34,875,000.

00
25,311,960.00
#REF!
384,172,968.00
#REF!
 Qty
No Description Unit
BARU Exisiting
PEKERJAAN UPGRADE PLN
Biaya Penyambungan (BP) va 1
Uang Jaminan Langganan (UJL) va 1
BIAYA INSTALATUR dan SLO
Diagram Gambar Jaminan Instalasi ls 1
1 Setifikat Laik Operasi (SLO) ls 1
Jildak (Jaminan Instalasi Listrik dan Asuransi Kecelakaan) ls 1
Jasa Survey ls 1
Jasa Pengurusan dan Installasi ls 1
ACCESORIS Set 1
TOTAL BIAYA UPGRADE DAYA
Qty BARU UPGRADE
Upgrade Total Upgrade Price Amount Price Amount

1
Rp 15,750,000 Rp 15,750,000 Rp 11,812,500 Rp 11,812,500
1

1
1
1
Rp 19,125,000 Rp 19,125,000 Rp 14,343,750 Rp 14,343,750
1
1
1
Rp 34,875,000 Rp 26,156,250
BMH INTERMADIATE
No Deskripsi
A BEACH MAN HOLE (BMH)
I Civil Works
1 Struktur

Floor Concrete K225,( Besi X = Ø16-200, Z =Ø12-200) dim. L = 360 cm, W = 260 cm, T = 15 cm

Wall Concrete K225, ( Besi Y = Ø16-200, Z =Ø12-200) dim. L = 330 cm, W = 180 cm T = 15 cm,
and L = 230 cm W = 180 T = 15 cm

Cap Concrete K225, ( Besi X = Ø16-200, Z =Ø12-200) dim. L = 330 cm, W = 230 cm, T = 15 cm

Cap Concrete K225, ( Besi X = Ø16-200, Z =Ø12-200) dim. L = 220 cm, W = 100 cm, T = 15 cm

2 Sparing Cabling
Pipa PVC Ø 4 inch
3 Tangga Besi L =199.5 cm W = 500 mm
(Steel Ladder + Anchor Beghel Ø16 mm)
5 Cable Hanger ( Beghel Ø16 mm )
Pulling Anchor (Beghel Ø16 mm)
Cover Intermediate Manhole
6
Cover Concrete K225, ( Besi x = Ø8-200, Z =Ø8-200)
Besi Siku 5 cm x 5 cm (Frame)
Cover Iron Cast
Overall Flange dim. 1100 mm x 1100 mm x 3 mm
Hendle dim. 250 mm x 220 mm, U - bolt Ø 16mm + C 50mm x 30mm x 5 mm
7 Sumpit Hole
Steel Grile 500 mm x 500 mm

II GROUNDING WORKS
1 BC, Cooper Cable ɸ 16 mm
2 Cooper Rod ɸ10mm (c/w jointing rod)
3 Grounding steel bar dim. 300 mm x 100 mm Thick = 0.8 mm + isolator keramik
4 Cutweld (Jointing cooper rod 10 mm & BCC Cable 16 mm)
GRAND TOTAL
QTY SATUAN HARGA TOTAL HARGA

1.554 mᶟ 3,300,000 5,128,200.00

3.02 mᶟ 3,300,000 9,979,200.00

0.75 mᶟ 3,300,000 2,475,000.00

0.2 mᶟ 3,300,000 660,000.00

-
8 pcs 21,000 168,000.00
8 m' 52,200 417,600.00

1 ls 2,550,000 2,550,000.00

3 pcs 90,000 270,000.00

1 ls 132,000 132,000.00
-
0.061 mᶟ 3,120,000 188,760.00
1 ls 270,000 270,000.00

1 ls 570,000 570,000.00

282,000
1 ls 282,000.00

1 m' 31,200 31,200.00

1 pcs 1,350,000 1,350,000.00
1 pcs 450,000 450,000.00
1 ls 390,000 390,000.00
25,311,960.00
BOQ CME NOC
NO Jenis Pekerjaan
1 Shelter CKD 2.5x3x3 (gambar terlampir)
- Base frame IWF 150.75.5.7 + UNP 50.50.5
- Pedestal H-Beam 150.150.7.10
- Pondasi Tapak
- Atap Zinkalum
2 Pintu dan dinding Pagar Halaman
- Pagar BRC tinggi 2.4 m
- Tiang Pipa 2"
- Kawat berduri 4 layer + 2 diagonal
- Pondasi Tapak
- Halaman Gravel
18 Rumah Genset (Kerangkeng) dim. P = 180 cm L = 150 cm T = 250 cm
- Pondasi batu kali ( tinggi = 100 cm )
- Rangka Siku
- Atap Zingkalum
- Dinding Wire
- Fuel Tank 500 Liter + Rangka Siku 50x50
- Instalasi Pipa

1 ACPDB Panel ukuran 60x40x20 cm

IP 65 Standart, warna broken white dgn cat powder coating
steel plat 1,5 mm oven paint consist of :
- Box Panel
- MCB 16 A, 1 pole, 4.5 Ka, 3 bh
- MCB 20 A, 1 pole, 4.5 Ka, 2 bh
- MCB 10 A, 1 pole, 4.5 Ka, 3 bh
- MCB 6 A, 1 pole, 4.5 Ka, 3 bh
- Omega rel untuk spare panjang 20cm
- Arester (4b bh) merk OBO type V 20-C/4 FS Remote signaling
- MCB 25A / 3P 6Ka, 2Pcs
- Terminal CU, N, GR size. 200x15x3 mm with 12 holes.
- Indikator lamp for AC voltage (red, jelow, green)
- Wiring Cables NYAF 10 mm2
- Timer ThebenSul 18 TH, 220 V, 24 hours
- Magnetic Contactor 3 pool 2 bh, Telemecaque type LCI D09 01
- Relay OMRON 220 V, 3 bh.
- Thermostart Honey well T 6360A
- Cable Glend 25 mm, IP-66, brend Bimed, germany
Fire alarm merk NITTAN APRON NATIONAL
- Control panel type PDO 5L lengkap dg. Battery termasuk:
- Smoke detector 2IC-Ls
- Heat detector
- Fix temperatur detector 2 SA-JIT-LS
- Alarm horn bell type BD 6,24 5/6
- Fire extinguisher Halotron EHL merk Gunnebo-5 kg
- Termatik 5 kg
3 Air Conditiong 1 pk, Auto restart EX DAIKIN/Panasonic
4 Krangkeng AC +
5 Pipa AC
6 Emergency DC fan Consist of
- Exhaust fan DC 2x48 volt 0.88A dia. 172 mm, air flow 450 m3/hr
 - Air inlet + Thermostat Siginomia FCSR 130 & relay OMRON 48V
7 Lampu TL 2x18 waat, Lampu Philips dengan Grill pelindung
8 Tray Mesh / Cable Cage / Tray Basket + Jointing + Support ( W 300 X H100 X L 3000 Mm)
9 Ring grounding plat tembaga 5x30 mm, keliling shelter
10 Isolator
11 Terminal EGB dan IGB, tembaga 10x30x1 cm, 16 lubang dia.22mm
12 Titik saklar seri ( lampu dalam dan lampu luar ) merk panasonic
13 Titik stop kontak, merk panasonic
14 Lampu Kapal
15 Instalasi menggunakan kabel 3x2,5mm, merk Suprime
16 Besi Siku 50x50x5cm pengikat krangkeng ac ke dinding CKD ( gambar terlampir )
17 Genset 8 Kva (AC)
- Panel ATS - AMF
- Batterai
- Istalasi + Kabel
18 Genset 8 Kva (DC)
- Panel ATS - AMF
- Batterai
- Istalasi + Kabel

