PROTELINDO BoQ 2010

PROJECT CME TOWER ROLL OUT - New Site Indoor

Indonesia
Quantity
BILL OF QUANTITY & UNIT RATE - CIVIL WORKS & TOWER WORKS EXCELCOM-INDOOR PROJECT
NO. Unit Price Java UNIT
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
ITEM

I. PRE-IMPLEMENTATION
Standard
- Site Acquisition (Inc. Documentation, accessories and complete ground lease, SSR, Admin of Lease Payment) Ls 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- IMB Permit (Surat Izin Mendirikan Bangunan dan Izin Prinsip) Ls 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- Local Community Permit (Community permit, RT+RW+Lurah+Camat recommendation) Ls 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- Soil Test /Hammer Test Report (Present by University or representative consultant) Ls 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- Pre Design Package (detailed proposed site layout and access as Protelindo Standard format approved by Engineering Dept.) Ls 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- PLN (PLN Avaibility and application through AKLI certified company) Ls 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
Non Standard (if applicable)
- Retribution per m' height Ls
- Civil Aviation/Military Ls
- HO (Ijin gangguan) Ls
- AMDAL Ls

Sub Total I Pre-Implementation

II. IMPLEMENTATION
A. Preparation work
- Site Clearing and Preparation (inc. Measurement of tower position, shelter & Landscape) Ls 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- Establish water supply for site works Ls 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- Mobilization and Demobilization Ls 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- Mobilization from ground to rooftop for Poles Ls 1.000 1.000 1.000
-- Detailed Sitefrom
Mobilization Design
ground to rooftop for SST Ls 1.000 1.000
- Tower Foundation Design
- Construction Drawing and BoQ)
- Tower Foundation Design Ls
- Construction Drawing and BoQ) Ls 1.000 1.000 1.000 ### 1.000 1.000 1.000 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 m1 48.500 48.500 48.500 48.500 48.500
- Landscaping (gravel) thickness 15 cm m2 150.000 150.000 150.000 150.000 150.000
- Sliding door 1,5 m width Ls 1.000 1.000 1.000 1.000 1.000
- Yard Lamp TL 2x36w (includes material, labor, cabling and accessories) unit 1.000 1.000 1.000 1.000 1.000
Non Standard (if applicable)
a. Retaining wall m3
b. Excavation at rocky soil m3
c. Cut and fill (labor and material) m3
d. Import soil (inc. Transportation and compaction) m3
e. Gate 3 m unit
f. Open drainage system 1/2 dia 20 cm m'
h. Barbed wire fence for underdeveloped lease area m'
i. concrete post for underdeveloped lease area (15x15x250 cm) pcs
i. Wooden Pile 6 - 8 cm (supply and installation) m'
j. Wooden Pile 8 - 10 cm (supply and installation) m'
k. Wooden Pile 10 - 12 cm (supply and installation) m'
l. Wooden Pile 12 - 15 cm (supply and installation) m'

B.2 Access Road

Non Standard (if applicable)
a. Concrete access road K-175 (thickness 150mm) m2
b. Gravel access road (thickness 150mm) m2
c. Concrete bridge K-175
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard kg
- Concrete K-175 with SK SNI 03.2002 Standard m3
d. Wooden Bridge (LxW = 3x1) unit
e. Wooden Pile 6 - 8 cm (supply and installation) m'
f. Wooden Pile 8 - 10 cm (supply and installation) m'
g. Wooden Pile 10 - 12 cm (supply and installation) m'
h. Wooden Pile 12 - 15 cm (supply and installation) m'
i. Stone Masonry m3
j. Import Soil m3
k. Cut and fill (labor and material) m3

B.3 PLN Connection

Standard Works
PLN Connection 7.7 kVA (inc. Pole 2 unit & Foundation + cable power 100m) Ls 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
Non Standard (if applicable)
a. PLN Connection 7.70 kVA (inc. Pole 2 unit & Foundation + cable power 80m) by AKLI Certified Company Ls
b. PLN Connection 10.6 kVA (inc. Pole 2 unit & Foundation + cable power 80m) by AKLI Certified Company Ls
c. PLN Connection 13.2 kVA (inc. Pole 2 unit & Foundation + cable power 80m) by AKLI Certified Company Ls
e. PLN Connection 23.0 kVA (inc. Pole 2 unit & Foundation + cable power 80m) by AKLI Certified Company Ls
f. PLN Steel Pole (inc. Foundation) + Accessories unit
g. PLN Concrete Pole (inc. Foundation) + Accessories unit
h. Power Cable as per PLN Connection
- NYY 4x16mm2 m' 20.000 20.000 20.000 ### 20.000
- NYY 4x25mm2 m'
- NYFGBY 4x16mm2 m' 15.000 15.000 15.000 15.000 15.000
- NYFGBY 4x25mm2 m'
i. Laying cable under ground (inc. Excavation, sand layer and filing) m'
j. Transformer
- 20 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc) unit
- 25 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc) unit
- 50 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc) unit
- 60 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc) unit
- 80 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc) unit
- 100 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc) unit
k. Cable ducting for Rooftop sites (Legrand) m'

