RENCANA ANGGARAN BIAYA ( RAB )

DIPO RAILINK MANGGARAI TAHAP 3 DI WILAYAH DAOP 1 JAKARTA

HARGA SATUAN [Rp] NILAI PEKERJAAN (Rp]

NO URAIAN PEKERJAAN QTY UNIT JASA / UPAH BAHAN
JASA / UPAH BAHAN
PPN TDP *) PPN NON TDP *) PPN TDP *) PPN NON TDP *)
1 2 3 4 5 6 7 8 9 10
I PEKERJAAN PERSIAPAN
I.1 Penjagaan kearnanan Lokasi Pekerjaan 21.00 oh 5,000,000.00 105,000,000.00
I.2 Ongkos Angkut Bongkar/Muat Material LAA 60.00 hr 2,120,000 127,200,000.00
JUMLAH PEKERJAAN PERSIAPAN - 232,200,000.00 - -
TOTAL PEKERJAAN PERSIAPAN 232,200,000.00
II PENGADAAN & PEMASANGAN SUPPORTING EQUIPMENT
II.1 Pemasangan Tiang beton/concrete pole concrete pole ø35 type N6500
a. Menggali pondasi, bekisting dan mengecor untuk mendirikan tiang LAA
i. Pekerjaan menggali pondasi type T 6.00 lokasi 146,860 881,160.00
ii. Pekerjaan bekisting 6.00 m3 367,428 2,204,568.00
iii. Pekerjaan Tulang Beton U.24 6.00 kg 273,428 23,500 1,640,568.00 141,000.00
iv. Pekerjaan Memasang Jaring Kawat Baja /Wiremesh 6.00 kg 273,428 817,200 1,640,568.00 4,903,200.00
v. Membuat Beton Dengan K 225 6.00 rn3 402,630 5,385,000 2,415,780.00 32,310,000.00
b Persiapen mendirikan tiang LAA (Beton/Concrette pole) 6.00 lokasi 338,340 2,030,040.00
c. Pelaksanaan mendirikan tiang (Beton/concreite pole) dengan crane 6.00 lokasi 26,774,899 15,242,900 160,649,394.00 91,457,400.00
II.2 Pemasangan Konstruksi V-Truss Beam
a. V-Truss Beam L= 9-12 meter 1.00 set 26,302,968 39,474,400 26,302,968.00 39,474,400.00
b. V-Truss Beam L= 15-17 meter 1.00 set 26,302,968 51,958,000 26,302,968.00 51,958,000.00
c. V-Truss Beam L= 19-21 meter 1.00 set 26,302,968 66,660,000 26,302,968.00 66,660,000.00
II.3 Pemasangan Konstruksi Span Beam /Tensioning Beam 1.00 set 26,842,800 36,017,200 26,842,800.00 36,017,200.00
II.4 Pemasangan Cantilever Single Angle 4.00 set 1,700,000 5,160,500 6,800,000.00 20,642,000.00
II.5 Pemasangan Angle Frame single dengan Splice Arm 4.00 set 5,546,300 1,623,420 22,185,200.00 6,493,680.00
II.6 Pemasangan Drop Arm 2.00 set 1,182,840 2,162,100 2,365,680.00 4,324,200.00
II.7 Pemasangan Splice Arm Ground Wire for V- Truss 2.00 set 1,154,300 2,160,500 2,308,600.00 4,321,000.00
II.8 Pemasangan Splice Arm GW. (pada tiang beton, tiang konstruksi) 4.00 set 1,154,300 3,367,300 4,617,200.00 13,469,200.00
II.9 Pemasangan Guy Anchor type Single 2.00 set 725,700 3,718,000 1,451,400.00 7,436,000.00
II.10 Pemasangan Guy Anchor type double(V) ST 90mm2 4.00 set 3,553,509 7,463,900.00 14,214,036.00 29,855,600.00
JUMLAH PEKERJAAN PENGADAAN & PEMASANGAN SUPPORTING EQUIPMENT - 331,155,898.00 409,462,880.00 -
TOTAL PEKERJAAN PENGADAAN & PEMASANGAN SUPPORTING EQUIPMENT 740,618,778.00
III PENGADAAN & PEMASANGAN CATENARY EQUIPMENT
III.1 Pemasangan Span Wire 2.00 set 2,883,780 5,435,300 5,767,560.00 10,870,600.00
III.2 Pemasangan Pipa Steadying Equipment 4.00 set 777,865 5,716,800 3,111,460.00 22,867,200.00
III.3 Pemasangan Pipa Pull off 4.00 set 577,433 2,720,900 2,309,732.00 10,883,600.00
III.4 Pemasangan Pipe Pull off type tarik 4.00 set 577,433 5,731,500 2,309,732.00 22,926,000.00
III.5 Pemasangan Steady Brace 4.00 set 764,738 1,728,700 3,058,952.00 6,914,800.00
III.6 Pemasangan ATD Spring type 4.00 set 3,136,900 51,569,650 12,547,600.00 206,278,600.00
III.7 Pemasangan Hanger 178.00 set 84,871 546,800 15,107,038.00 97,330,400.00
III.8 Pemasangan Feeding Branch 2.00 set 1,940,970 12,437,500 3,881,940.00 24,875,000.00
III.9 Pemasangan Grounding Device 6.00 set 2,957,100 1,939,400 17,742,600.00 11,636,400.00
III.10 Pemasangan Semboyan LAA 4.00 set 770,000 827,500 3,080,000.00 3,310,000.00
III.11 Pemasangan DS (Disconnecting Switch) type Lever 3.00 set 11,782,800 48,480,000 35,348,400.00 145,440,000.00
JUMLAH PEKERJAAN PENGADAAN & PEMASANGAN CATENARY EQUIPMENT - 104,265,014.00 563,332,600.00 -
TOTAL PEKERJAAN PENGADAAN & PEMASANGAN CATENARY EQUIPMENT 667,597,614.00
IV PENGADAAN & PEMASANGAN KAWAT (WIRE)
IV.1 Pemasangan / Wiring Messenger Wire
a Bongkar/ pasang pematian Messenger sementara 4.00 set 1,829,275 7,317,100.00 -
b. Bongkar pasang rolblock 893.00 m 2,364 4 2,111,052.00 3,572.00
c .Wiring Kawat Messenger 893.00 m 7,153 37,000 6,387,629.00 33,041,000.00
d. Uji Tensi Kawat Messenger 2.00 set 3,603,525 7,207,050.00 -
e. Memindahkan pematian Messenger ke pematian peimanen 4.00 set 2,663,575 10,654,300.00 -
f. Adjusting Messenger 593.00 m 15,130 8,972,090.00 -
IV.2 Pemasangan / Wiring Contact Wire (Trolley)
a. Pasang Pematian Kawat Trolley sementara 4.00 set 1,829,275 7,317,100.00 -
b. Pasang hak gantung sementara 893.00 m 1,630 4 1,455,590.00 3,572.00
c. Wiring Kawat Trolley baru 893.00 m 15,026 341,000 13,418,218.00 304,513,000.00
d. Uji Tensi Kawat Trolley baru 2.00 set 3,548,375 7,096,750.00 -
e. Memindahkan kawat trolley baru ke pematian permanen 4.00 set 2,663,575 10,654,300.00 -
f. Adjusting Kawat trolley 893.00 m 4,875 4,353,375.00 -
IV.3 Pemasangan / Wiring Feeder Wire & Cross Feeder
a. Pasang Pematian Kawat Feeder 5.00 set 1,076,425 4,218,000 5,382,125.00 21,090,000.00
b. Wiring Kawat Feeder 78.00 m 6,966 603,000 543,348.00 47,034,000.00
c. Adjusting Feeder 78.00 m 7,395 576,810.00 -
IV.4 Wiring Kawat Ground (OHGW) 145.00 m 31,337 23,800 4,543,865.00 3,451,000.00
IV.5 Penyambungan Kawat Feeder 1.00 set 2,517,100 1,728,500 2,517,100.00 1,728,500.00
JUMLAH PEKERJAAN PENGADAAN & PEMASANGAN KAWAT (WIRE) - 100,507,802.00 410,864,644.00 -
TOTAL PEKERJAAN PENGADAAN & PEMASANGAN KAWAT (WIRE) 511,372,446.00
V REMOVAL & RELOCATION
V.1 Pembongkaran Konstruksi tiang pole 2.00 set 13,731,568 27,463,136.00
V.2 Pembongkaran Konstruksi V-Truss 1.00 set 26,302,968 26,302,968.00
V.3 Pembongkaran Angle Frame 2.00 set 1,611,018 3,222,036.00
V.4 Pembongkaran Pipa Steadying Equipment 4.00 set 2,090,000 8,360,000.00
V.5 Pembongkaran Guy Anchor type Double 1.00 set 1,997,100 1,997,100.00
V.6 Relokasi Messenger Wire ke Isolator new 2.00 lokasi 1,971,400 3,942,800.00
V.7 Relokasl Contact Wire ke Pull off baru 2.00 lokasi 1,971,400 3,942,800.00
V.8 Relokasi Feeder Wire ke Angle Frame baru 50.00 m 1,971,400 98,570,000.00
V.9 Relokasi Ground Wire ST 55 ke Splice Arm baru 150.00 rn 1,971,400 295,710,000.00
JUMLAH PEKERJAAN REMOVAL & RELOCATION - 469,510,840.00 - -
TOTAL PEKERJAAN REMOVAL & RELOCATION 469,510,840.00
VI PEKERJAAN PENYELESAIAN
VI.1 Pembuatan As Built Drawing 1 set 10,000,000 10,000,000.00
JUMLAH PEKERJAAN PENYELESAIAN - 10,000,000.00 - -
TOTAL PEKERJAAN PENYELESAIAN 10,000,000.00
Jumlah - 1,247,639,554.00 1,383,660,124.00 -
PPM 10 % - 124,763,955.40 - -
Jumlah + PPM 10 % - 1,372,403,509.40 1,383,660,124.00 -
Total 2,756,063,633.40
Dibulatkan 2,756,064,000.00
Terbilang : Dua Milyar Tujuh Ratus Lima Puluh Enam Juta Enam Puluh Empat Ribu Rupiah