19 KWH Panel size. 70x50x30 cm

- Arester (4b bh)
- Terminal block 3 phase + neutral, interlocable
- Input MCB 1 phase brand MG 6A, type NC 45, for yard lamp + photo shell
- Cable Glend 25 mm, IP-66
- Grounding bar CU 170x15x2mm.
- Neutral bar CU 170x15x2 mm.

20 Grounding system < 1 ohm

Splitzen Ø 1"
Tiang splitzen Gip stainless Ø 1"
Kabel NYA 50 mm2
Klem kabel + kawat
Pipa PVC Ø 3/4 "
Copper rod 5/8"
Bak kontrol 60x60x60 cm
Pembuatan grounding dan plat tembaga uk 10x60x0.5cm 2 layer + kabel BCC 50mm2
Penarikan cable BC 50 mm2 dari grounding ke main hole
Penarikan ring grounding cable BC 50 mm2 dari pentanahan ke keliling bangunan shelter
Ring grounding plat tembaga 40x4 mm, keliling shelter + isolator
Penarikan cable BCC 50 mm2 dari grounding bar IGB-EGB keliling dinding
Terminal EGB dan IGB, tembaga 10x30x0.5cm + 16 lubang dia. 22 mm
Terminal main grounding tembaga 5x30x0.5 cm + 7 lubang dia. 12 mm
Pemasangan pipa conduit PVC dia.5/8
Plat CU 40x4mm around wall area with issolation cover
Penarikan cable BC 50 mm2 dari grounding bar ke bak kontrol ke EGB & IGB
(disesuaikan dg kondisi lapangan, shelter permanen tanam di dinding CKD diconduit)
Alat bantu dan biaya instalasi
21 Lampu taman: baseplat, galian pondasi, cor pondasi (Tiang dia.4" tinggi.3m + dia.3"
Lampu Mercuri 220volt/250watt lengkap dgn kap dan photo cell)
22 Tiang KWH + base plate+ angkur, galian pondasi, cor pondasi
GRAND TOTAL NOC + GENSET
SATUAN QTY HARGA TOTAL HARGA
unit 1.00 47,500,000.00 47,500,000.00

ls 1.00 77,860,800.00 77,860,800.00

Ls 1.00 #REF! #REF!

LOT 1.00 8,750,000.00 8,750,000.00

pcs 3.00 INCLUDE -

pcs 2.00 INCLUDE -
pcs 3.00 INCLUDE -
pcs 3.00 INCLUDE -
pcs 1.00 INCLUDE -
pcs 2.00 INCLUDE -
pcs 2.00 INCLUDE -
pcs 1.00 INCLUDE -
pcs 3.00 INCLUDE -
pcs 1.00 INCLUDE -
pcs 1.00 INCLUDE -
pcs 2.00 INCLUDE -
pcs 2.00 INCLUDE -
pcs 1.00 INCLUDE -
pcs 1.00 INCLUDE -

pcs 1.00 4,781,250.00 4,781,250.00

pcs 2.00 351,562.50 703,125.00
pcs 1.00 320,625.00 320,625.00
pcs 1.00 241,875.00 241,875.00
pcs 1.00 2,334,375.00 2,334,375.00
pcs 1.00 2,390,625.00 2,390,625.00
pcs 1.00 410,625.00 410,625.00
pcs 2.00 5,400,000.00 10,800,000.00
ls 2.00 253,125.00 506,250.00
m' 10.00 47,812.50 478,125.00
ls 1.00 1,321,875.00 1,321,875.00
 bh 2.00 298,125.00 596,250.00
m' 10.00 208,125.00 2,081,250.00
m' 8.00 253,125.00 2,025,000.00
bh 17.00 25,312.50 430,312.50
bh 2.00 489,375.00 978,750.00
bh 2.00 157,500.00 315,000.00
bh 3.00 78,750.00 236,250.00
ls 1.00 500,625.00 500,625.00
Ls 1.00 984,375.00 984,375.00

ls 1.00 12,500,000.00 12,500,000.00

ls 1.00 12,500,000.00 12,500,000.00

ls 1.00 4,250,000.00 4,250,000.00

ls 1.00 22,539,998.00 22,539,998.00

include include
include include
include include
include include
include include
include include
include include
include include
include include
include include
include include
include include
include include
include include
include include
include include
include include
include include
include include
ls 1.00 3,750,000.00 3,750,000.00

ls 1.00 500,000.00 500,000.00

#REF!
 RINCIAN Scope of Work
PEMBANGUNAN TOWER 42 M
PT.PALAPA TIMUR TELEMATIKA

I. IMB & Preparation

TOWER 42 m
NO DESCRIPTION UNIT
Volume Unit Price

A SITE ACQUISITION
1 IMB Process lot 1.00 24,000,000.00
- HO (ijin lingkungan/ amdal)
- Ijin prinsip (master plant /tata kota)
- IMB (tower & foundation design)
- Rekomendasi Dishub (perhubungan udara)
2 Site Acquisition lot 1.00 87,500,000.00

