boq-development-2010.xls

8/10/2019 boq-development-2010.xls

1/11

PROTELINDO BoQ 2010PROJECT CME TOWER ROLL OUT - New Site Indoor

Indonesia

I. PRE-IMPLEMENTATION

Standard

- Site Acquisition (Inc. Documentation, accessories and complete ground lease, SSR, Admin of Lease Payment) Ls 1.000 1.000

- IMB Permit (Surat Izin Mendirikan Bangunan dan Izin Prinsip) Ls 1.000 1.000

- Local Community Permit (Community permit, RT+RW+Lurah+Camat recommendation) Ls 1.000 1.000

- Soil Test /Hammer Test Report (Present by University or representative consultant) Ls 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

- PLN (PLN Avaibility and application through AKLI certified company) Ls 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

- Establish water supply for site works Ls 1.000 1.000

- Mobilization and Demobilization Ls 1.000 1.000

- Mobilization from ground to rooftop for Poles Ls 1.000 1.000

- Mobilization from ground to rooftop for SST Ls

Ls

Ls 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

m1

m2

Ls

unit


a. Retaining wall m3b. 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


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


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

- NYY 4x25mm2 m'- NYFGBY 4x16mm2 m'

- 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






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

b. Sand layer under the foundation t=10cm m3

Pole 6m 3 unit Pole 9m 3 unit

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

ITEM

Unit Price Java

- Sliding door 1,5 m width

- Yard Lamp TL 2x36w (includes material, labor, cabling and accessories)

- Detailed Site Design

- Tower Foundation Design

- Construction Drawing and BoQ)

- Fence

- Landscaping (gravel) thickness 15 cm

Page 1 of 11


2/11



ITEM

Unit Price Java

c. Backfilling foundation soil and compaction per 300mm m3

Concrete work

d. Concrete work floor (lean concrete 5cm) m3

e. Concrete K-225



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'





j. Excavation at rocky soil (Labor and Equipment) m3

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

a. IWF Steel (hot-dip galvanized) kg

b. Anchor HILTI M20 - 25cm (Include HILTI Chemicals) pcs 36.000 36.000

c. Concrete for counterweight K-225 (include rebar)



d. Pole 6m (Installation only) unit

e. Pole 9m (Installation only) unit

f. Pole 12m (Installation only) unit


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


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)

kg 450.000 1,267.315

kg 450.000 1,267.315

- 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 LsFour 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

- 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

- Concrete K-225

kg 80.474 80.474

m3 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)



c. Mini Pile 40cm (supply and installation) m'd. Wooden Pile 6 - 8 cm (supply and installation) m'




h. Cut and fill (labor and material) m3

i. Soil Import m3

- Delivery of material to site

- Tower erection works including installation of antenna mounting and any Accessories

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

- Concrete K-225 with SK SNI 03.2002 Standard

Page 2 of 11


3/11



ITEM

Unit Price Java

j. Concrete K-225



k. Stone Masonry m3

Sub Total E Shelter / BTS Foundation

F. Obstruction light work

unit

- NYY 2x2.5mm (taken from ACPDB in Shelter) 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 unit 3.000 3.000

- BC 50 mm2 from spitzen to copper rod m'm' 80.000 80.000

- Steel Busbar 10x30x0,8 cm 16 holes with isolator unit 4.000 5.000

Sub Total G.1 Upper Earthing System

G.2 Lower Earthing System


- Copper Rod 5/8" L=4m unit 1.000 1.000

- Grounding Well, 200x150x50 with galvanized steel plate unit

- Grounding control Pit 50x50x50cm unit 1.000 1.000

- BC 50 mm2 for ring grounding tower and integration m'

- EGB & IGB terminal, steel 10x30x0.8cm+isolator+14holes, diameter 12mm pcs 1.000 1.000

- BCC 50mm2 for equipment m'

- BCC 50mm2 for bonding m' 10.000 10.000

- Exothermic Welding point 15.000 15.000

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)


- Delivery Ls

- Installation Ls

H.2.1 M/E for Indoor (Bakrie)


- Delivery Ls

- Installation Ls

H.2.3 M/E for Indoor (NTS)


- Delivery Ls

- Installation Ls

H.2.4 M/E for Outdoor (NTS)


- Delivery Ls- Installation Ls

H.2.5 M/E for Indoor (STI)


- 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

a. Fire Alarm

- Fire Alarm complete with battery - NITTAN pcs 1.000 1.000

- Smoke detector pcs 1.000 1.000

- Fixed heat detector pcs 1.000 1.000

- Alarm horn bell pcs 1.000 1.000

- Fire Extinguisher 5 kg (Halotron,Gunebbo) pcs 1.000 1.000

- Magnetic Door Sensor unit 1.000 1.000

- Installation and testing Ls 1.000 1.000

b. Lighting in the Shelter

- Indoor Lamp TL 2 x 40 watt (Artoria) set 1.000 1.000

- Outdoor Lamp TL 2 x 18 watt (Artoria) set 2.000 2.000

- Double Switch (Vimar, Broco, MK) pcs 1.000 1.000

- Single Switch (Vimar,Broco,MK) pcs 1.000 1.000

- Socket (Vimar, Broco, MK) pcs 2.000 2.000

- Cable NYA 1 x 2,5 black (Supreme) m' 50.000 50.000

- Cable NYA 1 x 2,5 blue (Supreme) m' 50.000 50.000

- Cable NYA 1 x 2,5 red (Supreme) m' 50.000 50.000

- Cable NYA 1 x 2,5 yellow green (Supreme) m' 30.000 30.000- Cable data ( Cable telfon) isi 6 for instalation alarm m' 10.000 10.000

