PT.

INTI BANGUN SEJAHTERA

CME Typical Work Item and Volume For Outdoor BTS ( GF)
Site Id : CRB_Infill02
Vendor Id : NCRB_0174
Site Name : KANDANG PERAHU CIREBON
Tower Height : SLIMTOWER 36 M
Tower Fabrikator : DHJ - ARM
ODC Foundation : Phasa 2C
Contractor : PT. MITRABHAKTI INTI PERDANA
** If Only for CME Works, don't fill volume at Sitac Work

No Item Unit Vol Unit Price - IDR Total Price - IDR

I Site Preparation
2 As Built Drawing & Site Binder base on SOP List ls 1.00 2,500,000 2,500,000
C Physical Preparations (Permit) ls 1.00 7,500,000 7,500,000
-
II IMPELEMNTATION CME -
A Tower Structure -
Tower Material Fabrications incl all accessories as per design Drawing ( Vertical ladder,Vertical and
1 Kg 151.65 25,000 3,791,250
Horizontal cable ladder, mounting Antenna Sectoral/GPS/OBL)
2 Tower Erections Incl. accessories mention at point 1 above Kg 6,011.34 1,300 7,814,742
3 Tower Painting (if required as per KKOP recommendation) -
4 Tower Material Transportation (incl material completenes Check and storage at site) Kg 5,859.69 650 3,808,799
-
B Tower Foundation -
1 Soil Excavation m3 66.29 55,000 3,645,950
2 Sand Layer m3 2.81 325,000 913,250
3 Concrete floor 1:3:5 t=5cm m3 1.40 1,160,700 1,624,980
4 Concrete K 225 m3 14.69 3,200,000 47,008,000
5 Back Fill per layer max thickness 30 cm, compacted with stamper machine m3 48.08 19,000 913,520
6 Grouting ls 1.00 891,984 891,984
7 Ladder and cable tray Concrete Foundation ( K 175) m3 0.13 3,100,000 403,000
8 Finishing with cement & black painting m2 7.85 95,000 745,750
9 Bore pile (k250) dia 40cm circular include transportation, mcahine and instalation m' - - -

10 Wooden Pile dia 8 cm length 6m Circular include transportation, machine and installation pcs - - -

-
C1 Outdoor Cabinet Foundation -
1 Soil Excavation m3 0.92 55,000 50,600
2 Sand Layer m3 0.29 325,000 94,250
3 Stone Mansory m3 0.97 675,000 654,750
4 Soil Backfiled m3 0.78 30,000 23,400
5 Concrete Pad and Stair ( K175) m3 0.78 3,100,000 2,418,000
6 Plestering & Painting m2 8.43 95,000 800,850
-
D Grounding System & Earthing <1 ohm -
1 Cooper bonded rod 3m Q 3/4 caldweling to BC site perimeter ring 50 mm2 pcs 7.00 825,000 5,775,000
2 BC 50mm2 site perimeter ring m' 88.20 70,000 6,174,000
3 MGB/ Main Grounding Bar (Steel Galvanized) 300x100x10 mm 2 rows 14 holes M8 pcs 1.00 203,068 203,068
4 EGB/ External Grounding Bar (Steel Galvanized) 300x100x10 mm 2 rows 14 holes M8 pcs 2.00 203,068 406,136
5 IGB/ Internal Grounding Bar (Steel Galvanized) 300x100x10 mm 2 rows 14 holes M8 pcs - 203,068 -
6 Ceramic Isolator For MGB, EGB & IGB ( Incl all accssories required) pcs 6.00 21,875 131,250
7 Stainles Cable Stone ( Incl all accssories required ex. Bolt,Nuts, cable shoe & label) pcs 14.00 7,500 105,000
8 All aluminium aloy Cable ( AAAC) 70mm2 indoor ring Shelter m' - 17,955 -
9 Termination / Control box ( inside 40x40x50cm) with padlock pcs 1.00 1,087,402 1,087,402
10 Exothermic Weld connection point 11.00 160,000 1,760,000

11 5/8" - 60cm Aluminium Lighting Splizten ( incl accessories required ex reducer bracket, isolator set 1.00 246,250 246,250
etc)
12 All aluminium aloy Cable ( AAAC) 70mm2 Down Conductor & EGB Interconnection m' 84.20 17,955 1,511,811
13 Bimetalic connector pcs 1.00 350,000 350,000
14 PVC pipe Cable duct dia 3/4 (ex Clipsal) for indoor ring Shelter and buried AAAC m' 9.93 4,500 44,685
PT. INTI BANGUN SEJAHTERA
CME Typical Work Item and Volume For Outdoor BTS ( GF)
Site Id : CRB_Infill02
Vendor Id : NCRB_0174
Site Name : KANDANG PERAHU CIREBON
Tower Height : SLIMTOWER 36 M
Tower Fabrikator : DHJ - ARM
ODC Foundation : Phasa 2C
Contractor : PT. MITRABHAKTI INTI PERDANA
** If Only for CME Works, don't fill volume at Sitac Work

