,120,000
1.00 Rp 2,800,000

1.00 Rp 250,000
1.00 Rp 300,000
1.00 Rp 400,000

Rp 3,750,000

1.00 Rp 175,000
1.00 Rp 60,000
1.00 Rp 4,000,000
1.00 Rp 275,000
1.00 Rp 650,000
1.00 Rp 315,000

1.00 Rp 72,500

3.00 Rp 217,500

1.00 Rp 515,000

1.00 Rp 5,500,000
Di XL_ISAT Ada Omni, sedangkan XL Bitel tidak Ada
1.00 Rp -
include di f.11
1.00 Rp 165,000

1.00 Rp 165,000

2.00 Rp 145,000

Rp 12,255,000

Rp 66,973,348
 1.00 Rp 480,000

- Rp -

30.00 Rp 1,152,000

20.00 Rp 1,600,000

80.00 Rp 2,160,000

4.00 Rp 1,000,000

1.00 Rp 480,000

2.00 Rp 360,000

1.00 Rp 186,000

1.00 Rp 480,000

Rp 7,898,000

Rp 74,871,348

VOLUME TOTAL PRICE

5.34 Rp 148,526
2.74 Rp 1,372,000
0.45 Rp 223,438
0.11 Rp 52,500
0.59 Rp 1,646,400
0.58 Rp 1,610,700
0.17 Rp 481,600
2.27 Rp 568,672
0.29 Rp 184,002
8.15 Rp 339,932
 21.00 Rp 371,238
- Rp -
Rp 6,999,008

313.09 Rp -

1.00 Rp 42,000,000
Ukuran Shelter tidak Sama dengan XL_Bitel
10.00 Rp 212,136
1.00 Rp 3,500,000
1.00 Rp 1,000,000
6.77 Rp 755,405
8.00 Rp 3,080,000

1.00 Rp 2,134,340

Rp 52,681,881
Rp 59,680,889

VOLUME TOTAL PRICE

4.00 Rp 1,500,000
1.00 Rp 270,000

Rp 1,770,000

40.00 Rp 10,000,000 Panjang Tray disesuaikan lay out

10.00 Rp 3,500,000 Panjang Tray disesuaikan tinggi tower

Rp 13,500,000

- Rp 15,270,000

Rp 149,822,236
mm, Isat 3x16 mm

sama dengan XL_btel

kan XL Bitel tidak Ada
ngan XL_Bitel
 BILL OF QUANTITY
PROYEK CME TOWER XL - ISAT 2011
MECHANICAL & ELECTRICAL SHELTERLESS

NO DESCRIPTION UNIT

MECHANICAL & ELECTRICAL

a. PLN Connection

7.7 KVA PLN Power (1 phase 50Hz), including installation, MCB and set
material.

Sub PLN Connection

b. BOX KWH Meter (Standart PLN)

