DAFTAR ANALISA VOLUME PEKERJAAN

PONDASI TOWER AA KELAS 6

SALURAN UDARA TEGANGAN EKSTRA TINGGI

BATANG - MADIRANCAN
SEKSI - 2
 TABEL KONVERSI MATERIAL ALAM
UNTUK PEKERJAAN TIMBUNAN

Kondisi Material yang Akan Dikerjakan

Kondisi
No. Jenis Material Material ASLI LEPAS/CURAH PADAT
Semula (A) (B) (C)

(A) 1.00 1.11 0.95

1 PASIR/SIRTU (B) 0.90 1.00 0.86

(C) 10.50 1.17 1.00

(A) 1.00 1.25 0.90

2 TANAH MERAH (B) 0.80 1.00 0.72

(C) 1.11 1.39 1.00

(A) 1.00 1.25 0.90

3 TANAH LIAT (B) 0.70 1.00 0.63

(C) 1.11 1.59 1.00

(A) 1.00 1.18 1.08

4 TANAH CAMPUR KERIKIL/ATRAS (B) 0.85 1.00 0.91

(C) 0.93 1.09 1.00

(A) 1.00 1.13 1.03

5 KERIKIL/KORAL (B) 0.88 1.00 0.91

(C) 0.97 1.10 1.00

(A) 1.00 1.40 1.29

6 KERIKIL KASAR/BASE COARSE (B) 0.70 1.00 0.91

(C) 0.77 1.10 1.00

(A) 1.00 1.65 1.22

7 BATUAN LUNAK/LIME STONE (B) 0.61 1.00 0.74

(C) 0.82 1.36 1.00

(A) 1.00 1.70 1.31

8 BATUAN KERAS (B) 0.59 1.00 0.77

(C) 0.76 1.30 1.00

(A) 1.00 1.75 1.40

9 PECAHAN BATU/SPLIT (B) 0.57 1.00 0.80

(C) 0.71 1.24 1.00

(A) 1.00 1.80 1.30

10 BATUAN HASIL LEDAKAN (B) 0.56 1.00 0.72

(C) 0.77 1.38 1.00

(A) ASLI
(B) LEPAS (CURAH)
(C) PADAT
 DAFTAR HARGA BAHAN DAN SEWA ALAT

BESI BETON POLOS (MILD STEEL ROUND BAR) SNI

No. Jenis Ukuran Panjang Berat Besi Polos Harga/Btg Harga/M'

1 KS SNI 8 MM 8 mm 12 M /Btg 4.74 Kg/Btg 0.40 Kg/M' 44,850.00 3,737.50

2 KS SNI 10 MM 10 mm 12 M /Btg 7.40 Kg/Btg 0.62 Kg/M' 69,850.00 5,820.83
3 KS SNI 12 MM 12 mm 12 M /Btg 10.70 Kg/Btg 0.89 Kg/M' 101,550.00 8,462.50
4 KS SNI 13 MM 14 mm 12 M /Btg 14.52 Kg/Btg 1.21 Kg/M' 119,550.00 9,962.50
5 KS SNI 16 MM 16 mm 12 M /Btg 19.00 Kg/Btg 1.58 Kg/M' 180,550.00 15,045.83
6 KS SNI 19 MM 19 mm 12 M /Btg 26.76 Kg/Btg 2.23 Kg/M' 254,550.00 21,212.50
7 KS SNI 22 MM 22 mm 12 M /Btg 35.81 Kg/Btg 2.98 Kg/M' 339,550.00 28,295.83
8 KS SNI 25 MM 25 mm 12 M /Btg 46.24 Kg/Btg 3.85 Kg/M' 440,550.00 36,712.50
9 KS SNI 28 MM 28 mm 12 M /Btg 58.00 Kg/Btg 4.83 Kg/M' 549,550.00 45,795.83
10 KS SNI 32 MM 32 mm 12 M /Btg 75.77 Kg/Btg 6.31 Kg/M' 718,550.00 59,879.17
11 KS SNI 36 MM 36 mm 12 M /Btg 95.88 Kg/Btg 7.99 Kg/M' 912,550.00 76,045.83

BESI BETON ULIR (MILD STEEL DEFORMED BAR) SNI

No. Jenis Ukuran Panjang Berat Besi Ulir Harga/Btg Harga/M'

1 KS SNI 8 MM 6 mm 12 M /Btg 2.66 Kg/Btg 0.22 Kg/M' 44,850.00 3,737.50

2 KS SNI 10 MM 10 mm 12 M /Btg 7.40 Kg/Btg 0.62 Kg/M' 69,850.00 5,820.83
3 KS SNI 12 MM 12 mm 12 M /Btg 10.70 Kg/Btg 0.89 Kg/M' 101,550.00 8,462.50
4 KS SNI 13 MM 13 mm 12 M /Btg 12.50 Kg/Btg 1.04 Kg/M' 119,550.00 9,962.50
5 KS SNI 16 MM 16 mm 12 M /Btg 19.00 Kg/Btg 1.58 Kg/M' 180,550.00 15,045.83
6 KS SNI 19 MM 19 mm 12 M /Btg 26.76 Kg/Btg 2.23 Kg/M' 254,550.00 21,212.50
7 KS SNI 22 MM 22 mm 12 M /Btg 35.81 Kg/Btg 2.98 Kg/M' 339,550.00 28,295.83
8 KS SNI 25 MM 25 mm 12 M /Btg 46.24 Kg/Btg 3.85 Kg/M' 440,550.00 36,712.50
9 KS SNI 28 MM 29 mm 12 M /Btg 62.28 Kg/Btg 5.19 Kg/M' 549,550.00 45,795.83
10 KS SNI 32 MM 32 mm 12 M /Btg 75.76 Kg/Btg 6.31 Kg/M' 718,550.00 59,879.17
11 KS SNI 36 MM 35 mm 12 M /Btg 90.63 Kg/Btg 7.55 Kg/M' 912,550.00 76,045.83

DAFTAR HARGA MATERIAL ALAM

No. Jenis Material Ukuran Volume Harga Pembelian Harga Satuan Ket.

1 Pasir Urug Ex Cikeusik 1 Truk 8.00 M3 780,000.00 97,500.00

2 Pasir Pasang Ex Cikeusik 1 Truk 8.00 M3 830,000.00 103,750.00
3 Pasir Beton Ex Cikeusik 1 Truk 7.00 M3 890,000.00 127,142.86
4 Portland Cement Tiga Roda 1 Zak 50.00 Kg 60,000.00 1,200.00
5 Splite 2/3 Ex Ciracas 1 Truk 7.00 M3 1,000,000.00 142,857.14
6 Paku (5 cm - 12 cm) TB 1 Kg 1.00 Kg 18,500.00 18,500.00
7 Kawat Beton TB 1 Kg 1.00 Kg 18,500.00 18,500.00
8 Papan 3/30 Kls III TB 1 Lbr 0.024 M3 4,000,000.00 96,000.00 1.2 M2
9 Kayu 5/7 Kls III TB 1 Btg 0.014 M3 3,500,000.00 49,000.00
10 BBM Solar Industri Agen Solar 1 Ltr 1.00 Ltr 9,000.00 9,000.00 u. Excavator
11 BBM Premium SPBU 1 Ltr 1.00 Ltr 5,200.00 5,200.00 u. Molen Btn

DAFTAR HARGA SEWA PERALATAN

No. Jenis Alat Jumlah Volume Harga Satuan Jml Biaya/Hari Ket.

1 Excavator PC-100 1 Unit 8.00 Jam 150,000.00 1,200,000.00

2 Molen Beton Kap 1 M3 2 Unit 1.00 Hari 150,000.00 300,000.00
3 Water Pump - 1 Unit 1.00 Hari 150,000.00 150,000.00
 AHS BETON
Klasifikasi Type Beton : K.225
Indeks Harga Satuan Jumlah Harga
No Uraian Satuan Keterangan
Volume (Rp) (Rp)

A BAHAN ;
1 Cement Kg 371.00 1,200.00 445,200.00 Rp. 60.000/50 Kg
2 Pasir Beton M3 0.50 127,142.86 63,444.29
3 Splite/Koral M3 0.78 142,857.14 110,857.14
4 Air Baku s/d lokasi Ltr 215.00 1,500.00 322,500.00
5 Bahan Bekisting :
- Kayu Kelas III M3 0.16 2,650,000.00 424,000.00
- Papan 3/30 Lbr 3.33 96,000.00 320,000.00
- Paku 5 - 12 cm Kg 1.20 18,800.00 22,560.00 766,560.00
- Minyak Bekisting Ltr 0.60 - -
Jumlah A 1,708,561.43
B UPAH PEKERJA ;
1 Pekerja OH 1.65 85,000.00 140,250.00
2 Tukang Batu OH 0.28 100,000.00 27,500.00
3 Kepala Tukang OH 0.03 120,000.00 3,360.00
4 Mandor OH 0.08 150,000.00 12,450.00
Jumlah B 183,560.00
C PERALATAN ;
1 Sewa Molen Beton Hr 0.10 150,000.00 15,000.00
2 BBM Bensin Ltr 1.00 5,200.00 5,200.00
3 Sekop Bh 2.00 12,000.00 24,000.00
4 Alat Bantu lainnya Ls 1.00 10,000.00 10,000.00
Jumlah C 54,200.00

Jumlah Harga Satuan Beton K.225 per 1 M3 1,946,321.43

Dibulatkan 1,946,400.00

1,179,840.00
Klasifikasi Type Beton : K.175
Indeks Harga Satuan Jumlah Harga
No Uraian Satuan Keterangan
Volume (Rp) (Rp)

A BAHAN ;
1 Cement Kg 326.000 1,200.00 391,200.00
2 Pasir Beton M3 0.499 127,142.86 63,389.80
3 Splite/Koral M3 0.776 142,857.14 110,793.65
4 Air Baku s/d lokasi Ltr 215.000 1,500.00 322,500.00
5 Bahan Bekisting :
- Kayu Kelas III M3 0.160 1,650,000.00 264,000.00
- Papan 3/30 Lbr 3.333 96,000.00 320,000.00
- Paku 5 - 12 cm Kg 1.200 18,800.00 22,560.00
- Minyak Bekisting Ltr 0.600 - -
Jumlah A 1,494,443.45
B UPAH PEKERJA ;
1 Pekerja OH 1.650 85,000.00 140,250.00
2 Tukang Batu OH 0.278 100,000.00 27,800.00
3 Kepala Tukang OH 0.028 120,000.00 3,360.00
4 Mandor OH 0.083 150,000.00 12,450.00
Jumlah B 183,860.00
C PERALATAN ;
1 Sewa Molen Beton Hr 0.100 150,000.00 15,000.00
2 BBM Bensin Ltr 1.000 5,200.00 5,200.00
3 Sekop Bh 2.000 12,000.00 24,000.00
4 Alat Bantu lainnya Ls 1.000 10,000.00 10,000.00
Jumlah C 54,200.00

Jumlah Harga Satuan Beton K.175 per 1 M3 1,732,503.45

Dibulatkan 1,732,600.00
Klasifikasi Type Beton : K.100
Indeks Harga Satuan Jumlah Harga
No Uraian Satuan Keterangan
Volume (Rp) (Rp)

A BAHAN ;
1 Cement Kg 230.00 1,200.00 276,000.00
2 Pasir Beton M3 0.638 127,142.86 81,098.98
3 Splite/Koral M3 0.761 142,857.14 108,677.25
4 Air Baku s/d lokasi Ltr 215.00 1,500.00 322,500.00
Jumlah A 788,276.23
B UPAH PEKERJA ;
1 Pekerja OH 1.20 85,000.00 102,000.00
2 Tukang Batu OH 0.20 100,000.00 20,000.00
3 Kepala Tukang OH 0.02 120,000.00 2,400.00
4 Mandor OH 0.06 150,000.00 9,000.00
Jumlah B 133,400.00
C PERALATAN ;
1 Sewa Molen Beton Hr 0.10 150,000.00 15,000.00
2 BBM Bensin Ltr 1.00 5,200.00 5,200.00
3 Sekop Bh 2.00 12,000.00 24,000.00
4 Alat Bantu lainnya Ls 1.00 10,000.00 10,000.00
Jumlah C 54,200.00

Jumlah Harga Satuan Beton K.100 per 1 M3 975,876.23

Dibulatkan 975,900.00

AHS PEKERJAAN GALIAN TANAH PONDASI

Indeks Harga Satuan Jumlah Harga

No Uraian Satuan Keterangan
Volume (Rp) (Rp)

A PEMAKAIAN ALAT
1 Sewa Excavator PC 100 Jam 1.00 150,000.00 150,000.00
2 Consumable BBM Ltr/Jam 20.000 9,000.00 180,000.00
3 Upah Kerja Operator Jam 1.000 43,750.00 43,750.00
Jumlah A 373,750.00
B BIAYA MOB/DEMOB
1 Asumsi Waktu Kerja : 50 Jam Jam 50.00 7,500,000.00 75,000.00
2 Biaya Keamanan, dll Jam 50.00 1,000,000.00 20,000.00
Jumlah B 95,000.00
Biaya Operasi Alat Per 1 Jam 468,750.00 Per 1 Jam Kerja
Produktifitas Excavator = 30.00 M3/Jam

Harga Satuan Pekerjaan Galian / 1 M3 15,625.00 Per 1 M3

AHS PEKERJAAN URUGAN TANAH KEMBALI

Biaya Pekerjaan Urugan Tanah Kembali = 50% x Harga Satuan Pek. Galian 7,812.50 Per 1 M3
PONDASI TOWER SUTET 500 KV
BATANG - MADIRANCAN SEKSI 2
MATERIAL REQUIRED

Material Required
No Tower Pekerjaan Volume Pasir Urug Pasir Cor Splite 2/3 Cement Besi Ø.19 Besi Ø.16 Besi Ø.12 Besi Ø.10 Kawat Air Baku
(M3) (M3) (M3) (Kg) (Kg) (Kg) (Kg) (Kg) (Kg) (Ltr)

Galian Tanah 265.00 M3

Urugan Pasir 18.44 M3 21.57
Lantai Kerja 4.61 M3 2.94 3.51 1,060.30 - - - - - 991.15
01 411 Borpile Ø.40 cm 10.06 M3 5.02 7.81 3,732.26 - 7,025.26 1,134.40 - 122.39 2,162.90
Beton K.225 75.90 M3 37.87 58.90 28,158.90 6,537.96 - - 365.26 103.55 16,318.50
Urugan Tanah 187.48 M3

