bill of quantity (boq)

KEGIATAN : Pengadaan Jaringan Instalasi Listrik DesaPEKERJAAN : Perencanaan Pengadaan Jaringan Instalasi Listrik Desa PLN AREA : PAMEKASANLOKASI : Dsn. Batu Tampe Timur dan Dsn. Batu Tampe Barat Ds. Bunten Timur Kec. Ketapang

Kabupaten SampangTAHUN ANGGARAN : 2015

BIAYA PPN 10% JUMLAH(Rp) (Rp) (Rp)

1 BIAYA PEMBANGUNAN TIANG BETON (Btg) 44 331.900.300 33.190.030 365.090.330 2 BIAYA PEMBANGUNAN JTM (kms) 1156 315.770.909 31.577.091 347.347.999 3 BIAYA PEMBANGUNAN JTR (kms) 1172 91.140.898 9.114.090 100.254.988 4 BIAYA PEMBANGUNAN GTT (Unit) 1 138.376.625 13.837.663 152.214.288

877.188.732 87.718.873,15 964.907.605 Sertifikat Laik Operasi (SLO) 30.000.000

JUMLAH TOTAL 994.907.605 DIBULATKAN 994.900.000

Terbilang : Sembilan Ratus Sembilan Puluh Empat Juta Sembilan Ratus Ribu RupiahSumenep, 2015

REKAPITULASI RENCANA ANGGARAN BIAYA

SATPEMBANGUNAN VOLUMEKODE

BILL OF QUANTITY (BOQ)

Diperiksa :Pejabat Pelaksana Teknis

Kegiatan (PPTK)

MOH. HAIRIL FADILLAH, SHNIP. 19661012 198603 1 005

Mengetahui :Pejabat Pembuat Komitmen

(PPK)

A.TAUFIKURRAHMAN, SHNIP. 19730607 199803 1 010

Menyetujui :Kepala Badan Pemberdayaan

Masyarakat Sampang

Drs. MOHAMMAD AMIRUDDINPembina Utama Muda

NIP. 19610121 199102 1 001

Dibuat Oleh :Penawar

Kontraktor PelaksanaPT. /CV. ...........................

.................................Direktur

KEGIATAN : Pengadaan Jaringan Instalasi Listrik DesaPEKERJAAN : Perencanaan Pengadaan Jaringan Instalasi Listrik Desa VOLUME : 44 BtgPLN AREA : PAMEKASANLOKASI : Dsn. Batu Tampe Timur dan Dsn. Batu Tampe Barat Ds. Bunten Timur Kec. Ketapang

HARGA SATUAN (Rp) HARGA ANGKUT (Rp) HARGA PASANG (Rp) JUMLAH HARGA (Rp)MATERIAL MATERIAL MATERIAL MATERIAL

1 Concrete Pole Type 13 - 350 daN + E Btg 6.528.100 1.980.000 1.315.000 39.292.400 2 Concrete Pole Type 13 - 350 daN Btg 6.325.700 1.980.000 1.315.000 182.793.300 3 Concrete Pole Type 11 - 200 daN Btg 3.629.200 1.565.000 1.246.000 6.440.200 4 Concrete Pole 9 M - 200 daN + E Btg 3.067.900 1.080.000 1.177.000 5.324.900 5 Concrete Pole 9 M - 200 daN Btg 2.903.500 1.080.000 1.177.000 98.049.500

JUMLAH Btg 331.900.300

PERINCIAN BIAYA KONSTRUKSIBILL OF QUANTITY (BOQ)

Kabupaten Sumenep

NO NAMA MATERIAL SAT VOLUME

44

4191119

KEGIATAN : Pengadaan Jaringan Instalasi Listrik DesaPEKERJAAN : SUTM - 20KVVOLUME : 1156 kmsPLN AREA : PAMEKASANLOKASI : Dsn. Batu Tampe Timur dan Dsn. Batu Tampe Barat Ds. Bunten Timur Kec. Ketapang

VOLUME JUMLAHTOTAL MATERIAL JASA MATERIAL JASA (Rp)

A. POLE SUPPORTER & ACCESSORIES1 Pemasangan Guy Wire Murni S 15 1.154.500 78.585 17.317.500 1.178.775 18.496.275 2 Pemasangan Horizontal Guy Wire Murni S 1 1.462.500 192.075 1.462.500 192.075 1.654.575 3 Pemasangan Strut Pole S 0 923.300 189.270 - - -

Perincian material sesuai lampiran SUTM-1 JUMLAH A 18.780.000 1.370.850 20.150.850

B. POLE TOP ARRANGEMENT1 Konstruksi - TM - 1 S 12 1.732.800 63.165 20.793.600 757.980 21.551.580 2 Konstruksi - TM - 2 S 4 3.489.500 107.295 13.958.000 429.180 14.387.180 3 Konstruksi - TM - 4 S 1 3.250.200 134.835 3.250.200 134.835 3.385.035 4 Konstruksi - TM - 4X S 2.743.741 146.490 - - - 5 Konstruksi - TM - 4XC S 0 9.777.600 69.800 - - - 6 Konstruksi - TM - 5 S 0 5.890.800 192.630 - - - 7 Konstruksi - TM - 8 S 0 5.533.600 153.720 - - - 8 Konstruksi - TM - 8X S 0 4.000.700 87.780 - - - 9 Konstruksi - TM - 8XC S 1 10.232.700 511.635 10.232.700 511.635 10.744.335 10 Konstruksi - TM - 10 S 6 7.390.700 369.535 44.344.200 2.217.210 46.561.410 11 Konstruksi - TM - 10X S 5.265.400 45.915 - - - 12 Konstruksi - TM - 10XC S 0 10.429.970 65.655 - - - 13 Konstruksi - TM - TP2 S 0 - 244.155 - - - 14 Konstruksi - TM - TP2A S 0 - 149.520 - - - 15 Konstruksi - TM - TP3 S 187.320 - - - 16 Konstruksi - TM - TP3A S 169.400 - - -

