HPS Pasar Lingkungan Jadi RC - Negosiasi (SPK)

PENYERAHAN LAPORAN & GAMBAR DED PERENCANAAN
PASAR LINGKUNGAN KELURAHAN - KOTA TANGERANG

DINAS PERINDUSTRIAN, PERDAGANGAN DAN KOPERASI
1. LAPORAN PENDAHULUAN
2. LAPORAN ANTARA
3. LAPORAN AKHIR
3.A DRAWING DED - A3
3.B RENCANA KERJA DAN SYARAT & SPESIFIKASI ( RKS )
3.C PERHITUNGAN STRUKTUR BANGUNAN
3.D RENCANA ANGGARAN BIAYA ( RAB )
3.E BILL OF QUANTITIES ( boq )
3.F ANALISA VOLUME PEKERJAAN
3.G SOFT COPY FILE
3.H
3.I
Tanggal
Yang menyerahkan Penerima DOKUMEN

DINAS PERINDUSTRIAN, PERDAGANGAN DAN KOPERASI
REKAPITULASI
RENCANA ANGGARAN BIAYA
PEKERJAAN PEMBUATAN PASAR LINGKUNGAN
DINAS PERINDUSTRIAN DAN PERDAGANGAN - KOTA TANGERANG
TAHUN 2017
NO REKAPITULASI TOTAL
I PEKERJAAN PERSIAPAN Rp.
II PEKERJAAN STRUKTUR BANGUNAN Rp.

PEKERJAAN TANAH Rp. 3,267,721
PEKERJAAN BETON, BESI DAN BEGISTING Rp. 29,454,607
PEKERJAAN BAJA STRUKTUR DAN ATAP RANGKA BAJA Rp. 77,500,963
III PEKERJAAN ARSITEKTUR BANGUNAN PASAR Rp.

PEKERJAAN DINDING DAN PELAPIS DINDING Rp. 10,338,486
PEKERJAAN PINTU DAN JENDELA Rp. 2,971,293
PEKERJAAN PLAFOND Rp. 1,184,308
PEKERJAAN PELAPIS LANTAI Rp. 10,710,797
PEKERJAAN PENGECATAN Rp. 6,124,696
PEKERJAAN SANITAIR Rp. 4,137,037
PEKERJAAN LAIN - LAIN Rp. 265,000
IV PEKERJAAN MEKANIKAL ELEKTRIKAL BANGUNAN PASAR Rp.

PEKERJAAN MEKANIKAL
PEKERJAAN SISTEM PLUMBING AIR BERSIH Rp. 619,718
PEKERJAAN SISTEM PLUMBING AIR KOTOR DAN KOTORAN Rp. 1,304,680
V PEKERJAAN ELEKTRIKAL
PEKERJAAN SISTEM INSTALASI PENERANGAN Rp. 6,596,639
Jumlah Rp.
ppn 10% Rp.

Total Rp.
Dibulatkan Rp.
Terbilang
Seratus sembilan puluh delapan juta rupiah
REKAPITULASI
CANA ANGGARAN BIAYA
N PEMBUATAN PASAR LINGKUNGAN
AN DAN PERDAGANGAN - KOTA TANGERANG
TAHUN 2017
TOTAL (Rp)
25,025,171
110,223,291
35,731,616
8,521,037
179,501,115
17,950,111
197,451,226
197,450,000
sembilan puluh delapan juta rupiah

RENCANA ANGGARAN BIAYA
2017
Kode Harga Satuan

No URAIAN PEKERJAAN Volume SAT (Rp)
Analisa
I PEKERJAAN PERSIAPAN
1 Pek. Pembersihan Lahan A.1.PP-01 90 m2 6,010

2 Pek. Pembuatan Papan Nama Proyek A.2.PP-02 1 bh 299,765
3 Pekerjaan Pengukuran dan Pasang Bouplank A.3.PP-03 55.5 m1 35,757
4 Penyediaan Listrik Kerja dan Air Kerja 2 bln 3,300,000
5 Kantor Direksi keet dan Gudang 2 bln 3,500,000
6 Administrasi Dokumen, Foto Proggres dan Drawing 1 Ls 4,500,000
7 Mobilisasi dan Demobilisasi 1 Ls 4,100,000
TOTAL PEKERJAAN PERSIAPAN
II PEKERJAAN STRUKTUR BANGUNAN
2.1 PEKERJAAN TANAH
1 Pek. Galian Tanah B.1.TN - 01 7.13 m3 80,025

