Master

PROJECT COST SHEET

Labor Cost

No. Work Description

1
0 Civil Work
0 1 Asphalt / Hot mix, slump 15 cm typically
0 2 Conblok
0 3 Concrete, slump 15 cm typically
0 4 Trenching Soil (grass): 40 – 60 cm depth
0 5 Soil (grass): 40 – 60 cm depth
0 6 Boring Rojok ( for all crossing) kedalaman 90 cm
0 7 1 way (excluding 2"conduit/PVC Type AW/D / HDPE)
0 8 Install Pipe/Conduit at Sewer/Wall (clamp wall untuk ruko)
0
0 Pekerjaan Pemasangan Tiang
1 9 Pole Mobilization (Pole by LN)
0 10 Pole Installations Concrete
0 11 Pole Installation (Pole Provided by LN)
0
0 Pekerjaan Pemasangan Perangkat Pasif
0 12 Pemasangan FDT 48 on Pole
0 13 Pemasangan FDT 96C on Pole
0 14 Pemasangan FDT for 144C (1set) termasuk pondasi
0 15 Pemasangan FDT for 288C (1set) termasuk pondasi
0 16 Pemasangan FDT for 576C (1set) termasuk pondasi
0 17 Pemasangan HH yang sudah jadi (ukuran 845mm (L) x 425mm (W) x 610mm (D))
0 18 Pemasangan HH yang sudah jadi (ukuran 295mm (L) x 295mm (W) x 406mm (D))
0 19 Install Boundary HH-PIT-P-HA (size 51cm (L) x 36cm (W) x 40cm (D))
0 20 Pemasangan HH yang sudah jadi (ukuran 514mm (L) x 425mm (W) x 450mm (D))
0 21 Pemasangan Pedestal + FAT box (Underground)
0 22 Pemasangan FAT (FAT aerial Installation)
1 23 Fiber cable cross-section frame (+)
0
0 Pekerjaan kabel
1 24 Penempatan Kabel Fiber – Aerial, termasuk lashing (jika ada)
0 25 Dismantle kabel Fiber di tiang, termasuk bracket & assesories
0 26 Penempatan Kabel Fiber - UG, at Trench
0 27 Penempatan Kabel Fiber di Building – Vertical route
0 28 Penempatan Kabel Fiber di Building – Tray/Horizontal route
0 29 Penarikan Tali Pancing (Tali ke-1 dan seterusnya)
0 30 Install Messenger (strand wire) + Pole bracket

Page 1
 Master

0 31 Supply and Installation of label spray for FAT & FDT using paint type
0
0 Pekerjaan Splicing
0 32 Splice fiber termasuk pemasangan closure jika ada
1 33 Splicing Fiber Optic Kabel, Min.24 Core
0
0 Additional
0 34 Pembuatan Manhole Permanen
0 35 Lebeling, koordinasi gedung dan mob demob
0 36 Supply & Install Tray U 200 x 200mm (Vertical)
0
0
0
0 Material Cost
No. Material Description
0
0 Material NP
0 1 Pole Steel 7/250 (2 segment, 4" & 2.5")
0 2 Pole Steel 7/250 (3 strap)
0 3 Pole steel 7/200, 5M 5inch - 2M 4inch
0 4 Pole Steel 8/200 lb, 6M 5inch - 2M 4inch
0 5 Pole Steel 9/200 lb, 6M 5inch - 3M 4inch
1 MATERIAL
0 Cable
0 6 Cable Fiber Loose tube, Optical fiber SM 12 core G-652D Fig–8 (Messenger)
1 7 Cable Fiber Loose tube, Optical fiber SM 24 core G-652D Fig–8 (Messenger)
0 8 Cable Fiber Loose tube, Optical fiber SM 24 core G-652D Fig–8 (Messenger)
0 9 Cable Fiber Loose tube, Optical fiber SM 24 core G-652D Fig–8 (Messenger)
0 10 Cable FO 24Core Fig 8 (JZ)
1 11 12 core fiber optic cable , Single Mode, ADSS , G-652.
0 12 24 core fiber optic cable , Single Mode, ADSS, G-652.
0 13 24 core fiber optic cable , Single Mode, ADSS, G-652.
0 14 24 core fiber optic cable , Single Mode, ADSS, G-652.
0 15 36 core fiber optic cable , Single Mode, ADSS, G-652.
0 16 48 core fiber optic cable , Single Mode, ADSS, G-652.
0 17 72 core fiber optic cable , Single Mode, ADSS, G-652.
0 18 96 core fiber optic cable , Single Mode, ADSS, G-652.
0
0 Passive Device
0 19 FDT Cabinet 48 core: Connector SC/APC (Include Plat, lilin & Baut)
0 20 FDT 96 Core on pole adapter SC/APC
0 21 FDT Cabinet 144C : Connector SC/APC
0 22 FDT Cabinet 288C : Connector SC/APC
0 23 ODC 576 Cores SC/APC Wide with 2 Rear Doors Land Mounted
0 24 Rack 19" 42U / W 600mm / D 1100mm
0 25 Rack, ODF frame 2 meter high (Pasif)
0 26 Rack 19" 42U / W 600mm / D 1000mm (Aktif)
0 27 Rack 19" 42U / W 600mm / D 960 mm
0 28 Rack 19" 30U / W 600mm / D 1100mm
0 29 OTB Splitter 1:64
0 30 OTB RCB 24 Core LC
0 31 OTB 48 Core ( chassis 4 RU )
0 32 ODF Modular Cap. 144C With SC/APC Adaptor