Perincian material sesuai SUTM-2 JUMLAH B 92.578.700 4.050.840 96.629.540

C. CONDUCTOR & ACCESSORIES1 AAAC/S 1 x 150 Sqmm M 3.537 45.500 5.000 160.949.880 17.686.800 178.636.680 2 Compression Joint Sleeve 150 Sqmm B 65.400 29.520 - - - 3 Steel Wire 22 mm M 1168 7.500 5.000 8.756.700 5.837.800 14.594.500 4 Ground wire clamp B - 14.500 5.000 - - - 5 BC Conductor 50 mm M 21 77.300 5.000 1.653.834 106.975 1.760.809 6 Verlink Stuck Pipa 3" - 5 mtr S 733.170 22.560 - - - 7 Double Arm bolt & nut M16 x 350 S 34.100 4.040 - - - 8 Ornament Kabel Band 6" S 109.260 9.930 - - - 9 Bolt & Nut M 16 x 70 B 12.500 1.350 - - -

JUMLAH C 171.360.414 23.631.575 194.991.989

D. GROUNDING & ACCESSORIES1 Earthing Rod 16mm 2,5 Mtr + Clamp B 11 51.100 5.110 562.100 56.210 618.310 2 Terminal lug 50 B 11 18.200 1.820 200.200 20.020 220.220

JUMLAH D 762.300 76.230 838.530

E. Pengangkutan Material ton/m3 3,160 1.000.000 3.160.000 JUMLAH HARGA MATERIAL 283.481.414 JUMLAH HARGA KONSTRUKSI 29.129.495 JUMLAH HARGA ANGKUTAN 3.160.000 TOTAL HARGA 315.770.909

Ket:-Harga belum termasuk PPN

PERINCIAN BIAYA KONSTRUKSI

#REF!


JUMLAH HARGA (Rp)NO. URAIAN PEKERJAAN SAT

Konsultan Perencana

HARGA SATUAN (Rp)

PAKET PEKERJAAN : Pengadaan Jaringan Instalasi Listrik DesaPEKERJAAN : SUTM 20 KVVOLUME : 1156 kmsLOKASI : Dsn. Batu Tampe Timur dan Dsn. Batu Tampe Barat Ds. Bunten Timur Kec. Ketapang

Lampiran SUTM-1

MURNI NUMPANG MURNI NUMPANG15 1 0

1 Guy Insulator B 15 1 16 65.000 1.040.000 2 Preformed termination 35 Sqmm guy wire B 60 6 66 45.600 3.009.600 3 Galv. Steel Stranded Wire 35 Sqmm M 165 30 195 16.400 3.198.000 4 Beton Block 40 x 40 x 10 B 15 1 16 124.100 1.985.600 5 U Bolt + steel plate S 15 1 16 87.500 1.400.000 6 Guy rod 2,5 mtr - D = 15 mm B 15 1 16 216.700 3.467.200 7 Square washer B 0 0 3.000 - 8 Single GW band - 8" S 15 0 15 86.300 1.294.500 9 Pipa pelindung 3/4" - 2 mtr - Medium (t+1,4) B 15 1 16 71.900 1.150.400

10 Single arm band - 8"+Nut S 0 0 95.900 - 11 Strut arm U/TM B 0 0 91.100 - 12 Guy wire thimble for 35 Sqmm B 15 2 17 5.900 100.300 13 Turn buckle 3/4" / Turn buckle type eye B 15 1 16 99.600 1.593.600 14 Wire clip S 15 1 16 5.900 94.400 15 Bolt & Nut M 16 x 70 B 30 1 0 31 14.400 446.400 16 Strut tie 2 mtr / Pipa Bajong B 0 0 213.500 - 17 Single Gwband - 10" B 0 0 99.500 -

BIAYA KONSTRUKSI / SET Rp. 78.585 192.075 189.270 JULAH BIAYA MATERIAL Rp. 17.317.500 1.462.500 - MATERIAL 18.780.000 JUMLAH BIAYA KONSTRUKSI Rp. 1.178.775 192.075 - KONSTRUKSI 1.370.850

TOTAL 20.150.850

PERINCIAN PENGGUNAAN MATERIAL POLE SUPPORTER

JUMLAH HARGA (Rp.)SATJENIS MATERIALNO. JUMLAH

HARGA SATUAN MATERIAL (Rp.)GW - B HGW - B STRUT POLE

PERINCIAN MATERIAL

KEGIATAN : Pengadaan Jaringan Instalasi Listrik DesaPEKERJAAN : SUTM 20 KVVOLUME : 1156 kmsLOKASI : Dsn. Batu Tampe Timur dan Dsn. Batu Tampe Barat Ds. Bunten Timur Kec. Ketapang

