ANALISA PROJECT

PEMBANGUNAN MENARA SST 32 M

Asumsi satu
NO DESCRIPTION OF WORK Harga Jasa Harga + Satuan JUMLAH UPAH
Volume an

1 Tower Delivery & Installation 6,048.00 kg 16,329,600.00

Including ;
1 Pengadaan Material Tower - 26,000.00 6,048.00 kg -
2 Jasa erection tower 1,700.00 1,700.00 6,048.00 kg 10,281,600.00
3 Pengecatan tower 1,000.00 2,350.00 6,048.00 kg 6,048,000.00

2 Foundation Tower GF 3,032,083.33 16,869,000.00

Including ;
A Pekerjaan Tanah :
1 Galian Tanah Pondasi 120,000.00 120,000.00 54.00 m3 6,480,000.00
2 Urugan Kembali Tanah pondasi 50,000.00 50,000.00 32.00 m3 1,600,000.00
3 Buangan Tanah Keluar Lokasi 75,000.00 75,000.00 22.00 m3 1,650,000.00
B Pekerjaan Pondasi Tower :
1 Pakerjaan Pasir Urug tebal 10 cm 20,000.00 240,000.00 3.60 m3 72,000.00
2 Lantai kerja 75,000.00 960,000.00 1.80 m3 135,000.00
3 Pembesian 500.00 12,500.00 2,000.00 kg 1,000,000.00
4 Begisting 15,000.00 85,000.00 28.80 m2 432,000.00
5 Beton K225 250,000.00 1,500,000.00 22.00 m3 5,500,000.00

3 Pondasi dan Base Frame BTS Outdoor 1,222,500.00

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

4 ME BTS Out Door / RBS dan Tower 7,346,000.00

1 ACPDB 175,000.00 8,175,000.00 1.00 Unit 175,000.00
2 KWH Box 175,000.00 4,675,000.00 1.00 Unit 175,000.00
3 Splitzen 3/4 x 60 cm (Komplit dengan dudukan + reducer) 175,000.00 560,000.00 1.00 Unit 175,000.00
4 Kabel BC 50mm ring grounding system 20,000.00 74,000.00 50.00 m 1,000,000.00
5 Lampu OBL Philips XGP 500 komplit dengan dudukan (sertifikat) 150,000.00 2,350,000.00 1.00 Unit 150,000.00
6 Panel Lampu OBL 175,000.00 1,975,000.00 1.00 Unit 175,000.00
7 Pole KWH Meter (Komplite dengan clamp kacamata) 100,000.00 1,350,000.00 1.00 Unit 100,000.00
8 Pole ACPDB + HILTI HLC dynabolt M12x100 RIBS 92 100,000.00 700,000.00 1.00 Unit 100,000.00
9 Kabel Power NYFGBY 4x16 43,000.00 163,000.00 15.00 m 645,000.00
10 Photocel + box 6A 220 (Kagacell) 20,000.00 185,000.00 1.00 Unit 20,000.00
11 Lampu Taman SON 70 (komplit dengan bracket dan mounting) 175,000.00 1,925,000.00 1.00 Unit 175,000.00
12 Kabel Nyy 3x2.5 7,500.00 25,500.00 50.00 m 375,000.00
13 Copper plat tembaga 100x100x0.2 (jalur sudah dilas) 100,000.00 2,960,000.00 1.00 unit 100,000.00
Terminal EGB Tembaga 300x100x8 (komplit dengan isolator dan clamp
14 buaya) 45,000.00 435,000.00 1.00 bh 45,000.00
15 Terminal allumunium Uk. 300 x 100 x 8 , 14 lubang dia. 12 mm 45,000.00 177,000.00 3.00 bh 135,000.00
16 AAAC 70 8,600.00 28,600.00 50.00 m 430,000.00
17 Copper Bonded Rod dia 5/8" -3 M (bersertifikat) 120,000.00 900,000.00 6.00 bh 720,000.00
18 Kabel BCC 50 Untuk Ring Grounding sytem 20,000.00 85,000.00 50.00 m 1,000,000.00
19 Powder Cadweld 30,000.00 110,000.00 12.00 tube 360,000.00
20 Tray SLW 400 dari tower ke base frame 35,000.00 400,000.00 1.50 btg 52,500.00
21 Join tray + mur dan baud 5,000.00 30,000.00 2.00 set 10,000.00
22 Support tray 45,000.00 195,000.00 3.00 bh 135,000.00
23 Flexibel pelindung kabel 1 1/4" 5,000.00 40,000.00 5.00 m 25,000.00
24 Flexibel pelindung kabel 5/8" 5,000.00 16,000.00 25.00 m 125,000.00
25 Accessories (Baut, skun, ties, silent, dinabolt, duradus, isolasi) 175,000.00 775,000.00 1.00 ls 175,000.00
26 Gembok Cisa ukuran 50 MM leher panjang 2,500.00 252,500.00 1.00 bh 2,500.00
27 Gembok Cisa ukuran 50 MM leher pendek 2,500.00 352,500.00 2.00 bh 5,000.00
28 I - Clamp lengkap dengan karet 7,500.00 22,500.00 32.00 bh 240,000.00
29 Bimetal 15,000.00 115,000.00 2.00 bh 30,000.00
30 Bentonite 25,000.00 175,000.00 1.00 karung 25,000.00
31 Sika Grouting 25,000.00 175,000.00 8.00 sak 200,000.00
32 Pipa 3" untuk cadweld 6 titik 10,000.00 210,000.00 2.00 btg 20,000.00
33 Tutup pipa 3" 1,000.00 26,000.00 6.00 pcs 6,000.00
34 Pipa 1,5" untuk kabel power 7,500.00 87,500.00 2.00 btg 15,000.00
35 Clamp U Stainless 7,500.00 42,500.00 30.00 bh 225,000.00
36 Name Plate 25,000.00 525,000.00 1.00 Unit 25,000.00