No Item Unit Vol Unit Price - IDR Total Price - IDR

-
E Mechanical & Electrical (ME) -
1 Delivery, Installation and Testing ACPDB & KWH Panel Area West Java ls 1.00 - -
I MDP + Arrester Protections -

1 Standard Smart MDP/ACPDB + Arrester Protection ( Outdoor Type IP 66 Based on approved set - 9,125,000 -
specification,supply by recommended panel maker)
2 Pole 3" for MDP & Alarm Panel plecament incl accessories ( anchor bolt etc) kg 32.00 25,000 800,000
II Site Lamp / Light Instalation -
b Site Perimeter Lamp & OBL -
2x36 WattPhilips TL site/Perimeter Lamp incl mounting and Amature Outdoor Type casing attach
1 set 2.00 1,554,900 3,109,800
on power leg ( include cable)
2 Fitting + Aircraf Warning Light ( OBL Lamp) pcs 1.00 4,500,000 4,500,000
PT. INTI BANGUN SEJAHTERA
CME Typical Work Item and Volume For Outdoor BTS ( GF)
Site Id : CRB_Infill02
Vendor Id : NCRB_0174
Site Name : KANDANG PERAHU CIREBON
Tower Height : SLIMTOWER 36 M
Tower Fabrikator : DHJ - ARM
ODC Foundation : Phasa 2C
Contractor : PT. MITRABHAKTI INTI PERDANA
** If Only for CME Works, don't fill volume at Sitac Work

No Item Unit Vol Unit Price - IDR Total Price - IDR

3 NYY 3x2.5mm for OBL m' 73.03 22,444 1,639,085

4 Joint Box IP 65 & cable gland ( if required) pcs - - -
-
IV KWH Panel -

1 Standar KWH Panel Box With mounting ( Base on Approved Specification supply by recommended set - 8,260,000 -
panel maker)
2 Pole ( Standard PLN) for placed KWH Panel Box Incl all Accesorries, Foundation ls 1.00 2,100,000 2,100,000
3 Combination Pad Lock pcs 1.00 216,000 216,000
4 Flexible isolator for power cable ducting + flexible isolator + clamp ls 1.00 250,000 250,000
5 Main Power Cable NYFGBY 4 x 16 mm m' 11.24 115,000 1,292,600
F Cable Tray Outdoor -
1 Cable Tray Outdoor ( width 30cm) with support finishing with holdpped galvanized m' 1.75 270,000 472,500
2 Cable Tray Horizontal ( width 40cm) with support finishing with holdpped galvanized m' 3.50 270,000 945,000
-
G Fence and Lanscaping & acces Road -
1 Soil Excavation m3 3.01 55,000 165,550
2 Sand Layer m3 0.53 325,000 172,250
3 Stone Masonry m3 - - -
4 Soil Back Filed m3 1.70 30,000 51,000
5 Brick Masonry m2 - - -
6 Reinforced Concrete (K-175) m3 1.31 3,100,000 4,061,000
7 Plastar (t=1.5-2 cm) with painting (2 layer) ICI Dulux/Danapaint weathershield m2 8.03 95,000 762,850
8 Gravel Layer Minimum t=5cm (laid with 5cm compacted sand) m2 51.40 17,700 909,780
9 Drainage system ( if required) -
- Cansteen m' 26.90 29,219 785,991
- Fence post BRC 300, dia 2" t=3 mm for barberd wire ( Hot Dip Galvanized) New pcs 15.00 350,000 5,250,000
- BRC Fencing type P 240 dia 8 mm ( Hot galvanized (new) pcs 14.00 1,125,000 15,750,000
- Galvanized barbed wire clamped on BRC pole 5 Rows and zigzag m' 32.00 52,200 1,670,400
- Single Sliding dor gate L=3M with 3 pairs hinge galvanized include master lock set 1.00 4,695,100 4,695,100
-
Accses Road -
15 Cansteen m' - - -
16 Gravel Layer Minimum t=5cm 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 - - -
-
H Electrical Power PLN -
1 Electrical power PLN 4.4 KVA ( include BPUJL,3 pole & cable+ KWH etc) ls 1.00 - -
2 Electrical power PLN 7.7 KVA ( include BPUJL,3 pole & cable+ KWH etc) ls - - -
-
I Other Works -
1 Combination Pad Lock for ACPDB pcs 1.00 216,000 216,000
2 Additional Mob, Coord and transportation (ST 36m) - Cirebon ls - - -
3 Demolish Existing Stone Masonry ls - - -
4 Stone Masonry for Fence m3 2.94 675,000 1,984,500
5 Stone Masonry for Akses (stair) m3 1.54 675,000 1,039,500
PT. INTI BANGUN SEJAHTERA
CME Typical Work Item and Volume For Outdoor BTS ( GF)
Site Id : CRB_Infill02
Vendor Id : NCRB_0174
Site Name : KANDANG PERAHU CIREBON
Tower Height : SLIMTOWER 36 M
Tower Fabrikator : DHJ - ARM
ODC Foundation : Phasa 2C
Contractor : PT. MITRABHAKTI INTI PERDANA
** If Only for CME Works, don't fill volume at Sitac Work

No Item Unit Vol Unit Price - IDR Total Price - IDR

156,236,583