Shopping list

PO SITAC NEW - GF Remarks

NO Item Work
Volume Unit Unit Price (IDR) Total Price (IDR)
1 Site Hunting & Appraisal Ls 1 5,000,000 5,000,000
- TSSR
- BAP
2 Sosialisasi Ijin Warga ls 1 40,000,000 40,000,000 Community, RT, RW, Lurah, Camat
3 Mobilization & Coordination Ls
4 Documentation ( 2 hard copy + 2 Soft Copy on CD) Ls 1 10,000,000 10,000,000 Combined (Coordination, Legalisation, Documentation)
5 Soil Test ( 2 point penetration test & 1 point hand boring) & Report Ls
6 Technical Preparation
Design Package (incl.Technical Site Survey) Ls
7 IMB (Demak, Jepara, Purbalingga, Kebumen) Ls 1 100,000,000 100,000,000

TOTAL 155,000,000

PO SITAC NEW - RT/HRB

NO Item Work
Volume Unit Unit Price (IDR) Total Price (IDR) Remarks
1 Site Hunting & Appraisal ls 1 5,000,000 5,000,000
- TSSR
- BAP
2 Sosialisasi Ijin Warga ( Include FASUM & FASOS) * ls 1 30,000,000 30,000,000 Community, RT, RW, Lurah, Camat
3 Mobilization & Coordination to Management Building ls
4 Final SITAC Documentation ( 2 hard copy + 2 Soft Copy on CD) ls 1 10,000,000 10,000,000 Combined (Coordination, Legalisation, Documentation)
5 Hammer Test ( for Beam, Column ) ls
6 Technical Preparation
Design Package (incl.Technical Site Survey) ls
7 IMB (Demak, Jepara, Purbalingga, Kebumen) ls 100,000,000 If needed
TOTAL 45,000,000

Volume only assumption (only for comparison)

GF: Tower weight 7,000
RT: Tower Weight: 4,500
No Item Work Volume Unit Unit Price (IDR) Total Price (IDR) Remarks
II SITE PREPARATION
A Technical Preparation
2 As built drawing & site binder base on SOP list 1.00 2,500,000 2,500,000
a Shelter & Foundation Design
b Tower & Foundation Design
c Fence & Pavement Design
d AC & Environment Control Design'
e Landscaping Design
f Commercial AC Power Design
g Site Grounding Design
2 Design Package (Without Existing Tower & Foundation Analysis)
B Physical Preparation (Permit) 1.00 4,000,000 4,000,000
1 Site Security

Site Clearing (Site Clearing: Removal all tree, relocation existing building/public
2 facilities, mobilization of required equipments/machines, etc.)