Jakarta, 12 Juli 2019

PT. Christalenta Pratama
Ir. Anang Widianto
Direktur
 ANALISA HARGA SATUAN

DIPO RAILINK MANGGARAI TAHAP 3 DI WILAYAH DAOP 1 JAKARTA

I PEKERJAAN PERSIAPAN
I.1 Penjagaan kearnanan Lokasi Pekerjaan
UPAH
1 oh @ Rp. 5,000,000 = Rp. 5,000,000
Jumlah = Rp. 5,000,000
I.2 Ongkos Angkut Bongkar/Muat Material LAA
UPAH
1.00 unit Sewa Truk cap. 4 ton / hari @ Rp. 2,000,000 = Rp. 2,000,000
20.00 ltr Solar / hari @ Rp. 6,000 = Rp. 120,000
Jumlah = Rp. 2,120,000

II PENGADAAN & PEMASANGAN SUPPORTING EQUIPMENT

II.1 Pemasangan Tiang beton/concrete pole concrete pole ø35 type N6500
a. Menggali pondasi, bekisting dan mengecor untuk mendirikan tiang LAA
UPAH
i. Pekerjaan menggali pondasi type T
0.20 oh Teknisi @ Rp. 214,300 = Rp. 42,860
0.80 oh Pekerja @ Rp. 130,000 = Rp. 104,000
Jumlah = Rp. 146,860

ii. Pekerjaan bekisting

0.36 Ho Supervisor @ Rp. 214,300 = Rp. 77,148
0.40 Ho Teknisi @ Rp. 214,300 = Rp. 85,720
0.80 Ho Pembantu Teknisi @ Rp. 125,700 = Rp. 100,560
0.80 Ho Pekerja @ Rp. 130,000 = Rp. 104,000
Jumlah = Rp. 367,428

iii. Pekerjaan Tulang Beton U.24

0.26 Ho Supervisor @ Rp. 214,300 = Rp. 55,718
0.30 Ho Teknisi @ Rp. 214,300 = Rp. 64,290
0.60 Ho Pembantu Teknisi @ Rp. 125,700 = Rp. 75,420
0.60 Ho Pekerja @ Rp. 130,000 = Rp. 78,000
Jumlah = Rp. 273,428
Bahan
1.00 kg Besi Beton U24 @ Rp. 15,700 = Rp. 15,700
1.00 m Kawat ikat/Bendrat @ Rp. 7,800 = Rp. 7,800
Jumlah = Rp. 23,500

iv. Pekerjaan Memasang Jaring Kawat Baja /Wiremesh

0.26 Ho Supervisor @ Rp. 214,300 = Rp. 55,718
0.30 Ho Teknisi @ Rp. 214,300 = Rp. 64,290
0.60 Ho Pembantu Teknisi @ Rp. 125,700 = Rp. 75,420
0.60 Ho Pekerja @ Rp. 130,000 = Rp. 78,000
Jumlah = Rp. 273,428
Bahan
1.00 kg Wiremesh @ Rp. 477,700 = Rp. 477,700
1.00 m Kawat ikat/Bendrat @ Rp. 339,500 = Rp. 339,500
Jumlah = Rp. 817,200
C. Pekerjaan pengecoran tiang
0.30 Ho Supervisor @ Rp. 214,300 = Rp. 64,290
0.60 Ho Teknisi @ Rp. 214,300 = Rp. 128,580
0.80 Ho Pembantu Teknisi @ Rp. 125,700 = Rp. 100,560
0.84 Ho Pekerja @ Rp. 130,000 = Rp. 109,200
Jumlah = Rp. 402,630

B. Persiapan mendirikan tiang laa (beton/Concrete pole)

0.60 Ho Teknisi @ Rp. 214,300 = Rp. 128,580
0.80 Ho Pembantu Teknisi @ Rp. 125,700 = Rp. 100,560
0.84 Ho Pekerja @ Rp. 130,000 = Rp. 109,200
Jumlah = Rp. 338,340

C. Pelaksanaan mendirikan tiang dengan crane

Page 3 of 26
 Bahan
1.00 Set Concrete Foundation @ Rp. 4,714,300 = Rp. 4,714,300
1.00 Bh Concrete pole 35-C-75-13 @ Rp. 10,214,300 = Rp. 10,214,300
1.00 Bh Pole number plate @ Rp. 314,300 = Rp. 314,300
Jumlah = Rp. 15,242,900

UPAH
0.30 oh Tenaga Ahli @ Rp. 285,700 = Rp. 85,710
0.33 oh Supervisor @ Rp. 214,300 = Rp. 70,719
0.90 oh Teknisi @ Rp. 214,300 = Rp. 192,870
4.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 502,800
6.00 oh Pekerja @ Rp. 130,000 = Rp. 780,000
1.00 shift Sewa mobil Crane (capacity 7-8 Ton) @ Rp. 15,714,300 = Rp. 15,714,300
1.00 shift Sewa Truck crane (capacity 5 Ton) @ Rp. 9,428,500 = Rp. 9,428,500
Jumlah = Rp. 26,774,899
II.2 Pemasangan Konstruksi V-Truss Beam
a. Pemasangan Konstruksi V-Truss Beam 9-12m

UPAH
0.30 oh Tenaga Ahli @ Rp. 285,700 = Rp. 85,710
0.30 oh Supervisor @ Rp. 214,300 = Rp. 64,290
1.20 oh Teknisi @ Rp. 214,300 = Rp. 257,160
1.44 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 181,008
4.40 oh Pekerja @ Rp. 130,000 = Rp. 572,000
1.00 shift Sewa mobil Crane (capacity 7-8 Ton) @ Rp. 15,714,300 = Rp. 15,714,300
1.00 shift Sewa Truck crane (capacity 5 Ton) @ Rp. 9,428,500 = Rp. 9,428,500
Jumlah = Rp. 26,302,968
BAHAN :
1.00 set V-Truss Beam L=9-12m @ Rp. 36,457,200 = Rp. 36,457,200
4.00 set Pole Band V1 @ Rp. 754,300 = Rp. 3,017,200
Jumlah = Rp. 39,474,400
b. Pemasangan Konstruksi V-Truss Beam 15-17m

UPAH
0.30 oh Tenaga Ahli @ Rp. 285,700 = Rp. 85,710
0.30 oh Supervisor @ Rp. 214,300 = Rp. 64,290
1.20 oh Teknisi @ Rp. 214,300 = Rp. 257,160
1.44 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 181,008
4.40 oh Pekerja @ Rp. 130,000 = Rp. 572,000
1.00 shift Sewa mobil Crane (capacity 7-8 Ton) @ Rp. 15,714,300 = Rp. 15,714,300
1.00 shift Sewa Truck crane (capacity 5 Ton) @ Rp. 9,428,500 = Rp. 9,428,500
Jumlah = Rp. 26,302,968
BAHAN :
1.00 set V-Truss Beam L=15-17m @ Rp. 51,857,200 = Rp. 51,857,200
4.00 set Pole Band V1 @ Rp. 25,200 = Rp. 100,800
Jumlah = Rp. 51,958,000
c. Pemasangan Konstruksi V-Truss Beam 19-21m