Dimensi panel ukuran box 50 x 70 x 30 cm steel plate 2.0 mm, powder
coating RAL 8032 min. 60 micron, IP-66; + phase indicator lamp
1 complete with accessories (fuse 3x5A, cable 10mm2, cable shoe, MCB rail, set
Terminals , cable ducting, label, cover, lock set,Cable gland black merk
dimet) as design Include Pole KWH L= 5m, 3", Galvanize
2 Panel KWH Meter include MCB 3x20A (Standart PLN) set
Arrester ; Ex: OBO BETTERMAN, PHOENIX ( PT Interprima Indocom, dan
3 set
PT Tirtajaya)
4 50 mm2 Cable Terminal (5 terminal) set
5 Grounding Bar & Netral Bar; ukuran 200 x 15 x3 mm dgn 8 lubang pcs
6 CHANGE OVER SWITCH, 1P+N, 1 x 63A, Ex: SOCOMEX, K&N set
7 GENSET PLUG (FEMALE + MALE), 63 AMPERE, 1P+N+E, 220 VOLT set
8 Terminal Block (1 Phase) set
Main Power Cable, NYGBY 4 x 16 mm2 (from KWH Meter to ACPDB Box),
9 m
Estimation 20 m
10 pipa PVC 2" with clamp pipe set
11 pipa PVC 1,5" with clamp pipe set
12 Accessories : 2 padlock merk ABUS, Cable Gland, etc pcs
Ground Cable (NYA 1 x 50 mm2), Yellow Green (from ACPDB outdoor to
13 m'
KWH meter Box), Estimation 20m
14 Concrete Foundation m3
Sub Total KWH Meter
c. ACPDB Outdoor
Dimensi panel ukuran box 40 x 60 x 20 cm steel plate 2.0 mm, powder
coating RAL 8032 min. 60 micron, IP-66; with accessories (cable 10mm2,
1 set
cable shoe, MCB rail, Terminals , cable ducting, label, cover, lock set, Cable
gland black merk dimet) as design
2 MCB 3 x1P, Type C60N 32A / 10kVA pcs
3 MCB 1 Phase 20A / NC45N pcs
4 MCB 1 Phase 25A / NC45N pcs
5 MCB 1 Phase 6A / NC45N pcs
6 Phase Failure Relays set
Lighting Arrester (1P+N-PE); Ex: OBO BETTERMAN, PHOENIX ( PT
7 set
Interprima Indocom, dan PT Tirtajaya)
Surge Arrestor Plugable ( 1P+N-PE ) Ex: OBO BETTERMAN, PHOENIX ( PT
8 set
Interprima Indocom, dan PT Tirtajaya)
9 50 mm2 Cable Terminal (10 terminal) set
10 Grounding Bar & Netral Bar; ukuran 200 x 15 x3 mm dgn 8 lubang pcs
11 Socket (power Outlet), 220 V, 6 A set
12 Pole ACPDB 2" L=1,80m Galvanize with plat t=10mm & bolt M16 pcs
14 Accessories : 2 padlock merk ABUS, Cable Gland, etc pcs
Sub Total ACPDB Outdoor

d. Light installation Sun Canopy

Lamp Philips type TCW 097 Pacific II, 2x18 watt IP 65 include lamp box IP
1 unit
65 dust proof and cup
2 Photo cell electric LUMINA 10A or equivalent (for Outdoor Lamp) unit
3 Cable NYM 3x1,5 mm2 (light installation)+flexible conduit m1
Sub Total Light Installation Sun Canopy

Sub Total Electrical

e. Grounding system
Main grounding bar Cu 600x50x10 mm, 2 rows 14 holes M8 complete with
1 unit
isolator and Stainless Scoen and Bolt
Copper rod dia. 20 mm length 3 m (British standard, UL) caldweld or
2 unit
equivalent to BC wire 50 mm2
NYA 50mm2 connected between main grounding bar to outdoor grounding
4 m1
bar with stainless Scoen and Bolt

BC wire 70mm2 connected between new main grounding bar to existing

5 m1
parameter with stainless scoen & bolt
 AAC 70mm2 cable running from upper, midlle & lower grounding bar feeder
6 m1
& cable tray with scoen cable and clamp (alluminum/stainless steel)

Grounding Busbar - Aluminium Grounding Bar ( 300 x 100 x 10) di

7 unit
Tower/Cable Ladder (Top, middle, low, and Horizontal Cable Tray)
8 Outdoor Grounding Cu Bar ( 300 x 100 x 10) unit
9 Cadweld Joint (connecting to existing perimeter) point
10 Bimetal Connector (from AAC 70mm to BC 70mm) unit
11 Box control unit

Sub Total Grounding

Total Mechanical & Electrical

SHELTERLESS FOUNDATION, STRUCTURE & INSTALLATION

NO DESCRIPTION UNIT

I Shelter foundation
a. Stone masonry
1 Excavation m3
2 Sand fill thickness 10 cm m3
3 Stone masonry m3
4 Coarse fill (compacted) m3
5 Stair to shelter (stone masonry) m3
6 Concrete slab K-225 with wire mesh Æ 8mm - 100 mm m3
7 Cementing m2

Sub Total Shelter foundation (Stone Masonry)