5 Pagar Halaman dan akses 3,305,300.00

1 Galian tanah untuk tiang pagar 120,000.00 120,000.00 2.25 m3 270,000.00
2 Cor beton K175 50,000.00 1,576,000.00 1.30 m3 64,800.00
3 Sloof pengganti rolag bata 50,000.00 1,050,000.00 2.20 m3 110,000.00
4 Pasangan Paving Blok 8 cm
5 Pagar Halaman type E lengkap 50,000.00 800,000.00 44.00 m2 2,200,000.00
6 Gravel Layer 25,000.00 275,000.00 6.00 m3 150,000.00
7 Pasir 25,000.00 245,000.00 6.00 m3 150,000.00
8 Finishing 150,000.00 650,000.00 1.00 ls 150,000.00
Jalan Masuk -
1 Beton cor k175 50,000.00 1,576,000.00 4.00 m3 200,000.00
2 Gravel Layer 15,000.00 265,000.00 0.70 m3 10,500.00

6 Preparation: 42,000,000.00
1 Soil test dan APD 7,500,000.00 7,500,000.00 1.00 ls 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
3 ATP, Asbuilt Drawing dan Dokumen 3,000,000.00 3,000,000.00 1.00 ls 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 Keamanan 15,000,000.00 15,000,000.00 1.00 ls 15,000,000.00
6 PLN 10,6 KVA 22,000,000.00 22,000,000.00 1.00 ls 22,000,000.00

Total 87,072,400.00
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
ANALISA PROJECT 78,955,000.00
PEMBANGUNAN MENARA SST 42 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 7,046.00 kg 19,024,200.00 192,708,100.00 211,732,300.00

Including ;
1 Pengadaan Material Tower - 26,000.00 26,000.00 7,046.00 kg - 183,196,000.00 183,196,000.00
2 Jasa erection tower 1,700.00 - 1,700.00 7,046.00 kg 11,978,200.00 - 11,978,200.00
3 Pengecatan tower 1,000.00 1,350.00 2,350.00 7,046.00 kg 7,046,000.00 9,512,100.00 16,558,100.00

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 7,426,000.00 48,324,500.00 56,275,500.00