Jumlah Kebutuhan Material 21.57 45.84 70.21 32,951.46 6,537.96 7,025.26 1,134.40 365.26 225.94 19,472.55

Galian Tanah 265.00 M3

Urugan Pasir 18.43 M3 21.56
Lantai Kerja 4.61 M3 2.94 3.51 1,060.30 - - - - - 991.15
02 413 Borpile Ø.40 cm 12.07 M3 6.02 9.37 4,477.97 - 8,430.31 1,361.28 - 146.87 2,595.05
Beton K.225 75.90 M3 37.87 58.90 28,158.90 6,537.96 - - 365.26 103.55 16,318.50
Urugan Tanah 187.48 M3

Jumlah Kebutuhan Material 21.56 46.84 71.77 33,697.17 6,537.96 8,430.31 1,361.28 365.26 250.42 19,904.70

Galian Tanah 265.00 M3

Urugan Pasir 18.43 M3 21.56
Lantai Kerja 4.61 M3 2.94 3.51 1,060.30 - - - - - 991.15
03 418 Borpile Ø.40 cm 10.06 M3 5.02 7.81 3,732.26 - 7,025.26 1,134.40 - 122.39 2,162.90
Beton K.225 75.90 M3 37.87 58.90 28,158.90 6,537.96 - - 365.26 103.55 16,318.50
Urugan Tanah 187.48 M3

Jumlah Kebutuhan Material 21.56 45.84 70.21 32,951.46 6,537.96 7,025.26 1,134.40 365.26 225.94 19,472.55

Galian Tanah 265.00 M3

Urugan Pasir 18.43 M3 21.56
Lantai Kerja 4.61 M3 2.94 3.51 1,060.30 - - - - - 991.15
04 420 Borpile Ø.40 cm 10.06 M3 5.02 7.81 3,732.26 - 7,025.26 1,134.40 - 122.39 2,162.90
Beton K.225 75.90 M3 37.87 58.90 28,158.90 6,537.96 - - 365.26 103.55 16,318.50
Urugan Tanah 187.48 M3

Jumlah Kebutuhan Material 21.56 45.84 70.21 32,951.46 6,537.96 7,025.26 1,134.40 365.26 225.94 19,472.55
 Material Required
No Tower Pekerjaan Volume Besi Ø.19 Besi Ø.16 Besi Ø.12 Besi Ø.10
Pasir Urug Pasir Cor Splite 2/3 Cement Kawat Air Baku
(M3) (M3) (M3) (Kg) (Kg) (Kg) (Kg) (Kg) (Kg) (Ltr)

Galian Tanah 265.00 M3

Urugan Pasir 18.43 M3 21.56
Lantai Kerja 4.61 M3 2.94 3.51 1,060.30 - - - - - 991.15
05 421 Borpile Ø.40 cm 12.07 M3 6.02 9.37 4,477.97 - 8,430.31 1,361.28 - 146.87 2,595.05
Beton K.225 75.90 M3 37.87 58.90 28,158.90 6,537.96 - - 365.26 103.55 16,318.50
Urugan Tanah 187.48 M3

Jumlah Kebutuhan Material 21.56 46.84 71.77 33,697.17 6,537.96 8,430.31 1,361.28 365.26 250.42 19,904.70

Galian Tanah 265.00 M3

Urugan Pasir 18.43 M3 21.56
Lantai Kerja 4.61 M3 2.94 3.51 1,060.30 - - - - - 991.15
06 425 Borpile Ø.40 cm 11.62 M3 5.80 9.02 4,311.02 - 7,922.19 1,293.14 - 138.23 2,498.30
Beton K.225 75.90 M3 37.87 58.90 28,158.90 6,537.96 - - 365.26 103.55 16,318.50
Urugan Tanah 187.48 M3

Jumlah Kebutuhan Material 21.56 46.61 71.42 33,530.22 6,537.96 7,922.19 1,293.14 365.26 241.78 19,807.95

Galian Tanah 265.00 M3

Urugan Pasir 18.43 M3 21.56
Lantai Kerja 4.61 M3 2.94 3.51 1,060.30 - - - - - 991.15
07 426 Borpile Ø.40 cm 11.54 M3 5.76 8.96 4,281.34 - 7,197.57 1,280.87 - 127.18 2,481.10
Beton K.225 75.90 M3 37.87 58.90 28,158.90 6,537.96 - - 365.26 103.55 16,318.50
Urugan Tanah 187.48 M3

Jumlah Kebutuhan Material 21.56 46.57 71.36 33,500.54 6,537.96 7,197.57 1,280.87 365.26 230.72 19,790.75

Galian Tanah 265.00 M3

Urugan Pasir 18.43 M3 21.56
Lantai Kerja 4.61 M3 2.94 3.51 1,060.30 - - - - - 991.15
08 431 Borpile Ø.40 cm 12.57 M3 6.27 9.75 4,663.47 - 7,908.94 1,402.60 - 139.67 2,702.55
Beton K.225 75.90 M3 37.87 58.90 28,158.90 6,537.96 - - 365.26 103.55 16,318.50
Urugan Tanah 187.48 M3

Jumlah Kebutuhan Material 21.56 47.09 72.16 33,882.67 6,537.96 7,908.94 1,402.60 365.26 243.22 20,012.20
 Material Required
No Tower Pekerjaan Volume Besi Ø.19 Besi Ø.16 Besi Ø.12 Besi Ø.10
Pasir Urug Pasir Cor Splite 2/3 Cement Kawat Air Baku
(M3) (M3) (M3) (Kg) (Kg) (Kg) (Kg) (Kg) (Kg) (Ltr)

Galian Tanah 265.00 M3

Urugan Pasir 18.44 M3 21.57
Lantai Kerja 4.61 M3 2.94 3.51 1,060.30 - - - - - 991.15
09 438 Borpile Ø.40 cm 10.41 M3 5.19 8.08 3,862.11 - 6,799.92 1,169.46 - 119.54 2,238.15
Beton K.225 75.90 M3 37.87 58.90 28,158.90 6,537.96 - - 365.26 103.55 16,318.50
Urugan Tanah 187.48 M3

Jumlah Kebutuhan Material 21.57 46.01 70.48 33,081.31 6,537.96 6,799.92 1,169.46 365.26 223.09 19,547.80

Galian Tanah 265.00 M3

Urugan Pasir 18.43 M3 21.56
Lantai Kerja 4.61 M3 2.94 3.51 1,060.30 - - - - - 991.15
10 440 Borpile Ø.40 cm 11.57 M3 5.77 8.98 4,292.47 - 7,555.46 1,299.40 - 132.82 2,487.55
Beton K.225 75.90 M3 37.87 58.90 28,158.90 6,537.96 - - 365.26 103.55 16,318.50
Urugan Tanah 187.48 M3

Jumlah Kebutuhan Material 21.56 46.59 71.38 33,511.67 6,537.96 7,555.46 1,299.40 365.26 236.37 19,797.20

Galian Tanah 265.00 M3

Urugan Pasir 18.43 M3 21.56
Lantai Kerja 4.61 M3 2.94 3.51 1,060.30 - - - - - 991.15
11 441 Borpile Ø.40 cm 12.57 M3 6.27 9.75 4,663.47 - 7,908.94 1,402.60 - 139.67 2,702.55
Beton K.225 75.90 M3 37.87 58.90 28,158.90 6,537.96 - - 365.26 103.55 16,318.50
Urugan Tanah 187.48 M3

Jumlah Kebutuhan Material 21.56 47.09 72.16 33,882.67 6,537.96 7,908.94 1,402.60 365.26 243.22 20,012.20

Galian Tanah 265.00 M3

Urugan Pasir 18.43 M3 21.56
Lantai Kerja 4.61 M3 2.94 3.51 1,060.30 - - - - - 991.15
12 442 Borpile Ø.40 cm 11.31 M3 5.64 8.78 4,196.01 - 7,118.04 1,262.34 - 125.71 2,431.65
Beton K.225 75.90 M3 37.87 58.90 28,158.90 6,537.96 - - 365.26 103.55 16,318.50
Urugan Tanah 187.48 M3

Jumlah Kebutuhan Material 21.56 46.46 71.18 33,415.21 6,537.96 7,118.04 1,262.34 365.26 229.25 19,741.30
 Material Required
No Tower Pekerjaan Volume Besi Ø.19 Besi Ø.16 Besi Ø.12 Besi Ø.10
Pasir Urug Pasir Cor Splite 2/3 Cement Kawat Air Baku
(M3) (M3) (M3) (Kg) (Kg) (Kg) (Kg) (Kg) (Kg) (Ltr)

Galian Tanah 265.00 M3

Urugan Pasir 18.44 M3 21.57
Lantai Kerja 4.61 M3 2.94 3.51 1,060.30 - - - - - 991.15
13 463 Borpile Ø.40 cm 11.57 M3 5.77 8.98 4,292.47 - 7,555.46 1,299.40 - 132.82 2,487.55
Beton K.225 75.90 M3 37.87 58.90 28,158.90 6,537.96 - - 365.26 103.55 16,318.50
Urugan Tanah 187.48 M3

Jumlah Kebutuhan Material 21.57 46.59 71.38 33,511.67 6,537.96 7,555.46 1,299.40 365.26 236.37 19,797.20

Galian Tanah 265.00 M3

Urugan Pasir 18.43 M3 21.56
Lantai Kerja 4.61 M3 2.94 3.51 1,060.30 - - - - - 991.15
14 466 Borpile Ø.40 cm 11.09 M3 5.53 8.61 4,114.39 - 7,038.51 1,243.71 - 124.23 2,384.35
Beton K.225 75.90 M3 37.87 58.90 28,158.90 6,537.96 - - 365.26 103.55 16,318.50
Urugan Tanah 187.48 M3

Jumlah Kebutuhan Material 21.56 46.35 71.01 33,333.59 6,537.96 7,038.51 1,243.71 365.26 227.78 19,694.00

Galian Tanah 265.00 M3

Urugan Pasir 18.43 M3 21.56
Lantai Kerja 4.61 M3 2.94 3.51 1,060.30 - - - - - 991.15
15 467 Borpile Ø.40 cm 11.87 M3 5.92 9.21 4,403.77 - 6,963.40 1,320.08 - 124.25 2,552.05
Beton K.225 75.90 M3 37.87 58.90 28,158.90 6,537.96 - - 365.26 103.55 16,318.50
Urugan Tanah 187.48 M3

Jumlah Kebutuhan Material 21.56 46.74 71.62 33,622.97 6,537.96 6,963.40 1,320.08 365.26 227.80 19,861.70

Galian Tanah 265.00 M3

Urugan Pasir 18.43 M3 21.56
Lantai Kerja 4.61 M3 2.94 3.51 1,060.30 - - - - - 991.15
16 468 Borpile Ø.40 cm 10.64 M3 5.31 8.26 3,947.44 - 6,879.45 1,188.09 - 121.01 2,287.60
Beton K.225 75.90 M3 37.87 58.90 28,158.90 6,537.96 - - 365.26 103.55 16,318.50
Urugan Tanah 187.48 M3

Jumlah Kebutuhan Material 21.56 46.12 70.66 33,166.64 6,537.96 6,879.45 1,188.09 365.26 224.56 19,597.25
 Material Required
No Tower Pekerjaan Volume Pasir Urug Pasir Cor Splite 2/3 Cement Besi Ø.19 Besi Ø.16 Besi Ø.12 Besi Ø.10 Kawat Air Baku
(M3) (M3) (M3) (Kg) (Kg) (Kg) (Kg) (Kg) (Kg) (Ltr)

Galian Tanah 265.00 M3

Urugan Pasir 18.44 M3 21.57
Lantai Kerja 4.61 M3 2.94 3.51 1,060.30 - - - - - 991.15
17 471 Borpile Ø.40 cm 12.17 M3 6.07 9.44 4,515.07 - 8,116.60 1,361.35 - 142.17 2,616.55
Beton K.225 75.90 M3 37.87 58.90 28,158.90 6,537.96 - - 365.26 103.55 16,318.50
Urugan Tanah 187.48 M3

Jumlah Kebutuhan Material 21.57 46.89 71.85 33,734.27 6,537.96 8,116.60 1,361.35 365.26 245.72 19,926.20

Galian Tanah 265.00 M3

Urugan Pasir 18.43 M3 21.56
Lantai Kerja 4.61 M3 2.94 3.51 1,060.30 - - - - - 991.15
18 473 Borpile Ø.40 cm 11.57 M3 5.77 8.98 4,292.47 - 7,555.46 1,299.40 - 132.82 2,487.55
Beton K.225 75.90 M3 37.87 58.90 28,158.90 6,537.96 - - 365.26 103.55 16,318.50
Urugan Tanah 187.48 M3

Jumlah Kebutuhan Material 21.56 46.59 71.38 33,511.67 6,537.96 7,555.46 1,299.40 365.26 236.37 19,797.20

Galian Tanah 265.00 M3

Urugan Pasir 18.43 M3 21.56
Lantai Kerja 4.61 M3 2.94 3.51 1,060.30 - - - - - 991.15
19 478 Borpile Ø.40 cm 9.96 M3 4.97 7.73 3,695.16 - 6,640.86 1,113.84 - 116.32 2,141.40
Beton K.225 75.90 M3 37.87 58.90 28,158.90 6,537.96 - - 365.26 103.55 16,318.50
Urugan Tanah 187.48 M3

Jumlah Kebutuhan Material 21.56 45.79 70.14 32,914.36 6,537.96 6,640.86 1,113.84 365.26 219.87 19,451.05

Galian Tanah 265.00 M3

Urugan Pasir 18.43 M3 21.56
Lantai Kerja 4.61 M3 2.94 3.51 1,060.30 - - - - - 991.15
20 479 Borpile Ø.40 cm 10.31 M3 5.14 8.00 3,825.01 - 7,113.62 1,155.09 - 124.03 2,216.65
Beton K.225 75.90 M3 37.87 58.90 28,158.90 6,537.96 - - 365.26 103.55 16,318.50
Urugan Tanah 187.48 M3

