LAMPIRAN KLARIFIKASI DAN NEGOSIASI

Lanjutan Pekerjaan Pengadaan dan Pemasangan Tower T/L 275 kV Simangkuk - PLTP Sarulla
2 CCT, ACSR 2 X 435/55 mm²

HARGA NEGO
NO JENIS PEKERJAAN
(Rp)
PEKERJAAN SIPIL PEMBANGUNAN T/L 275 kV SARULLA - SIMANGKUK

A PENGADAAN TOWER DAN MATERIAL PELENGKAP LAINNYA

I Pengadaan Tower 17,268,383,747
II Pengadaan Stub Tower 734,406,828
III Pengadaan Material Pelengkap Tower 105,199,034
IV Transportasi Material Tower, Stub Tower & Material Pelengkap Tower 3,082,951,625
Sub-Total A 21,190,941,234
B PEMASANGAN TOWER DAN MATERIAL PELENGKAP LAINNYA
I Pekerjaan Persiapan 180,000,000
II Pekerjaan Pemasangan Tower 13,310,410,238
III Pekerjaan Pemasangan Material Pelengkap Tower 27,463,004
IV Pekerjaan Pengelasan Basic Tower 2,402,227,150
Sub-Total B 15,920,100,393
C PEKERJAAN PONDASI TOWER
I Pekerjaan Persiapan 849,004,223
II Pekerjaan Pondasi 13,820,268,813
III Langsiran Material Pondasi 11,326,467,976
IV Alokasi Biaya 4,335,170,074
Sub-Total C 30,330,911,086
D Penerapan K2 dan K3 135,000,000
Sub-Total D 135,000,000
E Pembuatan As Built Drawing 53,622,900
Sub-Total E 53,622,900
JUMLAH ( A + B + C + D + E) 67,630,575,612
PPN 10% 6,763,057,561
TOTAL HARGA TERMASUK PPN 74,393,633,173

PT PRIMA POWER NUSANTARA,

DIREKTUR UTAMA,

SETYO HERUPURWOKO
 PENGADAAN TOWER DAN MATERIAL PELENGKAP LAINNYA
Lanjutan Pekerjaan Pengadaan dan Pemasangan Tower T/L 275 kV Simangkuk - PLTP Sarulla
2 CCT, ACSR 2 X 435/55 mm²
90%
HARGA NEGO
NO JENIS TOWER SATUAN VOLUME HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
1 2 3 4 5 6=4X5

A PENGADAAN MATERIAL TOWER DAN MATERIAL PELENGKAP LAINNYA

I Pengadaan Tower
1. Tower Type AA
a. Tower Type AA + 0 set 2 356,300,346 712,600,692
b. Tower Type AA + 3 set 1 390,316,152 390,316,152
c. Tower Type AA + 6 set 2 409,987,598 819,975,197
d. Tower Type AA + 9 set 1 446,443,411 446,443,411
e. Tower Type AA + 12 set 1 466,581,963 466,581,963
f. Tower Type AA + 15 set 2 491,932,220 983,864,440

2. Tower Type BB
a. Tower Type BB + 0 set 2 522,404,919 1,044,809,838
b. Tower Type BB + 3 set 0 595,130,159 -
c. Tower Type BB + 6 set 0 626,354,741 -
d. Tower Type BB + 9 set 1 715,956,146 715,956,146
e. Tower Type BB + 12 set 0 750,074,908 -
f. Tower Type BB + 15 set 1 783,977,868 783,977,868

3. Tower Type CC
a. Tower Type CC + 0 set 6 668,616,157 4,011,696,944
b. Tower Type CC + 3 set 2 751,499,302 1,502,998,603
c. Tower Type CC + 6 set 1 794,198,915 794,198,915
d. Tower Type CC + 9 set 0 875,931,285 -
e. Tower Type CC + 12 set 0 915,663,432 -
f. Tower Type CC + 15 set 2 875,931,285 1,751,862,570

4. Tower Type DD
a. Tower Type DD + 0 set 2 917,129,414 1,834,258,829
b. Tower Type DD + 3 set 0 1,038,670,007 -
c. Tower Type DD + 6 set 0 1,087,832,774 -
d. Tower Type DD + 9 set 0 1,183,243,332 -
e. Tower Type DD + 12 set 0 1,243,619,936 -
f. Tower Type DD + 15 set 0 1,292,789,803 -