Lampiran SUTM-2

HARGA SATUANTM-1 TM-2 TM-4 TM-4X TM-4XC TM-5 TM-8 TM-8X TM-8XC TM-10 TM-10X TM-10XC TM TP2 TM TP2A MATERIAL

12 4 1 0 0 0 0 0 1 6 0 0 0 0 (Rp.)MATERIAL PROLISDES

1 Cross Arm 3000 NP 10 Typr Tarik 0 0 0 518.900 - 2 Arm Tie Tipe 900 3/4" 0 0 0 61.200 - 3 Double Arm Bolt & Nut M16x400+Washer 0 0 0 61.200 - 4 Line Tap Conector 240/150/70/35 0 43.200 - 5 Cross arm 2000 type tumpu B 12 8 0 20 396.400 7.928.000 6 Cross arm 2000 type tarik B 2 0 0 0 0 2 24 0 0 0 28 396.400 11.099.200 7 Arm Tie Tipe 750 3/4" B 12 8 2 0 0 0 0 2 24 0 0 0 48 38.300 1.838.400 8 Bolt & Nut M16x400+Washer (Double Arm) B 24 12 4 0 0 0 0 2 24 0 66 43.200 2.851.200 9 Bolt & Nut M16x50/16x120+washer S 12 24 0 0 36 13.800 496.800 10 20 KV Pin (Pin Post) Insulator+Steel Pin S 36 24 0 0 0 0 12 0 0 0 0 72 346.700 24.962.400 11 Aluminium bending ware 3,2 mm M 54 36 0 0 0 0 18 0 0 0 0 108 7.600 820.800 12 Aluminium Tape 4,0 mm M 72 48 0 0 0 0 24 0 0 0 0 144 13.200 1.900.800 13 Strain Insulator 20 KV B 3 0 0 0 0 0 3 36 0 0 0 0 42 476.700 20.021.400 14 Ball Clevis / Socket eye S 3 0 0 0 0 0 3 36 0 0 0 0 42 57.500 2.415.000 15 HV Band Strap S 3 0 0 3 38.300 114.900 16 Bolt & Nut M16x140 + Washer B 3 0 0 0 0 0 3 36 0 0 0 0 42 22.900 961.800 17 Dead End Clamp ( Strain Clam ) B 3 0 0 0 0 3 36 0 0 0 42 81.500 3.423.000 18 U Strap S 2 0 0 6 8 38.300 306.400 19 Cross Arm Clevis/Susp. VEE/Band Strap B 0 0 0 0 0 3 36 0 0 39 38.300 1.493.700 20 Line tap connector 150/70/35 B 0 0 0 0 3 18 0 0 0 21 89.300 1.875.300 21 Terminal Lug 150 CU/AL B 0 50.900 - 22 Double Arm Band & Nut + Washer B 0 0 1 6 0 0 0 0 7 141.600 991.200 23 Arm Tie Band+Bolt & Nut M16x50+Washer B 0 0 0 1 6 0 0 0 0 7 100.200 701.400 24 Strain Clamp/Preformed Termnt 70mm S 0 0 61.700 - 25 Cut Out Switch 22KV-100A+Bracket S 0 3 0 3 2.047.800 6.143.400 26 Fuse Link 100 A S 0 3 3 72.500 217.500 27 Bolt & Nut M16x500+Washer (Double Arm) S 0 0 146.900 - 28 Terminal Lug 70-CU/AL B 0 6 0 6 55.200 331.200 29 Plat wire type A B 12 0 0 0 0 1 0 0 13 37.900 492.700 30 Plat wire type B B 4 1 0 5 54.100 270.500 31 Plat wire type C B 6 6 54.100 324.600 32 Kausen B 12 4 1 0 0 0 0 0 1 6 0 0 24 6.500 156.000 33 Preformed grip 22mm B 8 1 0 12 21 40.100 842.100 34 Wire Clip B 24 24 5500 132.000

Biaya Konstruksi / Set Rp. 63.165 107.295 134.835 ###### 69.800 192.630 153.720 87.780 511.635 369.535 45.915 65.655 244.155 149.520

JUMLAH BIAYA KONSTRUKSI Rp. 757.980 429.180 134.835 - - - - 511.635 2.217.210 - - - - KONSTRUKSI 4.050.840

JUMLAH BIAYA MATERIAL Rp. 20.793.600 13.958.000 3.250.200 - - - - 10.232.700 44.344.200 - - - - MATERIAL 92.578.700

TOTAL 96.629.540

PERINCIAN PENGGUNAAN MATERIAL POLE TOP ARRANGEMENT

NO. JENIS MATERIAL JUMLAH HARGA (Rp.)JUMLAH MATERIAL

Sat

uan


KONSTRUKSI

KEGIATAN : Pengadaan Jaringan Instalasi Listrik DesaPEKERJAAN : SUTR TWISTED CABLEVOLUME : 1172 kmsPLN AREA : PAMEKASANLOKASI : Dsn. Batu Tampe Timur dan Dsn. Batu Tampe Barat Ds. Bunten Timur Kec. Ketapang

MATERIAL JASA MATERIAL JASAA. POLE ACCESSORIES

A.I. GROUNDING TR( DALAM) 1 S1 Ground Rod 1,5 Mtr+Clamp 1 S 1 182.700 182.700 - 182.700 2 A3C 70 Sqmm Pengganti BC 50 Sqmm 1,5 M 2 90.500 181.000 - 181.000 3 Compresion Connector for Grounding 70 mm 1 B 1 30.500 30.500 - 30.500 4 Terminal LugAl - 70 2 S 2 44.400 88.800 - 88.800 5 Bolt M. 12 + Washer 2 S 2 13.800 27.600 - 27.600 6 Biaya Konstruksi 1 S 1 41.730 - 41.730 41.730

A.II GROUNDING TR (LUAR) 0 S1 Ground Rod 1,5 Mtr + Clamp 2 S 0 182.700 - - - 2 A3C 70 Sqmm Pengganti BC 50 Sqmm 7,5 M 0,5 90.500 45.250 - 45.250 3 Compresion Connector for Grounding 70 mm 1 B 0 30.500 - - - 4 Pipa air 3/4"-3 meter : t = 1,8 ram 1 B 0 211.100 - - - 5 Stainless Steel Strap 20 x 0,7 mm (@ 0,75 mtr) 2 M 0 16.700 - - - 6 Link 2 B 0 3.500 - - - 7 Stopping Buckle 2 B 0 2.300 - - - 8 Biaya Konstruksi 1 S 0 49.950 - - -

JUMLAH A 555850 41730 597.580 B. POLE SUPPORTER ACCESSORIES1 Pemasangan Guy Wire Murni S 9 829.600 61.590 7.466.400 554.310 8.020.710 2 Pemasangan Horizontal Guy Wire Murni S 0 - 81.975 - - - 3 Pemasangan Strut Pole S 1 456.900 40.980 456.900 40.980 497.880

Perincian Material sesuai lampiran SUTR-1 JUMLAH B 7.923.300 595.290 8.518.590 C. POLE ARRANGEMENT (SUTR)1 Konstruksi TR - 1 S 10 103.090 21.720 1.030.900 217.200 1.248.100 2 Konstruksi TR - 2 S 9 150.360 33.375 1.353.240 300.375 1.653.615 3 Konstruksi TR - 3 S 1 213.770 36.735 213.770 36.735 250.505 4 Konstruksi TR - 3A S 141.570 36.735 - - - 5 Konstruksi TR - 4 S 36.375 - - - 6 Konstruksi TR - 4A S 69.210 - - - 7 Konstruksi TR - 5 S 30.675 - - - 8 Konstruksi TR - 6 S 0 413.000 24.630 - - - 9 Konstruksi TR - 6A S 0 473.970 24.630 - - - 10 Konstruksi TR - 7 S 73.215 - - -