Jumlah Kebutuhan Material 21.56 45.96 70.41 33,044.21 6,537.96 7,113.62 1,155.09 365.26 227.58 19,526.30
 Material Required
No Tower Pekerjaan Volume Pasir Urug Pasir Cor Splite 2/3 Cement Besi Ø.19 Besi Ø.16 Besi Ø.12 Besi Ø.10 Kawat Air Baku
(M3) (M3) (M3) (Kg) (Kg) (Kg) (Kg) (Kg) (Kg) (Ltr)

Galian Tanah 265.00 M3

Urugan Pasir 18.44 M3 21.57
Lantai Kerja 4.61 M3 2.94 3.51 1,060.30 - - - - - 991.15
21 488 Borpile Ø.40 cm 9.73 M3 4.86 7.55 3,609.83 - 6,561.32 1,076.65 - 114.57 2,091.95
Beton K.225 75.90 M3 37.87 58.90 28,158.90 6,537.96 - - 365.26 103.55 16,318.50
Urugan Tanah 187.48 M3

Jumlah Kebutuhan Material 21.57 45.67 69.96 32,829.03 6,537.96 6,561.32 1,076.65 365.26 218.12 19,401.60

Galian Tanah 265.00 M3

Urugan Pasir 18.43 M3 21.56
Lantai Kerja 4.61 M3 2.94 3.51 1,060.30 - - - - - 991.15
22 489 Borpile Ø.40 cm 9.50 M3 4.74 7.37 3,524.50 - 6,481.79 1,058.02 - 113.10 2,042.50
Beton K.225 75.90 M3 37.87 58.90 28,158.90 6,537.96 - - 365.26 103.55 16,318.50
Urugan Tanah 187.48 M3

Jumlah Kebutuhan Material 21.56 45.56 69.78 32,743.70 6,537.96 6,481.79 1,058.02 365.26 216.65 19,352.15

Galian Tanah 265.00 M3

Urugan Pasir 18.43 M3 21.56
Lantai Kerja 4.61 M3 2.94 3.51 1,060.30 - - - - - 991.15
23 490 Borpile Ø.40 cm 10.06 M3 5.02 7.81 3,732.26 - 7,025.26 1,113.77 - 122.09 2,162.90
Beton K.225 75.90 M3 37.87 58.90 28,158.90 6,537.96 - - 365.26 103.55 16,318.50
Urugan Tanah 187.48 M3

Jumlah Kebutuhan Material 21.56 45.84 70.21 32,951.46 6,537.96 7,025.26 1,113.77 365.26 225.63 19,472.55

Galian Tanah 265.00 M3

Urugan Pasir 18.43 M3 21.56
Lantai Kerja 4.61 M3 2.94 3.51 1,060.30 - - - - - 991.15
24 502 Borpile Ø.40 cm 10.81 M3 5.39 8.39 4,010.51 - 7,290.36 1,196.27 - 127.30 2,324.15
Beton K.225 75.90 M3 37.87 58.90 28,158.90 6,537.96 - - 365.26 103.55 16,318.50
Urugan Tanah 187.48 M3

Jumlah Kebutuhan Material 21.56 46.21 70.80 33,229.71 6,537.96 7,290.36 1,196.27 365.26 230.85 19,633.80
 REKAP KEBUTUHAN MATERIAL
PEKERJAAN PONDASI TOWER AA KELAS 6
SALURAN UDARA TEGANGAN EKSTRA TINGGI (SUTET) 500 KV
BATANG - MADIRANCAN SEKSI 2

VOLUME PEKERJAAN KEBUTUHAN MATERIAL UTAMA

No TOWER Galian Urugan Lantai Borpile Beton Urugan Pasir Pasir Split Cement Besi Beton Besi Beton Besi Beton Besi Beton Kawat Air
No. Tanah Pasir Kerja Ø.40 Cm Pondasi Tanah Urug Beton 2/3 50 Kg/Zak Ø.19 mm Ø.16 mm Ø.12 mm Ø.10 mm Beton Baku
(M3) (M3) (M3) (M3) (M3) (M3) (M3) (M3) (M3) (Zak) (Kg) (Kg) (Kg) (Kg) (Kg) (M3)

01 411 265.00 18.44 4.61 10.06 75.90 187.48 21.57 45.84 70.21 659.03 6,537.96 7,025.26 365.26 1,134.40 225.94 19.47
02 413 265.00 18.44 4.61 12.07 75.90 187.48 21.57 46.84 71.77 673.94 6,537.96 8,430.31 365.26 1,361.28 250.42 19.90
03 418 265.00 18.44 4.61 10.06 75.90 187.48 21.57 45.84 70.21 659.03 6,537.96 7,025.26 365.26 1,134.40 225.94 19.47
04 420 265.00 18.44 4.61 10.06 75.90 187.48 21.57 45.84 70.21 659.03 6,537.96 7,025.26 365.26 1,134.40 225.94 19.47
05 421 265.00 18.44 4.61 12.07 75.90 187.48 21.57 46.84 71.77 673.94 6,537.96 8,430.31 365.26 1,361.28 250.42 19.90
06 425 265.00 18.44 4.61 11.62 75.90 187.48 21.57 46.61 71.42 670.60 6,537.96 7,922.19 365.26 1,293.14 241.78 19.81
07 426 265.00 18.44 4.61 11.54 75.90 187.48 21.57 46.57 71.36 670.01 6,537.96 7,197.57 365.26 1,280.87 230.72 19.79
08 431 265.00 18.44 4.61 12.57 75.90 187.48 21.57 47.09 72.16 677.65 6,537.96 7,908.94 365.26 1,402.60 243.22 20.01
09 438 265.00 18.44 4.61 10.41 75.90 187.48 21.57 46.01 70.48 661.63 6,537.96 6,799.92 365.26 1,169.46 223.09 19.55
10 440 265.00 18.44 4.61 11.57 75.90 187.48 21.57 46.59 71.38 670.23 6,537.96 7,555.46 365.26 1,299.40 236.37 19.80
11 441 265.00 18.44 4.61 12.57 75.90 187.48 21.57 47.09 72.16 677.65 6,537.96 7,908.94 365.26 1,402.60 243.22 20.01
12 442 265.00 18.44 4.61 11.31 75.90 187.48 21.57 46.46 71.18 668.30 6,537.96 7,118.04 365.26 1,262.34 229.25 19.74
13 463 265.00 18.44 4.61 11.57 75.90 187.48 21.57 46.59 71.38 670.23 6,537.96 7,555.46 365.26 1,299.40 236.37 19.80
14 466 265.00 18.44 4.61 11.09 75.90 187.48 21.57 46.35 71.01 666.67 6,537.96 7,038.51 365.26 1,243.71 227.78 19.69
15 467 265.00 18.44 4.61 11.87 75.90 187.48 21.57 46.74 71.62 672.46 6,537.96 6,963.40 365.26 1,320.08 227.80 19.86
16 468 265.00 18.44 4.61 10.64 75.90 187.48 21.57 46.12 70.66 663.33 6,537.96 6,879.45 365.26 1,188.09 224.56 19.60
17 471 265.00 18.44 4.61 12.17 75.90 187.48 21.57 46.89 71.85 674.69 6,537.96 8,116.60 365.26 1,361.35 245.72 19.93
18 473 265.00 18.44 4.61 11.57 75.90 187.48 21.57 46.59 71.38 670.23 6,537.96 7,555.46 365.26 1,299.40 236.37 19.80
19 478 265.00 18.44 4.61 9.96 75.90 187.48 21.57 45.79 70.14 658.29 6,537.96 6,640.86 365.26 1,113.84 219.87 19.45
20 479 265.00 18.44 4.61 10.31 75.90 187.48 21.57 45.96 70.41 660.88 6,537.96 7,113.62 365.26 1,155.09 227.58 19.53
21 488 265.00 18.44 4.61 9.73 75.90 187.48 21.57 45.67 69.96 656.58 6,537.96 6,561.32 365.26 1,076.65 218.12 19.40
22 489 265.00 18.44 4.61 9.50 75.90 187.48 21.57 45.56 69.78 654.87 6,537.96 6,481.79 365.26 1,058.02 216.65 19.35
23 490 265.00 18.44 4.61 10.06 75.90 187.48 21.57 45.84 70.21 659.03 6,537.96 7,025.26 365.26 1,113.77 225.63 19.47
24 502 265.00 18.44 4.61 10.81 75.90 187.48 21.57 46.21 70.80 664.59 6,537.96 7,290.36 365.26 1,196.27 230.85 19.63
Jumlah 6,360.00 442.56 110.64 265.19 1,821.60 4,499.52 517.80 1,111.90 1,703.55 15,992.93 156,911.04 175,569.55 8,766.24 29,661.84 5,563.63 472.45

Cirebon, 11 Juni 2018

 RENCANA ANGGARAN BIAYA
PONDASI SUTET (SALURAN UDARA TEGANGAN EKSTRA TINGGI) 500 KV
BATANG - MADIRANCAN SEKSI 2
TOWER 411

Volume Harga Satuan Jumlah Harga

No Uraian Pekerjaan Satuan
Per Kaki Per Tower (Rp) (Rp)

1 Pekerjaan Persiapan 1.00 1.00 Ls 7,500,000.00 7,500,000.00

2 Galian Tanah 66.25 265.00 M3 15,625.00 4,140,625.00
3 Urugan Pasir 4.61 18.44 M3 97,500.00 1,797,900.00
4 Lantai Kerja (Lean Concrete) 1.15 4.60 M3 975,900.00 4,489,140.00
5 Bekisting 23.14 92.56 M2 65,000.00 6,016,400.00
6 Pembesian Borpile Ø.40 Cm : -
a. Besi Beton Ø.16 mm 1,756.31 7,025.24 Kg 9,502.63 66,758,267.47
b. Besi Beton Ø.12 mm 283.60 1,134.40 Kg 9,490.65 10,766,198.13
7 Beton Borpile Ø.40 Cm 2.15 8.60 M3 1,946,400.00 16,739,040.00
8 Pembesian Beton Pondasi : -
a. Besi Beton Ø.19 mm 1,634.49 6,537.96 Kg 9,600.00 62,764,416.00
b. Besi Beton Ø.10 mm 91.32 365.28 Kg 9,500.00 3,470,160.00
9 Plat Beton Pondasi K.225 18.97 75.88 M3 1,946,400.00 147,692,832.00
10 Urugan Tanah kembali 46.87 187.48 M3 7,812.50 1,464,687.50

Jumlah 333,599,666.10

Harga Borongan Tanpa Besi Beton : Rp. 189,840,624.50

Harga Borongan per M3 Beton Jadi : Rp. 2,501,853.25

RAB PELAKSANAAN

Volume Harga Satuan Jumlah Harga

No Uraian Pekerjaan Satuan
Per Kaki Per Tower (Rp) (Rp)

1 Pekerjaan Persiapan 1.00 1.00 Ls 5,000,000.00 5,000,000.00

2 Galian Tanah (5.0 x 5.0 x 2.65) x 4 Kaki 66.25 265.00 M3 9,056.60 2,400,000.00
3 Urugan Pasir (4.8 x 4.8 x 0.20) x 4 Kaki 4.61 18.44 M3 97,500.00 1,797,900.00
4 Lantai Kerja (4.8 x 4.8 x 0.05) x 4 Kaki 1.15 4.60 M3 731,925.00 3,366,855.00
5 Bekisting (Papan 3/30) 23.14 92.56 M2 80,000.00 7,404,800.00
6 Pembesian Borpile Ø.40 Cm : -
a. Besi Beton Ø.16 mm 1,634.49 6,537.96 Kg 9,502.63 62,127,825.16
b. Besi Beton Ø.12 mm 91.32 365.28 Kg 9,490.65 3,466,746.17
7 Beton Borpile Ø.40 Cm 2.15 8.60 M3 1,732,600.00 14,900,360.00
8 Pembesian Beton Pondasi : -
a. Besi Beton SNI Ø.19 mm 1,634.49 6,537.96 Kg 9,512.33 62,191,245.07
b. Besi Beton SNI Ø.10 mm 91.32 365.28 Kg 9,439.19 3,447,947.03
9 Plat Beton Pondasi K.225 18.97 75.88 M3 1,732,600.00 131,469,688.00
10 Urugan Tanah kembali 46.87 187.48 M3 4,528.30 848,966.04

Jumlah 298,422,332.46

Harga Borongan Tanpa Besi Beton : Rp. 167,188,569.04

Harga Borongan per M3 Beton Jadi : Rp. 2,203,328.53

SALDO : Rp. 22,652,055.46

 RENCANA ANGGARAN BIAYA TOWER
JENIS PEKERJAAN : PONDASI TOWER AA KELAS 6 SUTET 500 KV
LOKASI PEKERJAAN : BATANG - MADIRANCAN SEKSI 2 411
PEMBERI TUGAS : PT. KEMBAR UTAMA, JAKARTA

Volume Harga Satuan Jumlah Harga

No Uraian Satuan
Per Kaki Per Tower (Rp) (Rp)

A PERSIAPAN ;
1 Mob/Demob Peralatan & Pekerja 1.00 1.00 Ls 7,500,000.00 7,500,000.00
2 Sewa Mess & Direksi Keet 1.00 1.00 Ls 2,500,000.00 2,500,000.00
Jumlah A 10,000,000.00
B PEKERJAAN PONDASI ;
1 Galian Tanah Pondasi 66.25 265.00 M3 16,000.00 4,240,000.00
2 Pemboran Tanah Ø.40 Cm (4 x 10 Ttk), t.8.00 M' 2.52 10.06 M3 24,000.00 241,440.00
3 Pembesian Borpile Ø.40 Cm ; .
a. Besi Beton Ulir Ø.16 mm 1,756.32 7,025.26 Kg 9,502.63 66,758,457.53
b. Besi Beton Polos Ø.10 mm 91.32 365.26 Kg 9,439.19 3,447,758.24
4 Beton Borpile Ø.40 Cm 2.52 10.06 M3 1,180,000.00 11,870,800.00
5 Urugan Pasir 4.61 18.44 M3 114,075.00 2,103,543.00
6 Lantai Kerja (Lean Concrete) 1.15 4.61 M3 976,000.00 4,499,360.00
7 Bekisting Pondasi 23.14 92.56 M2 277,000.00 25,639,120.00
8 Pembesian Beton Pondasi ;
a. Besi Beton Ulir Ø.19 mm 1,634.49 6,537.96 Kg 9,512.33 62,191,245.07
b. Besi Beton Ulir Ø.12 mm 91.32 365.28 Kg 9,490.65 3,466,746.17
9 Cor Beton Pondasi K.225 18.97 75.90 M3 2,288,000.00 173,659,200.00
10 Urugan Tanah kembali 46.87 187.48 M3 8,000.00 1,499,840.00
Jumlah B 359,617,510.01

