REKAPITULASI

PROGRAM : PEMBINAAN DAN PENGEMBANGAN BIDANG KETENAGALISTRIKAN

PEKERJAAN : PENGADAAN DAN PEMBANGUNAN GENSET BESERTA JARINGANNYA DI 10
KABUPATEN/KOTA SE-PROVINSI RIAU
LOKASI : DESA BATANG NILO KECIL , KEC. PELALAWAN
TAHUN ANGGARAN : 2008

REKAPITULASI
URAIAN SKUTR HARGA JUMLAH
NO PEKERJAAN MURNI MATERIAL JASA HARGA
( KMS ) ( Rp. ) ( Rp. ) ( Rp. )
a b c d e f=d+e

SKUTR 2.00 177,585,546 24,134,739 201,720,285

JUMLAH 201,720,285

PPn 10 % 20,172,029

JUMLAH TOTAL 221,892,314

DIBULATKAN 222,963,000

TERBILANG : Dua Ratus Duapuluh Dua Juta Sembilan Ratus Enam Puluh Tiga Ribu Rupiah

Pekanbaru, 15 Mei 2008

CV. Geometric Tehnik

Ir. Arsdi Risdal

Direktur
 BILL OF QUANTITY
( B.Q )
PROGRAM : PEMBINAAN DAN PENGEMBANGAN BIDANG KETENAGALISTRIKAN
PEKERJAAN : PENGADAAN DAN PEMBANGUNAN GENSET BESERTA JARINGANNYA DI 10 KABUPATEN/KOTA SE-PROVINSI RIAU
LOKASI : DESA BATANG NILO KECIL , KEC. PELALAWAN
TAHUN ANGGARAN : 2008

HRG. SAT. JASA / JML. HARGA JML. JASA JUMLAH

NO URAIAN PEKERJAAN VOLUME MATERIAL PASANG MATERIAL PASANG
( Rp. ) ( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
1 2 3 4 5 6=3x4 7=3x5 8=6+7

JARINGAN TEGANGAN RENDAH

1 Penarikan LVTC 3 x 35 + 1 x 25 mm 2,140 kms 25,817 3,814 55,248,380 8,161,960 63,410,340
2 Konst. SKUTR Tiang Penyangga ( TR-1 ) 31.00 unit 84,929 46,400 2,632,793 1,438,400 4,071,193
3 Konst. SKUTR Tiang Sudut & Belokan ( TR-2 ) 9.00 unit 107,897 57,400 971,071 516,600 1,487,671
4 Konst. SKUTR Tiang Awal / Akhir ( TR-3 ) 3.00 unit 200,572 78,850 601,715 236,550 838,265
5 Konst. SKUTR Tiang Penyangga pd. Smp ( TR-4 ) 0.00 unit 423,826 180,600 0 0 0
6 Konst. SKUTR Tiang Penegang ( TR-5 ) 0.00 unit 199,558 96,032 0 0 0
7 Konst. SKUTR Tiang Pencabangan ( TR-6 ) 0.00 unit 290,299 128,416 0 0 0
8 Konst. SKUTR Tiang Pencabangan ( TR-6 A ) 1.00 unit 194,775 95,416 194,775 95,416 290,191
9 Konst. SKUTR Tiang Penyambung ( TR-7 ) 0.00 unit 229,843 56,696 0 0 0
10 Konst. SKUTR Tiang Awal / Akhir dgn Adjs. ( TR-8 ) 0.00 unit 447,383 203,000 0 0 0
11 Konst. SKUTR pd Trafo Tiang ( TR-9 ) 0.00 unit 308,229 133,432 0 0 0
12 Konst. SKUTR Penyambung pd T. Trafo ( TR-10 ) 0.00 unit 413,543 186,298 0 0 0
13 Down Guy/Trecschoor Komplit pd Tiang Besi ( E-1 ) 6.00 unit 459,914 144,740 2,759,484 868,440 3,627,924
14 Span Guy/ Kontramas Komplit (E2) 0.00 unit 431,446 142,100 0 0 0
15 Struut Pole/Drugschoor Komplit Tiang Besi ( E-3 ) 5.00 unit 419,056 99,200 2,095,280 496,000 2,591,280
16 Pemasangan Tiang Besi 9 Mtr - 100 daN 47.00 btg 2,361,040 252,935 110,968,880 11,887,945 122,856,825
17 Grounding/ Pentanahan ( GTR ) 3.00 unit 704,389 144,476 2,113,168 433,428 2,546,596