5. Tower Type FF
a. Tower Type FF + 0 set 1 1,008,842,178 1,008,842,178
b. Tower Type FF + 3 set 0 1,142,532,849 -
c. Tower Type FF + 6 set 0 1,196,622,797 -
d. Tower Type FF + 9 set 0 1,301,556,787 -
e. Tower Type FF + 12 set 0 1,367,971,026 -
f. Tower Type FF + 15 set 0 1,422,060,973 -
27 17,268,383,747
II Pengadaan Stub Tower
-Type AA
Stub angle SF
KELAS 1 set 7 8,957,934 62,705,540
KELAS 2 set 0 8,957,934 -
KELAS 2W set 0 8,957,934 -
KELAS 3 set 0 8,957,934 -
KELAS 3W set 0 8,957,934 -
Stub angle borepile set 0 4,777,565 -
-Type BB
Stub angle SF
KELAS 1 set 9 18,188,220 163,693,982
KELAS 2 set 0 18,188,220 -
KELAS 2W set 0 18,188,220 -
KELAS 3 set 0 18,188,220 -
KELAS 3W set 0 18,188,220 -
Stub angle borepile set 0 9,700,435 -
-Type CC
Stub angle SF
KELAS 1 set 16 20,692,892 331,086,265
KELAS 2 set 0 20,692,892 -
KELAS 2W set 0 20,692,892 -
KELAS 3 set 0 20,692,892 -
KELAS 3W set 0 20,692,892 -
Stub angle borepile set 0 11,036,074 -
-Type DD
Stub angle SF
KELAS 1 set 4 33,592,317 134,369,268
KELAS 2 set 0 33,592,317 -
KELAS 2W set 0 33,592,317 -
KELAS 3 set 0 33,592,317 -
KELAS 3W set 0 33,592,317 -
Stub angle borepile set 0 17,915,869 -
-Type FF
Stub angle SF
KELAS 1 set 1 42,551,773 42,551,773
KELAS 2 set 0 42,551,773 -
KELAS 2W set 0 42,551,773 -
KELAS 3 set 0 42,551,773 -
KELAS 3W set 0 42,551,773 -
Stub angle borepile set 0 20,185,466 -
37 734,406,828
III Pengadaan Material Pelengkap Tower
Anti climbing device set 55 1,366,230 75,142,634
Danger plate set 110 136,620 15,028,200
Number and phase plate set 110 136,620 15,028,200
105,199,034
IV Pengangkutan Material ke Site
Pengangkutan Material dari Gudang ke Site kg 2,312,486.35 362 837,698,180
Pengangkutan material dari Pabrik Ke Gudang kg 723,109.00 3,105 2,245,253,445
3,082,951,625
SUB - TOTAL A PEKERJAAN PENGADAAN TOWER 21,190,941,234
 PEMASANGAN TOWER DAN MATERIAL PELENGKAP LAINNYA
Lanjutan Pekerjaan Pengadaan dan Pemasangan Tower T/L 275 kV Simangkuk - PLTP Sarulla
2 CCT, ACSR 2 X 435/55 mm²
90%
HARGA NEGO
NO JENIS TOWER SATUAN VOLUME
HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
1 2 3 4 5 6=4X5
B PEMASANGAN TOWER
I Pekerjaan persiapan
Mobilisasi dan Demobilisasi (termasuk sewa lahan & gudang) Ls 1 180,000,000 180,000,000
180,000,000
II Pemasangan Tower
1. Tower Type AA
a. Tower Type AA + 0 Set 10 82,015,582 820,155,824
b. Tower Type AA + 3 Set 3 89,845,567 269,536,700
c. Tower Type AA + 6 Set 2 94,373,671 188,747,342
d. Tower Type AA + 9 Set 4 102,765,312 411,061,249
e. Tower Type AA + 12 Set 5 107,400,938 537,004,691
f. Tower Type AA + 15 Set 4 113,236,229 452,944,915