2 Pek. Galian Tanah Septiktank B.2.TN - 02 2.12 m3 116,547
3 Pek. Urugan Pasir h = 5 cm B.3.TN - 03 5.44 m3 310,610
4 Pek. Urugan Tanah kembali B.4.TN - 04 3.28 m3 29,010
5 Pek. Urugan Tanah Peninggian level lantai h = 5 cm + pemadatan B.5.TN - 05 3.15 m3 211,172
Sub Total Pekerjaan Tanah
2.2 PEKERJAAN BETON, BESI DAN BEGISTING

1 Perkerjaan Lantai Kerja ( K100) tb 5 cm C.1.PD - 01 0.64 m3 940,338
2 Pekerjaan Struktur Pondasi Batu Kali
Pek. Pasangan Pondasi Batu Kali C.2.PD - 02 2.64 m3 876,524
Pek. Pasangan Batu Kosong (Aanstumping) C.3.PD - 03 0.88 m3 376,899
Beton K-225 pada :

3 Pekerjaan Struktur Pondasi Setapak Pembesian Ø12mm
Pekerjaan Pondasi Beton Setapak 60 x 60 cm C.12.PD-12 0.82 m3 3,714,050
4 Pekerjaan Kolom Pedestal non Pembesian
Pekerjaan Kolom Beton (Pedestal) 30 x 30 cm C.13.PD-13 1.30 m3 5,447,987
Beton K-175 pada :
5 Pekerjaan Struktur Sloof Pembesian Ø10 mm - 15cm
Pekerjaan Sloof uk 15 x 20 cm C.14.PD-14 1.584 m3 4,273,140
6 Pekerjaan Rabat beton Slab h = 7cm
Pekerjaan Rabat beton + plester + aci D.26.LT-26 114 m2 60,828
Pekerjaan Struktur Beton praktis k 175 pada :

7 Pekerjaan Kolom Praktis 11 x 11 cm C.10.PD-10 0.30 m3 3,955,531
8 Pekerjaan Struktur Ring Balk
Pekerjaan Ring Balk Beton 11 x 11 cm C.11.PD-11 0.33 m3 3,604,604
Sub Total Pekerjaan Beton, Besi dan Begisting
2.3 PEKERJAAN BAJA STRUKTUR DAN ATAP RANGKA BAJA

1 Pekerjaan Kolom Baja
Baja Profil WF 200 x 100 x 3,2 x 4,5 mm C.16.BJ-01 304.0 Kg 19,774
Pek. Base Plate & Plat Stifener 8mm 22.99 Kg 15,500
Kode Harga Satuan
Analisa
2 Pekerjaan Atap Rangka Baja

Baja IWF 200 x 100 x 3,2 x 4,5 mm C.16.BJ-01 300.40 Kg 19,774
CNP C 100 x 50 x 20 x 1,6 mm C.17.BJ-02 476 Kg 18,450
Pek. Pemasangan Ikatan Angin Ø 10 mm 12 bh 55,000
Pek. Pemasangan Trekstang Ø 10 mm 64.32 kg 20,000
Baja IWF 200 x 100 x 3,2 x 4,5 mm (Balok Kuda-kuda) C.16.BJ-01 142.43 Kg 19,774
3 Pekerjaan Balok Cremona CNP Double Tulangan Baja Ø12mm
CNP C 100 x 50 x 20 x 1,6 mm + Besi Beton Polos Ø12mm C.18.BJ-03 304.59 Kg 26,146
4 Pekerjaan Penutup Atap

Pek. Penutup Atap Zinc Alume Gelombang 0,3 C.19.BJ-04 161.20 m2 168,281
Pek. Nok Atap Zinc Alume C.20.BJ-05 20 m1 121,481
5 Pekerjaan Penutup GRC board 6mm + rangka Hollow 50x50
Pek. Listplank Grcboard 30 cm + Rangka hollow 50x50 C.21.BJ-06 36.00 m1 234,109
Pek. Fasade kuda-kuda baja penutup GRCboard 6mm + hollow 50x50 C.22.BJ-07 12.65 m2 450,609
Sub Total Pekerjaan Struktur Atap Rangka Baja
TOTAL PEKERJAAN STRUKTUR
III PEKERJAAN ARSITEKTUR BANGUNAN PASAR