UPAH
0.30 oh Tenaga Ahli @ Rp. 285,700 = Rp. 85,710
0.30 oh Supervisor @ Rp. 214,300 = Rp. 64,290
1.20 oh Teknisi @ Rp. 214,300 = Rp. 257,160
1.44 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 181,008
4.40 oh Pekerja @ Rp. 130,000 = Rp. 572,000
1.00 shift Sewa mobil Crane (capacity 7-8 Ton) @ Rp. 15,714,300 = Rp. 15,714,300
1.00 shift Sewa Truck crane (capacity 5 Ton) @ Rp. 9,428,500 = Rp. 9,428,500
Jumlah = Rp. 26,302,968
BAHAN :
1.00 set V-Truss Beam L=19-21m @ Rp. 63,642,800 = Rp. 63,642,800
4.00 set Pole Band V1 @ Rp. 754,300 = Rp. 3,017,200
Jumlah = Rp. 66,660,000
II.3 Pemasangan Konstruksi Span Beam /Tensioning Beam

UPAH
1.00 oh Tenaga Ahli @ Rp. 285,700 = Rp. 285,700
1.00 oh Supervisor @ Rp. 214,300 = Rp. 214,300
2.00 oh Teknisi @ Rp. 214,300 = Rp. 428,600
2.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 251,400
4.00 oh Pekerja @ Rp. 130,000 = Rp. 520,000
1.00 shift Sewa mobil Crane (capacity 7-8 Ton) @ Rp. 15,714,300 = Rp. 15,714,300
1.00 shift Sewa Truck crane (capacity 5 Ton) @ Rp. 9,428,500 = Rp. 9,428,500

Page 4 of 26
 Jumlah = Rp. 26,842,800
BAHAN :
1.00 set Tensioning Beam @ Rp. 33,000,000 = Rp. 33,000,000
4.00 set Pole Band V1 @ Rp. 754,300 = Rp. 3,017,200
Jumlah = Rp. 36,017,200

Page 5 of 26
II.4 Pemasangan Cantilever Single Angle

UPAH
1.00 oh Tenaga Ahli @ Rp. 285,700 = Rp. 285,700
1.00 oh Supervisor @ Rp. 214,300 = Rp. 214,300
2.00 oh Teknisi @ Rp. 214,300 = Rp. 428,600
2.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 251,400
4.00 oh Pekerja @ Rp. 130,000 = Rp. 520,000
Jumlah = Rp. 1,700,000
BAHAN :
1.00 set Cantilever single @ Rp. 3,928,500 = Rp. 3,928,500
1.00 set Pole Band D3 @ Rp. 779,500 = Rp. 779,500
1.00 set Pole Band D1+ @ Rp. 452,500 = Rp. 452,500
Jumlah = Rp. 5,160,500
II.5 Pemasangan Angle Frame single dengan Splice Arm

UPAH
0.60 oh Supervisor @ Rp. 214,300 = Rp. 128,580
1.20 oh Teknisi @ Rp. 214,300 = Rp. 257,160
2.40 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 301,680
7.20 oh Pekerja @ Rp. 130,000 = Rp. 936,000
Jumlah = Rp. 1,623,420
BAHAN :
1.00 set Angle Frame with splice arm @ Rp. 3,614,300 3,614,300
1.00 set Triangle bolt 90x90 @ Rp. 150,800 150,800
1.00 set Feeder wire suspension U type @ Rp. 213,700 213,700
1.00 set Suspension type insulator 180EP @ Rp. 702,200 702,200
1.00 set Suspension type insulator 180C @ Rp. 865,300 865,300
Jumlah = Rp. 5,546,300
II.6 Pemasangan Drop Arm

UPAH
0.60 oh Supervisor @ Rp. 214,300 = Rp. 128,580
0.60 oh Teknisi @ Rp. 214,300 = Rp. 128,580
2.40 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 301,680
4.80 oh Pekerja @ Rp. 130,000 = Rp. 624,000
Jumlah = Rp. 1,182,840
BAHAN :
1.00 set Drop Arm @ Rp. 1,382,800 1,382,800
1.00 set Triangle bolt 90x90 @ Rp. 150,800 150,800
1.00 set Insulator Fitting @ Rp. 628,500 628,500
Jumlah = Rp. 2,162,100
II.7 Pemasangan Splice Arm Ground Wire for V- Truss

UPAH
1.00 oh Supervisor @ Rp. 214,300 = Rp. 214,300
2.00 oh Teknisi @ Rp. 214,300 = Rp. 428,600
2.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 251,400
2.00 oh Pekerja @ Rp. 130,000 = Rp. 260,000
Jumlah = Rp. 1,154,300
BAHAN :
1.00 set Splice arm for Ground wire @ Rp. 1,100,000 1,100,000
4.00 set Triangle bolt 90x90 @ Rp. 150,800 603,200
1.00 set Line guard for ST 55 mm² @ Rp. 117,800 117,800
1.00 set Suspension Fitting for Ground wire (ST 55 mm²) @ Rp. 339,500 339,500
Jumlah = Rp. 2,160,500
II.8 Pemasangan Splice Arm GW. (pada tiang beton, tiang konstruksi)

UPAH
1.00 oh Supervisor @ Rp. 214,300 = Rp. 214,300
2.00 oh Teknisi @ Rp. 214,300 = Rp. 428,600
2.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 251,400
2.00 oh Pekerja @ Rp. 130,000 = Rp. 260,000
Jumlah = Rp. 1,154,300
BAHAN :
1.00 set Splice arm for Ground wire @ Rp. 1,100,000 = Rp. 1,100,000
4.00 set Pole band type D 1 + @ Rp. 452,500 = Rp. 1,810,000
1.00 set Line guard for ST 55 mm² @ Rp. 117,800 = Rp. 117,800
1.00 set Suspension Fitting for Ground wire (ST 55 mm²) @ Rp. 339,500 = Rp. 339,500
Jumlah = Rp. 3,367,300
II.9 Pemasangan Guy Anchor type Single

UPAH

Page 6 of 26
 0.50 oh Supervisor @ Rp. 214,300 = Rp. 107,150
0.50 oh Teknisi @ Rp. 214,300 = Rp. 107,150
2.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 251,400
2.00 oh Pekerja @ Rp. 130,000 = Rp. 260,000
Jumlah = Rp. 725,700
BAHAN :
1.00 Set Guy Anchor No.1 @ Rp. 314,300 = Rp. 314,300
1.00 Set Guy rod Ø 19 L = 2500 @ Rp. 490,300 = Rp. 490,300
1.00 Set Guy thimble for ST. 55mm2 x 2w @ Rp. 62,800 = Rp. 62,800
4.00 Set Wire clips for 2x55 @ Rp. 163,500 = Rp. 654,000
15.00 mtr Galvanized Steel Stranded Wire (GSW) ST 55 mm² @ Rp. 23,800 = Rp. 357,000
1.00 Set Wire terminal WTS 55mm2 @ Rp. 326,800 = Rp. 326,800
1.00 Set Suspension Insulator type 180 C @ Rp. 865,300 = Rp. 865,300
1.00 Set Connecting Rod d. 16x1500 @ Rp. 333,200 = Rp. 333,200
1.00 Set Pole band tipe B1 @ Rp. 314,300 = Rp. 314,300
Jumlah = Rp. 3,718,000
II.10 Pemasangan Guy Anchor type double(V) ST 90mm2
UPAH
1.00 oh Tenaga Ahli @ Rp. 285,700 = Rp. 285,700
1.13 oh Supervisor @ Rp. 214,300 = Rp. 242,159
1.50 oh Teknisi @ Rp. 214,300 = Rp. 321,450
6.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 754,200
15.00 oh Pekerja @ Rp. 130,000 = Rp. 1,950,000
Jumlah = Rp. 3,553,509
BAHAN :
1.00 bh Guy Anchor no.2 @ Rp. 440,000 = Rp. 440,000
1.00 bh Guy rod Ø 25 x 3000mm with Guy Thimble for GSW 90mm2 x 1w @ Rp. 628,500 = Rp. 628,500
6.00 bh Wire Clip for ST.90mm2 @ Rp. 113,200 = Rp. 679,200
30.00 mtr GSW ST.90mm2 @ Rp. 37,000 = Rp. 1,110,000
2.00 bh Connecting Fitting H-type 9x50x100 @ Rp. 314,300 = Rp. 628,600
2.00 bh GSW Strands Compression Fitting for 90mm2 @ Rp. 319,000 = Rp. 638,000
2.00 bh Suspension Insulator 180C @ Rp. 865,300 = Rp. 1,730,600
2.00 set Connecting Rod dia.19 L=1500 @ Rp. 396,000 = Rp. 792,000
2.00 set Pole Band B2 @ Rp. 408,500 = Rp. 817,000
Jumlah = Rp. 7,463,900