Sub Total B General Construction

C. Tower Foundation
C.1 Standard Works

Page 1 of 16
 Quantity
BILL OF QUANTITY & UNIT RATE - CIVIL WORKS & TOWER WORKS EXCELCOM-INDOOR PROJECT
NO. Unit Price Java UNIT
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
ITEM
Soil work
a. Excavation of soil for foundation m3 59.400 97.562 114.071 114.071 137.514
b. Sand layer under the foundation t=10cm m3 3.600 4.221 5.110 5.110 6.396
c. Backfilling foundation soil and compaction per 300mm m3 42.400 79.258 92.011 92.011 111.417
Concrete work
d. Concrete work floor (lean concrete 5cm) m3 1.800 2.111 2.555 2.555 3.198
e. Concrete K-225
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard kg 1,918.000 1,941.991 2,285.831 2,285.831 2,700.464
- Concrete K-225 with SK SNI 03.2002 Standard m3 17.000 18.304 22.060 22.060 26.097
C.2 Non Standard (if applicable)
a. Bored Pile 40cm (supply and installation) longitudinal bar 8 pcs m'
b. Bored Pile 60cm (supply and installation) longitudinal bar 12 pcs m'
c. Well Foundation 80cm (supply and installation) longitudinal Bar 16 pcs (Cassion Foundation) m'
d. Well Foundation 100cm (supply and installation) longitudinal Bar 20 pcs (Cassion Foundation) m'
e. Mini Pile 40cm (supply and installation) m'
f. Wooden Pile 6 - 8 cm (supply and installation) m'
g. Wooden Pile 8 - 10 cm (supply and installation) m'
h. Wooden Pile 10 - 12 cm (supply and installation) m'
i. Wooden Pile 12 - 15 cm (supply and installation) m'
j. Excavation at rocky soil (Labor and Equipment) m3

C.3 Steel Outdoor Base Frame (2G+3G)

a. IWF Steel (hot-dip galvanized) kg 990.000 1,087.500
b. Anchor HILTI M20 - 25cm (Include HILTI Chemicals) pcs 36.000 36.000 36.000 16.000 16.000
c. Concrete for counterweight K-225 (include rebar)
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard kg
- Concrete K-225 with SK SNI 03.2002 Standard m3
d. Pole 6m (Installation only) unit
e. Pole 9m (Installation only) unit
f. Pole 12m (Installation only) unit

Non Standard (if applicable)

Building Strengthening
a. Steel Beam Reinforcement kg
b. Concrete K-225
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard kg
- Concrete K-225 with SK SNI 03.2002 Standard m3
c. Anchor + Chemicals for Reinforcement
- M20 pcs
- M pcs
d. Sika Injection
e. Steel access stair m'
f. Wall demolition m2

Sub Total C Tower Foundation

D. Tower Work (Tower material supply by Protelindo)

- Delivery of material to site kg 450.000 1,267.315 1,753.320 2,731.530 3,542.510 4,383.611 6,656.570 8,611.460 9,274.850 11,235.740
- Tower erection works including installation of antenna mounting and any Accessories kg 450.000 1,267.315 1,753.320 2,731.530 3,542.510 4,383.611 6,656.570 8,611.460 9,274.850 11,235.740
- Installation of Antenna Mounts
- Tower painting (Aviation permit required only)
Triangular Tower
a. SST 20m Ls
b. SST 25m Ls
c. SST 30m Ls
d. SST 43m Ls
e. SST 53m Ls
f. SST 63m Ls
g. SST 70m Ls
h. SST 80m Ls
i. SST 100m Ls
Four Legs Tower
a. SST 20m Ls
b. SST 25m Ls
c. SST 30m Ls
d. SST 43m Ls
e. SST 53m Ls
f. SST 63m Ls
g. SST 70m Ls
h. SST 80m Ls
i. SST 100m Ls
- Tower Name Plate (aluminum 22mm thk x 200 x 400mm) Unit 1.000 1.000 1.000 1.000 1.000 1.000 1.000
- Support pole for horizontal cable tray installation Unit
- Supply and Install Cable Tray m'

Sub Total D Packing + Delivery, erection and painting work

E. Shelter / BTS
E.1 Shelter / BTS Foundation
- Soil Excavation m3
- Sand Layering 100mm m3
- Lean Concrete 50mm m3
- River Stone Masonry m3 2.891 2.891 2.891 2.891 2.891
- Concrete K-225
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard kg 80.474 80.474 80.474 80.474 80.474 80.474 80.474 80.474 80.474 80.474
- Concrete K-225 with SK SNI 03.2002 Standard m3 1.036 1.036 1.036 1.036 1.036 1.036 1.036 1.036 1.036 1.036
E.2 Shelter / BTS
- CKD Shelter (material supply by Protelindo)
a. Delivery Ls
b. Installation Ls
- Permanent Shelter (refer to drawing)
a. Building Ls
- Baseframe (material supply by Protelindo)
a. Delivery Ls
b. Installation Ls

b. Installation Ls

Non Standard (If applicable)

a. Bored Pile 40cm (supply and installation) longitudinal bar 8 pcs m'
b. Bored Pile 60cm (supply and installation) longitudinal bar 12 pcs m'