Jumlah 369,617,510.01
Harga Borongan tidak termasuk Besi Beton 233,753,303.00

Harga per M3 Beton Jadi : Rp. 4,869,795.92

RENCANA ANGGARAN BIAYA TOWER

JENIS PEKERJAAN : PONDASI TOWER AA KELAS 6 SUTET 500 KV
LOKASI PEKERJAAN : BATANG - MADIRANCAN SEKSI 2 413
PEMBERI TUGAS : PT. KEMBAR UTAMA, JAKARTA

Volume Harga Satuan Jumlah Harga

No Uraian Satuan
Per Kaki Per Tower (Rp) (Rp)

A PERSIAPAN ;
1 Mob/Demob Peralatan & Pekerja 1.00 1.00 Ls 7,500,000.00 7,500,000.00
2 Sewa Mess & Direksi Keet 1.00 1.00 Ls 2,500,000.00 2,500,000.00
Jumlah A 10,000,000.00
B PEKERJAAN PONDASI ;
1 Galian Tanah Pondasi 66.25 265.00 M3 16,000.00 4,240,000.00
2 Pemboran Tanah Ø.40 Cm (4 x 12 Ttk), t.8.00 M' 3.02 12.07 M3 24,000.00 289,680.00
3 Pembesian Borpile Ø.40 Cm ; .
a. Besi Beton Ulir Ø.16 mm 2,107.58 8,430.31 Kg 9,502.63 80,110,130.03
b. Besi Beton Polos Ø.10 mm 340.32 1,361.28 Kg 9,439.19 12,849,379.46
4 Beton Borpile Ø.40 Cm 3.02 12.07 M3 1,180,000.00 14,242,600.00
5 Urugan Pasir 4.61 18.44 M3 114,075.00 2,103,543.00
6 Lantai Kerja (Lean Concrete) 1.15 4.61 M3 976,000.00 4,499,360.00
7 Bekisting Pondasi 23.14 92.56 M2 277,000.00 25,639,120.00
8 Pembesian Beton Pondasi ;
a. Besi Beton Ulir Ø.19 mm 1,634.49 6,537.96 Kg 9,512.33 62,191,245.07
b. Besi Beton Ulir Ø.12 mm 91.32 365.28 Kg 9,490.65 3,466,746.17
9 Cor Beton Pondasi K.225 18.97 75.90 M3 2,288,000.00 173,659,200.00
10 Urugan Tanah kembali 46.87 187.48 M3 8,000.00 1,499,840.00
Jumlah B 384,790,843.72

Total Harga Borongan 394,790,843.72

Harga Borongan tidak termasuk Besi Beton 236,173,343.00
 RENCANA ANGGARAN BIAYA TOWER
JENIS PEKERJAAN : PONDASI TOWER AA KELAS 6 SUTET 500 KV
LOKASI PEKERJAAN : BATANG - MADIRANCAN SEKSI 2 418
PEMBERI TUGAS : PT. KEMBAR UTAMA, JAKARTA

Volume Harga Satuan Jumlah Harga

No Uraian Satuan
Per Kaki Per Tower (Rp) (Rp)

A PERSIAPAN ;
1 Mob/Demob Peralatan & Pekerja 1.00 1.00 Ls 7,500,000.00 7,500,000.00
2 Sewa Mess & Direksi Keet 1.00 1.00 Ls 2,500,000.00 2,500,000.00
Jumlah A 10,000,000.00
B PEKERJAAN PONDASI ;
1 Galian Tanah Pondasi 66.25 265.00 M3 16,000.00 4,240,000.00
2 Pemboran Tanah Ø.40 Cm (4 x 10 Ttk), t.8.00 M' 2.65 10.60 M3 24,000.00 254,400.00
3 Pembesian Borpile Ø.40 Cm ; .
a. Besi Beton Ulir Ø.16 mm 1,756.32 7,025.26 Kg 9,502.63 66,758,457.53
b. Besi Beton Polos Ø.10 mm 283.60 1,134.40 Kg 9,439.19 10,707,816.22
4 Beton Borpile Ø.40 Cm 2.65 10.60 M3 1,180,000.00 12,508,000.00
5 Urugan Pasir 4.61 18.44 M3 114,075.00 2,103,543.00
6 Lantai Kerja (Lean Concrete) 1.15 4.61 M3 976,000.00 4,499,360.00
7 Bekisting Pondasi 23.14 92.56 M2 277,000.00 25,639,120.00
8 Pembesian Beton Pondasi ; -
a. Besi Beton Ulir Ø.19 mm 1,634.49 6,537.96 Kg 9,512.33 62,191,245.07
b. Besi Beton Ulir Ø.12 mm 91.32 365.28 Kg 9,490.65 3,466,746.17
9 Cor Beton Pondasi K.225 18.97 75.90 M3 2,288,000.00 173,659,200.00
10 Urugan Tanah kembali 46.87 187.48 M3 8,000.00 1,499,840.00
Jumlah B 367,527,727.98

Total Harga Borongan 377,527,727.98

Harga Borongan tidak termasuk Besi Beton 234,403,463.00

Harga per M3 Beton Jadi : Rp. 4,974,014.86

RENCANA ANGGARAN BIAYA TOWER

JENIS PEKERJAAN : PONDASI TOWER AA KELAS 6 SUTET 500 KV
LOKASI PEKERJAAN : BATANG - MADIRANCAN SEKSI 2 420
PEMBERI TUGAS : PT. KEMBAR UTAMA, JAKARTA

Volume Harga Satuan Jumlah Harga

No Uraian Satuan
Per Kaki Per Tower (Rp) (Rp)

A PERSIAPAN ;
1 Mob/Demob Peralatan & Pekerja 1.00 1.00 Ls 7,500,000.00 7,500,000.00
2 Sewa Mess & Direksi Keet 1.00 1.00 Ls 2,500,000.00 2,500,000.00
Jumlah A 10,000,000.00
B PEKERJAAN PONDASI ;
1 Galian Tanah Pondasi 66.25 265.00 M3 16,000.00 4,240,000.00
2 Pemboran Tanah Ø.40 Cm (4 x 12 Ttk), t.8.00 M' 3.02 12.07 M3 24,000.00 289,680.00
3 Pembesian Borpile Ø.40 Cm ; .
a. Besi Beton Ulir Ø.16 mm 1,756.32 7,025.26 Kg 9,502.63 66,758,457.53
b. Besi Beton Polos Ø.10 mm 283.60 1,134.40 Kg 9,439.19 10,707,816.22
4 Beton Borpile Ø.40 Cm 3.02 12.07 M3 1,180,000.00 14,242,600.00
5 Urugan Pasir 4.61 18.44 M3 114,075.00 2,103,543.00
6 Lantai Kerja (Lean Concrete) 1.15 4.61 M3 976,000.00 4,499,360.00
7 Bekisting Pondasi 23.14 92.56 M2 277,000.00 25,639,120.00
8 Pembesian Beton Pondasi ;
a. Besi Beton Ulir Ø.19 mm 1,634.49 6,537.96 Kg 9,512.33 62,191,245.07
b. Besi Beton Ulir Ø.12 mm 91.32 365.28 Kg 9,490.65 3,466,746.17
9 Cor Beton Pondasi K.225 18.97 75.90 M3 2,288,000.00 173,659,200.00
10 Urugan Tanah kembali 46.87 187.48 M3 8,000.00 1,499,840.00
Jumlah B 369,297,607.98

Total Harga Borongan 379,297,607.98

Harga Borongan tidak termasuk Besi Beton 236,173,343.00
 RENCANA ANGGARAN BIAYA TOWER
JENIS PEKERJAAN : PONDASI TOWER AA KELAS 6 SUTET 500 KV
LOKASI PEKERJAAN : BATANG - MADIRANCAN SEKSI 2 421
PEMBERI TUGAS : PT. KEMBAR UTAMA, JAKARTA

Volume Harga Satuan Jumlah Harga

No Uraian Satuan
Per Kaki Per Tower (Rp) (Rp)

A PERSIAPAN ;
1 Mob/Demob Peralatan & Pekerja 1.00 1.00 Ls 7,500,000.00 7,500,000.00
2 Sewa Mess & Direksi Keet 1.00 1.00 Ls 2,500,000.00 2,500,000.00
Jumlah A 10,000,000.00
B PEKERJAAN PONDASI ;
1 Galian Tanah Pondasi 66.25 265.00 M3 16,000.00 4,240,000.00
2 Pemboran Tanah Ø.40 Cm (4 x 12 Ttk), t.8.00 M' 3.18 12.70 M3 24,000.00 304,800.00
3 Pembesian Borpile Ø.40 Cm ; .
a. Besi Beton Ulir Ø.16 mm 2,107.58 8,430.31 Kg 9,502.63 80,110,130.03
b. Besi Beton Polos Ø.10 mm 340.32 1,361.28 Kg 9,439.19 12,849,379.46
4 Beton Borpile Ø.40 Cm 3.18 12.70 M3 1,180,000.00 14,986,000.00
5 Urugan Pasir 4.61 18.44 M3 114,075.00 2,103,543.00
6 Lantai Kerja (Lean Concrete) 1.15 4.61 M3 976,000.00 4,499,360.00
7 Bekisting Pondasi 23.14 92.56 M2 277,000.00 25,639,120.00
8 Pembesian Beton Pondasi ;
a. Besi Beton Ulir Ø.19 mm 1,634.49 6,537.96 Kg 9,512.33 62,191,245.07
b. Besi Beton Ulir Ø.12 mm 91.32 365.28 Kg 9,490.65 3,466,746.17
9 Cor Beton Pondasi K.225 18.97 75.90 M3 2,288,000.00 173,659,200.00
10 Urugan Tanah kembali 46.87 187.48 M3 8,000.00 1,499,840.00
Jumlah B 385,549,363.72

Total Harga Borongan 395,549,363.72

Harga Borongan tidak termasuk Besi Beton 236,931,863.00

Harga per M3 Beton Jadi : Rp. 5,211,454.07

RENCANA ANGGARAN BIAYA TOWER

JENIS PEKERJAAN : PONDASI TOWER AA KELAS 6 SUTET 500 KV
LOKASI PEKERJAAN : BATANG - MADIRANCAN SEKSI 2 425
PEMBERI TUGAS : PT. KEMBAR UTAMA, JAKARTA

Volume Harga Satuan Jumlah Harga

No Uraian Satuan
Per Kaki Per Tower (Rp) (Rp)

A PERSIAPAN ;
1 Mob/Demob Peralatan & Pekerja 1.00 1.00 Ls 7,500,000.00 7,500,000.00
2 Sewa Mess & Direksi Keet 1.00 1.00 Ls 2,500,000.00 2,500,000.00
Jumlah A 10,000,000.00
B PEKERJAAN PONDASI ;
1 Galian Tanah Pondasi 66.25 265.00 M3 16,000.00 4,240,000.00
2 Pemboran Tanah Ø.40 Cm (4 x 11 Ttk), t.8.40 M' 2.91 11.62 M3 24,000.00 278,880.00
3 Pembesian Borpile Ø.40 Cm ; .
a. Besi Beton Ulir Ø.16 mm 1,980.55 7,922.19 Kg 9,502.63 75,281,652.87
b. Besi Beton Polos Ø.10 mm 323.29 1,293.14 Kg 9,439.19 12,206,193.11
4 Beton Borpile Ø.40 Cm 2.91 11.62 M3 1,180,000.00 13,711,600.00
5 Urugan Pasir 4.61 18.44 M3 114,075.00 2,103,543.00
6 Lantai Kerja (Lean Concrete) 1.15 4.61 M3 976,000.00 4,499,360.00
7 Bekisting Pondasi 23.14 92.56 M2 277,000.00 25,639,120.00
8 Pembesian Beton Pondasi ;
a. Besi Beton Ulir Ø.19 mm 1,634.49 6,537.96 Kg 9,512.33 62,191,245.07
b. Besi Beton Ulir Ø.12 mm 91.32 365.28 Kg 9,490.65 3,466,746.17
9 Cor Beton Pondasi K.225 18.97 75.90 M3 2,288,000.00 173,659,200.00
10 Urugan Tanah kembali 46.87 187.48 M3 8,000.00 1,499,840.00
Jumlah B 378,777,380.21

Total Harga Borongan 388,777,380.21

Harga Borongan tidak termasuk Besi Beton 235,631,543.00
 RENCANA ANGGARAN BIAYA TOWER
JENIS PEKERJAAN : PONDASI TOWER AA KELAS 6 SUTET 500 KV
LOKASI PEKERJAAN : BATANG - MADIRANCAN SEKSI 2 426
PEMBERI TUGAS : PT. KEMBAR UTAMA, JAKARTA

Volume Harga Satuan Jumlah Harga

No Uraian Satuan
Per Kaki Per Tower (Rp) (Rp)

A PERSIAPAN ;
1 Mob/Demob Peralatan & Pekerja 1.00 1.00 Ls 7,500,000.00 7,500,000.00
2 Sewa Mess & Direksi Keet 1.00 1.00 Ls 2,500,000.00 2,500,000.00
Jumlah A 10,000,000.00
B PEKERJAAN PONDASI ;
1 Galian Tanah Pondasi 66.25 265.00 M3 16,000.00 4,240,000.00
2 Pemboran Tanah Ø.40 Cm (4 x 9 Ttk), t.10,20 M' 2.89 11.54 M3 24,000.00 276,960.00
3 Pembesian Borpile Ø.40 Cm ; .
a. Besi Beton Ulir Ø.16 mm 1,799.39 7,197.57 Kg 9,502.63 68,395,855.97
b. Besi Beton Polos Ø.10 mm 320.22 1,280.87 Kg 9,439.19 12,090,374.26
4 Beton Borpile Ø.40 Cm 2.89 11.54 M3 1,180,000.00 13,617,200.00
5 Urugan Pasir 4.61 18.44 M3 114,075.00 2,103,543.00
6 Lantai Kerja (Lean Concrete) 1.15 4.61 M3 976,000.00 4,499,360.00
7 Bekisting Pondasi 23.14 92.56 M2 277,000.00 25,639,120.00
8 Pembesian Beton Pondasi ;
a. Besi Beton Ulir Ø.19 mm 1,634.49 6,537.96 Kg 9,512.33 62,191,245.07
b. Besi Beton Ulir Ø.12 mm 91.32 365.28 Kg 9,490.65 3,466,746.17
9 Cor Beton Pondasi K.225 18.97 75.90 M3 2,288,000.00 173,659,200.00
10 Urugan Tanah kembali 46.87 187.48 M3 8,000.00 1,499,840.00
Jumlah B 371,679,444.47

