Description/Item Price WBS ID summary CILINCING RW 7 jakarta utara

Pengamanan & Persiapan 4,000,000 200000-AE

ODN 23,560,750 319999-AE
Pekerjaan OSP termasuk ATP Civil Work 0 329999-AE
Instalasi Kabel lintas udara termasuk pondasi, bracket, aksesoris, per 19,672,250 339999-AE
Pekerjaan Aktivasi, Integrasi, Testing & Commissioning 402,500 350000-AE
Documentation 4,817,500 360000-AE
Others 15,500,000 400000-AE
WH 7,000,000 500000-AE
Grand Total 74,953,000

Material From EMR Price WBS ID

FO TYPE SM G.652.D-ADSS 24 CORES 13,286,700 310102-AE
48 CORES CAPACITY POLE MOUNTED FDT 0 310202-AE
FAT POLE MOUNTED TYPE (16 PORTS) 13,300,000 310502-AE
GALVANIZED STEEL PIPE 4" (7 METER ) 0 330301-AE
Total 26,586,700
Grand Total 101,539,700

9888
 summary CILINCING RW 7 jakarta utara
total cost CILINCING RW 7 jakarta utara Rp 101,539,700
HP CILINCING RW 7 jakarta utara 346
Cost per HP (IDR) Rp 293,467.34
Cost per HP (USD) $ 20.96
 AS PLAN
BOQ GPON FTTH FOR OPTICAL DISTRIBUTION NETWORK (ODN) OLT Name OLT KOJA
PT. EKA MAS REPUBLIK
Cluster CILINCING RW 7
ODN, OSP, Aktivasi, Instalasi, Integrasi, Testing & Dokumentasi
PROJECT ROLL OUT 11.000 HOME PASS Net Type AERIAL
Route 346
Total Service
No Description/Item Unit Material Qty Service Qty Material Price Service Price Total Material Price Koreksi No Material No Material Short Text/Description SAP Remarks
Price
1 Pengamanan & Persiapan
1.1 Rambu-rambu pengaman ls 1 500,000 - 500,000 500000867 RAMBU2 PENGAMAN Material price service diincludekan saja
1.2 Pengadaan papan nama proyek ls 1 500,000 - 500,000 200000508 PAPAN NAMA PROYEK Material price service diincludekan saja
1.3 Pembuatan direksi kit + bedeng kerja ls 1 1,000,000 - 1,000,000 500000868 PEMBUATAN DIREKSI KIT + BEDENG KERJA Material price service diincludekan saja
1.4 Mobilisasi & demobilisasi ls 1 - 2,000,000 2,000,000 500001012 MOBILISASI DAN DEMOBILISASI Service
Sub Total Preparation 2,000,000 2,000,000 4,000,000

