Project : North Sumatera 2006 -- GSM 900 Implementation

Site
: 4297 Seubeun Ayon
1.2 Civil Works
Item No. Works Description
1 Site Clearing Works
a. Demolition & disposal of the existing structure (9 pcs Ex Found)
2 Site Preparation -- subject to site area
3 Earth Works
a. Normal Soil Works (Cutting Soil Site)
4 Masonry Works
a. River Stone Masonry (Retaining Wall)
b. Red Brick Masonry (Cansteen)
5 Concrete Works -- NAD Area
a. Reinforced Concrete K225 B (Twr Found, Bridge & Shelter)
b. Reinforced Concrete K125 (12 MP, AC Shelter & Access 13.5 m)
6 Pile Foundation -- NAD Area
7 Additional Transportation
8 Tower Erection -- NAD Area
a. Tower 51 m (tower accessories & antena mounting)
9 Grounding System & Lighting Protection
a. Grounding System Standard A
a.4 Tower 50/51 m SST -- light
10 Aircraft Warning Light
a. Aircraft Warning Light -- Conventional Lamp
11 Cable Tray/Lader
a. Outdoor Cable Tray/Lader -- with Support
12 Fence (Incl. foundation)
a. BRC Panel Fence
b. Barbered Wire Fwnce
c. BRC Gate 1,500 mm width (single leaf) + Padlock
13 Site And Access Pavement
a. Paving Conblock 8 cm thk (Site Area)
14 Miscellaneous Works
15 Special Extra Building
16 M/E Works Supply & Installation
a. Supply and install M/E Equipment
b. Install Air Conditioning System and Outdoor Unit Cages
d. Supply and Install Change Over Switch (COS)
e. Supply and Install External Alarm Panet Type B (24 V DC)

Service Number Unit

2034437 cum
2034445 sqm
2034718 cum
2034775 cum
2110997 cum
2110112 cum
2038107 cum

2034502 kg

2110195 Ls
2034619 unit
2034635 sqm
2034676 sqm
2034650 sqm
3001912 unit
3003476 sqm

2110278
2110286
2110294
2110310

set
set
set
set

Tower : 71 M

CME : PT Bahtiar Mastura Omar

Quantity Unit Cost Total Cost
RAB
4
121

241500
79695

966,000
9,643,095

811,440
8,100,200

150

37950

5,692,500

4,781,700

2
1

487313
604268

974,626
604,268

818,686
507,585

42
3.5

2147073
1628814

90,177,066
5,700,849

75,748,735
4,788,713

8071.19

2800

22,599,332

18,983,439

1 19492500

19,492,500

16,373,700

2294250

6,882,750

5,781,510

579600

1,159,200

973,728

51
20
1

209185
78752
1932000

10,668,435
1,575,040
1,932,000

8,961,485
1,323,034
1,622,880

45

86135

3,876,075

3,255,903

1
1
1
1

7629100
3162500
3322350
4552850

7,629,100
3,162,500
3,322,350
4,552,850

6,408,444
2,656,500
2,790,774
3,824,394

200,610,536

168,512,850

CME
PLN Connection

168,512,850
12,826,644
181,339,494

Project : North Sumatera 2006 -- GSM 900 Implementation

Site
: 4284 Lhoong Aceh
1.2 Civil Works
Item No. Works Description
1 Site Clearing Works
a. Removal of trees and disposal (4 pcs Coconut trees)
2 Site Preparation -- subject to site area
3 Earth Works
4 Masonry Works
b. Red Brick Masonry (Cansteen)
5 Concrete Works -- NAD Area
a. Reinforced Concrete K225 B (Twr Found, Bridge & Shelter)
b. Reinforced Concrete K125 (13 MP, AC Shelter & Access 31 m)
6 Pile Foundation -- NAD Area
a. Bored Pile dia. 400 mm (15 pcs @ 8 m)
7 Additional Transportation
8 Tower Erection -- NAD Area
a. Tower 71 m (tower accessories & antena mounting)
b. Tower Painting -- Ordinary Paint
9 Grounding System & Lighting Protection
a. Grounding System Standard A
a.4 Tower 70/71 m SST -- light
10 Aircraft Warning Light
a. Aircraft Warning Light -- Conventional Lamp
11 Cable Tray/Lader
a. Outdoor Cable Tray/Lader -- with Support
12 Fence (Incl. foundation)
a. BRC Panel Fence
b. Barbered Wire Fwnce
c. BRC Gate 1,500 mm width (single leaf) + Padlock
13 Site And Access Pavement
a. Paving Conblock 8 cm thk (Site Area)
14 Miscellaneous Works
15 Special Extra Building
16 M/E Works Supply & Installation
a. Supply and install M/E Equipment
b. Install Air Conditioning System and Outdoor Unit Cages
d. Supply and Install Change Over Switch (COS)
e. Supply and Install External Alarm Panet Type B (24 V DC)