II Sun Shelter Installation

1 Material Unit
Including :
- Steel frame
- Almunium Spandek / Metal Sheet Roof
- Cable Tray Horizontal & Pole ACPDB
Pole ACPDB 3" include base plate
- Galvanize
- Fisher M 12 x 110/88
- Fisher M 12 x 110/28
- U Clamp M 12 x 124 mm
- Dyna Bolt M12x150 mm Hot Dip Galvanize
- Bolt M 12 x 150 mm Hot Dip Galvanize
- Bolt M 12 x 120 mm Hot Dip Galvanize
- Bolt M 12 x 40 mm Hot Dip Galvanize
2 Transportation lot
3 Installation cost lot
16 Concrete Plat K.175, t = 10 cm m3

Sub Total Sun Shelter installation

TOTAL SHELTER

FENCE & CABLE LADDER

NO DESCRIPTION UNIT

I Fence
1 BRC Fence m
2 Removal & Reinstall Fence BRC Is

Sub Total Fence BRC

II Cable Ladder
1 Supply & Install Vertical Cable Ladder, 300 mm m'
2 Supply & Install Horizontal Cable Ladder, 300 mm m'

Sub Total Cable Ladder

m3

TOTAL FENCE & CABLE LADDER

GRAND TOTAL TIDAK TERMASUK SITE SURVEY & PREPARATION

 BTS 7,7 KVA-1Phase W

ANK- NASIO REVISI NASIO

BTS 7,7 KVA-1Phase

UNIT PRICE VOLUME
Unit Price Volume Total Price

14,100,000 1.00 13,395,000 10,000,000 1.00

13,395,000

4,350,000 1.00 4,350,000 4,000,000 1.00

1.00 - - 1.00

4,600,000 1.00 4,600,000 3,000,000 1.00

150,000 1.00 150,000 150,000 1.00

45,000 2.00 90,000 45,000 2.00
1,450,000 1.00 1,450,000 1,000,000 1.00
650,000 1.00 650,000 650,000 1.00
60,000 1.00 60,000 60,000 1.00

101,400 20.00 2,028,000 90,000 20.00

81,600 1.00 81,600 81,600 1.00

48,000 1.00 48,000 48,000 1.00
96,000 2.00 192,000 96,000 2.00

65,000 20.00 1,300,000 50,000 20.00

788,700 0.13 98,588 788,700 0.13

15,098,188
2,400,000 1.00 2,400,000 2,400,000 1.00

280,800 1.00 280,800 280,800 1.00

93,600 3.00 280,800 93,600 3.00
93,600 3.00 280,800 93,600 3.00
77,500 3.00 232,500 77,500 3.00
1.00 - - 1.00

4,600,000 1.00 4,600,000 3,000,000 1.00

4,600,000 1.00 4,600,000 3,000,000 1.00

300,000 1.00 300,000 300,000 1.00

45,000 2.00 90,000 45,000 2.00
60,000 1.00 60,000 60,000 1.00
648,000 1.00 648,000 648,000 1.00
96,000 1.00 96,000 96,000 1.00
13,868,900

175,000 1.00 175,000 175,000 1.00

125,000 1.00 125,000 125,000 1.00

15,995 7.00 111,962 15,995 7.00
411,962

42,774,050

480,000 1.00 480,000 480,000 1.00

900,000 - 900,000 -

38,400 30.00 1,152,000 38,400 30.00

99,000 20.00 1,980,000 80,000 20.00

 27,000 80.00 2,160,000 27,000 80.00

250,000 4.00 1,000,000 250,000 4.00

300,000 1.00 300,000 300,000 1.00

180,000 2.00 360,000 180,000 2.00
186,000 1.00 186,000 186,000 1.00
480,000 1.00 480,000 480,000 1.00

8,098,000

50,872,050
 Uprise 0,5 m
UNIT PRICE UNIT PRICE VOLUME
3.50 x 1.20
Volume Total Price

Rp 27,840.0 2.976 Rp 82,852 Rp 27,840 2.98

Rp 177,300.0 0.434 Rp 76,948 Rp 177,300 0.56
Rp 575,000.0 1.95 Rp 1,122,975 Rp 500,000 2.80
Rp 250,530.0 0.936 Rp 234,496 Rp 250,530 0.94
Rp 575,000.0 0.3 Rp 172,500 Rp 500,000 0.80
Rp 3,190,000.0 0.30 Rp 957,000 Rp 2,800,000 1.15
Rp 41,735.0 4.86 Rp 202,832 Rp 41,735 4.86

