PROTELINDO BoQ 2010

PROJECT CME TOWER ROLL OUT - New Site Indoor

Indonesia
NO.

BILL OF QUANTITY & UNIT RATE - CIVIL WORKS & TOWER WORKS EXCELCOM-INDOOR PROJECT

Unit Price Java

UNIT

ITEM
I.

PRE-IMPLEMENTATION
Standard
- Site Acquisition (Inc. Documentation, accessories and complete ground lease, SSR, Admin of Lease Payment)
- IMB Permit (Surat Izin Mendirikan Bangunan dan Izin Prinsip)
- Local Community Permit (Community permit, RT+RW+Lurah+Camat recommendation)
- Soil Test /Hammer Test Report (Present by University or representative consultant)
- Pre Design Package (detailed proposed site layout and access as Protelindo Standard format approved by Engineering Dept.)
- PLN (PLN Avaibility and application through AKLI certified company)
Non Standard (if applicable)
- Retribution per m' height
- Civil Aviation/Military
- HO (Ijin gangguan)
- AMDAL

Ls
Ls
Ls
Ls
Ls
Ls

Quantity
Pole 6m 3 unit

Pole 9m 3 unit

Pole 12m 3 unit

Tower 20m 4L

Tower 25m 4L

Tower 30m 3L

Tower 40m 3L

Tower 43m 3L

Tower 45m 3L

Tower 50m 3L

Tower 53m 3L

Tower 55m 3L

Tower 60m 3L

Tower 70m 3L

Tower 80m 3L

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000

1.000
1.000
1.000

1.000
1.000
1.000

1.000
1.000
1.000

1.000
1.000
1.000

1.000
1.000
1.000

1.000
1.000
1.000

1.000
1.000
1.000

1.000
1.000
1.000

1.000
1.000
1.000

1.000
1.000
1.000

1.000
1.000
1.000

1.000
1.000
1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

48.500
150.000
1.000
1.000

48.500
150.000
1.000
1.000

48.500
150.000
1.000
1.000

48.500
150.000
1.000
1.000

48.500
150.000
1.000
1.000

48.500
150.000
1.000
1.000

48.500
150.000
1.000
1.000

48.500
150.000
1.000
1.000

48.500
150.000
1.000
1.000

48.500
150.000
1.000
1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

15.000

15.000

15.000

15.000

15.000

15.000

15.000

15.000

15.000

15.000

59.400
3.600

97.562
4.221

114.071
5.110

114.071
5.110

137.514
6.396

146.051
7.055

146.051
7.055

154.661
7.568

202.849
10.430

229.635
12.152

Ls
Ls
Ls
Ls

Sub Total I Pre-Implementation

II.
A.

IMPLEMENTATION
Preparation work
- Site Clearing and Preparation (inc. Measurement of tower position, shelter & Landscape)
- Establish water supply for site works
- Mobilization and Demobilization
- Mobilization from ground to rooftop for Poles
- Mobilization from ground to rooftop for SST
- Detailed Site Design
- Tower Foundation Design
- Construction Drawing and BoQ)

Ls
Ls
Ls
Ls
Ls
Ls
Ls

1.000

1.000

1.000

Sub Total A Preparation Work

B.

General Construction
B.1 Fence and Yard
Standard
a. Site Construction 10 m x 15 m
- Fence
- Landscaping (gravel) thickness 15 cm
- Sliding door 1,5 m width
- Yard Lamp TL 2x36w (includes material, labor, cabling and accessories)
Non Standard (if applicable)
a. Retaining wall
b. Excavation at rocky soil
c. Cut and fill (labor and material)
d. Import soil (inc. Transportation and compaction)
e. Gate 3 m
f. Open drainage system 1/2 dia 20 cm
h. Barbed wire fence for underdeveloped lease area
i. concrete post for underdeveloped lease area (15x15x250 cm)
i. Wooden Pile 6 - 8 cm (supply and installation)
j. Wooden Pile 8 - 10 cm (supply and installation)
k. Wooden Pile 10 - 12 cm (supply and installation)
l. Wooden Pile 12 - 15 cm (supply and installation)

m1
m2
Ls
unit
m3
m3
m3
m3
unit
m'
m'
pcs
m'
m'
m'
m'

B.2 Access Road

Non Standard (if applicable)
a. Concrete access road K-175 (thickness 150mm)
b. Gravel access road (thickness 150mm)
c. Concrete bridge K-175
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard
- Concrete K-175 with SK SNI 03.2002 Standard
d. Wooden Bridge (LxW = 3x1)
e. Wooden Pile 6 - 8 cm (supply and installation)
f. Wooden Pile 8 - 10 cm (supply and installation)
g. Wooden Pile 10 - 12 cm (supply and installation)
h. Wooden Pile 12 - 15 cm (supply and installation)
i. Stone Masonry
j. Import Soil
k. Cut and fill (labor and material)

m2
m2
kg
m3
unit
m'
m'
m'
m'
m3
m3
m3

B.3 PLN Connection

Standard Works
PLN Connection 7.7 kVA (inc. Pole 2 unit & Foundation + cable power 100m)
Non Standard (if applicable)
a. PLN Connection 7.70 kVA (inc. Pole 2 unit & Foundation + cable power 80m) by AKLI Certified Company
b. PLN Connection 10.6 kVA (inc. Pole 2 unit & Foundation + cable power 80m) by AKLI Certified Company
c. PLN Connection 13.2 kVA (inc. Pole 2 unit & Foundation + cable power 80m) by AKLI Certified Company
e. PLN Connection 23.0 kVA (inc. Pole 2 unit & Foundation + cable power 80m) by AKLI Certified Company
f. PLN Steel Pole (inc. Foundation) + Accessories
g. PLN Concrete Pole (inc. Foundation) + Accessories
h. Power Cable as per PLN Connection
- NYY 4x16mm2
- NYY 4x25mm2
- NYFGBY 4x16mm2
- NYFGBY 4x25mm2
i. Laying cable under ground (inc. Excavation, sand layer and filing)
j. Transformer
- 20 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc)
- 25 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc)
- 50 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc)
- 60 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc)
- 80 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc)
- 100 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc)
k. Cable ducting for Rooftop sites (Legrand)

Ls

1.000

1.000

1.000

1.000

1.000

20.000

20.000

20.000

20.000

20.000

Ls
Ls
Ls
Ls
unit
unit
m'
m'
m'
m'
m'
unit
unit
unit
unit
unit
unit
m'
Sub Total B General Construction

C.

