CME Typical work Item and volume For outdoor BTS (GF)

Vendor ID : JB02464
Site ID : JB - 1432 - TB
Site Name : Suramanggala _ Cipongkor
Tower High : SST 62M
Tower Fabrikator : JET
Type of project : Pristine 2018
BST Fondation : Pristine
No Uraian Pekerjaan Sat

I PERIJINAN
1 IW s/d Rekom Camat ls
2 IMB ls
Sub Total
I SITE PREPARATION
1 As built drawing & site binder base on SOP list ls
2 Physical Preparation (Permit) ls
Sub Total
II IMPLEMENTATION CME
A Tower Structure
1 Tower Material Fabrication Incl. all accessories as per Design Drawing (Vertical Ladder,
Vertical and Horizontal Cable ladder, Mounting Antenna Sectoral/GPS/OBL). kg
2 Tower Erection incl. all accessories mention at point 1 above. kg
3 Tower Painting (if required as per KKOP recommendation) If Reguired
4 Tower Material Transportation (incl. material completeness check and storage at site) kg
Sub Total

B Tower Foundation
1 Soil Excavation m3
2 Sand layer m3
3 Concrete floor 1:3:5 t=5 cm m3
4 Concrete K-225 m3
5 Back fill per layer max. thickness 30 cm, compacted with stamper machine m3
6 Grouting ls
7 Ladder n cable tray Concrete Foundation (K-175) m3
8 Finishing with cement plaster & black painting m2
9 Bore Pile (K-250) dia. 40 cm Circular include transportation, machine and Installation m1
Sub Total

C1 Outdoor Cabinet Foundation

1 Soil Excavation m3
2 Sand Layer m3
3 Stone Mansory m3
4 Soil backfilled m3
5 Concrete Pad and Stair (K-175) m3
6 Plastering & Painting m2
Sub Total

D Grounding system & Earthing < 1 ohm

1 Copper bonded rod 3m Ø 3/4" caldwelding to BC site perimeter ring 50 mm2 pcs
 2 BC 50mm2 site perimeter ring m
3 MGB / Main Grounding Bar (Steel Galvanized) 300x100x10 mm, 2 rows 14 holes M8 pcs
4 EGB / External Grounding Bar (Steel Galvanized) 300x100x10 mm, 2 rows 14 holes M8 pcs
5 IGB/Internal Grounding Bar (Steel Galvanized) 300x100x10 mm, 2 rows 14 holes M8 pcs
6 Ceramic Isolator for MGB, EGB & IGB (incl. all accessories required) pcs
7 Stainless Cable Scone (incl. all accessories required, ex: bolt, Nuts, cable shoe & Label). pcs
8 All Aluminum Alloy Cable(AAAC) 70mm2 indoor ring shelter m
9 Termination / Control box (inside 40x40x50 cm) with pad lock pcs
10 Exothermic weld connection Incule Baseplte tower point
11 5/8" - 60cm Aluminum Lighting splitzen (incl. all accessories required ex: reducer bracket, set
isolator etc.)
12 All Aluminum Alloy Cable(AAAC) 70mm2 Down Conductor & EGB Interconnection m
13 Bimetallic connector pcs
14 PVC pipe cable duct dia. 3/4" (ex. Clipsal) for indoor ring shelter and buried AAAC m
Sub Total

E Mechanical & Electrical (ME)

I Delivery, Installation and Testing ACPDB & KWH Panel Area West Java ls
II MDP + Arrester Protection
1 Pole ø3" for MDP & alarm panel placement incl. accessories (anchor, bolt, foundation kg
III Site Lamp / Light Installation
a Site Perimeter Lamp & OBL
1 2x36watt Phillips TL Site / Perimeter Lamp incl. mounting and Armature/Outdoor type set
casing attach on tower leg. (Include Cable)
2 Fitting + Aircraft warning light ( OBL lamp ) pcs
3 NYY 3x2.5 mm2 for OBL m1
4 Joint Box IP 65 + cable gland (if required) pcs
IV KWH Panel Work
1 Pole (standard PLN) for placed KWH Panel box incl. all accessories, foundation ls
2 Combination Pad Lock pcs
3 Flexible isolator for power cable ducting + Flexible isolator + Clamp ls
4 Main Power Cable NYFGBY 3x16 mm mi
Sub Total

F Cable Tray Outdoor

1 Cable Tray Outdoor ( width 30 cm) with support,finishing with hotdipped galvanized m
2 Cable Tray Horizontal ( width 40 cm) with support,finishing with hotdipped galvanized m
Sub Total