Total Harga Borongan 381,679,444.47

Harga Borongan tidak termasuk Besi Beton 235,535,223.00

Harga per M3 Beton Jadi : Rp. 5,028,714.68

RENCANA ANGGARAN BIAYA TOWER

JENIS PEKERJAAN : PONDASI TOWER AA KELAS 6 SUTET 500 KV
LOKASI PEKERJAAN : BATANG - MADIRANCAN SEKSI 2 431
PEMBERI TUGAS : PT. KEMBAR UTAMA, JAKARTA

Volume Harga Satuan Jumlah Harga

No Uraian Satuan
Per Kaki Per Tower (Rp) (Rp)

A PERSIAPAN ;
1 Mob/Demob Peralatan & Pekerja 1.00 1.00 Ls 7,500,000.00 7,500,000.00
2 Sewa Mess & Direksi Keet 1.00 1.00 Ls 2,500,000.00 2,500,000.00
Jumlah A 10,000,000.00
B PEKERJAAN PONDASI ;
1 Galian Tanah Pondasi 66.25 265.00 M3 16,000.00 4,240,000.00
2 Pemboran Tanah Ø.40 Cm (4 x 10 Ttk), t.10.00 M' 3.14 12.57 M3 24,000.00 301,680.00
3 Pembesian Borpile Ø.40 Cm ; .
a. Besi Beton Ulir Ø.16 mm 1,977.24 7,908.94 Kg 9,502.63 75,155,743.00
b. Besi Beton Polos Ø.10 mm 350.65 1,402.60 Kg 9,439.19 13,239,406.76
4 Beton Borpile Ø.40 Cm 3.14 12.57 M3 1,180,000.00 14,832,600.00
5 Urugan Pasir 4.61 18.44 M3 114,075.00 2,103,543.00
6 Lantai Kerja (Lean Concrete) 1.15 4.61 M3 976,000.00 4,499,360.00
7 Bekisting Pondasi 23.14 92.56 M2 277,000.00 25,639,120.00
8 Pembesian Beton Pondasi ;
a. Besi Beton Ulir Ø.19 mm 1,634.49 6,537.96 Kg 9,512.33 62,191,245.07
b. Besi Beton Ulir Ø.12 mm 91.32 365.28 Kg 9,490.65 3,466,746.17
9 Cor Beton Pondasi K.225 18.97 75.90 M3 2,288,000.00 173,659,200.00
10 Urugan Tanah kembali 46.87 187.48 M3 8,000.00 1,499,840.00
Jumlah B 380,828,483.99

Total Harga Borongan 390,828,483.99

Harga Borongan tidak termasuk Besi Beton 236,775,343.00
 RENCANA ANGGARAN BIAYA TOWER
JENIS PEKERJAAN : PONDASI TOWER AA KELAS 6 SUTET 500 KV
LOKASI PEKERJAAN : BATANG - MADIRANCAN SEKSI 2 438
PEMBERI TUGAS : PT. KEMBAR UTAMA, JAKARTA

Volume Harga Satuan Jumlah Harga

No Uraian Satuan
Per Kaki Per Tower (Rp) (Rp)

A PERSIAPAN ;
1 Mob/Demob Peralatan & Pekerja 1.00 1.00 Ls 7,500,000.00 7,500,000.00
2 Sewa Mess & Direksi Keet 1.00 1.00 Ls 2,500,000.00 2,500,000.00
Jumlah A 10,000,000.00
B PEKERJAAN PONDASI ;
1 Galian Tanah Pondasi 66.25 265.00 M3 16,000.00 4,240,000.00
2 Pemboran Tanah Ø.40 Cm (4 x 9 Ttk), t.9.20 M' 2.60 10.41 M3 24,000.00 249,840.00
3 Pembesian Borpile Ø.40 Cm ; .
a. Besi Beton Ulir Ø.16 mm 1,699.98 6,799.92 Kg 9,502.63 64,617,134.53
b. Besi Beton Polos Ø.10 mm 292.37 1,169.46 Kg 9,439.19 11,038,754.19
4 Beton Borpile Ø.40 Cm 2.60 10.41 M3 1,180,000.00 12,283,800.00
5 Urugan Pasir 4.61 18.44 M3 114,075.00 2,103,543.00
6 Lantai Kerja (Lean Concrete) 1.15 4.61 M3 976,000.00 4,499,360.00
7 Bekisting Pondasi 23.14 92.56 M2 277,000.00 25,639,120.00
8 Pembesian Beton Pondasi ;
a. Besi Beton Ulir Ø.19 mm 1,634.49 6,537.96 Kg 9,512.33 62,191,245.07
b. Besi Beton Ulir Ø.12 mm 91.32 365.28 Kg 9,490.65 3,466,746.17
9 Cor Beton Pondasi K.225 18.97 75.90 M3 2,288,000.00 173,659,200.00
10 Urugan Tanah kembali 46.87 187.48 M3 8,000.00 1,499,840.00
Jumlah B 365,488,582.95

Total Harga Borongan 375,488,582.95

Harga Borongan tidak termasuk Besi Beton 234,174,703.00

Harga per M3 Beton Jadi : Rp. 4,947,148.66

RENCANA ANGGARAN BIAYA TOWER

JENIS PEKERJAAN : PONDASI TOWER AA KELAS 6 SUTET 500 KV
LOKASI PEKERJAAN : BATANG - MADIRANCAN SEKSI 2 440
PEMBERI TUGAS : PT. KEMBAR UTAMA, JAKARTA

Volume Harga Satuan Jumlah Harga

No Uraian Satuan
Per Kaki Per Tower (Rp) (Rp)

A PERSIAPAN ;
1 Mob/Demob Peralatan & Pekerja 1.00 1.00 Ls 7,500,000.00 7,500,000.00
2 Sewa Mess & Direksi Keet 1.00 1.00 Ls 2,500,000.00 2,500,000.00
Jumlah A 10,000,000.00
B PEKERJAAN PONDASI ;
1 Galian Tanah Pondasi 66.25 265.00 M3 16,000.00 4,240,000.00
2 Pemboran Tanah Ø.40 Cm (4 x 10 Ttk), t.9.20 M' 2.89 11.57 M3 24,000.00 277,680.00
3 Pembesian Borpile Ø.40 Cm ; .
a. Besi Beton Ulir Ø.16 mm 1,888.87 7,555.46 Kg 9,502.63 71,796,752.79
b. Besi Beton Polos Ø.10 mm 324.85 1,299.40 Kg 9,439.19 12,265,282.43
4 Beton Borpile Ø.40 Cm 2.89 11.57 M3 1,180,000.00 13,652,600.00
5 Urugan Pasir 4.61 18.44 M3 114,075.00 2,103,543.00
6 Lantai Kerja (Lean Concrete) 1.15 4.61 M3 976,000.00 4,499,360.00
7 Bekisting Pondasi 23.14 92.56 M2 277,000.00 25,639,120.00
8 Pembesian Beton Pondasi ;
a. Besi Beton Ulir Ø.19 mm 1,634.49 6,537.96 Kg 9,512.33 62,191,245.07
b. Besi Beton Ulir Ø.12 mm 91.32 365.28 Kg 9,490.65 3,466,746.17
9 Cor Beton Pondasi K.225 18.97 75.90 M3 2,288,000.00 173,659,200.00
10 Urugan Tanah kembali 46.87 187.48 M3 8,000.00 1,499,840.00
Jumlah B 375,291,369.46

Total Harga Borongan 385,291,369.46

Harga Borongan tidak termasuk Besi Beton 235,571,343.00
 RENCANA ANGGARAN BIAYA TOWER
JENIS PEKERJAAN : PONDASI TOWER AA KELAS 6 SUTET 500 KV
LOKASI PEKERJAAN : BATANG - MADIRANCAN SEKSI 2 441
PEMBERI TUGAS : PT. KEMBAR UTAMA, JAKARTA

Volume Harga Satuan Jumlah Harga

No Uraian Satuan
Per Kaki Per Tower (Rp) (Rp)

A PERSIAPAN ;
1 Mob/Demob Peralatan & Pekerja 1.00 1.00 Ls 7,500,000.00 7,500,000.00
2 Sewa Mess & Direksi Keet 1.00 1.00 Ls 2,500,000.00 2,500,000.00
Jumlah A 10,000,000.00
B PEKERJAAN PONDASI ;
1 Galian Tanah Pondasi 66.25 265.00 M3 16,000.00 4,240,000.00
2 Pemboran Tanah Ø.40 Cm (4 x 10 Ttk), t.10.00 M' 3.14 12.57 M3 24,000.00 301,680.00
3 Pembesian Borpile Ø.40 Cm ; .
a. Besi Beton Ulir Ø.16 mm 1,977.24 7,908.94 Kg 9,502.63 75,155,743.00
b. Besi Beton Polos Ø.10 mm 350.65 1,402.60 Kg 9,439.19 13,239,406.76
4 Beton Borpile Ø.40 Cm 3.14 12.57 M3 1,180,000.00 14,832,600.00
5 Urugan Pasir 4.61 18.44 M3 114,075.00 2,103,543.00
6 Lantai Kerja (Lean Concrete) 1.15 4.61 M3 976,000.00 4,499,360.00
7 Bekisting Pondasi 23.14 92.56 M2 277,000.00 25,639,120.00
8 Pembesian Beton Pondasi ;
a. Besi Beton Ulir Ø.19 mm 1,634.49 6,537.96 Kg 9,512.33 62,191,245.07
b. Besi Beton Ulir Ø.12 mm 91.32 365.28 Kg 9,490.65 3,466,746.17
9 Cor Beton Pondasi K.225 18.97 75.90 M3 2,288,000.00 173,659,200.00
10 Urugan Tanah kembali 46.87 187.48 M3 8,000.00 1,499,840.00
Jumlah B 380,828,483.99

Total Harga Borongan 390,828,483.99

Harga Borongan tidak termasuk Besi Beton 236,775,343.00

Harga per M3 Beton Jadi : Rp. 5,149,255.39

RENCANA ANGGARAN BIAYA TOWER

JENIS PEKERJAAN : PONDASI TOWER AA KELAS 6 SUTET 500 KV
LOKASI PEKERJAAN : BATANG - MADIRANCAN SEKSI 2 442
PEMBERI TUGAS : PT. KEMBAR UTAMA, JAKARTA

Volume Harga Satuan Jumlah Harga

No Uraian Satuan
Per Kaki Per Tower (Rp) (Rp)

A PERSIAPAN ;
1 Mob/Demob Peralatan & Pekerja 1.00 1.00 Ls 7,500,000.00 7,500,000.00
2 Sewa Mess & Direksi Keet 1.00 1.00 Ls 2,500,000.00 2,500,000.00
Jumlah A 10,000,000.00
B PEKERJAAN PONDASI ;
1 Galian Tanah Pondasi 66.25 265.00 M3 16,000.00 4,240,000.00
2 Pemboran Tanah Ø.40 Cm (4 x 9 Ttk), t.10.00 M' 2.83 11.31 M3 24,000.00 271,440.00
3 Pembesian Borpile Ø.40 Cm ; .
a. Besi Beton Ulir Ø.16 mm 1,779.51 7,118.04 Kg 9,502.63 67,640,111.68
b. Besi Beton Polos Ø.10 mm 315.59 1,262.34 Kg 9,439.19 11,915,466.08
4 Beton Borpile Ø.40 Cm 2.83 11.31 M3 1,180,000.00 13,345,800.00
5 Urugan Pasir 4.61 18.44 M3 114,075.00 2,103,543.00
6 Lantai Kerja (Lean Concrete) 1.15 4.61 M3 976,000.00 4,499,360.00
7 Bekisting Pondasi 23.14 92.56 M2 277,000.00 25,639,120.00
8 Pembesian Beton Pondasi ;
a. Besi Beton Ulir Ø.19 mm 1,634.49 6,537.96 Kg 9,512.33 62,191,245.07
b. Besi Beton Ulir Ø.12 mm 91.32 365.28 Kg 9,490.65 3,466,746.17
9 Cor Beton Pondasi K.225 18.97 75.90 M3 2,288,000.00 173,659,200.00
10 Urugan Tanah kembali 46.87 187.48 M3 8,000.00 1,499,840.00
Jumlah B 370,471,872.00

Total Harga Borongan 380,471,872.00

Harga Borongan tidak termasuk Besi Beton 235,258,303.00
 RENCANA ANGGARAN BIAYA TOWER
JENIS PEKERJAAN : PONDASI TOWER AA KELAS 6 SUTET 500 KV
LOKASI PEKERJAAN : BATANG - MADIRANCAN SEKSI 2 463
PEMBERI TUGAS : PT. KEMBAR UTAMA, JAKARTA

Volume Harga Satuan Jumlah Harga

No Uraian Satuan
Per Kaki Per Tower (Rp) (Rp)