SUB JUMLAH 177,585,546 24,134,739 201,720,285

JUMLAH MATERIAL + JASA 201,720,285
PPN 10 % 20,172,029
TOTAL BIAYA 221,892,314

Pekanbaru, 15 Mei 2008

CV. Geometric Tehnik

Ir. Arsdi Risdal

Direktur
 ANALISA HARGA SATUAN BAHAN DAN UPAH

PROGRAM : PEMBINAAN DAN PENGEMBANGAN BIDANG KETENAGALISTRIKAN

PEKERJAAN : PENGADAAN DAN PEMBANGUNAN GENSET BESERTA JARINGANNYA DI 10 KABUPATEN/KOTA SE-PROVINSI RIAU
LOKASI : DESA BATANG NILO KECIL , KEC. PELALAWAN
TAHUN ANGGARAN : 2008

SATUAN JUMLAH HARGA

NO URAIAN PEKERJAAN VOLUME MATERIAL UPAH MATERIAL UPAH
( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
1 2 3 4 5 6=3x4 7=3x5

JARINGAN TEGANGAN RENDAH

1 Konst. Tiang Besi 9 Meter - 100 daN

1 Tiang Besi 9 Meter - 100 daN 1.00 btg 2,240,040 127,435 2,240,040 127,435
Cat, Goni & Aspal 1.00 btg 49,500 27,500 49,500 27,500
Manchet Concrete 1.00 bh 71,500 33,000 71,500 33,000

Transportasi
Transportasi Darat dan Laut 1.00 mtr 65,000 65,000

Jumlah 1 2,361,040 252,935

2 Pasang LVTC 3 x 35 x + 1 x 25 mm2

1 LVTC 3 x 35 + 1 x 25 mm2 1.00 set 25,817 3,014 25,817 3,014

Transportasi
Transportasi Darat dan Laut 1.00 mtr 800 800

Jumlah 2 25,817 3,814

3 Konstruksi ( SKUTR ) Tiang Penyangga ( TR-1 )

1 Suspension/Small Angel Ass. (Komp + Plastic Strip ) 1.00 set 68,948 33,000 68,948 33,000
2 Stainless Steel Strip 1.20 mtr 8,184 5,500 9,821 6,600
3 Stoping Buckle ( Yoke for Stainless Steel Strip ) 2.00 bh 3,080 3,300 6,160 6,600

Transportasi
Transportasi Darat dan Laut 1.00 set 200 200

Jumlah 3 84,929 46,400

4 Konstruksi ( SKUTR ) Tiang Sudut & Belokan ( TR-2 )

1 Large Angel Assembly ( Komp + Plastic Strip ) 1.00 set 91,916 44,000 91,916 44,000
2 Stainless Steel Strip 1.20 mtr 8,184 5,500 9,821 6,600
3 Stoping Buckle ( Yoke for Stainless Steel Strip ) 2.00 bh 3,080 3,300 6,160 6,600

Transportasi
Transportasi Darat dan Laut 1.00 set 200 200

Jumlah 4 107,897 57,400

5 Konstruksi ( SKUTR ) Tiang Awal Akhir ( TR-3 )

1 DeaddendAssembly ( Komp + Plastic Strip + Pipa PVC ) 1.00 set 86,878 38,016 86,878 38,016
2 Stainless Steel Strip 2.70 mtr 8,184 5,500 22,097 14,850
3 Stoping Buckle ( Yoke for Stainless Steel Strip ) 4.00 bh 3,080 3,300 12,320 13,200
4 Link 2.00 bh 2,596 792 5,192 1,584
5 Dead End Protection for Twisted Cable 1.00 bh 74,085 11,000 74,085 11,000