Tower Foundation
C.1 Standard Works
Soil work
a. Excavation of soil for foundation
b. Sand layer under the foundation t=10cm

m3
m3

Page 1 of 11

BILL OF QUANTITY & UNIT RATE - CIVIL WORKS & TOWER WORKS EXCELCOM-INDOOR PROJECT

NO.

Unit Price Java

UNIT

ITEM

C.2

C.3

c. Backfilling foundation soil and compaction per 300mm

Concrete work
d. Concrete work floor (lean concrete 5cm)
e. Concrete K-225
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard
- Concrete K-225 with SK SNI 03.2002 Standard
Non Standard (if applicable)
a. Bored Pile 40cm (supply and installation) longitudinal bar 8 pcs
b. Bored Pile 60cm (supply and installation) longitudinal bar 12 pcs
c. Well Foundation 80cm (supply and installation) longitudinal Bar 16 pcs (Cassion Foundation)
d. Well Foundation 100cm (supply and installation) longitudinal Bar 20 pcs (Cassion Foundation)
e. Mini Pile 40cm (supply and installation)
f. Wooden Pile 6 - 8 cm (supply and installation)
g. Wooden Pile 8 - 10 cm (supply and installation)
h. Wooden Pile 10 - 12 cm (supply and installation)
i. Wooden Pile 12 - 15 cm (supply and installation)
j. Excavation at rocky soil (Labor and Equipment)

Quantity
Pole 6m 3 unit

Pole 9m 3 unit

Pole 12m 3 unit

Tower 20m 4L

Tower 25m 4L

m3

Tower 30m 3L

Tower 40m 3L

Tower 43m 3L

Tower 45m 3L

Tower 50m 3L

Tower 53m 3L

Tower 55m 3L

Tower 60m 3L

Tower 70m 3L

Tower 80m 3L

42.400

79.258

92.011

92.011

111.417

113.073

113.073

118.876

153.959

166.797

m3

1.800

2.111

2.555

2.555

3.198

3.528

3.528

3.784

5.215

6.076

kg
m3

1,918.000
17.000

1,941.991
18.304

2,285.831
22.060

2,285.831
22.060

2,700.464
26.097

2,976.057
32.978

2,976.057
32.978

3,206.531
35.785

4,228.904
48.890

4,942.120
62.838

11,755.230
11,755.230

15,358.170
15,358.170

19,358.360
19,358.360

28,673.508
28,673.508

1.000

1.000

1.000

1.000

m'
m'
m'
m'
m'
m'
m'
m'
m'
m3

Steel Outdoor Base Frame (2G+3G)

a. IWF Steel (hot-dip galvanized)
b. Anchor HILTI M20 - 25cm (Include HILTI Chemicals)
c. Concrete for counterweight K-225 (include rebar)
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard
- Concrete K-225 with SK SNI 03.2002 Standard
d. Pole 6m (Installation only)
e. Pole 9m (Installation only)
f. Pole 12m (Installation only)

kg
pcs

36.000

36.000

36.000

990.000
16.000

1,087.500
16.000

450.000
450.000

1,267.315
1,267.315

1,753.320
1,753.320

2,731.530
2,731.530

3,542.510
3,542.510

4,383.611
4,383.611

6,656.570
6,656.570

8,611.460
8,611.460

9,274.850
9,274.850

11,235.740
11,235.740

1.000

1.000

1.000

1.000

1.000

1.000

1.000

2.891

2.891

2.891

2.891

2.891

2.891

2.891

2.891

2.891

2.891

80.474
1.036

80.474
1.036

80.474
1.036

80.474
1.036

80.474
1.036

80.474
1.036

80.474
1.036

80.474
1.036

80.474
1.036

80.474
1.036

80.474
1.036

80.474
1.036

kg
m3
unit
unit
unit

Non Standard (if applicable)

Building Strengthening
a. Steel Beam Reinforcement
b. Concrete K-225
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard
- Concrete K-225 with SK SNI 03.2002 Standard
c. Anchor + Chemicals for Reinforcement
- M20
- M
d. Sika Injection
e. Steel access stair
f. Wall demolition

kg
kg
m3
pcs
pcs
m'
m2

Sub Total C Tower Foundation

D.

Tower Work (Tower material supply by Protelindo)

- Delivery of material to site
- Tower erection works including installation of antenna mounting and any Accessories
- Installation of Antenna Mounts
- Tower painting (Aviation permit required only)
Triangular Tower
a. SST 20m
b. SST 25m
c. SST 30m
d. SST 43m
e. SST 53m
f. SST 63m
g. SST 70m
h. SST 80m
i. SST 100m
Four Legs Tower
a. SST 20m
b. SST 25m
c. SST 30m
d. SST 43m
e. SST 53m
f. SST 63m
g. SST 70m
h. SST 80m
i. SST 100m
- Tower Name Plate (aluminum 22mm thk x 200 x 400mm)
- Support pole for horizontal cable tray installation
- Supply and Install Cable Tray

kg
kg

11538.83
11538.83

Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Unit
Unit
m'

1.000

Sub Total D Packing + Delivery, erection and painting work

E.

Shelter / BTS
E.1 Shelter / BTS Foundation
- Soil Excavation
- Sand Layering 100mm
- Lean Concrete 50mm
- River Stone Masonry
- Concrete K-225
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard
- Concrete K-225 with SK SNI 03.2002 Standard
E.2 Shelter / BTS
- CKD Shelter (material supply by Protelindo)
a. Delivery
b. Installation
- Permanent Shelter (refer to drawing)
a. Building
- Baseframe (material supply by Protelindo)
a. Delivery
b. Installation
b. Installation
Non Standard (If applicable)
a. Bored Pile 40cm (supply and installation) longitudinal bar 8 pcs
b. Bored Pile 60cm (supply and installation) longitudinal bar 12 pcs
c. Mini Pile 40cm (supply and installation)
d. Wooden Pile 6 - 8 cm (supply and installation)
e. Wooden Pile 8 - 10 cm (supply and installation)
f. Wooden Pile 10 - 12 cm (supply and installation)
g. Wooden Pile 12 - 15 cm (supply and installation)
h. Cut and fill (labor and material)
i. Soil Import

m3
m3
m3
m3
kg
m3

80.474
1.036

Ls
Ls
Ls
Ls
Ls
Ls

m'
m'
m'
m'
m'
m'
m'
m3
m3
Page 2 of 11

80.474
1.036

80.474
1.036

NO.