2 ODN, OSP, Aktivasi, Instalasi, termasuk ATP Civil Work, Integrasi, Testing & Dokumentasi
2.1 ODN
a FO core type SM G.652.D-ADSS (Aerial dan Underground) - -
FO core type SM G.652.D-ADSS 24 cores meter 2,109 6,300 13,286,700 - 2,109 6,300 200000100 FO TYPE SM G.652.D-ADSS 24 CORES Material
Instal FO core type SM G.652.D-ADSS 24 cores meter 2,109 4,750 10,017,750 2,109 4,750 500002050 INSTAL FO TYPE SM G.652.D-ADSS 24 CORES Service
FO core type SM G.652.D-ADSS 36 cores meter - - - - 200000975 FO TYPE SM G.652.D-ADSS 36 CORES Material
Instal FO core type SM G.652.D-ADSS 36 cores meter 0 - - - - 500002051 INSTAL FO TYPE SM G.652.D-ADSS 36 CORES Service
FO core type SM G.652.D-ADSS 48 cores meter - - - - 200001038 FO TYPE SM G.652.D-ADSS 48 CORES Material
Instal FO core type SM G.652.D-ADSS 48 cores meter - - - - 500002052 INSTAL FO TYPE SM G.652.D-ADSS 48 CORES Service
FO core type SM G.652.D-ADSS 144 cores meter - - - - 200001030 FO TYPE SM G.652.D-ADSS 144 CORES Material
Instal FO core type SM G.652.D-ADSS 144 cores meter - - - - 500002088 INSTAL FO TYPE SM G.652.D-ADSS 144 CORES Service
FO core type SM G.652.D-ADSS 288 cores meter - - - - 200001015 FO TYPE SM G.652.D-ADSS 288 CORES Material
Instal FO core type SM G.652.D-ADSS 288 cores meter - - - - 500002089 INSTAL FO TYPE SM G.652.D-ADSS 288 CORES Service
Fiber Distribution Terminal (FDT) SC/APC c/w Box, matrix terminal,
b - - - -
Patchtray, Pigtail, label & accessories include concrete base
48 cores capacity pole mounted FDT set 0 1,594,625 - - - 1,594,625 200001039 48 CORES CAPACITY POLE MOUNTED FDT Material
Instal 48 cores capacity pole mounted FDT set 0 2,500,000 - - - 2,500,000 500002053 INSTAL 48 CORES CAPACITY POLE FDT Service
72 cores capacity pole mounted FDT set 1 1,594,625 1,594,625 - 1 1,594,625 200001040 72 CORES CAPACITY POLE MOUNTED FDT Material
Instal 72 cores capacity pole mounted FDT set 1 2,500,000 - 2,500,000 1 2,500,000 500002054 INSTAL 72 CORES CAPACITY POLE FDT Service
96 cores capacity pole mounted FDT set - - - - 200001041 96 CORES CAPACITY POLE MOUNTED FDT Material
Instal 96 cores capacity pole mounted FDT set - - - - 500002055 INSTAL 96 CORES CAPACITY POLE FDT Service
144 cores capacity ground mounted FDT set - - - - 200001042 144 CORES CAPACITY GROUND MOUNTED FDT Material
Instal 144 cores capacity pole mounted FDT set - - - - 500002062 INSTAL 144 CORES CAPACITY POLE FDT Service
288 cores capacity ground mounted FDT set - - - - 200001043 288 CORES CAPACITY GROUND MOUNTED FDT Material
Instal 288 cores capacity pole mounted FDT set - - - - 500002073 INSTAL 288 CORES CAPACITY POLE FDT Service
576 cores capacity ground mounted FDT set - - - 200001044 576 CORES CAPACITY GROUND MOUNTED FDT Material
Instal 576 cores capacity pole mounted FDT set - - - 500002084 INSTAL 576 CORES CAPACITY POLE FDT Service
c Optical Splitter (Bracket Mount Type, SC/APC) - - -
Splitter 1:4 unit - - - 100000191 OPTIC SPLITTER 1:4 WITH SC/APC PIGTAILS Material price service diincludekan saja
Splitter 1:8 (Modular) unit 3 48,000 144,000 3 48,000 100000826 SPLITTER 1:8 Material price service diincludekan saja
d Micro Splitter (PLC Type) - - -
Micro Splitter 1:4 unit - - - 200001045 MICRO SPLITTER PLC TYPE 1:4 Material price service diincludekan saja
Micro Splitter 1:8 unit 14 48,000 144000 3 48,000 200001046 MICRO SPLITTER PLC TYPE 1:8 Material price service diincludekan saja
e Fiber Access Terminal (FAT) c/w adapter, pigtail SC/APC, label & accessories - -
Pole mounted outdoor type (16 ports type) unit 14 950,000 13,300,000 14 950,000 200001047 FAT POLE MOUNTED TYPE (16 PORTS) Material
Instal Pole mounted outdoor type (16 ports type) Pole unit 14 165,000 - 2,310,000 14 165,000 500002142 500002142 INSTAL FAT POLE MOUNTED TYPE (16 PORTS) Service
Pedestal mounted type (16 ports type) unit - - - 100000824 200000165 PEDESTAL MOUNTED TYPE (16 PORTS) Material
Instal Pole mounted outdoor type (16 ports type) unit - - 500002097 INSTAL FAT POLE MOUNTED TYPE (16 PORTS) Service
Underground Pedestal SPH920 Signature Series Type include 200000165 PEDESTAL
- - Material
f accessories & concrete base unit price service diincludekan saja
g Joint Closure unit - -
Fiber Optic Joint Closure Type In-line 24 Core unit - - 200000182 FO JOINT CLOSURE TYPE IN-LINE 24 CORE Material price service diincludekan saja
Fiber Optic Joint Closure Type In-line 36 Core unit - - 200001048 FO JOINT CLOSURE TYPE INLINE 36C Material price service diincludekan saja
Fiber Optic Joint Closure Type In-line 48 Core unit - - 200000159 FO JOINT CLOSURE TYPE IN-LINE 48 CORE Material price service diincludekan saja
Fiber Optic Joint Closure Type Dome 24 Core unit - - 200000180 FO JOINT CLOSURE TYPE DOME 24 CORE Material price service diincludekan saja
Fiber Optic Joint Closure Type Dome 36 Core unit - - 200001049 FO JOINT CLOSURE TYPE DOME 36C Material price service diincludekan saja
Fiber Optic Joint Closure Type Dome 48 Core unit - - 200000164 FO JOINT CLOSURE TYPE DOME 48 CORE Material price service diincludekan saja
Fiber Optic Joint Closure Type Dome 144 Core unit - - - 200000158 FO JOINT CLOSURE TYPE DOME 144 CORE Material price service diincludekan saja
Fiber Optic Joint Closure Type Inline 144 Core unit - - - 200000186 FO JOINT CLOSURE TYPE IN-LINE 144 CORE Material price service diincludekan saja
h Pigtail SM SC/APC pcs 300000098 PIGTAIL - SC/APC SM 1.5M Material price service diincludekan saja
i Connector SC/APC pcs 200001009 CONNECTOR SC/APC Material price service diincludekan saja
j Splicing core 49 65,000 - 3,185,000 49 65,000 500000510 SPLICING FO Service
k Label Cable (on pole, in Handhole) pcs 54 50,000 2,700,000 - 54 50,000 200000290 LABEL KABEL Material price service diincludekan saja
l Label FDT pcs 1 50,000 50,000 - 1 50,000 200000273 LABEL FDT Material price service diincludekan saja
m Label FAT (include QR Code) pcs 23 50,000 1,150,000 - 23 50,000 200000288 LABEL FAT Material price service diincludekan saja
n Label Pole pcs 32 42,500 1,360,000 - 32 42,500 500001742 JASA PENGECETAN & LABEL TIANG BESERTA MA Material price service diincludekan saja
o Label Pedestal pcs - - - - 200000802 LABEL PEDESTAL Material price service diincludekan saja
p Bridge and River crossing meter - - - -
River crossing by self support meter - - - - 200001028 RIVER CROSSING BY SELF SUPPORT Material price service diincludekan saja
River crossing by attach to existing bridge set - - - 200001011 RIVER CROSSING BY ATTACH TO BRIDGE Material price service diincludekan saja
500002092 INSTAL RIVER CROSSING BY 7M SINGLE POLE incl. Material & accessories - refer to SOC, sheet
River crossing by 7m single pole hanging bridge set - - Service "Passive Equipment (ODN) No. 14.3 Pole Hanging
Bridge"
500002093 INSTAL RIVER CROSSING BY 9M SINGLE POLE incl. Material & accessories - refer to SOC, sheet
River crossing by 9m single pole hanging bridge set - - Service "Passive Equipment (ODN) No. 14.3 Pole Hanging
Bridge"
500002094 INSTAL RIVER CROSSING BY 9M DOUBLE POLE incl. Material & accessories - refer to SOC, sheet
River crossing by 9m double pole hanging bridge set - - Service "Passive Equipment (ODN) No. 14.3 Pole Hanging
Bridge"
Sub Total ODN 5,548,000 18,012,750 23,560,750 23,560,750