Transportasi
Transportasi Darat dan Laut 1.00 set 200 200

Jumlah 5 200,572 78,850

 SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN VOLUME MATERIAL UPAH MATERIAL UPAH
( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
1 2 3 4 5 6=3x4 7=3x5

6 Konstruksi ( SKUTR ) T. Penyangga pd Persimpangan ( TR-4 )

1 Suspension/Small Angel Ass. (Komp + Plastic Strip ) 2.00 set 68,948 33,000 137,896 66,000
2 Stainless Steel Strip 2.40 mtr 8,184 5,500 19,642 13,200
3 Stoping Buckle ( Yoke for Stainless Steel Strip ) 4.00 bh 3,080 3,300 12,320 13,200
4 Compression Joint LVTC + Heat shink 35-70 m2 8.00 bh 31,746 11,000 253,968 88,000

Transportasi
Transportasi Darat dan Laut 1.00 set 200 200

Jumlah 6 423,826 180,600

7 Konstruksi ( SKUTR ) Tiang Penegang (TR-5)

1 Dead end Assembly (Komp + Plastic Strap) 2.00 set 86,878 38,016 173,756 76,032
2 Stainless Steel Strip 2.40 mtr 8,184 5,500 19,642 13,200
3 Stoping Buckle (Yoke for Stainless Steel Strip) 2.00 bh 3,080 3,300 6,160 6,600

Transportasi
Transportasi Darat dan Laut 1.00 set 200 200

Jumlah 7 199,558 96,032

8 Konstruksi ( SKUTR ) Tiang Pencabangan ( TR-6 )

1 Dead End Assembly (komp + Plastic Strap) + pipa PVC 1.00 set 86,878 38,016 86,878 38,016
2 Stainless Steel Strip 1.20 mtr 8,184 5,500 9,821 6,600
3 Stoping Buckle ( Yoke for Stainless Steel Strip ) 2.00 bh 3,080 3,300 6,160 6,600
4 Compression Joint LVTC + Heat shink 70 mm2 4.00 bh 29,623 11,000 118,492 44,000
5 Suspension/Small Angel Ass. (Komp + Plastic Strip 1.00 set 68,948 33,000 68,948 33,000

Transportasi
Transportasi Darat dan Laut 1.00 set 200 200

Jumlah 8 290,299 128,416

9 Konstruksi ( SKUTR ) Tiang Pencabangan ( TR-6A )

1 DeaddendAssembly ( Komp + Plastic Strip ) 1.00 set 86,878 38,016 86,878 38,016
2 Large Angel Assembly ( Komp + Plastic Strip ) 1.00 set 91,916 44,000 91,916 44,000
3 Stainless Steel Strip 1.20 mtr 8,184 5,500 9,821 6,600
4 Stoping Buckle ( Yoke for Stainless Steel Strip ) 2.00 bh 3,080 3,300 6,160 6,600

Transportasi
Transportasi Darat dan Laut 1.00 set 200 200

Jumlah 9 194,775 95,416

10 Konstruksi Penyambungan SKUTR dengan Existing ( TR-7 )

1 DeaddendAssembly ( Komp + Plastic Strip ) 1.00 set 86,878 38,016 86,878 38,016
2 Stainless Steel Strip 1.20 mtr 8,184 5,500 9,821 6,600
3 Stoping Buckle ( Yoke for Stainless Steel Strip ) 2.00 bh 3,080 3,300 6,160 6,600
4 Tap Connector 50/70 mm2 for LVTC 4.00 bh 31,746 1,320 126,984 5,280

