Lampiran 1 Rab Tower Greenfields

Area
Tower Greenfields sst 42 M Site Surabaya
BILL OF QUANTITY (BoQ) CME WORKS

NO DESCRIPTION UNIT VOLUME UNIT PRICE TOTAL PRICE

I SITE PRE IMPLEMENTATION

I.1 Si te preparati on (depend on si te condi ti on) l ot 1,00 2.500.000,00 2.500.000,00
1 Presurvey
2 Site Clearing
3 Bowplank
4 Water
5 Perapihan kembali
Mobi l i sa ti on and demobi l i sa ti on l ot 1,00 6.000.000,00 6.000.000,00
I.2
I.3 Setti ng out and benchmarking l ot 1,00 750.000,00 750.000,00
TOTAL I. SITE PRE IMPLEMENTATION 9.250.000,00

II TOWER WORKS -
II.1 Tower Foundation
II.1.1 Excavation m3 96,45 41.968,00 4.047.645,73
II.1.2 Sand fill thickness 10 cm m3 6,89 170.562,00 1.175.001,62
II.1.3 Lean concrete thickness 5 cm m3 3,44 716.952,00 2.469.541,16
II.1.4 Concrete footing K-225 m3 31,00 4.100.000,00 127.102.050,00
II.1.5 Concrete pedestal K-225 m3 1,73 4.100.000,00 7.084.800,00
II.1.6 urug kembali exs galian pondasi m3 55,11 45.000,00 2.480.040,00
II.1.7 Finishing with cementing m2 3,60 40.000,00 144.000,00
II.1.8 Foundation of ladder and cable tray 100x100x150cm m3 1,50 500.000,00 750.000,00
Sub Total II.1 Tower Foundation 145.253.078,51
II.2 Tower Structure (T-52) - 3U
II.2.1 Tower structure (Gal va ni zed) kg 7.200,00 18.500,00 133.200.000,00
Del i very a nchor, templ a te, ma teri al tower, ri ng mounti ng i ncl .sorter,
II.2.2 transportati on,and a ssurance (from suppl i er/fabri cator) kg 7.200 2.356,00 16.963.200,00

II.2.4 Setting anchor & template ls 1,00 500.000,00 450.000,00

install mounting kg 102,00 1.615,00
II.2.5 Erecti on kg 7.200,00 3.615,00 26.028.000,00
II.2.6 Verti ca l i ty dengan menggunaka n teodol i t da n si ka grouting ka ki tower ls 1,00 1.000.000,00 1.000.000,00
Sub Total II.2 Tower Structure 177.641.200,00
II.3 Tower Accessories
II.3.1 Li ghtni ng protecti on + a ccessori es
- Spl i tzen Cu 3/4" x 60 cm a nd Isol a tor uni t 1,00 275.000,00 275.000,00
II.3.2 A3CS wi re 70 mm2 wi th tri a ngl e cl a mp (ga l vani ze) per 200 cm (from Spl i tzen to
m1 70,00 25.000,00 1.750.000,00
stickroot)
II.3.3 Suppl y & Insta l l Obstruction l i ght LED wi th a ccessori es (ca bl e)
uni t 1,00 -
(OBL merk Al pha Obstacl e Li ght - recommended by PT.Datal i nk)
II.3.4 Panel Obstructi on Li ght (OBL)
- Photo Cell el ectri c LUMINA 6A (for OB Li ght and Si te Garden La mp)
- Box Panel di mensi on 200x300x120 mm (sol i d-meta l ) IP 65 + Accessories
- MCB 1 Pha se 6A Merl i n Geri n NC45a D 6KA D Curve (Connect to KWH) uni t 1,00 2.710.000,00 2.710.000,00
- Lightni ng Current OBO type MCD 50 B/1 + MCD 125 B/NPE or Phoeni x type 1x FLT 35
CTRL 0,9i + 1x FLT 35 CTRL 0,9 compl ete wi th certi fi cate (from i nternati onal OBO or
Phoeni x sol e a gent a nd a tta ched materi al test resul t)
II.3.5 Cabl e NYY 3x2,5 mm2, Supreme or equi val ent m' 80,00 30.000,00 2.400.000,00
II.3.6 Al umuni um ba r 300x100x10 mm 14 + 2 hol es zi g za g M8 mm, for groundi ng termi nal
uni t 4,00 220.000,00 880.000,00
Compl ete wi th a ccessori es a t l a dder ca bl e i ncl ude i sol a tor
II.3.7 A3CS wi re 70 mm2 wi th cabl e ti es (bl ack) per 100 cm at Ladder Ca bl e m' 70,00 25.000,00 1.750.000,00
II.3.8 Yard Lamp, IP66 70W Include Bracket , junti on box, Casi ng & Support uni t 1,00 2.500.000,00 2.500.000,00
II.3.9 Cabl e NYY 3x2,5 mm2, Supreme or equi val ent m' 29,00 30.000,00 870.000,00
Sub Total II.3 Tower Accessories 12.265.000,00
TOTAL II. TOWER WORKS 335.159.278,51