2.2 Pekerjaan OSP termasuk ATP Civil Work

Pekerjaan Trenching berikut rekondisi Hotmix, Aspal, Makadam,
a
Conblock, Beton Floor, Taman/rumput, Ubin
Pekerjaan Trenching 150cm depth meter - - 500002115 PEKERJAAN TRENCHING 150CM DEPTH Service

Pekerjaan Trenching 30-80 cm depth (distribution inside cluster only) - - 500002116 PEKERJAAN TRENCHING 30-80 CM DEPTH Service
meter
 Pekerjaan Boring berikut rekondisi galian pit, Hotmix, Aspal, Makadam,
b - -
Conblock, Beton Floor, Taman/rumput, Ubin
Boring manual 150cm depth meter - - 500002117 BORING MANUAL 150CM DEPTH Service
Boring manual 2 Sub Duct 150cm depth meter - - 500002118 BORING MANUAL 2 SUB DUCT 150CM DEPTH Service
Boring manual 3 Sub Duct 150cm depth meter - - 500002119 BORING MANUAL 3 SUB DUCT 150CM DEPTH Service
Boring manual PVC/HDPE 4" 150cm depth meter - - 500002120 BORING MANUAL PVC/HDPE 4" 150CM DEPTH Service
Boring directional jalan raya meter - - 500000879 PENGERJAAN BORING CROSSING JALAN RAYA Service
Boring directional jalan tol meter - - 500002121 BORING DIRECTIONAL JALAN TOL Service
Boring rel kereta track/meter - - 200000399 BORING KA Service
c Sub Duct / HDPE - -
Sub Duct / HDPE 32/26 warna hitam, 3 strip ungu meter - - 200001017 SUB DUCT/HDPE 32/26 HITAM, 3 STRIP UNGU Material
Instal Sub Duct / HDPE 32/26 warna hitam, 3 strip ungu meter - - 500002144 500001195 Jasa penarikan dan instalasi FO Undergro Service
Socket HDPE 32/26 pcs - - 200000994 SOCKET HDPE 32/26 Material
Instal Socket HDPE 32/26 pcs - - 500002145 500001195 Jasa penarikan dan instalasi FO Undergro Service
Sub Duct / HDPE 40/34 warna Ungu, 3 Strip Putih meter 8,370 - 200000510 SUBDUCT HDPE 34/40 (UNGU STRIP PUTIH) Material
Instal Sub Duct / HDPE 40/34 warna Ungu, 3 Strip Putih 2,000 - - 2,000 500002146 500001195 Jasa penarikan dan instalasi FO Undergro Service
Socket HDPE 40/34 pcs - - - - 200000282 SOCKET HDPE 40/34
Instal Socket HDPE 40/34 - - - - 500002147 500001195 Jasa penarikan dan instalasi FO Undergro Service
d Galvanize pipe include shock and clamp - -
Galvanize pipe (diameter 1 inch) meter - - 200000600 GALVANIZED STEEL PIPE 1 1/4" Material price service diincludekan saja
Galvanize pipe (diameter 2 inch) meter - - 200001054 200000670 GALVANIZED STEEL PIPE 2" Material price service diincludekan saja
Galvanize pipe (diameter 3 inch) meter - - 200000292 GAVANIZE PIPE DIAMETER 3INCH Material price service diincludekan saja
Galvanize pipe (diameter 4 inch) meter - - 200000742 GALVANIZED STEEL PIPE 4" (4 METER ) Material price service diincludekan saja
e PVC AW Pipe include shock and clamp - -
PVC AW pipe (diameter 1 inch) meter - - 200001050 PVC AW PIPE (DIAMETER 1 INCH) Material price service diincludekan saja
PVC AW pipe (diameter 2 inch) meter - - 200001051 PVC AW PIPE (DIAMETER 2 INCH) Material price service diincludekan saja
PVC AW pipe (diameter 3 inch) meter - - 200001052 PVC AW PIPE (DIAMETER 3 INCH) Material price service diincludekan saja
PVC AW pipe (diameter 4 inch) meter - - 200001053 PVC AW PIPE (DIAMETER 4 INCH) Material price service diincludekan saja
f Cable Duct Installation include accessories - -
Cable Duct TC-2 meter - - 200001022 CABLE DUCT TC-2 Material price service diincludekan saja
Cable Duct TC-3 meter - - 200001035 CABLE DUCT TC-3 Material price service diincludekan saja
Cable Duct TC-4 meter - - 200001003 CABLE DUCT TC-4 Material price service diincludekan saja
Cable Duct TC-5 meter - - 200001023 CABLE DUCT TC-5 Material price service diincludekan saja
Cable Duct TC-6 meter - - 200001000 CABLE DUCT TC-6 Material price service diincludekan saja
Cable Duct 10 x 5 cm meter - - 200000998 CABLE DUCT 10 X 5 CM Material price service diincludekan saja
Cable Duct 10 x 10 cm meter - - 200001016 200000998 CABLE DUCT 10 X 10 CM Material price service diincludekan saja
g Conduit, flexible dan aksesoris pipa - -
Conduit pipe 3/4 inch meter - - 200001008 CONDUIT PIPE 3/4 INCH Material price service diincludekan saja
Flexible 3/4 inch meter - - 200001018 FLEXIBLE 3/4 INCH Material price service diincludekan saja
Shock Conduit Pipe 3/4 inch pcs - - 200000993 SHOCK CONDUIT PIPE 3/4 INCH Material price service diincludekan saja