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 40.00 m 800,000.00 2,160,000.00 2,960,000.00
5 Lampu OBL Philips XGP 500 komplit dengan dudukan (sertifikat) 150,000.00 2,200,000.00 2,350,000.00 2.00 Unit 300,000.00 4,400,000.00 4,700,000.00
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 3.00 bh 135,000.00 1,170,000.00 1,305,000.00
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 50.00 m 430,000.00 1,000,000.00 1,430,000.00
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 93,032,000.00 352,486,546.00 468,043,546.00

 30,050.00

4,048,974.36
ANALISA PROJECT
PEMBANGUNAN MENARA SST 52 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 9,649.00 kg 26,052,300.00 263,900,150.00 289,952,450.00

Including ;
1 Pengadaan Material Tower - 26,000.00 26,000.00 9,649.00 kg - 250,874,000.00 250,874,000.00
2 Jasa erection tower 1,700.00 - 1,700.00 9,649.00 kg 16,403,300.00 - 16,403,300.00
3 Pengecatan tower 1,000.00 1,350.00 2,350.00 9,649.00 kg 9,649,000.00 13,026,150.00 22,675,150.00

2 Foundation Tower GF 2,846,970.59 25,922,750.00 70,874,250.00 96,797,000.00

Including ;
A Pekerjaan Tanah :
1 Galian Tanah Pondasi 120,000.00 - 120,000.00 98.00 m3 11,760,000.00 - 11,760,000.00
2 Urugan Kembali Tanah pondasi 50,000.00 - 50,000.00 72.00 m3 3,600,000.00 - 3,600,000.00
3 Buangan Tanah Keluar Lokasi 75,000.00 - 75,000.00 26.00 m3 1,950,000.00 - 1,950,000.00
B Pekerjaan Pondasi Tower : -
1 Pakerjaan Pasir Urug tebal 10 cm 20,000.00 220,000.00 240,000.00 4.90 m3 98,000.00 1,078,000.00 1,176,000.00
2 Lantai kerja 75,000.00 885,000.00 960,000.00 2.45 m3 183,750.00 2,168,250.00 2,352,000.00
3 Pembesian 500.00 12,000.00 12,500.00 2,750.00 kg 1,375,000.00 33,000,000.00 34,375,000.00
4 Begisting 15,000.00 70,000.00 85,000.00 30.40 m2 456,000.00 2,128,000.00 2,584,000.00
5 Beton K225 250,000.00 1,250,000.00 1,531,628.00 26.00 m3 6,500,000.00 32,500,000.00 39,000,000.00

3 Pondasi dan Base Frame BTS Outdoor Krangkeng 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 7,702,000.00 49,384,500.00 57,086,500.00

A ME dan Grounding Tower :
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 40.00 m 800,000.00 2,160,000.00 2,960,000.00
5 Lampu OBL Philips XGP 500 komplit dengan dudukan (sertifikat) 150,000.00 2,200,000.00 2,350,000.00 2.00 Unit 300,000.00 4,400,000.00 4,700,000.00
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 70.00 m 525,000.00 1,260,000.00 1,785,000.00
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 3.00 bh 135,000.00 1,170,000.00 1,305,000.00
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 60.00 m 516,000.00 1,200,000.00 1,716,000.00
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 52.00 bh 390,000.00 780,000.00 1,170,000.00
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
9 Jalan Masuk - -
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
1 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 106,204,850.00 436,711,846.00 564,916,696.00

4,208,565.22
ANALISA PROJECT
PEMBANGUNAN MENARA SST 62 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 2,700.00 30,050.00 13,448.00 kg 36,309,600.00 367,802,800.00 404,112,400.00
Including ;
1 Pengadaan Material Tower - 26,000.00 26,000.00 13,448.00 kg - 349,648,000.00 349,648,000.00
2 Jasa erection tower 1,700.00 - 1,700.00 13,448.00 kg 22,861,600.00 - 22,861,600.00
3 Pengecatan tower 1,000.00 1,350.00 2,350.00 13,448.00 kg 13,448,000.00 18,154,800.00 31,602,800.00