Perincian material sesuai lampiran SUTR-2 JUMLAH C 2.597.910 554.310 3.152.220 D. CONDUCTOR & ACCESSORIES1 LVTC 3x35+1x25 Sqmm M 37.900 1.170 - - - 2 Insulated Non Tension Joint 35 Sqmm B 29.200 38.720 - - - 3 Insulated Tension Joint 25 Sqmm B 29.200 38.720 - - - 4 LVTC 3x70+1x50 Sqmm M 1195 61.700 1.750 73.758.648 2.092.020 75.850.668 5 Insulated Non Tension Joint 70 Sqmm B 4 75.800 38.720 303.200 154.880 458.080 6 Insulated Tension Joint 50 Sqmm B 1 54.100 38.720 72.133 51.627 123.760

JUMLAH D 74.133.981 2.298.527 76.432.508 E. PENGANGKUTAN MATERIAL ton/m3 3,050 800.000 2.440.000

85.211.041 3.489.857 2.440.000

91.140.898

#REF!


JUMLAH HARGA ANGKUTANTOTAL HARGA

JUMLAH HARGA (Rp)JUMLAH (Rp)

#REF!

VOLUME TOTAL

HARGA SATUAN (Rp)


#REF!

#REF!

#REF!

JUMLAH HARGA MATERIALJUMLAH HARGA JASA

NO. URAIAN PEKERJAANVOL. PER SET

SAT.

PAKET PEKERJAAN : Pengadaan Jaringan Instalasi Listrik DesaPEKERJAAN : SUTR TWISTED CABLEVOLUME : 1172 kmsLOKASI : Dsn. Batu Tampe Timur dan Dsn. Batu Tampe Barat Ds. Bunten Timur Kec. Ketapang

Lampiran SUTR - 1

MURNI NUMPANG MURNI NUMPANG9 0 1

1 Preformed termination 22 Sqmm gyuy wire B 18 0 18 40.100 721.800 2 Galv. Steel Stranded Wire 22 Sqmm M 90 0 90 14.400 1.296.000 3 Beton Block 40 x 40 x 10 B 9 0 9 124.100 1.116.900 4 U Bolt + steel plate S 9 0 9 87.500 787.500 5 Guy rod 1,8 mtr - D = 16 mm B 9 9 124.800 1.123.200 6 Single Arm Square washer B 0 3.000 - 7 Single GW band - 5" S 9 2 11 52.200 574.200 8 Pipa pelindung 3/4" - 2 mtr - Medium ( t=1 ) B 9 0 9 71.900 647.100 9 Single arm band - 5" + Nut S 1 1 91.700 91.700

10 Guy Wire thimble for 22 mm B 9 9 5.900 53.100 11 Turn buckle 5/8" / type eye eye S 9 9 104.300 938.700 12 Wire clip B 9 0 9 5.900 53.100 13 Bolt & Nut M 16 x 75 S 18 0 18 14.400 259.200 14 Strut arm ( t = 4 ) B 1 1 64.700 64.700 15 Guy Wire Band + Bolt & Nut M16 x 50 mm B 0 0 97.500 - 16 Expanding Anchor B 0 0 119.100 - 17 Span Schroef 5/8" B 0 0 97.100 - 18 Single Arm Band & Nut M16 + Washer S 1 1 91.700 91.700 19 Single GW Band+Bolt & Nut M 16x75 S 2 2 52.200 104.400

Biaya Konstruksi / Set Rp. 61.590 81.975 40.980

Jumlah Biaya Jasa Rp. 554.310 - 40.980 KONSTRUKSI 595.290 Jumlah Biaya Material Rp. 7.466.400 - 456.900 MATERIAL 7.923.300

TOTAL 8.518.590

- Harga belum termasuk PPN

PERINCIAN PENGGUNAAN MATERIAL POLE SUPPORTER

JENIS MATERIALNO. JUMLAH HARGA SATUAN MATERIAL (Rp.)JUMLAH HARGA

( Rp. )SETGW - B HGW - B SP

PERINCIAN MATERIAL

KEGIATAN : Pengadaan Jaringan Instalasi Listrik DesaPEKERJAAN : SUTR TWISTED CABLEVOLUME : 1172 kmsLOKASI : Dsn. Batu Tampe Timur dan Dsn. Batu Tampe Barat Ds. Bunten Timur Kec. Ketapang

Lampiran SUTR-2

TR-1 TR-2 TR-3 TR-3A TR-4 TR-4A TR-5 TR-6 TR-6A TR-710 9 1 0 0 0

1 Small Angle Assembly ( SAA ) S 17 17 73.100 1.242.700 2 Large Angle Assembly ( LAA ) S 8 0 0 8 124.800 998.400 3 DeadEnd Assembly ( DEA ) S 1 0 0 0 1 89.900 89.900 4 Bundled End Assembly ( BEA ) S 1 1 80.300 80.300 5 Compresion Connector Alluminium 35 mm B 0 0 0 34.700 - 6 Stainless Steel Strip M 15 13,5 3 0 0 0 31,5 16.700 526.050 7 Protective plastic tape M - 2 2 1.600 3.200 8 Stoping Buckle B 34 18 4 0 56 2.300 128.800 9 L i n k B 2 0 2 3.500 7.000 10 Tension Braket S11 Strain Clam S

Biaya Konstruksi / Set Rp. 21.720 33.375 36.735 36.735 #### 69.210 #### 24.630 24.630 ####

Jumlah Biaya Jasa Rp. 217.200 300.375 36.735 - - - - - - - JASA 554.310 Jumlah Biaya Material Rp. 1.030.900 1.353.240 213.770 - - - - - - - MATERIAL 2.597.910

TOTAL 3.152.220

PERINCIAN MATERIAL POLE TOP ARRANGEMENT

HARGA SATUAN

MATERIAL

JUMLAH HARGA (Rp.)