Page 2 of 16
 Quantity
BILL OF QUANTITY & UNIT RATE - CIVIL WORKS & TOWER WORKS EXCELCOM-INDOOR PROJECT
NO. Unit Price Java UNIT
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
ITEM
c. Mini Pile 40cm (supply and installation) m'
d. Wooden Pile 6 - 8 cm (supply and installation) m'
e. Wooden Pile 8 - 10 cm (supply and installation) m'
f. Wooden Pile 10 - 12 cm (supply and installation) m'
g. Wooden Pile 12 - 15 cm (supply and installation) m'
h. Cut and fill (labor and material) m3
i. Soil Import m3
j. Concrete K-225
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard kg
- Concrete K-225 with SK SNI 03.2002 Standard m3
k. Stone Masonry m3

Sub Total E Shelter / BTS Foundation

F. Obstruction light work

- Lamp Compatible Protelindo Specification (with junction box & fotocell) (AC/DC) unit 1.000 1.000 1.000 2.000 2.000 2.000 3.000
- NYY 2x2.5mm (taken from ACPDB in Shelter) m' 30.000 35.000 45.000 55.000 55.000 55.000 65.000

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 unit 3.000 3.000 3.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000
- BC 50 mm2 from spitzen to copper rod m'
- Steel Cable min 80 mm2 (tower leg, fence, EGB) m' 80.000 80.000 80.000 55.000 55.000 45.000 45.000 45.000 45.000 45.000
- Steel Busbar 10x30x0,8 cm 16 holes with isolator unit 4.000 5.000 5.000 4.000 4.000 2.000 2.000 3.000 3.000 3.000

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 unit 1.000 1.000 1.000 ### 1.000
- Grounding Well, 200x150x50 with galvanized steel plate unit
- Grounding control Pit 50x50x50cm unit 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- BC 50 mm2 for ring grounding tower and integration m' 70.000 70.000 70.000 70.000 70.000
- EGB & IGB terminal, steel 10x30x0.8cm+isolator+14holes, diameter 12mm pcs 1.000 1.000 1.000 ### 1.000 2.000 2.000 2.000 2.000 2.000
- BCC 50mm2 for equipment m'
- BCC 50mm2 for bonding m' 10.000 10.000 10.000 ### 10.000
- Exothermic Welding point 15.000 15.000 15.000 ### 15.000 20.000 20.000 20.000 20.000 20.000

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 unit
- Delivery Ls
- Installation Ls

H.2 Non Standard (if applicable)

H.1.2 M/E for Outdoor (Mobile-8)
- Supply Complete M/E as specification unit
- Delivery Ls
- Installation Ls
H.2.1 M/E for Indoor (Bakrie)
- Supply Complete M/E as specification unit
- Delivery Ls
- Installation Ls
H.2.3 M/E for Indoor (NTS)
- Supply Complete M/E as specification unit
- Delivery Ls
- Installation Ls
H.2.4 M/E for Outdoor (NTS)
- Supply Complete M/E as specification unit
- Delivery Ls
- Installation Ls
H.2.5 M/E for Indoor (STI)
- Supply Complete M/E as specification unit
- Delivery Ls
- Installation Ls
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 ) unit 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000

a. Fire Alarm
- Fire Alarm complete with battery - NITTAN pcs 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- Smoke detector pcs 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- Fixed heat detector pcs 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- Alarm horn bell pcs 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- Fire Extinguisher 5 kg (Halotron,Gunebbo) pcs 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- Magnetic Door Sensor unit 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- Installation and testing Ls 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) set 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- Outdoor Lamp TL 2 x 18 watt (Artoria) set 2.000 2.000 2.000 ### 2.000 2.000 2.000 2.000 2.000 2.000
- Double Switch (Vimar, Broco, MK) pcs 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- Single Switch (Vimar,Broco,MK) pcs 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- Socket (Vimar, Broco, MK) pcs 2.000 2.000 2.000 ### 2.000 2.000 2.000 2.000 2.000 2.000
- Cable NYA 1 x 2,5 black (Supreme) m' 50.000 50.000 50.000 ### 50.000 50.000 50.000 50.000 50.000 50.000
- Cable NYA 1 x 2,5 blue (Supreme) m' 50.000 50.000 50.000 ### 50.000 50.000 50.000 50.000 50.000 50.000
- Cable NYA 1 x 2,5 red (Supreme) m' 50.000 50.000 50.000 ### 50.000 50.000 50.000 50.000 50.000 50.000
- Cable NYA 1 x 2,5 yellow green (Supreme) m' 30.000 30.000 30.000 ### 30.000 30.000 30.000 30.000 30.000 30.000
- Cable data ( Cable telfon) isi 6 for instalation alarm m' 10.000 10.000 10.000 ### 10.000 10.000 10.000 10.000 10.000 10.000
- Cable data ( Cable telfon ) isi 2 for instalation alarm m' 30.000 30.000 30.000 ### 30.000 30.000 30.000 30.000 30.000 30.000
- Cable NYAF 0.1 mm Jembo Cable for Alarm roll 3.000 3.000 3.000 ### 3.000 3.000 3.000 3.000 3.000 3.000
- Pipe Clipsal 20mm ''- 3 meter pcs 20.000 20.000 20.000 ### 20.000 20.000 20.000 20.000 20.000 20.000
- Clamp Clipsal 20mm ' pcs 30.000 30.000 30.000 ### 30.000 30.000 30.000 30.000 30.000 30.000
- Elbow Clipsal 20mm ' pcs 20.000 20.000 20.000 ### 20.000 20.000 20.000 20.000 20.000 20.000
- T Dust Clipsal three branches pcs 4.000 4.000 4.000 ### 4.000 4.000 4.000 4.000 4.000 4.000
- Screw - 1" wrap 4.000 4.000 4.000 ### 4.000 4.000 4.000 4.000 4.000 4.000
- Fotocell Lumina 10 A (Brand Jepan) pcs 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000