2 Foundation Tower GF 605,500.00 2,437,000.00 2,799,977.27 39,600,750.00 83,598,250.00 123,199,000.00

Including ;
A Pekerjaan Tanah :
1 Galian Tanah Pondasi 120,000.00 - 120,000.00 162.00 m3 19,440,000.00 - 19,440,000.00
2 Urugan Kembali Tanah pondasi 50,000.00 - 50,000.00 126.00 m3 6,300,000.00 - 6,300,000.00
3 Buangan Tanah Keluar Lokasi 75,000.00 - 75,000.00 36.00 m3 2,700,000.00 - 2,700,000.00
B Pekerjaan Pondasi Tower : -
1 Pakerjaan Pasir Urug tebal 10 cm 20,000.00 220,000.00 240,000.00 4.90 m3 98,000.00 1,078,000.00 1,176,000.00
2 Lantai kerja 75,000.00 885,000.00 960,000.00 2.45 m3 183,750.00 2,168,250.00 2,352,000.00
3 Pembesian 500.00 12,000.00 12,500.00 2,750.00 kg 1,375,000.00 33,000,000.00 34,375,000.00
4 Begisting 15,000.00 70,000.00 85,000.00 33.60 m2 504,000.00 2,352,000.00 2,856,000.00
5 Beton K225 250,000.00 1,250,000.00 1,531,628.00 36.00 m3 9,000,000.00 45,000,000.00 54,000,000.00

3 Pondasi dan Base Frame BTS Outdoor Krangkeng 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 8,308,000.00 53,104,500.00 61,412,500.00

A ME dan Grounding Tower :
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 40.00 m 800,000.00 2,160,000.00 2,960,000.00
5 Lampu OBL Philips XGP 500 komplit dengan dudukan (sertifikat) 150,000.00 2,200,000.00 2,350,000.00 3.00 Unit 450,000.00 6,600,000.00 7,050,000.00
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 90.00 m 675,000.00 1,620,000.00 2,295,000.00
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 3.00 bh 135,000.00 1,170,000.00 1,305,000.00
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 70.00 m 602,000.00 1,400,000.00 2,002,000.00
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 62.00 bh 465,000.00 930,000.00 1,395,000.00
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 12.00 sak 300,000.00 1,800,000.00 2,100,000.00
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 12.00 ls 90,000.00 420,000.00 510,000.00
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
9 Jalan Masuk - -
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
1 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 130,746,150.00 557,058,496.00 709,804,646.00

3,329,702.70
ANALISA PROJECT
PEMBANGUNAN MENARA SST 72 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 2,700.00 30,050.00 16,895.00 kg 45,616,500.00 462,078,250.00 507,694,750.00
Including ;
1 Pengadaan Material Tower - 26,000.00 26,000.00 16,895.00 kg - 439,270,000.00 439,270,000.00
2 Jasa erection tower 1,700.00 - 1,700.00 16,895.00 kg 28,721,500.00 - 28,721,500.00
3 Pengecatan tower 1,000.00 1,350.00 2,350.00 16,895.00 kg 16,895,000.00 22,808,250.00 39,703,250.00

2 Foundation Tower GF 605,500.00 2,437,000.00 3,786,090.91 61,608,937.50 104,979,062.50 166,588,000.00

Including ;
A Pekerjaan Tanah :
1 Galian Tanah Pondasi 120,000.00 - 120,000.00 270.75 m3 32,490,000.00 - 32,490,000.00
2 Urugan Kembali Tanah pondasi 50,000.00 - 50,000.00 225.75 m3 11,287,500.00 - 11,287,500.00
3 Buangan Tanah Keluar Lokasi 75,000.00 - 75,000.00 45.00 m3 3,375,000.00 - 3,375,000.00
B Pekerjaan Pondasi Tower : -
1 Pakerjaan Pasir Urug tebal 10 cm 20,000.00 220,000.00 240,000.00 9.03 m3 180,500.00 1,985,500.00 2,166,000.00
2 Lantai kerja 75,000.00 885,000.00 960,000.00 4.51 m3 338,437.50 3,993,562.50 4,332,000.00
3 Pembesian 500.00 12,000.00 12,500.00 3,125.00 kg 1,562,500.00 37,500,000.00 39,062,500.00
4 Begisting 15,000.00 70,000.00 85,000.00 75.00 m2 1,125,000.00 5,250,000.00 6,375,000.00
5 Beton K225 250,000.00 1,250,000.00 1,531,628.00 45.00 m3 11,250,000.00 56,250,000.00 67,500,000.00

