31
EAPP‐RD‐v1 eApproval Result Document Request Number : EAPP_CRF_23362 Document Type : CRF Requestor : [email protected] Request date : 2021‐10‐07 11:52:38 Purpose : Addwork site Kp. Kedaung Cibetok / ZJKT2_6078 / BT‐0989‐T‐B/ T‐E20017B ﴾terkait B2S SF﴿ Notes : Addwork site Kp. Kedaung Cibetok / ZJKT2_6078 / BT‐0989‐T‐B/ T‐E20017B ﴾terkait B2S SF﴿ Approval Summary Layer Name Notes Status Date 1 [email protected] Overall dengan addwork masih under budget Approved 2021‐10‐08 10:27:32 2 [email protected] Approved 2021‐10‐08 14:06:23 Page: 1 of 1

EAPP‐RD‐v1 eApproval Result Document

  • Upload
    others

  • View
    5

  • Download
    0

Embed Size (px)

Citation preview

Page 1: EAPP‐RD‐v1 eApproval Result Document

EAPP‐RD‐v1

eApproval Result Document

Request Number : EAPP_CRF_23362

Document Type : CRF

Requestor : [email protected]

Request date : 2021‐10‐07 11:52:38

Purpose : Addwork site Kp. Kedaung Cibetok / ZJKT2_6078 / BT‐0989‐T‐B/ T‐E20017B ﴾terkait B2S SF﴿

Notes : Addwork site Kp. Kedaung Cibetok / ZJKT2_6078 / BT‐0989‐T‐B/ T‐E20017B ﴾terkait B2S SF﴿

Approval Summary

Layer Name Notes Status Date

1 [email protected] Overall dengan addwork masih under budget Approved 2021‐10‐08 10:27:32

2 [email protected] Approved 2021‐10‐08 14:06:23

Page: 1 of 1

Page 2: EAPP‐RD‐v1 eApproval Result Document

Site ID : Kp. Kedaung Cibetok

Pekerjaan Item Budget Actual % Remarks Additional Works

Hammer Test / Soil Test 5.000.000 4.000.000

Design Pack (Inc. Technical Sit e Survey) 3.500.000 3.500.000

Sub Total 8.500.000 7.500.000 -11,76%

Survey / TSSR 6.000.000 6.000.000

Sosial isasi Ij in Warga 58.000.000 40.600.000

Mobil izat ion & Coordinat ion 6.000.000 5.000.000

Document at ion 2.500.000 2.500.000

Addit ional i j in Warga -

Sub Total 72.500.000 54.100.000 -25,38%

Sewa Lahan 222.222.222 194.444.444

Bel i Lahan

Sub Total 222.222.222 194.444.444 -12,50%

Tower Mat erial Fabricat ion -

Implement at ion CME SST 36M

SITE PREPARATION 10.000.000 10.000.000

Tower St ruct ure 14.322.105 14.322.105

Tower Foundat ion 304.910.352 304.910.352

Shelt er St ruct ure -

Out door Cabinet Foundat ion 4.408.370 4.408.370

Grounding syst em & Eart hing < 1 ohm 17.472.491 17.472.491

Mechanical & Elect rical (ME) 12.321.333 12.321.333

Cable Tray Out door 540.000 540.000

Fence & Landscaping & Access Road 35.506.060 35.506.060

Elect rical Power PLN 19.039.460 19.039.460

Ot her Works 879.695 879.695

Panel KWH dan ACPDB 14.849.695

Sisa Budget CME (230.105.917)

ABF (0317/ ABF/ PRJ/ NB-SF/ 03/ 2021) 214.075.448

Sub Total 419.399.867 434.249.562 3,54%

Grand Total 706.591.620 690.294.006 -2,31%

Under Budget :

Budget Actual Additional

Budget 706.591.620

Act ual 690.294.006

Tot al 706.591.620 690.294.006 -Rp 16.297.614

ZJKT2_6078 / BT-0989-T-B/ T-E20017B

16.297.614-Rp

Eng

SITAC

Sewa

Lahan

CME

Cat at an :

ABF Sewa Lahan ABF Sitac ABF CME Total ABF

14.849.695Rp Under Budget

EAPP_CRF_23362

Page 3: EAPP‐RD‐v1 eApproval Result Document

Vendor must signify acceptance to the terms and conditions and return or fax a copy of the duty accepted PO to purchaser within 2 (two) working

days upon receipt of this PO. No respond within the period, PO is considered as accepted.