BILL OF QUANTITY & UNIT RATE - CIVIL WORKS & TOWER WORKS EXCELCOM-INDOOR PROJECT

Unit Price Java

UNIT

ITEM
j. Concrete K-225
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard
- Concrete K-225 with SK SNI 03.2002 Standard
k. Stone Masonry

Quantity
Pole 6m 3 unit

Pole 9m 3 unit

Pole 12m 3 unit

Tower 20m 4L

Tower 25m 4L

Tower 30m 3L

Tower 40m 3L

Tower 43m 3L

Tower 45m 3L

Tower 50m 3L

Tower 53m 3L

Tower 55m 3L

Tower 60m 3L

Tower 70m 3L

Tower 80m 3L

1.000
30.000

1.000
35.000

1.000
45.000

2.000
55.000

2.000
55.000

2.000
55.000

3.000
65.000

3.000
70.000

3.000
70.000

3.000
75.000

4.000
85.000

4.000
95.000

kg
m3
m3
Sub Total E Shelter / BTS Foundation

F.

Obstruction light work

- Lamp Compatible Protelindo Specification (with junction box & fotocell) (AC/DC)
- NYY 2x2.5mm (taken from ACPDB in Shelter)

unit
m'
Sub Total F Obstruction light work

G.

Earthing system
G.1 Upper Earthing System
Grounding system (Max : 1 ohm) as per drawing CME -11
- Spitzen steel 3/4" x 150 cm + connection pipe 2" x 2 m+isolator
- BC 50 mm2 from spitzen to copper rod
- Steel Cable min 80 mm2 (tower leg, fence, EGB)
- Steel Busbar 10x30x0,8 cm 16 holes with isolator

unit
m'
m'
unit

3.000

3.000

3.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

80.000
4.000

80.000
5.000

80.000
5.000

55.000
4.000

55.000
4.000

45.000
2.000

45.000
2.000

45.000
3.000

45.000
3.000

45.000
3.000

45.000
3.000

45.000
3.000

45.000
3.000

45.000
3.000

45.000
3.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000
70.000
2.000

1.000
70.000
2.000

1.000
70.000
2.000

1.000
70.000
2.000

1.000
70.000
2.000

1.000
70.000
2.000

1.000
70.000
2.000

1.000
80.000
2.000

1.000
90.000
2.000

Sub Total G.1 Upper Earthing System

G.2 Lower Earthing System
Grounding system (Max : 1 ohm) as per drawing CME -10
- Copper Rod 5/8" L=4m
- Grounding Well, 200x150x50 with galvanized steel plate
- Grounding control Pit 50x50x50cm
- BC 50 mm2 for ring grounding tower and integration
- EGB & IGB terminal, steel 10x30x0.8cm+isolator+14holes, diameter 12mm
- BCC 50mm2 for equipment
- BCC 50mm2 for bonding
- Exothermic Welding

unit
unit
unit
m'
pcs
m'
m'
point

1.000

1.000

1.000

1.000

1.000

1.000
70.000
2.000

10.000
15.000

10.000
15.000

10.000
15.000

10.000
15.000

10.000
15.000

20.000

20.000

20.000

20.000

20.000

20.000

20.000

20.000

20.000

20.000

unit

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

pcs
pcs
pcs
pcs
pcs
unit
Ls

1.000
1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000
1.000

b. Lighting in the Shelter

- Indoor Lamp TL 2 x 40 watt (Artoria)
- Outdoor Lamp TL 2 x 18 watt (Artoria)
- Double Switch (Vimar, Broco, MK)
- Single Switch (Vimar,Broco,MK)
- Socket (Vimar, Broco, MK)
- Cable NYA 1 x 2,5 black (Supreme)
- Cable NYA 1 x 2,5 blue (Supreme)
- Cable NYA 1 x 2,5 red (Supreme)
- Cable NYA 1 x 2,5 yellow green (Supreme)
- Cable data ( Cable telfon) isi 6 for instalation alarm
- Cable data ( Cable telfon ) isi 2 for instalation alarm
- Cable NYAF 0.1 mm Jembo Cable for Alarm
- Pipe Clipsal 20mm ''- 3 meter
- Clamp Clipsal 20mm '
- Elbow Clipsal 20mm '
- T Dust Clipsal three branches
- Screw - 1"
- Fotocell Lumina 10 A (Brand Jepan)
- Cable ties White Color 25cm
- Flexible White Color 20mm
- Sealant White Color
- Sealant Black Color
- Feeder Entry Point (Roxtec) 18 holes

set
set
pcs
pcs
pcs
m'
m'
m'
m'
m'
m'
roll
pcs
pcs
pcs
pcs
wrap
pcs
wrap
roll
tube
tube
unit

1.000
2.000
1.000
1.000
2.000
50.000
50.000
50.000
30.000
10.000
30.000
3.000
20.000
30.000
20.000
4.000
4.000
1.000
2.000
1.000
4.000
1.000
1.000

1.000
2.000
1.000
1.000
2.000
50.000
50.000
50.000
30.000
10.000
30.000
3.000
20.000
30.000
20.000
4.000
4.000
1.000
2.000
1.000
4.000
1.000
1.000

1.000
2.000
1.000
1.000
2.000
50.000
50.000
50.000
30.000
10.000
30.000
3.000
20.000
30.000
20.000
4.000
4.000
1.000
2.000
1.000
4.000
1.000
1.000

1.000
2.000
1.000
1.000
2.000
50.000
50.000
50.000
30.000
10.000
30.000
3.000
20.000
30.000
20.000
4.000
4.000
1.000
2.000
1.000
4.000
1.000
1.000

1.000
2.000
1.000
1.000
2.000
50.000
50.000
50.000
30.000
10.000
30.000
3.000
20.000
30.000
20.000
4.000
4.000
1.000
2.000
1.000
4.000
1.000
1.000

1.000
2.000
1.000
1.000
2.000
50.000
50.000
50.000
30.000
10.000
30.000
3.000
20.000
30.000
20.000
4.000
4.000
1.000
2.000
1.000
4.000
1.000
1.000

1.000
2.000
1.000
1.000
2.000
50.000
50.000
50.000
30.000
10.000
30.000
3.000
20.000
30.000
20.000
4.000
4.000
1.000
2.000
1.000
4.000
1.000
1.000