III BTS OUTDOOR (new design XL_riverstone masonry) / Shelter

III.1 BTS Outdoor Foundation (1,2m x 3,5m)
III.1.1 Exca vati on m3 1,68 41.968,00 70.506,24
III.1.2 Sand fi l l thi ckness 5 cm m3 0,24 170.562,00 40.082,07
III.1.3 Aanstamping/l a ntai kerja pondasi thi ckness 15 cm m3 0,71 550.000,00 387.750,00
III.1.4 Stone masonry m3 2,26 475.000,00 1.071.600,00
III.1.5 La nd fi l l (compacted) m3 0,89 41.000,00 36.654,00
III.1.6 Concrete floor 1:2:3 T.10 cm m3 1,16 150.000,00 173.250,00
III.1.7 Stai r to shel ter (stone masonry) m3 0,18 400.000,00 70.000,00
III.1.8 Cementi ng & Pa i nti ng founda ti on+sta i r m2 13,40 40.000,00 536.000,00
TOTAL III. BTS OUTDOOR 2.385.842,31

IV GROUNDING SYSTEM
IV.1
Groundi ng Pi t 600 x 600, w/cover checkered pl ate steel & pad l ock 50 mm merk Cisa /Kend pcs 1,00 850.000,00 850.000,00

IV.2 Ea rth Groundi ng Ba r ( Tembaga , 300x100x10 mm) 14 + 2 hol es zi gzag Ø8mm + i sol a tor pcs 1,00 410.000,00 410.000,00
IV.3 Copper rod 5/8" x 4M (i nstal l ed -80cm from ground l evel ) pcs 7,00 750.000,00 5.250.000,00
IV.4 Groundi ng ri ng, BC 50 mm2 & i ntegra ted to fence (i nsta l l ed -80cm from ground l evel a nd
m' 60,00 60.000,00 3.600.000,00
concreted)
IV.5 Cadwel d for copper Rod poi nt 7,00 170.000,00 1.190.000,00
IV.6 Feeder Entry External Groundi ng Bar / EGB (Al l umuni um 300x100x10 mm) 14 + 2 hol es zi gza g
pcs 1,00 220.000,00 220.000,00
Ø8mm+i sol ator
IV.7 AAACS / Al umuni um ca bl e 70 mm2 from pi t control to EGB NTS m' 5,00 26.000,00 130.000,00
IV.8 BCC 50 mm2 (green yel l ow), for al l jumper m' 10,00 75.000,00 750.000,00
IV.9 Integrasi Groundi ng Base Pl ate Tower BC 50 mm2 to copper Rod @ 5 m + Ka bel Fl exi bl e m' 15,00 60.000,00 900.000,00
IV.10 Cadwel d Ba se Pl a te Tower poi nt 3,00 170.000,00 510.000,00
IV.11 Bi meta l (ori gi na l with certi fi ca te, area l busba r, upper, mi ddl e, l ower / AAACS 70mm), a nd
pcs 2,00 150.000,00 300.000,00
spi tzen AAACS 70 mm
TOTAL IV. GROUNDING SYSTEM FOR TOWER, SHELTER, FENCE 14.110.000,00