Rp 2,849,603

Rp 9,600,000.0 1 Rp 9,600,000 Rp 10,500,000 1.00

Rp 1,200,000.0 1 Rp 1,200,000 Rp 1,000,000 1.00

Rp 1,920,000.0 1 Rp 1,920,000 Rp 1,920,000 1.00

Rp 11,130,000
Rp 13,979,603
UNIT PRICE Volume Total Price
UNIT PRICE VOLUME

Rp 375,000 - Rp - Rp 375,000 -
Rp 270,000 - Rp - Rp 270,000 -

Rp -

Rp 260,000 40.00 Rp 10,400,000 Rp 250,000 40.00

Rp 385,000 10.00 Rp 3,850,000 Rp 350,000 10.00

Rp 14,250,000

Rp 14,250,000

79,101,653
BTS 7,7 KVA-1Phase With UPRISE 50 cm

REVISI NASIO

TOTAL PRICE

10,000,000

10,000,000

4,000,000

Ukuran Box sama dengan Btel

-

3,000,000

150,000
90,000
1,000,000
650,000
60,000

1,800,000
Pole KWH yang dulu 3.5 m
81,600
48,000
192,000

1,000,000

98,588
12,170,188
 2,400,000

280,800
280,800
280,800
232,500
-

3,000,000

3,000,000

300,000
90,000
60,000
648,000
96,000
10,668,900

175,000

125,000
111,962
411,962

33,251,050

480,000

1,152,000

1,600,000
 2,160,000

1,000,000

300,000
360,000
186,000
480,000

7,718,000

40,969,050
 TOTAL PRICE

82,852
99,288
1,400,000
234,496
400,000
3,220,000
202,832

5,639,468

10,500,000
-
-
-
-
-
-
-
-
-
-
-
-
-
1,000,000
1,920,000
-

Rp 13,420,000
Rp 19,059,468
 TOTAL PRICE

Rp -
Rp -

Rp -

Rp 10,000,000 Panjang Tray disesuaikan lay out

Rp 3,500,000 Panjang Tray disesuaikan tinggi tower

Rp 13,500,000

Rp 13,500,000

73,528,518
Ukuran Box sama dengan Btel

Pole KWH yang dulu 3.5 m

Panjang Tray disesuaikan lay out
Panjang Tray disesuaikan tinggi tower
PERINCIAN HARGA PEMBUTAN ISAT COLLO (EXCELCOMINDO) LOKASI SUMEDANG

NO URAIAN PEKERJAAN SATUAN

MECHANICAL & ELECTRICAL

a. PLN Connection
7.7 KVA PLN Power (1 phase 50Hz), including installation, MCB and material. set
Sub Total PLN Connection

b. BOX KWH Meter (Standart PLN)

Dimensi panel ukuran box 50 x 70 x 30 cm steel plate 2.0 mm, powder coating RAL 8032
min. 60 micron, IP-66; + phase indicator lamp complete with accessories (fuse
1 set
3x5A, cable 10mm2, cable shoe, MCB rail, Terminals , cable ducting, label, cover, lock
set,Cable gland black merk dimet) as design Include Pole KWH L= 5m, 3", Galvanize

2 Panel KWH Meter include MCB 3x20A (Standart PLN) set

3 Arrester ; Ex: OBO BETTERMAN, PHOENIX ( PT Interprima Indocom, dan PT Tirtajaya) set

4 50 mm2 Cable Terminal (5 terminal) set

5 Grounding Bar & Netral Bar; ukuran 200 x 15 x3 mm dgn 8 lubang pcs
6 CHANGE OVER SWITCH, 1P+N, 1 x 63A, Ex: SOCOMEX, K&N set
7 GENSET PLUG (FEMALE + MALE), 63 AMPERE, 1P+N+E, 220 VOLT set
8 Terminal Block (1 Phase) set
9 Main Power Cable, NYGBY 4 x 16 mm2 (from KWH Meter to ACPDB Box), Estimation 20 m m