Sub Total - Site Preparation 6,500,000

III IMPLEMENTATION CME
 A Tower Structure - GF
Tower Material Fabrication Incl. all accessories as per Design Drawing (Vertical
1 Ladder, Vertical and Horizontal Cable ladder, Mounting Antenna Kg 16,500
Sectoral/GPS/OBL).
Transportation units TBD
2 Tower Erection incl. all accessories mention at point 1 above. 7,000.00 Kg 1,200 8,400,000
3 Tower Painting (if required as per KKOP recommendation) 7,000.00 Kg 1,200 8,400,000 16,800,000
A Tower Structure - RT
Pole / Mini Tower Material Fabrication Incl. all accessories as per Design
1 Drawing (Cable ladder, Mounting Antenna Sectoral etc). kg 20,500
Transportation units TBD
2 Pole / Mini Tower Erection incl. all accessories mention at point 1 above. 4,500.00 kg 2,500 11,250,000
3 Mini Tower Painting (if required as per KKOP recommendation) 4,500.00 kg 900 4,050,000 15,300,000
4 Welded Site 250,000
Sub Total - Tower Structure
B Tower Foundation - GF
1 Concrete K-225 19.00 m3 2,650,000 50,350,000
2 Soil Excavation 30.00 m3 45,000 1,350,000
3 Concrete floor 1:3:5 t=5 cm (K-125) 1.25 m3 900,000 1,125,000
4 Sand layer 1.00 m3 300,000 300,000
5 Back fill per layer max. thickness 30 cm, compacted with stamper machine 20.00 m3 19,000 380,000
6 Grouting 1.00 ls 891,984 891,984
7 Ladder n cable tray Concrete Foundation (K-175) 1.00 m3 2,000,000 2,000,000
8 Suli - suli (PVC Pipe 2" @ 500mm) Zig Zag 10.00 pcs 7,000 70,000
9 Chemical FIS VT 380 cc HIT RE-500 Embedment 125 mm - pcs 72,000 -
B Tower / Pole Foundation - RT -
1a Base Frame (IWF) + incl erection - kg 28,125 -
1b Concrete (K-225) - m3 2,650,000 -
2 Chemical Bolt / Mechanical Bolt ( M16 ) - pcs 350,000 -
3 Foundation for ladder and cable tray - ls 350,000 -
4 Finishing with Grouting & waterproofing - ls 891,984 -
5 Painting - m2 116,911 -
Sub Total - Tower Foundation 56,466,984
C1 Outdoor Cabinet Foundation - GF
1 Soil Excavation 1.70 m3 35,000 59,500
2 Sand Layer 0.61 m3 300,000 183,000
3 Stone Mansory 2.23 m3 455,000 1,014,650
4 Soil / Land backfilled (compacted) 1.86 m3 30,000 55,800
5 Concrete Pad and Stair (K-175) 1.43 m3 2,000,000 2,860,000
6 Finishing with cement Plastering & Painting 16.02 m2 50,000 801,000
7 Concrete Floor (K-125) 3.00 m3 1,000,000 3,000,000
8 BTS Support Canal C80.80.5 200.00 kg 22,000 4,400,000
9 Equipment Mechanical Bolt (Dynabolt) HILTI/FISCHER Galvanized M10x100 mm 8.00 Pcs 40,000 320,000
10 Aanstamping t = 150mm 3.00 M3 400,000 1,200,000
11 Aanstamping t = 100mm 3.00 M3 400,000 1,200,000
12 Mechanical Angkur for Baseplate Shelterless HAS-F M12x80 (Spek: HILTI) 10.00 Pcs 40,000 400,000
Support Cable Tray (at BTS Foundation), Steel Plate t= 10mm with Bolt M6x30
13 and 1.00 Ls 1,750,000 1,750,000
Dynabolt M10x40 (Galvanized)
Tray Outdoor Siku L50.50.5 w= 300 mm Galvanized, Include Accessories (for
14 BTS 9.00 m 388,000 3,492,000
Foundation)
15 Baja Siku L50.50.5 Clamp Tray Outdoor 100.00 kg 25,000 2,500,000
16 C-Clamp (Aluminium) 20.00 Pcs 50,000 1,000,000
C1 Outdoor Cabinet Foundation - RT - -
1 Concrete Pad (K-175) - m3 2,000,000 -
2 Plastering & Painting - m2 95,000 -
Sub Total - Outdoor Cabinet Foundation 24,235,950
C2 Cabinet Canopy - GF / RT
 1 Steel Frame Material
2 Mechanical Bolt (Anchor Bolt) - M16 1.00 Ls 5,000,000 5,000,000
3 Corrugated Roof (Spandex)
Sub Total - Cabinet Canopy 5,000,000
No Item Work Volume Unit Unit Price (IDR) Total Price (IDR)
D Grounding system & Earthing < 1 ohm - GF/RT
1 Copper bonded rod 3m Ø 3/4" caldwelding to BC site perimeter ring 50 mm2 1.00 Pcs 800,000 800,000
2 Copper rod 5/8'' Length 4m (Include PVC 4'' pipe with Cap ), caldwelding to BC w 1.00 Pcs 1,100,000 1,100,000
3 MGB / Main Grounding Bar (Steel Galvanized) 300x100x10 mm, 2 rows 14 holes 1.00 pcs 203,068 203,068
4 EGB / External Grounding Bar (Steel Galvanized) 300x100x10 mm, 2 rows 14 hole 1.00 pcs 203,068 203,068
5 IGB/Internal Grounding Bar (Steel Galvanized) 300x100x10 mm, 2 rows 14 holes 1.00 pcs 203,068 203,068