Page 3 of 16
 Quantity
BILL OF QUANTITY & UNIT RATE - CIVIL WORKS & TOWER WORKS EXCELCOM-INDOOR PROJECT
NO. Unit Price Java UNIT
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
ITEM
- Cable ties White Color 25cm wrap 2.000 2.000 2.000 ### 2.000 2.000 2.000 2.000 2.000 2.000
- Flexible White Color 20mm roll 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- Sealant White Color tube 4.000 4.000 4.000 ### 4.000 4.000 4.000 4.000 4.000 4.000
- Sealant Black Color tube 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- Feeder Entry Point (Roxtec) 18 holes unit 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000

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

- Air Conditioning 1.5 pk Split unit 2.000 2.000 2.000 ### 2.000 2.000 2.000 2.000 2.000 2.000
- Cable Ducting 10cm x 5cm x 200cm + Cover (Legrand) stem 15.000 15.000 15.000 ### 15.000 15.000 15.000 15.000 15.000 15.000
- Pipe Air Conditioning 1,5 pk ( 1/4 x 1/2 ) m' 15.000 15.000 15.000 ### 15.000 15.000 15.000 15.000 15.000 15.000
- Duct tape lem pipe Air Conditioning pcs 2.000 2.000 2.000 ### 2.000 2.000 2.000 2.000 2.000 2.000
- Cable NYM 3 x 2,5 for instalation Air Conditioning (Supreme) m' 15.000 15.000 15.000 ### 15.000 15.000 15.000 15.000 15.000 15.000
- Cable NYM 4 x 2,5 for instalation Air Conditioning (Supreme) m' 20.000 20.000 20.000 ### 20.000 20.000 20.000 20.000 20.000 20.000
- Cage Air Conditioning unit 2.000 2.000 2.000 ### 2.000 2.000 2.000 2.000 2.000 2.000
- Padlock ABUS 40 cm for Cage Air Conditioning pcs 2.000 2.000 2.000 ### 2.000 2.000 2.000 2.000 2.000 2.000
- Dynabolt M 10 x 15 pcs 8.000 8.000 8.000 ### 8.000 8.000 8.000 8.000 8.000 8.000
- Bolt + nut M 8 x 25 Stainlis steel pcs 8.000 8.000 8.000 ### 8.000 8.000 8.000 8.000 8.000 8.000

d. Emergency fan 2 x 24 / 48 Volt DC (Included Grill) 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- Inlet Box
- Thermostat telemecanic
- Installation

e. Cable Ladder For Indoor Shelter

- Cable Ladder indoor W = 400 - 2,4 meter pcs 5.000 5.000 5.000 ### 5.000 5.000 5.000 5.000 5.000 5.000
- Angle L Indoor 400 - LG pcs 4.000 4.000 4.000 ### 4.000 4.000 4.000 4.000 4.000 4.000
- Jointing tray Indoor pcs 4.000 4.000 4.000 ### 4.000 4.000 4.000 4.000 4.000 4.000
- Support tray indoor pcs 4.000 4.000 4.000 ### 4.000 4.000 4.000 4.000 4.000 4.000
- Bolt + nut M 8 x 25 stainlis steel pcs 48.000 48.000 48.000 ### 48.000 48.000 48.000 48.000 48.000 48.000
- Bolt + nut M 6 x 35 stainlis steel for suport tray pcs 4.000 4.000 4.000 ### 4.000 4.000 4.000 4.000 4.000 4.000

f. Sub Distribution Panel (ACPDB) unit 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- 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

g. Panel KWH unit 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- 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

h. Change Over Switch ( COS ) unit 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- 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

i. Shelter Grounding System

- Connecting to Existing Grounding Ls 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- EGB terminal, steel galvanized 10x30x0.8cm + Isolator + 14holes, diameter 12mm unit 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- Indoor Grounding bar Phoenix Contact (PEB) unit 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- Exothermic Welding / Cad weld (Refer to Drawing) ttk 3.000 3.000 3.000 ### 3.000 3.000 3.000 3.000 3.000 3.000
- BC wire 50 mm2 m' 10.000 10.000 10.000 ### 10.000 10.000 10.000 10.000 10.000 10.000
- BCC wire 50 mm2 Grounding for Cable Tray m' 10.000 10.000 10.000 ### 10.000 10.000 10.000 10.000 10.000 10.000
- Cable power NYFGBY 4 x 25 mm m' 15.000 15.000 15.000 ### 15.000 15.000 15.000 15.000 15.000 15.000

j. Pole Kwh meter unit 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- 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) Ls 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
Refer to Site Binder Check list

Sub Total I Documentation

GRAND TOTAL

Page 4 of 16
 Quantity
BILL OF QUANTITY & UNIT RATE - CIVIL WORKS & TOWER WORKS EXCELCOM-INDOOR PROJECT
NO. Unit Price Java UNIT
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
ITEM

Approved by

PM Project Direct. Project VP New site Project VP Engineering

( ) ( . ) ( ) ( )