1.000
2.000
1.000
1.000
2.000
50.000
50.000
50.000
30.000
10.000
30.000
3.000
20.000
30.000
20.000
4.000
4.000
1.000
2.000
1.000
4.000
1.000
1.000

1.000
2.000
1.000
1.000
2.000
50.000
50.000
50.000
30.000
10.000
30.000
3.000
20.000
30.000
20.000
4.000
4.000
1.000
2.000
1.000
4.000
1.000
1.000

1.000
2.000
1.000
1.000
2.000
50.000
50.000
50.000
30.000
10.000
30.000
3.000
20.000
30.000
20.000
4.000
4.000
1.000
2.000
1.000
4.000
1.000
1.000

1.000
2.000
1.000
1.000
2.000
50.000
50.000
50.000
30.000
10.000
30.000
3.000
20.000
30.000
20.000
4.000
4.000
1.000
2.000
1.000
4.000
1.000
1.000

1.000
2.000
1.000
1.000
2.000
50.000
50.000
50.000
30.000
10.000
30.000
3.000
20.000
30.000
20.000
4.000
4.000
1.000
2.000
1.000
4.000
1.000
1.000

1.000
2.000
1.000
1.000
2.000
50.000
50.000
50.000
30.000
10.000
30.000
3.000
20.000
30.000
20.000
4.000
4.000
1.000
2.000
1.000
4.000
1.000
1.000

1.000
2.000
1.000
1.000
2.000
50.000
50.000
50.000
30.000
10.000
30.000
3.000
20.000
30.000
20.000
4.000
4.000
1.000
2.000
1.000
4.000
1.000
1.000

1.000
2.000
1.000
1.000
2.000
50.000
50.000
50.000
30.000
10.000
30.000
3.000
20.000
30.000
20.000
4.000
4.000
1.000
2.000
1.000
4.000
1.000
1.000

c. Air Conditioning 1.5 pk Split wireless Cap. 12000 Btuh (Daikin)

- Air Conditioning 1.5 pk Split
- Cable Ducting 10cm x 5cm x 200cm + Cover (Legrand)
- Pipe Air Conditioning 1,5 pk ( 1/4 x 1/2 )
- Duct tape lem pipe Air Conditioning

unit
stem
m'
pcs

2.000
15.000
15.000
2.000

2.000
15.000
15.000
2.000

2.000
15.000
15.000
2.000

2.000
15.000
15.000
2.000

2.000
15.000
15.000
2.000

2.000
15.000
15.000
2.000

2.000
15.000
15.000
2.000

2.000
15.000
15.000
2.000

2.000
15.000
15.000
2.000

2.000
15.000
15.000
2.000

2.000
15.000
15.000
2.000

2.000
15.000
15.000
2.000

2.000
15.000
15.000
2.000

2.000
15.000
15.000
2.000

2.000
15.000
15.000
2.000

Sub Total G.2 Lower Earthing System

H.

Mechanical Electrical
H.1 Standard
H.1.1 M/E for Indoor (Mobile-8)
- Supply Complete M/E as specification
- Delivery
- Installation

unit
Ls
Ls

H.2 Non Standard (if applicable)

H.1.2 M/E for Outdoor (Mobile-8)
- Supply Complete M/E as specification
- Delivery
- Installation
H.2.1 M/E for Indoor (Bakrie)
- Supply Complete M/E as specification
- Delivery
- Installation
H.2.3 M/E for Indoor (NTS)
- Supply Complete M/E as specification
- Delivery
- Installation
H.2.4 M/E for Outdoor (NTS)
- Supply Complete M/E as specification
- Delivery
- Installation
H.2.5 M/E for Indoor (STI)
- Supply Complete M/E as specification
- Delivery
- Installation
H.2.8 M/E for Indoor (EXCELCOM)
- Supply Complete M/E as specification (KWh+ACPDB)+ Pole Galvanized dia 3''- 5 meter) Included Foundation and Accessories )
a. Fire Alarm
- Fire Alarm complete with battery - NITTAN
- Smoke detector
- Fixed heat detector
- Alarm horn bell
- Fire Extinguisher 5 kg (Halotron,Gunebbo)
- Magnetic Door Sensor
- Installation and testing

unit
Ls
Ls
unit
Ls
Ls
unit
Ls
Ls
unit
Ls
Ls
unit
Ls
Ls

Page 3 of 11

BILL OF QUANTITY & UNIT RATE - CIVIL WORKS & TOWER WORKS EXCELCOM-INDOOR PROJECT

NO.

Unit Price Java

UNIT

Quantity
Pole 6m 3 unit

Pole 9m 3 unit

Pole 12m 3 unit

Tower 20m 4L

Tower 25m 4L

Tower 30m 3L

Tower 40m 3L

Tower 43m 3L

Tower 45m 3L

Tower 50m 3L

Tower 53m 3L

Tower 55m 3L

Tower 60m 3L

Tower 70m 3L

Tower 80m 3L

15.000
20.000
2.000
2.000
8.000
8.000

15.000
20.000
2.000
2.000
8.000
8.000

15.000
20.000
2.000
2.000
8.000
8.000

15.000
20.000
2.000
2.000
8.000
8.000

15.000
20.000
2.000
2.000
8.000
8.000

15.000
20.000
2.000
2.000
8.000
8.000

15.000
20.000
2.000
2.000
8.000
8.000

15.000
20.000
2.000
2.000
8.000
8.000

15.000
20.000
2.000
2.000
8.000
8.000

15.000
20.000
2.000
2.000
8.000
8.000

15.000
20.000
2.000
2.000
8.000
8.000

15.000
20.000
2.000
2.000
8.000
8.000

15.000
20.000
2.000
2.000
8.000
8.000

15.000
20.000
2.000
2.000
8.000
8.000

15.000
20.000
2.000
2.000
8.000
8.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

