ANALISA PROJECT 78,955,000.

00
PEMBANGUNAN MENARA SST 36 M
JUMLAH UPAH &
NO DESCRIPTION OF WORK Harga Jasa Harga Material Harga + Satuan Asumsi Volume satuan JUMLAH UPAH JUMLAH MATERIAL
MATERIAL

1 Tower Delivery & Installation 6,486.30 kg 17,513,020.80 177,400,414.40 194,913,435.20

Including ;
1 Pengadaan Material Tower - 26,000.00 26,000.00 6,486.30 kg - 168,643,904.00 168,643,904.00
2 Jasa erection tower 1,700.00 - 1,700.00 6,486.30 kg 11,026,716.80 - 11,026,716.80
3 Pengecatan tower 1,000.00 1,350.00 2,350.00 6,486.30 kg 6,486,304.00 8,756,510.40 15,242,814.40

2 Foundation Tower GF 3,289,791.67 20,054,000.00 58,901,000.00 78,955,000.00

Including ;
A Pekerjaan Tanah :
1 Galian Tanah Pondasi 120,000.00 - 120,000.00 72.00 m3 8,640,000.00 - 8,640,000.00
2 Urugan Kembali Tanah pondasi 50,000.00 - 50,000.00 50.00 m3 2,500,000.00 - 2,500,000.00
3 Buangan Tanah Keluar Lokasi 75,000.00 - 75,000.00 22.00 m3 1,650,000.00 - 1,650,000.00
B Pekerjaan Pondasi Tower : -
1 Pakerjaan Pasir Urug tebal 10 cm 20,000.00 220,000.00 240,000.00 3.60 m3 72,000.00 792,000.00 864,000.00
2 Lantai kerja 75,000.00 885,000.00 960,000.00 1.80 m3 135,000.00 1,593,000.00 1,728,000.00
3 Pembesian 500.00 12,000.00 12,500.00 2,250.00 kg 1,125,000.00 27,000,000.00 28,125,000.00
4 Begisting 15,000.00 70,000.00 85,000.00 28.80 m2 432,000.00 2,016,000.00 2,448,000.00
5 Beton K225 250,000.00 1,250,000.00 1,531,628.00 22.00 m3 5,500,000.00 27,500,000.00 33,000,000.00

3 Pondasi dan Base Frame BTS Outdoor 1,222,500.00 5,776,250.00 6,998,750.00

A Pekerjaan Pondasi RBS
1 Pondasi dan Base Frame BTS Outdoor 250,000.00 1,750,000.00 2,000,000.00 1.65 m3 412,500.00 2,887,500.00 3,300,000.00
2 Retaining wall 250,000.00 712,500.00 962,500.00 2.70 m3 675,000.00 1,923,750.00 2,598,750.00
3 Pole RRU (1 pcs) 100,000.00 600,000.00 700,000.00 1.00 unit 100,000.00 600,000.00 700,000.00
4 Horizontal Cable (3,1 meter) 35,000.00 365,000.00 400,000.00 1.00 unit 35,000.00 365,000.00 400,000.00