2. Tower Type BB
a. Tower Type BB + 0 Set 12 120,250,637 1,443,007,646
b. Tower Type BB + 3 Set 1 136,991,016 136,991,016
c. Tower Type BB + 6 Set 4 144,178,498 576,713,993
d. Tower Type BB + 9 Set 6 164,803,545 988,821,272
e. Tower Type BB + 12 Set 3 172,657,229 517,971,686
f. Tower Type BB + 15 Set 6 180,461,238 1,082,767,425

3. Tower Type CC
a. Tower Type CC + 0 Set 10 153,906,512 1,539,065,121
b. Tower Type CC + 3 Set 2 172,985,105 345,970,210
c. Tower Type CC + 6 Set 3 182,813,986 548,441,958
d. Tower Type CC + 9 Set 4 201,627,686 806,510,746
e. Tower Type CC + 12 Set 1 210,773,496 210,773,496
f. Tower Type CC + 15 Set 4 201,627,686 806,510,746

4. Tower Type DD
a. Tower Type DD + 0 Set 3 211,110,946 633,332,837
b. Tower Type DD + 3 Set 1 239,087,967 239,087,967
c. Tower Type DD + 6 Set 1 250,404,580 250,404,580
d. Tower Type DD + 9 Set 1 272,366,816 272,366,816
e. Tower Type DD + 12 Set 0 286,264,705 -
f. Tower Type DD + 15 Set 0 297,582,951 -

5. Tower Type FF
a. Tower Type FF + 0 Set 1 232,221,999 232,221,999
b. Tower Type FF + 3 Set 0 262,995,807 -
c. Tower Type FF + 6 Set 0 275,446,590 -
d. Tower Type FF + 9 Set 0 299,600,994 -
e. Tower Type FF + 12 Set 0 314,888,665 -
f. Tower Type FF + 15 Set 0 327,339,449 -
91 13,310,410,238
II Pemasangan Stub Tower
-Type AA
Stub angle SF
KELAS 1 Set 0 -
KELAS 2 Set 0 -
KELAS 2W Set 0 -
KELAS 3 Set 0 -
KELAS 3W Set 0 -
Stub angle borepile Set 0 -
-Type BB
Stub angle SF
KELAS 1 Set 0 -
KELAS 2 Set 0 -
KELAS 2W Set 0 -
KELAS 3 Set 0 -
KELAS 3W Set 0 -
Stub angle borepile Set 0 -
-Type CC
Stub angle SF
KELAS 1 Set 0 -
KELAS 2 Set 0 -
KELAS 2W Set 0 -
KELAS 3 Set 0 -
KELAS 3W Set 0 -
Stub angle borepile Set 0 -
-Type DD
Stub angle SF
KELAS 1 Set 0 -
KELAS 2 Set 0 -
KELAS 2W Set 0 -
KELAS 3 Set 0 -
KELAS 3W Set 0 -
Stub angle borepile Set 0 -
-Type DDR
Stub angle SF
KELAS 1 Set 0 -
KELAS 2 Set 0 -
KELAS 2W Set 0 -
KELAS 3 Set 0 -
KELAS 3W Set 0 -
Stub angle borepile Set 0 -
-
III Pemasangan Material Pelengkap Tower
Anti climbing device Set 91 215,565 19,616,432
Danger plate Set 182 21,557 3,923,286
Number and phase plate Set 182 21,557 3,923,286
27,463,004
IV Pengelasan bolt & nut pada basic tower
I Pekerjaan persiapan
Mobilisasi dan Demobilisasi Ls 1 27,000,000 27,000,000
27,000,000
II Pengelasan bolt & nut pada basic tower
1. Tower Type AA
a. Tower Type AA + 0 Set 10 14,635,585 146,355,848
b. Tower Type AA + 3 Set 3 16,032,836 48,098,509
c. Tower Type AA + 6 Set 2 16,840,871 33,681,743
d. Tower Type AA + 9 Set 4 18,338,350 73,353,400
e. Tower Type AA + 12 Set 5 19,165,572 95,827,859
f. Tower Type AA + 15 Set 4 20,206,873 80,827,491