Transportasi
Transportasi Darat dan Laut 1.00 set 200 200

Jumlah 10 229,843 56,696

 SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN VOLUME MATERIAL UPAH MATERIAL UPAH
( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
1 2 3 4 5 6=3x4 7=3x5

11 Konst. SKUTR Awal.Akhir dengan Adjustable ( TR-8 )

1 DeaddendAssembly ( Komp + Plastic Strip ) + PVC 1.00 set 86,878 38,016 86,878 38,016
2 Dead End Tubes (Bundle Protection) 4.00 set 74,085 33,000 296,340 132,000
3 Pipa PVC ( Tube ) 1,5 - 60 cm 1.00 mtr 9,750 1,500 9,750 1,500
4 Turn Buckle/Spanscroef 5/8" 1.00 bh 14,806 1,650 14,806 1,650
5 Stainless Steel Strip 2.70 mtr 8,184 5,500 22,097 14,850
6 Stoping Buckle ( Yoke for Stainless Steel Strip ) 4.00 bh 3,080 3,300 12,320 13,200
7 Link 2.00 bh 2,596 792 5,192 1,584

Transportasi
Transportasi Darat dan Laut 1.00 set 200 200

Jumlah 11 447,383 203,000

12 Konstruksi Penyambungan SKUTR pd Trafo Tiang ( TR-9 )

1 DeaddendAssembly ( Komp + Plastic Strip ) 2.00 set 86,878 38,016 173,756 76,032
2 Stainless Steel Strip 1.20 mtr 8,184 5,500 9,821 6,600
3 Stoping Buckle ( Yoke for Stainless Steel Strip ) 2.00 bh 3,080 3,300 6,160 6,600
4 Compression Joint LVTC + Heat Shink 35 - 70 mm2 4.00 bh 29,623 11,000 118,492 44,000

Transportasi
Transportasi Darat dan Laut 1.00 set 200 200

Jumlah 12 308,229 133,432

13 Konstruksi Penyambungan SKUTR pd Trafo Tiang ( TR-10 )

1 DeaddendAssembly ( Komp + Plastic Strip ) 3.00 set 86,878 38,016 260,634 114,048
2 Stainless Steel Strip 2.70 mtr 8,184 5,500 22,097 14,850
3 Stoping Buckle ( Yoke for Stainless Steel Strip ) 4.00 bh 3,080 3,300 12,320 13,200
4 Compression Joint LVTC + Heat Shink 35 - 70 mm2 4.00 bh 29,623 11,000 118,492 44,000

Transportasi
Transportasi Darat dan Laut 1.00 set 200 200

Jumlah 13 413,543 186,298

14 Grounding / Pentahanan SKUTR ( GTR )

1 Stainless Steel Strip 3.60 mtr 8,184 5,500 29,462 19,800
2 Stoping Buckle ( Yoke for Stainless Steel Strip ) 5.00 bh 3,080 3,300 15,400 16,500
3 Link 3.00 bh 2,596 792 7,788 2,376
4 Pipa Galvanized 3/4" - 3 meter 1.00 btg 139,480 6,600 139,480 6,600
5 Tap Connector Al/CU 35-50/25-35 mm2 1.00 bh 29,623 1,584 29,623 1,584
6 Earthing rod ( Ground Rod ) 3/4 u / TR lengkap Clamp 1.00 bh 83,380 53,064 83,380 53,064
7 Copper Conductor NYY 35 mm2 8.00 mtr 49,907 5,544 399,256 44,352

Transportasi
Transportasi Darat dan Laut 1.00 set 200 200

Jumlah 14 704,389 144,476

 SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN VOLUME MATERIAL UPAH MATERIAL UPAH
( Rp. ) ( Rp. ) ( Rp. ) ( Rp. )
1 2 3 4 5 6=3x4 7=3x5