A PERSIAPAN ;
1 Mob/Demob Peralatan & Pekerja 1.00 1.00 Ls 7,500,000.00 7,500,000.00
2 Sewa Mess & Direksi Keet 1.00 1.00 Ls 2,500,000.00 2,500,000.00
Jumlah A 10,000,000.00
B PEKERJAAN PONDASI ;
1 Galian Tanah Pondasi 66.25 265.00 M3 16,000.00 4,240,000.00
2 Pemboran Tanah Ø.40 Cm (4 x 10 Ttk), t.9.20 M' 2.89 11.57 M3 24,000.00 277,680.00
3 Pembesian Borpile Ø.40 Cm ; .
a. Besi Beton Ulir Ø.16 mm 1,888.87 7,555.46 Kg 9,502.63 71,796,752.79
b. Besi Beton Polos Ø.10 mm 324.85 1,299.40 Kg 9,439.19 12,265,282.43
4 Beton Borpile Ø.40 Cm 2.89 11.57 M3 1,180,000.00 13,652,600.00
5 Urugan Pasir 4.61 18.44 M3 114,075.00 2,103,543.00
6 Lantai Kerja (Lean Concrete) 1.15 4.61 M3 976,000.00 4,499,360.00
7 Bekisting Pondasi 23.14 92.56 M2 277,000.00 25,639,120.00
8 Pembesian Beton Pondasi ;
a. Besi Beton Ulir Ø.19 mm 1,634.49 6,537.96 Kg 9,512.33 62,191,245.07
b. Besi Beton Ulir Ø.12 mm 91.32 365.28 Kg 9,490.65 3,466,746.17
9 Cor Beton Pondasi K.225 18.97 75.90 M3 2,288,000.00 173,659,200.00
10 Urugan Tanah kembali 46.87 187.48 M3 8,000.00 1,499,840.00
Jumlah B 375,291,369.46

Total Harga Borongan 385,291,369.46

Harga Borongan tidak termasuk Besi Beton 235,571,343.00

Harga per M3 Beton Jadi : Rp. 5,076,302.63

RENCANA ANGGARAN BIAYA TOWER

JENIS PEKERJAAN : PONDASI TOWER AA KELAS 6 SUTET 500 KV
LOKASI PEKERJAAN : BATANG - MADIRANCAN SEKSI 2 466
PEMBERI TUGAS : PT. KEMBAR UTAMA, JAKARTA

Volume Harga Satuan Jumlah Harga

No Uraian Satuan
Per Kaki Per Tower (Rp) (Rp)

A PERSIAPAN ;
1 Mob/Demob Peralatan & Pekerja 1.00 1.00 Ls 7,500,000.00 7,500,000.00
2 Sewa Mess & Direksi Keet 1.00 1.00 Ls 2,500,000.00 2,500,000.00
Jumlah A 10,000,000.00
B PEKERJAAN PONDASI ;
1 Galian Tanah Pondasi 66.25 265.00 M3 16,000.00 4,240,000.00
2 Pemboran Tanah Ø.40 Cm (4 x 9 Ttk), t.9.80 M' 2.77 11.09 M3 24,000.00 266,160.00
3 Pembesian Borpile Ø.40 Cm ; .
a. Besi Beton Ulir Ø.16 mm 1,759.63 7,038.51 Kg 9,502.63 66,884,367.39
b. Besi Beton Polos Ø.10 mm 310.93 1,243.71 Kg 9,439.19 11,739,613.99
4 Beton Borpile Ø.40 Cm 2.77 11.09 M3 1,180,000.00 13,086,200.00
5 Urugan Pasir 4.61 18.44 M3 114,075.00 2,103,543.00
6 Lantai Kerja (Lean Concrete) 1.15 4.61 M3 976,000.00 4,499,360.00
7 Bekisting Pondasi 23.14 92.56 M2 277,000.00 25,639,120.00
8 Pembesian Beton Pondasi ;
a. Besi Beton Ulir Ø.19 mm 1,634.49 6,537.96 Kg 9,512.33 62,191,245.07
b. Besi Beton Ulir Ø.12 mm 91.32 365.28 Kg 9,490.65 3,466,746.17
9 Cor Beton Pondasi K.225 18.97 75.90 M3 2,288,000.00 173,659,200.00
10 Urugan Tanah kembali 46.87 187.48 M3 8,000.00 1,499,840.00
Jumlah B 369,275,395.62

Total Harga Borongan 379,275,395.62

Harga Borongan tidak termasuk Besi Beton 234,993,423.00
 RENCANA ANGGARAN BIAYA TOWER
JENIS PEKERJAAN : PONDASI TOWER AA KELAS 6 SUTET 500 KV
LOKASI PEKERJAAN : BATANG - MADIRANCAN SEKSI 2 467
PEMBERI TUGAS : PT. KEMBAR UTAMA, JAKARTA

Volume Harga Satuan Jumlah Harga

No Uraian Satuan
Per Kaki Per Tower (Rp) (Rp)

A PERSIAPAN ;
1 Mob/Demob Peralatan & Pekerja 1.00 1.00 Ls 7,500,000.00 7,500,000.00
2 Sewa Mess & Direksi Keet 1.00 1.00 Ls 2,500,000.00 2,500,000.00
Jumlah A 10,000,000.00
B PEKERJAAN PONDASI ;
1 Galian Tanah Pondasi 66.25 265.00 M3 16,000.00 4,240,000.00
2 Pemboran Tanah Ø.40 Cm (4 x 8 Ttk), t.11.80 M' 2.97 11.87 M3 24,000.00 284,880.00
3 Pembesian Borpile Ø.40 Cm ; .
a. Besi Beton Ulir Ø.16 mm 1,740.85 6,963.40 Kg 9,502.63 66,170,624.74
b. Besi Beton Polos Ø.10 mm 330.02 1,320.08 Kg 9,439.19 12,460,484.86
4 Beton Borpile Ø.40 Cm 2.97 11.87 M3 1,180,000.00 14,006,600.00
5 Urugan Pasir 4.61 18.44 M3 114,075.00 2,103,543.00
6 Lantai Kerja (Lean Concrete) 1.15 4.61 M3 976,000.00 4,499,360.00
7 Bekisting Pondasi 23.14 92.56 M2 277,000.00 25,639,120.00
8 Pembesian Beton Pondasi ;
a. Besi Beton Ulir Ø.19 mm 1,634.49 6,537.96 Kg 9,512.33 62,191,245.07
b. Besi Beton Ulir Ø.12 mm 91.32 365.28 Kg 9,490.65 3,466,746.17
9 Cor Beton Pondasi K.225 18.97 75.90 M3 2,288,000.00 173,659,200.00
10 Urugan Tanah kembali 46.87 187.48 M3 8,000.00 1,499,840.00
Jumlah B 370,221,643.84

Jumlah 380,221,643.84
Harga Borongan tidak termasuk Besi Beton 235,932,543.00

Harga per M3 Beton Jadi : Rp. 5,009,507.82

RENCANA ANGGARAN BIAYA TOWER

JENIS PEKERJAAN : PONDASI TOWER AA KELAS 6 SUTET 500 KV
LOKASI PEKERJAAN : BATANG - MADIRANCAN SEKSI 2 468
PEMBERI TUGAS : PT. KEMBAR UTAMA, JAKARTA

Volume Harga Satuan Jumlah Harga

No Uraian Satuan
Per Kaki Per Tower (Rp) (Rp)

A PERSIAPAN ;
1 Mob/Demob Peralatan & Pekerja 1.00 1.00 Ls 7,500,000.00 7,500,000.00
2 Sewa Mess & Direksi Keet 1.00 1.00 Ls 2,500,000.00 2,500,000.00
Jumlah A 10,000,000.00
B PEKERJAAN PONDASI ;
1 Galian Tanah Pondasi 66.25 265.00 M3 16,000.00 4,240,000.00
2 Pemboran Tanah Ø.40 Cm (4 x 9 Ttk), t.9.40 M' 2.66 10.64 M3 24,000.00 255,360.00
3 Pembesian Borpile Ø.40 Cm ; .
a. Besi Beton Ulir Ø.16 mm 1,719.86 6,879.45 Kg 9,502.63 65,372,878.82
b. Besi Beton Polos Ø.10 mm 297.02 1,188.09 Kg 9,439.19 11,214,606.28
4 Beton Borpile Ø.40 Cm 2.66 10.64 M3 1,180,000.00 12,555,200.00
5 Urugan Pasir 4.61 18.44 M3 114,075.00 2,103,543.00
6 Lantai Kerja (Lean Concrete) 1.15 4.61 M3 976,000.00 4,499,360.00
7 Bekisting Pondasi 23.14 92.56 M2 277,000.00 25,639,120.00
8 Pembesian Beton Pondasi ;
a. Besi Beton Ulir Ø.19 mm 1,634.49 6,537.96 Kg 9,512.33 62,191,245.07
b. Besi Beton Ulir Ø.12 mm 91.32 365.28 Kg 9,490.65 3,466,746.17
9 Cor Beton Pondasi K.225 18.97 75.90 M3 2,288,000.00 173,659,200.00
10 Urugan Tanah kembali 46.87 187.48 M3 8,000.00 1,499,840.00
Jumlah B 366,697,099.34

Total Harga Borongan 376,697,099.34

Harga Borongan tidak termasuk Besi Beton 234,451,623.00
 RENCANA ANGGARAN BIAYA TOWER
JENIS PEKERJAAN : PONDASI TOWER AA KELAS 6 SUTET 500 KV
LOKASI PEKERJAAN : BATANG - MADIRANCAN SEKSI 2 471
PEMBERI TUGAS : PT. KEMBAR UTAMA, JAKARTA

Volume Harga Satuan Jumlah Harga

No Uraian Satuan
Per Kaki Per Tower (Rp) (Rp)

A PERSIAPAN ;
1 Mob/Demob Peralatan & Pekerja 1.00 1.00 Ls 7,500,000.00 7,500,000.00
2 Sewa Mess & Direksi Keet 1.00 1.00 Ls 2,500,000.00 2,500,000.00
Jumlah A 10,000,000.00
B PEKERJAAN PONDASI ;
1 Galian Tanah Pondasi 66.25 265.00 M3 16,000.00 4,240,000.00
2 Pemboran Tanah Ø.40 Cm (4 x 11 Ttk), t.8.80 M' 3.04 12.17 M3 24,000.00 292,080.00
3 Pembesian Borpile Ø.40 Cm ; .
a. Besi Beton Ulir Ø.16 mm 2,029.15 8,116.60 Kg 9,502.63 77,129,059.47
b. Besi Beton Polos Ø.10 mm 340.34 1,361.35 Kg 9,439.19 12,850,040.20
4 Beton Borpile Ø.40 Cm 3.04 12.17 M3 1,180,000.00 14,360,600.00
5 Urugan Pasir 4.61 18.44 M3 114,075.00 2,103,543.00
6 Lantai Kerja (Lean Concrete) 1.15 4.61 M3 976,000.00 4,499,360.00
7 Bekisting Pondasi 23.14 92.56 M2 277,000.00 25,639,120.00
8 Pembesian Beton Pondasi ;
a. Besi Beton Ulir Ø.19 mm 1,634.49 6,537.96 Kg 9,512.33 62,191,245.07
b. Besi Beton Ulir Ø.12 mm 91.32 365.28 Kg 9,490.65 3,466,746.17
9 Cor Beton Pondasi K.225 18.97 75.90 M3 2,288,000.00 173,659,200.00
10 Urugan Tanah kembali 46.87 187.48 M3 8,000.00 1,499,840.00
Jumlah B 381,930,833.91

Total Harga Borongan 391,930,833.91

Harga Borongan tidak termasuk Besi Beton 236,293,743.00

Harga per M3 Beton Jadi : Rp. 5,163,779.10

RENCANA ANGGARAN BIAYA TOWER

JENIS PEKERJAAN : PONDASI TOWER AA KELAS 6 SUTET 500 KV
LOKASI PEKERJAAN : BATANG - MADIRANCAN SEKSI 2 473
PEMBERI TUGAS : PT. KEMBAR UTAMA, JAKARTA

Volume Harga Satuan Jumlah Harga

No Uraian Satuan
Per Kaki Per Tower (Rp) (Rp)

A PERSIAPAN ;
1 Mob/Demob Peralatan & Pekerja 1.00 1.00 Ls 7,500,000.00 7,500,000.00
2 Sewa Mess & Direksi Keet 1.00 1.00 Ls 2,500,000.00 2,500,000.00
Jumlah A 10,000,000.00
B PEKERJAAN PONDASI ;
1 Galian Tanah Pondasi 66.25 265.00 M3 16,000.00 4,240,000.00
2 Pemboran Tanah Ø.40 Cm (4 x 10 Ttk), t.9.20 M' 2.89 11.57 M3 24,000.00 277,680.00
3 Pembesian Borpile Ø.40 Cm ; .
a. Besi Beton Ulir Ø.16 mm 1,888.87 7,555.46 Kg 9,502.63 71,796,752.79
b. Besi Beton Polos Ø.10 mm 324.85 1,299.40 Kg 9,439.19 12,265,282.43
4 Beton Borpile Ø.40 Cm 2.89 11.57 M3 1,180,000.00 13,652,600.00
5 Urugan Pasir 4.61 18.44 M3 114,075.00 2,103,543.00
6 Lantai Kerja (Lean Concrete) 1.15 4.61 M3 976,000.00 4,499,360.00
7 Bekisting Pondasi 23.14 92.56 M2 277,000.00 25,639,120.00
8 Pembesian Beton Pondasi ;
a. Besi Beton Ulir Ø.19 mm 1,634.49 6,537.96 Kg 9,512.33 62,191,245.07
b. Besi Beton Ulir Ø.12 mm 91.32 365.28 Kg 9,490.65 3,466,746.17
9 Cor Beton Pondasi K.225 18.97 75.90 M3 2,288,000.00 173,659,200.00
10 Urugan Tanah kembali 46.87 187.48 M3 8,000.00 1,499,840.00
Jumlah B 375,291,369.46

Total Harga Borongan 385,291,369.46

Harga Borongan tidak termasuk Besi Beton 235,571,343.00
 RENCANA ANGGARAN BIAYA TOWER
JENIS PEKERJAAN : PONDASI TOWER AA KELAS 6 SUTET 500 KV
LOKASI PEKERJAAN : BATANG - MADIRANCAN SEKSI 2 478
PEMBERI TUGAS : PT. KEMBAR UTAMA, JAKARTA

Volume Harga Satuan Jumlah Harga

No Uraian Satuan
Per Kaki Per Tower (Rp) (Rp)