PT INTI BANGUN SEJAHTERA Tbk JL Riau No 23 RT 009 RW 005 Gondangdia Menteng, Jakarta Pusat 10350Kindly address your invoice/bil to :

Attn : Account Payable Department

Supply of the above goods and /or services shall be in accordance with and subject to the terms and conditions set out in the Agreement and the

relevant Contract Documents.

PR No : 1100014794 dated 15.04.2021

No No. Barang

Material No.

Keterangan

DescriptionJumlah Satuan

Quantity UoM*

Tgl Kirim

Delivery

Harga Netto/unit

Net Price / unit

Total Harga

Total Price

PO.Date : 20.04.2021

PO.Rel Date : 26.04.2021

PO.No : 2100024990

Dikirimkan ke / Deliver to :

IBST Jabodetabek

Jl. Riau No. 23 Menteng

10350

Mata Uang / Currency : IDR

Kepada/To : 500043

CV. Nara Unggul Prima Perum Pondok Damai L.2/35 00000

Telp 021-8232741 UP : Budi Setiawan

Fax. 021-8232741

Ketentuan Pengiriman :

Terms of Delivery

ORDER PEMBELIAN / PURCHASE ORDER

PT. Inti Bangun Sejahtera, Tbk.NPWP : 02.492.463.1-054.000

Jl Riau No. 23 RT009 RW 005

Gondangdia - Menteng

Telp: 021-31935919

Fax: 021-3903473

1 2000000010 CME B2S SF 1 AU 16.04.2021 419.399.867 419.399.867

CME WORK ~ B2S SF

WBS ID : T-E20017B

TERM OF PAYMENT :

30% DP - payable in 14 days

40% RFE - payable in 21 days

25% ATP - payable in 21 days

5% Final Payment (9 Months after BAST) - payable in 30 days

Dikonfirmasi oleh / Confirmed by

___________________________________

Pemasok / Vendor

Notes & Special Instruction

Please indicate our Purchase Order number in all documents, i.e. Invoice, Tax Invoice and Delivery Note.

Terbilang : EMPAT RATUS ENAM PULUH SATU JUTA TIGA RATUS TIGA PULUH SEMBILAN RIBU DELAPAN RATUS LIMA PULUH EMPAT

RUPIAH

Say : FOUR HUNDRED SIXTY-ONE MILLION THREE HUNDRED THIRTY-NINE THOUSAND EIGHT HUNDRED FIFTY-FOUR RUPIAH

Ketentuan Pembayaran/Term of Payment : AP02

within 14 days Due net

Delivery Note and Original Purchase Order shall be attached upon

invoicing process

Payment will be transfered to : BRI

Account no : 370001028620536 , Beneficiary : CV. Nara Unggul Prima

419.399.867

0

41.939.987

461.339.854

Authorized Signature Approved By

Approval is generated by system, Approval is generated by system,

No Signature are required No Signature are required

__________________________ ________________________________

Yayang Supriyadi Jozef Ignasius Munaba

EAPP_CRF_23362

Page 4: EAPP‐RD‐v1 eApproval Result Document

Bill Of QuantityCV. Nara Unggul Prima

SITE ID : ZJKT2_6078 / BT-0989-T-B/ T-E20017B

SITE NAME : Kp. Kedaung Cibetok

PO no. 2100024990 date 20 Apr 2021

Unit Price (IDR) Total (IDR)

II SITE PREPARATION

2 As built drawing & site binder base on SOP list Ls 1,00 2.500.000,00 2.500.000,00

C Physical Preparation (Permit) Ls 1,00 7.500.000,00 7.500.000,00

10.000.000,00

III IMPLEMENTATION CME

A Tower Structure

2 Erection & Installation Accessories Kg 7.537,95 1.300,00 9.799.335,00

4 Tower Material Transportation (incl. material completeness check and storage at site) Kg 7.537,95 600,00 4.522.770,00

14.322.105,00

B Tower Foundation

1 Soil Excavation m3 31,81 55.000,00 1.749.550,00

2 Sand layer m3 2,19 325.000,00 711.750,00

3 Concrete floor 1:3:5 t=5 cm m3 1,10 1.160.700,00 1.276.770,00

4 Concrete K-225 Stacking m3 10,35 3.200.000,00 33.120.000,00

5 Back fill per layer max. thickness 30 cm, compacted with stamper machine m3 19,49 19.000,00 370.310,00

6 Grouting ls 1,00 891.984,43 891.984,43

7 Ladder n cable tray Concrete Foundation (K-175) m3 0,13 3.100.000,00 403.000,00

8 Finishing with cement plaster & black painting m2 10,38 95.000,00 986.100,00

9 Bore Pile (K-250) dia. 40 cm Circular include transportation, machine and Installation m' 472,50 561.695,00 265.400.887,50