pcs
pcs
pcs
pcs
pcs
pcs

5.000
4.000
4.000
4.000
48.000
4.000

5.000
4.000
4.000
4.000
48.000
4.000

5.000
4.000
4.000
4.000
48.000
4.000

5.000
4.000
4.000
4.000
48.000
4.000

5.000
4.000
4.000
4.000
48.000
4.000

5.000
4.000
4.000
4.000
48.000
4.000

5.000
4.000
4.000
4.000
48.000
4.000

5.000
4.000
4.000
4.000
48.000
4.000

5.000
4.000
4.000
4.000
48.000
4.000

5.000
4.000
4.000
4.000
48.000
4.000

5.000
4.000
4.000
4.000
48.000
4.000

5.000
4.000
4.000
4.000
48.000
4.000

5.000
4.000
4.000
4.000
48.000
4.000

5.000
4.000
4.000
4.000
48.000
4.000

5.000
4.000
4.000
4.000
48.000
4.000

unit

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

g. Panel KWH
- Panel Box size 500 x 700 x 300,colour RAL 7032 Pepper and salt anti corossive plate,thickness 2mm powder coating
- Grounding Cu busbar 170x15xx3mm c/w stainless bolt
- Neutral Cu busbar 120x15x3mm c/w isolator & stainless bolt
- Unistrut
- Terminal Block
- Clamp omega 3'
- Cable Gland PG 16
- Cable Gland PG 36
- Box OKA
- Receptacle 3P+N+PE 32 A 1 pc
- Endstop
- Surge Arrester 3P+NPE

unit

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

h. Change Over Switch ( COS )

- Panel Box canopy,size 300 x 400 x 200,colour RAL 7032 Pepper and salt anti corossive plate,thickness 2mm powder coating
- Grounding Cu busbar 15x3mm c/w stainless bolt
- MCB for load breakers,1pole, 4,5kA,6A
- MCB for load breakers,1pole, 4,5kA,10A
- Change over Switch 63A,
- Arrester 220 VAC
- Endstop

unit

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

Ls
unit
unit
ttk
m'
m'
m'

1.000
1.000
1.000
3.000
10.000
10.000
15.000

1.000
1.000
1.000
3.000
10.000
10.000
15.000

1.000
1.000
1.000
3.000
10.000
10.000
15.000

1.000
1.000
1.000
3.000
10.000
10.000
15.000

1.000
1.000
1.000
3.000
10.000
10.000
15.000

1.000
1.000
1.000
3.000
10.000
10.000
15.000

1.000
1.000
1.000
3.000
10.000
10.000
15.000

1.000
1.000
1.000
3.000
10.000
10.000
15.000

1.000
1.000
1.000
3.000
10.000
10.000
15.000

1.000
1.000
1.000
3.000
10.000
10.000
15.000

1.000
1.000
1.000
3.000
10.000
10.000
15.000

1.000
1.000
1.000
3.000
10.000
10.000
15.000

1.000
1.000
1.000
3.000
10.000
10.000
15.000

1.000
1.000
1.000
3.000
10.000
10.000
15.000

1.000
1.000
1.000
3.000
10.000
10.000
15.000

unit

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

Ls

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

ITEM
- Cable NYM 3 x 2,5 for instalation Air Conditioning (Supreme)
- Cable NYM 4 x 2,5 for instalation Air Conditioning (Supreme)
- Cage Air Conditioning
- Padlock ABUS 40 cm for Cage Air Conditioning
- Dynabolt M 10 x 15
- Bolt + nut M 8 x 25 Stainlis steel

m'
m'
unit
pcs
pcs
pcs

d. Emergency fan 2 x 24 / 48 Volt DC (Included Grill)

- Inlet Box
- Thermostat telemecanic
- Installation
e. Cable Ladder For Indoor Shelter
- Cable Ladder indoor W = 400 - 2,4 meter
- Angle L Indoor 400 - LG
- Jointing tray Indoor
- Support tray indoor
- Bolt + nut M 8 x 25 stainlis steel
- Bolt + nut M 6 x 35 stainlis steel for suport tray
f. Sub Distribution Panel (ACPDB)
- Panel Box 60 x 40 x 40 cm + key
- Indicator Lamp RST + Fuse
- MCB Merlin Gerin 63 A 3 Phase I pcs
- MCB Merlin Gerin 20 A 3 Phase 2 pcs
- MCB Merlin Gerin 16 A 1 Phase 8 pcs
- Magnetic contactor telemecanic 3P 25A 2 pcs
- Timer theben Cell (2 unit)
- Timer switch SDPT 24 hours 220 VAC, 1 pcs
- Thermostat telemecanic/honeywell, 1 pcs
- Phase Failure Relays 2 Poles, 5A, 220VAC 3 pcs
- Fuse cartridge c/w fuse break indicator lapm 2A, 3 pcs
- AC Indicator, 220 VAC, 16mm, LED type, green, 2 pcs
- Terminal connection 6 mm 24 pcs
- Terminal connection for control & status , 2,5 mm
- Terminal connection 16 mm 2 pcs
- Bar CU size 20 x 1.5 x 0.3 cm
- Endstop
- Arrester 20 kA , C Class
- Polycarbonate Cover

i. Shelter Grounding System

- Connecting to Existing Grounding
- EGB terminal, steel galvanized 10x30x0.8cm + Isolator + 14holes, diameter 12mm
- Indoor Grounding bar Phoenix Contact (PEB)
- Exothermic Welding / Cad weld (Refer to Drawing)
- BC wire 50 mm2
- BCC wire 50 mm2 Grounding for Cable Tray
- Cable power NYFGBY 4 x 25 mm
j. Pole Kwh meter
- Pole dia 3''- 5 meter Included Foundation ( 1 pcs )
- Steel Pipe dia 1.5" safety for cable PLN (1 pcs)
- Clamp pipe dia 3" -1.5" Included Bout & Nut (4 pcs)

Sub Total H Mechanical Electrical

I.

Documentation
- Site Binder (2 hardcopies and softcopies)
Refer to Site Binder Check list
Sub Total I Documentation

GRAND TOTAL

Approved by
PM Project

( )

Direct. Project

VP New site Project

( . )

( )

Page 4 of 11

VP Engineering

( )

VP Finance

( )

Quantity
Tower 100m 3L

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000

1.000

48.500
150.000
1.000
1.000

1.000

15.000

354.845
15.860

Page 5 of 11

Quantity
Tower 100m 3L
257.001
7.930
6,448.160
97.844

42,647.980
42,647.980

1.000

2.891
80.474
1.036

Page 6 of 11

Quantity
Tower 100m 3L

4.000
115.000

1.000
45.000
3.000

1.000
95.000
2.000

20.000

1.000

1.000
1.000
1.000
1.000
1.000
1.000
1.000

1.000
2.000
1.000
1.000
2.000
50.000
50.000
50.000
30.000
10.000
30.000
3.000
20.000
30.000
20.000
4.000
4.000
1.000
2.000
1.000
4.000
1.000
1.000

2.000
15.000
15.000
2.000
Page 7 of 11

Quantity
Tower 100m 3L
15.000
20.000
2.000
2.000
8.000
8.000
1.000

5.000
4.000
4.000
4.000
48.000
4.000
1.000

1.000

1.000

1.000
1.000
1.000
3.000
10.000
10.000
15.000
1.000

1.000

Page 8 of 11

PROTELINDO BoQ 2010

PROJECT CME TOWER ROLL OUT - New Site Outdoor
Indonesia
BILL OF QUANTITY & UNIT RATE - CIVIL WORKS & TOWER WORKS EXCELCOM-OUTDOOR PROJECT

NO.