V MECHANICAL ELECTRICAL OUTDOOR

V.1 Panel ACPDB --> Spek.XL
V.1.1 Supply & install KWH + ACPDB (Outdoor Type) + Pole ACPDB 2m + Padlock Cisa/Kend 50mmset 1,00 12.500.000,00 12.500.000,00
merk.Pancamitra / Indomitra
Sub Total V.2.1 Panel ACPDB 12.500.000,00
V.2 Panel KWH + ACPDB --> Spek XL
V.2.1 KWH panel + Pole KWH Meter, pipa dia.3" - L=3m, Galvanized+Base Plate accessories +
set 1,00 7.725.000,00 7.725.000,00
Padlock Cisa 50mm - merk.Pancamitra / Indomitra
a. Box Panel 700x500x300 mm + Kunci + Gembok CISA/KEND 50
b. COS 63A 4 Pol e
c. MCB 10 A 3 phase - MG = 1 bh
d. Neutral bar
e. Wi ri ng
f. Fi tti ng & Ca bl e
g. Recepta bl e
V.2.2 Mai n Power Cabl e, NYFGby 4 x 16 mm2 (from KWH Meter to Pa nel ACPDB) m 20,00 125.000,00 2.500.000,00
Sub Total V.2.2 Panel KWH Meter 10.225.000,00
TOTAL V. MECHANICAL ELECTRICAL OUTDOOR 22.725.000,00

VI FENCE AND LANDSCAPING (L= 12 x 12m)

VI.1 Fence works
VI.1.1 Exca vati on --> 70/80cm m3 22,40 41.968,00 940.083,20
VI.1.2 Sand l a yer thi ckness 5 cm --> l =70 cm m3 1,40 170.562,00 238.786,80
VI.1.3 Aanstamping thi ckness 15 cm --> l =70 cm m3 4,20 150.000,00 630.000,00
VI.1.4 Stone masonry founda ti on --> (0.3+0.5)x0.5x0.6=0.24 m3 9,60 475.000,00 4.560.000,00
VI.1.5 Back fi l l i ng m3 7,20 45.000,00 324.000,00
VI.1.6 Sl oof 15/20 K-175, D - 12 --> 0.15x0.2=0.03 m3 1,20 1.750.000,00 2.100.000,00
VI.1.7 Concrete coul umn 30/50 cm for ga te K-175, D-12 m3 0,57 1.750.000,00 997.500,00
VI.1.8
Cementi ng 1 : 4 and Pai nting ex. Danapai nt or ICI (wea therproof) --> 0.15+0.2+0.2 m2 22,00 40.000,00 880.000,00

VI.1.9 BRC fencing type P-190 S (galvanized) T-1900 mm x 2400 mm, dia.8mm) lbr 15,00 840.000,00 12.600.000,00
o
VI.1.10 Fence post BRC 190, Pole 2,4 M with Medium bended 45 for barbed wire
pcs 16,00 350.000,00
(hotdip galvanize) 5.600.000,00
VI.1.11 Slide door gate L=3 m unit 1,00 2.750.000,00 2.750.000,00
VI.1.12 Welding each bolt BRC (important for site security) ls 1,00 600.000,00 600.000,00
VI.1.13 Barbed wire and clamp on BRC 4 rows and zig zig (galvanize) -- 30m/roll roll 10,00 300.000,00 3.000.000,00
VI.1.14 Pad lock anti karat untuk pintu pagar BRC, material approved ; MASTER pcs 1,00 500.000,00 500.000,00
Sub Total VI.1 Fence Works 35.720.370,00
VI.2 Landscaping
VI.2.1 Gravel l ayer t= 10 cm m3 8,83 225.000,00 1.986.138,00
Sub Total VI.2 Landscaping 1.986.138,00
TOTAL VII FENCE AND LANDSCAPING 37.706.508,00

VII ACCESS ROAD

VII.1 Access Road (P = 3 m x 3 m)
VII.1.1 Exca vati on m3 1,10 41.968,00 46.164,80
VII.1.2 Sand l a yer thi ckness 5 cm m3 0,33 170.562,00 55.432,65
VII.1.3 Concrete T.10 cm lebar 3mtr*3mtr m3 0,65 716.952,00 466.018,80
VII.1.4 Gravel l ayer t= 10 cm m3 0,20 225.000,00 45.000,00
TOTAL VII ACCESS ROAD 612.616,25