Page 5 of 16
Quantity

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

48.500 48.500 48.500 48.500 48.500 48.500

150.000 150.000 150.000 150.000 150.000 150.000
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 1.000 1.000 1.000 1.000

15.000 15.000 15.000 15.000 15.000 15.000

Page 6 of 16
Quantity

Tower 53m 3L Tower 55m 3L Tower 60m 3L Tower 70m 3L Tower 80m 3L Tower 100m 3L

146.051 146.051 154.661 202.849 229.635 354.845

7.055 7.055 7.568 10.430 12.152 15.860
113.073 113.073 118.876 153.959 166.797 257.001

3.528 3.528 3.784 5.215 6.076 7.930

2,976.057 2,976.057 3,206.531 4,228.904 4,942.120 6,448.160

32.978 32.978 35.785 48.890 62.838 97.844

11538.83 11,755.230 15,358.170 19,358.360 28,673.508 42,647.980

11538.83 11,755.230 15,358.170 19,358.360 28,673.508 42,647.980

1.000 1.000 1.000 1.000 1.000 1.000

2.891 2.891 2.891 2.891 2.891 2.891

80.474 80.474 80.474 80.474 80.474 80.474

1.036 1.036 1.036 1.036 1.036 1.036

Page 7 of 16
Quantity

Tower 53m 3L Tower 55m 3L Tower 60m 3L Tower 70m 3L Tower 80m 3L Tower 100m 3L

3.000 3.000 3.000 4.000 4.000 4.000

70.000 70.000 75.000 85.000 95.000 115.000

1.000 1.000 1.000 1.000 1.000 1.000

45.000 45.000 45.000 45.000 45.000 45.000

3.000 3.000 3.000 3.000 3.000 3.000

1.000 1.000 1.000 1.000 1.000 1.000

70.000 70.000 70.000 80.000 90.000 95.000
2.000 2.000 2.000 2.000 2.000 2.000

20.000 20.000 20.000 20.000 20.000 20.000

1.000 1.000 1.000 1.000 1.000 1.000

1.000 1.000 1.000 1.000 1.000 1.000

### 1.000 1.000 1.000 1.000 1.000
### 1.000 1.000 1.000 1.000 1.000
### 1.000 1.000 1.000 1.000 1.000
### 1.000 1.000 1.000 1.000 1.000
### 1.000 1.000 1.000 1.000 1.000
### 1.000 1.000 1.000 1.000 1.000

1.000 1.000 1.000 1.000 1.000 1.000

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

Page 8 of 16
Quantity

Tower 53m 3L Tower 55m 3L Tower 60m 3L Tower 70m 3L Tower 80m 3L Tower 100m 3L

2.000 2.000 2.000 2.000 2.000 2.000

1.000 1.000 1.000 1.000 1.000 1.000
4.000 4.000 4.000 4.000 4.000 4.000
1.000 1.000 1.000 1.000 1.000 1.000
### 1.000 1.000 1.000 1.000 1.000

2.000 2.000 2.000 2.000 2.000 2.000

15.000 15.000 15.000 15.000 15.000 15.000
### 15.000 15.000 15.000 15.000 15.000
2.000 2.000 2.000 2.000 2.000 2.000
15.000 15.000 15.000 15.000 15.000 15.000
20.000 20.000 20.000 20.000 20.000 20.000
2.000 2.000 2.000 2.000 2.000 2.000
### 2.000 2.000 2.000 2.000 2.000
8.000 8.000 8.000 8.000 8.000 8.000
### 8.000 8.000 8.000 8.000 8.000

1.000 1.000 1.000 1.000 1.000 1.000

5.000 5.000 5.000 5.000 5.000 5.000

4.000 4.000 4.000 4.000 4.000 4.000
### 4.000 4.000 4.000 4.000 4.000
### 4.000 4.000 4.000 4.000 4.000
48.000 48.000 48.000 48.000 48.000 48.000
4.000 4.000 4.000 4.000 4.000 4.000

1.000 1.000 1.000 1.000 1.000 1.000

1.000 1.000 1.000 1.000 1.000 1.000

1.000 1.000 1.000 1.000 1.000 1.000

1.000 1.000 1.000 1.000 1.000 1.000

### 1.000 1.000 1.000 1.000 1.000
### 1.000 1.000 1.000 1.000 1.000
3.000 3.000 3.000 3.000 3.000 3.000
10.000 10.000 10.000 10.000 10.000 10.000
### 10.000 10.000 10.000 10.000 10.000
15.000 15.000 15.000 15.000 15.000 15.000

1.000 1.000 1.000 1.000 1.000 1.000

1.000 1.000 1.000 1.000 1.000 1.000

Page 9 of 16
Quantity

Tower 53m 3L Tower 55m 3L Tower 60m 3L Tower 70m 3L Tower 80m 3L Tower 100m 3L

VP Engineering VP Finance

( ) ( )

Page 10 of 16
PROTELINDO BoQ 2010
PROJECT CME TOWER ROLL OUT - New Site Outdoor

Indonesia

Quantity
BILL OF QUANTITY & UNIT RATE - CIVIL WORKS & TOWER WORKS EXCELCOM-OUTDOOR PROJECT
NO. Unit Price UNIT
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
ITEM