15 Down Guy/Treckschoor Komplit pd. T. Besi ( E-1 )

1 Band Pole Brace 3-4" 2.00 set 14,806 6,600 29,612 13,200
2 Turn Buckle Spanscroef 5/8" 2.00 bh 14,806 1,650 29,612 3,300
3 Wire Clip 6.00 bh 7,601 1,980 45,606 11,880
4 Bolt & Nut M 16x300+Washer Galvanis 4.00 bh 16,060 2,640 64,240 10,560
5 Guy Insulator TR 1.00 bh 35,798 19,800 35,798 19,800
6 Guy Wire 35 mm2 14.00 Mtr 5,654 1,320 79,156 18,480
7 Anchor Rod 5/8" x 2400 mm Tahanan Trek Schoor TR 1.00 set 85,580 33,000 85,580 33,000
8 Beton Blok Untuk Trek TR 1.00 bh 85,800 33,000 85,800 33,000
9 Kaos Baja / Guy Wire Timble 1.00 bh 4,510 1,320 4,510 1,320

Transportasi
Transportasi Darat dan Laut 1.00 set 200 200

Jumlah 15 459,914 144,740

16 Span Guy/Kontramas Komplit pd. T. Besi ( E-2 )

1 Band Pole Brace 3-4" 2.00 set 14,806 6,600 29,612 13,200
2 Turn Buckle Spanscroef 5/8" 2.00 bh 14,806 1,650 29,612 3,300
3 Wire Clip 8.00 bh 7,601 1,980 60,808 15,840
4 Bolt & Nut M 16x300+Washer Galvanis 1.00 bh 16,060 2,640 16,060 2,640
5 Guy Insulator TR 1.00 bh 35,798 19,800 35,798 19,800
6 Guy Wire 35 mm2 14.00 Mtr 5,654 1,320 79,156 18,480
7 Anchor Rod 5/8" x 2400 mm Tahanan Trek Schoor TR 1.00 set 85,580 33,000 85,580 33,000
8 Beton Blok Untuk Trek TR 1.00 bh 85,800 33,000 85,800 33,000
9 Kaos Baja / Guy Wire Timble 2.00 bh 4,510 1,320 9,020 2,640

Transportasi
Transportasi Darat dan Laut 1.00 set 200 200

Jumlah 16 431,446 142,100

17 Strut Pole / drugschoor Komplit pd Tiang Besi ( E-3 )

1 Pipa Galvanized 1,5 inchi 2 meter u / druck 1.00 bh 53,306 6,600 53,306 6,600
2 Band For Brace 7- 8" 3.00 bh 53,306 6,600 159,918 19,800
3 UNP 100X50X6X200 mm u / Adaptor/ Strut pole 1.00 set 60,016 19,800 60,016 19,800
4 Double Clamp 8x3" 1.00 bh 60,016 19,800 60,016 19,800
5 Beton Blok untuk Trek TR 1.00 bh 85,800 33,000 85,800 33,000