A PERSIAPAN ;
1 Mob/Demob Peralatan & Pekerja 1.00 1.00 Ls 7,500,000.00 7,500,000.00
2 Sewa Mess & Direksi Keet 1.00 1.00 Ls 2,500,000.00 2,500,000.00
Jumlah A 10,000,000.00
B PEKERJAAN PONDASI ;
1 Galian Tanah Pondasi 66.25 265.00 M3 16,000.00 4,240,000.00
2 Pemboran Tanah Ø.40 Cm (4 x 9 Ttk), t.8.80 M' 2.49 9.96 M3 24,000.00 239,040.00
3 Pembesian Borpile Ø.40 Cm ; .
a. Besi Beton Ulir Ø.16 mm 1,660.22 6,640.86 Kg 9,502.63 63,105,645.95
b. Besi Beton Polos Ø.10 mm 278.46 1,113.84 Kg 9,439.19 10,513,746.49
4 Beton Borpile Ø.40 Cm 2.49 9.96 M3 1,180,000.00 11,752,800.00
5 Urugan Pasir 4.61 18.44 M3 114,075.00 2,103,543.00
6 Lantai Kerja (Lean Concrete) 1.15 4.61 M3 976,000.00 4,499,360.00
7 Bekisting Pondasi 23.14 92.56 M2 277,000.00 25,639,120.00
8 Pembesian Beton Pondasi ;
a. Besi Beton Ulir Ø.19 mm 1,634.49 6,537.96 Kg 9,512.33 62,191,245.07
b. Besi Beton Ulir Ø.12 mm 91.32 365.28 Kg 9,490.65 3,466,746.17
9 Cor Beton Pondasi K.225 18.97 75.90 M3 2,288,000.00 173,659,200.00
10 Urugan Tanah kembali 46.87 187.48 M3 8,000.00 1,499,840.00
Jumlah B 362,910,286.67

Total Harga Borongan 372,910,286.67

Harga Borongan tidak termasuk Besi Beton 233,632,903.00

Harga per M3 Beton Jadi : Rp. 4,913,179.01

RENCANA ANGGARAN BIAYA TOWER

JENIS PEKERJAAN : PONDASI TOWER AA KELAS 6 SUTET 500 KV
LOKASI PEKERJAAN : BATANG - MADIRANCAN SEKSI 2 479
PEMBERI TUGAS : PT. KEMBAR UTAMA, JAKARTA

Volume Harga Satuan Jumlah Harga

No Uraian Satuan
Per Kaki Per Tower (Rp) (Rp)

A PERSIAPAN ;
1 Mob/Demob Peralatan & Pekerja 1.00 1.00 Ls 7,500,000.00 7,500,000.00
2 Sewa Mess & Direksi Keet 1.00 1.00 Ls 2,500,000.00 2,500,000.00
Jumlah A 10,000,000.00
B PEKERJAAN PONDASI ;
1 Galian Tanah Pondasi 66.25 265.00 M3 16,000.00 4,240,000.00
2 Pemboran Tanah Ø.40 Cm (4 x 10 Ttk), t.8.20 M' 2.58 10.31 M3 24,000.00 247,440.00
3 Pembesian Borpile Ø.40 Cm ; .
a. Besi Beton Ulir Ø.16 mm 1,778.41 7,113.62 Kg 9,502.63 67,598,110.05
b. Besi Beton Polos Ø.10 mm 288.77 1,155.09 Kg 9,439.19 10,903,113.04
4 Beton Borpile Ø.40 Cm 2.58 10.31 M3 1,180,000.00 12,165,800.00
5 Urugan Pasir 4.61 18.44 M3 114,075.00 2,103,543.00
6 Lantai Kerja (Lean Concrete) 1.15 4.61 M3 976,000.00 4,499,360.00
7 Bekisting Pondasi 23.14 92.56 M2 277,000.00 25,639,120.00
8 Pembesian Beton Pondasi ;
a. Besi Beton Ulir Ø.19 mm 1,634.49 6,537.96 Kg 9,512.33 62,191,245.07
b. Besi Beton Ulir Ø.12 mm 91.32 365.28 Kg 9,490.65 3,466,746.17
9 Cor Beton Pondasi K.225 18.97 75.90 M3 2,288,000.00 173,659,200.00
10 Urugan Tanah kembali 46.87 187.48 M3 8,000.00 1,499,840.00
Jumlah B 368,213,517.33

Total Harga Borongan 378,213,517.33

 RENCANA ANGGARAN BIAYA TOWER
JENIS PEKERJAAN : PONDASI TOWER AA KELAS 6 SUTET 500 KV
LOKASI PEKERJAAN : BATANG - MADIRANCAN SEKSI 2 488
PEMBERI TUGAS : PT. KEMBAR UTAMA, JAKARTA

Volume Harga Satuan Jumlah Harga

No Uraian Satuan
Per Kaki Per Tower (Rp) (Rp)

A PERSIAPAN ;
1 Mob/Demob Peralatan & Pekerja 1.00 1.00 Ls 7,500,000.00 7,500,000.00
2 Sewa Mess & Direksi Keet 1.00 1.00 Ls 2,500,000.00 2,500,000.00
Jumlah A 10,000,000.00
B PEKERJAAN PONDASI ;
1 Galian Tanah Pondasi 66.25 265.00 M3 16,000.00 4,240,000.00
2 Pemboran Tanah Ø.40 Cm (4 x 9 Ttk), t.8.60 M' 2.43 9.73 M3 24,000.00 233,520.00
3 Pembesian Borpile Ø.40 Cm ; .
a. Besi Beton Ulir Ø.16 mm 1,640.33 6,561.32 Kg 9,502.63 62,349,806.63
b. Besi Beton Polos Ø.10 mm 269.16 1,076.65 Kg 9,439.19 10,162,703.04
4 Beton Borpile Ø.40 Cm 2.43 9.73 M3 1,180,000.00 11,481,400.00
5 Urugan Pasir 4.61 18.44 M3 114,075.00 2,103,543.00
6 Lantai Kerja (Lean Concrete) 1.15 4.61 M3 976,000.00 4,499,360.00
7 Bekisting Pondasi 23.14 92.56 M2 277,000.00 25,639,120.00
8 Pembesian Beton Pondasi ;
a. Besi Beton Ulir Ø.19 mm 1,634.49 6,537.96 Kg 9,512.33 62,191,245.07
b. Besi Beton Ulir Ø.12 mm 91.32 365.28 Kg 9,490.65 3,466,746.17
9 Cor Beton Pondasi K.225 18.97 75.90 M3 2,288,000.00 173,659,200.00
10 Urugan Tanah kembali 46.87 187.48 M3 8,000.00 1,499,840.00
Jumlah B 361,526,483.91

Total Harga Borongan 371,526,483.91

Harga Borongan tidak termasuk Besi Beton 233,355,983.00

Harga per M3 Beton Jadi : Rp. 4,894,947.09

RENCANA ANGGARAN BIAYA TOWER

JENIS PEKERJAAN : PONDASI TOWER AA KELAS 6 SUTET 500 KV
LOKASI PEKERJAAN : BATANG - MADIRANCAN SEKSI 2 489
PEMBERI TUGAS : PT. KEMBAR UTAMA, JAKARTA

Volume Harga Satuan Jumlah Harga

No Uraian Satuan
Per Kaki Per Tower (Rp) (Rp)

A PERSIAPAN ;
1 Mob/Demob Peralatan & Pekerja 1.00 1.00 Ls 7,500,000.00 7,500,000.00
2 Sewa Mess & Direksi Keet 1.00 1.00 Ls 2,500,000.00 2,500,000.00
Jumlah A 10,000,000.00
B PEKERJAAN PONDASI ;
1 Galian Tanah Pondasi 66.25 265.00 M3 16,000.00 4,240,000.00
2 Pemboran Tanah Ø.40 Cm (4 x 9 Ttk), t.8.40 M' 2.38 9.50 M3 24,000.00 228,000.00
3 Pembesian Borpile Ø.40 Cm ; .
a. Besi Beton Ulir Ø.16 mm 1,620.45 6,481.79 Kg 9,502.63 61,594,062.34
b. Besi Beton Polos Ø.10 mm 264.51 1,058.02 Kg 9,439.19 9,986,850.95
4 Beton Borpile Ø.40 Cm 2.38 9.50 M3 1,180,000.00 11,210,000.00
5 Urugan Pasir 4.61 18.44 M3 114,075.00 2,103,543.00
6 Lantai Kerja (Lean Concrete) 1.15 4.61 M3 976,000.00 4,499,360.00
7 Bekisting Pondasi 23.14 92.56 M2 277,000.00 25,639,120.00
8 Pembesian Beton Pondasi ;
a. Besi Beton Ulir Ø.19 mm 1,634.49 6,537.96 Kg 9,512.33 62,191,245.07
b. Besi Beton Ulir Ø.12 mm 91.32 365.28 Kg 9,490.65 3,466,746.17
9 Cor Beton Pondasi K.225 18.97 75.90 M3 2,288,000.00 173,659,200.00
10 Urugan Tanah kembali 46.87 187.48 M3 8,000.00 1,499,840.00
Jumlah B 360,317,967.52

Total Harga Borongan 370,317,967.52

Harga Borongan tidak termasuk Besi Beton 233,079,063.00
 RENCANA ANGGARAN BIAYA TOWER
JENIS PEKERJAAN : PONDASI TOWER AA KELAS 6 SUTET 500 KV
LOKASI PEKERJAAN : BATANG - MADIRANCAN SEKSI 2 490
PEMBERI TUGAS : PT. KEMBAR UTAMA, JAKARTA

Volume Harga Satuan Jumlah Harga

No Uraian Satuan
Per Kaki Per Tower (Rp) (Rp)

A PERSIAPAN ;
1 Mob/Demob Peralatan & Pekerja 1.00 1.00 Ls 7,500,000.00 7,500,000.00
2 Sewa Mess & Direksi Keet 1.00 1.00 Ls 2,500,000.00 2,500,000.00
Jumlah A 10,000,000.00
B PEKERJAAN PONDASI ;
1 Galian Tanah Pondasi 66.25 265.00 M3 16,000.00 4,240,000.00
2 Pemboran Tanah Ø.40 Cm (4 x 10 Ttk), t.8.00 M' 2.52 10.06 M3 24,000.00 241,440.00
3 Pembesian Borpile Ø.40 Cm ; .
a. Besi Beton Ulir Ø.16 mm 1,756.32 7,025.26 Kg 9,502.63 66,758,457.53
b. Besi Beton Polos Ø.10 mm 278.44 1,113.77 Kg 9,439.19 10,513,085.74
4 Beton Borpile Ø.40 Cm 2.52 10.06 M3 1,180,000.00 11,870,800.00
5 Urugan Pasir 4.61 18.44 M3 114,075.00 2,103,543.00
6 Lantai Kerja (Lean Concrete) 1.15 4.61 M3 976,000.00 4,499,360.00
7 Bekisting Pondasi 23.14 92.56 M2 277,000.00 25,639,120.00
8 Pembesian Beton Pondasi ;
a. Besi Beton Ulir Ø.19 mm 1,634.49 6,537.96 Kg 9,512.33 62,191,245.07
b. Besi Beton Ulir Ø.12 mm 91.32 365.28 Kg 9,490.65 3,466,746.17
9 Cor Beton Pondasi K.225 18.97 75.90 M3 2,288,000.00 173,659,200.00
10 Urugan Tanah kembali 46.87 187.48 M3 8,000.00 1,499,840.00
Jumlah B 366,682,837.51

Total Harga Borongan 376,682,837.51

Harga Borongan tidak termasuk Besi Beton 233,753,303.00

Harga per M3 Beton Jadi : Rp. 4,962,883.23

RENCANA ANGGARAN BIAYA TOWER

JENIS PEKERJAAN : PONDASI TOWER AA KELAS 6 SUTET 500 KV
LOKASI PEKERJAAN : BATANG - MADIRANCAN SEKSI 2 502
PEMBERI TUGAS : PT. KEMBAR UTAMA, JAKARTA

Volume Harga Satuan Jumlah Harga

No Uraian Satuan
Per Kaki Per Tower (Rp) (Rp)

A PERSIAPAN ;
1 Mob/Demob Peralatan & Pekerja 1.00 1.00 Ls 7,500,000.00 7,500,000.00
2 Sewa Mess & Direksi Keet 1.00 1.00 Ls 2,500,000.00 2,500,000.00
Jumlah A 10,000,000.00
B PEKERJAAN PONDASI ;
1 Galian Tanah Pondasi 66.25 265.00 M3 16,000.00 4,240,000.00
2 Pemboran Tanah Ø.40 Cm (4 x 10 Ttk), t.8.60 M' 2.70 10.81 M3 24,000.00 259,440.00
3 Pembesian Borpile Ø.40 Cm ; .
a. Besi Beton Ulir Ø.16 mm 1,822.59 7,290.36 Kg 9,502.63 69,277,605.16
b. Besi Beton Polos Ø.10 mm 299.07 1,196.27 Kg 9,439.19 11,291,818.85
4 Beton Borpile Ø.40 Cm 2.70 10.81 M3 1,180,000.00 12,755,800.00
5 Urugan Pasir 4.61 18.44 M3 114,075.00 2,103,543.00
6 Lantai Kerja (Lean Concrete) 1.15 4.61 M3 976,000.00 4,499,360.00
7 Bekisting Pondasi 23.14 92.56 M2 277,000.00 25,639,120.00
8 Pembesian Beton Pondasi ;
a. Besi Beton Ulir Ø.19 mm 1,634.49 6,537.96 Kg 9,512.33 62,191,245.07
b. Besi Beton Ulir Ø.12 mm 91.32 365.28 Kg 9,490.65 3,466,746.17
9 Cor Beton Pondasi K.225 18.97 75.90 M3 2,288,000.00 173,659,200.00
10 Urugan Tanah kembali 46.87 187.48 M3 8,000.00 1,499,840.00
Jumlah B 370,883,718.24

Total Harga Borongan 380,883,718.24

Harga Borongan tidak termasuk Besi Beton 234,656,303.00
DATA PROYEK

JENIS PEKERJAAN : PONDASI TOWER TYPE AA KELAS 6 SUTET 500 KV

LOKASI PROYEK : BATANG - MADIRANCAN, SEKSI 2
JUMLAH TOWER : 24 TITIK
TARGET FINISH : 30 HARI KALENDER PER 1 TITIK
PEMBERI TUGAS : PT. KEMBAR ABADI, JAKARTA
PEMBAYARAN : UANG MUKA : 20% (SETELAH PERALATAN & MATERIAL ON SITE)
PEMBAYARAN SELANJUTNYA DILAKSANAKAN PER 15 HARI KERJA

