CME Typical Works Item and Volume for Outdoor BTS (RT)

New Specification Panel

Site ID ZYKT_0038
Vendor ID ZYKT_0038
Site Name Harjobinangun IV
Tower Height SST 36m
Tower Pabricator JAYA ENGINEERING TECHNOLOGY
Type of Project TDD Phase 2C

Unit Price (IDR) TOTAL PRICE

No. Item Work Volume Unit
Material Material
II SITE PREPARATION
I Material
- Kayu Albasiah 4/6 - 4M 2.00 Ikat 170,000.00 340,000.00
- Paku biaya 2"- 5" 0.50 Kg 15,000.00 7,500.00
- Kayu Papan 3/20cm Albasiah 2.00 Btg 40,000.00 80,000.00
- Benang 1.00 Pak 40,000.00 40,000.00
- Selang Waterpas 20.00 m 2,500.00 50,000.00
- Terpal 4 x 6 1.00 pcs 300,000.00 300,000.00
- Seng 5.00 m 45,000.00 225,000.00
1,042,500.00
II Tenaga
- Mobiliasasi Pekerja 1.00 Ls 1,500,000.00 1,500,000.00
- Upah Tenaga Pengukuran dan Pembersihan Lahan 1.00 Ls 2,000,000.00 2,000,000.00
3,500,000.00
III AlatBantu
- Biaya Keamanan 1.00 Ls 2,000,000.00 2,000,000.00
- Sewa Air 1.00 Ls 500,000.00 500,000.00
- Sewa Listrik 1.00 Ls 500,000.00 500,000.00
3,000,000.00

Subtotal - Site Preparation 7,542,500.00

III IMPLEMENTATION CME
A Tower Structure - GF
II Tenaga
- Jasa Tower Erection incl. all accessories 6,044.89 kg 1,075.29 6,500,000.00
- Jasa Tower Material Transportation 6,041.89 kg 620.67 3,750,000.00
10,250,000.00

Subtotal - Tower Structure 10,250,000.00

B Tower Foundation - GF
I Material
- Bata Merah 558.60 Bh 700.00 391,020.00
- Besi Beton 10 KS 22.00 Kg 66,880.00 1,471,360.00
- Besi Beton D16 Ulir 95.00 Kg 180,120.00 17,111,400.00
- Cat Air 1.00 Kg 55,000.00 55,000.00
 - Cat Dasar 2.00 Kg 40,000.00 80,000.00
- Dolken kayu dia 8-10 cm / 4 m 38.00 btg 25,000.00 950,000.00
- Kaso 5/7 Borneo Super ( 2x Pakai ) 50 % 8.00 btg 100,000.00 800,000.00
- Kawat Beton 20.00 Kg 15,000.00 300,000.00
- Kayu Kaso 4/6 6.00 ikat 170,000.00 1,020,000.00
- Kuas 1.00 BH 20,000.00 20,000.00
- Multipleks 9 mm ( 2 x Pakai ) 75 % 7.00 Lbr 135,000.00 945,000.00
- Paku 8.00 Kg 15,000.00 120,000.00
- Pasir beton 12.00 M3 250,000.00 3,000,000.00
- PC (50 kg) 119.00 Zak 67,000.00 7,973,000.00
- Semen Sika Grout 6.00 kg 125,000.00 750,000.00
- Split Pecah 2/3 13.00 M3 300,000.00 3,900,000.00
38,886,780.00
II Tenaga
- Upah Borongan Pondasi Tower 1.00 Lot 16,500,000.00 16,500,000.00
16,500,000.00
III Alat Bantu
- Sewa Molen 1 hari 2 unit + BBM 1.00 Lot 900,000.00 900,000.00
- Sewa Vibrator +BBM + Operator 1.00 Lot 500,000.00 500,000.00
- Mix Design 1.00 Lot 1,500,000.00 1,500,000.00
- Sewa Stamper 3 hari + BBM 1.00 Lot 750,000.00 750,000.00
- Sewa Test Slump + Kubus + Lab 1.00 Lot 500,000.00 500,000.00
4,150,000.00

