PEKERJAAN
LOKASI
TH. ANGGARAN
: 2008
NO
1
URAIAN
2
PEKERJAAN PERSIAPAN
Rp.
II
Rp.
III
PEMBUATAN MANHOLE
Rp.
IV
Rp.
MECHANICAL ELECTRICAL
Rp.
VI
PENGETESAN PIPA
Rp.
VII
Rp.
SUB TOTAL =
Rp.
PPN 10 % =
Rp.
TOTAL =
Rp.
DIBULATKAN =
Rp.
TERBILANG :
BOQ
(BILL OF QUANTITY)
PEKERJAAN
LOKASI
TH. ANGGARAN
NO.
I
1
2
3
4
5
PEKERJAAN PERSIAPAN
Pengukuran Ulang
Uitzet
Pembersihan lapangan
Papan nama proyek
Direksi keet / gudang
SATUAN
VOLUME
HARGA SATUAN
(Rp)
JUMLAH HARGA
(Rp)
m
Ls
Ls
Ls
Ls
5,102
1
1
1
1
m
m
m
Ls
m3
m3
m3
m3
m3
m3
m3
m2
m2
m2
1,840
3,262
1
4,052.00
278.61
2,968.63
88.01
527.99
131.08
747.08
3,128.40
3,128.40
350.00
Unit
Unit
89
7
Jumlah I
II
1
2
3
4
5
6
7
8
9
10
11
12
13
14
m3
m3
m3
m2
m3
m3
m3
Ls
Unit
m
65.73
13.15
4.05
1.35
3.60
6.35
1.35
1.00
1.00
2
V
1
2
3
4
5
MECHANICAL ELECTRICAL
Pengadaan dan Pemasangan Pompa Air Limbah Kap. 10 Lt/dt
Pengadaan dan Pemasangan Panel (2 unit)
Pembuatan Rumah Panel & meter KWH PLN
Pengadaan dan Pemasangan Kabel Udara
Voltage Regulator 20 KVA 3 Phase (lengkap dng kabel)
J u m l a h VI
unit
unit
unit
m
unit
2
1
1
700
1
Ls
5,102
175
VI PENGETESAN PIPA
1 Pengetesan Pipa
J u m l a h VII
VII PEMASANGAN SAMBUNGAN RUMAH
1 Pemasangan sambungan rumah/Pipa service/Tersier
J u m l a h VIII
JUMLAH I+II+III+IV+V+VI+VII
Rp
REF
1
SNI 03-2835-2002
HARGA SAT
5.00
38,675.00
44,200.00
Jumlah
SNI 03-2835-2002
38,675.00
44,200.00
Jumlah
SNI 03-2835-2002
38,675.00
44,200.00
Jumlah
SNI 03-2835-2002
0.5000
0.0500
org
org
38,675.00
44,200.00
0.1920
0.0192
org
org
30,000.00
44,200.00
1.2000
0.3000
0.0100
m3
org
org
60,780.00
30,000.00
44,200.00
Jumlah
SNI 03-2835-2002
1 M3 URUGAN KEMBALI
Pekerja
Mandor
Jumlah
SNI 03-2835-2002
1 M3 URUGAN PASIR
Pasir Urug
Pekerja
Mandor
Jumlah
URAIAN
KOEF
SAT
HARGA SAT
2
3
4
5.00
1 M3 BALOK BETON BERTULANG (150 KG BESI + BEGISTING ) CAMPURAN 1:2:3
Kayu Hutan
0.3200
m3
1,093,950.00
Paku
3.2000
kg
14,590.00
Besi beton polos
150.0000
kg
12,760.00
Kawat beton
2.2500
kg
14,590.00
Semen PC ( 40 kg )
8.0750
zak
37,000.00
Split pecah mesin 2/3
0.7800
m3
121,550.00
pasir Beton
0.5200
m3
182,330.00
Kayu Hutan 8 cm/4 m
0.1200
m3
1,093,950.00
Plywood
2.8000
kg
103,320.00
Kayu Hutan 8 cm/4 m
0.5120
m3
1,093,950.00
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
5.8000
0.3500
2.8000
1.0500
0.4200
0.1850
org
org
org
org
org
org
30,000.00
38,675.00
38,675.00
38,675.00
41,438.00
44,200.00
Jumlah
SNI 03-3435-2002
SNI 03-3435-2002
SNI 03-3435-2002
Tukang Kayu
Tukang Besi
Kepala Tukang
Mandor
1.0400
1.0500
0.2450
0.1650
org
org
org
org
38,675.00
38,675.00
41,438.00
44,200.00
0.0400
0.3000
0.3000
0.2600
0.0260
0.0050
m3
kg
oh
oh
oh
oh
1,093,950.00
14,590.00
30,000.00
38,675.00
41,438.00
44,200.00
m3
kg
m3
lbr
m3
oh
oh
oh
oh
1,093,950.00
14,590.00
1,093,950.00
103,320.00
1,093,950.00
30,000.00
38,675.00
41,438.00
44,200.00
m3
kg
m3
lbr