III PENGADAAN & PEMASANGAN CATENARY EQUIPMENT

III.1 Pemasangan Span Wire
UPAH
0.60 oh Supervisor @ Rp. 341,000 = Rp. 204,600
0.60 oh Teknisi @ Rp. 2,514,300 = Rp. 1,508,580
2.40 oh Pembantu Teknisi @ Rp. 167,200 = Rp. 401,280
3.60 oh Pekerja @ Rp. 213,700 = Rp. 769,320
Jumlah = Rp. 2,883,780
BAHAN :
2.00 Set Strap 6 x 50 x 100 @ Rp. 75,500 = Rp. 151,000
1.00 Set Thimble for ST. 90 mm2 @ Rp. 78,500 = Rp. 78,500
12.00 mtr Galvanized steel stranded wire ST. 90 mm2 @ Rp. 37,000 = Rp. 444,000
2.00 bh Suspension insulator 180 EP-C @ Rp. 1,567,500 = Rp. 3,135,000
6.00 bh Wire clip for ST.90 mm2 @ Rp. 113,200 = Rp. 679,200
1.00 bh GWS Strand compression fitting ST. 90 mm2 @ Rp. 319,000 = Rp. 319,000
2.00 bh Pole band B1 @ Rp. 314,300 = Rp. 628,600
Jumlah = Rp. 5,435,300
III.2 Pemasangan Pipa Steadying Equipment
UPAH
0.55 oh Supervisor @ Rp. 214,300 = Rp. 117,865
1.10 oh Teknisi @ Rp. 214,300 = Rp. 235,730
1.10 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 138,270
2.20 oh Pekerja @ Rp. 130,000 = Rp. 286,000
Jumlah = Rp. 777,865
BAHAN :
1.00 bh Insulator suspension fitting, type L for steel angle @ Rp. 445,500 = Rp. 445,500
1.00 bh Steam Insulator for 1500 Vdc @ Rp. 4,242,800 = Rp. 4,242,800
1.00 bh Instalation fitting for Dropper strap Ø 48,6 @ Rp. 336,600 = Rp. 336,600
1.00 bh Dropper strap @ Rp. 63,400 = Rp. 63,400
1.00 bh Pipe steadying equipment Ø 48,6, L= 3200 @ Rp. 628,500 = Rp. 628,500
Jumlah = Rp. 5,716,800
III.3 Pemasangan Pipa Pull off
UPAH
0.33 oh Supervisor @ Rp. 214,300 = Rp. 70,719
0.68 oh Teknisi @ Rp. 214,300 = Rp. 145,724
0.70 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 87,990
2.10 oh Pekerja @ Rp. 130,000 = Rp. 273,000

Page 7 of 26
 Jumlah = Rp. 577,433
BAHAN :
1.00 bh Insulator suspension fitting type L for L.80x80x8 @ Rp. 339,500 = Rp. 339,500
1.00 bh Pull off Pulley one type @ Rp. 477,700 = Rp. 477,700
1.00 bh Thimble circle type for CU22mm2-CU38mm2 @ Rp. 75,500 = Rp. 75,500
1.00 bh Thimble for pull off @ Rp. 25,200 = Rp. 25,200

Page 8 of 26
 1.00 bh Suspension type insulator 180EP @ Rp. 702,200 = Rp. 702,200
1.00 bh Suspension type insulator 180C @ Rp. 865,300 = Rp. 865,300
3.00 mtr Kawat BC 35 mm² @ Rp. 78,500 = Rp. 235,500
Jumlah = Rp. 2,720,900
III.4 Pemasangan Pipe Pull off type tarik
UPAH
0.33 oh Supervisor @ Rp. 214,300 = Rp. 70,719
0.68 oh Teknisi @ Rp. 214,300 = Rp. 145,724
0.70 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 87,990
2.10 oh Pekerja @ Rp. 130,000 = Rp. 273,000
Jumlah = Rp. 577,433
BAHAN :
1.00 bh Pull off fitting bowed type @ Rp. 3,928,500 = Rp. 3,928,500
1.00 bh Suspension type insulator 180EP @ Rp. 702,200 = Rp. 702,200
1.00 bh Suspension type insulator 180C @ Rp. 865,300 = Rp. 865,300
3.00 mtr Kawat BC 35 mm² @ Rp. 78,500 = Rp. 235,500
Jumlah = Rp. 5,731,500
III.5 Pemasangan Steady Brace
UPAH
0.30 oh Supervisor @ Rp. 214,300 = Rp. 64,290
0.60 oh Teknisi @ Rp. 214,300 = Rp. 128,580
1.24 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 155,868
3.20 oh Pekerja @ Rp. 130,000 = Rp. 416,000
Jumlah = Rp. 764,738
BAHAN :
1.00 bh Steady brace @ Rp. 1,257,200 = Rp. 1,257,200
1.00 bh Support Fitting for steady brace @ Rp. 471,500 = Rp. 471,500
Jumlah = Rp. 1,728,700
III.6 Pemasangan Automatic Tensioning Device (ATD) type Spring
UPAH
1.00 oh Tenaga Ahli @ Rp. 285,700 = Rp. 285,700
1.00 oh Supervisor @ Rp. 214,300 = Rp. 214,300
1.00 oh Teknisi @ Rp. 214,300 = Rp. 214,300
8.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 1,005,600
10.90 oh Pekerja @ Rp. 130,000 = Rp. 1,417,000
Jumlah = Rp. 3,136,900
BAHAN :
2.00 set Pole band tipe B2 @ Rp. 408,500 = Rp. 817,000
1.00 set Automatic Tension Device Spring Type @ Rp. 34,885,700 = Rp. 34,885,700
1.00 set Strap 9 x 50 x 200 @ Rp. 75,500 = Rp. 75,500
2.00 set Turbuckle, L = 400 @ Rp. 5,028,500 = Rp. 10,057,000
2.00 set Connecting rod Ø 16 L = 1000 mm @ Rp. 251,500 = Rp. 503,000
2.00 set Connecting rod Ø 16 L = 2000 mm @ Rp. 396,000 = Rp. 792,000
4.00 set Suspension Insulator type 180 C @ Rp. 865,300 = Rp. 3,461,200
1.00 set Wire Connection Fitting, BS 90 @ Rp. 364,500 = Rp. 364,500
1.00 set Wire Terminal WTS 110 @ Rp. 574,500 = Rp. 574,500
0.50 set Stainless steel wired d. 5 mm2 @ Rp. 78,500 = Rp. 39,250
Jumlah = Rp. 51,569,650
III.7 Pemasangan Hanger Bar
UPAH
0.12 oh Teknisi @ Rp. 214,300 = Rp. 25,716
0.15 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 18,855
0.31 oh Pekerja @ Rp. 130,000 = Rp. 40,300
Jumlah = Rp. 84,871
BAHAN :
1 bh Hanger Bar, SUS304 2x15x4000mm @ Rp. 220,000 = Rp. 220,000
1 bh Hanger Ear, A - Type Ear only, for GT110mm² @ Rp. 326,800 = Rp. 326,800
Jumlah = Rp. 546,800
III.8 Pemasangan Feeding Branch
UPAH
0.50 oh Tenaga Ahli @ Rp. 285,700 = Rp. 142,850
0.50 oh Supervisor @ Rp. 214,300 = Rp. 107,150
1.10 oh Teknisi @ Rp. 214,300 = Rp. 235,730
3.20 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 402,240
8.10 oh Pekerja @ Rp. 130,000 = Rp. 1,053,000
Jumlah = Rp. 1,940,970
BAHAN :
1.00 bh Separator for feeding branch @ Rp. 408,500 = Rp. 408,500
2.00 bh Connector clamp for CU 300-CU 185mm 2B @ Rp. 1,068,500 = Rp. 2,137,000
2.00 bh Arm feeding Branch @ Rp. 738,500 = Rp. 1,477,000
2.00 bh Suspension Insulator type 180 EP @ Rp. 702,200 = Rp. 1,404,400
2.00 bh Suspension Insulator type 180 C @ Rp. 865,300 = Rp. 1,730,600
1.00 set Feeder ear for Y-feeding branch @ Rp. 5,280,000 = Rp. 5,280,000