K O N S T R U K S INO. JENIS MATERIAL SAT. JUMLAH MATERIAL


PAKET PEKERJAAN : Pengadaan Jaringan Instalasi Listrik DesaPEKERJAAN : Transformator 3 PH 20 KVVOLUME : 1 SetPLN AREA : PAMEKASANLOKASI : Dsn. Batu Tampe Timur dan Dsn. Batu Tampe Barat Ds. Bunten Timur Kec. Ketapang

1 2 3 4 5 6 7 8 9A. TIANG BETON :1 Concrete Pole Type 11 - 350 daN 1 B

JUMLAH AB. POLE TOP ARRANGEMENTI KONSTRUKSI ( TM-1/70) 1 S1 Arm tie 750 - 3/4" pipe 1 B 1 40.200 40.200 - 40.200 2 Double arm Bolt & Nut M.16x350 2 S 2 28.400 56.800 - 56.800 3 Bolt & Nut M.16x50 1 S 1 11.300 11.300 - 11.300 4 Cross arm UNP 10 - 2000 type Tumpu 1 B 1 359.000 359.000 - 359.000 5 20 KV Pin Insulator 3 S 3 323.000 969.000 - 969.000 6 Alluminium bending wire 6 M 6 8.000 48.000 - 48.000 7 Alluminium tape 4,5 M 5 13.800 69.000 - 69.000 8 Square Washer 2 B 2 3.100 6.200 - 6.200 9 Biaya Konstruksi 1 S 1 63.165 - 63.165 63.165

JUMLAH B 1.559.500 63.165 1.622.665 C. CONDUCTOR + PROTECTION 1 S1 24 kV LA - 5 kA 3 S 3 2.047.800 6.143.400 6.143.400 2 20 kV Cut Out 100 A - 24 kV 3 S 3 2.047.800 6.143.400 - 6.143.400 3 Line Tape 70/70 AL 3 B 3 93.800 281.400 - 281.400 4 BC 50 Sqmm 16 M 16 88.900 1.422.400 - 1.422.400 5 Compresion Connector for Grounding 50 3 B 3 40.200 120.600 - 120.600 6 Terminal Lug 50 mm - Cu 15 B 15 18.200 273.000 - 273.000 7 Terminal Lug 70 mm - Cu 6 B 6 19.300 115.800 - 115.800 8 Biaya Konstruksi 1 S 1 117.180 - 117.180 117.180

JUMLAH C 14.500.000 117.180 14.617.180 D. GROUNDING : (Luar) 2 S1 Earthing Rod 16mm - 2,5 + clamp 2 S 4 51.100 204.400 - 204.400 2 BC 50 Sqmm 32 M 64 88.900 5.689.600 - 5.689.600 3 Terminal Lug Cu 50 6 B 12 18.200 218.400 - 218.400 4 Stainless steel strap 20x0,7mm, a=10mtr 2 N 4 19.300 77.200 - 77.200 5 Stopping buckle 2 S 4 2.100 8.400 - 8.400 6 link 4 S 8 3.500 28.000 - 28.000 7 Pipa air 3/4"-4 mtr. U/pelindung, t=1,4mm 1 B 2 211.100 422.200 - 422.200 8 Biaya konstruksi 1 S 2 110.880 - 221.760 221.760

JUMLAH D 6.648.200 221.760 6.869.960 E. RANGKA TEMPAT DUDUK1 Rangka tempat duduk trafo 1 tiang 50 kva-160KVA 1 S 1 4.476.000 805.350 4.476.000 805.350 5.281.350

JUMLAH E 4.476.000 805.350 5.281.350 F. LV. PANEL : ( 1 Tiang ) 1 S - 1 LV Panel 2 Group 1 S 1 16.427.100 16.427.100 16.427.100 2 NYY 4x70 Sqmm - Output 14 M 14 502.000 7.028.000 7.028.000 3 NYY 1x150 Sqmm - Input 34 M 34 277.100 9.421.400 9.421.400 4 Terminal Lug Cu 70 mm 8 B 8 24.900 199.200 199.200 5 Terminal Lug Cu 150 mm 8 B 8 50.900 407.200 407.200 6 NYA 50 Sqmm (LV Panel ke Ground) 2 M 2 99.500 199.000 199.000 7 Pipa air 2"-3 mtr (medium) 2 B 2 577.600 1.155.200 1.155.200 8 Pipa air 3"-5 mtr (medium) 1 B 1 857.800 857.800 857.800 9 Pipa air 3/4"-1 mtr (Grounding LV panel)) 1 B 1 234.000 234.000 234.000 10 U Bow PVC 2" 4 B 4 61.200 244.800 244.800 11 U Bow PVC 3" 2 B 2 129.500 259.000 259.000 12 Comp. Joint Bimetal Al/Cu - 50/70 mm 8 B 8 36.800 294.400 294.400

Dudukan LV PanelCross arm UNP 8-900 (u/ dudukan LV Panel) t=4 mm 2 B 2 134.300 268.600 268.600 Klem Begel U-9/10" (6x38) tebal 4 mm 2 B 2 65.000 130.000 130.000 Bolt & Nut M 16 x 50 8 B 8 10.800 86.400 86.400 DUDUKAN LV PIPACross arm UNP 8-500 (u/ dudukan Pipa) t=4 mm 2 B 2 92.400 184.800 184.800 Klem Begel U-9/10" (6x38) tebal 4 mm 2 B 2 58.500 117.000 117.000 Klem Begel U-3" (6x38) tebal 4 mm 2 B 2 17.300 34.600 34.600 Klem Begel U-2" (6x38) tebal 4 mm 4 B 4 10.800 43.200 43.200 Bolt & Nut M 16 x 50 16 B 16 10.800 172.800 172.800

13 Biaya Konstruksi 1 S 1 531.720 - 531.720 531.720 JUMLAH F 37.764.500 531.720 38.296.220

G. TRANSFORMER SETTING : 11 Trafo Dist. 20 kV - 50 kVA - B2 - S2 Trafo Dist. 20 kV - 100 kVA - B2 1 S 1 66.523.900 805.350 66.523.900 805.350 67.329.250 3 Pondasi Type A 1

- Galian Tanah Kedalaman 2 m 1,521 M3 1,521 67.200 102.211 102.211 - Urugan Kembali Galian Tanah 0,608 M3 0,608 14.188 8.632 8.632 - Pondasi Beton K175 1,331 M3 1,331 1.207.638 1.607.216 1.607.216 - Bekisting 4,993 M2 4,9933 149.520 746.598 746.598

JUMLAH G 66.523.900 805.350 69.793.907 H. PENGANGKUTAN MATERIAL ton/m3 4,360 1.000.000 4.360.000

131.472.100 2.544.525 4.360.000

138.376.625

Ket: Harga tersebut belum termasuk PPN 10 %


JUMLAH (Rp.)