m3
oh
oh
oh
oh
1,093,950.00
14,590.00
1,093,950.00
103,320.00
1,093,950.00
30,000.00
38,675.00
41,438.00
44,200.00
kg
kg
oh
oh
oh
oh
12,760.00
14,590.00
30,000.00
38,675.00
41,438.00
44,200.00
Kg
m3
925.00
182,330.00
Jumlah
SNI 03-3435-2002
SNI 03-3435-2002
Jumlah
SNI 03-3435-2002
0.0300
0.4000
0.0200
0.3500
0.0960
0.3200
0.3300
0.3300
0.0060
Jumlah
SNI 03-3435-2002
SNI 03-3435-2002
388.0000
0.6500
Koral Beton
Pekerja
Tukang Batu
Kepala Tukang
Mandor
0.6500
6.0000
1.0000
0.1000
0.3000
m3
org/hari
org/hari
org/hari
org/hari
121,550.00
30,000.00
38,675.00
41,438.00
44,200.00
336.0000
0.5400
0.8100
6.0000
1.0000
0.1000
0.3000
Kg
m3
m3
org/hari
org/hari
org/hari
org/hari
925.00
182,330.00
121,550.00
30,000.00
38,675.00
41,438.00
44,200.00
Kg
m3
m3
org/hari
org/hari
org/hari
org/hari
925.00
182,330.00
121,550.00
30,000.00
38,675.00
41,438.00
44,200.00
Jumlah
SNI 03-3435-2002
1 m3 Beton 1 Pc : 2 Ps : 3 kr
Semen Portland
Pasir Muntilan
Koral Beton
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Jumlah
SNI 03-3435-2002
Jumlah
ANALISA BIAYA PEKERJAAN PONDASI
NO
1
SNI 03-2836-2002
URAIAN
2
1 M3 PASANGAN PONDASI BATU KALI 1 : 4
Batu belah 15/20
Semen Portland
Pasir pasang
Pekerja
Tukang batu
Kepala tukang batu
Mandor
KOEF
3
SAT
4
HARGA SAT
5.00
1.1000
163.0000
0.5200
1.5000
0.6000
0.0600
0.7500
m3
Kg
m3
org
org
org
org
69,280.00
925.00
115,470.00
30,000.00
38,675.00
38,675.00
44,200.00
1.2000
0.3000
0.7800
0.3900
0.0390
0.0390
m3
m3
org
org
org
org
69,280.00
115,470.00
30,000.00
38,675.00
41,438.00
44,200.00
Jumlah
SNI 03-2836-2002
NO
1
SNI 03-2837-2002
URAIAN
KOEF
2
3
1 M2 PASANGAN BATU MERAH 1/2 BATA, 1 : 2
Batu merah
70.0000
PC ( 50 kg )
18.9500
Pasir pasang
0.0380
Pekerja
0.3200
Tukang Batu
0.1000
Kepala tukang batu
0.0100
Mandor
0.0150
SAT
4
HARGA SAT
5.00
bh
Kg
m3
org
org
org
org
430.00
925.00
115,470.00
30,000.00
38,675.00
41,438.00
44,200.00
bh
zak
m3
org
org
org
org
430.00
925.00
115,470.00
30,000.00
38,675.00
41,438.00
44,200.00
bh
zak
m3
org
org
org
org
430.00
37,000.00
115,470.00
30,000.00
38,675.00
41,438.00
44,200.00
0.1768
0.0210
0.2600
0.2000
0.0200
0.0130
zak
m3
org
org
org
org
37,000.00
115,470.00
30,000.00
38,675.00
41,438.00
44,200.00
0.1600
0.0190
0.4000
0.2000
0.0200
0.0200
zak
m3
org
org
org
org
42,500.00
76,520.00
30,000.00
38,675.00
41,438.00
44,200.00
0.1200
0.1800
0.0200
kg
kg
org
32,820.00
32,820.00
30,000.00
Jumlah
SNI 03-2837-2002
SNI 03-2837-2002
SNI 03-2837-2002
SNI 03-2837-2002
SNI 03-3436-2002
1 M2 PENGECATAN BESI
Cat Dasar
Cat Penutup
Pekerja
Tukang cat
Kepala tukang cat
Mandor
0.0420
0.0042
0.0025
org
org
org
38,675.00
41,438.00
44,200.00
Jumlah
SNI 03-2837-2002
SNI 03-2837-2002
GAN
KEL
JUMLAH
6=(3x5)
15,470.00
1,768.00
PLAT 30
PLAT 25
BLK 25/50
25 50
BLK 20/50
20 50
KL 25/30
25 30
KL 20/20 20 20
SLOOF 30/70 30 70
100 30
100 25
17,238.00