I. PRE-IMPLEMENTATION
Standard
- Site Acquisition (Inc. Documentation, accessories and complete ground lease, SSR, Admin of Lease Payment) Ls 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- IMB Permit (Surat Izin Mendirikan Bangunan dan Izin Prinsip) Ls 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- Local Community Permit (Community permit, RT+RW+Lurah+Camat recommendation) Ls 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- Soil Test /Hammer Test Report (Present by University or representative consultant) Ls 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- Pre Design Package (detailed proposed site layout and access as Protelindo Standard format approved by Engineering Dept.) Ls 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- PLN (PLN Avaibility and application through AKLI certified company) Ls 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
Non Standard (if applicable)
- Retribution per m' height Ls
- Civil Aviation/Military Ls
- HO (Ijin gangguan) Ls
- AMDAL Ls

Sub Total I Pre-Implementation

II. IMPLEMENTATION
A. Preparation work
- Site Clearing and Preparation (inc. Measurement of tower position, shelter & Landscape) Ls 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- Establish water supply for site works Ls 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- Mobilization and Demobilization Ls 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- Mobilization from ground to rooftop for Poles Ls 1.000 1.000 1.000
-- Mobilization
Detailed Sitefrom
Design
ground to rooftop for SST Ls 1.000 1.000
- Tower Foundation Design
- Construction Drawing and BoQ)
- Tower Foundation Design Ls
- Construction Drawing and BoQ) Ls 1.000 1.000 1.000 ### 1.000 1.000 1.000 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 m1 48.500 48.500 48.500 48.500 48.500
- Landscaping (gravel) thickness 15 cm m2 150.000 150.000 150.000 150.000 150.000
- Sliding door 1,5 m width Ls 1.000 1.000 1.000 1.000 1.000
- Yard Lamp TL 2x36w (includes material, labor, cabling and accessories) unit 1.000 1.000 1.000 1.000 1.000
Non Standard (if applicable)
a. Retaining wall m3
b. Excavation at rocky soil m3
c. Cut and fill (labor and material) m3
d. Import soil (inc. Transportation and compaction) m3
e. Gate 3 m unit
f. Open drainage system 1/2 dia 20 cm m'
h. Barbed wire fence for underdeveloped lease area m'
i. concrete post for underdeveloped lease area (15x15x250 cm) pcs
i. Wooden Pile 6 - 8 cm (supply and installation) m'
j. Wooden Pile 8 - 10 cm (supply and installation) m'
k. Wooden Pile 10 - 12 cm (supply and installation) m'
l. Wooden Pile 12 - 15 cm (supply and installation) m'

B.2 Access Road

Non Standard (if applicable)
a. Concrete access road K-175 (thickness 150mm) m2
b. Gravel access road (thickness 150mm) m2
c. Concrete bridge K-175
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard kg
- Concrete K-175 with SK SNI 03.2002 Standard m3
d. Wooden Bridge (LxW = 3x1) unit
e. Wooden Pile 6 - 8 cm (supply and installation) m'
f. Wooden Pile 8 - 10 cm (supply and installation) m'
g. Wooden Pile 10 - 12 cm (supply and installation) m'
h. Wooden Pile 12 - 15 cm (supply and installation) m'
i. Stone Masonry m3
j. Import Soil m3
k. Cut and fill (labor and material) m3

B.3 PLN Connection

Standard Works
PLN Connection 7.7 kVA (inc. Pole 2 unit & Foundation + cable power 100m) Ls 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
Non Standard (if applicable)
a. PLN Connection 7.70 kVA (inc. Pole 2 unit & Foundation + cable power 80m) by AKLI Certified Company Ls
b. PLN Connection 10.6 kVA (inc. Pole 2 unit & Foundation + cable power 80m) by AKLI Certified Company Ls
c. PLN Connection 13.2 kVA (inc. Pole 2 unit & Foundation + cable power 80m) by AKLI Certified Company Ls
e. PLN Connection 23.0 kVA (inc. Pole 2 unit & Foundation + cable power 80m) by AKLI Certified Company Ls
f. PLN Steel Pole (inc. Foundation) + Accessories unit
g. PLN Concrete Pole (inc. Foundation) + Accessories unit
h. Power Cable as per PLN Connection
- NYY 4x16mm2 m' 20.000 20.000 20.000 ### 20.000
- NYY 4x25mm2 m'
- NYFGBY 4x16mm2 m' 15.000 15.000 15.000 15.000 15.000
- NYFGBY 4x25mm2 m'
i. Laying cable under ground (inc. Excavation, sand layer and filing) m'
j. Transformer
- 20 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc) unit
- 25 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc) unit
- 50 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc) unit
- 60 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc) unit
- 80 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc) unit
- 100 kVA (inc. Accessories: Cable, Cage, Clamp, Bracket, Scoon, Box, Bolt & Nut, Etc) unit
k. Cable ducting for Rooftop sites (Legrand) m'

Sub Total B General Construction

C. Tower Foundation
C.1 Standard Works
Soil work
a. Excavation of soil for foundation m3 59.400 97.562 114.071 114.071 137.514
b. Sand layer under the foundation t=10cm m3 3.600 4.221 5.110 5.110 6.396
c. Backfilling foundation soil and compaction per 300mm m3 42.400 79.258 92.011 92.011 111.417