- Cable data ( Cable telfon ) isi 2 for instalation alarm m' 30.000 30.000

- Cable NYAF 0.1 mm Jembo Cable for Alarm roll 3.000 3.000

- Pipe Clipsal 20mm ''- 3 meter pcs 20.000 20.000

- Clamp Clipsal 20mm ' pcs 30.000 30.000

- Elbow Clipsal 20mm ' pcs 20.000 20.000

- T Dust Clipsal three branches pcs 4.000 4.000

- Screw - 1" wrap 4.000 4.000

- Fotocell Lumina 10 A (Brand Jepan) pcs 1.000 1.000

- Cable ties White Color 25cm wrap 2.000 2.000

- Flexible White Color 20mm roll 1.000 1.000

- Sealant White Color tube 4.000 4.000

- Sealant Black Color tube 1.000 1.000

- Feeder Entry Point (Roxtec) 18 holes unit 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

- Cable Ducting 10cm x 5cm x 200cm + Cover (Legrand) stem 15.000 15.000

- Pipe Air Conditioning 1,5 pk ( 1/4 x 1/2 ) m' 15.000 15.000

- Duct tape lem pipe Air Conditioning pcs 2.000 2.000

- Steel Cable min 80 mm2 (tower leg, fence, EGB)

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

Page 3 of 11


4/11



ITEM

Unit Price Java

- Cable NYM 3 x 2,5 for instalation Air Conditioning (Supreme) m' 15.000 15.000

- Cable NYM 4 x 2,5 for instalation Air Conditioning (Supreme) m' 20.000 20.000

- Cage Air Conditioning unit 2.000 2.000

- Padlock ABUS 40 cm for Cage Air Conditioning pcs 2.000 2.000

- Dynabolt M 10 x 15 pcs 8.000 8.000

- Bolt + nut M 8 x 25 Stainlis steel pcs 8.000 8.000

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

- Angle L Indoor 400 - LG pcs 4.000 4.000

- Jointing tray Indoor pcs 4.000 4.000

- Support tray indoor pcs 4.000 4.000

- Bolt + nut M 8 x 25 stainlis steel pcs 48.000 48.000- Bolt + nut M 6 x 35 stainlis steel for suport tray pcs 4.000 4.000

f. Sub Distribution Panel (ACPDB) unit 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

- 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

- 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

- EGB terminal, steel galvanized 10x30x0.8cm + Isolator + 14holes, diameter 12mm unit 1.000 1.000

- Indoor Grounding bar Phoenix Contact (PEB) unit 1.000 1.000

- Exothermic Welding / Cad weld (Refer to Drawing) ttk 3.000 3.000

- BC wire 50 mm2 m' 10.000 10.000

- BCC wire 50 mm2 Grounding for Cable Tray m' 10.000 10.000

- Cable power NYFGBY 4 x 25 mm m' 15.000 15.000

j. Pole Kwh meter unit 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

Refer to Site Binder Check list

Sub Total I Documentation

GRAND TOTAL

Approved by

PM Project Direct. Project

.

Page 4 of 11


5/11

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

Tower 100m 3L

Page 5 of 11


6/11

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


7/11

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

30.00010.000

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


8/11

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

48.0004.000

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


9/11

PROTELINDO BoQ 2010PROJECT CME TOWER ROLL OUT - New Site Outdoor

Indonesia

I. PRE-IMPLEMENTATION

Standard

- Site Acquisition (Inc. Documentation, accessories and complete ground lease, SSR, Admin of Lease Payment) Ls 1.000

- IMB Permit (Surat Izin Mendirikan Bangunan dan Izin Prinsip) Ls 1.000

- Local Community Permit (Community permit, RT+RW+Lurah+Camat recommendation) Ls 1.000

- Soil Test /Hammer Test Report (Present by University or representative consultant) Ls 1.000

- Pre Design Package (detailed proposed site layout and access as Protelindo Standard format approved by Engineering Dept.) Ls 1.000

- PLN (PLN Avaibility and application through AKLI certified company) Ls 1.000


- 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

- Establish water supply for site works Ls 1.000

- Mobilization and Demobilization Ls 1.000

- Mobilization from ground to rooftop for Poles Ls 1.000

- Mobilization from ground to rooftop for SST Ls

Ls

Ls 1.000

Sub Total A Preparation Work

B. General Construction

B.1 Fence and Yard

Standard

a. Site Construction 10 m x 15 m

m1

m2

Ls

unit

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


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


a. Concrete access road K-175 (thickness 150mm) m2

b. Gravel access road (thickness 150mm) m2

c. Concrete bridge K-175



d. Wooden Bridge (LxW = 3x1) unit





i. Stone Masonry m3

j. Import Soil m3k. 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


a. PLN Connection 7.70 kVA (inc. Pole 2 unit & Foundation + cable power 80m) by AKLI Certif ied 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