6 Busbar Copper (MGB) Uk.300x100x10 cm, Uk.300x100x10, 14 Lubang 1.00 Pcs 409,500 409,500
7 Busbar Aluminium Uk.300x100x10 mm, 14 hole 1.00 Pcs 245,000 245,000
8 Busbar Alluminium ( uk. 300x100x16 mm ) for EGB/IGB/UPPER/MIDDLE/LOWER ( 1.00 Pcs 280,500 280,500
9 Busbar Steel Galvanized uk. 300x100x8 mm - 14 hole (UPPER / EGB / MGB) 1.00 Pcs 150,000 150,000
10 Ceramic Isolator for MGB, EGB & IGB (incl. all accessories required) 6.00 pcs 21,875 131,250
11 Ceramic Isolator - ls 280,000 -
Stainless Cable Scone (incl. all accessories required, ex: bolt, Nuts, cable shoe &
12 Label) 30.00 pcs 7,500 225,000
13 Stainless Cable Scone ( bolt, Nuts & Label) 1.00 ls 250,000 250,000
14 Termination / Control box (inside 40x40x50 cm) with pad lock 1.00 pcs 1,000,000 1,000,000
Bak kontrol Uk.600x600x300 mm (uk.luar), with Metal Galvanized Cover (Close)
15 + Pad Lock 1.00 ls 1,000,000 1,000,000
MASTER
16 Exothermic weld connection / Cadweld joint 11.00 point 160,000 1,760,000
5/8" - 60cm Aluminum Lighting splitzen (incl. all accessories required ex:
17 reducer bracket, 1.00 set 246,250 246,250
isolator etc.)
18 Bimetallic connector 1.00 pcs 350,000 350,000
19 PVC pipe cable duct dia. 3/4" (ex. Clipsal) for indoor ring shelter and buried AAAC 2.00 m 30,000 60,000
20 PVC pipe dia. 4" (ex. Clipsal) - m 40,000 -
21 PVC pipe dia. 2" (ex. Clipsal) - m 35,000 -
22 PVC pipe dia. 5" (ex. Clipsal) 2.00 m 45,000 90,000
23 PVC pipe cable duct dia. 2" + fleaxiable / Clamp for power cable at KWH Pole 1.00 ls 250,000 250,000
24 Cable Duck 5 x 10 for buried AAAC and Cable Power 5.00 m 59,000 295,000
25 BC 50mm2 site perimeter ring 25.00 m 59,000 1,475,000
26 BC 70 mm2 wire - m' 80,000 -
27 BCC 50 mm2 - m' 59,000 -
28 BCC 25 mm2 - m' 35,000 -
29 Alluminium Cable AAC-50 mm2, include clamp - m' 12,000 -
30 Allluminum Cable(AAAC) 70mm2 indoor ring shelter - m 17,955 -
31 Allluminum Cable(AAACS) 70mm2 indoor ring shelter 25.00 m 19,500 487,500
32 Steel Cable Galvanized 70mm2 - m' 46,200 -
33 Aluminium tape 3x25 mm ( Include Beam Clamp c/w DC Clip per 1.5 m ) - m 75,000 -
34 Aluminium Plate Uk. 40x4 mm keliling dalam shelter + isolator 10.00 m 90,000 900,000
Sub Total - Grounding system & Earthing 12,114,204
E Mechanical & Electrical (ME)
I MDP + Arrester Protection
1 Standard Smart MDP/ACPDB + Arrester Protection (Outdoor Type IP 66 Based on 1.00 set 9,000,000 9,000,000
approved specification, supply by recommended panel maker)
Standard Smart MDP/ACPDB + Arrester Protection (Outdoor Type IP 66 Based on
2 approved specification, supply by recommended panel maker) 350x 400 x 200 - set 6,000,000 -
(New Spec LTE)
3 Receptacle 2500 VA, Outbow 1.00 Pcs 460,000 460,000
4 Wiring and montage (completed with cable shoe & cable duct see Standard desig 1.00 Ls 1,100,000 1,100,000
Pole 3" - 2100 mm for ACPDB, include Dynabolt Galvanized HILTI/FISCHER
5 M12x100 mm - 4 1.00 Set 900,000 900,000
pcs, Include Transport + Installation (Galvanized)
 Pole ACPDB 3'' dia SCH 40 Hot Deep Galvanized Length = 2.5m include
6 transport, 1.00 Set 900,000 900,000
instalation & Accessories
7 Pole 2,5" - 2000 mm for ACPDB, include Dynabolt Galvanized HILTI/FISCHER M1 - Pcs 450,000 -
II Site Lamp / Light Installation - -
a. Canopy Lamp - -
1 Lamp + Fitting Complete, 18 Watt Philips FL 1.00 pcs 87,000 87,000
2 Wiring and montage (completed with cable shoe & cable duct) 1.00 ls 1,100,000 1,100,000
3 Outdoor Lamp at Shelterless TL 2x18 Watt Philips with Artolite (include Cable NY 1.00 Pcs 830,000 830,000
b. Site Perimeter Lamp & OBL - -
2x36watt Phillips TL Site / Perimeter Lamp incl. mounting and
1 Armature/Outdoor type casing attach on tower leg. 1.00 set 1,450,000 1,450,000
2 Fitting + Aircraft warning light ( OBL lamp ) 2.00 pcs 3,500,000 7,000,000
3 NYY 3x2.5 mm2 for OBL 111.00 m' 22,444 2,491,326
4 Joint Box IP 65 + cable gland (if required) 1.00 pcs 55,000 55,000
III Alarm - -