10 pipa PVC 2" with clamp pipe set

11 pipa PVC 1,5" with clamp pipe set
12 Accessories : 2 padlock merk ABUS, Cable Gland, etc pcs
Ground Cable (NYA 1 x 50 mm2), Yellow Green (from ACPDB outdoor to KWH meter Box),
13 m'
Estimation 20m
14 Concrete Foundation m3

Sub Total KWH Meter

c. ACPDB Outdoor

Dimensi panel ukuran box 40 x 60 x 20 cm steel plate 2.0 mm, powder coating RAL 8032
1 min. 60 micron, IP-66; with accessories (cable 10mm2, cable shoe, MCB rail, Terminals , set
cable ducting, label, cover, lock set, Cable gland black merk dimet) as design

2 MCB 3 x1P, Type C60N 32A / 10kVA pcs

3 MCB 1 Phase 20A / NC45N pcs
4 MCB 1 Phase 25A / NC45N pcs
5 MCB 1 Phase 6A / NC45N pcs
6 Phase Failure Relays set
Lighting Arrester (1P+N-PE); Ex: OBO BETTERMAN, PHOENIX ( PT Interprima Indocom,
7 set
dan PT Tirtajaya)
Surge Arrestor Plugable ( 1P+N-PE ) Ex: OBO BETTERMAN, PHOENIX ( PT Interprima
8 set
Indocom, dan PT Tirtajaya)
9 50 mm2 Cable Terminal (10 terminal) set
10 Grounding Bar & Netral Bar; ukuran 200 x 15 x3 mm dgn 8 lubang pcs
11 Socket (power Outlet), 220 V, 6 A set
12 Pole ACPDB 2" L=1,80m Galvanize with plat t=10mm & bolt M16 pcs
14 Accessories : 2 padlock merk ABUS, Cable Gland, etc pcs
Sub Total ACPDB Outdoor
 d. Light installation Sun Canopy
Lamp Philips type TCW 097 Pacific II, 2x18 watt IP 65 include lamp box IP 65 dust proof
1 unit
and cup
2 Photo cell electric LUMINA 10A or equivalent (for Outdoor Lamp) unit
3 Cable NYM 3x1,5 mm2 (light installation)+flexible conduit m1
Sub Total Light Installation Sun Canopy

Sub Total Electrical

e. Grounding system
Main grounding bar Cu 600x50x10 mm, 2 rows 14 holes M8 complete with isolator and
1 unit
Stainless Scoen and Bolt
Copper rod dia. 20 mm length 3 m (British standard, UL) caldweld or equivalent to BC wire
2 unit
50 mm2
NYA 50mm2 connected between main grounding bar to outdoor grounding bar with
4 m1
stainless Scoen and Bolt
BC wire 70mm2 connected between new main grounding bar to existing parameter with
5 m1
stainless scoen & bolt
AAC 70mm2 cable running from upper, midlle & lower grounding bar feeder & cable tray
6 m1
with scoen cable and clamp (alluminum/stainless steel)

Grounding Busbar - Aluminium Grounding Bar ( 300 x 100 x 10) di Tower/Cable Ladder
7 unit
(Top, middle, low, and Horizontal Cable Tray)

8 Outdoor Grounding Cu Bar ( 300 x 100 x 10) unit

9 Cadweld Joint (connecting to existing perimeter) point
10 Bimetal Connector (from AAC 70mm to BC 70mm) unit
11 Box control unit

Sub Total Grounding

Total Mechanical & Electrical

SHELTERLESS FOUNDATION, STRUCTURE & INSTALLATION

NO URAIAN PEKERJAAN SATUAN

I Shelter foundation
a. Stone masonry
1 Excavation m3
2 Sand fill thickness 10 cm m3
3 Stone masonry m3
 4 Coarse fill (compacted) m3
5 Stair to shelter (stone masonry) m3
6 Concrete slab K-225 with wire mesh Æ 8mm - 100 mm m3
7 Cementing m2