B PRE IMPLEMENTATION
1 Soil test lot 1.00 3,750,000.00
2 Detail Engineering & Drawing lot 1.00 1,250,000.00
3 Site preparation (11x11m) m² 121.00 37,500.00
4 Mobilisation and demobilisation ( Depend on Location ) lot 1.00 15,000,000.00
5 Setting out and benchmarking lot 1.00 5,250,000.00
6 Site as built drawing A3 in term of acceptance lot 1.00 2,000,000.00
Site Binder (fotograph, as build drawing, certificate, guarantee, IMB,etc) on 5 soft copy
7 ls 1.00 1,875,000.00
and 2 hard copy 1 original 1 copies

Sub Total A+B

II. TOWER FOUNDATION

TOWER 42 m
NO DESCRIPTION UNIT
Volume Unit Price

TOWER FOUNDATION

1 Excavation m3 93.713 25,000.000

2 Sand fill thickness 5 cm m3 1.800 262,500.00
3 Lean concrete thickness 5 cm m3 1.800 543,750.00
4 Concrete fotting K-225 m3 16.256 2,625,000.00
5 Concrete pedestal K-225 m3 1.728 2,625,000.00
6 Concrete tie beam K-225 m3 1.600 2,625,000.00
7 Back fill per layer max. thicness 30 cm, compacted with stamper machine m3 65.748 22,500.00
8 Finishing with cementing m2 2.400 37,500.00
9 Foundation of ladder and cable tray 40x60x70 (Horisontal and Vertical) m3 0.560 1,250,000.00

Total Tower Foundation

III. TOWER STRUCTURE & ACCESSORIES
TOWER 42 M
NO DESCRIPTION UNIT
Volume Unit Price

TOWER STRUCTURE

a Tower sructure
1 Tower sructure ( Type Haevy ) kg 9,418.00 EXCLUDED
2 Anchor min. dia. 25 mm pcs 32.00 EXCLUDED
3 Stairs kg 615.55 EXCLUDED
4 Tray vertical & horizontal kg 554.84 EXCLUDED
5 Transportation kg 10,620.39 EXCLUDED
6 Erection and painting kg 10,620.39 4,500.00

b Tower accessories
1 Lightning protection + accessories
- Splitzen Al 1" x 60 cm and Isolator unit 1.00 500,000.00
- Instalasi Splitzen Cu lot 1.00 227,500.00
2 Ongkos pasang BC wire 50 mm2 with triangle clamp (galvanize) per 100 cm m1 50.00 56,250.00
Obtruction light XGP 500 Philips and static min.intensity 10cd complete with accessories
3 unit 2.00 2,625,000.00
(Ex. Philips or equivalent).
4 Photo Cell electric LUMINA 6A or equivalent (for OB Light and Site Garden Lamp) unit 1.00 187,500.00
5 Box Panel dimension 250x300x120 mm (solid-metal) IP 65 + Accessories unit 1.00 2,625,000.00
6 MCB 1 Phase 6A Merlin Gerin NC45aD 6KA D Curve or equivalent (Connect to KWH) unit 1.00 75,000.00
Lightning Current OBO type MCD 50 B/1 + MCD 125 B/NPE or Phoenix type 1x FLT 35
7 CTRL 0,9i + 1x FLT 35 CTRL 0,9 complete with certificate (from international OBO or unit 1.00 2,275,000.00
Phoenix sole agent and attached material test result)
8 Terminal Cu Bar (PE) 15x50x2 mm (Plat CU) include hole M6 unit 1.00 175,000.00
9 Cable NYY 3x1,5 mm2, Supreme or equivalent m' 50.00 37,500.00
Cu bar 300x100x10 mm 14 holes M8 for grounding terminal Complete with assesories at
10 ladder cable unit 4.00 375,000.00

11 BCC wire 50 mm2 with ties cable (black colour, heavy duty) per 100 cm at Ladder Cable m' 50.00 56,250.00
12 Plate identificaton (stainless plate dim. 30x35 cm embossed printing) unit 1.00 600,000.00

Total Tower structure & Tower accessories

IV. MECHANICAL
TOWER 42 M
NO DESCRIPTION UNIT
Volume Unit Price

Grounding system for tower, shelter and fence

Main grounding bar Cu 300x100x10 mm, 2 rows holes M8 complete with isolator and
1 unit 4.00 288,750.00
Stainless Scoen and Bolt
Copper rod dia. 5/8" length 3 m (British standard, UL) caldweld or equivalent to BC wire 50
2 unit 5.00 625,000.00
mm2
3 Copper plate Cu 1000x1000x3 mm caldweld or equivalent to BC wire 50 mm2 unit 1.00 2,625,000.00
BC wire 50mm2 connected between grounding bar and copper rod & copper plate with
4 m1 70.00 32,500.00
stainless Scoen and Bolt
BC wire 50mm2 connected between grounding bar and BRC fence with stainless scoen &
5 m1 20.00 32,500.00
bolt (4 point)
BC wire 50mm2 connected between grounding bar and base frame shelter with stainless
6 m1 8.00 32,500.00
scoen & bolt (4 point)
Excavation for grounding, depth min. 3 m with bentonite layer for copper plate until
7 hole 1.00 1,250,000.00
resistance <1 ohm (integrated result)
8 Bentonite zak 3.00 250,000.00
Controll box inside dimension 40x40x50 cm with bar Cu 300x100x10 mm 14 holes M8 for
9 pcs 1.00 1,125,000.00
grounding terminal and key lock merk cisa 80 or equivalent
10 Connection fee (with cadweld or equivalent) Lot 14.00 97,500.00
11 BCC 70 mm From control box to IGB,base frame shelter m1 90.00 39,000.00
12 Exothermix/cadweld (welding). pcs 14.00 112,500.00
13 Splitzen pcs 1.00 162,500.00
14 Pipa 1.5"+Klem U+dinabolt ( Pipa Splitzen ) P=2 mtr pcs 1.00 125,000.00
15 Isolator pcs 24.00 25,000.00
16 Pipa pvc 3" for control copper rod m1 6.00 14,583.00
17 Scun 70mm pcs 40.00 3,750.00
18 Instalation lot 1.00 1,750,000.00

Total IV (Mechanical)