Clamp for PVC Conduit support 3/4 inch pcs - - 200001021 CLAMP FOR PVC CONDUIT SUPPORT 3/4 INCH Material price service diincludekan saja
200001004 STEEL CLAMP DIA 36 MM, WIDTH 25 MM
- - Material
Steel Clamp dia 36 mm, width 25 mm, thickness 3 mm + dynabolt pcs price service diincludekan saja
PVC Double Elbow 1.25" pcs - - 200000991 PVC DOUBLE ELBOW 1.25" Material price service diincludekan saja
PVC Double Elbow 1.5" pcs - - 200000997 PVC DOUBLE ELBOW 1.5" Material price service diincludekan saja
Socket (D-DS) 1 inch pcs - - 200001027 SOCKET (D-DS) 1 INCH Material price service diincludekan saja
Large Radius Tee (D-LT) 2 x 1 inch pcs - - 200001006 LARGE RADIUS TEE(D-LT) 2 X 1 INCH Material price service diincludekan saja
Elbow (D-DL) 1 inch pcs - - 200001014 ELBOW (D-DL) 1 INCH Material price service diincludekan saja
Dop 1 inch pcs - - 200000999 DOP 1 INCH Material price service diincludekan saja
Tambang pancing/Roding rope meter - - - 200000267 TAMBANG PANCING/RODING ROPE Material price service diincludekan saja
h Hand hole include cover, cable hanger and accessories - -
Precast Hand hole for FDT : 80 x 80 x 130 cm set - - 200000978 PRECAST HH FDT : 80 X 80 X 130 CM Material
Instal Precast Hand hole for FDT : 80 x 80 x 130 cm set - - 500002102 INSTAL PRECAST HHFDT : 80 X 80 X 130 CM Service
Concrete Hand hole for FDT: 80 x 80 x 130 cm set - - 200000710 HANDHOLE 80X80X130 CM3 DGN 1 TUTUP HH Material
Instal Concrete Hand hole for FDT: 80 x 80 x 130 cm set - - 500002101 INSTAL HAND HOLE INCLUDE COVER, FOR FDT Service
Precast Hand hole for FAT : 40 x 40 x 60 cm set - - 200001032 PRECAST HAND HOLE FAT : 40 X 40 X 60 CM Material
Instal Precast Hand hole for FAT : 40 x 40 x 60 cm set - - 500002060 INSTAL PRECAST HH FAT : 40 X 40 X 60 CM Service
Concrete Hand hole for FAT " : 40 x 40 x 60 cm set - - 200000613 HANDHOLE 40X40X60 CM3 DENGAN 1 TUTUP HH Material
Instal Concrete Hand hole for FAT " : 40 x 40 x 60 cm set - - 500001316 PEMBUATAN HANDHOLE 40X40X60 cm3 DG 1 TUT Service
Precast Hand hole for pulling pit : 20x20x20 cm set - 200000992 PRECAST HAND HOLE PIT : 20X20X20 CM Material
Instal Precast Hand hole for pulling pit : 20x20x20 cm set - - 500002061 INSTAL PRECAST HH PIT : 20X20X20 CM Service
Concrete Hand hole for pulling pit : 20x20x20 cm set - - 200001013 CONCRETE HAND HOLE PIT : 20X20X20 CM Material
Instal Concrete Hand hole for pulling pit : 20x20x20 cm set - - 500002063 INSTAL CONCRETE HH PIT : 20X20X20 CM Service
Label HH pcs - - 200000977 LABEL HANDHOLE Material price service diincludekan saja
i Cable riser include accessories set - - 200001034 CABLE RISER INCLUDE ACCESSORIES Material price service diincludekan saja
j Warning tape (Tulisan KABEL MY REPUBLIC) meter - - 200000181 WARNING TAPE Material price service diincludekan saja
k Marking post (per 400 meter) pcs - - 200000160 MARKING POST Material price service diincludekan saja
l Cable Tray include hanger and accessories meter - - 200000310 CABLE TRAY Material price service diincludekan saja
m Cable Ladder Tray include hanger and accessories meter - - 200000995 CABLE LADDER TRAY INCLUDE HANGER Material price service diincludekan saja
n Bobok dinding per titik pcs - - 500000993 BOBOKAN TEMBOK Service
o Bobok ceiling per titik pcs - - 500002067 BOBOK CEILING PER TITIK Service
p Public Right of Way (ROW)/Permit Aerial set - - 500002103 PUBLIC RIGHT OF WAY (ROW)/PERMIT AERIAL Service
q Kementerian Permit - Balai Besar (Balai Nasional) meter - - 500002148 500001636 PERMIT DINAS Service
r PU Permit meter - - 500002149 500001636 PERMIT DINAS Service
s Landlord Permit meter - - 500002150 500002037 COMMUNITY PERMIT Service Izin Pemilik Tanah FDT
t KAI Permit meter - - 500002151 500001636 PERMIT DINAS Service
u Community Permit meter - - 500002152 500002037 COMMUNITY PERMIT Service
v Pengelola Tol Permit meter - - 500002153 500002037 COMMUNITY PERMIT Service
w Pengelola LRT meter - - 500002154 500002037 COMMUNITY PERMIT Service
x RT/RW Permit meter - - 500,002,155 500002155 COMMUNITY PERMIT Service
y Pemerintah Daerah Permit meter - - 500002156 500001636 PERMIT DINAS Service
Sub Total OSP - ATP Civil Work 0 0 0