Unit Price

UNIT

Pole 9m 3 unit

Pole 12m 3 unit

Tower 20m 4L

Tower 25m 4L

Tower 30m 3L

Tower 40m 3L

Tower 43m 3L

Tower 45m 3L

Tower 50m 3L

Tower 53m 3L

Tower 55m 3L

Tower 60m 3L

Tower 70m 3L

Tower 80m 3L

Tower 100m 3L

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000

1.000
1.000
1.000
1.000

1.000
1.000
1.000

1.000
1.000
1.000

1.000
1.000
1.000

1.000
1.000
1.000

1.000
1.000
1.000

1.000
1.000
1.000

1.000
1.000
1.000

1.000
1.000
1.000

1.000
1.000
1.000

1.000
1.000
1.000

1.000
1.000
1.000

1.000
1.000
1.000

1.000
1.000
1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

48.500
150.000
1.000
1.000

48.500
150.000
1.000
1.000

48.500
150.000
1.000
1.000

48.500
150.000
1.000
1.000

48.500
150.000
1.000
1.000

48.500
150.000
1.000
1.000

48.500
150.000
1.000
1.000

48.500
150.000
1.000
1.000

48.500
150.000
1.000
1.000

48.500
150.000
1.000
1.000

48.500
150.000
1.000
1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

15.000

15.000

15.000

15.000

15.000

15.000

15.000

15.000

15.000

15.000

15.000

m3
m3
m3

59.400
3.600
42.400

97.562
4.221
79.258

114.071
5.110
92.011

114.071
5.110
92.011

137.514
6.396
111.417

146.051
7.055
113.073

146.051
7.055
113.073

154.661
7.568
118.876

202.849
10.430
153.959

229.635
12.152
166.797

354.845
15.860
257.001

m3

1.800

2.111

2.555

2.555

3.198

3.528

3.528

3.784

5.215

6.076

7.930

ITEM
I.

PRE-IMPLEMENTATION
Standard
- Site Acquisition (Inc. Documentation, accessories and complete ground lease, SSR, Admin of Lease Payment)
- IMB Permit (Surat Izin Mendirikan Bangunan dan Izin Prinsip)
- Local Community Permit (Community permit, RT+RW+Lurah+Camat recommendation)
- Soil Test /Hammer Test Report (Present by University or representative consultant)
- Pre Design Package (detailed proposed site layout and access as Protelindo Standard format approved by Engineering Dept.)
- PLN (PLN Avaibility and application through AKLI certified company)
Non Standard (if applicable)
- Retribution per m' height
- Civil Aviation/Military
- HO (Ijin gangguan)
- AMDAL

Quantity
Pole 6m 3 unit

Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Sub Total I Pre-Implementation

II.
A.

IMPLEMENTATION
Preparation work
- Site Clearing and Preparation (inc. Measurement of tower position, shelter & Landscape)
- Establish water supply for site works
- Mobilization and Demobilization
- Mobilization from ground to rooftop for Poles
- Mobilization from ground to rooftop for SST
- Detailed Site Design
- Tower Foundation Design
- Construction Drawing and BoQ)

Ls
Ls
Ls
Ls
Ls
Ls
Ls

1.000

1.000

1.000

Sub Total A Preparation Work

B.

General Construction
B.1 Fence and Yard
Standard
a. Site Construction 10 m x 15 m
- Fence
- Landscaping (gravel) thickness 15 cm
- Sliding door 1,5 m width
- Yard Lamp TL 2x36w (includes material, labor, cabling and accessories)
Non Standard (if applicable)
a. Retaining wall
b. Excavation at rocky soil
c. Cut and fill (labor and material)
d. Import soil (inc. Transportation and compaction)
e. Gate 3 m
f. Open drainage system 1/2 dia 20 cm
h. Barbed wire fence for underdeveloped lease area
i. concrete post for underdeveloped lease area (15x15x250 cm)
i. Wooden Pile 6 - 8 cm (supply and installation)
j. Wooden Pile 8 - 10 cm (supply and installation)
k. Wooden Pile 10 - 12 cm (supply and installation)
l. Wooden Pile 12 - 15 cm (supply and installation)

m1
m2
Ls
unit
m3
m3
m3
m3
unit
m'
m'
pcs
m'
m'
m'
m'

B.2 Access Road

Non Standard (if applicable)
a. Concrete access road K-175 (thickness 150mm)
b. Gravel access road (thickness 150mm)
c. Concrete bridge K-175
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard
- Concrete K-175 with SK SNI 03.2002 Standard
d. Wooden Bridge (LxW = 3x1)
e. Wooden Pile 6 - 8 cm (supply and installation)
f. Wooden Pile 8 - 10 cm (supply and installation)
g. Wooden Pile 10 - 12 cm (supply and installation)
h. Wooden Pile 12 - 15 cm (supply and installation)
i. Stone Masonry
j. Import Soil
k. Cut and fill (labor and material)

m2
m2
kg
m3
unit
m'
m'
m'
m'
m3
m3
m3

B.3 PLN Connection

Standard Works
PLN Connection 7.7 kVA (inc. Pole 2 unit & Foundation + cable power 100m)
Non Standard (if applicable)
a. PLN Connection 7.70 kVA (inc. Pole 2 unit & Foundation + cable power 80m) by AKLI Certified Company
b. PLN Connection 10.6 kVA (inc. Pole 2 unit & Foundation + cable power 80m) by AKLI Certified Company
c. PLN Connection 13.2 kVA (inc. Pole 2 unit & Foundation + cable power 80m) by AKLI Certified Company
e. PLN Connection 23.0 kVA (inc. Pole 2 unit & Foundation + cable power 80m) by AKLI Certified Company
f. PLN Steel Pole (inc. Foundation) + Accessories
g. PLN Concrete Pole (inc. Foundation) + Accessories
h. Power Cable as per PLN Connection
- NYY 4x16mm2
- NYY 4x25mm2
- NYFGBY 4x16mm2
- NYFGBY 4x25mm2
i. Laying cable under ground (inc. Excavation, sand layer and filing)
j. Transformer
- 20 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc)
- 25 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc)
- 50 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc)
- 60 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc)
- 80 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc)
- 100 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc)
k. Cable ducting for Rooftop sites (Legrand)

Ls

1.000

1.000

1.000

1.000

1.000

20.000

20.000

20.000

20.000

20.000

Ls
Ls
Ls
Ls
unit
unit
m'
m'
m'
m'
m'
unit
unit
unit
unit
unit
unit
m'
Sub Total B General Construction

C.