Transportasi
Transportasi Darat dan Laut 1.00 set 200 200

Jumlah 17 419,056 99,200

ARGA SATUAN BAHAN DAN UPAH

ANGUNAN GENSET BESERTA JARINGANNYA DI 10 KABUPATEN/KOTA SE-PROVINSI RIAU

JUMLAH
HARGA
( Rp. )
8

JARINGAN TEGANGAN RENDAH

2,367,475
77,000
104,500

2,548,975

28,831

28,831

101,948
16,421
12,760

131,129

135,916
16,421
12,760

165,097

124,894
36,947
25,520
6,776
85,085

279,222
JUMLAH
HARGA
( Rp. )
8

203,896
32,842
25,520
341,968

604,226

249,788
32,842
12,760

295,390

124,894
16,421
12,760
162,492
101,948

418,515

124,894
135,916
16,421
12,760

289,991

124,894
16,421
12,760
132,264

286,339
JUMLAH
HARGA
( Rp. )
8

124,894
428,340
11,250
16,456
36,947
25,520
6,776

650,183

249,788
16,421
12,760
162,492

441,461

374,682
36,947
25,520
162,492

599,641

49,262
31,900
10,164
146,080
31,207
136,444
443,608

848,665
JUMLAH
HARGA
( Rp. )
8

42,812
32,912
57,486
74,800
55,598
97,636
118,580
118,800
5,830

604,454

42,812
32,912
76,648
18,700
55,598
97,636
118,580
118,800
11,660

573,346

59,906
179,718
79,816
79,816
118,800

518,056
 HARGA SATUAN BAHAN DAN UPAH
PROGRAM : PEMBINAAN DAN PENGEMBANGAN BIDANG KETENAGALISTRIKAN
PEKERJAAN : PENGADAAN DAN PEMBANGUNAN GENSET BESERTA JARINGANNYA DI 10 KABUPATEN/KOTA SE-PROVINSI RIAU
LOKASI : DESA BATANG NILO KECIL , KEC. PELALAWAN
TAHUN ANGGARAN : 2008

HARGA SAT. HARGA SAT.

NO URAIAN PEKERJAAN SAT BAHAN UPAH
( Rp. ) ( Rp. )
1 2 3 4 5
JARINGAN TEGANGAN RENDAH
1 Tiang Besi 9 m - 100 daN btg 2,240,040 127,435
2 LVTC 3 x 35 + 1 x 25 mm2 mtr 25,817 3,014
3 Manchet Concrete bh 71,500 33,000
4 Suspension/Small Angle Ass. (Komp + Plastic Strip ) set 68,948 33,000
5 Stailess Steel Strip mtr 8,184 5,500
6 Stoping Buckle ( Yoke For Stailess Steel Strip ) bh 3,080 3,300
7 Large Angle Assembly ( Komp + Plastic Strip ) set 91,916 44,000
8 DeadendAssembly ( Komp + Plastic Strip + Pipa PVC ) set 86,878 38,016
9 Link bh 2,596 792
10 Dead End Protection For Twisted Lengkap Pipa PVC bh 74,085 11,000
11 Tap Connector 50/70 mm2 for LVTC bh 31,746 1,320
12 Pipa Galvanized 3/4" - 3 meter btg 139,480 6,600
13 Compression Joint LVTC + Heat Shink 70 mm bh 29,623 11,000
14 Earthing rod ( Ground Rod ) 3/4 u / TR lengkap Clamp bh 83,380 53,064
15 Copper Conductor NYY 35 mm2 mtr 49,907 5,544
16 Guy Insulator ( untuk TR ) bh 35,798 19,800
17 Band Pole ( Galvanized ) for Guy Wire setr 14,806 6,600
18 Dead end Tubes for LVTC bh 74,085 33,000
19 Guy Wire 35 mm2 mtr 5,654 1,320
20 Eye Bolt & Nut M 16 x 300 + Washer ( Galv ) bh 16,060 2,640
21 Pipa Galvanized Dia. 1,5" - 2 meter btg 53,306 6,600
22 Cat, Goni + Aspal btg 49,500 27,500
23 Turn Buckle 5/8 btg 14,806 1,650
25 Pipa PVC (Tube) 1,5 - 60 cm btg 9,750 1,500
26 Tap Connector Al/CU 35 - 50 / 25 - 35 mm2 bh 29,623 1,584
27 Wire Clip bh 7,601 1,980
28 Anchor Rod 5/8" x 2400 mm Tahanan Trek Schoor TR set 85,580 33,000
29 Beton Blok Untuk Trek TR set 85,800 33,000
30 Kaos Baja / Guy Wire Timble set 4,510 1,320
31 Band For Brace 7- 8" set 53,306 6,600
32 UNP 100 x 50 x 6 x 200 mm u / Adaptor/ Strut pole set 60,016 19,800
33 Double Clamp 8 x 3" set 60,016 19,800

Pekanbaru, 15 Mei 2008

CV. Geometric Tehnik

Ir. Arsdi Risdal

Direktur