Instalasi Kabel lintas udara termasuk pondasi, bracket, aksesoris,

2.3 perkuatan tiang termasuk ATP Civil Work
a Pengadaan Tiang 7 meter 5", STEL L-003 1996 set 27 1,240,000 33,480,000 27 1,240,000 200000187 POLE / TIANG UDARA 7 METER Material
Pemasangan Tiang 7 meter 5", STEL L-003 1996 set 27 350,000 - 9,450,000 27 350,000 500002157 500002157 JASA PEMASANGAN TIANG TUNGGAL 7 M Service
b Pengadaan Tiang Tunggal 9 meter 5", STEL L-003 1996 set 1,575,000 - - - 1,575,000 200000169 POLE / TIANG UDARA 9 METER Material
Pemasangan Tiang Tunggal 9 meter 5", STEL L-003 1996 set 385,000 - - - 385,000 500001293 JASA PEMASANGAN TIANG TUNGGAL 9 M Service
c Pengadaan Tiang 7 meter 4", STEL L-003 1996 set 1,000,000 - - - 1,000,000 200001081 GALVANIZED STEEL PIPE 4" (7 METER ) Material
Pemasangan Tiang 7 meter 4", STEL L-003 1996 set 350,000 - - - 350,000 500002158 500002157 JASA PEMASANGAN TIANG TUNGGAL 7 M Service
d Pengadaan Tiang 7 meter 3 inch set - - - - 200001055 Material material baru
 Pemasangan Tiang 7 meter 3 inch set - - - - 500002159 500002159 Service material baru
e Perkuatan Tiang - - - -
Temberang (perkuatan tiang termasuk sling, anchor dan aksesories) set - - - - 200000996 200001004 TEMBERANG (INCLUDE SLING) Material price service diincludekan saja
Tiang sokong (tiang 9m) set - - - - 200000979 TIANG SOKONG (TIANG 9M) Material price service diincludekan saja
Tiang sokong (tiang 7m) set - - - - 200001007 TIANG SOKONG (TIANG 7M) Material price service diincludekan saja
f Cable loop holder/plat strip/Cable hanger set 24 150,000 3,600,000 - 24 150,000 200000185 CABLE HANGER Material price service diincludekan saja
g Instalasi strand wire/sling messenger 6 mm meter 0 21,250 - - - 21,250 200001033 STRAND WIRE MESSENGER 6 MM Material price service diincludekan saja
h Pole Accessories detail set - - - -
1. Plate belt 20mm pcs 75 5,000 375,000 - 75 5,000 200000149 PLATE BELT 20MM Material price service diincludekan saja
2. Suspension clamp pcs 14 87,500 1,181,250 - 14 87,500 200000148 SUSPENSION CLAMP Material price service diincludekan saja
3. Steel hoop and rubber tape pcs - - - - 200000188 STEEL HOOP AND RUBBER TAPE Material price service diincludekan saja
4. Buldog grip pcs - - - - 200000172 BULDOG GRIP Material price service diincludekan saja
5. Span wartel 3/8” pcs 27 38,000 1,026,000 - 27 38,000 200000147 SPAN WARTEL 3/8” Material price service diincludekan saja
6. Steel wire meter - - - - 200000162 STEEL WIRE Material price service diincludekan saja
7. Riser pipe 1,5" pcs - - - - 200000175 RISER PIPE Material price service diincludekan saja
8. Galvanized steel pipe 2" pcs - - - - 200000670 GALVANIZED STEEL PIPE 2" Material price service diincludekan saja
9. Steel clamp pcs - - - - 200000166 STEEL CLAMP Material price service diincludekan saja
10. Pole clamp single pcs 16 70,000 1,120,000 - 16 70,000 200000145 POLE CLAMP SINGLE Material price service diincludekan saja
11. Pole clamp 2 cable installation pcs - - - - 200000150 POLE CLAMP 2 CABLE INSTALLATION Material price service diincludekan saja
12.Clamps Dead end Fittings/clamp buaya pcs 27 40,000 1,080,000 - 27 40,000 500001103 DEAD END Material price service diincludekan saja
12. Bahan Pondasi tiang pcs 32 57,500 1,840,000 - 32 57,500 200000690 BAHAN PONDASI TIANG Material price service diincludekan saja
Sub Total Instalasi Kabel Lintas Udara 10,222,250 9,450,000 19,672,250