Page 9 of 26
 Jumlah = Rp. 12,437,500
III.9 Pemasangan Grounding Device
UPAH
3.00 oh Teknisi @ Rp. 214,300 = Rp. 642,900
6.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 754,200
12.00 oh Pekerja @ Rp. 130,000 = Rp. 1,560,000
Jumlah = Rp. 2,957,100
BAHAN :
3.00 bh Paralel tap connector @ Rp. 119,500 = Rp. 358,500
1.00 Set Grounding rod, Ø16 L=1500 @ Rp. 793,500 = Rp. 793,500
1.00 mtr Marker of earthing stake @ Rp. 476,200 = Rp. 476,200
4.00 Set Stainless steel band with adjusting fitting @ Rp. 77,800 = Rp. 311,200
Jumlah = Rp. 1,939,400
III.10 Pemasangan Semboyan LAA
UPAH
0.50 oh Supervisor @ Rp. 214,300 = Rp. 107,150
1.00 oh Teknisi @ Rp. 214,300 = Rp. 214,300
1.50 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 188,550
2.00 oh Pekerja @ Rp. 130,000 = Rp. 260,000
Jumlah = Rp. 770,000
BAHAN :
1.00 bh Semboyan @ Rp. 158,700 = Rp. 158,700
4.00 bh Triangle bolt @ Rp. 167,200 = Rp. 668,800
Jumlah = Rp. 827,500
III.11 Pemasangan DS (Disconnecting Switch) type Lever
UPAH
4.00 oh Tenaga Ahli @ Rp. 285,700 = Rp. 1,142,800
8.00 oh Supervisor @ Rp. 214,300 = Rp. 1,714,400
8.00 oh Teknisi @ Rp. 214,300 = Rp. 1,714,400
16.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 2,011,200
40.00 oh Pekerja @ Rp. 130,000 = Rp. 5,200,000
Jumlah = Rp. 11,782,800
BAHAN :
1.00 bh DS - lever operated type 1500 Vdc 3000 A @ Rp. 48,480,000 = Rp. 48,480,000
Jumlah = Rp. 48,480,000
IV PENGADAAN & PEMASANGAN KAWAT (WIRE)

IV.1 Pemasangan / Wiring Messenger Wire

a Bongkar/ pasang pematian Messenger sementara
UPAH
- Persiapan pekerjaan
0.50 oh Teknisi @ Rp. 214,300 = Rp. 107,150
0.75 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 94,275
3.00 oh Pekerja @ Rp. 130,000 = Rp. 390,000
Jumlah = Rp. 591,425
- Pelaksanaan pekerjaan
0.50 oh Tenaga Ahli @ Rp. 285,700 = Rp. 142,850
0.75 oh Supervisor @ Rp. 214,300 = Rp. 160,725
0.75 oh Teknisi @ Rp. 214,300 = Rp. 160,725
1.50 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 188,550
4.50 oh Pekerja @ Rp. 130,000 = Rp. 585,000
Jumlah = Rp. 1,237,850
Jumlah Jasa /set Rp. 1,829,275
b Bongkar/ pasang rollblock
UPAH
- Persiapan pekerjaan
0.25 oh Teknisi @ Rp. 214,300 = Rp. 53,575
0.25 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 31,425
1.00 oh Pekerja @ Rp. 130,000 = Rp. 130,000
Jumlah = Rp. 215,000
- Pelaksanaan pekerjaan
2.00 oh Supervisor @ Rp. 214,300 = Rp. 428,600
2.00 oh Teknisi @ Rp. 214,300 = Rp. 428,600
2.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 251,400
8.00 oh Pekerja @ Rp. 130,000 = Rp. 1,040,000
Jumlah = Rp. 2,148,600
Jumlah Jasa /km Rp. 2,363,600
Jasa / mtr Rp. 2,364
BAHAN :
0.5 kg Kawat ikat/Bendrat @ Rp. 7,800 = Rp. 3,900
Jumlah = Rp. 3,900
Jasa / mtr Rp. 4.00
c Wiring Kawat Messenger

Page 10 of 26
 UPAH
- Persiapan pekerjaan
1.00 oh Supervisor @ Rp. 214,300 = Rp. 214,300
1.00 oh Teknisi @ Rp. 214,300 = Rp. 214,300
3.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 377,100
9.60 oh Pekerja @ Rp. 130,000 = Rp. 1,248,000
Jumlah = Rp. 2,053,700
- Pelaksanaan pekerjaan
0.50 oh Tenaga Ahli @ Rp. 285,700 = Rp. 142,850
2.00 oh Supervisor @ Rp. 214,300 = Rp. 428,600
6.75 oh Teknisi @ Rp. 214,300 = Rp. 1,446,525
9.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 1,131,300
15.00 oh Pekerja @ Rp. 130,000 = Rp. 1,950,000
Jumlah = Rp. 5,099,275
Jumlah Jasa /km Rp. 7,152,975
Jasa / mtr Rp. 7,153
BAHAN :
1 mtr GSW 90mm2 (Stranded 7x4.00mm, S-lay) @ Rp. 37,000 = Rp. 37,000
Jumlah = Rp. 37,000
d Uji Tensi Kawat Messenger
UPAH
- Persiapan pekerjaan
0.50 oh Supervisor @ Rp. 214,300 = Rp. 107,150
1.50 oh Teknisi @ Rp. 214,300 = Rp. 321,450
3.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 377,100
6.00 oh Pekerja @ Rp. 130,000 = Rp. 780,000
Jumlah = Rp. 1,585,700
- Pelaksanaan pekerjaan
0.50 oh Tenaga Ahli @ Rp. 285,700 = Rp. 142,850
0.50 oh Supervisor @ Rp. 214,300 = Rp. 107,150
1.50 oh Teknisi @ Rp. 214,300 = Rp. 321,450
3.75 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 471,375
7.50 oh Pekerja @ Rp. 130,000 = Rp. 975,000
Jumlah = Rp. 2,017,825
Jumlah Jasa /set Rp. 3,603,525
e Memindahkan pematian Messenger ke pematian permanen
UPAH
- Persiapan pekerjaan
0.25 oh Supervisor @ Rp. 214,300 = Rp. 53,575
0.50 oh Teknisi @ Rp. 214,300 = Rp. 107,150
0.50 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 62,850
3.00 oh Pekerja @ Rp. 130,000 = Rp. 390,000
Jumlah = Rp. 613,575
- Pelaksanaan pekerjaan
0.50 oh Tenaga Ahli @ Rp. 285,700 = Rp. 142,850
0.50 oh Supervisor @ Rp. 214,300 = Rp. 107,150
3.00 oh Teknisi @ Rp. 214,300 = Rp. 642,900
3.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 377,100
6.00 oh Pekerja @ Rp. 130,000 = Rp. 780,000
Jumlah = Rp. 2,050,000
Jumlah Jasa /set Rp. 2,663,575
f Adjusting Messenger
UPAH
- Persiapan pekerjaan
0.50 oh Supervisor @ Rp. 214,300 = Rp. 107,150
1.00 oh Teknisi @ Rp. 214,300 = Rp. 214,300
6.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 754,200
7.50 oh Pekerja @ Rp. 130,000 = Rp. 975,000
Jumlah = Rp. 2,050,650
- Pelaksanaan pekerjaan
1.50 oh Tenaga Ahli @ Rp. 285,700 = Rp. 428,550
4.00 oh Supervisor @ Rp. 214,300 = Rp. 857,200
16.00 oh Teknisi @ Rp. 214,300 = Rp. 3,428,800
20.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 2,514,000
45.00 oh Pekerja @ Rp. 130,000 = Rp. 5,850,000
Jumlah = Rp. 13,078,550
Jumlah Jasa /km Rp. 15,129,200
Jasa / mtr Rp. 15,130

IV.2 Pemasangan / Wiring Contact Wire (Trolley)