VIII SITE DOCUMENTATION

VIII.1 Bi aya ATP ls 1,00 1.000.000,00 1.000.000,00
VII.2 Documenta ti on report (fotograph, as bui l d dra wi ng, certi fica te, guarantee) on soft copy and ls 1,00 1.000.000,00 1.000.000,00
hard copy 1 ori gi nal 2 copi es
TOTAL VII. SITE DOCUMENTATION 2.000.000,00
IV PERANGKAT BATERAI
1 Rectifire perangkat 1 280000000 Rp 280.000.000

Baterai bh 8 2500000 Rp 20.000.000

Rp 300.000.000

GRAND TOTAL CME WORKS (TOTAL I+II+III+IV+V+VI+VII+VIII 723.949.245,07

I SITAC 4 legs sst 42 Greenfields

1 PLN Conection kapasitas 7,7 /7,5KVA 1 phase( PSB) ls 1,00 Rp 16.500.000 16.500.000,00

2 Sewa lahan 5 tahun ls 1,00 Rp 375.000.000 375.000.000,00

3 IMB dan retribusi ls 1,00 Rp 225.000.000 225.000.000,00

4 IJIN KOMINFO ls 1,00 Rp 17.500.000 17.500.000,00

5 REKOM KETINGGIAN HAMDAL /Dishub ls 1,00 Rp 17.500.000 17.500.000,00

6 Soil Test ls 1,00 Rp 6.000.000 6.000.000,00

Konsultan Perencana ls 1,00 Rp 5.000.000 5.000.000,00

kasih kompensasi lurah, camat & warga ls 1,00 Rp 45.000.000 45.000.000,00

707.500.000,00
GRAND TOTAL CME WORKS (TOTAL I+II+III+IV+V+VI+VII+VIII+IX)

61
 Lampiran 2 Rab Tower Pole
Pekerjaan Mini CME Batch#1 2019 POLE Regional Jawa Timur
Area. Surabaya

COST
SATUAN VOLUME
NO ITEM PEKERJAAN PO COST
pks Actual
A IMPLEMENTASI
I Persiapan
Pembersihan lokasi dan perapian kembali LS 1 Rp 1.250.000
Pengadaan air bersih untuk air kerja LS 1 Rp 750.000
Mobilisasi dan demobilisasi LS 1 Rp 1.250.000
As built drawing dan foto dokumentasi LS 1 Rp 1.750.000
Pekerjaan pengukuran dan bouwplank LS 1 Rp 1.750.000
Rp 6.750.000
II Material Pole
including :
Material (steel tower, bolt & nuts, template, Hot galvanised) (230,11 kg per unit
Rp 11.500.000 Rp 11.500.000
1 sesuai gambar) LS 1
2 Bracket mounting antena MW(sesuai gambar) 10.84 kg LS 1 Rp 1.800.000 Rp 1.800.000
3 Bracket mounting antena Sectoral (sesuai gambar) 41.90 kg LS 1 Rp 2.300.000 Rp 2.300.000
4 Erection (sesuai gambar) 230,11 kg per Unit LS 1 Rp 2.000.000 Rp 2.000.000
5 Achor Hilti / fischer M16 (Sesuai gambar gambar) LS 1 Rp 1.750.000 Rp 1.750.000

M16/260 FICHER FIS A/RG M16/260 HOT DIP GALVANIZED!! Double Nuts + Washer
atau M16/260 HILTI HAS-E-F HOT DIP GALVANIZED!! Double Nuts + Washer
6 Achor Hilti / fischer M12 (Sesuai gambar gambar) LS 1 Rp 3.200.000 Rp 3.200.000