2.4 Optical System

a Standard Rack include cable management and accessories
Standing Closed Rack 19" with Glass Panel set 200001001 STANDING CLOSED RACK 19" GLASS PANEL Material
Instal Standing Closed Rack 19" with Glass Panel set 500002069 INSTAL STANDING CLOSED RACK 19" GLASS Service
Standing Open Rack 19" set 200001005 STANDING OPEN RACK 19" Material
Instal Standing Open Rack 19" set 500002070 INSTAL STANDING OPEN RACK 19" Service
200001036 WALL MOUNT CLOSED RACK 19" GLASS PANEL
Wall Mount Closed Rack Standard 19" with Glass Panel 12 U (450 mm set Material
Depth)
500002071 INSTAL WALL MOUNT CLOSED RACK 19" GLASS
Instal Wall Mount Closed Rack Standard 19" with Glass Panel 12 U Service
(450 mm Depth) set

Optical Distribution Frame(SC/APC) include fiber cable management

b and accessories (Indoor)
Optical Distribution Frame(SC/APC) - 384 ports (ODF) unit 200001002 ODF (SC/APC) - 384 PORTS INDOOR Material
Instal Optical Distribution Frame(SC/APC) - 384 ports (ODF) unit 500002072 INSTAL ODF (SC/APC) - 384 PORTS INDOOR Service
Optical Distribution Frame(SC/APC) - 576 ports (ODF) unit 200001010 ODF (SC/APC) - 576 PORTS INDOOR Material
Instal Optical Distribution Frame(SC/APC) - 576 ports (ODF) unit 500002074 INSTAL ODF (SC/APC) - 576 PORTS INDOOR Service
Optical Distribution Frame(SC/APC) - 720 ports (ODF) unit 200001020 ODF (SC/APC) - 720 PORTS INDOOR Material
Instal Optical Distribution Frame(SC/APC) - 720 ports (ODF) unit 500002075 INSTAL ODF (SC/APC) - 720 PORTS INDOOR Service
Optical Distribution Frame(SC/APC) - 864 ports (ODF) unit 200001037 ODF (SC/APC) - 864 PORTS INDOOR Material
Instal Optical Distribution Frame(SC/APC) - 864 ports (ODF) unit 500002076 INSTAL ODF (SC/APC) - 864 PORTS INDOOR Service
Optical Distribution Frame(SC/APC) include fiber cable management
and accessories, will be installed inside Active equipment Outdoor
c Cabinet (outdoor)
Optical Distribution Frame(SC/APC) - 48 ports (ODF) unit 200001029 ODF (SC/APC) - 48 PORTS OUTDOOR Material
Instal Optical Distribution Frame(SC/APC) - 48 ports (ODF) unit 500002077 INSTAL ODF (SC/APC) - 48 PORTS OUTDOOR Service
Optical Distribution Frame(SC/APC) - 168 ports (ODF) unit 200001026 ODF (SC/APC) - 168 PORTS OUTDOOR Material
Instal Optical Distribution Frame(SC/APC) - 168 ports (ODF) unit 500002078 INSTAL ODF (SC/APC) - 168 PORTS OUTDOOR Service
Optical Distribution Frame(SC/APC) - 288 ports (ODF) unit 200000990 ODF (SC/APC) - 288 PORTS OUTDOOR Material
Instal Optical Distribution Frame(SC/APC) - 288 ports (ODF) unit 500002079 INSTAL ODF (SC/APC) - 288 PORTS OUTDOOR Service
Optical Distribution Frame(SC/APC) - 576 ports (ODF) unit 200001019 ODF (SC/APC) - 576 PORTS OUTDOOR Material
Instal Optical Distribution Frame(SC/APC) - 576 ports (ODF) unit 500002080 INSTAL ODF (SC/APC) - 576 PORTS OUTDOOR Service
d Optical Termination module include pigtail inside
12 core capacity pcs 100000187 OTB 12PORT SC/PC Material price service diincludekan saja
24 core capacity pcs 100000188 OTB 24PORT SC/PC Material price service diincludekan saja
48 core capacity pcs 100000189 OTB 48PORT SC/PC Material price service diincludekan saja
72 core capacity pcs 100000820 OTB 72 CORE IN PIGTAIL FC /PC & SC/PC Material price service diincludekan saja
96 core capacity pcs 100000821 OTB 96 CORE IN PIGTAIL FC /PC & SC/PC Material price service diincludekan saja
e Patchcord SM G.657A2
Patchcord SM G.657A2 SC/APC - SC/UPC - 10 m pcs 200000069 PATCHCORD SC/APC - SC/UPC -10 M Material price service diincludekan saja
Patchcord SM G.657A2 SC/APC - SC/UPC - 3 m pcs 200001025 PATCHCORD SC/APC - SC/UPC -3 M Material price service diincludekan saja
Patchcord SM G.657A2 SC/APC - SC/APC - 10 m pcs 200001024 PATCHCORD SC/APC - SC/APC -10 M Material price service diincludekan saja
Patchcord SM G.657A2 SC/APC - SC/APC - 3 m pcs 200000251 PATCHCORD G.657A2 SC/APC -SC/APC SM 3M Material price service diincludekan saja
Sub Optical System