Tower Foundation
C.1 Standard Works
Soil work
a. Excavation of soil for foundation
b. Sand layer under the foundation t=10cm
c. Backfilling foundation soil and compaction per 300mm
Concrete work
d. Concrete work floor (lean concrete 5cm)
e. Concrete K-225

Page 9 of 11

BILL OF QUANTITY & UNIT RATE - CIVIL WORKS & TOWER WORKS EXCELCOM-OUTDOOR PROJECT

NO.

Unit Price

UNIT

ITEM

C.3

Pole 9m 3 unit

Pole 12m 3 unit

Tower 20m 4L

Tower 25m 4L

kg
m3

- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard

- Concrete K-225 with SK SNI 03.2002 Standard
C.2

Quantity
Pole 6m 3 unit

Non Standard (if applicable)

a. Bored Pile 40cm (supply and installation) longitudinal bar 8 pcs
b. Bored Pile 60cm (supply and installation) longitudinal bar 12 pcs
c. Well Foundation 80cm (supply and installation) longitudinal Bar 16 pcs (Cassion Foundation)
d. Well Foundation 100cm (supply and installation) longitudinal Bar 20 pcs (Cassion Foundation)
e. Mini Pile 40cm (supply and installation)
f. Wooden Pile 6 - 8 cm (supply and installation)
g. Wooden Pile 8 - 10 cm (supply and installation)
h. Wooden Pile 10 - 12 cm (supply and installation)
i. Wooden Pile 12 - 15 cm (supply and installation)
j. Excavation at rocky soil (Labor and Equipment)

Tower 30m 3L

Tower 40m 3L

Tower 43m 3L

Tower 45m 3L

Tower 50m 3L

Tower 53m 3L

Tower 55m 3L

Tower 60m 3L

Tower 70m 3L

Tower 80m 3L

Tower 100m 3L

1,918.000
17.000

1,941.991
18.304

2,285.831
22.060

2,285.831
22.060

2,700.464
26.097

2,976.057
32.978

2,976.057
32.978

3,206.531
35.785

4,228.904
48.890

4,942.120
62.838

6,448.160
97.844

11,755.230
11,755.230

15,358.170
15,358.170

19,358.360
19,358.360

28,673.508
28,673.508

42,647.980
42,647.980

m'
m'
m'
m'
m'
m'
m'
m'
m'
m3

Steel Outdoor Base Frame (2G+3G)

a. IWF Steel (hot-dip galvanized)
b. Anchor HILTI M20 - 25cm (Include HILTI Chemicals)
c. Concrete for counterweight K-225 (include rebar)
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard
- Concrete K-225 with SK SNI 03.2002 Standard
d. Pole 6m (Installation only)
e. Pole 9m (Installation only)
f. Pole 12m (Installation only)

kg
pcs

36.000

36.000

36.000

990.000
16.000

1,087.500
16.000

450.000
450.000

1,267.315
1,267.315

1,753.320
1,753.320

2,731.530
2,731.530

3,542.510
3,542.510

4,383.611
4,383.611

6,656.570
6,656.570

8,611.460
8,611.460

9,274.850
9,274.850

11,235.740
11,235.740

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

3.750

3.750

3.750

3.750

3.750

3.750

3.750

3.750

3.750

3.750

3.750

kg
m3
unit
unit
unit

Non Standard (if applicable)

Building Strengthening
a. Steel Beam Reinforcement
b. Concrete K-225
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard
- Concrete K-225 with SK SNI 03.2002 Standard
c. Anchor + Chemicals for Reinforcement
- M20
- M
d. Sika Injection
e. Steel access stair
f. Wall demolition

kg
kg
m3
pcs
pcs
m'
m2

Sub Total C Tower Foundation

D.

Tower Work (Tower material supply by Protelindo)

- Delivery of material to site
- Tower erection works including installation of antenna mounting and any Accessories
- Installation of Antenna Mounts
- Tower painting (Aviation permit required only)
Triangular Tower
a. SST 20m
b. SST 25m
c. SST 30m
d. SST 43m
e. SST 53m
f. SST 63m
g. SST 70m
h. SST 80m
i. SST 100m
Four Legs Tower
a. SST 20m
b. SST 25m
c. SST 30m
d. SST 43m
e. SST 53m
f. SST 63m
g. SST 70m
h. SST 80m
i. SST 100m
- Tower Name Plate (aluminum 22mm thk x 200 x 400mm)
- Support pole for horizontal cable tray installation
- Supply and Install Cable Tray

kg
kg

11538.83
11538.83

Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Unit
Unit
m'
Sub Total D Packing + Delivery, erection and painting work

E.

Shelter / BTS
E.3 Shelter / BTS Foundation
- Soil Excavation
- Sand Layering 100mm
- Lean Concrete 50mm
- River Stone Masonry
- Concrete K-225
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard
- Concrete K-225 with SK SNI 03.2002 Standard
E.4 Shelter / BTS

m3
m3
m3
m3
kg
m3

- CKD Shelter (material supply by Protelindo)

a. Delivery
b. Installation
- Permanent Shelter (refer to drawing)
a. Building
- Baseframe (material supply by Protelindo)
a. Delivery
b. Installation

90.272
1.250

90.272
1.250

90.272
1.250

90.272
1.250

90.272
1.250

90.272
1.250

90.272
1.250

90.272
1.250

90.272
1.250

90.272
1.250

90.272
1.250

90.272
1.250

90.272
1.250

90.272
1.250

90.272
1.250

90.272
1.250

1.000

1.000

1.000

2.000

2.000

2.000

3.000

3.000

3.000

3.000

4.000

4.000

4.000

Ls
Ls
Ls
Ls
Ls

Non Standard (If applicable)

a. Bored Pile 40cm (supply and installation) longitudinal bar 8 pcs
b. Bored Pile 60cm (supply and installation) longitudinal bar 12 pcs
c. Mini Pile 40cm (supply and installation)
d. Wooden Pile 6 - 8 cm (supply and installation)
e. Wooden Pile 8 - 10 cm (supply and installation)
f. Wooden Pile 10 - 12 cm (supply and installation)
g. Wooden Pile 12 - 15 cm (supply and installation)
h. Cut and fill (labor and material)
i. Soil Import
j. Concrete K-225
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard
- Concrete K-225 with SK SNI 03.2002 Standard
k. Stone Masonry

m'
m'
m'
m'
m'
m'
m'
m3
m3
kg
m3
m3
Sub Total E Shelter / BTS Foundation

F.