2. Tower Type BB
a. Tower Type BB + 0 Set 12 21,458,586 257,503,028
b. Tower Type BB + 3 Set 1 24,445,887 24,445,887
c. Tower Type BB + 6 Set 4 25,728,485 102,913,938
d. Tower Type BB + 9 Set 6 29,409,000 176,454,000
e. Tower Type BB + 12 Set 3 30,810,481 92,431,442
f. Tower Type BB + 15 Set 6 32,203,097 193,218,582

3. Tower Type CC
a. Tower Type CC + 0 Set 10 27,464,437 274,644,372
b. Tower Type CC + 3 Set 2 30,868,990 61,737,980
c. Tower Type CC + 6 Set 3 32,622,942 97,868,826
d. Tower Type CC + 9 Set 4 35,980,225 143,920,900
e. Tower Type CC + 12 Set 1 37,612,284 37,612,284
f. Tower Type CC + 15 Set 4 35,980,225 143,920,900

4. Tower Type DD
a. Tower Type DD + 0 Set 3 37,672,502 113,017,505
b. Tower Type DD + 3 Set 1 42,664,968 42,664,968
c. Tower Type DD + 6 Set 1 44,684,405 44,684,405
d. Tower Type DD + 9 Set 1 48,603,540 48,603,540
e. Tower Type DD + 12 Set 0 51,083,602 -
f. Tower Type DD + 15 Set 0 53,103,330 -

5. Tower Type FF
a. Tower Type FF + 0 Set 1 41,439,744 41,439,744
b. Tower Type FF + 3 Set 0 46,931,294 -
c. Tower Type FF + 6 Set 0 49,153,122 -
d. Tower Type FF + 9 Set 0 53,463,447 -
e. Tower Type FF + 12 Set 0 56,191,514 -
f. Tower Type FF + 15 Set 0 58,413,342 -
91 2,402,227,150
SUB - TOTAL B PEK PEMASANGAN TOWER DAN MATERIAL PELENGKAP 15,920,100,393
Catatan : Pekerjaan Pemasangan di atas adalah Pekerjaan Pemasangan Material Tower + Langsir Material.
 PEKERJAAN PONDASI TOWER
Lanjutan Pekerjaan Pengadaan dan Pemasangan Tower T/L 275 kV Simangkuk - PLTP Sarulla
2 CCT, ACSR 2 X 435/55 mm²

90%
HARGA NEGO
NO URAIAN PEKERJAAN SATUAN VOLUME HARGA SATUAN JUMLAH HARGA
(Rp) (Rp)
1 2 3 4 5 6=4X5

C PEKERJAAN PONDASI TOWER

I Pekerjaan Persiapan
1 Mobilisasi dan Demobilisasi Peralatan Ls 1.00 225,000,000 225,000,000
2 Re-Check Survey m' 20,000.00 5,400 108,000,000
3 Pembuatan Jalan Kerja Ls 1.00 117,513,000 117,513,000
4 Pembersihan Lokasi & Peralatan (Lattice) tower 36.00 2,475,000 89,100,000
5 Pembersihan Lokasi & Peralatan (Steel Pole) tower 0.00 900,000 -
6 Pengukuran dan Bouwplank (Lattice) tower 36.00 1,094,201 39,391,223
7 Pengukuran dan Bouwplank (Steel Pole) tower 0.00 - -
8 Sewa Gudang dan Mess Pekerja Ls 1.00 270,000,000 270,000,000

SUB - TOTAL D.I PEKERJAAN PERSIAPAN 849,004,223

II Pekerjaan Pondasi (4 Pile)

II.1 Pondasi Tower Transmisi 275 KV - Type AA
1 Type AA + 0 - Kelas 2 (Concrete Pad dan Chimney) tower 2 126,353,744 252,707,488
2 Type AA + 3 - Kelas 3 (Concrete Pad dan Chimney) tower 1 168,860,584 168,860,584
3 Type AA + 9 - Kelas 1 (Concrete Pad dan Chimney) tower 1 108,440,437 108,440,437
4 Type AA + 12 - Kelas 3 (Concrete Pad dan Chimney) tower 1 168,860,584 168,860,584
5 Type AA + 15 - Kelas 1 (Concrete Pad dan Chimney) tower 1 108,440,437 108,440,437
6 Type AA + 15 - Kelas 2 (Concrete Pad dan Chimney) tower 2 126,353,744 252,707,488