JUMLAH MATERIALJUMLAH JASA

VOL. TOTAL MATERIAL JASA MATERIAL

VOL. PER SET

SAT.

JUMLAH ANGKUTANTOTAL HARGA

NO. URAIAN PEKERJAANJUMLAH HARGA (Rp.)HARGA SATUAN (Rp.)

JASA

KEGIATAN : Pengadaan Jaringan Instalasi Listrik DesaPekerjaan : Perencanaan Pengadaan Jaringan Instalasi Listrik Desa Lokasi : Dsn. Batu Tampe Timur dan Dsn. Batu Tampe Barat Ds. Bunten Timur Kec. Ketapang

: Kabupaten SampangTahun Anggaran : 2015

No Jenis Barang Harga SatuanTIBET

1 Concrete Pole Type 13 - 350 daN + E Btg 6.528.100 2 Concrete Pole Type 13 - 350 daN Btg 6.325.700 3 Concrete Pole Type 11 - 200 daN Btg 3.629.200 4 Concrete Pole 9 M - 200 daN + E Btg 3.067.900 5 Concrete Pole 9 M - 200 daN Btg 2.903.500

SUTM - 1 Guy Insulator B 65.000 2 Preformed termination 5 Sqmm guy wire B 45.600 3 Galv. Steel Stranded Wire 35 Sqmm M 16.400 4 Beton Block 40 x 40 x 10 B 124.100 5 U Bolt + steel plate S 87.500 6 Guy rod 2,5 mtr - D = 15 mm B 216.700 7 Square washer B 3.000 8 Single GW band - 8" S 86.300 9 Pipa pelindung 3/4" - 2 mtr - Medium (t+1,4) B 71.900 10 Single arm band - 8"+Nut S 95.900 11 Strut arm U/TM B 91.100 12 Guy wire thimble for 35 Sqmm B 5.900 13 Span Schroef 5/8" B 99.600 14 Wire clip S 5.900 15 Bolt & Nut M 16 x 70 B 14.400 16 Strut tie 2 mtr / Pipa Bajong M 213.500 17 Single Gwband - 10" S 99.500 18 Cross arm 2000 type tumpu B 396.400 19 Cross arm 2000 type tarik B 396.400 20 Arm tie type 750 - pipe 3/4" B 38.300 21 Bolt & Nut M16 x 400 (Double arm) S 43.200 22 Bolt & Nut M 16 x 50 + Washer B 13.800 23 20 KV Pin (Pin Post) Insulator + Steel Pin S 346.700 24 Aluminium bending ware 3,2 mm M 7.600 25 Alluminium tape 4,0 mm M 13.200 26 Strain Insulator 20 KV (Insulator Tarik) S 476.700 27 Socket eye B 57.500 28 HV. Band Strap / Cross Arm Clevis S 38.300 29 Bolt & Nut m16x140 + Washer S 22.900 30 Dead & Clamp ( Strain Clamp ) S 81.500 31 U Strap B 38.300 32 Cross Arm Clevis B 38.300 33 Line Tape Connector 150/70/35 B 89.300 34 Terminal Lug 150 CU/AL B 50.900 35 Double Arm Band & Nut + Washer S 141.600 36 Arm Tie Band+Bolt & Nut M16x50+Washer S 100.200 37 Strain Clamp/Preformed Termination B 61.700 38 Cut Out Switch 22KV-100A +Braket S 2.047.800 39 Fuse Link 100 A B 72.500 40 Bolt & Nut M16x500 + Washer (Double Arm) S 146.900 41 Terminal Lug 150 CU/AL B 55.200 42 AAAC/S 1X150 Sqmm M 45.500 43 Steel Wire 22 mm M 7.500 44 Plat wire type A B 37.900 45 Plat wire type B B 54.100 46 Plat wire type C B 54.100 47 Kausen B 6.500 48 Preformed grip 22mm B 40.100 49 Compression Joint Sleeve 150 Sqmm B 65.400 50 Compresion Joint Connector 150 mm2 B 55.800

- - -

HARGA SATUAN BAHAN DAN UPAH

Satuan

- - -

51 Arm tie band - 8" B 86.300 52 Bolt & Nut M 16 x 70 B 14.400 53 Bolt & Nut M 16 x 120 S 17.900 54 Double arm bolt & nut M16 x 350 S 39.500 55 Square Washer S 3.000 56 Double arm band - 8" B 131.100 57 Cross Arm 3000 NP 10 Type Tarik B 518.900 58 Arm Tie Type 900 Pipe 3/4" B 61.200 59 Double arm bolt & nut M16 x 400+Washer B 43.200 60 Line Tap Connector 240/150/70/35 B 89.300