Panel control alarm + battery + auxiliary relay 16 zone (Base on approved

1 specification, supply by recommended panel maker) Outdoor Type IP 66 1.00 set 11,000,000 11,000,000

2 Panel alarm delivery, installation, testing & commissioning 1.00 ls 2,000,000 2,000,000
IV KWH Panel Work - -
1 Standard KWH Panel Box with mounting (Base on approved specification, supply 1.00 set 8,260,000 8,260,000
by recommended panel maker)

Standard KWH Panel Box with mounting (Base on approved specification, supply
2 by recommended panel maker) 500 x 700 x 200 (New Spec LTE) - Set 4,000,000 -

3 Pole (standard PLN) for placed KWH Panel box incl. all accessories 1.00 pcs 1,800,000 1,800,000
4 Combination Pad Lock 1.00 pcs 216,000 216,000
Subtotal ME 48,649,326
No Item Work Volume Unit Unit Price (IDR) Total Price (IDR)
5 Flexible isolator for power cable ducting + Flexible isolator + Clamp 1.00 ls 250,000 250,000
6 Cable NYFGBY 4x16 mm 17.00 m' 105,000 1,785,000
7 Cable NYFGBY 3x16 mm2 - m' 90,000 -
8 Cable NYFGBY 4x25 mm2 - m' 170,000 -
9 Cable NYFGBY 4x35 mm2 - m' 210,000 -
10 Cable NYY 4x16 mm - m' 105,000 -
11 Cable NYY 3x16 mm2 - m' 60,000 -
12 Flexible Conduit Steel dia.1,5" (Galvanized Stell Strip with Thermoplastic Jacket) 10.00 m 25,000 250,000
13 Steel Pipe Galvanized Ǿ 1.5'' ( From KWH to ACPDB) - m' 71,500 -
Sub Total - Mechanical & Electrical (ME) 2,285,000
F Cable Tray Outdoor
1 Cable Tray Outdoor ( width 30 cm) with support,finishing with hotdipped galvaniz 7.00 m 245,000 1,715,000
Tray Outdoor Fabrication (SLU/SLW)( width 400 mm) , Hot dip Galvanized,
2 Include 3.00 m 290,000 870,000
Accessories
3 Support Horizontal Cable Tray (Galvanized) for outdoor 1.00 Ls 1,500,000 1,500,000
4 Support Horizontal Cable Tray (Galvanized) h=200 mm - pcs 150,000 -
5 Support Horizontal Cable Tray (Galvanized) for outdoor H = 450mm - pcs 175,000 -
6 Dynabolt M10 -100, Galvanized 8.00 pcs 22,000 176,000
7 Dyna bolt M12x70 - pcs 15,000 -
8 Dynabolt diameter 12 to stair access - pcs 7,500 -
9 Hilti HIT-RE 500 HAS E-F M24x390 depth 210 mm 4.00 pcs 350,000 1,400,000
10 Foundation for Support Horizontal cable Tray, Concrete K-175 1.00 m3 2,000,000 2,000,000
Sub Total - Cable Tray Outdoor 7,661,000
G Fence & Landscaping (for 12m x 15m land size)
1 Soil excavation 20.00 m3 35,000 700,000
2 Sand layer 2.00 m3 300,000 600,000
3 Stone Masonry 13.00 m3 455,000 5,915,000
4 Soil back filled 3.00 m3 30,000 90,000
 5 Brick masonry 36.00 m2 85,000 3,060,000
6 Reinforced Concrete (K-175) - m3 2,000,000 -
7 Brick and Concrete Plastering & Painting 36.00 m2 85,000 3,060,000
8 Angle steel fence 40x40x4 (finishing with epoxy coating) 100.00 kg 41,000 4,100,000
9 Barb wire (razor type) 45.00 m 50,000 2,250,000
10 Sliding Gate + angle steel (new design - finishing with epoxy coating) + incl. padloc - ls 7,100,000 -
11 Glass Friction 22.50 m2 50,000 1,125,000
12 Paving Block Minimum t = 6 cm (installed with 5 cm compacted sand) - m2 81,000 -
13 Gravel Layer Minimum t = 5 cm (laid with 5 cm compacted sand) 144.00 m2 15,000 2,160,000
14 Drainage system (if required) - m' 55,373 -
15 Cansteen 6.00 m' 29,219 175,314
16 Junction Box include photocell & MCB (untuk lampu taman & OBL) 1.00 unit 2,750,000 2,750,000
17 Wooden Pile/Cerucuk/dolken - m' 41,000 -
18 Fence post BRC 300 ,Dia.2" , t = 3 mm for barbed wire (Hot Dip galvanized)- new 21.00 Pcs 235,000 4,935,000
19 BRC fencing type P-240 dia 8 mm (Hot Dip galvanized) 19.00 Pcs 970,000 18,430,000
20 Galvanized Barbed wire, clamped on BRC post, 5 rows and zig-zag 44.00 m' 50,000 2,200,000
21 Single slidding door gate L = 3 m with 3 pairs hinge (galvanize) include Master Loc 1.00 set 4,000,000 4,000,000
Land fill (for soil excavation) per layer max. thickness 30cm, compacted with
22 stamper machine to site & access road (t=350mm) 10.00 m3 19,000 190,000