20,343.05
2,324.92
22,667.97
24,171.88
2,762.50
26,934.38
19,337.50
2,210.00
21,547.50
5,760.00
848.64
6,608.64
72,936.00
9,000.00
442.00
82,378.00
JUMLAH
6=(3x5)
NG ) CAMPURAN 1:2:3
350,064.00
46,688.00
1,914,000.00
32,827.50
298,775.00
94,809.00
94,811.60
131,274.00
289,296.00
560,102.40
43,439.76
8,687.95
713,400.00
250,000.00
1,015,527.71
6,205.68
1,241.14
287,800.00
250,000.00
545,246.82
1.5
1.4
1.1
0.8
2
2.6
2.5
174,000.00
13,536.25
108,290.00
40,608.75
17,403.96
8,177.00
4,174,663.46
NG ) CAMPURAN 1:2:3
262,548.00
46,688.00
1,914,000.00
32,827.50
298,775.00
94,809.00
94,811.60
175,032.00
289,296.00
840,153.60
168,000.00
13,536.25
102,102.00
40,608.75
16,575.20
8,530.60
4,398,293.50
40,222.00
40,608.75
10,152.31
7,293.00
2,394,310.41
43,758.00
4,377.00
9,000.00
10,055.50
1,077.39
221.00
68,488.89
43,758.00
5,836.00
16,409.25
36,162.00
210,038.40
9,000.00
12,762.75
1,367.45
265.20
335,599.05
32,818.50
5,836.00
21,879.00
36,162.00
105,019.20
9,600.00
12,762.75
13,674.54
265.20
238,017.19
342,444.44
792,500.80
2,120,976.24
3,255,921.48
1,190,085.95
792,500.80
2,120,976.24
4,103,562.99
1,677,995.27
792,500.80
2,120,976.24
4,591,472.31
342,444.44
743,792.50
777,691.29
1,863,928.23
1,190,085.95
743,792.50
777,691.29
2,711,569.74
1,677,995.27
743,792.50
777,691.29
3,199,479.06
13,398.00
218.85
210.00
270.73
29.01
13.26
14,139.84
358,900.00
118,514.50
1555382.576
79,007.50
180,000.00
38,675.00
4,143.80
13,260.00
792,500.80
310,800.00
98,458.20
98,455.50
180,000.00
38,675.00
4,143.80
13,260.00
743,792.50
9,250.00
4,740.58
53,482.00
34,500.00
773.50
82.88
265.20
103,094.16
JUMLAH
6=(3x5)
76,208.00
150,775.00
60,044.40
45,000.00
23,205.00
2,320.50
33,150.00
390,702.90
83,136.00
34,641.00
23,400.00
15,083.25
1,616.08
1,723.80
159,600.13
Rp
2,537,192
JUMLAH
6=(3x5)
30,100.00
17,528.75
4,387.86
9,600.00
3,867.50
414.38
663.00
66,561.49
30,530.00
436.79
6,547.15
15,000.00
9,668.75
1,035.95
2,210.00
65,428.63
60,200.00
24,560.60
10,738.71
19,500.00
7,735.00
828.76
1,326.00
124,889.07
6,541.60
2,424.87
7,800.00
7,735.00
828.76
574.60
25,904.83
6,800.00
1,453.88
12,000.00
7,735.00
828.76
884.00
29,701.64
3,938.40
5,907.60
600.00
1,624.35
174.04
110.50
12,354.89
RD (MENGGUNAKAN BURUH)
3,464,000.00
2,431,000.00
1,823,400.00
200,000.00
132,600.00
38,675.00
2,970,000.00
324,112.65
11,383,787.65
28,459.47
GGUNAKAN BURUH)
6,806,800.00
2,431,000.00
1,914,450.00
893,410.00
978,460.00
2,107,190.80
405,000.00
62,899,200.00
265,200.00
232,050.00
116,025.00
5,940,000.00
232,050.00
972,337.95
86,193,173.75
61,566.55
L
0.125
0.1
0.075
0.04
0.21
0.3
0.25
V
8.00
10.00
13.33
25.00
4.76
3.33
4.00
1
1
1
1
1
1
1
16
0.00020106
0.00020106
0.00020106
0.00020106
0.00020106
TULANGAN
BJ 7.8
19
8
5.02655E-05
7800
5.02655E-05
7800
5.02655E-05
7800
5.02655E-05
7800
5.02655E-05
7800
0.00028353
7800
#REF!