- NYY 4x25mm2 m'

- NYFGBY 4x16mm2 m'

- NYFGBY 4x25mm2 m'

i. Laying cable under ground (inc. Excavation, sand layer and filing) m'

j. Transformer







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

b. Sand layer under the foundation t=10cm m3

c. Backfilling foundation soil and compaction per 300mm m3

Concrete work

d. Concrete work floor (lean concrete 5cm) m3

e. Concrete K-225

Pole 6m 3 unit Pole NO.

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

ITEM

- Fence

Unit Price

- Detailed Site Design

- Tower Foundation Design

- Construction Drawing and BoQ)

UNIT

- Landscaping (gravel) thickness 15 cm

- Sliding door 1,5 m width

- Yard Lamp TL 2x36w (includes material, labor, cabling and accessories)

Page 9 of 1


10/11

Pole 6m 3 unit Pole

NO.BILL OF QUANTITY & UNIT RATE - CIVIL WORKS & TOWER WORKS EXCELCOM-OUTDOOR PROJECT

ITEM

Unit Price UNIT



C.2Non Standard (if applicable)a. Bored Pile 40cm (supply and installation) longitudinal bar 8 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'





j. Excavation at rocky soil (Labor and Equipment) m3

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

a. IWF Steel (hot-dip galvanized) kg

b. Anchor HILTI M20 - 25cm (Include HILTI Chemicals) pcs 36.000

c. Concrete for counterweight K-225 (include rebar)



d. Pole 6m (Installation only) unit

e. Pole 9m (Installation only) unit

f. Pole 12m (Installation only) unit


Building Strengthening

a. Steel Beam Reinforcement kg

b. Concrete K-225


- Concrete K-225 with SK SNI 03.2002 Standard m3c. 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)

kg 450.000

kg 450.000

- 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 Lsb. 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

- 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

- Concrete K-225

kg 90.272

m3 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)



c. Mini Pile 40cm (supply and installation) m'

d. Wooden Pile 6 - 8 cm (supply and installation) m'




h. Cut and fill (labor and material) m3

i. Soil Import m3

j. Concrete K-225



k. Stone Masonry m3

Sub Total E Shelter / BTS Foundation

F. Obstruction light work

unit

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

- Concrete K-225 with SK SNI 03.2002 Standard

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

- Delivery of material to site

- Tower erection works including installation of antenna mounting and any Accessories

Page 10 of 1


11/11

Pole 6m 3 unit Pole 9m

NO.BILL OF QUANTITY & UNIT RATE - CIVIL WORKS & TOWER WORKS EXCELCOM-OUTDOOR PROJECT

ITEM

Unit Price UNIT

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

Sub Total F Obstruction light work

G. Earthing system

G.1 Upper Earthing System


- Spitzen steel 3/4" x 150 cm + connection pipe 2" x 2 m+isolator unit 3.000

- BC 50 mm2 from spitzen to copper rod m'

m' 80.000

- Steel Busbar 10x30x0,8 cm 16 holes with isolator unit 4.000

Sub Total G.1 Upper Earthing System

G.2 Lower Earthing System


- Copper Rod 5/8" L=4m unit 1.000

- Grounding Well, 200x150x50 with galvanized steel plate unit- Grounding control Pit 50x50x50cm unit 1.000

- BC 50 mm2 for ring grounding tower and integration m'

- EGB & IGB terminal, steel 10x30x0.8cm+isolator+14holes, diameter 12mm pcs 1.000

- BCC 50mm2 for equipment m'

- BCC 50mm2 for bonding m' 10.000

- Exothermic Welding point 15.000

Sub Total G.2 Lower Earthing System

H. Mechanical Electrical

H.1 Standard

H.1.1 M/E for Indoor (Mobile-8)


- Delivery Ls

- Installation Ls

H.2 Non Standard (if applicable)

H.1.2 M/E for Outdoor (Mobile-8)


- Delivery Ls

- Installation Ls

H.2.1 M/E for Indoor (Bakrie)


- 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)


- Delivery Ls

- Installation Ls

H.2.5 M/E for Indoor (STI)


- Delivery Ls

- Installation Ls

H.2.8 M/E for Outdoor (EXCELCOM)

Supply Complete M/E as specification ( KWH + ACPDB Panel) unit 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 pcSupply, Delivery and Install (Pole Galvanized dia 3''- 5 meter) Included Foundation and Accessories Ls 1.00

Sub Total H Mechanical Electrical

I. Documentation

- Site Binder (2 hardcopies and softcopies) Ls 1.000

Refer to Site Binder Check list

Sub Total I Documentation

GRAND TOTAL

Approved by

PM Project Direct. Project

( ) ( )

- Steel Cable min 80 mm2 (tower leg, fence, EGB)

Page 11 of 11

boq-development-2010.xls

Documents