3 Pondasi dan Base Frame BTS Outdoor Krangkeng 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 8,469,000.00 53,454,500.00 61,923,500.00

A ME dan Grounding Tower :
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 40.00 m 800,000.00 2,160,000.00 2,960,000.00
5 Lampu OBL Philips XGP 500 komplit dengan dudukan (sertifikat) 150,000.00 2,200,000.00 2,350,000.00 3.00 Unit 450,000.00 6,600,000.00 7,050,000.00
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 90.00 m 675,000.00 1,620,000.00 2,295,000.00
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 3.00 bh 135,000.00 1,170,000.00 1,305,000.00
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 80.00 m 688,000.00 1,600,000.00 2,288,000.00
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 72.00 bh 540,000.00 1,080,000.00 1,620,000.00
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 12.00 sak 300,000.00 1,800,000.00 2,100,000.00
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 12.00 ls 90,000.00 420,000.00 510,000.00
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
9 Jalan Masuk - -
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
1 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 162,222,237.50 673,064,758.50 857,286,996.00

4,502,378.38
ANALISA PROJECT 37,005,500.00
PEMBANGUNAN MENARA POLE 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 7,571.41 kg 22,714,230.00 222,220,883.50 244,935,113.50

Including ;
1 Pengadaan Material Tower - 28,000.00 28,000.00 7,571.41 kg - 211,999,480.00 211,999,480.00
2 Jasa erection tower 2,000.00 - 1,700.00 7,571.41 kg 15,142,820.00 - 15,142,820.00
3 Pengecatan tower 1,000.00 1,350.00 2,350.00 7,571.41 kg 7,571,410.00 10,221,403.50 17,792,813.50

2 Foundation Tower GF 1,541,895.83 7,600,500.00 29,405,000.00 37,005,500.00

Including ;
A Pekerjaan Tanah :
1 Galian Tanah Pondasi 120,000.00 - 120,000.00 22.05 m3 2,646,000.00 - 2,646,000.00
2 Urugan Kembali Tanah pondasi 50,000.00 - 50,000.00 12.05 m3 602,500.00 - 602,500.00
3 Buangan Tanah Keluar Lokasi 75,000.00 - 75,000.00 10.00 m3 750,000.00 - 750,000.00
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 1,070.00 kg 535,000.00 12,840,000.00 13,375,000.00
4 Begisting 15,000.00 70,000.00 85,000.00 24.00 m2 360,000.00 1,680,000.00 2,040,000.00
5 Beton K225 250,000.00 1,250,000.00 1,531,628.00 10.00 m3 2,500,000.00 12,500,000.00 15,000,000.00

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 7,090,000.00 46,184,500.00 53,799,500.00

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 2.00 Unit 350,000.00 3,500,000.00 3,850,000.00
12 Kabel Nyy 3x2.5 7,500.00 18,000.00 25,500.00 50.00 m 375,000.00 900,000.00 1,275,000.00
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 40.00 m 800,000.00 2,600,000.00 3,400,000.00
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 36.00 bh 270,000.00 540,000.00 810,000.00
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 3.00 sak 75,000.00 450,000.00 525,000.00
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 83,932,530.00 350,363,329.50 456,820,859.50

 32,350.00

1,947,657.89
ANALISA PROJECT 16,618,000.00
PEMBANGUNAN MENARA POLE 20 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 3,129.76 kg 9,389,280.00 91,858,456.00 101,247,736.00

Including ;
1 Pengadaan Material Tower - 28,000.00 28,000.00 3,129.76 kg - 87,633,280.00 87,633,280.00
2 Jasa erection tower 2,000.00 - 2,000.00 3,129.76 kg 6,259,520.00 - 6,259,520.00
3 Pengecatan tower 1,000.00 1,350.00 2,350.00 3,129.76 kg 3,129,760.00 4,225,176.00 7,354,936.00