- SUTR -

1 Preformed termination 22 Sqmm gyuy wire B 40.100 2 Galv. Steel Stranded Wire 25 Sqmm M 14.400 3 Beton Block 40 x 40 x 10 B 124.100 4 U Bolt + steel plate S 87.500 5 Guy rod 1,8 mtr - D = 16 mm B 124.800 6 Square washer B 3.000 7 Single GW band - 5" S 52.200 8 Pipa pelindung 3/4" - 2 mtr - Medium ( t=1 ) B 71.900 9 Single arm band - 5" + Nut S 91.700 10 Guy Wire thimble for 22 mm B 5.900 11 Turn buckle 5/8" / type eye eye S 104.300 12 Wire clip B 5.900 13 Bolt & Nut M 16 x 70 S 14.400 14 Strur arm ( t = 4 ) B 64.700 15 Small Angle Assembly ( SAA ) S 73.100 16 Large Angle Assembly ( LAA ) S 124.800 17 Dead End Assembly ( DEA ) S 89.900 18 Bundled End Assembly ( BEA ) S 80.300 19 Compresion Connector Alluminium 35 mm B 34.700 20 Stainless Steel Strip M 16.700 21 Protective plastic tape M 1.600 22 Stoping Buckle B 2.300 23 L i n k B 3.500 24 Ground Rod 1,5 Mtr+Clamp S 182.700 25 A3C 70 Sqmm Pengganti BC 50 Sqmm M 90.500 26 Compresion Connector for Grounding 70 mm B 30.500 27 Terminal LugAl - 70 S 44.400 28 Bolt M. 12 + Washer S 13.800 29 Pipa air 3/4"-3 meter : t = 1,8 ram B 211.100 30 Stainless Steel Strap 20 x 0,7 mm (@ 0,75 mtr) M 16.700 31 Link B 3.500 32 Stopping Buckle B 2.300 33 LVTC 3x35+1x25 Sqmm M 37.900 34 Insulated Non Tension Joint 35 Sqmm B 29.200 35 Insulated Tension Joint 25 Sqmm B 29.200 36 LVTC 3x70+1x50 Sqmm M 61.700 37 Insulated Non Tension Joint 150 Sqmm B 75.800 38 Insulated Tension Joint 50 Sqmm B 54.100 39 Guy Wire Band + Bolt & Nut M16 x 50 mm B 97.500 40 Expanding Anchor B 119.100 41 Span Schroef 5/8" B 97.100 42 BC Conductor M 77.300 43 Ground Wire Clamp B 14.500

- TRANSFORMATOR 3 PH 20 KV -

1 Arm tie 750 - 3/4" pipe B 40.200 2 Double arm Band 10" Bolt & Nut M.16x350 S 28.400 3 Bolt & Nut M.16x50 S 11.300 4 Cross arm UNP 10 - 2000 type Tumpu B 359.000 5 20 KV Pin Insulator S 323.000 6 Alluminium bending wire M 8.000 7 Alluminium tape M 13.800 8 Square Washer B 3.100 9 24 kV LA - 5 kA S 2.047.800

-

-

-

-

-

-

10 20 kV Cut Out 100 A - 24 kV (pollymer) B 2.047.800 11 Line Tape 70/70 AL B 93.800 12 BC 50 Sqmm M 88.900 13 Compresion Connector for Grounding 50 B 40.200 14 Terminal Lug 50 mm - Cu B 18.200 15 Terminal Lug 70 mm - Cu B 19.300 16 Earthing Rod 16mm - 2,5 + clamp S 51.100 17 BC 50 Sqmm M 88.900 18 Terminal Lug Cu 50 B 18.200 19 Stainless steel strap 20x0,7mm, a=10mtr N 19.300 20 Stopping buckle S 2.100 21 link S 3.500 22 Pipa air 3/4"-4 mtr. U/pelindung, t=1,4mm B 211.100 23 Rangka tempat duduk trafo 1 tiang 50 kva-160KVA S 4.476.000 24 LV Panel 2 Group S 16.427.100 25 NYY 4x70 Sqmm - Output M 502.000 26 NYY 1x150 Sqmm - Input M 277.100 27 Terminal Lug Cu 70 mm B 24.900 28 Terminal Lug Cu 150 mm B 50.900 29 NYA 50 Sqmm (LV Panel ke Ground) M 99.500 30 Pipa air 2"-6 mtr (medium) B 577.600 31 Pipa air 3"-6 mtr (medium) B 857.800 32 Pipa air 3/4"-1 mtr (Grounding LV panel)) B 234.000 33 U Bow PVC 2" B 61.200 34 U Bow PVC 3" B 129.500 35 Comp. Joint Bimetal Al/Cu - 50/70 mm B 36.800 36 Cross arm UNP 8-900 (u/ dudukan LV Panel) t=4 mm B 134.300 37 Klem Begel U-9/10" (6x38) tebal 4 mm B 65.000 38 Bolt & Nut M 16 x 50 B 10.800 39 Cross arm UNP 8-500 (u/ dudukan Pipa) t=4 mm B 92.400 40 Klem Begel U-9/10" (6x38) tebal 4 mm B 58.500 41 Klem Begel U-3" (6x38) tebal 4 mm B 17.300 42 Klem Begel U-2" (6x38) tebal 4 mm B 10.800 43 Bolt & Nut M 16 x 50 B 10.800 44 Trafo Dist. 20 kV - 100 kVA - B2 S 66.523.900 45 Pondasi Type A B 265.400 46 BC Conductor M 77.300 47 Ground Wire Clamp B 14.500

DAFTAR ANALISA BIAYA KONTRUKSI ( ABK ) PEKERJAAN

KEGIATAN : Pengadaan Jaringan Instalasi Listrik DesaPEKERJAAN : Perencanaan Pengadaan Jaringan Instalasi Listrik Desa LOKASI : Dsn. Batu Tampe Timur dan Dsn. Batu Tampe Barat Ds. Bunten Timur Kec. KetapangTAHUN ANGGARAN : 2015VOLUME :

A PERSIAPAN PEMASANGAN PJU 1 LOKASI1 ABK. SNI. 6,4 - 1 M3 Galian tanah keras sedalam 2 M

Upah - Pekerja (Buruh Tak Terampil) 1,000 Oh Rp. 64.000,00 Rp. 64.000,00 - Mandor 0,032 Oh Rp. 100.000,00 Rp. 3.200,00

TOTAL Rp. 67.200,00

2 ABK. SNI. 6,11 - 1 M3 Urugan PasirUpah - Pekerja (Buruh Tak Terampil) 0,300 Oh Rp. 64.000,00 Rp. 19.200,00 - Mandor 0,010 Oh Rp. 100.000,00 Rp. 1.000,00

Bahan - Pasir Urug 1,200 M3 Rp. 143.750,00 Rp. 172.500,00

TOTAL Rp. 192.700,003 ABK. SNI. 6,9 - 1 M3 Urugan kembali galian

Upah - Pekerja (Buruh Tak Terampil) 0,192 Oh Rp. 64.000,00 Rp. 12.288,00 - Mandor 0,019 Oh Rp. 100.000,00 Rp. 1.900,00