V. FENCE & LANDSCAPING (OPTIONAL)

(11m x 11m)
NO DESCRIPTION UNIT
Volume Unit Price

A Fence work
1 Excavation m3 3.72 25,000.00
2 Sand layer thickness 5 cm m3 1.58 262,500.00
3 Concrete for Foundation m3 0.71 2,250,000.00
4 Sloof 15/20 K-175 D-10 m3 1.32 2,250,000.00
5 Fence post, Dia 2" Medium B Bended for barbed wire (galvanize) Unit 20.00 450,000.00
6 Double door gate L = 3 m with 3 pairs hinge (galvanize) unit 1.00 3,250,000.00
7 Welding each bolt BRC point 80.00 31,500.00
8 Barbed wire and clamp on BRC 5 rows and zig-zag (galvanize) m1 160.00 37,500.00
9 Corrugate with fence, dimesion (2,4 x 2,4) m (galvanize) unit 15.00 562,500.00
10 cementing m1 14.40 37,500.00

Sub Total Fence Work

B Landscaping
1 Sand layer thickness 10cm m3 12.10 375,000.00
2 Split 3/4 cm layer t=10 cm m3 12.10 312,500.00
3 Beton Rabat K-175 min. 300 x 1000 x 15 cm, Incl. foundation (for access road) m3 3.00 1,625,000.00

Sub Total Landscaping

GRAND TOTAL PEKERJAAN TOWER 42 M

TOWER 42 m
Total

24,000,000.00

87,500,000.00

3,750,000.00
1,250,000.00
4,537,500.00
15,000,000.00
5,250,000.00
2,000,000.00
1,875,000.00
33,662,500.00
178,825,000.00

TOWER 42 m
Total

2,342,812.50
472,500.00
978,750.00
42,672,656.25
4,536,000.00
4,200,000.00
1,479,330.00
90,000.00
700,000.00

57,472,049
TOWER 42 M
Total

0.00
0.00
0.00
0.00
0.00
47,791,755.00

500,000.00
227,500.00
2,812,500.00

5,250,000.00

187,500.00
2,625,000.00
75,000.00

2,275,000.00

175,000.00
1,875,000.00
1,500,000.00

2,812,500.00
600,000.00

68,706,755
TOWER 42 M
Total

1,155,000.00

3,125,000.00

2,625,000.00

2,275,000.00

650,000.00

260,000.00

1,250,000.00

750,000.00

1,125,000.00

1,365,000.00
3,510,000.00
1,575,000.00
162,500.00
125,000.00
600,000.00
87,498.00
150,000.00
1,750,000.00

22,539,998.00

(11m x 11m)
Total

93,000.00
415,800.00
1,597,500.00
2,970,000.00
9,000,000.00
3,250,000.00
2,520,000.00
6,000,000.00
8,437,500.00
540,000.00

34,823,800.00

4,537,500.00
3,781,250.00
4,875,000.00

13,193,750.00
375,561,351.75
 RINCIAN Scope of Work
PEMBANGUNAN TOWER 52 M
PT.PALAPA TIMUR TELEMATIKA

I. IMB & Preparation

TOWER 52 m
NO DESCRIPTION UNIT
Volume Unit Price

A SITE ACQUISITION
1 IMB Process lot 1.00 24,000,000.00
- HO (ijin lingkungan/ amdal)
- Ijin prinsip (master plant /tata kota)
- IMB (tower & foundation design)
- Rekomendasi Dishub (perhubungan udara)
2 Site Acquisition lot 1.00 87,500,000.00

B PRE IMPLEMENTATION
1 Soil test lot 1.00 3,750,000.00
2 Detail Engineering & Drawing lot 1.00 1,250,000.00
3 Site preparation (13x13m) m² 169.00 37,500.00
4 Mobilisation and demobilisation ( Depend on Location ) lot 1.00 15,000,000.00
5 Setting out and benchmarking lot 1.00 5,250,000.00
6 Site as built drawing A3 in term of acceptance lot 1.00 2,000,000.00
Site Binder (fotograph, as build drawing, certificate, guarantee, IMB,etc) on 5 soft copy
7 ls 1.00 1,875,000.00
and 2 hard copy 1 original 1 copies

Sub Total A+B

II. TOWER FOUNDATION

TOWER 52 m
NO DESCRIPTION UNIT
Volume Unit Price

TOWER FOUNDATION

1 Excavation m3 117.141 25,000.000

2 Sand fill thickness 5 cm m3 2.120 262,500.000
3 Lean concrete thickness 5 cm m3 2.120 543,750.000
4 Concrete fotting K-225 (Asumsi/Estimasi) m3 20.320 2,625,000.000
5 Concrete pedestal K-225 (Asumsi/Estimasi) m3 2.940 2,625,000.000
6 Concrete tie beam K-225 (Asumsi/Estimasi) m3 1.800 2,625,000.000
7 Back fill per layer max. thicness 30 cm, compacted with stamper machine m3 92.080 22,500.000
8 Finishing with cementing m2 2.400 37,500.000
9 Foundation of ladder and cable tray 40x60x70 (Horisontal and Vertical) m3 0.560 1,250,000.000

Total Tower Foundation

III. TOWER STRUCTURE & ACCESSORIES
NO TOWER 52 m
DESCRIPTION UNIT
Volume Unit Price

TOWER STRUCTURE

a Tower sructure
1 Tower sructure (tidak termasuk Vertical & Horizontal Cable Tray) kg 12,150.00 EXCLUDED
2 Anchor min. dia. 25 mm pcs 32.00 EXCLUDED
3 Stairs kg 615.55 EXCLUDED
4 Tray vertical & horizontal kg 554.84 EXCLUDED
5 Transportation kg 13,352.39 EXCLUDED
6 Erection and painting kg 13,352.39 4,500.00

b Tower accessories
1 Lightning protection + accessories
- Splitzen Al 1" x 60 cm and Isolator unit 1.00 500,000.00
- Instalasi Splitzen Cu lot 1.00 227,500.00
2 Ongkos pasang BC wire 50 mm2 with triangle clamp (galvanize) per 100 cm m1 60.00 56,250.00
Obtruction light XGP 500 Philips and static min.intensity 10cd complete with accessories
3 unit 2.00
(Ex. Philips or equivalent). 2,625,000.00
4 Photo Cell electric LUMINA 6A or equivalent (for OB Light and Site Garden Lamp) unit 1.00 187,500.00
5 Box Panel dimension 250x300x120 mm (solid-metal) IP 65 + Accessories unit 1.00 2,625,000.00
6 MCB 1 Phase 6A Merlin Gerin NC45aD 6KA D Curve or equivalent (Connect to KWH) unit 1.00 75,000.00