Page 2
 Master

0 33 Rackmount Mount OTB 48 Core SCAPC c/w pigtail

0 34 OTB Rackmount 8425 3M 144 core c/w SCAPC Adapter & Pigtail
0 35 Fiber patch panel 48 Core 4 RU FC/PC Adapter with FC/PC Pigtail (OTB)
0 36 Fiber patch panel 48 Core 4 RU SC/APC Adapter with SC/APC Pigtail (OTB)
0 37 Fiber Patch Panel 24 Core - SCAPC with pigtail (OTB)
0 38 Fiber patch panel 12 Core (SCPC) c/w pigtail (OTB)
0 39 Fiber patch panel 12 Core (connector SC/APC) c/w pigtail 3 meter (OTB)
0 40 Splitter 1:64 (Box) SCAPC
0 41 FAT Box : aerial & wall mounted (16 core) : Connector SC/APC
0 42 FAT Box : UG (8 core) Connector SC/APC
0 43 Splitter 1:4 (Box) : Connector SC/APC
0 44 Splitter 1:8 (Box) : Connector SC/APC
0 45 Splitter 1:8 (PLC) : Connector SC/APC
0 46 Splitter 1:8 (Box), Connector SC/APC With Pigtail 1.5 Meter
0 47 Splitter Modular 1x64 SC/APC In 1 mtr, out 1 mtr, diameter 2,0mm
0 48 Patchcord panjang 2 meter dengan connector SC/PC – LC/PC (Duplex)
0 49 Patchcord panjang 2 meter dengan connector SC/APC – LC/PC (Duplex)
0 50 Patchcord panjang 2 meter dengan connector SC/PC – SC/APC
0 51 Patchcord, SCAPC-SCAPC 4m
1 52 Patchcord FO, SC/APC-SC/APC, 3 meter, SM, Sx
0 53 Closure In Line, ILC 12 Core
0 54 Closure In Line, ILC 24 core
0 55 Patchcord FO, SC/APC-SC/APC, 2 meter, SM, Sx
0 56 Patchcord FO, SC/APC-SC/APC, 3 meter, SM, Sx
0 57 Splice,InLineClos 3M 48 core
0 58 Splice, Inline Clos 3M 96 core
0
0 Pedestal Hardware
0 59 Pedestal Type CPH 917 (9x17 inch)
0 60 Pedestal Type CPH 920 (9x20 inch)
0 61 Pedestal Type CPH 1122 (11x22 inch)
0 62 Pedestal Garbart 1122
0 63 Shutter Grade Level Box (SGLB) 1730PL - 845mm (L) x 425mm (W) x 610mm (D)
0 64 GLB Channel 1111 - 295mm (L) x 295mm (W) x 406mm (D)
0 65 Boundary Handhole HH-PIT-P-HA (VPB1732401)
0 66 GLB 1620 - 514mm (L) x 425mm (W) x 450mm (D)
0
0 Aerial
1 67 Bracket,'J' Type
0 68 Clamp Square 4-6"
0 69 Clamp Square 6-8"
0 70 Clamp Square 8-10"
1 71 Clamp Round 2" Pole
0 72 Clamp Round 4" Pole Bracket with Rubber Seal
0 73 Clamp Round 6" Pole Bracket with Rubber Seal
0 74 Clamp Round 8" Pole Bracket with Rubber Seal
0 75 Extension Arm 4” Round
0 76 Extension Arm 6” Round
0 77 Extension Arm 8” Round
1 78 Clamp Baut+Mur 10 cm
0 79 Clamp Baut+Mur 15 cm
0 80 Clamp Mur+Boud 20 cm
0 81 Clamp Mur+Boud 25 cm
0 82 Messenger Strand (4,000M/Reel)