304.910.351,93

C1 Outdoor Cabinet Foundation

1 Soil Excavation m3 0,92 55.000,00 50.600,00

2 Sand Layer m3 0,30 325.000,00 97.500,00

3 Stone Mansory m3 0,98 675.000,00 661.500,00

4 Soil backfilled m3 0,78 19.000,00 14.820,00

5 Concrete Pad and Stair (K-175) m3 0,88 3.100.000,00 2.728.000,00

6 Plastering & Painting m2 9,01 95.000,00 855.950,00

4.408.370,00

D Grounding system & Earthing < 1 ohm

1 Copper bonded rod 3m Ø 3/4" caldwelding to BC site perimeter ring 50 mm2 Pcs 7,00 825.000,00 5.775.000,00

2 BC 50mm2 site perimeter ring m 72,00 70.000,00 5.040.000,00

3 MGB / Main Grounding Bar (Steel Galvanized) 300x100x10 mm, 2 rows 14 holes M8 pcs 1,00 203.067,84 203.067,84

4 EGB / External Grounding Bar (Steel Galvanized) 300x100x10 mm, 2 rows 14 holes M8 pcs 3,00 203.067,84 609.203,52

5 IGB/Internal Grounding Bar (Steel Galvanized) 300x100x10 mm, 2 rows 14 holes M8 pcs 1,00 203.067,84 203.067,84

6 Ceramic Isolator for MGB, EGB & IGB (incl. all accessories required) pcs 10,00 21.875,00 218.750,00

7 Stainless Cable Scone (incl. all accessories required, ex: bolt, Nuts, cable shoe & Label). pcs 30,00 7.500,00 225.000,00

9 Termination / Control box (inside 40x40x50 cm) with pad lock pcs 1,00 1.087.402,00 1.087.402,00

10 Exothermic weld connection point 7,00 160.000,00 1.120.000,00

115/8" - 60cm Aluminum Lighting splitzen (incl. all accessories required ex: reducer bracket,

isolator etc.)set 1,00 246.250,00 246.250,00

12 All Aluminum Alloy Cable(AAACS) 70mm2 Down Conductor & EGB Interconnection m 105,50 19.500,00 2.057.250,00

13 Bimetallic connector pcs 1,00 350.000,00 350.000,00

14 PVC pipe cable duct dia. 3/4" (ex. Clipsal) for indoor ring shelter and buried AAAC m 11,25 30.000,00 337.500,00

17.472.491,20

E Mechanical & Electrical (ME)

I MDP + Arrester Protection

2 Delivery, Instalasi & Testing Panel ACPDB + KWH - Jabodetabek Ls 1,00 600.000,00 600.000,00

3 Pole ø3" for MDP & alarm panel placement incl. accessories (anchor, bolt, foundation etc.) Kg 32,00 25.000,00 800.000,00

II Site Lamp / Light Installation -

b. Site Perimeter Lamp & OBL -

11x20watt Phillips LED Lamp incl. mounting and Kap Lokal Outdoor E27 IP 67 type casing attach

on tower leg. (Include Cable)set 1,00 836.125,00 836.125,00

2 Fitting + Aircraft warning light ( OBL lamp ) pcs 1,00 4.500.000,00 4.500.000,00

3 NYY 3x2.5 mm2

for OBL m' 64,58 22.444,38 1.449.458,06

IV KWH Panel Work -

Sub Total - Grounding System

Sub Total - Site Preparation

Sub Total - Tower Structure

Sub Total - Tower Foundation

Sub Total - Outdoor Cabinet Foundation

No Item Work Unit Vol Est.SST 45M 3legs

Page 1 of 2

EAPP_CRF_23362

Page 5: EAPP‐RD‐v1 eApproval Result Document

Unit Price (IDR) Total (IDR)No Item Work Unit Vol Est.