Lightning Current OBO type MCD 50 B/1 + MCD 125 B/NPE or Phoenix type 1x FLT 35
7 CTRL 0,9i + 1x FLT 35 CTRL 0,9 complete with certificate (from international OBO or unit 1.00
Phoenix sole agent and attached material test result) 2,275,000.00
8 Terminal Cu Bar (PE) 15x50x2 mm (Silver Plating) include hole M6 unit 1.00 175,000.00
9 Cable NYY 3x1,5 mm2, Supreme or equivalent m' 60.00 37,500.00
Cu bar 300x100x10 mm 14 holes M8 for grounding terminal Complete with assesories at
10 ladder cable unit 4.00 375,000.00

11 BCC wire 50 mm2 with ties cable (black colour, heavy duty) per 100 cm at Ladder Cable m' 50.00 56,250.00
12 Plate identificaton (stainless plate dim. 30x35 cm embossed printing) unit 1.00 600,000.00

Total Tower structure & Tower accessories

IV. MECHANICAL
TOWER 52 m
NO DESCRIPTION UNIT
Volume Unit Price
Grounding system for tower, shelter and fence
Main grounding bar Cu 300x100x10 mm, 2 rows holes M8 complete with isolator and
1 unit 4.00 288,750
Stainless Scoen and Bolt
Copper rod dia. 5/8" length 3 m (British standard, UL) caldweld or equivalent to BC wire 50
2 unit 5.00 625,000
mm2
3 Copper plate Cu 1000x1000x3 mm caldweld or equivalent to BC wire 50 mm2 unit 1.00 2,625,000
BC wire 50mm2 connected between grounding bar and copper rod & copper plate with
4 m1 90.00 32,500
stainless Scoen and Bolt
BC wire 50mm2 connected between grounding bar and BRC fence with stainless scoen &
5 m1 20.00 32,500
bolt (4 point)
BC wire 50mm2 connected between grounding bar and base frame shelter with stainless
6 m1 8.00 32,500
scoen & bolt (4 point)
Excavation for grounding, depth min. 3 m with bentonite layer for copper plate until
7 hole 1.00 1,250,000
resistance <1 ohm (integrated result)
8 Bentonite zak 3.00 250,000
Controll box inside dimension 40x40x50 cm with bar Cu 300x100x10 mm 14 holes M8 for
9 pcs 1.00 1,125,000
grounding terminal and key lock merk cisa 80 or equivalent
10 Connection fee (with cadweld or equivalent) Lot 14.00 97,500
11 BCC 70 mm From control box to IGB,base frame shelter m1 120.00 39,000
12 Exothermix/cadweld (welding). pcs 14.00 112,500
13 Splitzen pcs 1.00 162,500
14 Pipa 1.5"+Klem U+dinabolt ( Pipa Splitzen ) P=2 mtr pcs 1.00 125,000
15 Isolator pcs 24.00 25,000
16 Pipa pvc 3" for control copper rod m1 6.00 14,583
17 Scun 70mm pcs 40.00 3,750
18 Instalation lot 1.00 1,750,000

Total IV (Mechanical )

V. FENCE & LANDSCAPING (OPTIONAL)

(13m x 13m)
NO DESCRIPTION UNIT
Volume Unit Price

A Fence work
1 Excavation m3 5.48 25,000.00
2 Sand layer thickness 5 cm m3 1.58 262,500.00
3 Concrete for Foundation m3 1.09 2,250,000.00
4 Sloof 15/30 K-175 D-10 m3 1.56 2,250,000.00
5 Fence post, Dia 2" Medium B Bended for barbed wire (galvanize) Unit 23.00 450,000.00
6 Double door gate L = 3 m with 3 pairs hinge (galvanize) unit 1.00 3,250,000.00
7 Welding each bolt BRC point 92.00 31,500.00
8 Barbed wire and clamp on BRC 5 rows and zig-zag (galvanize) m1 184.00 37,500.00
9 Corrugate with fence, dimesion (2,4 x 2,4) m (galvanize) unit 19.00 562,500.00
10 cementing m1 14.40 37,500.00

Sub Total Fence Work

B Landscaping
1 Sand layer thickness 10cm m3 16.90 375,000.00
2 Split 3/4 cm layer t=10 cm m3 16.90 312,500.00
3 Beton Rabat K-175 min. 300 x 1000 x 15 cm, Incl. foundation (for access road) m3 3.00 1,625,000.00

Sub Total Landscaping

GRAND TOTAL PEKERJAAN TOWER 52 M
TOWER 52 m
Total

24,000,000.00

87,500,000.00

3,750,000.00
1,250,000.00
6,337,500.00
15,000,000.00
5,250,000.00
2,000,000.00
1,875,000.00

146,962,500.00

TOWER 52 m
Total

2,928,515.00
556,500.00
1,152,750.00
53,340,000.00
7,717,500.00
4,725,000.00
2,071,800.00
90,000.00
700,000.00

73,282,065
TOWER 52 m
Total

0.00
0.00
0.00
0.00
0.00
60,085,755.00

500,000.00
227,500.00
3,375,000.00

5,250,000.00

187,500.00
2,625,000.00
75,000.00

2,275,000.00

175,000.00
2,250,000.00
1,500,000.00

2,812,500.00
600,000.00

81,938,255
TOWER 52 m
Total

1,155,000.00

3,125,000.00

2,625,000.00

2,925,000.00

650,000.00

260,000.00

1,250,000.00

750,000.00

1,125,000.00

1,365,000.00
4,680,000.00
1,575,000.00
162,500.00
125,000.00
600,000.00
87,498.00
150,000.00
1,750,000.00
0.00
24,359,998.00

(13m x 13m)
Total

137,100.00
415,800.00
2,448,000.00
3,510,000.00
10,350,000.00
3,250,000.00
2,898,000.00
6,900,000.00
10,687,500.00
540,000.00

41,136,400.00

6,337,500.00
5,281,250.00
4,875,000.00

16,493,750.00
384,172,968.00
 RINCIAN Scope of Work
PEMBANGUNAN TOWER 62 M
PT.PALAPA TIMUR TELEMATIKA

I. IMB & Preparation

TOWER 62 m
NO DESCRIPTION UNIT
Volume Unit Price Total

A SITE ACQUISITION
1 IMB Process lot 1.00 24,000,000.00 24,000,000.00
- HO (ijin lingkungan/ amdal)
- Ijin prinsip (master plant /tata kota)
- IMB (tower & foundation design)
- Rekomendasi Dishub (perhubungan udara)
2 Site Acquisition lot 1.00 87,500,000.00 87,500,000.00