4 ME BTS Out Door / RBS dan Tower 7,345,000.00 46,074,500.00 53,944,500.00

1 ACPDB 175,000.00 8,000,000.00 8,175,000.00 1.00 Unit 175,000.00 8,000,000.00 8,175,000.00
2 KWH Box 175,000.00 4,500,000.00 4,675,000.00 1.00 Unit 175,000.00 4,500,000.00 4,675,000.00
3 Splitzen 3/4 x 60 cm (Komplit dengan dudukan + reducer) 175,000.00 385,000.00 560,000.00 1.00 Unit 175,000.00 385,000.00 560,000.00
4 Kabel BC 50mm ring grounding system 20,000.00 54,000.00 74,000.00 50.00 m 1,000,000.00 2,700,000.00 3,700,000.00
5 Lampu OBL Philips XGP 500 komplit dengan dudukan (sertifikat) 150,000.00 2,200,000.00 2,350,000.00 1.00 Unit 150,000.00 2,200,000.00 2,350,000.00
6 Panel Lampu OBL 175,000.00 1,800,000.00 1,975,000.00 1.00 Unit 175,000.00 1,800,000.00 1,975,000.00
7 Pole KWH Meter (Komplite dengan clamp kacamata) 100,000.00 1,250,000.00 1,350,000.00 1.00 Unit 100,000.00 1,250,000.00 1,350,000.00
8 Pole ACPDB + HILTI HLC dynabolt M12x100 RIBS 92 100,000.00 600,000.00 700,000.00 1.00 Unit 100,000.00 600,000.00 700,000.00
9 Kabel Power NYFGBY 4x16 43,000.00 120,000.00 163,000.00 15.00 m 645,000.00 1,800,000.00 2,445,000.00
10 Photocel + box 6A 220 (Kagacell) 20,000.00 165,000.00 185,000.00 1.00 Unit 20,000.00 165,000.00 185,000.00
11 Lampu Taman SON 70 (komplit dengan bracket dan mounting) 175,000.00 1,750,000.00 1,925,000.00 1.00 Unit 175,000.00 1,750,000.00 1,925,000.00
12 Kabel Nyy 3x2.5 7,500.00 18,000.00 25,500.00 60.00 m 450,000.00 1,080,000.00 1,530,000.00
13 Copper plat tembaga 100x100x0.2 (jalur sudah dilas) 100,000.00 2,860,000.00 2,960,000.00 1.00 unit 100,000.00 2,860,000.00 2,960,000.00
Terminal EGB Tembaga 300x100x8 (komplit dengan isolator dan clamp
14 buaya) 45,000.00 390,000.00 435,000.00 2.00 bh 90,000.00 780,000.00 870,000.00
15 Terminal allumunium Uk. 300 x 100 x 8 , 14 lubang dia. 12 mm 45,000.00 132,000.00 177,000.00 1.00 bh 45,000.00 132,000.00 177,000.00
16 AAAC 70 8,600.00 20,000.00 28,600.00 40.00 m 344,000.00 800,000.00 1,144,000.00
17 Copper Bonded Rod dia 5/8" -3 M (bersertifikat) 120,000.00 780,000.00 900,000.00 6.00 bh 720,000.00 4,680,000.00 5,400,000.00
18 Kabel BCC 50 Untuk Ring Grounding sytem 20,000.00 65,000.00 85,000.00 50.00 m 1,000,000.00 3,250,000.00 4,250,000.00
19 Powder Cadweld 30,000.00 80,000.00 110,000.00 20.00 tube 600,000.00 1,600,000.00 2,200,000.00
20 Tray SLW 400 dari tower ke base frame 35,000.00 365,000.00 400,000.00 1.50 btg 52,500.00 547,500.00 600,000.00
21 Join tray + mur dan baud 5,000.00 25,000.00 30,000.00 1.00 set 5,000.00 25,000.00 30,000.00
22 Support tray 45,000.00 150,000.00 195,000.00 2.00 bh 90,000.00 300,000.00 390,000.00
23 Flexibel pelindung kabel 1 1/4" 5,000.00 35,000.00 40,000.00 5.00 m 25,000.00 175,000.00 200,000.00
24 Flexibel pelindung kabel 5/8" 5,000.00 11,000.00 16,000.00 25.00 m 125,000.00 275,000.00 400,000.00
25 Accessories (Baut, skun, ties, silent, dinabolt, duradus, isolasi) 175,000.00 600,000.00 775,000.00 1.00 ls 175,000.00 600,000.00 775,000.00
26 Gembok Cisa ukuran 50 MM leher panjang 2,500.00 250,000.00 252,500.00 2.00 bh 5,000.00 500,000.00 505,000.00
27 Gembok Cisa ukuran 50 MM leher pendek 2,500.00 350,000.00 352,500.00 1.00 bh 2,500.00 350,000.00 352,500.00
28 I - Clamp lengkap dengan karet 7,500.00 15,000.00 22,500.00 40.00 bh 300,000.00 600,000.00 900,000.00
29 Bimetal 15,000.00 100,000.00 115,000.00 1.00 bh 15,000.00 100,000.00 115,000.00
30 Bentonite 25,000.00 150,000.00 175,000.00 1.00 karung 25,000.00 150,000.00 175,000.00
31 Sika Grouting 25,000.00 150,000.00 175,000.00 8.00 sak 200,000.00 1,200,000.00 1,400,000.00
32 Pipa 3" untuk cadweld 6 titik 10,000.00 200,000.00 210,000.00 2.00 btg 20,000.00 400,000.00 420,000.00
33 Tutup pipa 3" 1,000.00 25,000.00 26,000.00 6.00 pcs 6,000.00 150,000.00 156,000.00
34 Pipa 1,5" untuk kabel power 7,500.00 80,000.00 87,500.00 2.00 btg 15,000.00 160,000.00 175,000.00
35 Clamp U Stainless 7,500.00 35,000.00 42,500.00 6.00 ls 45,000.00 210,000.00 255,000.00
36 Name Plate 25,000.00 500,000.00 525,000.00 1.00 Unit 25,000.00 500,000.00 525,000.00