TOTAL Rp. 14.188,00

4 ABK. SNI. 6,9 - 1 M3 beton mutu f'c = 14,5 Mpa (K 175); slump (12 2) cm; w/c = 0,66Upah - Pekerja (Buruh Tak Terampil) 1,650 Oh Rp. 64.000,00 Rp. 105.600,00 - Tukang Batu 0,275 Oh Rp. 75.000,00 Rp. 20.625,00 - Kepala Tukang 0,028 Oh Rp. 80.000,00 Rp. 2.240,00 - Mandor 0,083 Oh Rp. 100.000,00 Rp. 8.300,00

Bahan - Semen Portland (PC) 326,000 Kg Rp. 1.711,00 Rp. 557.786,00 - Pasir Beton 0,543 M3 Rp. 457.150,00 Rp. 248.186,74 - Koral Beton (maksimum 30mm) 0,762 M3 Rp. 339.600,00 Rp. 258.843,12 - Air 0,215 M4 Rp. 28.175,00 Rp. 6.057,63

TOTAL Rp. 1.207.638,48

5 ABK. SNI. 6,28 - 1 M2 Pasang bekisting untuk pondasiUpah - Kepala tukang 0,026 Oh Rp. 80.000,00 Rp. 2.080,00 - Mandor 0,005 Oh Rp. 100.000,00 Rp. 500,00 - Tukang kayu 0,260 Oh Rp. 75.000,00 Rp. 19.500,00 - Pekerja (Buruh tak terampil) 0,300 Oh Rp. 64.000,00 Rp. 19.200,00

Bahan - Kayu bekisting 0,040 M3 Rp. 2.530.000,00 Rp. 101.200,00 - Paku biasa 2" - 5" 0,300 kg Rp. 16.100,00 Rp. 4.830,00 - Minyak bekisting 0,100 kg Rp. 22.100,00 Rp. 2.210,00

TOTAL Rp. 149.520,00

6 Upah Pemasangan Tiang 9 mtr - Mandor 0,130 Oh Rp. 100.000,00 Rp. 13.000,00 - Tukang Listrik 0,250 Oh Rp. 85.000,00 Rp. 21.250,00 - Tenaga Terampil 2,000 Oh Rp. 74.000,00 Rp. 148.000,00 - Pekerja (buruh tak terampil) 2,000 Oh Rp. 64.000,00 Rp. 128.000,00 - Sewa Crane 1,000 hari Rp. 592.000,00 Rp. 592.000,00 - Sewa Gledekan 1,000 hari Rp. 275.000,00 Rp. 275.000,00

TOTAL Rp. 1.177.250,00



TOTAL Rp. 1.246.194,44


TOTAL Rp. 1.315.138,89

9 Upah Langsiran Tiang 9 mtr - Pekerja (buruh tak terampil) 2,000 Oh Rp. 64.000,00 Rp. 128.000,00 - Sewa Perahu 1,000 hari Rp. 991.000,00 Rp. 991.000,00 - Sewa Gledekan 1,000 hari Rp. 275.000,00 Rp. 275.000,00

TOTAL Rp. 1.394.000,00

9 Upah Langsiran Tiang 11 mtr - Pekerja (buruh tak terampil) 2,444 Oh Rp. 64.000,00 Rp. 156.444,44 - Sewa Perahu 1,000 Oh Rp. 991.000,00 Rp. 991.000,00 - Sewa Gledekan 1,000 Oh Rp. 275.000,00 Rp. 275.000,00

TOTAL Rp. 1.422.444,44

9 Upah Langsiran Tiang 13 mtr - Pekerja (buruh tak terampil) 2,889 Oh Rp. 64.000,00 Rp. 184.888,89 - Sewa Perahu 1,000 Oh Rp. 991.000,00 Rp. 991.000,00 - Sewa Gledekan 1,000 Oh Rp. 275.000,00 Rp. 275.000,00

TOTAL Rp. 1.450.888,89

DAFTAR HARGA BAHAN DAN UPAH

KEGIATAN : Pengadaan Jaringan Instalasi Listrik DesaPEKERJAAN : Perencanaan Pengadaan Jaringan Instalasi Listrik Desa LOKASI : Dsn. Batu Tampe Timur dan Dsn. Batu Tampe Barat Ds. Bunten Timur Kec. KetapangTAHUN ANGGARAN : 2015VOLUME :

HARGANO. JENIS UPAH / BAHAN SAT (Rp)

I UPAH TENAGA KERJA dan SEWA ALAT1 Mandor. Oh 100.000,002 Pekerja.(buruh terampil) Oh 74.000,003 Pekerja (buruh tak terampil) Oh 64.000,004 Pekerja Listrik Oh 64.000,005 Kepala Tukang Oh 80.000,006 Kepala Tukang Batu Oh 80.000,007 Tukang Listrik Oh 85.000,008 Tukang Batu Oh 75.000,009 Tukang Besi Oh 75.000,00

10 Tukang Kayu Oh 75.000,0011 Tenaga Terampil Oh 75.000,0012 Juru Ukur Oh 75.000,0013 Pembantu Surveyor Oh 64.000,0014 Pembuatan Rambu Lalu Lintas untuk PJU Unit 185.000,0015 Pengukuran Titik Lampu PJU 1 Lokasi Unit 185.000,0016 Elektrical tools Set Set 42.000,0017 Sewa Crane hari 592.000,0018 Concrete Vibrator hari 125.000,0019 Alat Bantu hari 145.500,0020 Sewa Gledekan hari 275.000,0021 Sewa Perahu hari 991.000,00

II DAFTAR HARGA BAHAN1 Minyak Bekisting liter 22.100,002 Pasir Pasang / Beton m3 457.150,003 Pasir Urug Lokal m3 143.750,004 Kayu bekesting. M3 2.530.000,005 Paku Kg. 16.100,006 Semen Portland 40 Kg Kg. 1.711,007 Batu Cor 1/2 M3 339.600,008 Air M3 28.175,00

Sumenep, 2015

149.000,00


Dibuat Oleh :Penawar

Kontraktor PelaksanaPT. / CV. ..........................

..................................Direktur

bill of quantity (boq)

Documents