G Fence & Landscaping & Access Road

1 Soil excavation m3
2 Sand layer m3
3 Stone Masonry m3
4 Soil back filled m3
5 Brick masonry m2
6 Reinforced Concrete (K-175) m3
7 Plastar (t=1.5 -2 cm) with painting (2 layer) ICI Dulux/Danapaint weathershield m2
8 Angle steel fence 40x40x4 (finishing with epoxy coating) kg
9 Barb wire (razor type) m
10 Sliding Gate + angle steel (new design - finishing with epoxy coating) + incl. padlock ls
 11 Glass Friction m2
12 Paving Block Minimum t = 6 cm (installed with 5 cm compacted sand) m2
13 Gravel Layer Minimum t = 5 cm (laid with 5 cm compacted sand) m2
14 Drainage system (if required) m' - m1
* Cansteen m1
* Fence post BRC 300 ,Dia.2" , t = 3 mm for barbed wire (Hot Dip galvanized) (New) pcs
* BRC fencing type P-240 dia 8 mm (Hot Dip galvanized) (New) pcs
* Galvanized Barbed wire, clamped on BRC post, 5 rows and zig-zag m1
* Single slidding door gate L = 3 m with 3 pairs hinge (galvanize) include Master Lock set
Sub Total

Access Road
15 Cansteen m1
16 Gravel Layer Minimum t = 5 cm for Access Road m2
17 Sand layer m3
18 Reinforced Concrete (K-175) m3
19 Stone Masonry for bridge m3
20 Reinforced Concrete (K-175) for bridge m3
Sub Total

H Electrical Power PLN

1 Electrical Power PLN 6,6 KVA 3 phase ( Include BP, UJL, cable 150 m,acsesories ) ls
Sub Total

I Other Works
1 Combination Pad Lock for ACPDB pcs
2 Additional mob, coord and transportation > 36m -42m LD wes java ls
3 Stone Masonry for Fence m3
4 Pipe PVC 2" for drainage (suli-Suli pcs
5 Excavation in area site m3
6 Back Fill with comppacted in area site m3
Sub Total

Total ( CME ) IDR

Note BOQ Sementara (Final PO belum muncul)

 Vol Harga satuan Total Harga Keterangan

1.00 53,000,000.00 53,000,000.00

1.00 150,000,000.00 150,000,000.00
203,000,000.00

1.00 2,500,000.00 2,500,000.00

1.00 7,500,000.00 7,500,000.00
10,000,000.00

151.65 25,000 3,791,250.00

14,042.00 1,300.00 18,254,600.00

13,890.00 650.00 9,028,500.00 Lansir 100meter

31,074,350.00

180 55,000.00 9,894,500.00

5.93 325,000.00 1,927,250.00
2.97 1,160,000.00 3,445,200.00
24.72 3,200,000.00 79,104,000.00
147.02 19,000.00 2,793,380.00
1.00 891,894.00 891,894.00
0.13 3,100,000.00 403,000.00
9.41 95,000.00 893,950.00
-
99,353,174.00

0.92 55,000.00 50,600.00

0.30 325,000.00 97,500.00
2.24 675,000.00 1,512,000.00
0.78 30,000.00 23,400.00
1.43 3,100,000.00 4,433,000.00
8.43 95,000.00 800,850.00
6,917,350.00

7.00 825,000.00 5,775,000.00

130.90 70,000.00 9,163,000.00
1.00 203,068.00 203,068.00
1.00 203,068.00 203,068.00
1.00 203,068.00 203,068.00
6.00 21,875.00 131,250.00
25.00 7,500.00 187,500.00
-
1.00 1,087,402.00 1,087,402.00
11.00 160,000.00 1,760,000.00
1.00 246,250.00 246,250.00

143.50 17,955.00 2,576,542.50

1.00 350,000.00 350,000.00
15.31 4,500.00 68,895.00
21,955,043.50

1.00 650,000.00 650,000.00

32.00 25,000.00 800,000.00

2.00 1,554,900.00 3,109,800.00

3.00 4,500,000.00 13,500,000.00

129.48 22,444.00 2,906,049.12
1.00 -

1.00 2,100,000.00 2,100,000.00

1.00 216,000.00 216,000.00
1.00 250,000.00 250,000.00
18.06 115,000.00 2,076,900.00
25,608,749.12

2.00 270,000.00 540,000.00 for bts

540,000.00

7.48 55,000.00 411,400.00

0.88 325,000.00 286,000.00
-
5.20 30,000.00 156,000.00
-
1.96 3,100,000.00 6,076,000.00
9.83 95,000.00 933,850.00
-
-
-
 -
-
207.76 17,700.00 3,677,352.00
-
55.10 29,219.00 1,609,966.90
27.00 350,000.00 9,450,000.00
26.00 1,125,000.00 29,250,000.00
57.00 52,000.00 2,964,000.00
1.00 4,695,100.00 4,695,100.00
59,509,668.90

6.00 29,219.00 175,314.00

2.10 17,700.00 37,170.00
0.30 325,000.00 97,500.00
0.60 3,100,000.00 1,860,000.00
-
-
2,169,984.00

1.00 16,386,540.00 16,386,540.00

16,386,540.00

1.00 216,000.00 216,000.00

4.15 675,000.00 2,801,250.00

10.00 4,500.00 45,000.00
19.69 55,000.00 1,082,950.00
11.57 19,000.00 219,830.00
4,365,030.00

277,879,889.52