Total - Tower Foundation 59,536,780.00

C1 Outdoor Cabinet Foundation - GF
I Material
- Batu belah 1.18 M3 300,000.00 352,800.00
- Besi Beton 10 KS 11.00 Kg 66,880 735,680.00
- Besi Beton 8 KS 2.00 Kg 44,082 88,164.00
- Cat Air 1.00 Kg 55,000.00 55,000.00
- Cat Dasar 2.00 Kg 40,000.00 80,000.00
- Kaso 5/7 Borneo Super ( 2x Pakai ) 50 % 2.00 btg 100,000.00 200,000.00
- Kawat Beton 1.00 Kg 15,000.00 15,000.00
- Kuas 1.00 BH 20,000.00 20,000.00
- Multipleks 9 mm ( 2 x Pakai ) 75 % 1.00 Lbr 135,000.00 135,000.00
- Paku 0.37 Kg 15,000.00 5,520.00
- Pasir beton 1.00 M3 250,000.00 250,000.00
- PC (50 kg) 5.00 Zak 57,000.00 285,000.00
- Split Pecah 2/3 0.11 M3 300,000.00 31,590.00
2,253,754.00
II Tenaga
- Upah Borongan Pondasi Tower 1.00 Lot 1,200,000.00 1,200,000.00
1,200,000.00
III Alat Bantu
- Sewa Stamper 1 hari + BBM 1.00 Lot 250,000.00 250,000.00
250,000.00
 Subtotal - Outdoor Cabinet Foundation 3,703,754.00
G Fence & Landscaping (for 10m x 10m land size)
I Material
- BatuMerah 950.00 pcs 700 665,000.00
- Besi Beton 10 KS mm 7.00 Kg 66,880 468,160.00
- Besi Beton 8 mm KS 7.00 Kg 44,082 308,574.00
- Besi Beton 12 mm KS 19.00 Btg 101,650 1,931,350.00
- Cat Air 1.00 Kg 55,000 55,000.00
- Cat Dasar 2.00 Kg 40,000 80,000.00
- Kaso 4/6 Borneo Super ( 2x Pakai ) 50 % (8 btg) 1.00 ikat 170,000 170,000.00
- Kawat Beton 3.00 Kg 15,000 45,000.00
- Kayu Papan 3/20cm Albasiah 2.00 btg 35,000 70,000.00
- Kuas 1.00 BH 20,000 20,000.00
- Multipleks 9 mm ( 2 x Pakai ) 75 % 0.32 Lbr 135,000 43,470.00
- Paku 1.00 Kg 15,000 15,000.00
- Pasir beton 4.20 M3 250,000 1,050,000.00
- PC (50 kg) 28.00 Zak 57,000 1,596,000.00
- Sirtu 4/5 6.50 m3 300,000 1,950,000.00
- Split Pecah 2/3 2.00 M3 300,000 600,000.00
9,067,554.00
II Tenaga
- Upah Borongan Pagar, Halaman dan Akses Jalan 1.00 Lot 7,800,000.00 7,800,000.00
7,800,000.00