Service Number Unit Quantity

3001369 pcs
2034445 sqm

4
150

2110997 cum

2110112 cum
2038107 cum

74.3
7.8

3001704 m

120

2034502 kg
2040848 kg

14035.7
13393.9

2110203
2034635 Ls

2034619 unit

2034635 sqm

2.4

2034676 sqm
2034650 sqm
3001912 unit

75
27
1

3003476 sqm

27

2110278
2110286
2110294
2110310

set
set
set
set

1
1
1
1

Tower : 71 M

CME : PT Bahtiar Mastura Omar

Unit Cost Total Cost
RAB
332063
79695

1,328,252
11,954,250

1,115,732
10,041,570

604268

604,268

507,585

2147073
1628814

159,527,524
12,704,749

134,003,120
10,671,989

485760

58,291,200

48,964,608

2800
1265

39,299,932
16,943,246

33,011,943
14,232,326

22741250

22,741,250

19,102,650

2294250

6,882,750

5,781,510

579600

1,391,040

1,168,474

209185
78752
1932000

15,688,875
2,126,304
1,932,000

13,178,655
1,786,095
1,622,880

86135

2,325,645

1,953,542

7629100
3162500
3322350
4552850

7,629,100
3,162,500
3,322,350
4,552,850

6,408,444
2,656,500
2,790,774
3,824,394

372,408,085

312,822,791

CME
PLN Connection

312,822,791
12,826,644
325,649,435

Project : North Sumatera 2006 -- GSM 900 Implementation

Site
: Padang Tiji Pidie
1.2 Civil Works
Item No. Works Description
1 Site Clearing Works
2 Site Preparation -- subject to site area
3 Earth Works
4 Masonry Works
a. River Stone Masonry (Retaining Wall)
b. Red Brick Masonry (Cansteen)
5 Concrete Works -- NAD Area
a. Reinforced Concrete K225 B (Twr Found, Bridge & Shelter)
b. Reinforced Concrete K125 (11 MP, AC Shelter & Access 31 m)
6 Pile Foundation -- NAD Area
a. Bored Pile dia. 400 mm (25 pcs @ 12 m)
7 Additional Transportation
8 Tower Erection -- NAD Area
a. Tower 71 m (tower accessories & antena mounting)
b. Tower Painting -- Ordinary Paint
9 Grounding System & Lighting Protection
a. Grounding System Standard A
a.4 Tower 70/71 m SST -- light
10 Aircraft Warning Light
a. Aircraft Warning Light -- Conventional Lamp
11 Cable Tray/Lader
a. Outdoor Cable Tray/Lader -- with Support
12 Fence (Incl. foundation)
a. BRC Panel Fence
b. Barbered Wire Fwnce
c. BRC Gate 1,500 mm width (single leaf) + Padlock
13 Site And Access Pavement
a. Paving Conblock 8 cm thk (Site Area)
14 Miscellaneous Works
15 Special Extra Building
16 M/E Works Supply & Installation
a. Supply and install M/E Equipment
b. Install Air Conditioning System and Outdoor Unit Cages
d. Supply and Install Change Over Switch (COS)
e. Supply and Install External Alarm Panet Type B (24 V DC)

Service Number Unit Quantity

2034445 sqm

170

2034775 cum
2110997 cum

2
1

2110112 cum
2038107 cum

74.5
5.2

3001704 m

300

2034502 kg
2040848 kg

14307.7
13393.9

2110203
2034635 Ls

2034619 unit

2034635 sqm

2.4

2034676 sqm
2034650 sqm
3001912 unit

70
26
1

3003476 sqm

26.3

2110278
2110286
2110294
2110310

set
set
set
set

1
1
1
1

Tower : 71 M

CME : PT Bahtiar Mastura Omar

Unit Cost Total Cost
RAB
79695

13,548,150

11,380,446

487313
604268

974,626
604,268

818,686
507,585

2147073
1628814

159,956,939
8,469,833

134,363,828
7,114,660

485760

145,728,000

122,411,520

2800
1265

40,061,588
16,943,246

33,651,734
14,232,326

22741250

22,741,250

19,102,650

2294250

6,882,750

5,781,510

579600

1,391,040

1,168,474

209185
78752
1932000

14,642,950
2,047,552
1,932,000

12,300,078
1,719,944
1,622,880

86135

2,265,351

1,902,894

7629100
3162500
3322350
4552850

7,629,100
3,162,500
3,322,350
4,552,850

6,408,444
2,656,500
2,790,774
3,824,394

456,856,341

383,759,327

CME
PLN Connection

383,759,327
12,826,644
396,585,971

Lokasi
CME
PLN Connection
Seubeun Ayun 168,512,850
12,826,644
Lhoong
312,822,791
12,826,644
Padang Tiji
383,759,327
12,826,644
903,574,900
203,574,900
225,893,725

677,681,175
200,000,000

35
30
50
12
127

700

573