Page 11 of 16
 Quantity
BILL OF QUANTITY & UNIT RATE - CIVIL WORKS & TOWER WORKS EXCELCOM-OUTDOOR PROJECT
NO. Unit Price UNIT
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
ITEM
Concrete work
d. Concrete work floor (lean concrete 5cm) m3 1.800 2.111 2.555 2.555 3.198
e. Concrete K-225
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard kg 1,918.000 1,941.991 2,285.831 2,285.831 2,700.464
- Concrete K-225 with SK SNI 03.2002 Standard m3 17.000 18.304 22.060 22.060 26.097

C.2 Non Standard (if applicable)

a. Bored Pile 40cm (supply and installation) longitudinal bar 8 pcs m'
b. Bored Pile 60cm (supply and installation) longitudinal bar 12 pcs m'
c. Well Foundation 80cm (supply and installation) longitudinal Bar 16 pcs (Cassion Foundation) m'
d. Well Foundation 100cm (supply and installation) longitudinal Bar 20 pcs (Cassion Foundation) m'
e. Mini Pile 40cm (supply and installation) m'
f. Wooden Pile 6 - 8 cm (supply and installation) m'
g. Wooden Pile 8 - 10 cm (supply and installation) m'
h. Wooden Pile 10 - 12 cm (supply and installation) m'
i. Wooden Pile 12 - 15 cm (supply and installation) m'
j. Excavation at rocky soil (Labor and Equipment) m3

C.3 Steel Outdoor Base Frame (2G+3G)

a. IWF Steel (hot-dip galvanized) kg 990.000 1,087.500
b. Anchor HILTI M20 - 25cm (Include HILTI Chemicals) pcs 36.000 36.000 36.000 16.000 16.000
c. Concrete for counterweight K-225 (include rebar)
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard kg
- Concrete K-225 with SK SNI 03.2002 Standard m3
d. Pole 6m (Installation only) unit
e. Pole 9m (Installation only) unit
f. Pole 12m (Installation only) unit

Non Standard (if applicable)

Building Strengthening
a. Steel Beam Reinforcement kg
b. Concrete K-225
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard kg
- Concrete K-225 with SK SNI 03.2002 Standard m3
c. Anchor + Chemicals for Reinforcement
- M20 pcs
- M pcs
d. Sika Injection
e. Steel access stair m'
f. Wall demolition m2

Sub Total C Tower Foundation

D. Tower Work (Tower material supply by Protelindo)

- Delivery of material to site kg 450.000 1,267.315 1,753.320 2,731.530 3,542.510 4,383.611 6,656.570 8,611.460 9,274.850 11,235.740
- Tower erection works including installation of antenna mounting and any Accessories kg 450.000 1,267.315 1,753.320 2,731.530 3,542.510 4,383.611 6,656.570 8,611.460 9,274.850 11,235.740
- Installation of Antenna Mounts
- Tower painting (Aviation permit required only)
Triangular Tower
a. SST 20m Ls
b. SST 25m Ls
c. SST 30m Ls
d. SST 43m Ls
e. SST 53m Ls
f. SST 63m Ls
g. SST 70m Ls
h. SST 80m Ls
i. SST 100m Ls
Four Legs Tower
a. SST 20m Ls
b. SST 25m Ls
c. SST 30m Ls
d. SST 43m Ls
e. SST 53m Ls
f. SST 63m Ls
g. SST 70m Ls
h. SST 80m Ls
i. SST 100m Ls
- Tower Name Plate (aluminum 22mm thk x 200 x 400mm) Unit 1.000 1.000 1.000 1.000 1.000 1.000 1.000
- Support pole for horizontal cable tray installation Unit
- Supply and Install Cable Tray m'

Sub Total D Packing + Delivery, erection and painting work

E. Shelter / BTS
E.3 Shelter / BTS Foundation
- Soil Excavation m3
- Sand Layering 100mm m3
- Lean Concrete 50mm m3
- River Stone Masonry m3 3.750 3.750 3.750 3.750 3.750
- Concrete K-225
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard kg 90.272 90.272 90.272 ### 90.272 90.272 90.272 90.272 90.272 90.272
- Concrete K-225 with SK SNI 03.2002 Standard m3 1.250 1.250 1.250 ### 1.250 1.250 1.250 1.250 1.250 1.250
E.4 Shelter / BTS
- CKD Shelter (material supply by Protelindo)
a. Delivery Ls
b. Installation Ls
- Permanent Shelter (refer to drawing)
a. Building Ls
- Baseframe (material supply by Protelindo)
a. Delivery Ls
b. Installation Ls

Non Standard (If applicable)

a. Bored Pile 40cm (supply and installation) longitudinal bar 8 pcs m'
b. Bored Pile 60cm (supply and installation) longitudinal bar 12 pcs m'
c. Mini Pile 40cm (supply and installation) m'
d. Wooden Pile 6 - 8 cm (supply and installation) m'
e. Wooden Pile 8 - 10 cm (supply and installation) m'
f. Wooden Pile 10 - 12 cm (supply and installation) m'
g. Wooden Pile 12 - 15 cm (supply and installation) m'
h. Cut and fill (labor and material) m3
i. Soil Import m3
j. Concrete K-225
- Weight of steel (WoS) with SNI 07.2052 1990/JIS G-3112 Standard kg
- Concrete K-225 with SK SNI 03.2002 Standard m3
k. Stone Masonry m3
Page 12 of 16
 Quantity
BILL OF QUANTITY & UNIT RATE - CIVIL WORKS & TOWER WORKS EXCELCOM-OUTDOOR PROJECT
NO. Unit Price UNIT
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
ITEM