REKAPITULASI RENCANA ANGGARAN BIAYA

VOLUME PEKERJAAN
HARGA HARGA
No Galian Urugan Lantai Borpile Beton Urugan BORONGAN BORONGAN
TOWER
Tanah Pasir Kerja Ø.40 Cm Pondasi Tanah ( + Besi Beton ) ( - Besi Beton )
(M3) (M3) (M3) (M3) (M3) (M3) (Rp) (Rp)

01 411 265.00 18.44 4.61 10.06 75.90 187.48 369,617,510.01 233,753,303.00

02 413 265.00 18.44 4.61 12.07 75.90 187.48 394,790,843.72 236,173,343.00
03 418 265.00 18.44 4.61 10.06 75.90 187.48 377,527,727.98 234,403,463.00
04 420 265.00 18.44 4.61 10.06 75.90 187.48 379,297,607.98 236,173,343.00
05 421 265.00 18.44 4.61 12.07 75.90 187.48 395,549,363.72 236,931,863.00
06 425 265.00 18.44 4.61 11.62 75.90 187.48 388,777,380.21 235,631,543.00
07 426 265.00 18.44 4.61 11.54 75.90 187.48 381,679,444.47 235,535,223.00
08 431 265.00 18.44 4.61 12.57 75.90 187.48 390,828,483.99 236,775,343.00
09 438 265.00 18.44 4.61 10.41 75.90 187.48 375,488,582.95 234,174,703.00
10 440 265.00 18.44 4.61 11.57 75.90 187.48 385,291,369.46 235,571,343.00
11 441 265.00 18.44 4.61 12.57 75.90 187.48 390,828,483.99 236,775,343.00
12 442 265.00 18.44 4.61 11.31 75.90 187.48 380,471,872.00 235,258,303.00
13 463 265.00 18.44 4.61 11.57 75.90 187.48 385,291,369.46 235,571,343.00
14 466 265.00 18.44 4.61 11.09 75.90 187.48 379,275,395.62 234,993,423.00
15 467 265.00 18.44 4.61 11.87 75.90 187.48 380,221,643.84 235,932,543.00
16 468 265.00 18.44 4.61 10.64 75.90 187.48 376,697,099.34 234,451,623.00
17 471 265.00 18.44 4.61 12.17 75.90 187.48 391,930,833.91 236,293,743.00
18 473 265.00 18.44 4.61 11.57 75.90 187.48 385,291,369.46 235,571,343.00
19 478 265.00 18.44 4.61 9.96 75.90 187.48 372,910,286.67 233,632,903.00
20 479 265.00 18.44 4.61 10.31 75.90 187.48 378,213,517.33 234,054,303.00
21 488 265.00 18.44 4.61 9.73 75.90 187.48 371,526,483.91 233,355,983.00
22 489 265.00 18.44 4.61 9.50 75.90 187.48 370,317,967.52 233,079,063.00
23 490 265.00 18.44 4.61 10.06 75.90 187.48 376,682,837.51 233,753,303.00
24 502 265.00 18.44 4.61 10.81 75.90 187.48 380,883,718.24 234,656,303.00
Jumlah 6,360.00 442.56 110.64 265.19 1,821.60 4,499.52 9,159,391,193.27 5,642,502,992.00

CATATAN : RATA-RATA HARGA BORONGAN (SESUAI RAB) : Rp. 5,028,212.12 /M3 BETON JADI
HARGA BORONGAN MINIMUM : Rp. 5,540,000.00 /M3 BETON JADI

MODAL KERJA

1 TARGET ANGGARAN BIAYA PELAKSANAAN 80% = Rp. 7,327,512,954.62

2 PENERIMAAN UANG MUKA 20% = Rp. 1,831,878,238.65
3 MODAL KERJA YANG DIBUTUHKAN 60% = Rp. 5,495,635,000.00

PROFITABILITAS PROYEK = Rp. 1,831,878,000.00

= 33.33% (Dari Modal Kerja).

Cirebon, 11 Juni 2018

 ANALISA HARGA SATUAN PEKERJAAN

BETON K.225 (Per 1 M3) (TIDAK TERMASUK BESI BETON & KAWAT BETON)
Indeks Harga Satuan Jumlah Harga
No Uraian Satuan Keterangan
Volume (Rp) (Rp)
A BAHAN ;
1 Cement Kg 371.000 1,200.00 445,200.00 Rp. 60.000/50 Kg
2 Pasir Beton M3 0.499 127,142.86 63,444.29
3 Splite/Koral M3 0.776 142,857.14 110,857.14
4 Air Baku s/d lokasi Ltr 215.000 1,500.00 322,500.00
Jumlah A 942,001.43
B UPAH PEKERJA ;
1 Pekerja OH 1.650 85,000.00 140,250.00
2 Tukang Batu OH 0.275 100,000.00 27,500.00
3 Kepala Tukang OH 0.028 120,000.00 3,360.00
4 Mandor OH 0.083 150,000.00 12,450.00
Jumlah B 183,560.00
C PERALATAN ;
1 Sewa Molen Beton Hr 0.100 150,000.00 15,000.00
2 BBM Bensin Ltr 1.000 5,200.00 5,200.00
3 Sekop Bh 2.000 12,000.00 24,000.00
4 Alat Bantu lainnya Ls 1.000 10,000.00 10,000.00
Jumlah C 54,200.00
Jumlah Harga Satuan Beton K.225 per 1 M3 1,179,761.43
Dibulatkan 1,180,000.00

BEKISTING (Per 1 M2)

Indeks Harga Satuan Jumlah Harga
No Uraian Satuan Keterangan
Volume (Rp) (Rp)
A BAHAN ;
1 Kayu 5/7 Kelas III M3 0.021 3,500,000.00 73,500.00
2 Papan 2/20 Kls III Lbr 1.250 96,000.00 120,000.00
3 Paku 5 - 12 cm Kg 0.300 18,800.00 5,640.00
4 Minyak Bekisting Ltr 0.600 - -
199,140.00
B UPAH PEKERJA ;
1 Pekerja OH 0.520 85,000.00 44,200.00
2 Tukang Batu OH 0.260 100,000.00 26,000.00
3 Kepala Tukang OH 0.026 120,000.00 3,120.00
4 Mandor OH 0.026 150,000.00 3,900.00
77,220.00
Jumlah A + B 276,360.00
Dibulatkan 277,000.00

HARGA BETON PONDASI (TERMASUK BEKISTING) PER 1 M3 = Rp. 2,288,000.00

BETON LANTAI KERJA K.100 (Per 1 M3)

Indeks Harga Satuan Jumlah Harga
No Uraian Satuan Keterangan
Volume (Rp) (Rp)
A BAHAN ;
1 Cement Kg 230.00 1,200.00 276,000.00
2 Pasir Beton M3 0.64 127,142.86 81,117.14
3 Splite/Koral M3 0.76 142,857.14 108,714.29
4 Air Baku s/d lokasi Ltr 215.00 1,500.00 322,500.00
Jumlah A 788,331.43
B UPAH PEKERJA ;
1 Pekerja OH 1.20 85,000.00 102,000.00
2 Tukang Batu OH 0.20 100,000.00 20,000.00
3 Kepala Tukang OH 0.02 120,000.00 2,400.00
4 Mandor OH 0.06 150,000.00 9,000.00
Jumlah B 133,400.00
C PERALATAN ;
1 Sewa Molen Beton Hr 0.10 150,000.00 15,000.00
2 BBM Bensin Ltr 1.00 5,200.00 5,200.00
3 Sekop Bh 2.00 12,000.00 24,000.00
4 Alat Bantu lainnya Ls 1.00 10,000.00 10,000.00
Jumlah C 54,200.00
Jumlah Harga Satuan Beton K.100 per 1 M3 975,931.43
Dibulatkan 976,000.00
PEKERJAAN GALIAN TANAH PONDASI
Indeks Harga Satuan Jumlah Harga
No Uraian Satuan Keterangan
Volume (Rp) (Rp)
A BIAYA VARIABEL
1 Sewa Excavator PC 100 Jam 1.00 150,000.00 150,000.00
2 Consumable BBM Ltr/Jam 20.00 9,000.00 180,000.00
3 Upah Kerja Operator Jam 1.00 43,750.00 43,750.00
Jumlah A 373,750.00 Per 1 Jam Kerja
B BIAYA TETAP
1 Mob/Demob Ls 1.00 28,301.89 28,301.89 Rp. 7.500.000

2 Biaya Keamanan, dll Ls 1.00 9,433.96 9,433.96 Rp. 2.500.000

Jumlah B 37,735.85
Biaya Operasi Alat Per 1 Jam 411,485.85 Per 1 Jam Kerja
Produktifitas Excavator = 26.00 M3/Jam
Harga Satuan Pekerjaan Galian / 1 M3 15,826.38 Per 1 M3
Dibulatkan 16,000.00

PEKERJAAN URUGAN TANAH KEMBALI (EX GALIAN)

Biaya Pekerjaan Urugan Tanah Kembali = 50% x Harga Satuan Pek. Galian 8,000.00 Per 1 M3
 RENCANA ANGGARAN BIAYA
PEKERJAAN PONDASI TOWER AA KELAS 6
SALURAN UDARA TEGANGAN EKSTRA TINGGI (SUTET) 500 KV
BATANG - MADIRANCAN SEKSI - 2

VOLUME PEKERJAAN HARGA BORONGAN PEKERJAAN

No TOWER Galian Urugan Lantai Borpile Beton Urugan Galian Tanah Urugan Pasir Lantai Kerja Borpile Beton Urugan Tanah TOTAL RAB
No. Tanah Pasir Kerja Ø.40 Cm Pondasi Tanah Pondasi Tbl 20 Cm Tbl 5 cm Ø. 40 Cm Pondasi Kembali (Rp)
(M3) (M3) (M3) (M3) (M3) (M3) (Rp) (Rp) (Rp) (Rp) (Rp) (Rp)
01 411 265.00 18.44 4.61 10.06 75.90 187.48 4,140,625 2,103,543 4,499,360 11,870,800 173,659,200 1,464,688 197,738,216
02 413 265.00 18.44 4.61 12.07 75.90 187.48 4,140,625 2,103,543 4,499,360 14,242,600 173,659,200 1,464,688 200,110,016
03 418 265.00 18.44 4.61 10.06 75.90 187.48 4,140,625 2,103,543 4,499,360 11,870,800 173,659,200 1,464,688 197,738,216
04 420 265.00 18.44 4.61 10.06 75.90 187.48 4,140,625 2,103,543 4,499,360 11,870,800 173,659,200 1,464,688 197,738,216
05 421 265.00 18.44 4.61 12.07 75.90 187.48 4,140,625 2,103,543 4,499,360 14,242,600 173,659,200 1,464,688 200,110,016
06 425 265.00 18.44 4.61 11.62 75.90 187.48 4,140,625 2,103,543 4,499,360 13,711,600 173,659,200 1,464,688 199,579,016
07 426 265.00 18.44 4.61 11.54 75.90 187.48 4,140,625 2,103,543 4,499,360 13,617,200 173,659,200 1,464,688 199,484,616
08 431 265.00 18.44 4.61 12.57 75.90 187.48 4,140,625 2,103,543 4,499,360 14,832,600 173,659,200 1,464,688 200,700,016
09 438 265.00 18.44 4.61 10.41 75.90 187.48 4,140,625 2,103,543 4,499,360 12,283,800 173,659,200 1,464,688 198,151,216
10 440 265.00 18.44 4.61 11.57 75.90 187.48 4,140,625 2,103,543 4,499,360 13,652,600 173,659,200 1,464,688 199,520,016
11 441 265.00 18.44 4.61 12.57 75.90 187.48 4,140,625 2,103,543 4,499,360 14,832,600 173,659,200 1,464,688 200,700,016
12 442 265.00 18.44 4.61 11.31 75.90 187.48 4,140,625 2,103,543 4,499,360 13,345,800 173,659,200 1,464,688 199,213,216
13 463 265.00 18.44 4.61 11.57 75.90 187.48 4,140,625 2,103,543 4,499,360 13,652,600 173,659,200 1,464,688 199,520,016
14 466 265.00 18.44 4.61 11.09 75.90 187.48 4,140,625 2,103,543 4,499,360 13,086,200 173,659,200 1,464,688 198,953,616
15 467 265.00 18.44 4.61 11.87 75.90 187.48 4,140,625 2,103,543 4,499,360 14,006,600 173,659,200 1,464,688 199,874,016
16 468 265.00 18.44 4.61 10.64 75.90 187.48 4,140,625 2,103,543 4,499,360 12,555,200 173,659,200 1,464,688 198,422,616
17 471 265.00 18.44 4.61 12.17 75.90 187.48 4,140,625 2,103,543 4,499,360 14,360,600 173,659,200 1,464,688 200,228,016
18 473 265.00 18.44 4.61 11.57 75.90 187.48 4,140,625 2,103,543 4,499,360 13,652,600 173,659,200 1,464,688 199,520,016
19 478 265.00 18.44 4.61 9.96 75.90 187.48 4,140,625 2,103,543 4,499,360 11,752,800 173,659,200 1,464,688 197,620,216
20 479 265.00 18.44 4.61 10.31 75.90 187.48 4,140,625 2,103,543 4,499,360 12,165,800 173,659,200 1,464,688 198,033,216
21 488 265.00 18.44 4.61 9.73 75.90 187.48 4,140,625 2,103,543 4,499,360 11,481,400 173,659,200 1,464,688 197,348,816
22 489 265.00 18.44 4.61 9.50 75.90 187.48 4,140,625 2,103,543 4,499,360 11,210,000 173,659,200 1,464,688 197,077,416
23 490 265.00 18.44 4.61 10.06 75.90 187.48 4,140,625 2,103,543 4,499,360 11,870,800 173,659,200 1,464,688 197,738,216
24 502 265.00 18.44 4.61 10.81 75.90 187.48 4,140,625 2,103,543 4,499,360 12,755,800 173,659,200 1,464,688 198,623,216

Jumlah 6,360.00 442.56 110.64 265.19 1,821.60 4,499.52 99,375,000 50,485,032 107,984,640 312,924,200 4,167,820,800 35,152,500 4,773,742,172

Catatan : Harga Beton Pondasi sudah termasuk Harga Bekisting. Cirebon, 11 Juni 2018