Land fill (for import soil) per layer max. thickness 30cm, compacted with
23 stamper machine to site & access road (t=200mm) 10.00 m3 30,000 300,000
Sub Total - Fence & Landscaping 56,040,314
H Electrical Power PLN
1 Electrical Power PLN 2.2 KVA ( Include BP, Cable 50m, Accesories) Ls 5,445,913 -
2 Electrical Power PLN 3.5 KVA 1 Phase ( Include BP, UJL, Cable 150m, Accesories) Ls 9,445,185 -
3 Electrical Power PLN 4.4 KVA 1 Phase ( Include BP, UJL, Cable 150m, Accesories) Ls 15,567,156 -
4 Electrical Power PLN 5.5 KVA 1 Phase ( Include BP, UJL, 150m Cable, Accesories) Ls 16,827,322 -
5 Electrical Power PLN 6.6 KVA 3 Phase ( Include BP, UJL, Cable 150m, Accesories) 1.00 Ls 18,087,487 18,087,487
6 Electrical Power PLN 7.7 KVA 1 Phase ( Include BP, UJL, Cable 150m, Accesories) Ls 19,280,982 -
7 Electrical Power PLN 10.6 KVA 3 Phase ( Include BP, UJL, Cable 150m, Accesories) Ls 22,305,098 -
8 Electrical Power PLN 11 KVA 3 Phase ( Include BP, UJL, Cable 150m, Accesories) Ls 22,861,465 -
9 Electrical Power PLN 13.9 KVA 3 Phase ( Include BP, UJL, Cable 150m, Accesories) Ls 26,007,951 -
10 Electrical Power PLN 16.5 KVA 3 Phase ( Include BP, UJL, Cable 150m, Accesories) Ls 28,828,938 -
12 Electrical Power PLN 13.2 KVA ( Include BP, UJL, Cable 150mtr + KWH , Etc ) ls 25,248,454 -
12 Electrical Power PLN 16.5 KVA ( Include BP,UJL, Cable 150mtr + KWH , Etc ) ls 32,178,400 -
12 Electrical Power PLN 23 KVA 3 Phase ( Include BP, UJL, Cable 150m, Accesories) ls 46,362,470 -
Sub Total - Electrical Power PLN

SubTotal ( CME ) 235,752,778

VAT 10 % 23,575,278
Total ( CME ) 259,328,056
SITAC DP 20% After RFC 30% RFI 50%

IMB DP 20% IMB release 80%

CME DP 15% RFI 35% BAST 1 45% BAST 2 (9 months) 5%