SST 45M 3legs

2 Pole (standard PLN) for placed KWH Panel box incl. all accessories, foundation ls 1,00 2.100.000,00 2.100.000,00

3 Combination Pad Lock pcs 1,00 216.000,00 216.000,00

4 Flexible isolator for power cable ducting + Flexible isolator + Clamp ls 1,00 250.000,00 250.000,00

5 Main Power Cable NYFGBY 4x16 mm m' 13,65 115.000,00 1.569.750,00

12.321.333,06

F Cable Tray Outdoor

1 Cable Tray Outdoor ( width 30 cm) with support,finishing with hotdipped galvanized m 2,00 270.000,00 540.000,00

540.000,00

G Fence & Landscaping & Access Road

1 Soil excavation m3 2,44 55.000,00 134.200,00

2 Sand layer m3 0,38 325.000,00 123.500,00

4 Soil back filled m3 1,11 19.000,00 21.090,00

6 Reinforced Concrete (K-175) m3 1,46 3.100.000,00 4.526.000,00

7 Plastar (t=1.5 -2 cm) with painting (2 layer) ICI Dulux/Danapaint weathershield m2 8,43 95.000,00 800.850,00

8 Gravel Layer Minimum t = 5 cm (laid with 5 cm compacted sand) m2 51,50 17.700,00 911.550,00

10 Cansteen m' 28,50 29.219,00 832.741,50

11 Fence post BRC 190 ,Dia.2" , t = 2.7 m for barbed wire (Hot Dip galvanized) (New) Pcs 15,00 335.434,78 5.031.521,74

12 BRC fencing type P-190 dia 8 mm (Hot Dip galvanized) (New) Pcs 14,00 1.070.326,65 14.984.573,05

13 Galvanized Barbed wire, clamped on BRC post, 5 rows and zig-zag m' 29,00 52.200,00 1.513.800,00

14 Single slidding door gate L = 3m t = 2.1m with 3 pairs hinge (galvanize) include Master Lock set 1,00 4.456.250,00 4.456.250,00

Access Road -

15 Cansteen m' 6,00 29.219,00 175.314,00

16 Gravel Layer Minimum t = 5 cm for Access Road m2 2,10 17.700,00 37.170,00

17 Sand layer m3 0,30 325.000,00 97.500,00

18 Reinforced Concrete (K-175) m3 0,60 3.100.000,00 1.860.000,00

35.506.060,28

H Electrical Power PLN

1 Electrical Power PLN 6.6 KVA 3 Phase (Include BP, UJL, Accesories) ls 1,00 19.039.460,00 19.039.460,00

19.039.460,00

I Other Works

1 Combination Pad Lock for ACPDB Pcs 1,00 216.000,00 216.000,00

2 Premi Material Tower (Supply by IBS) Is 0,25% 141.478.035,00 353.695,09

3 Reinforced Concrete (K-175) for marking post m3 0,10 3.100.000,00 310.000,00

879.695,09

419.399.866,56

41.939.986,66

461.339.853,22

VAT

Grand Total ( CME )

Sub Total - Other Work

Total ( CME )

Sub Total - Electrical Power PLN

Sub Total - Mechanical & Electrical

Sub Total - Cable Tray Outdoor

Sub Total - Fence & Landscaping

Page 2 of 2

EAPP_CRF_23362

Page 6: EAPP‐RD‐v1 eApproval Result Document

CM E Typical Work Item and Volume for Outdoor BTS (GF)

Site ID : BT-0989-T-B / ZJKT2_6078

Site Name : Kp. Kedaung Cibetok

Tower Height : SST 45 m 3Legs 1 T

Tower Fabrikator : JET

ODC Foundat ion

Type Of Project : SF 2021

Kontraktor : CV. Nara Unggul Prima

NO Item Work Unit Vol Unit Price Total Price

I SITE PREPARATION

1 As built drawing & site binder base on SOP list LS 1,00 2.500.000,00 2.500.000,00

2 Physical Preparat ion (Permit) LS 1,00 7.500.000,00 7.500.000,00

Sub Total - Site Preparation 10.000.000,00

II IM PLEM ENTATION CM E -

A Tower Structure -

1Tower Material Fabrication Incl. all accessories as per Design Drawing (Vertical Ladder, Vertical and

Horizontal Cable ladder, Mounting Antenna Sectoral/GPS/OBL). kg25.000,00 -

2 Tower Erection incl. all accessories mention at point 1 above. Kg 7537,95 1.300,00 9.799.335,00

3 Tower Painting (if required as per KKOP recommendation) Kg 1.498,00 -

Tower Material Transportation (incl. material completeness check and storage at site) + Mounting RF