B PRE IMPLEMENTATION
1 Soil test lot 1.00 3,750,000.00 3,750,000.00
2 Detail Engineering & Drawing lot 1.00 1,250,000.00 1,250,000.00
3 Site preparation (15x17m) m² 255.00 37,500.00 9,562,500.00
4 Mobilisation and demobilisation lot 1.00 15,000,000.00 15,000,000.00
5 Setting out and benchmarking lot 1.00 5,250,000.00 5,250,000.00
6 Site as built drawing A3 in term of acceptance lot 1.00 2,000,000.00 2,000,000.00
Site Binder (fotograph, as build drawing, certificate, guarantee, IMB,etc) on 5 soft copy
7 ls 1.00 1,875,000.00 1,875,000.00
and 2 hard copy 1 original 1 copies

Sub Total A+B 150,187,500.00

II. TOWER FOUNDATION

TOWER 62 m
NO DESCRIPTION UNIT
Volume Unit Price Total

TOWER FOUNDATION

1 Excavation m3 146.426 25,000.000 3,660,645.00

2 Sand fill thickness 5 cm m3 2.450 262,500.000 643,125.00
3 Lean concrete thickness 5 cm m3 2.450 543,750.000 1,332,187.50
4 Concrete fotting K-225 (Asumsi/Estimasi) m3 25.400 2,625,000.000 66,675,000.00
5 Concrete pedestal K-225 (Asumsi/Estimasi) m3 3.840 2,625,000.000 10,080,000.00
6 Concrete tie beam K-225 (Asumsi/Estimasi) m3 2.500 2,625,000.000 6,562,500.00
7 Back fill per layer max. thicness 30 cm, compacted with stamper machine m3 114.680 22,500.000 2,580,300.00
8 Finishing with cementing m2 2.400 37,500.000 90,000.00
9 Foundation of ladder and cable tray 40x60x70 (Horisontal and Vertical) m3 0.560 1,250,000.000 700,000.00

Total Tower Foundation 92,323,758

III. TOWER STRUCTURE & ACCESSORIES
TOWER 62 M
NO DESCRIPTION UNIT
Volume Unit Price Total

TOWER STRUCTURE

a Tower sructure
1 Tower sructure (tidak termasuk Vertical & Horizontal Cable Tray) kg 16,895.94 EXCLUDED 0.00
2 Anchor min. dia. 25 mm pcs 32.00 EXCLUDED 0.00
3 Stairs kg 615.55 EXCLUDED 0.00
4 Tray vertical & horizontal kg 554.84 EXCLUDED 0.00
5 Transportation kg 18,098.33 EXCLUDED 0.00
6 Erection and painting kg 18,098.33 4,500.00 81,442,485.00

b Tower accessories
1 Lightning protection + accessories
- Splitzen Al 1" x 60 cm and Isolator unit 1.00 500,000.00 500,000.00
- Instalasi Splitzen Cu lot 1.00 227,500.00 227,500.00
2 Ongkos pasang BC wire 50 mm2 with triangle clamp (galvanize) per 100 cm m1 70.00 56,250.00 3,937,500.00
Obtruction light XGP 500 Philips and static min.intensity 10cd complete with accessories
3 unit 3.00 2,625,000.00 7,875,000.00
(Ex. Philips or equivalent).
4 Photo Cell electric LUMINA 6A or equivalent (for OB Light and Site Garden Lamp) unit 1.00 187,500.00 187,500.00
5 Box Panel dimension 250x300x120 mm (solid-metal) IP 65 + Accessories unit 1.00 2,625,000.00 2,625,000.00
6 MCB 1 Phase 6A Merlin Gerin NC45aD 6KA D Curve or equivalent (Connect to KWH) unit 1.00 75,000.00 75,000.00
Lightning Current OBO type MCD 50 B/1 + MCD 125 B/NPE or Phoenix type 1x FLT 35
7 CTRL 0,9i + 1x FLT 35 CTRL 0,9 complete with certificate (from international OBO or unit 1.00 2,275,000.00 2,275,000.00
Phoenix sole agent and attached material test result)
8 Terminal Cu Bar (PE) 15x50x2 mm (Silver Plating) include hole M6 unit 1.00 175,000.00 175,000.00
9 Cable NYY 3x1,5 mm2, Supreme or equivalent m' 70.00 37,500.00 2,625,000.00
Cu bar 300x100x10 mm 14 holes M8 for grounding terminal Complete with assesories at
10 ladder cable unit 4.00 375,000.00 1,500,000.00

11 BCC wire 50 mm2 with ties cable (black colour, heavy duty) per 100 cm at Ladder Cable m' 50.00 56,250.00 2,812,500.00
12 Plate identificaton (stainless plate dim. 30x35 cm embossed printing) unit 1.00 600,000.00 600,000.00