Page 3
 Master

0 83 Messenger Strand (Ø:6mm (1000m / roll))

0 84 Suspension Clamp
0 85 Buldog Grip
0 86 Drop, Pre-Forms
0 87 Acrylic Tag for LN Cable
1 88 Strap 10", Cable Support 400 mm
0 89 Strap 16", Cable Support 400 mm
0 90 Clamps D Lashing Wire (BugNut)
0 91 Lashing Wire (1 Roll = 366 Mtr)
0 92 Spand Wartel 3/8"
1 93 Strand Clamp 50-70
0 94 Passives Devices bracket tap
0
0 Fire Stopper Reinstatement
0 95 Fire stop cement
0 96 Bahan peredam suara
0
0 UnderGround
0 97 Clamp 2" besi
0 98 Clamp 1/2"
0 99 Clamp 1 1/2"
0 100 Drop, Nail, pinX-ZF 27
0 101 Drop, Cable Tie 10”
0 102 Drop, Cable Marker
0 103 Pipa Galvanis 3/4”
0 104 Pipe Galvanis 2"
0 105 Flexible Pipa 3/4”
0 106 Pipa PVC 3/4"
0 107 Pipa Clipsal D: 20mm P: 3 Meter
0 108 Klem Pipa Clipsal 20 mm
0 109 Sambungan Pipa/shock Clipsal
0 110 Fischer S-6
0 111 Baut for Fischer S-6
0 112 Pipa HDPE 50x44 mm thickness 3 mm
0 113 Pipa HDPE 40x35 mm thickness 2.5 mm
0 114 Pipa HDPE 20 mm thickness 1.6 mm
1 115 Sleeve Protector
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Page 4
 Master

0 Biaya Penarikan Jaringan

0
0 Aerial
0 Area Sekitar Rel KA
0 Area di Bawah Jalan Tol
0 Tiang Tumpu
0 Tiang Tumpu
0 Lahan untuk Tiang Tumpu (New Pole)
0 Lahan untuk Tiang Tumpu (New Pole)
0 Lahan untuk Tiang Tumpu (New Pole) – Jawa Barat Area
0
0 UnderGround
0 Area Bawah Tanah (Trenching, Borring)
0 Area Bawah Tanah (H.H)
0 Survey, Drawing, Consultant
0
0 Community Fee
0 Building NRO
0 Housing Complex (50 – 250 HP)
0 Housing Complex ( 250 – 500 HP)
0 Housing Complex ( >500 HP)
0 Developer
0
0
0

Page 5
 Master

Project Name : Feeder Decentralized

Project Ref. :
Date : 5-Oct-2023
Project ID : XL32CJR00123, XL32CJR00097
FDT ID : FKSD06D01
OLT ID : KSD06
HP :

1 1EA 1

Part Number Unit Quantity

PNRO-TREASH Meter
PNRO-TRECBL Meter
PNRO-TRECON Meter
PNRO-TREGRS3-CON Meter
PNRO-TREGRS3 Meter
PNRO-BORRJK90 Meter
PNRO-BORMAN2 Meter
PNRO-TRESWG Meter

PNRO-POLEMBS Unit 7
PNRO-POLEINSTCONLN Piece
PNRO-POLEINSTLN Piece

PNRO-INSTFDT48C Unit
PNRO-INSTFDT96C Unit
PNRO-INSTFDT144C Unit
PNRO-INSTFDT288C Unit
PNRO-INSTFDT576C Unit
PNRO-INSHH845 Piece
PNRO-INSHH295 Pcs
PNRO-INSTHHPIT Piece
PNRO-INSHH514 Piece
PNRO-INSPDSFAT Pcs
PNRO-INSTFAT Pcs
PNRO-FOFRM Piece 1 3 Setiap ada closure dihi

PNRO-FOAIR Meter 263

PNRO-FODSM Meter
PNRO-FOTRE Meter
PNRO-FOBLD Meter
PNRO-FOTRY Meter
PNRO-TAPANC Meter
PNRO-MESSINS Meter