2.5 Pekerjaan Aktivasi, Integrasi, Testing & Commissioning

Testing & Commissioning (Testcomm / Uji Terima) :
a Testcomm OTDR & OPM OLT - FAT core 18,000 - 500002085 TESTCOMM OTDR & OPM OLT - FAT Service
b Testcomm OTDR & OPM ODF - FDT core 17,500 - 500002106 TESTCOMM OTDR & OPM ODF - FDT Service
c Testcomm OTDR & OPM FDT - FAT core 23 17,500 402,500 500002107 TESTCOMM OTDR & OPM FDT - FAT Service
Sub Total Aktivasi, Integrasi, Testing & Commissioning 53,000 402,500 402,500

2.6 Documentation
a Survey & Design (Asplan) meter 1,550 850 1,317,500 500001519 SURVEY DAN DESIGN
b As Built Drawing A1 (1 set asli + 3 set copy + soft copy), KMZ, BOQ set per site 1 2,500,000 2,500,000 500002108 AS BUILT DRAWING A3 (1 SET), KMZ, & BOQ Service
c Foto Dokumentasi set per site 1 1,000,000 1,000,000 500000877 FOTO DOKUMENTASI Service
Sub Total Documentation 4,817,500 4,817,500

3 Others
a Project Management meter 1,550 10,000 15,500,000 500001887 PROJECT MANAGEMENT Service
Sub Total Project Management Fee 15,500,000 15,500,000

4 Warehouse
a Warehouse ls 1 4,500,000 4,500,000 500001853 WAREHOUSE Service
b Transportation to site ls 1 2,500,000 2,500,000 500000870 TRANSPORTATION TO SITE Service
Sub Total Warehouse 7,000,000

5 Extended Warranty & Maintenance (After 1 year basic Warranty &

Maintenance) - (Optional)
a Warranty & Maintenance ODN per year ls 500002109 WARRANTY & MAINTENANCE ODN PER YEAR Service
Sub Total Extended Warranty & Maintenance
 6 Tools and Test Equipment (Optional)
a Optical Power Meter 1310nm, 1490nm, 1550nm unit 500001046 OPTICAL POWER METER TEST Service
b OTDR (Optical Time Domain Reflectometer) unit 500001047 OTDR TEST Service
c Fusion Splicer unit 500002110 FUSION SPLICER Service
Sub Total Tools and Test Equipment

7 Training - (Optional)
a FTTH Local Training person 500002111 FTTH LOCAL TRAINING Service
b FTTH Training Certified by FTTH Council person 500002112 FTTH TRAINING CERTIFIED BY FTTH COUNCIL Service
Sub Total Training
8 Bank Garansi (Optional)- di DKI untuk UG saja
500002086 JAMINAN PERBAIKAN BERUPA BANK GARANSI - Masa berlaku +30 hari dari jangka waktu
pelaksanaan pekerjaan
- Nilai jaminan dihitung berdasarkan nilai perbaikan
kembali galian yang disesuaikan dengan spek Dinas
Bina Marga DKI
a Jaminan Pelaksanaan Perbaikan Berupa Bank Garansi qty Service - Nilai jaminan dapat dicairkan jika tidak ada
komplen selama jangga waktu dan setelah PHO
dengan Dinas Bina Marga DKI

500002087 JAMINAN PEMELIHARAAN BERUPA BANK GARANSI - Masa berlaku 1 tahun

- Nilai jaminan sebesar 5% dari RAB total (Material
& Jasa)
b Jaminan Pemeliharaan Berupa Bank Garansi lot Service - Jaminan dapat dicairkan setelah tidak ada
komplain selama 1 tahun dan setelah FHO dengan
Dinas Bina Marga

SUB TOTAL Bank Garansi (Optional)