a Pasang Pematian Kawat Trolley sementara
UPAH

Page 11 of 26
 - Persiapan pekerjaan
0.50 oh Teknisi @ Rp. 214,300 = Rp. 107,150
0.75 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 94,275
3.00 oh Pekerja @ Rp. 130,000 = Rp. 390,000
Jumlah = Rp. 591,425
- Pelaksanaan pekerjaan
0.50 oh Tenaga Ahli @ Rp. 285,700 = Rp. 142,850
0.75 oh Supervisor @ Rp. 214,300 = Rp. 160,725
0.75 oh Teknisi @ Rp. 214,300 = Rp. 160,725
1.50 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 188,550
4.50 oh Pekerja @ Rp. 130,000 = Rp. 585,000
Jumlah = Rp. 1,237,850
Jumlah Jasa /set Rp. 1,829,275
b Pasang hak gantung sementara
UPAH
- Persiapan pekerjaan
0.25 oh Teknisi @ Rp. 214,300 = Rp. 53,575
0.25 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 31,425
1.00 oh Pekerja @ Rp. 130,000 = Rp. 130,000
Jumlah = Rp. 215,000
- Pelaksanaan pekerjaan
1.00 oh Supervisor @ Rp. 214,300 = Rp. 214,300
2.00 oh Teknisi @ Rp. 214,300 = Rp. 428,600
2.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 251,400
4.00 oh Pekerja @ Rp. 130,000 = Rp. 520,000
Jumlah = Rp. 1,414,300
Jumlah Jasa /km Rp. 1,629,300
Jasa / mtr Rp. 1,630
BAHAN :
0.5 kg Kawat ikat/Bendrat @ Rp. 7,800 = Rp. 3,900
Jumlah = Rp. 3,900
Jasa / mtr Rp. 4
c Wiring Kawat Trolley baru
UPAH
- Persiapan pekerjaan
1.00 oh Supervisor @ Rp. 214,300 = Rp. 214,300
1.00 oh Teknisi @ Rp. 214,300 = Rp. 214,300
3.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 377,100
20.00 oh Pekerja @ Rp. 130,000 = Rp. 2,600,000
Jumlah = Rp. 3,405,700
- Pelaksanaan pekerjaan
4.00 oh Tenaga Ahli @ Rp. 285,700 = Rp. 1,142,800
4.00 oh Supervisor @ Rp. 214,300 = Rp. 857,200
10.00 oh Teknisi @ Rp. 214,300 = Rp. 2,143,000
10.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 1,257,000
30.00 oh Pekerja @ Rp. 130,000 = Rp. 3,900,000
Jumlah = Rp. 9,300,000
- Merapihkan alat kerja
1.00 oh Supervisor @ Rp. 214,300 = Rp. 214,300
2.00 oh Teknisi @ Rp. 214,300 = Rp. 428,600
3.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 377,100
10.00 oh Pekerja @ Rp. 130,000 = Rp. 1,300,000
Jumlah = Rp. 2,320,000
Jumlah Jasa /km Rp. 15,025,700
Jasa / mtr Rp. 15,026
BAHAN :
1 mtr Kawat Trolley @ Rp. 341,000 = Rp. 341,000
Jumlah = Rp. 341,000
d Uji Tensi Kawat Trolley baru
UPAH
- Persiapan pekerjaan
0.50 oh Supervisor @ Rp. 214,300 = Rp. 107,150
1.00 oh Teknisi @ Rp. 214,300 = Rp. 214,300
3.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 377,100
6.40 oh Pekerja @ Rp. 130,000 = Rp. 832,000
Jumlah = Rp. 1,530,550
- Pelaksanaan pekerjaan
0.50 oh Tenaga Ahli @ Rp. 285,700 = Rp. 142,850
0.50 oh Supervisor @ Rp. 214,300 = Rp. 107,150
1.50 oh Teknisi @ Rp. 214,300 = Rp. 321,450
3.75 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 471,375
7.50 oh Pekerja @ Rp. 130,000 = Rp. 975,000

Page 12 of 26
 Jumlah = Rp. 2,017,825
Jumlah Jasa /set Rp. 3,548,375
e Memindahkan kawat trolley baru ke pematian permanen
UPAH
- Persiapan pekerjaan
0.25 oh Supervisor @ Rp. 214,300 = Rp. 53,575
0.50 oh Teknisi @ Rp. 214,300 = Rp. 107,150
0.50 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 62,850
3.00 oh Pekerja @ Rp. 130,000 = Rp. 390,000
Jumlah = Rp. 613,575

Page 13 of 26
 - Pelaksanaan pekerjaan
0.50 oh Tenaga Ahli @ Rp. 285,700 = Rp. 142,850
0.50 oh Supervisor @ Rp. 214,300 = Rp. 107,150
3.00 oh Teknisi @ Rp. 214,300 = Rp. 642,900
3.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 377,100
6.00 oh Pekerja @ Rp. 130,000 = Rp. 780,000
Jumlah = Rp. 2,050,000
Jumlah Jasa /set Rp. 2,663,575
f Adjusting Kawat trolley
UPAH
- Persiapan pekerjaan
0.25 oh Supervisor @ Rp. 214,300 = Rp. 53,575
0.25 oh Teknisi @ Rp. 214,300 = Rp. 53,575
0.50 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 62,850
3.00 oh Pekerja @ Rp. 130,000 = Rp. 390,000
Jumlah = Rp. 560,000
- Pelaksanaan pekerjaan
1.00 oh Tenaga Ahli @ Rp. 285,700 = Rp. 285,700
2.00 oh Supervisor @ Rp. 214,300 = Rp. 428,600
6.00 oh Teknisi @ Rp. 214,300 = Rp. 1,285,800
6.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 754,200
12.00 oh Pekerja @ Rp. 130,000 = Rp. 1,560,000
Jumlah = Rp. 4,314,300
Jumlah Jasa /km Rp. 4,874,300
Jasa / mtr Rp. 4,875

IV.3 Pemasangan / Wiring Feeder Wire & Cross Feeder

a Pasang Pematian Kawat Feeder
UPAH

0.25 oh Tenaga Ahli @ Rp. 285,700 = Rp. 71,425

0.50 oh Supervisor @ Rp. 214,300 = Rp. 107,150
1.50 oh Teknisi @ Rp. 214,300 = Rp. 321,450
2.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 251,400
2.50 oh Pekerja @ Rp. 130,000 = Rp. 325,000
Jumlah = Rp. 1,076,425
BAHAN :
2.00 set Pole Band type B2 @ Rp. 408,500 = Rp. 817,000
2.00 set Strap 9x50x200 @ Rp. 75,500 = Rp. 151,000
2.00 set Strap 9x60x100mm @ Rp. 94,300 = Rp. 188,600
2.00 bh Insulator 250 EPJ @ Rp. 1,021,500 = Rp. 2,043,000
2.00 bh Anchor fitting for Cu.300 mm2 @ Rp. 509,200 = Rp. 1,018,400
Jumlah = Rp. 4,218,000
b Wiring Kawat Feeder
UPAH
1.00 oh Tenaga Ahli @ Rp. 285,700 = Rp. 285,700
4.00 oh Supervisor @ Rp. 214,300 = Rp. 857,200
8.00 oh Teknisi @ Rp. 214,300 = Rp. 1,714,400
12.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 1,508,400
20.00 oh Pekerja @ Rp. 130,000 = Rp. 2,600,000
Jumlah = Rp. 6,965,700
Jumlah Jasa /km Rp. 6,965,700
Jasa / mtr Rp. 6,966
BAHAN :
1 mtr Feeder Wire Cu 1x 300 mm² @ Rp. 603,000 = Rp. 603,000
Jumlah = Rp. 603,000
C Adjusting feeder wire
UPAH
1.00 oh Tenaga Ahli @ Rp. 285,700 = Rp. 285,700
4.00 oh Supervisor @ Rp. 214,300 = Rp. 857,200
10.00 oh Teknisi @ Rp. 214,300 = Rp. 2,143,000
12.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 1,508,400
20.00 oh Pekerja @ Rp. 130,000 = Rp. 2,600,000
Jumlah = Rp. 7,394,300
Jumlah Jasa /km Rp. 7,394,300
Jasa / mtr Rp. 7,395
IV.4 Wiring Kawat Ground (OHGW)
UPAH
2.00 oh Tenaga Ahli @ Rp. 285,700 = Rp. 571,400
4.00 oh Supervisor @ Rp. 214,300 = Rp. 857,200
8.00 oh Teknisi @ Rp. 214,300 = Rp. 1,714,400
16.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 2,011,200