Page 6
 Master

PNRO-SUPINSTFATFDT Piece

PNRO-SPLFO Core 0
PNRO-SPLFO1 1

PNRO-CRTMH40 Ea
PNRO-XXMOB
PNRO-SUPINSTRAY M

Part Number Unit

8CLOT0029 Ea 0
8CLOT0025 Ea
8CLOT0024 Ea
8CLOT0026 Ea
8CLOT0027 Ea

8CAFO0012 M
8CAFO0018 M 263 176
8CAFO0018 M 0
8CAFO0018 M
8CAFO0029 M
8CAFO0010 M 263
8CAFO0017 M spare 15% diluar coil
8CAFO0017 M
8CAFO0017 M
8CAFO0027 M
8CAFO0022 M 263
8CAFO0026 M
8CAFO0009 M

8HEFD0004 EA
8HEFD0009 EA
8HEFD0002 EA
8HEFD0003 EA
8HEFD0008 EA
8RA190004 EA
8RA2M0001 EA
8RA190003 EA
8RA190005 EA
8RA190002 EA
8FOSP0004 EA
8FOTB0002 EA
8FOTB0001 EA
8FOAD0014 EA

Page 7
 Master

8FORA0002 EA
8FORA0001 EA
8FOPN0004 EA
8TRPN0001 EA
8FOPN0003 EA
8FOPN0002 EA
8FOPN0001 EA
8FOSP0006 EA
8PEFA0001 EA
8PEFA0004 EA
8FOPC0112 EA
8FOPC0114 EA
8FOPC0113 EA
8FOSP0007 EA
EA
8FOPC0087 EA
8FOPC0086 EA
8FOPC0085 EA
8FOPC0073 EA total splitter FDT
8FOPC0072 Ea 3
8FOCL0020 Ea Jika Ada Closure Di Pecah FDT
8FOCL0022 Ea Jika Ada Closure Di Pecah FDT
8FOPC0069 EA
8FOPC0072 Ea
8FOCL0024 Ea
8FOCL0026 Ea

8PECP0001 EA
8PECP0003 EA
8PECP0002 EA
8PECP0004 EA
8PESG0002 Ea
8PEGL0002 Ea
8PEHH0001 Ea
8PEGL0001 Ea

8CLOT0003 Ea 1 termasuk di FDT dan OLT dan belok

8CLRO0016 Ea
8CLRO0017 Ea
8CLOT0007 Ea
8CLRO0004 Ea 10 total tiang termasuk FD
8CLRO0006 Ea
8CLRO0008 Ea
8CLRO0010 Ea
8CLRO0013 Ea
8CLRO0014 Ea
8CLRO0015 Ea
8CLBO0001 Ea 20
8CLBO0002 Ea
8CLBO0003 Ea
8CLBO0004 Ea
8CAOT0003 Mtr

Page 8
 Master

8CAOT0007 Mtr
8CLOT0023 Ea
8DPCX0001 Ea
8DPCX0011
8TLTA0001 Ea
8DPCX0013 Ea 24 Total Coil dikali 8 termasuk FDT OLT
8DPCX0014 Ea
8CLOT0010 Ea
8DPCX0012 Mtr
8CLOT0017 pcs
8CLOT0020 Ea 10 Total Tiang dikali 1.5 FDT OLT
8CLOT0002 Ea

XX - Fire Kg
XX -Sound M

8CLPP0003 Ea
8CLPP0002 Ea
8CLPP0001 Ea
8DPCX0009 Ea
8DPCX0003 Ea 10 untuk 1 FDT
8DPRG0003 EA 10 untuk 1 FDT
8PPGV0006 Ea
8PPGV0004 Ea
8PPFL0004 M
8PPVC0008 M
8PPVC0001 Ea
8PPCL0001 Ea
8PPSO0001 Ea
8DPRG0013 Ea
8DPRG0001 Ea
8PPHD0005 Mtr
8PPHD0004 Mtr
8PPHD0003 M
8FOOT0018 EA 6 total splitter FDT dikali

Page 9
 Master

LS
LS
TTU Ea
TTU Ea
LTT 1-3 Ea
LTT 1 Ea
LTT-JB 1 Ea

AB1 Mtr
AB2 EA
SDC LS

BLD-NRO LS
HCO-1 LS
HCO-2 LS
HCO-3 LS

Page 10
 Master

itung 1 & setiap ada coilan di kabel

Page 11
 Master

DT dan OLT bila ada coil di tambah 1 diluar OLT FDT

Page 12
 Master

Page 13