M12/260 FICHER FIS A/RG M16/260 HOT DIP GALVANIZED!! Double Nuts + Washer
atau M12/260 HILTI HAS-E-F HOT DIP GALVANIZED!! Double Nuts + Washer
7 Chemical LS 1 Rp 1.850.000 Rp 1.850.000
HILTI HIT-RE-500 atau FICHER VIS VT 380C
8 Grouting LS 1 Rp 1.500.000 Rp 1.500.000
9 Foundation (Sesuai Gambar apabila diperlukan)
10 Finishing LS 1 Rp 1.000.000 Rp 1.000.000
11 Mobilisasi Material dari lantai dasar ke atas gedung LS 1 Rp 750.000 Rp 750.000
12 Transportation Pole (ke site ) LS 1 Rp 750.000 Rp 750.000
13 Tangga Monyet LS 1 Rp 2.000.000 Rp 2.000.000
Rp 30.400.000
III Pondasi BTS Outdoor
Including:
1 Pondasi dengan beton bertulang K-225 (sesuai gambar) LS 1 Rp 3.250.000
2 BTS support for BTS Huwei Canal C 80.80.5 berat (13.188 kg ) LS 1 Rp 1.000.000
for BTS NSN Plat 720.640.4 berat (14.47 kg)
3 Mobilisasi Material dari lantai dasar ke atas gedung LS 1 Rp 1.750.000
Rp 6.000.000
IV ME
1 PLN Conection kapasitas 7,7 /5,5KVA 1 phase( PSB) LS 1 Rp 16.500.000
2 ACPDB ( sesuai gambar standard dan spek teknis telkomsel) 1 phase LS 1 Rp 9.750.000
3 Pole ACPDB (berat 14,37 kg sesuai gambar belum termasuk angkur) LS 1 Rp 1.400.000
3 KWH Box ( sesuai gambar standard dan spek teknis telkomsel) 1 phase LS 1 Rp 10.253.000
4 Kabel merk sesuai spek 4 besar NYY 3 x 16 mm KWH to ACPDB LS 1 Rp 6.500.000
5 Fire Detection ( sesuai spek teknis )
Grounding system( incluid 4 stick rod panjag 4 meter(cooper bonded rod) , plat bar
3 unit) (cooper) , bak kontrol atas dan bawah lengkap sesuai gambar, Bcc 50mm Rp 12.000.000
6 panjang 50 M, BC 50 mm panjang 50 M , cadwell) atau sesuai gambar. LS 1
Rp 56.403.000
IV PERANGKAT BATERAI
1 Rectifire perangkat 1 280000000 Rp 280.000.000
Baterai bh 4 2500000 Rp 10.000.000
Rp 290.000.000
V Sitac Mini CME Pole 3m
pengurusan ijin tingkat satu tower rooftop
IMB dan retribusi ls 1 Rp 25.000.000 Rp 25.000.000
IJIN KON INFO ls 1 Rp 17.500.000 Rp 17.500.000
REKOM KETINGGIAN HAMDAL ls 1 Rp 17.500.000 Rp 17.500.000
Sewa Tempat 5 tahun ls 1 Rp 100.000.000 Rp 100.000.000
kasih kompensasi Lurah, Camat & warga ls 1 Rp 12.500.000 Rp 12.500.000
Hammer test ls 1 Rp 3.000.000 Rp 3.000.000
Konsultan perencana ls 1 Rp 4.000.000 Rp 4.000.000
kasih kompensasi Lurah, Camat & warga ls 1 Rp 12.500.000 Rp 12.500.000
Rp 192.000.000

62
Lampiran 3 Gambar Tower Greenfields 1

63
Lampiran 4 Gambar Tower Greenfields 2

64
Lampiran 5 Gambar Tower Greenfields 3

65
Lampiran 6 Gambar Tower Greenfields 4

66
Lampiran 7 Gambar Tower Greenfields 5

67
Lampiran 8 Gambar Tower Greenfields 6

68
Lampiran 9 Gambar Tower Greenfields 7

69
Lampiran 10 Gambar Tower Greenfields 8

70
Lampiran 11 Gambar Tower Greenfields 9

71
Lampiran 12 Gambar Tower Greenfields 10

72
Lampiran 13 Gambar Tower Greenfields 11

73
Lampiran 14 Gambar Tower Pole 1

74
Lampiran 15 Gambar Tower Pole 2

75
Lampiran 16 Gambar Tower Pole 3

76
Lampiran 17 Gambar Tower Pole 4

77
Lampiran 18 Gambar Tower Pole 5

78
Lampiran 19 Gambar Tower Pole 6

79
Lampiran 20 Gambar Tower Pole 7

80
Lampiran 21 gamabr Tower Pole 8

81
Lampiran 22 Gambar Tower Pole 9

82
Lampiran 23 Gambar Tower Pole 10

83