6pcs + Mounting GPS kg 7537,95 600,00 4.522.770,00

Sub Total - Tower Structure 14.322.105,00

B Tower Foundation -

1 Soil Excavat ion M 3 31,81 55.000,00 1.749.550,00

2 Sand layer M 3 2,19 325.000,00 711.750,00

3 Concrete floor 1:3:5 t=5 cm M 3 1,10 1.160.700,00 1.276.770,00

4 Concrete K-225 M 3 10,35 3.200.000,00 33.120.000,00

5 Back fill per layer max. thickness 30 cm, compacted with stamper machine M 3 19,49 19.000,00 370.310,00

6 Grout ing LS 1,00 891.984,43 891.984,43

7 Ladder n cable t ray Concrete Foundat ion (K-175) M 3 0,13 3.100.000,00 403.000,00

8 Finishing with cement plaster & black paint ing M 2 10,38 95.000,00 986.100,00

9 Bore Pile (K-250) dia. 40 cm Circular include transportat ion, machine and Installat ion m' 472,50 561.695,00 265.400.887,50

Sub Total - Tower Foundation 304.910.351,93

C Outdoor Cabinet Foundation -

1 Soil Excavat ion M 3 0,92 55.000,00 50.600,00

2 Sand Layer M 3 0,30 325.000,00 97.500,00

3 Stone M ansory M 3 0,98 675.000,00 661.500,00

4 Soil backfilled M 3 0,78 19.000,00 14.820,00

5 Concrete Pad and Stair (K-175) M 3 0,88 3.100.000,00 2.728.000,00

6 Plastering & Paint ing M 2 9,01 95.000,00 855.950,00

Sub Total - Outdoor Cabinet Foundation 4.408.370,00

D Grounding system & Earthing < 1 ohm -

1 Copper bonded rod 3m Ø 3/ 4" caldwelding to BC site perimeter ring 50 mm2 Pcs 7,00 825.000,00 5.775.000,00

2 BC 50mm2 site perimeter ring M ' 72,00 70.000,00 5.040.000,00

3 M GB / M ain Grounding Bar (Steel Galvanized) 300x100x10 mm, 2 rows 14 holes M 8 Pcs 1,00 203.067,84 203.067,84

4 EGB / External Grounding Bar (Steel Galvanized) 300x100x10 mm, 2 rows 14 holes M 8 Pcs 3,00 203.067,84 609.203,52

5 IGB / Internal Grounding Bar (Steel Galvanized) 300x100x10 mm, 2 rows 14 holes M 8 Pcs 1,00 203.067,84 203.067,84

6 Ceramic Isolator for M GB, EGB & IGB (incl. all accessories required) Pcs 10,00 21.875,00 218.750,00

7 Stainless Cable Scone (incl. all accessories required, ex: bolt , Nuts, cable shoe & Label). Pcs 30,00 7.500,00 225.000,00

8 Terminat ion / Control box (inside 40x40x50 cm) with pad lock Pcs 1,00 1.087.402,00 1.087.402,00

9 Exothermic weld connect ion Point 7,00 160.000,00 1.120.000,00

105/ 8" - 60cm Aluminum Light ing splitzen (incl. all accessories required ex: reducer bracket,isolator

etc.)Set 1,00 246.250,00 246.250,00

11 All Aluminum Alloy Cable(AAACS) 70mm2 Down Conductor & EGB Interconnect ion M ' 105,50 19.500,00 2.057.250,00

12 Bimetallic connector Pcs 1,00 350.000,00 350.000,00

13 PVC pipe cable duct dia. 3/ 4" (ex. Clipsal) for indoor ring shelter and buried AAAC M ' 11,25 30.000,00 337.500,00

Sub Total - Grounding system 17.472.491,20

E M echanical & Electrical (M E)

1 Delivery, Installation and Testing ACPDB & KWH Panel Area Jabodetabek ls 1,00 600.000,00 600.000,00

a

Standard Smart M DP/ ACPDB + Arrester Protect ion (Outdoor Type IP 66 Based on approved

specificat ion, supply by recommended panel maker) 350 x 400 x 200Set

7.500.000,00

a M DP + Arrester Protection

b Pole ø3" for M DP & alarm panel placement incl. accessories (anchor, bolt , foundat ion etc.) KG 32,00 25.000,00 800.000,00

2 Site Lamp / Light Installat ion

Site Perimeter Lamp & OBL

a1x20watt Phillips LED Lamp incl. mount ing and Kap Lokal Outdoor E27 IP 67 type

casing at tach on tower leg. (Include Cable)Set 1,00 836.125,00 836.125,00

b Fit t ing + Aircraft warning light ( OBL lamp ) Pcs 1,00 4.500.000,00 4.500.000,00

c NYY 3x2.5 mm2 for OBL M ' 64,58 22.444,38 1.449.458,06

3 KWH Panel Work -

aStandard KWH Panel Box with mount ing (Base on approved specificat ion, supply by recommended