2 Foundation Tower GF 692,416.67 3,263,000.00 13,355,000.00 16,618,000.00

Including ;
A Pekerjaan Tanah :
1 Galian Tanah Pondasi 120,000.00 - 120,000.00 8.00 m3 960,000.00 - 960,000.00
2 Urugan Kembali Tanah pondasi 50,000.00 - 50,000.00 - m3 - - -
3 Buangan Tanah Keluar Lokasi 75,000.00 - 75,000.00 8.00 m3 600,000.00 - 600,000.00
B Pekerjaan Pondasi Tower : -
1 Pakerjaan Pasir Urug tebal 10 cm 20,000.00 220,000.00 240,000.00 0.40 m3 8,000.00 88,000.00 96,000.00
2 Lantai kerja 75,000.00 885,000.00 960,000.00 0.20 m3 15,000.00 177,000.00 192,000.00
3 Pembesian 500.00 12,000.00 12,500.00 500.00 kg 250,000.00 6,000,000.00 6,250,000.00
4 Begisting 15,000.00 70,000.00 85,000.00 12.00 m2 180,000.00 840,000.00 1,020,000.00
5 Beton K225 250,000.00 1,250,000.00 1,531,628.00 5.00 m3 1,250,000.00 6,250,000.00 7,500,000.00

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 5,499,000.00 37,864,500.00 43,888,500.00

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 40.00 m 800,000.00 2,160,000.00 2,960,000.00
5 Lampu OBL Philips XGP 500 komplit dengan dudukan (sertifikat) 150,000.00 2,200,000.00 2,350,000.00 - Unit - - -
6 Panel Lampu OBL 175,000.00 1,800,000.00 1,975,000.00 - Unit - - -
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 2.00 Unit 350,000.00 3,500,000.00 3,850,000.00
12 Kabel Nyy 3x2.5 7,500.00 18,000.00 25,500.00 40.00 m 300,000.00 720,000.00 1,020,000.00
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 25.00 m 215,000.00 500,000.00 715,000.00
17 Copper Bonded Rod dia 5/8" -3 M (bersertifikat) 120,000.00 780,000.00 900,000.00 4.00 bh 480,000.00 3,120,000.00 3,600,000.00
18 Kabel BCC 50 Untuk Ring Grounding sytem 20,000.00 65,000.00 85,000.00 30.00 m 600,000.00 1,950,000.00 2,550,000.00
19 Powder Cadweld 30,000.00 80,000.00 110,000.00 10.00 tube 300,000.00 800,000.00 1,100,000.00
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 20.00 bh 150,000.00 300,000.00 450,000.00
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 3.00 sak 75,000.00 450,000.00 525,000.00
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 4.00 pcs 4,000.00 100,000.00 104,000.00
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 1,807,800.00 25,344,196.00 27,151,996.00

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 1.00 m3 50,000.00 1,000,000.00 1,050,000.00
4 Pasangan Paving Blok 8 cm
5 Pagar Halaman type E lengkap 50,000.00 750,000.00 800,000.00 20.00 m2 1,000,000.00 15,000,000.00 16,000,000.00
6 Gravel Layer 25,000.00 250,000.00 275,000.00 1.25 m3 31,250.00 312,500.00 343,750.00
7 Pasir 25,000.00 220,000.00 245,000.00 1.25 m3 31,250.00 275,000.00 306,250.00
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 63,181,580.00 174,198,402.00 259,904,982.00

 32,350.00

874,631.58
ANALISA PEMBANGUNAN TOWER BERDASARKAN KETINGGIAN DAN JENIS TOWER

NO TYPE TOWER TINGGI (M) HARGA

1 SST 4 Legs 32 Rp 429,887,646

2 SST 4 Legs 36 Rp 448,893,681

3 SST 4 Legs 42 Rp 468,043,546

4 SST 4 Legs 52 Rp 564,916,696

5 SST 4 Legs 62 Rp 709,804,646

6 SST 4 Legs 72 Rp 857,286,996

7 Mono Pole 36 Rp 456,820,860

8 Mono Pole 20 Rp 259,904,982