5 Pagar Halaman dan akses 3,305,300.00 46,776,696.00 50,081,996.00

1 Galian tanah untuk tiang pagar 120,000.00 - 120,000.00 2.25 m3 270,000.00 - 270,000.00
2 Cor beton K175 50,000.00 1,526,000.00 1,576,000.00 1.30 m3 64,800.00 1,977,696.00 2,042,496.00
3 Sloof pengganti rolag bata 50,000.00 1,000,000.00 1,050,000.00 2.20 m3 110,000.00 2,200,000.00 2,310,000.00
4 Pasangan Paving Blok 8 cm
5 Pagar Halaman type E lengkap 50,000.00 750,000.00 800,000.00 44.00 m2 2,200,000.00 33,000,000.00 35,200,000.00
6 Gravel Layer 25,000.00 250,000.00 275,000.00 6.00 m3 150,000.00 1,500,000.00 1,650,000.00
7 Pasir 25,000.00 220,000.00 245,000.00 6.00 m3 150,000.00 1,320,000.00 1,470,000.00
8 Finishing 150,000.00 500,000.00 650,000.00 1.00 ls 150,000.00 500,000.00 650,000.00
Jalan Masuk - -
1 Beton cor k175 50,000.00 1,526,000.00 1,576,000.00 4.00 m3 200,000.00 6,104,000.00 6,304,000.00
2 Gravel Layer 15,000.00 250,000.00 265,000.00 0.70 m3 10,500.00 175,000.00 185,500.00

6 Preparation: 42,000,000.00 - 64,000,000.00

1 Soil test dan APD 7,500,000.00 7,500,000.00 1.00 ls 7,500,000.00 7,500,000.00

2 Pengiriman material tower, ME, dan pagar 11,500,000.00 11,500,000.00 1.00 ls 11,500,000.00 11,500,000.00

3 ATP, Asbuilt Drawing dan Dokumen 3,000,000.00 3,000,000.00 1.00 ls 3,000,000.00 3,000,000.00
4 Sewa gudang di site 5,000,000.00 5,000,000.00 1.00 ls 5,000,000.00 5,000,000.00

5 Keamanan 15,000,000.00 15,000,000.00 1.00 ls 15,000,000.00 15,000,000.00

6 PLN 10,6 KVA 22,000,000.00 22,000,000.00 1.00 ls 22,000,000.00 22,000,000.00

Total 91,439,820.80 334,928,860.40 448,893,681.20

 30,050.00

4,048,974.36