panel maker) 500 x 700 x 200 (New Spec LTE) Set6.000.000,00

1 Pole (standard PLN) for placed KWH Panel box incl. all accessories, foundat ion Ls 1,00 2.100.000,00 2.100.000,00

2 Combinat ion Pad Lock Pcs 1,00 216.000,00 216.000,00

3 Flexible isolator for power cable duct ing + Flexible isolator + Clamp Ls 1,00 250.000,00 250.000,00

4 M ain Power Cable NYFGBY 4x16 mm M ' 13,65 115.000,00 1.569.750,00

Sub Total - M echanical & Electrical 12.321.333,06

F Cable Tray Outdoor

1 Cable Tray Outdoor ( width 30 cm) with support ,finishing with hotdipped galvanized M ' 2,00 270.000,00 540.000,00

2 Cable Tray Horizontal ( width 40 cm) with support ,finishing with hotdipped galvanized M ' 320.000,00 -

NEW BUILT LTE

EAPP_CRF_23362

Page 7: EAPP‐RD‐v1 eApproval Result Document

Sub Total - Cable Tray Outdoor 540.000,00

G Fence & Landscaping & Access Road -

1 Soil excavat ion M 3 2,44 55.000,00 134.200,00

2 Sand layer M 3 0,38 325.000,00 123.500,00

3 Stone M asonry M 3 675.000,00 -

4 Soil back filled M 3 1,11 19.000,00 21.090,00

5 Brick masonry M 2 95.000,00 -

6 Reinforced Concrete (K-175) M 3 1,46 3.100.000,00 4.526.000,00

7 Plastar (t=1.5 -2 cm) with paint ing (2 layer) ICI Dulux/ Danapaint weathershield M 2 8,43 95.000,00 800.850,00

8 Angle steel fence 40x40x4 (finishing with epoxy coat ing) Kg 46.046,94 -

9 Barb wire (razor type) M ' 60.486,56 -

10 Sliding Gate + angle steel (new design - finishing with epoxy coat ing) + incl. padlock Set 8.214.320,35 -

11 Glass Frict ion M 2 50.000,00 -

12 Gravel Layer M inimum t = 5 cm (laid with 5 cm compacted sand) M 2 51,50 17.700,00 911.550,00

13 Cansteen M ' 28,50 29.219,00 832.741,50

14 Fence Post BRC 300, dia 2" t=3 mm for barber wire ( Hot Dip Galvanize )(New) Pcs 15,00 335.434,78 5.031.521,70

15 BRC Fence Type P-240 dia 8 mm ( Hotdip Galvanize)(new) Pcs 14,00 1.070.326,65 14.984.573,10

16 Galvanized Barbed Wire, clamp on BRC Post, 5 Rows and Zig Zag M ' 29,00 52.200,00 1.513.800,00

17 Single Sliding door gate L=3 m with 3 pairs hinge ( Galvanize)include master lock Set 1,00 4.456.250,00 4.456.250,00

Access Road

18 Cansteen M ' 6,00 29.219,00 175.314,00

19 Gravel Layer M inimum t = 5 cm for Access Road M 2 2,10 17.700,00 37.170,00

20 Sand layer M 3 0,30 325.000,00 97.500,00

21 Reinforced Concrete (K-175) M 3 0,60 3.100.000,00 1.860.000,00

Sub Total - Fence & Landscaping & Access Road 35.506.060,30

H Electrical Power PLN

1 Electrical Power PLN 6,6 KVA 3 Phase ( Include BP, UJL, 3 pole & Cable + KWH , Etc ) LS 1,00 19.039.460,00 19.039.460,00