3.1 PEKERJAAN DINDING DAN PELAPIS DINDING
Pek. Dinding Bata Merah 1PC : 4PP + Pedestal D.23.DD-01 39.80 m2 111,417
Pek. Plesteran & Acian Dinding D.24.DD-02 79.60 m2 62,558
Pek. Acian Kolom Pedestal D.25.DD-03 27.00 m2 34,240
Sub Total Pekerjaan Dinding & Plesteran
3.2 PEKERJAAN PINTU DAN JENDELA

Pintu (P1) uk 900 x 210 mm ( Kusen + Daun ) D.32.PJ-02 1 Unit 2,421,293
Pintu (PV1) uk 720 x 210 mm (Km/Wc) D.31.PJ-01 2 Unit 275,000
Sub Total Pekerjaan Pintu & Jendela
3.3 PEKERJAAN PLAFOND

Bahan plafon GRC tb 4mm + rangka HOLLOW pada :
Ruang Pengelola + KM /WC D.30.PL-01 7.24 m2 163,578
Sub Total Pekerjaan Plafond
3.4 PEKERJAAN PELAPIS LANTAI

Pasangan Lantai Keramik 30 x 30 cm ruang pengelola D.28.LT-02 2.88 m2 121,232
Pasangan Lantai Keramik 20 x 20 cm ruang KM /WC D.27.LT-01 3.32 m2 134,180
Pekerjaan Lantai Keramik 30 x 30 cm ruang Dagang D.28.LT-02 81.80 m2 121,232
Sub Total Pekerjaan Pelapis Lantai
3.5 PEKERJAAN PENGECATAN

Cat Interior pada dinding & Plafond - Rg. Pengelola & KM/WC D.33.PC-01 13.67 m2 77,795
Cat Exterior pada
Ruang pengelola dan KM / WC D.34.PC-02 26.8 m2 98,421
Kolom beton Pedestal & Meja Cuci D.34.PC-02 0.33 m2 98,421
Fasade GRCboard D.34.PC-02 12.7 m2 98,421
List Plank GRCboard D.34.PC-02 10.8 m2 98,421
Cat Besi dan Kayu ( Tinner Base )
Kusen dan Daun Pintu ruang Pengelola D.35.PC-03 1 Unit 78,205
Sub Total Pekerjaan Pengecatan
3.6 PEKERJAAN SANITAIR

Closed Jongkok Type CE6 D.36.PC-04 2 bh 423,582
Kode Harga Satuan
Analisa
Septiktank Bata Merah 1 bh 2,500,000
Kran Air toilet + kran kebersihan D.40.ME-05 3 bh 159,708
Kran Air Cuci Daging ( Leher Angsa ) 0 bh 90,000
Floor Drain D.39.ME-04 2 bh 155,375
Sub Total Pekerjaan Sanitair
3.7 PEKERJAAN LAIN - LAIN

Meja Beton Cuci Daging Finish Keramik uk 20 x 20 ( 2 buah) 0 BH 0
Gapura Entrance di aci di profil di cat + LOGO PEMKOT 0 Unit 0
Pemasangan Signage Pasar Lingkungan uk 1m x 2,5 m 1 Unit 265,000
Sub Total Pekerjaan Lain - Lain

TOTAL PEKERJAAN ARSITEKTUR BANGUNAN
IV PEKERJAAN MEKANIKAL ELEKTRIKAL BANGUNAN PASAR
PEKERJAAN MEKANIKAL
4.1 PEKERJAAN SISTEM PLUMBING AIR BERSIH
Penyambungan PDAM 0 Unit 0
Pemipaan air bersih dari meter PDAM menuju ke kran D.37.ME-02 11.70 m1 52,967
Sub Total Pekerjaan Plumbing Air Bersih

4.2 PEKERJAAN SISTEM PLUMBING AIR KOTOR DAN KOTORAN
Pemipaan air kotor & air bekas PVC AW Ø 4" menuju Saluran D.38.ME-03 5.8 m1 125,450
Pemipaan Kotoran PVC AW Ø 4" menuju septiktank D.38.ME-03 4.6 m1 125,450
Sub Total Pekerjaan Air Kotor dan Kotoran