Sub Total E Shelter / BTS Foundation

F. Obstruction light work

- Lamp Compatible Protelindo Specification (with junction box & fotocell) (AC/DC) unit 1.000 1.000 1.000 2.000 2.000 2.000 3.000
- NYY 2x2.5mm (taken from ACPDB in Shelter) m' 30.000 35.000 45.000 55.000 55.000 55.000 65.000

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 unit 3.000 3.000 3.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000
- BC 50 mm2 from spitzen to copper rod m'
- Steel Cable min 80 mm2 (tower leg, fence, EGB) m' 80.000 80.000 80.000 55.000 55.000 45.000 45.000 45.000 45.000 45.000
- Steel Busbar 10x30x0,8 cm 16 holes with isolator unit 4.000 5.000 5.000 4.000 4.000 2.000 2.000 3.000 3.000 3.000

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 unit 1.000 1.000 1.000 ### 1.000
- Grounding Well, 200x150x50 with galvanized steel plate unit
- Grounding control Pit 50x50x50cm unit 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
- BC 50 mm2 for ring grounding tower and integration m' 70.000 70.000 70.000 70.000 70.000
- EGB & IGB terminal, steel 10x30x0.8cm+isolator+14holes, diameter 12mm pcs 1.000 1.000 1.000 ### 1.000 2.000 2.000 2.000 2.000 2.000
- BCC 50mm2 for equipment m'
- BCC 50mm2 for bonding m' 10.000 10.000 10.000 ### 10.000
- Exothermic Welding point 15.000 15.000 15.000 ### 15.000 20.000 20.000 20.000 20.000 20.000

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 unit
- Delivery Ls
- Installation Ls

H.2 Non Standard (if applicable)

H.1.2 M/E for Outdoor (Mobile-8)
- Supply Complete M/E as specification unit
- Delivery Ls
- Installation Ls
H.2.1 M/E for Indoor (Bakrie)
- Supply Complete M/E as specification unit
- Delivery Ls
- Installation Ls
H.2.3 M/E for Indoor (NTS)
- Supply Complete M/E as specification unit
- Delivery Ls
- Installation Ls
H.2.4 M/E for Outdoor (NTS)
- Supply Complete M/E as specification unit
- Delivery Ls
- Installation Ls
H.2.5 M/E for Indoor (STI)
- Supply Complete M/E as specification unit
- Delivery Ls
- Installation Ls
H.2.8 M/E for Outdoor (EXCELCOM)
Supply Complete M/E as specification ( KWH + ACPDB Panel) unit 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
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 Ls 1.00 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000

Sub Total H Mechanical Electrical

I. Documentation
- Site Binder (2 hardcopies and softcopies) Ls 1.000 1.000 1.000 ### 1.000 1.000 1.000 1.000 1.000 1.000
Refer to Site Binder Check list

Sub Total I Documentation

GRAND TOTAL

Approved by

PM Project Direct. Project VP New site Project VP Engineering

( ) ( ) ( . ) ( ..

Page 13 of 16
Quantity

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

48.500 48.500 48.500 48.500 48.500 48.500

150.000 150.000 150.000 150.000 150.000 150.000
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 1.000 1.000 1.000 1.000

15.000 15.000 15.000 15.000 15.000 15.000

146.051 146.051 154.661 202.849 229.635 354.845

7.055 7.055 7.568 10.430 12.152 15.860
113.073 113.073 118.876 153.959 166.797 257.001

Page 14 of 16
Quantity

Tower 53m 3L Tower 55m 3L Tower 60m 3L Tower 70m 3L Tower 80m 3L Tower 100m 3L

3.528 3.528 3.784 5.215 6.076 7.930

2,976.057 2,976.057 3,206.531 4,228.904 4,942.120 6,448.160

32.978 32.978 35.785 48.890 62.838 97.844

11538.83 11,755.230 15,358.170 19,358.360 28,673.508 42,647.980

11538.83 11,755.230 15,358.170 19,358.360 28,673.508 42,647.980

1.000 1.000 1.000 1.000 1.000 1.000

3.750 3.750 3.750 3.750 3.750 3.750

90.272 90.272 90.272 90.272 90.272 90.272

1.250 1.250 1.250 1.250 1.250 1.250

Page 15 of 16
Quantity

Tower 53m 3L Tower 55m 3L Tower 60m 3L Tower 70m 3L Tower 80m 3L Tower 100m 3L

3.000 3.000 3.000 4.000 4.000 4.000

70.000 70.000 75.000 85.000 95.000 115.000

1.000 1.000 1.000 1.000 1.000 1.000

45.000 45.000 45.000 45.000 45.000 45.000

3.000 3.000 3.000 3.000 3.000 3.000

1.000 1.000 1.000 1.000 1.000 1.000

70.000 70.000 70.000 80.000 90.000 95.000
2.000 2.000 2.000 2.000 2.000 2.000

20.000 20.000 20.000 20.000 20.000 20.000

1.000 1.000 1.000 1.000 1.000 1.000

1.000 1.000 1.000 1.000 1.000 1.000

1.000 1.000 1.000 1.000 1.000 1.000

VP Engineering VP Finance

( .. ) ( . )

Page 16 of 16