II.2 Pondasi Tower Transmisi 275 KV - Type BB

1 Type BB + 0 - Kelas 1 (Concrete Pad dan Chimney) tower 4 231,609,961 926,439,845
2 Type BB + 0 - Kelas 2 (Concrete Pad dan Chimney) tower 3 263,426,836 790,280,509
3 Type BB + 0 - Kelas 2W (Concrete Pad dan Chimney) tower 1 408,784,471 408,784,471
4 Type BB + 0 - Kelas 3 (Concrete Pad dan Chimney) tower 2 376,463,575 752,927,150
5 Type BB + 3 - Kelas 3 (Concrete Pad dan Chimney) tower 1 376,463,575 376,463,575
6 Type BB + 6 - Kelas 1 (Concrete Pad dan Chimney) tower 1 231,609,961 231,609,961
7 Type BB + 6 - Kelas 2 (Concrete Pad dan Chimney) tower 2 263,426,836 526,853,673
8 Type BB + 12 - Kelas 1 (Concrete Pad dan Chimney) tower 1 231,609,961 231,609,961
9 Type BB + 12 - Kelas 6 (Concrete Pile) 11 m 6 Pile tower 1 406,954,877 406,954,877
10 Type BB + 15 - Kelas 2 (Concrete Pad dan Chimney) tower 3 263,426,836 790,280,509

II.3 Pondasi Tower Transmisi 275 KV - Type CC

1 Type CC + 0 - Kelas 1 (Concrete Pad dan Chimney) tower 2 425,864,344 851,728,689
2 Type CC + 0 - Kelas 2 (Concrete Pad dan Chimney) tower 2 451,404,444 902,808,888
3 Type CC + 0 - Kelas 2W (Concrete Pad dan Chimney) tower 1 697,956,656 697,956,656
4 Type CC + 0 - Kelas 3 (Concrete Pad dan Chimney) tower 1 515,534,382 515,534,382
5 Type CC + 3 - Kelas 1 (Concrete Pad dan Chimney) tower 1 425,864,344 425,864,344
6 Type CC + 6 - Kelas 6 (Concrete Pile) 11 m 6 Pile tower 1 415,821,291 415,821,291
7 Type CC + 9 - Kelas 1 (Concrete Pad dan Chimney) tower 1 425,864,344 425,864,344
8 Type CC + 12 - Kelas 2 (Concrete Pad dan Chimney) tower 1 451,404,444 451,404,444
9 Type CC + 15 - Kelas 2 (Concrete Pad dan Chimney) tower 2 451,404,444 902,808,888