Sub Total - Electrical Power PLN 19.039.460,00

Other Works

1 Combinat ion Pad Lock for ACPDB pcs 1,00 216.000,00 216.000,00

2 premi material tower (supply by IBS) LS 0.25% 141.478.035,00 353.695,09

3 Reinforced Concrete (K-175) for marking Post m3 0,10 3.100.000,00 310.000,00

4 Penambahan Tiang PLN 9M + Accessories m 1,00 2.470.000,00 2.470.000,00

5 Kabel PLN ( kebal twist 4 x 16mm) btg 50,00 20.000,00 1.000.000,00

6 Biaya Koordinasi penanaman t iang Ls 1,00 1.500.000,00 1.500.000,00

7 M obilisasi Ls 1,00 2.500.000,00 2.500.000,00

8 Biaya Koordinasi Lingkungan LSM dan Ormas Ls 1,00 6.500.000,00 6.500.000,00

Sub Total - Other Works 14.849.695,09

433.369.866,58

43.336.986,66

476.706.853,24

Kukuh Widyasmoko Ade Ghufron

PIC SACME Regional Project M anager

TOTAL

VAT

Grand Total

PT. Int i Bangun Sejahtera, Tbk

EAPP_CRF_23362

Page 8: EAPP‐RD‐v1 eApproval Result Document

EAPP_CRF_23362

Page 9: EAPP‐RD‐v1 eApproval Result Document

EAPP_CRF_23362

Page 10: EAPP‐RD‐v1 eApproval Result Document

EAPP_CRF_23362

Page 11: EAPP‐RD‐v1 eApproval Result Document

EAPP_CRF_23362

Page 12: EAPP‐RD‐v1 eApproval Result Document

EAPP_CRF_23362

Page 13: EAPP‐RD‐v1 eApproval Result Document

EAPP_CRF_23362

Page 14: EAPP‐RD‐v1 eApproval Result Document

EAPP_CRF_23362

Page 15: EAPP‐RD‐v1 eApproval Result Document

EAPP_CRF_23362

Page 16: EAPP‐RD‐v1 eApproval Result Document

EAPP_CRF_23362

Page 17: EAPP‐RD‐v1 eApproval Result Document

EAPP_CRF_23362

Page 18: EAPP‐RD‐v1 eApproval Result Document

EAPP_CRF_23362

Page 19: EAPP‐RD‐v1 eApproval Result Document

EAPP_CRF_23362

Page 20: EAPP‐RD‐v1 eApproval Result Document

EAPP_CRF_23362

Page 21: EAPP‐RD‐v1 eApproval Result Document

EAPP_CRF_23362

Page 22: EAPP‐RD‐v1 eApproval Result Document

EAPP_CRF_23362

Page 23: EAPP‐RD‐v1 eApproval Result Document

EAPP_CRF_23362

Page 24: EAPP‐RD‐v1 eApproval Result Document

EAPP_CRF_23362

Page 25: EAPP‐RD‐v1 eApproval Result Document

EAPP_CRF_23362

Page 26: EAPP‐RD‐v1 eApproval Result Document

1

[email protected]

From: Daud Boni < [email protected]>

Sent: 02 September 2021 16:29

To: [email protected]; [email protected]

Cc: [email protected]; [email protected]; 'Nara Unggul Prima'; 'Bambang Sucipto'; 'Takim NUP'; 'Ade Ghufron';

'An An Andriani'

Subject: RE: SPH BOQ Addwork CME Site Kp. Kedaung Cibetok / BT-0989-T-B / ZJKT2_6078

Dear p Reza Sesuai justifikasi berita acara yg sudah diverify regional & dokumentasi pekerjaan perluasan jaringan PLN diiste Kp. Kedaung Cibetok Untuk biaya addwork PLN & biaya koordinasi dapat disepakati , selanjutnya mohon diproses ke BoQ actualnya Thks nRgds

From: [email protected] <[email protected]>

Sent: Thursday, September 2, 2021 11:51 AM

To: 'Daud Boni' <[email protected]>; [email protected]

Cc: [email protected]; [email protected]; 'Nara Unggul Prima' <[email protected]>; 'Bambang Sucipto'

<[email protected]>; 'Takim NUP' <[email protected]>; 'Ade Ghufron' <[email protected]>; 'An An Andriani' <[email protected]>

Subject: SPH BOQ Addwork CM E Site Kp. Kedaung Cibetok / BT-0989-T-B / ZJKT2_6078

Dear Pak Daud,

Reminder Pak….

M ohon bantuannya untuk review dan Approvalnya untuk pengajuan SPH Addwok CM E Site Kp. Kedaung Cibetok / BT-0989-T-B / ZJKT2_6078 berikut ini :

NO ITEM UNIT VOLUM E UNIT PRICE TOTAL PRICE REM ARK

I Other Works

1 Penambahan Tiang PLN 9M + Accessories btg 1,00 2.470.000,00 2.470.000,00

EAPP_CRF_23362

Page 27: EAPP‐RD‐v1 eApproval Result Document

2

2 Kabel PLN ( kebal twist 4 x 16mm) m 50,00 20.000,00 1.000.000,00

3 Biaya Koordinasi penanaman tiang ls 1,00 1.500.000,00 1.500.000,00

4 Mobilisasi ls 1,00 2.500.000,00 2.500.000,00

5 Biaya Koordinasi Lingkungan LSM dan Ormas ls 1,00 6.500.000,00 6.500.000,00

Sub total Additional work 13.970.000,00

Regards,

M och Rezani Ikhsan

www.ibstower.com

From: [email protected] <[email protected]>

Sent: 23 August 2021 15:52

To: 'Daud Boni' <[email protected]>; '[email protected]' <[email protected]>

Cc: '[email protected]' <[email protected]>; '[email protected]' <[email protected]>; 'Nara Unggul Prima'

<[email protected]>; 'Bambang Sucipto' <[email protected]>; 'Takim NUP' <[email protected]>; 'Ade Ghufron'

<[email protected]>; 'An An Andriani' <[email protected]>

Subject: SPH BOQ Addwork CM E Site Kp. Kedaung Cibetok / BT-0989-T-B / ZJKT2_6078

Dear Pak Daud,

Reminder Pak….