Total ODN, OSP, Aktivasi, Instalasi, Integrasi, Testing & Dokumentasi Rp 17,770,250 Rp 57,182,750
Grand Total Rp 74,953,000
Cost per Home Pass (IDR) Rp 216,627.17
Cost per Home Pass (USD) $ 15.47
 Bill Of Material (BoM)- CILINCING RW 7 FDT 1
Line A - 24C/2T AE 862
Line B - 24C/2T AE 389
Total Rute
Line C - 24C/2T AE 299
Strand Wire 376
Line A - 24C/2T AE 1106
Line B - 24C/2T AE 589
Total Panjang Kabel (Slack + toleransi 5%)
Line C - 24C/2T AE 414
Strand Wire 414
Total FDT Pole Mounted FDT Pole Mounted 48 core 1
Modular 1:8 di FDT 3
Total Splitter
PLC 1:8 di FAT 23
Line A 9
Total FAT Line B 9
Line C 5
Line A 1
Line B 0
Total Slack di FDT
Line C 0
Line D 0
Line A 9
Total Slack di FAT Line B 9
Line C 5
Label Cable 54
Label FDT 1
Label
Label FAT include QR code 23
Label Pole 32
7m 5" (for Distribution Pole / FDT Pole) 27
7m 4" (for Distribution Pole) 0
Pole 7m 3" (for Home Connect) 5
9m 5" (for crossing roads) 0
Existing Pole MR 0
Cable Hanger 24
Plate Belt 75
Suspension Clamp 14
Buldog Grip 30
Accessoris (1 set every acc)
Span Wartel 27
Dead end 27
Bahan Pondasi tiang 32
Pole clamp single 16
FDT 3
Splicing
FAT 46
 Bill Of Material (BoM)- CILINCING RW 7 FDT 2
m Line A - 24C/2T AE
m Line B - 24C/2T AE
Total Rute
m Line C
m Strand Wire
m Line A - 24C/2T AE
m Line B - 24C/2T AE
Total Panjang Kabel (Slack + toleransi 5%)
m Line C
m Strand Wire
set Total FDT Pole Mounted FDT Pole Mounted 48core
unit Modular 1:8 di FDT
Total Splitter
unit PLC 1:8 di FAT
unit Line A
unit Total FAT Line B
unit Line C
slack Line A
slack Line B
Total Slack di FDT
slack Line C
slack Line D
slack Line A
slack Total Slack di FAT Line B
slack Line C
pcs Label Cable
pcs Label FDT
Label
pcs Label FAT include QR code
pcs Label Pole
unit 7m 5" (for Distribution Pole / FDT Pole)
unit 7m 4" (for Distribution Pole)
unit Pole 7m 3" (for Home Connect)
unit 9m 5" (for crossing roads)
unit Existing Pole MR
pcs Cable Hanger
pcs Plate Belt
pcs Suspension Clamp
pcs Buldog Grip
Accessoris (1 set every acc)
pcs Span Wartel
pcs Dead end
pcs Bahan Pondasi tiang
pcs Pole clamp single
core FDT
Splicing
core FAT
2
0m
0m
0m
0m
0m 2109
0m
0m
0m 414
0 set 1
0 unit 3
0 unit 23
0 unit 9
0 unit 9
0 unit 5
0 slack 1
0 slack 0
0 slack 0
0 slack 0
0 slack 9
0 slack 9
0 slack 5
0 pcs 54
0 pcs 1
0 pcs 23
0 pcs 32
0 unit 27
0 unit 0
0 unit 5
0 unit 0
0 unit 0
0 pcs 24
0 pcs 75
0 pcs 13.5
0 pcs 30
0 pcs 27
0 pcs 27
0 pcs 32
0 pcs 16
0 core 3
0 core 46
 REMARKS

ISI MANUAL

TERUMUS

TOTAL FDT (ISI MANUAL)

PER 1 SPLITTER MODULAR DI FDT UNTUK COVER 8 FAT (ISI MANUAL)
SESUAI JUMLAH FAT (TERUMUS)

JUMLAH TOTAL FAT (ISI MANUAL)

SESUAI JUMLAH FDT (TERUMUS)

SESUAI JUMLAH FAT (TERUMUS)

TOTAL POLE DISTRIBUSI 5"/4" x 2 (TERUMUS)

SESUAI JUMLAH FDT (TERUMUS)
SESUAI JUMLAH FAT (TERUMUS)
TOTAL JUMLAH NEW POLE 5"/4"/3" (TERUMUS)
TOTAL POLE 5" (ISI MANUAL)
TOTAL POLE 4" (ISI MANUAL)
TOTAL POLE 3" (ISI MANUAL)
TOTAL POLE 5 9M" (ISI MANUAL)
POLE EXISTING EMR (JIKA ADA)
TOTAL SLACK DI FAT/FDT (TERUMUS)
UNTUK SUSPENSION x2 + FAT/FDT x2 (TERUMUS)
KAPASITAS 50% DARI SEMUA TOTAL POLE x1 (TERUMUS)
POLE 3" HOME CONNECT x6 (TERUMUS)
SESUAI JUMLAH DEADEND (TERUMUS)
KAPASITAS 50% DARI SEMUA TOTAL POLE x2 (TERUMUS)
TOTAL NEW POLE 5"/4"/3" (TERUMUS)
TOTAL SEMUA POLE 5"/4"/3" UNTUK DEADEND+POLE 3" x1 (TERUMUS)
SPLICING DI SPLITTER 1 CORE (TERUMUS)
SPLICING DI SPLITTER 1 CORE (TERUMUS)