II.4 Pondasi Tower Transmisi 275 KV - Type DD

1 Type DD + 0 - Kelas 2 (Concrete Pad dan Chimney) tower 1 559,088,797 559,088,797

II.5 Pondasi Tower Transmisi 275 KV - Type DDR

1 Type DD + 0 - Kelas 6 (Concrete Pile) 11 m 9 Pile tower 1 567,762,747 567,762,747
2 Type DD + 3 - Kelas 6 (Concrete Pile) 12 m 9 Pile tower 1 601,403,792 601,403,792
- -
SUB - TOTAL D. II PEKERJAAN PONDASI 42 13,820,268,813
 Rincian Langsir Material Pondasi T/L 275 kV Simangkuk - PLTP Sarulla
90%
Harga Nego
Medan Harga satuan Medan per 100 m
Kelas Berat Pondasi Harga Satuan Harga Total
No No. Tower Tipe Tower
Pondasi (kg) Mudah Sedang Sulit Mudah Sedang Sulit Langsir Per Kg Langsir
m m m 154 193 257 Rp Rp
1 T.59 CC+ 3 CC+3 1 312,621.14 3,000 - - 7,706 6,936 2,168,223,022
2 T.60 BB+ 0 BB+0 1 127,931.68 3,500 - - 8,991 8,092 1,035,167,184
3 T.61 BB+ 0 BB+0 1 127,931.68 4,000 - - 10,275 9,248 1,183,048,211
4 T.106 BB+ 0 BB+0 2W 234,459.15 100 - - 257 231 54,204,025
5 T.152 CC+ 0 CC+0 3 346,112.63 300 300 300 462 578 771 1,630 564,119,241
6 T.157 AA+ 12 AA+12 3 93,917.50 200 200 200 308 385 514 1,087 102,048,995
7 T.158 BB+ 0 BB+0 2 165,616.80 500 - 963 - 867 143,582,002
8 T.163 AA+ 15 AA+15 2 76,227.40 200 200 400 308 385 1,028 1,549 118,072,908
9 T.164 BB+ 0 BB+0 3 223,935.32 200 200 400 308 385 1,028 1,549 346,866,014
10 T.168 AA+ 3 AA+3 3 93,917.50 400 - - 1,028 925 86,850,208
11 T.170 DD+ 3 DD+3 6 350,062.53 100 - - 257 231 80,930,081
12 T.171 CC+ 9 CC+9 1 71,893.82 200 - - 514 462 33,241,905
13 T.174 BB+ 3 BB+3 3 223,935.32 400 - - 1,028 925 207,084,187
14 T.178 CC+ 12 CC+12 2 241,091.34 100 - - 257 231 55,737,304
15 T.182 AA+ 9 AA+9 1 56,549.10 300 300 300 462 578 771 1,630 92,167,788
16 T.183 BB+ 6 BB+6 2 165,616.80 300 300 300 462 578 771 1,630 269,934,164
17 T.184 BB+ 0 BB+0 1 127,931.68 200 200 - 385 514 809 103,516,718
18 T.185 CC+ 0 CC+0 2 241,091.34 200 200 - 385 514 809 195,080,565
19 T.186 CC+ 0 CC+0 2 241,091.34 200 - - 514 462 111,474,608
20 T.187 AA+ 15 AA+15 2 76,227.40 100 - - 257 231 17,622,822
21 T.188 AA+ 0 AA+0 2 76,227.40 200 - - 514 462 35,245,644
22 T.189 BB+ 15 BB+15 2 165,616.80 400 - - 1,028 925 153,154,136
23 T.190 CC+ 6 CC+6 6 194,900.02 400 - - 1,028 925 180,233,793
24 T.191 CC+ 0 CC+0 1 71,893.82 400 - - 1,028 925 66,483,810
25 T.192 BB+ 0 BB+0 2 165,616.80 300 - - 771 694 114,865,602
26 T.193 BB+ 0 BB+0 3 223,935.32 100 - - 257 231 51,771,047
27 193A BB+ 15 BB+15 2 165,616.80 200 - - 514 462 76,577,068
28 T.194 BB+ 12 BB+12 6 192,601.91 200 200 400 308 385 1,028 1,549 298,331,932
29 T.195 CC+ 15 CC+15 2 241,091.34 200 - - 514 462 111,474,608
30 T.196 CC+ 0 CC+0 1 71,893.82 150 - - 385 347 24,931,429
31 T.198 DD+ 0 DD+0 6 326,592.69 500 - - 1,284 1,156 377,520,738
32 T.199 CC+ 15 CC+15 2 241,091.34 200 200 200 308 385 514 1,087 261,965,330
33 T.202 BB+ 0 BB+0 2 165,616.80 400 - - 1,028 925 153,154,136
34 T.203 BB+ 0 BB+0 1 127,931.68 - 300 300 - 578 771 1,214 155,275,078
35 T.204 AA+ 0 AA+0 2 76,227.40 400 - - 1,028 925 70,491,288
36 T.207 AA+ 15 AA+15 1 56,549.10 200 200 200 308 385 514 1,087 61,445,192
37 T.208 BB+ 15 BB+15 2 165,616.80 300 400 - 578 1,028 1,445 239,303,337
38 T.209 BB+ 6 BB+6 1 127,931.68 300 300 300 462 578 771 1,630 208,512,247
39 T.129 CC+ 0 CC+0 2w 455,622.37 300 - - 771 694 316,002,590
40 T.213 BB+ 6 BB+6 2 165,616.80 200 308 - - 277 45,946,241
41 T.222 AA+ 12 AA+12 1 56,549.10 1,700 - - 4,367 3,930 222,248,566
42 T.228 DD+ 0 DD+0 2 326,592.69 1,500 - - 3,853 3,468 1,132,562,213
Total Langsir 7,459,493.95 11,326,467,976
 Alokasi Biaya
Lanjutan Pekerjaan Pengadaan dan Pemasangan Tower T/L 275 kV Simangkuk - PLTP Sarulla
2 CCT, ACSR 2 X 435/55 mm²
` 90%
HARGA NEGO
ITEM NO URAIAN SATUAN VOLUME
HARGA SATUAN JUMLAH HARGA