M ohon bantuannya untuk review dan Approvalnya untuk pengajuan SPH Addwok CM E Site Kp. Kedaung Cibetok / BT-0989-T-B / ZJKT2_6078 berikut ini :

NO ITEM UNIT VOLUM E UNIT PRICE TOTAL PRICE REM ARK

I Other Works

1 Penambahan Tiang PLN 9M + Accessories btg 1,00 2.470.000,00 2.470.000,00

2 Kabel PLN ( kebal twist 4 x 16mm) m 50,00 20.000,00 1.000.000,00

3 Biaya Koordinasi penanaman tiang ls 1,00 1.500.000,00 1.500.000,00

4 Mobilisasi ls 1,00 2.500.000,00 2.500.000,00

4 Biaya Koordinasi Lingkungan LSM dan Ormas ls 1,00 6.500.000,00 6.500.000,00

EAPP_CRF_23362

Page 28: EAPP‐RD‐v1 eApproval Result Document

3

Sub total Additional work 13.970.000,00

Regards,

M och Rezani Ikhsan

www.ibstower.com

From: An An Andriani <[email protected]>

Sent: 13 August 2021 11:03

To: Daud Boni <[email protected]>; [email protected]

Cc: [email protected]; [email protected]; Nara Unggul Prima <[email protected]>; Bambang Sucipto

<[email protected]>; Takim NUP <[email protected]>; Ade Ghufron <[email protected]>; [email protected]

Subject: Re: SPH BOQ Addwork CM E Site Kp. Kedaung Cibetok / BT-0989-T-B / ZJKT2_6078

Dear Pak Daud ,

Mohon dibantu review dan approval untuk pekerjaan add work kami dibawah ini :

Pada tanggal Kam, 5 Agu 2021 pukul 10.41 <[email protected]> menulis:

EAPP_CRF_23362

Page 29: EAPP‐RD‐v1 eApproval Result Document

4

Dear Pak Daud,

M ohon bantuannya untuk review dan Approvalnya untuk pengajuan SPH Addwok CM E Site Kp. Kedaung Cibetok / BT-0989-T-B / ZJKT2_6078 berikut ini :

NO ITEM UNIT VOLUM E UNIT PRICE TOTAL PRICE REM ARK

I Other Works

1 Penambahan Tiang PLN 9M + Accessories btg 1,00 2.470.000,00 2.470.000,00

2 Kabel PLN ( kebal twist 4 x 16mm) m 50,00 20.000,00 1.000.000,00

3 Biaya Koordinasi penanaman tiang ls 1,00 1.500.000,00 1.500.000,00

4 Mobilisasi ls 1,00 2.500.000,00 2.500.000,00

4 Biaya Koordinasi Lingkungan LSM dan Ormas ls 1,00 6.500.000,00 6.500.000,00

Sub total Additional work 13.970.000,00

Regards,

M och Rezani Ikhsan

www.ibstower.com

From: An An Andriani <[email protected]>

Sent: 05 August 2021 8:11

To: [email protected]

Cc: [email protected]; [email protected]; Nara Unggul Prima <[email protected]>; Bambang Sucipto

EAPP_CRF_23362

Page 30: EAPP‐RD‐v1 eApproval Result Document

5

<[email protected]>; Takim NUP <[email protected]>; Ade Ghufron <[email protected]>

Subject: BOQ add CM E Site Kp. Kedaung Cibetok

Dear Pak Reza ,

Terlampir BOQ add CME Site Kp. Kedaung Cibetok

Mohon di review dan dapat diproses PO add nya

--

Terimakasih

Salam Hormat,

An An Andriani

0882-1861-3115

CV. NARA UNGGUL PRIMA

--

Terimakasih

Salam Hormat,

An An Andriani

EAPP_CRF_23362

Page 31: EAPP‐RD‐v1 eApproval Result Document

6

0882-1861-3115

CV. NARA UNGGUL PRIMA

EAPP_CRF_23362