#REF!
JML
16
6
6
8
8
8
12
19
8
10
10
10
10
10
16
16
VOL (KG)
UTAMA BEGEL
75.278 5.8811
94.097 5.489
167.28 4.3128
313.66 3.1366
59.744 7.8414
117.95
#REF!
TOTAL
81.159
99.586
171.6
316.79
67.586
77
95
170
315
60
120
145
8
8
5
5
10
85
103
175
320
70
NO.
I
1.
:
:
PASARAN BEBAS
KOTA PEKALONGAN
JENIS BAHAN
BAHAN DASAR
BATU KALI
Bulat Utuh
Bulat Belah
Pecah
Pecah
Pecah
Pecah
Pecah
Batu abu
SATUAN
5/7
3/5
2/3
1/2
0,5
HARGA
MINIMUM
(Rp)
m3
m3
m3
m3
m3
m3
m3
m3
60,780.00
69,280.00
121,550.00
121,550.00
121,550.00
127,630.00
127,630.00
139,780.00
2.
KERIKIL
Timbun
Sawur/ Koral
Beton
0.5/1
Beton
0.1/2
Beton
0.2/3
Biasa
Tras Giling
m3
m3
m3
m3
m3
m3
m3
65,000.00
80,000.00
127,630.00
127,630.00
121,550.00
95,000.00
150,000.00
3.
BATU BATA
ex lokal
m3
430.00
4.
PASIR
Urug
Pasang
Beton
m3
m3
m3
60,780.00
115,470.00
182,330.00
5.
TANAH
Padas
Liat
m3
m3
57,500.00
42,540.00
6.
KAPUR
Pasang
Semen merah
m3
m3
109,400.00
100,000.00
7.
PORTLAND CEMEN
40 kg
50 kg
Tiga Roda 40 kg
Tiga Roda 50 kg
Semen Putih 40 kg
Semen Putih 50 kg
Semen Warna
m3
m3
m3
m3
m3
m3
m3
37,000.00
46,250.00
33,500.00
41,000.00
55,000.00
67,000.00
7,000.00
Kayu Hutan
m3
1,093,950.00
Plywood
Lb
103,320.00
10 Kayu Bakar
m3
97,240.00
11 Cat Besi
Kg
32,820.00
kg
kg
kg
12,760.00
16,000.00
13,070.00
KETERANGAN
Paku
kg
14,590.00
Kawat Beton
kg
14,590.00
Aspal
kg
9,360.00
m
m
m
m
m
46,950.00
90,920.00
139,160.00
221,210.00
344,380.00
Panjang 6 m
Panjang 6 m
Panjang 6 m
Panjang 6 m
Panjang 6 m
m
m
m
m
m
60,500.00
80,666.67
133,833.33
147,583.33
165,000.00
Panjang 6 m
Panjang 6 m
Panjang 6 m
Panjang 6 m
Panjang 6 m
Set
64,822.53
VII. B A H A N P I P A
1. Pipa PVC SDR 41
Pipa PVC DN 110 ( 4" )
Pipa PVC DN 160 ( 6" )
Pipa PVC DN 200 ( 8" )
Pipa PVC DN 250 ( 10" )
Pipa PVC DN 315 ( 12" )
2.
VIII PERALATAN
1 Mesin Gilas
NO.
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
12.
13.
14.
15.
16.
17.
18.
19.
20.
21.
22.
:
:
JENIS BAHAN
Pekerja
Mandor
Tukang Listrik
Tukang Kayu
Kepala tukang kayu
Tukang batu
Kepala tukang batu
Tukang besi
Kepala tukang besi
Tukang cat
Kepala tukang cat
Tukang plitur
Tukang jalan
Tukang gali
Tukang masak aspal
Tukang leideng
Masinis
Pembantu masinis
Penjaga api
Penjaga malam
Sopir
Pembantu sopir
PASARAN BEBAS
KOTA PEKALONGAN
SATUAN
Hr
Hr
Hr
Hr
Hr
Hr
Hr
Hr
Hr
Hr
Hr
Hr
Hr
Hr
Hr
Hr
Hr
Hr
Hr
Hr
Hr
Hr
HARGA
MINIMUM
KETERANGAN
(Rp)
30,000.00
44,200.00
38,675.00
38,675.00
41,438.00
38,675.00
41,438.00
38,675.00
41,438.00
38,675.00
41,438.00
38,675.00
38,675.00
38,675.00
38,675.00
38,675.00
40,000.00
30,000.00
35,000.00
30,000.00
38,675.00
33,150.00
NO.