Total Tower structure & Tower accessories 106,857,485

IV. MECHANICAL
TOWER 62 M
NO DESCRIPTION UNIT
Volume Unit Price Total

Grounding system for tower, shelter and fence

Main grounding bar Cu 300x100x10 mm, 2 rows holes M8 complete with isolator and
1 unit 4.00 288,750.00 1,155,000.00
Stainless Scoen and Bolt
Copper rod dia. 5/8" length 3 m (British standard, UL) caldweld or equivalent to BC wire 50
2 unit 5.00 625,000.00 3,125,000.00
mm2
3 Copper plate Cu 1000x1000x3 mm caldweld or equivalent to BC wire 50 mm2 unit 1.00 2,625,000.00 2,625,000.00
BC wire 50mm2 connected between grounding bar and copper rod & copper plate with
4 m1 110.00 32,500.00 3,575,000.00
stainless Scoen and Bolt
BC wire 50mm2 connected between grounding bar and BRC fence with stainless scoen &
5 m1 20.00 32,500.00 650,000.00
bolt (4 point)
BC wire 50mm2 connected between grounding bar and base frame shelter with stainless
6 m1 8.00 32,500.00 260,000.00
scoen & bolt (4 point)
Excavation for grounding, depth min. 3 m with bentonite layer for copper plate until
7 hole 1.00 1,250,000.00 1,250,000.00
resistance <1 ohm (integrated result)
8 Bentonite zak 3.00 250,000.00 750,000.00
Controll box inside dimension 40x40x50 cm with bar Cu 300x100x10 mm 14 holes M8 for
9 pcs 1.00 1,125,000.00 1,125,000.00
grounding terminal and key lock merk cisa 80 or equivalent
10 Connection fee (with cadweld or equivalent) Lot 14.00 97,500.00 1,365,000.00
11 BCC 70 mm From control box to IGB,base frame shelter m1 140.00 39,000.00 5,460,000.00
12 Exothermix/cadweld (welding). pcs 14.00 112,500.00 1,575,000.00
13 Splitzen pcs 1.00 162,500.00 162,500.00
14 Pipa 1.5"+Klem U+dinabolt ( Pipa Splitzen ) P=2 mtr pcs 1.00 125,000.00 125,000.00
15 Isolator pcs 24.00 25,000.00 600,000.00
16 Pipa pvc 3" for control copper rod m1 6.00 14,583.00 87,498.00
17 Scun 70mm pcs 40.00 3,750.00 150,000.00
18 Instalation lot 1.00 1,750,000.00 1,750,000.00

Total IV (Mechanical) 25,789,998.00

V. FENCE & LANDSCAPING (OPTIONAL)

(15 x 17) m2
NO DESCRIPTION UNIT
Volume Unit Price Total

A Fence work
1 Excavation m3 6.92 25,000.00 173,000.00
2 Sand layer thickness 5 cm m3 1.58 262,500.00 415,800.00
3 Concrete for Foundation m3 1.36 2,250,000.00 3,060,000.00
4 Sloof 15/30 K-175 D-10 m3 1.92 2,250,000.00 4,320,000.00
5 Fence post, Dia 2" Medium B Bended for barbed wire (galvanize) Unit 29.00 450,000.00 13,050,000.00
6 Double door gate L = 3 m with 3 pairs hinge (galvanize) unit 1.00 3,250,000.00 3,250,000.00
7 Welding each bolt BRC point 116.00 31,500.00 3,654,000.00
8 Barbed wire and clamp on BRC 5 rows and zig-zag (galvanize) m1 232.00 37,500.00 8,700,000.00
9 Corrugate with fence, dimesion (2,4 x 2,4) m (galvanize) unit 27.00 562,500.00 15,187,500.00
10 cementing m1 14.40 37,500.00 540,000.00

Sub Total Fence Work 52,350,300.00

B Landscaping
1 Sand layer thickness 10cm m3 25.50 375,000.00 9,562,500.00
2 Split 3/4 cm layer t=10 cm m3 25.50 312,500.00 7,968,750.00
3 Beton Rabat K-175 min. 300 x 100 x 15 cm, Incl. foundation (for access road) m3 3.00 1,625,000.00 4,875,000.00

Sub Total Landscaping 22,406,250.00

GRAND TOTAL PEKERJAAN TOWER 62 M 449,915,290.50
 RINCIAN Scope of Work
PEMBANGUNAN TOWER 72 M
PT.PALAPA TIMUR TELEMATIKA

I. IMB & Preparation

TOWER 72 m
NO DESCRIPTION UNIT
Volume Unit Price

A SITE ACQUISITION
1 IMB Process lot 1.00 24,000,000.00
- HO (ijin lingkungan/ amdal)
- Ijin prinsip (master plant /tata kota)
- IMB (tower & foundation design)
- Rekomendasi Dishub (perhubungan udara)
2 Site Acquisition lot 1.00 87,500,000.00

B PRE IMPLEMENTATION
1 Soil test lot 1.00 3,750,000.00
2 Detail Engineering & Drawing lot 1.00 1,250,000.00
3 Site preparation (10x15m) m² 288.00 37,500.00
4 Mobilisation and demobilisation lot 1.00 15,000,000.00
5 Setting out and benchmarking lot 1.00 5,250,000.00
6 Site as built drawing A3 in term of acceptance lot 1.00 2,000,000.00
Site Binder (fotograph, as build drawing, certificate, guarantee, IMB,etc) on 5 soft copy
7 ls 1.00 1,875,000.00
and 2 hard copy 1 original 1 copies

Sub Total A+B

II. TOWER FOUNDATION

TOWER 72 m
NO DESCRIPTION UNIT
Volume Unit Price

TOWER FOUNDATION

1 Excavation m3 161.068 25,000.000

2 Sand fill thickness 5 cm m3 3.200 262,500.000
3 Lean concrete thickness 5 cm m3 3.200 543,750.000
4 Concrete fotting K-225 (Asumsi/Estimasi) m3 31.750 2,625,000.000
5 Concrete pedestal K-225 (Asumsi/Estimasi) m3 5.640 2,625,000.000
6 Concrete tie beam K-225 (Asumsi/Estimasi) m3 3.000 2,625,000.000
7 Back fill per layer max. thicness 30 cm, compacted with stamper machine m3 120.680 22,500.000
8 Finishing with cementing m2 2.400 37,500.000
9 Foundation of ladder and cable tray 40x60x70 (Horisontal and Vertical) m3 0.560 1,250,000.000

Total Tower Foundation

III. TOWER STRUCTURE & ACCESSORIES
TOWER 72 M
NO DESCRIPTION UNIT
Volume Unit Price

TOWER STRUCTURE

a Tower sructure
1 Tower sructure (tidak termasuk Vertical & Horizontal Cable Tray) kg 21,109.00 EXCLUDED
2 Anchor min. dia. 25 mm pcs 32.00 EXCLUDED
3 Stairs kg 615.55 EXCLUDED
4 Tray vertical & horizontal kg 554.84 EXCLUDED
5 Transportation kg 22,311.39 EXCLUDED
6 Erection and painting kg 22,311.39 4,500.00