Page 14 of 26
 8.00 oh Pekerja @ Rp. 130,000 = Rp. 1,040,000
1.00 shift Sewa mobil Crane (capacity 7-8 Ton) @ Rp. 15,714,300 = Rp. 15,714,300
1.00 shift Sewa Truck crane (capacity 5 Ton) @ Rp. 9,428,500 = Rp. 9,428,500
Jumlah = Rp. 31,337,000
Jumlah Jasa /km Rp. 31,337,000
Jasa / mtr Rp. 31,337
BAHAN :
1 mtr Galvanized Steel Stranded Wire (GSW) ST 55 mm² @ Rp. 23,800 = Rp. 23,800
Jumlah = Rp. 23,800
IV.5 Penyambungan Kawat Feeder
UPAH
1.00 oh Tenaga Ahli @ Rp. 285,700 = Rp. 285,700
1.00 oh Supervisor @ Rp. 214,300 = Rp. 214,300
1.00 oh Teknisi @ Rp. 214,300 = Rp. 214,300
4.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 502,800
10.00 oh Pekerja @ Rp. 130,000 = Rp. 1,300,000
Jumlah = Rp. 2,517,100
BAHAN :
1 set Compression parallel sleeve 300-300 @ Rp. 1,728,500 = Rp. 1,728,500
Jumlah = Rp. 1,728,500
V REMOVAL & RELOCATION
V.1 Pembongkaran Konstruksi tiang pole
UPAH
0.30 oh Tenaga Ahli @ Rp. 285,700 = Rp. 85,710
0.30 oh Supervisor @ Rp. 214,300 = Rp. 64,290
1.20 oh Teknisi @ Rp. 214,300 = Rp. 257,160
1.44 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 181,008
4.40 oh Pekerja @ Rp. 130,000 = Rp. 572,000
0.50 shift Sewa mobil Crane (capacity 7-8 Ton) @ Rp. 15,714,300 = Rp. 7,857,150
0.50 shift Sewa Truck crane (capacity 5 Ton) @ Rp. 9,428,500 = Rp. 4,714,250
Jumlah = Rp. 13,731,568
V.2 Pembongkaran Konstruksi V-Truss
UPAH
0.30 oh Tenaga Ahli @ Rp. 285,700 = Rp. 85,710
0.30 oh Supervisor @ Rp. 214,300 = Rp. 64,290
1.20 oh Teknisi @ Rp. 214,300 = Rp. 257,160
1.44 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 181,008
4.40 oh Pekerja @ Rp. 130,000 = Rp. 572,000
1.00 shift Sewa mobil Crane (capacity 7-8 Ton) @ Rp. 15,714,300 = Rp. 15,714,300
1.00 shift Sewa Truck crane (capacity 5 Ton) @ Rp. 9,428,500 = Rp. 9,428,500
Jumlah = Rp. 26,302,968
V.3 Pembongkaran Angle Frame
UPAH
1.00 oh Tenaga Ahli @ Rp. 285,700 = Rp. 285,700
0.50 oh Supervisor @ Rp. 214,300 = Rp. 107,150
1.20 oh Teknisi @ Rp. 214,300 = Rp. 257,160
1.44 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 181,008
6.00 oh Pekerja @ Rp. 130,000 = Rp. 780,000
Jumlah = Rp. 1,611,018
V.4 Pembongkaran Pipa Steadying Equipment
UPAH
1.00 oh Tenaga Ahli @ Rp. 285,700 = Rp. 285,700
1.00 oh Supervisor @ Rp. 214,300 = Rp. 214,300
2.00 oh Teknisi @ Rp. 214,300 = Rp. 428,600
2.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 251,400
7.00 oh Pekerja @ Rp. 130,000 = Rp. 910,000
Jumlah = Rp. 2,090,000
V.5 Pembongkaran Guy Anchor type Double
UPAH
1.00 oh Tenaga Ahli @ Rp. 285,700 = Rp. 285,700
1.00 oh Supervisor @ Rp. 214,300 = Rp. 214,300
1.00 oh Teknisi @ Rp. 214,300 = Rp. 214,300
4.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 502,800
6.00 oh Pekerja @ Rp. 130,000 = Rp. 780,000
Jumlah = Rp. 1,997,100
V.6 Relokasi Messenger Wire ke Isolator new
UPAH
0.00 oh Tenaga Ahli @ Rp. 285,700 = Rp. -
1.00 oh Supervisor @ Rp. 214,300 = Rp. 214,300
1.00 oh Teknisi @ Rp. 214,300 = Rp. 214,300
4.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 502,800
8.00 oh Pekerja @ Rp. 130,000 = Rp. 1,040,000

Page 15 of 26
 Jumlah = Rp. 1,971,400
V.7 Relokasl Contact Wire ke Pull off baru
UPAH
0.00 oh Tenaga Ahli @ Rp. 285,700 = Rp. -
1.00 oh Supervisor @ Rp. 214,300 = Rp. 214,300
1.00 oh Teknisi @ Rp. 214,300 = Rp. 214,300

Page 16 of 26
 4.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 502,800
8.00 oh Pekerja @ Rp. 130,000 = Rp. 1,040,000
Jumlah = Rp. 1,971,400
V.8 Relokasi Feeder Wire ke Angle Frame baru
UPAH
0.00 oh Tenaga Ahli @ Rp. 285,700 = Rp. -
1.00 oh Supervisor @ Rp. 214,300 = Rp. 214,300
1.00 oh Teknisi @ Rp. 214,300 = Rp. 214,300
4.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 502,800
8.00 oh Pekerja @ Rp. 130,000 = Rp. 1,040,000
Jumlah = Rp. 1,971,400
V.9 Relokasi Ground Wire ST 55 ke Splice Arm baru
UPAH
0.00 oh Tenaga Ahli @ Rp. 285,700 = Rp. -
1.00 oh Supervisor @ Rp. 214,300 = Rp. 214,300
1.00 oh Teknisi @ Rp. 214,300 = Rp. 214,300
4.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 502,800
8.00 oh Pekerja @ Rp. 130,000 = Rp. 1,040,000
Jumlah = Rp. 1,971,400
VI PEKERJAAN PENYELESAIAN
VI.1 Pembuatan As Built Drawing
UPAH
0.00 oh Tenaga Ahli @ Rp. 285,700 = Rp. -
5.00 oh Supervisor @ Rp. 214,300 = Rp. 1,071,500
5.00 oh Teknisi @ Rp. 214,300 = Rp. 1,071,500
5.00 oh Pembantu Teknisi @ Rp. 125,700 = Rp. 628,500
5.00 oh Pekerja @ Rp. 130,000 = Rp. 650,000
Jumlah = Rp. 3,421,500

Jakarta, 12 Juli 2019

PT. Christalenta Pratama

Ir. Anang Widianto

Direktur

Page 17 of 26
NO MATERIAL SATUAN

I Harga Upah
1 Tenaga Ahli Oh
2 Supervisor Oh
3 Teknisi Oh
4 Pembantu Teknisi Oh
5 Pekerja Oh

II Harga material/Bahan
1 Concrete pole Btg
2 V-Truss Beam L=9-12m Set
3 V-Truss Beam L=15-17m Set
4 V-Truss Beam L=19-21m Set
5 Tensioning Beam Set
6 Cantilever single Set
7 Angle Frame with splice arm Set
8 Drop Arm Set
9 Splice arm for Ground wire Set
10 Pole Band V1 Set
11 Pole Band D3 Set
12 Pole Band D1+ Set
13 Kawat ikat/Bendrat M
14 Besi Beton U24 kg
15 GSW 90mm2 (Stranded 7x4.00mm, S-lay) Set
16 Kawat Trolley m
17 Feeder Wire m
18 Angle Frame single wire set
19 Triangle bolt 100x100 set
20 Triangle bolt 90x90 set
21 Feeder wire suspension U type untuk Cu 300x2 set
22 Insulator Fitting set
23 Line guard for ST 55 mm² set
24 Suspension Fitting for Ground wire (ST 55 mm²) set
25 Suspension type insulator 180EP set
26 Suspension type insulator 180C set
27 Hanger Bar, SUS304 2x15x4000mm set
28 Hanger Ear, A - Type Ear only, for GT110mm² set
29 Insulator suspension fitting type L for L.80x80x8 set
30 Pull off Pulley one type set
31 Thimble circle type for CU22mm2-CU38mm2 set
32 Thimble for pull off set
33 Suspension type insulator 180EP set
34 Suspension type insulator 180C set
35 Kawat BC 35 mm² Meter
36 Steady brace set
37 Support Fitting for steady brace set
38 Separator for feeding branch set
39 Connector clamp for CU 300-CU 185mm 2B set
40 Arm feeding Branch set
41 Suspension Insulator type 180 EP set
42 Suspension Insulator type 180 C set
43 Feeder ear for Y-feeding branch set
44 Guy Anchor no.1 set
45 Guy Anchor no.2 set
46 Guy rod Ø 19 L = 2500 set
47 Guy thimble for ST. 55mm2 x 2w set
48 Wire clips for 2x55 set
49 Galvanized Steel Stranded Wire (GSW) ST 55 mm² m
50 Wire terminal WTS 55mm2 set
51 Connecting Rod d. 16x1500 set
52 Pole band tipe B1 set
53 Guy rod Ø 25 x 3000mm with Guy Thimble for GSW 90mm2 x 1w set
54 Wire Clip for ST.90mm2 set
55 GSW ST.90mm2 m
56 Connecting Fitting H-type 9x50x100 set
57 GSW Strands Compression Fitting for 90mm2 set
58 Suspension Insulator 180C set
59 Connecting Rod dia.19 L=1500 set
60 Pole Band B2 set
61 Strap 6 x 50 x 100 set
62 Strap 9x60x100mm set
63 Insulator 250 EPJ set
64 Anchor fitting for Cu.300 mm2 set
65 Thimble for ST. 90 mm2 set
66 Insulator suspension fitting, type L for steel angle bh
67 Steam Insulator for 1500 Vdc bh
68 Instalation fitting for Dropper strap Ø 48,6 bh
69 Dropper strap bh
70 Pipe steadying equipment Ø 48,6, L= 3200 bh
71 Pull off fitting bowed type set
72 Kawat BC 35 mm² m
73 Automatic Tension Device Spring Type set
74 Strap 9 x 50 x 200 set
75 Strap 9x60x100mm set
76 Turbuckle, L = 400 set
77 Connecting rod Ø 16 L = 1000 mm set
78 Connecting rod Ø 16 L = 2000 mm set
79 Suspension Insulator type 180 C set
80 Wire Connection Fitting, BS 90 set
81 Wire Terminal WTS 110 set
 82 Stainless steel wired d. 5 mm2 set
83 Paralel tap connector bh
84 Grounding rod, Ø16 L=1500 Set
85 Marker of earthing stake mtr
86 Stainless steel band with adjusting fitting Set
87 Semboyan Set
88 Compression parallel sleeve 300-300 Set
89 Automatic Tensioning Device Pulley + Bracket + Rectangular + Yoke set
90 Pole band tipe B2 set
91 Pole band tipe TK1 set
92 Connecting rod Ø 16 L = 2000 mm set
93 Connecting rod Ø 16 L = 1000 mm set
94 Trunbuckle, L= 600 set
95 Suspension Insulator type 180 C set
96 wire terminal WTS 110 set
97 Wire Connection Fitting, BS 90 set
98 Suspension Insulator 180EP set
99 Suspension Insulator 180C set
100 wire terminal WTS 110 set
101 Wire Connection Fitting, BS 90 set
102 Connector Clamp for ST 90-CU 100mm 2B set
103 Connector Clamp for ST 90-CU 40mm 1B set
104 Feed Ear 3B, Cu 100mm2 L=1000mm (T-M) set
105 Wire Protector set
106 Concrete Foundation set
107 Pole number plate set
108 Sewa mobil Crane (capacity 7-8 Ton) shift
109 Sewa Truck crane (capacity 5 Ton) shift
 0.7
HARGA
2,756,064,000