I
1
2
3
4
5
PEKERJAAN PERSIAPAN
Pengukuran Ulang
Uitzet
Pembersihan lapangan
Papan nama proyek
Direksi keet / gudang
SATUAN
VOLUME
HARGA SATUAN
(Rp)
m
Ls
Ls
Ls
Ls
5,102
1
1
1
1
2,000.00
2,175,000.00
2,500,000.00
150,000.00
1,500,000.00
10,204,400.00
2,175,000.00
2,500,000.00
150,000.00
1,500,000.00
16,529,400.00
m
m
m
Ls
m3
m3
m3
m3
m3
m3
m3
m2
m2
m2
1,840.20
3,262.00
1.00
4,052.00
278.61
2,968.63
88.01
527.99
131.08
747.08
3,128.40
3,128.40
350.00
55,166.25
106,831.00
163,513.00
36,498,490.61
26,934.38
22,667.97
21,547.50
82,378.00
54,694.00
1,863,928.23
25,000.00
28,459.47
61,566.55
68,195.00
196,590,406.20
533,379,406.00
36,498,490.61
109,138,087.50
6,315,523.12
63,966,543.91
7,249,893.37
28,878,014.14
244,323,712.13
18,677,000.00
89,032,603.21
192,604,803.40
23,868,250.00
1,550,522,733.59
Unit
Unit
89.00
7.00
1,275,000.00
2,050,000.00
113,475,000.00
14,350,000.00
127,825,000.00
Jumlah I
II
1
2
3
4
5
6
7
8
9
10
11
12
13
14
JUMLAH HARGA
(Rp)
Jumlah III
IV
1
2
3
4
5
6
7
8
9
10
m3
m3
m3
m2
m3
m3
m3
Ls
Unit
m
65.73
13.15
4.05
1.35
3.60
6.35
1.35
1.00
1.00
2.00
22,667.97
11,333.99
159,600.13
103,094.16
3,255,921.48
4,103,562.99
4,591,472.31
500,000.00
400,000.00
750,000.00
1,489,965.67
148,996.57
647,098.74
139,331.75
11,731,085.09
26,037,107.17
6,203,079.09
500,000.00
400,000.00
1,500,000.00
48,796,664.08
V
1
2
3
4
5
MECHANICAL ELECTRICAL
Pengadaan dan Pemasangan Pompa Air Limbah Kap. 10 Lt/dt
Pengadaan dan Pemasangan Panel (2 unit)
Pembuatan Rumah Panel & meter KWH PLN
Pengadaan dan Pemasangan Kabel Udara
Voltage Regulator 20 KVA 3 Phase (lengkap dng kabel)
Jumlah V
unit
unit
unit
m
unit
2.00
1.00
1.00
700.00
1.00
46,181,250.00
28,170,000.00
7,500,000.00
54,000.00
38,707,875.00
92,362,500.00
28,170,000.00
7,500,000.00
37,800,000.00
38,707,875.00
204,540,375.00
Ls
5,102.20
2,500.00
12,755,500.00
12,755,500.00
175.00
96,800.00
16,940,000.00
16,940,000.00
VI PENGETESAN PIPA
1 Pengetesan Pipa
J u m l a h VI
VII PEMASANGAN SAMBUNGAN RUMAH
1 Pemasangan sambungan rumah/Pipa service/Tersier
J u m l a h VII
JUMLAH I+II+III+IV+V+VI+VII
Rp 1,977,909,672.66
1.12
5.6
8
LOKASI
TH. ANGGARAN
: 2008
NO
1
URAIAN
2
PEKERJAAN PERSIAPAN
Rp.
16,529,400.00
II
Rp.
1,550,522,733.59
III
PEMBUATAN MANHOLE
Rp.
127,825,000.00
IV
Rp.
48,796,664.08
MECHANICAL ELECTRICAL
Rp.
204,540,375.00
VI
PENGETESAN PIPA
Rp.
12,755,500.00
VII
Rp.
16,940,000.00
SUB TOTAL =
Rp.
1,977,909,672.66
PPN 10 % =
Rp.
197,790,967.27
TOTAL =
Rp.
2,175,700,639.93
DIBULATKAN =
Rp.
1,900,000,000.00