b Tower accessories
1 Lightning protection + accessories
- Splitzen Al 1" x 60 cm and Isolator unit 1.00 500,000.00
- Instalasi Splitzen Cu lot 1.00 227,500.00
2 Ongkos pasang BC wire 50 mm2 with triangle clamp (galvanize) per 100 cm m1 80.00 56,250.00
Obtruction light XGP 500 Philips and static min.intensity 10cd complete with accessories
3 unit 3.00 2,625,000.00
(Ex. Philips or equivalent).
4 Photo Cell electric LUMINA 6A or equivalent (for OB Light and Site Garden Lamp) unit 1.00 187,500.00
5 Box Panel dimension 250x300x120 mm (solid-metal) IP 65 + Accessories unit 1.00 2,625,000.00
6 MCB 1 Phase 6A Merlin Gerin NC45aD 6KA D Curve or equivalent (Connect to KWH) unit 1.00 75,000.00
Lightning Current OBO type MCD 50 B/1 + MCD 125 B/NPE or Phoenix type 1x FLT 35
7 CTRL 0,9i + 1x FLT 35 CTRL 0,9 complete with certificate (from international OBO or unit 1.00 2,275,000.00
Phoenix sole agent and attached material test result)
8 Terminal Cu Bar (PE) 15x50x2 mm (Silver Plating) include hole M6 unit 1.00 175,000.00
9 Cable NYY 3x1,5 mm2, Supreme or equivalent m' 80.00 37,500.00
Cu bar 300x100x10 mm 14 holes M8 for grounding terminal Complete with assesories at
10 ladder cable unit 4.00 375,000.00

11 BCC wire 50 mm2 with ties cable (black colour, heavy duty) per 100 cm at Ladder Cable m' 50.00 56,250.00
12 Plate identificaton (stainless plate dim. 30x35 cm embossed printing) unit 1.00 600,000.00

Total Tower structure & Tower accessories

IV. MECHANICAL
TOWER 72 M
NO DESCRIPTION UNIT
Volume Unit Price

Grounding system for tower, shelter and fence

Main grounding bar Cu 300x100x10 mm, 2 rows holes M8 complete with isolator and
1 unit 4.00 288,750.00
Stainless Scoen and Bolt
Copper rod dia. 5/8" length 3 m (British standard, UL) caldweld or equivalent to BC wire 50
2 unit 5.00 625,000.00
mm2
3 Copper plate Cu 1000x1000x3 mm caldweld or equivalent to BC wire 50 mm2 unit 1.00 2,625,000.00
BC wire 50mm2 connected between grounding bar and copper rod & copper plate with
4 m1 110.00 32,500.00
stainless Scoen and Bolt
BC wire 50mm2 connected between grounding bar and BRC fence with stainless scoen &
5 m1 20.00 32,500.00
bolt (4 point)
BC wire 50mm2 connected between grounding bar and base frame shelter with stainless
6 m1 8.00 32,500.00
scoen & bolt (4 point)
Excavation for grounding, depth min. 3 m with bentonite layer for copper plate until
7 hole 1.00 1,250,000.00
resistance <1 ohm (integrated result)
8 Bentonite zak 3.00 250,000.00
Controll box inside dimension 40x40x50 cm with bar Cu 300x100x10 mm 14 holes M8 for
9 pcs 1.00 1,125,000.00
grounding terminal and key lock merk cisa 80 or equivalent
10 Connection fee (with cadweld or equivalent) Lot 14.00 97,500.00
11 BCC 70 mm From control box to IGB,base frame shelter m1 150.00 39,000.00
12 Exothermix/cadweld (welding). pcs 14.00 112,500.00
13 Splitzen pcs 1.00 162,500.00
14 Pipa 1.5"+Klem U+dinabolt ( Pipa Splitzen ) P=2 mtr pcs 1.00 125,000.00
15 Isolator pcs 24.00 25,000.00
16 Pipa pvc 3" for control copper rod m1 6.00 14,583.00
17 Scun 70mm pcs 40.00 3,750.00
18 Instalation lot 1.00 1,750,000.00

Total IV (Mechanical)

V. FENCE & LANDSCAPING (OPTIONAL)

(16 x 18) m2
NO DESCRIPTION UNIT
Volume Unit Price

A Fence work
1 Excavation m3 7.04 25,000.00
2 Sand layer thickness 5 cm m3 1.58 262,500.00
3 Concrete for Foundation m3 1.36 2,250,000.00
4 Sloof 15/30 K-175 D-10 m3 2.04 2,250,000.00
5 Fence post, Dia 2" Medium B Bended for barbed wire (galvanize) Unit 29.00 450,000.00
6 Double door gate L = 3 m with 3 pairs hinge (galvanize) unit 1.00 3,250,000.00
7 Welding each bolt BRC point 116.00 31,500.00
8 Barbed wire and clamp on BRC 5 rows and zig-zag (galvanize) m1 232.00 37,500.00
9 Corrugate with fence, dimesion (2,4 x 2,4) m (galvanize) unit 28.00 562,500.00
10 cementing m1 14.40 37,500.00

Sub Total Fence Work

B Landscaping
1 Sand layer thickness 10cm m3 28.80 375,000.00
2 Split 3/4 cm layer t=10 cm m3 28.80 312,500.00
3 Beton Rabat K-175 min. 300 x 100 x 15 cm, Incl. foundation (for access road) m3 3.00 1,625,000.00

Sub Total Landscaping

GRAND TOTAL PEKERJAAN TOWER 72 M
TOWER 72 m
Total

24,000,000.00

87,500,000.00

3,750,000.00
1,250,000.00
10,800,000.00
15,000,000.00
5,250,000.00
2,000,000.00
1,875,000.00

151,425,000.00

TOWER 72 m
Total

4,026,710.00
840,000.00
1,740,000.00
83,343,750.00
14,805,000.00
7,875,000.00
2,715,300.00
90,000.00
700,000.00

116,135,760
TOWER 72 M
Total

0.00
0.00
0.00
0.00
0.00
100,401,255.00

500,000.00
227,500.00
4,500,000.00

7,875,000.00

187,500.00
2,625,000.00
75,000.00

2,275,000.00

175,000.00
3,000,000.00
1,500,000.00

2,812,500.00
600,000.00

126,753,755
TOWER 72 M
Total

1,155,000.00

3,125,000.00

2,625,000.00

3,575,000.00

650,000.00

260,000.00

1,250,000.00

750,000.00

1,125,000.00

1,365,000.00
5,850,000.00
1,575,000.00
162,500.00
125,000.00
600,000.00
87,498.00
150,000.00
1,750,000.00

26,179,998.00

(16 x 18) m2
Total

176,000.00
415,800.00
3,060,000.00
4,590,000.00
13,050,000.00
3,250,000.00
3,654,000.00
8,700,000.00
15,750,000.00
540,000.00

53,185,800.00

10,800,000.00
9,000,000.00
4,875,000.00

24,675,000.00
498,355,313.00