Obstruction light work

- Lamp Compatible Protelindo Specification (with junction box & fotocell) (AC/DC)

unit
Page 10 of 11

BILL OF QUANTITY & UNIT RATE - CIVIL WORKS & TOWER WORKS EXCELCOM-OUTDOOR PROJECT

NO.

Unit Price

UNIT

ITEM
- NYY 2x2.5mm (taken from ACPDB in Shelter)

Quantity
Pole 6m 3 unit

Pole 9m 3 unit

Pole 12m 3 unit

m'

Tower 20m 4L

Tower 25m 4L

Tower 30m 3L

Tower 40m 3L

Tower 43m 3L

Tower 45m 3L

Tower 50m 3L

Tower 53m 3L

Tower 55m 3L

Tower 60m 3L

Tower 70m 3L

Tower 80m 3L

Tower 100m 3L

30.000

35.000

45.000

55.000

55.000

55.000

65.000

70.000

70.000

75.000

85.000

95.000

115.000

Sub Total F Obstruction light work

G.

Earthing system
G.1 Upper Earthing System
Grounding system (Max : 1 ohm) as per drawing CME -11
- Spitzen steel 3/4" x 150 cm + connection pipe 2" x 2 m+isolator
- BC 50 mm2 from spitzen to copper rod
- Steel Cable min 80 mm2 (tower leg, fence, EGB)
- Steel Busbar 10x30x0,8 cm 16 holes with isolator

unit
m'
m'
unit

3.000

3.000

3.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

80.000
4.000

80.000
5.000

80.000
5.000

55.000
4.000

55.000
4.000

45.000
2.000

45.000
2.000

45.000
3.000

45.000
3.000

45.000
3.000

45.000
3.000

45.000
3.000

45.000
3.000

45.000
3.000

45.000
3.000

45.000
3.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000
70.000
2.000

1.000
70.000
2.000

1.000
70.000
2.000

1.000
70.000
2.000

1.000
70.000
2.000

1.000
70.000
2.000

1.000
70.000
2.000

1.000
80.000
2.000

1.000
90.000
2.000

1.000
95.000
2.000

Sub Total G.1 Upper Earthing System

G.2 Lower Earthing System
Grounding system (Max : 1 ohm) as per drawing CME -10
- Copper Rod 5/8" L=4m
- Grounding Well, 200x150x50 with galvanized steel plate
- Grounding control Pit 50x50x50cm
- BC 50 mm2 for ring grounding tower and integration
- EGB & IGB terminal, steel 10x30x0.8cm+isolator+14holes, diameter 12mm
- BCC 50mm2 for equipment
- BCC 50mm2 for bonding
- Exothermic Welding

unit
unit
unit
m'
pcs
m'
m'
point

1.000

1.000

1.000

1.000

1.000

1.000
70.000
2.000

10.000
15.000

10.000
15.000

10.000
15.000

10.000
15.000

10.000
15.000

20.000

20.000

20.000

20.000

20.000

20.000

20.000

20.000

20.000

20.000

20.000

unit

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

Ls

1.00

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

Ls

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

1.000

Sub Total G.2 Lower Earthing System

H.

Mechanical Electrical
H.1 Standard
H.1.1 M/E for Indoor (Mobile-8)
- Supply Complete M/E as specification
- Delivery
- Installation

unit
Ls
Ls

H.2 Non Standard (if applicable)

H.1.2 M/E for Outdoor (Mobile-8)
- Supply Complete M/E as specification
- Delivery
- Installation
H.2.1 M/E for Indoor (Bakrie)
- Supply Complete M/E as specification
- Delivery
- Installation
H.2.3 M/E for Indoor (NTS)
- Supply Complete M/E as specification
- Delivery
- Installation
H.2.4 M/E for Outdoor (NTS)
- Supply Complete M/E as specification
- Delivery
- Installation
H.2.5 M/E for Indoor (STI)
- Supply Complete M/E as specification
- Delivery
- Installation
H.2.8 M/E for Outdoor (EXCELCOM)
Supply Complete M/E as specification ( KWH + ACPDB Panel)

unit
Ls
Ls
unit
Ls
Ls
unit
Ls
Ls
unit
Ls
Ls
unit
Ls
Ls

ACPDB+KWH
- Panel kWH Meter ( c/w arrester) Grey Colour, RAL 7032
- COS 63A, 4 P, KG 64B T904/SGZ 001 VE, K&N 1 pc
- Fuse, 2A, Auspicious, 3 pcs
- Pilot lamp, AD 22, Axle, 3 pcs
- Relay, LY2, Omron, 3 pcs
- Arrester VALMS 230 1 set
- MCB 3P 40A, 1 pcs
- MCB 1P 32A, 9 pcs
- MCB 1P 16A, 1 pcs
- MCB 1P 10A, 2 pcs
- Receptacle Genset, 3+N+PE, Legrand, 1 pcs.
- Cable Gland PG 21, 5 pcs
- Cable Gland PG 36, 2 pcs
- Cu Bushbar, 3x15 mm, ex Japan, 1 pc
Supply, Delivery and Install (Pole Galvanized dia 3''- 5 meter) Included Foundation and Accessories
Sub Total H Mechanical Electrical
I.

Documentation
- Site Binder (2 hardcopies and softcopies)
Refer to Site Binder Check list
Sub Total I Documentation

GRAND TOTAL

Approved by
PM Project

( )

Direct. Project

VP New site Project

( )

( . )

Page 11 of 11

VP Engineering

( .. )

VP Finance

( . )