1 2 3 4 5 6 = 4x5
III ALOKASI BIAYA
A PEKERJAAN INVESTIGASI TANAH
1 Pekerjaan Persiapan
a Mobilisasi dan Demobilisasi Peralatan ke/dari lokasi pekerjaan Ls 1.00 36,000,000 36,000,000

2 Pekerjaan Investigasi Tanah

a Pengujian menggunakan Dutch Cone Static Penetrometer test titik 36.00 1,575,000 56,700,000
hingga kedalaman 20 m termasuk biaya mobilisasi dan
demobilisasi serta pengangkutannya untuk alat DCSP dan
peralatan lainnya diantara tapak tower, penyiapan laporan dan
rekomendasi untuk desain pondasi

SUB-TOTAL III.A - PEKERJAAN INVESTIGASI TANAH 92,700,000

B PEKERJAAN PONDASI TOWER
1 Pekerjaan Tanah
a Pemasangan casing pada pekerjaan bore pile untuk tanah m 5.00 171,000 855,000
yang berpotensi mengalami keruntuhan diawal pengeboran
hingga kedalaman maksimum - 4.00 meter untuk setiap titik
pengeboran

2 Pekerjaan Slope Proteksi

a Pasangan batu kali 1 : 4 m³ 962.63 1,026,966 988,588,078
b Plesteran 1: 2 (untuk trap proteksi) m² 80.60 96,616 7,787,249
c Siar Rata 1: 2 m² 1,825.33 96,616 176,356,065
d Beton K 175, concrete frame m³ 194.30 1,306,691 253,890,121
e Besi Beton kg 21,373.22 17,258 368,851,710
f Cetakan
1. Sloof m² 54.25 315,411 17,111,045
2. Balok Kopel m² 247.77 614,587 152,276,219
3. Ring Balok m² 111.04 614,587 68,243,740
4. Kolom Bawah m² 1,097.78 496,598 545,155,174
5. Kolom Atas m² 934.94 496,598 464,289,182
g Galian Tanah Pondasi m³ 415.03 106,388 44,154,393
h Urugan Pasir m³ 80.85 307,911 24,894,594
i Timbunan Tanah m³ 215.60 242,098 52,196,408
j Cerocok Kayu m' 420.00 108,556 45,593,619
k Pipa Drainase dia 2 " m' 588.00 31,099 18,286,175
l Gebalan Rumput m2 323.40 26,256 8,491,266
m Langsir Material kg 652,057.54 270 176,055,536

3 Pekerjaan Drainase Slope Proteksi

a Galian Tanah m³ 8.40 106,388 893,663
b Buis beton 1/2 lingkaran (Ø20 cm) m' 105.00 174,960 18,370,800
c Mortar beton m² 157.50 90,238 14,212,493

4 Pekerjaan Grounding
a Counterpoise cable 4 x 15m panjang, galian sedalam 450 mm m 420.00 1,061,890 445,993,695
termasuk compression joints
b Tambahan sambungan diagonal tersambung ke counterpoise m' 210.00 1,061,890 222,996,848
cable, galian sedalam 450 mm termasuk compression joints
c Tambahan untuk item 3.a dan 3.b untuk galian batu sedalam m' 210.00 135,000 28,350,000
450 mm
d Tambahan untuk item 3.a dan 3.b untuk pemasangan pada m' 210.00 135,000 28,350,000
kedalaman 750 mm
5 Pengadaan Long Stub
Penggunaan long stub pada areal tapak tower yang memiliki/ kg 2,720.00 25,819 70,227,000
rawan terhadap muka air tanah yang tinggi (rawa dan
persawahan)

SUB-TOTAL III.D - PEKERJAAN PONDASI TOWER 4,242,470,074

TOTAL III - ALOKASI BIAYA 4,335,170,074