285,700 285,700 200,000

214,300 214,300 150,000
214,300 214,300 150,000
125,700 125,700 88,000
130,000 130,000 91,000

10,214,300 10,214,270 6,500,000

36,457,200 36,457,190 23,200,000
51,857,200 51,857,190 33,000,000
63,642,800 63,642,810 40,500,000
33,000,000 33,000,000 21,000,000
3,928,500 3,928,540 2,500,000
3,614,300 3,614,270 2,300,000
1,382,800 1,382,810 880,000
1,100,000 1,100,000 700,000
754,300 754,270 480,000
779,500 779,460 496,000
452,500 452,540 288,000
7,800 7,810 5,000
15,700 15,730 10,000
37,000 36,960 23,500
341,000 341,000 217,000
603,000 603,020 383,750
2,514,300 2,514,270 1,600,000
167,200 167,200 106,400
150,800 150,810 96,000
213,700 213,730 136,000
628,500 628,540 400,000
117,800 117,810 75,000
339,500 339,460 216,000
702,200 702,240 446,856
865,300 865,260 550,590
220,000 220,000 140,000
326,800 326,810 208,000
339,500 339,460 216,000
477,700 477,730 304,000
75,500 75,460 48,000
25,200 25,190 16,000
702,200 702,240 446,856
865,300 865,260 550,590
78,500 78,540 50,000
 1,257,200 1,257,190 800,000
471,500 471,460 300,000
408,500 408,540 260,000
1,068,500 1,068,540 680,000
738,500 738,540 470,000
702,200 702,240 446,856
865,300 865,260 550,590
5,280,000 5,280,000 3,360,000
314,300 314,270 200,000
440,000 440,000 280,000
490,300 490,270 312,000
62,800 62,810 40,000
163,500 163,460 104,000
23,800 23,760 15,100
326,800 326,810 208,000
333,200 333,190 212,000
314,300 314,270 200,000
628,500 628,540 400,000
113,200 113,190 72,000
37,000 36,960 23,500
314,300 314,270 200,000
319,000 319,000 203,000
865,300 865,260 550,590
396,000 396,000 252,000
408,500 408,540 260,000
75,500 75,460 48,000
94,300 94,270 60,000
1,021,500 1,021,460 650,000
509,200 509,190 324,000
78,500 78,540 50,000
445,500 445,500 283,500
4,242,800 4,242,810 2,700,000
336,600 336,600 214,200
63,400 63,360 40,320
628,500 628,540 400,000
3,928,500 3,928,540 2,500,000
78,500 78,540 50,000
34,885,700 34,885,730 22,200,000
75,500 75,460 48,000
125,700 125,730 80,000
5,028,500 5,028,540 3,200,000
251,500 251,460 160,000
396,000 396,000 252,000
865,300 865,260 550,590
364,500 364,540 232,000
574,500 574,530 365,600
 78,500 78,540 50,000
119,500 119,460 76,000
793,500 793,540 505,000
476,200 476,190 303,000
77,800 77,770 49,500
158,700 158,730 101,000
1,728,500 1,728,540 1,100,000
35,805,000 35,805,000 22,785,000
408,500 408,540 260,000
628,500 628,540 400,000
396,000 396,000 252,000
251,500 251,460 160,000
6,285,700 6,285,730 4,000,000
865,300 865,260 550,590
574,500 574,530 365,600
364,500 364,540 232,000
702,200 702,240 446,856
865,300 865,260 550,590
574,500 574,530 365,600
364,500 364,540 232,000
477,700 477,730 304,000
167,200 167,200 106,400
1,885,700 1,885,730 1,200,000
122,000 121,990 77,600
4,714,300 4,714,270 3,000,000
314,300 314,270 200,000
15,714,300 15,714,270 10,000,000
9,428,500 9,428,540 6,000,000
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0! ###
#DIV/0! #DIV/0! ###
#DIV/0! #DIV/0! 216000
#DIV/0! #DIV/0! 304000
#DIV/0! #DIV/0! 48000
#DIV/0! #DIV/0! 16000
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0! 50000
#DIV/0! #DIV/0! 800000
#DIV/0! #DIV/0! 300000
#DIV/0! #DIV/0! 260000
#DIV/0! #DIV/0! 680000
#DIV/0! #DIV/0! 470000
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0! 3360000
#DIV/0! #DIV/0! 200000
#DIV/0! #DIV/0! 280000
#DIV/0! #DIV/0! 312000
#DIV/0! #DIV/0! 40000
#DIV/0! #DIV/0! 104000
#DIV/0! #DIV/0! 15100
#DIV/0! #DIV/0! 208000
#DIV/0! #DIV/0! 212000
#DIV/0! #DIV/0! 200000
#DIV/0! #DIV/0! 400000
#DIV/0! #DIV/0! 72000
#DIV/0! #DIV/0! 0
#DIV/0! #DIV/0! 200000
#DIV/0! #DIV/0! 203000
#DIV/0! #DIV/0!
#DIV/0! #DIV/0! 252000
#DIV/0! #DIV/0! 260000
#DIV/0! #DIV/0! 48000
#DIV/0! #DIV/0! 60000
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0! 50000
#DIV/0! #DIV/0!
#DIV/0! #DIV/0! 2700000
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0! 400000
#DIV/0! #DIV/0! 2500000
#DIV/0! #DIV/0! 50000
#DIV/0! #DIV/0! 22200000
#DIV/0! #DIV/0! 48000
#DIV/0! #DIV/0! 80000
#DIV/0! #DIV/0! 3200000
#DIV/0! #DIV/0! 160000
#DIV/0! #DIV/0! 252000
#DIV/0! #DIV/0! 0
#DIV/0! #DIV/0! 232000
#DIV/0! #DIV/0! 365600
#DIV/0! #DIV/0! 50000
#DIV/0! #DIV/0! 76000
#DIV/0! #DIV/0! 505000
#DIV/0! #DIV/0! 303000
#DIV/0! #DIV/0! 49500
#DIV/0! #DIV/0! 101000
#DIV/0! #DIV/0! 1100000
#DIV/0! #DIV/0! 22785000
#DIV/0! #DIV/0! 260000
#DIV/0! #DIV/0! 400000
#DIV/0! #DIV/0! 252000
#DIV/0! #DIV/0! 160000
#DIV/0! #DIV/0! 4000000
#DIV/0! #DIV/0! 0
#DIV/0! #DIV/0! 365600
#DIV/0! #DIV/0! 232000
#DIV/0! #DIV/0! 0
#DIV/0! #DIV/0! 0
#DIV/0! #DIV/0! 365600
#DIV/0! #DIV/0! 232000
#DIV/0! #DIV/0! 304000
#DIV/0! #DIV/0! 106400
#DIV/0! #DIV/0! 1200000
#DIV/0! #DIV/0! 77600
#DIV/0! #DIV/0! 3000000
#DIV/0! #DIV/0! 200000
#DIV/0! #DIV/0! 10000000
#DIV/0! #DIV/0! 6000000