Sub Total - Fence & Landscaping 16,867,554.00

D Grounding system & earthing < 1 ohm - GF/RT, Cable Tray and Mechanical Electrical
I Material Fabrikasi
- Mounting antenna sectoral 3.00 Set 1,200,000.00 3,600,000.00
- Mounting GPS 1.00 set 150,000.00 150,000.00
- Mounting OBL 1.00 set 150,000.00 150,000.00
- Pole ACPDB 3" Medium (Incld.dynabolt 4 pcs) Length = 2.5mm 1.00 Set 650,000.00 650,000.00
- Pole PLN 3" Medium, (incld .pipa kebel 1,5"+ klem 2 pcs) 1.00 set 1,800,000.00 1,800,000.00
- Cable tray lebar 30 cm (KS) 1.00 btg 350,000.00 350,000.00
- Bracket + pipa lampu halaman 2.00 set 750,000.00 1,500,000.00
- Tutup bak kontrol uk. 60 x 60 1.00 set 550,000.00 550,000.00
- Tiang BRC 300, Dia. 2", t = 3 mm for Kawat Duri (Hot Dip galvanized)- New 16.00 pcs 325,000 5,200,000.00
- Pagar BRC Type P-240 dia 8 mm (Hot Dip Galvanized) 15.00 pcs 950,000 14,250,000.00
- Kawat Duri Galvanized, clamp ke Tiang BRC, 5 rown and zig-zag 37.00 m' 85,000 3,145,000.00
- Pintu Single slidding L = 3 m with 3 pairs hinge (galvanize) 1.00 Set 3,500,000 3,500,000.00
34,845,000.00
II Material ME
- Copper Bonded rod 3m 3/4" 7.00 pcs 485,000.00 3,395,000.00
- BC 50mm2 96.00 m 49,500.00 4,752,000.00
- Steel Galvanized 300x100x10mm, 2 rows 14 holes M8 3.00 pcs 115,000.00 345,000.00
- Ceramic Isolator40 x 50 Bulat 4.00 pcs 12,500.00 50,000.00
- Stainless Cable scon 70 mm + Vinyl 25.00 pcs 7,500.00 187,500.00
- Cadwel Enrico F90 11.00 Tube 85,000.00 935,000.00
- 5/8" - 60cm alumunium lighting splitzen. Plus Reducer bracket dan isolator 1.00 set 195,000.00 195,000.00
- Alumunium cable (AAAC) 70mm, 86.00 m 12,000.00 1,032,000.00
 - Bimetallic connector 1.00 pcs 245,000.00 245,000.00
- PVC pipe cable duct dia. 3/4" (ex. Clipsal) 12.00 m 12,500.00 150,000.00
- Black Cable Ties 1.00 Pack 25,000.00 25,000.00
- Klem L + Karet 43.00 pcs 10,000.00 430,000.00
- Isolasi "Nitto" Hitam 1.00 Pcs 7,500.00 7,500.00
- 2 x 36 Watt Philips TL Outdoor 2.00 Set 360,000.00 720,000.00
- OBL Lamp"SANKELUX" 1906 SGM 1.00 Pcs 2,000,000.00 2,000,000.00
- Cable NYY 3 x 2,5 mm (4 Besar) 53.00 m 17,000.00 901,000.00
- Padlock "Master: Type 604 EURD (KWH, ACPDB, Bak Kontrol ) 3.00 pcs 200,000.00 600,000.00
- Flexible Anaconda 3/4 (Black ) 10.00 m 20,000.00 200,000.00
- Cable NYFGBY 4 x 16 mm (4 Besar ) 11.00 m 105,000.00 1,155,000.00
- Padlock "Master: Type 604 EURD ( Pintu Pagar ) 1.00 pcs 275,000.00 275,000.00
17,600,000.00
II Transportasi Panel KWH dan ACPBD
- Transportasi Panel dari Jakarta ke Lokasi 1.00 Set 1,800,000.00 1,800,000.00
1,800,000.00
III Tenaga
- Upah Borongan Pemasangan Grounding, ME dan Cable Tray 1.00 Lot 5,000,000.00 5,000,000.00
5,000,000.00

Grounding system & earthing < 1 ohm - GF/RT, Cable Tray and Mechanical Electrical 59,245,000.00
H Electrical Power PLN
I Registrasi PLN
- BP 6,600.00 VA 969.00 6,395,400.00
- UJL 6,600.00 VA 165.00 1,089,000.00
- Materai 2.00 pc 7,000.00 14,000.00
7,498,400.00
II AKLI
Biaya Survey 6,600.00 VA 150.00 990,000.00
SLO 6,600.00 VA 30.00 198,000.00
Jaminan Instalasi 6,600.00 VA 400.00 2,640,000.00
Jasa Pengurusan AKLI 6,600.00 VA 500.00 3,300,000.00
7,128,000.00

Sub Total - Electrical Power PLN Rp 14,626,400

SUMMARY
MATERIAL SIPIL 51,250,588.00
UPAH SIPIL 29,000,000.00
ERECTION 6,500,000.00
TRANSPORTASI MATERIAL DR JAKARTA KE LOKASI 5,550,000.00
MATERIAL ME 17,600,000.00
171,771,988.00
MATERIAL FABRIKASI 34,845,000.00
UPAH GROUNDING DAN ME 5,000,000.00
REGISTRASI PLN 7,498,400.00
AKLI 7,128,000.00
OPERASIONAL LAPANGAN (ALAT BANTU) 7,400,000.00