Sub Total Shelter foundation (Stone Masonry)

II Sun Shelter Installation

1 Material Unit
Including :
- Steel frame
- Almunium Spandek / Metal Sheet Roof
- Cable Tray Horizontal & Pole ACPDB
Pole ACPDB 3" include base plate
- Galvanize
- Fisher M 12 x 110/88
- Fisher M 12 x 110/28
- U Clamp M 12 x 124 mm
- Dyna Bolt M12x150 mm Hot Dip Galvanize
- Bolt M 12 x 150 mm Hot Dip Galvanize
- Bolt M 12 x 120 mm Hot Dip Galvanize
- Bolt M 12 x 40 mm Hot Dip Galvanize
2 Transportation lot
3 Installation cost lot
4 Concrete Plat K.175, t = 10 cm m3

Sub Total Sun Shelter installation

TOTAL SHELTER
ADDITIONAL WORK
FENCE & CABLE LADDER

NO URAIAN PEKERJAAN SATUAN

I Fence
1 BRC Fence m
2 Removal & Reinstall Fence BRC Is

Sub Total Fence BRC

II Cable Ladder
1 Supply & Install Vertical Cable Ladder, 300 mm m'
2 Supply & Install Horizontal Cable Ladder, 300 mm m'

Sub Total Cable Ladder

TOTAL FENCE & CABLE LADDER

GRAND TOTAL TIDAK TERMASUK SITE SURVEY & PREPARATION

Bandung 20 April 2012

CV. MAJU JAYA

Zainal Mahfudz
Direktur
UMEDANG

BTS 7,7 KVA-1Phase

HARGA SATUAN VOLUME TOTAL HARGA

10,000,000 1.00 10,000,000

10,000,000

4,000,000 1.00 4,000,000

- 1.00 -

3,000,000 1.00 3,000,000

150,000 1.00 150,000

100,000 2.00 200,000
1,500,000 1.00 1,500,000
650,000 1.00 650,000
60,000 1.00 60,000
90,000 20.00 1,800,000

81,600 1.00 81,600

48,000 1.00 48,000
96,000 2.00 192,000

50,000 20.00 1,000,000

788,700 0.13 98,588

12,780,188

2,400,000 1.00 2,400,000

280,800 1.00 280,800

93,600 3.00 280,800
93,600 3.00 280,800
77,500 3.00 232,500
 - 1.00 -

3,000,000 1.00 3,000,000

3,000,000 1.00 3,000,000

300,000 1.00 300,000

45,000 2.00 90,000
60,000 1.00 60,000
648,000 1.00 648,000
96,000 1.00 96,000
10,668,900
 175,000 1.00 175,000

125,000 1.00 125,000

15,995 7.00 111,962
411,962

33,861,050

480,000 1.00 480,000

900,000 - -

38,400 30.00 1,152,000

80,000 20.00 1,600,000

27,000 80.00 2,160,000

250,000 4.00 1,000,000

300,000 1.00 300,000

180,000 2.00 360,000
186,000 1.00 186,000
480,000 1.00 480,000

7,718,000

41,579,050

HARGA SATUAN VOLUME TOTAL HARGA

Rp 27,840 2.98 82,852

Rp 177,300 0.56 99,288
Rp 500,000 - -
Rp 250,530 0.94 234,496
Rp 500,000 0.80 400,000
Rp 2,800,000 1.27 3,556,000
Rp 41,735 4.86 202,832

4,575,468

Rp 10,500,000 1.00 10,500,000

-
-
-
-
-
-
-
-
-
-
-
-
-
Rp 1,500,000 1.00 1,500,000
Rp 1,920,000 1.00 1,920,000
-

Rp 13,920,000

Rp 18,495,468
HARGA SATUAN VOLUME JUMLAH HARGA

Rp 375,000 - Rp -
Rp 270,000 - Rp -

Rp -

Rp 350,000 40.00 Rp 14,000,000

Rp 350,000 10.00 Rp 3,500,000

Rp 17,500,000

Rp 17,500,000

Rp 77,574,518

Dibulatkan Rp 77,574,000