PEKERJAAN ELEKTRIKAL
4.3 PEKERJAAN SISTEM INSTALASI PENERANGAN
Penyambungan Daya PLN 450 w D.47.ME-10 1 unit 1,900,000
Pekerjaan MCB 2gp + kabel Feeder D.41.ME-06 1 Set 652,911
Instalasi Penerangan titk Lampu D.42.ME-07 9 titik 101,677
Instalasi Stop Kontak + stop kontak D.43.ME-08 1 titik 127,273
Armateur lampu PLCE 18 watt D.45.ME-10 3 Set 82,113
Armateur TKO 1X36watt + Seling Penggantung D.46.ME-11 6 bh 448,248
Saklar Ganda D.44.ME-09 2 bh 32,767
Sub Total Pekerjaan Sistem Instalasi Penerangan
TOTAL PEKERJAAN MEKANIKAL ELEKTRIKAL

NA ANGGARAN BIAYA
PEMBUATAN PASAR LINGKUNGAN
N DAN PERDAGANGAN - KOTA TANGERANG
2017
TOTAL
(Rp)
540,900.00
299,765.00
1,984,505.57
6,600,000.00
7,000,000.00
4,500,000.00
4,100,000.00
25,025,170.57
570,578.25
247,079.64
1,689,718.40
95,152.80
665,191.80
3,267,720.89
601,816.39
2,314,024.24
331,671.12
3,045,521.09
7,082,383.22
6,768,653.82
6,934,358.75
1,186,659.20
1,189,519.46
29,454,607.27
6,011,144.00
356,345.00
TOTAL
(Rp)
5,939,959.40
8,782,295.20
660,000.00
1,286,400.00
2,816,339.61
7,963,792.23
27,126,929.44
2,429,622.86
8,427,929.14
5,700,205.66
77,500,962.53
110,223,290.69
4,434,401.24
4,979,593.58
924,491.25
10,338,486.08
2,421,292.60
550,000.00
2,971,292.60
1,184,308.16
1,184,308.16
348,542.05
445,476.16
9,916,778.96
10,710,797.17
1,063,453.75
2,637,673.02
32,478.81
1,249,942.06
1,062,942.86
78,205.06
6,124,695.57
847,164.17
TOTAL
(Rp)
2,500,000.00
479,122.50
-
310,750.00
4,137,036.67
-
-
265,000.00
265,000.00
35,731,616.24
-
619,717.80
619,717.80
727,610.00
577,070.00
1,304,680.00
1,900,000.00
652,911.00
915,093.00
127,273.00
246,340.20
2,689,488.00
65,534.00
6,596,639.20
8,521,037.00
ANALISA HARGA SATUAN PEKERJAAN
Pembangunan Pasar Lingkungan Kota Tangerang - 2016
NO URAIAN KOEF. SAT HARGA SATUAN JUMLAH
A PEKERJAAN PERSIAPAN
1 1 M2 MEMBERSIHKAN LAPANGAN DAN PERATAAN
KEBUTUHAN KOEF. SAT HARGA SATUAN JUMLAH
TENAGA KERJA
1 TUKANG GALI 0.050 OH 92,000 4,600
PP - 01
2 MANDOR / PENGAWAS 0.010 OH 141,000 1,410
Jumlah harga per-satuan pekerjaan 6,010
2 1 BH PAPAN NAMA PROJECT

BAHAN
1 MULTIPLEX 9 MM 120 X 240 0.5 LBR 130,900 65,450
2 KAYU MERANTI JAMBI 400CM 0.028 M3 3,011,250 84,315
PP - 02
3 PENULISAN 1 LS 100,000 100,000

4 ONGKOS PASANG 1 LS 50,000 50,000
3 1 M1 PENGUKURAN DAN BOUWPLANK

BAHAN
1 KASO TERENTANG 5 / 7 X 400 ( KASO ) 0.004 M3 2,451,900 9,808
2 PAPAN KAYU TERENTANG 2 / 20 X 400 0.006 M3 2,451,900 14,711
3 PAKU SEGALA UKURAN 0.020 KG 14,143 283
PP - 03
TENAGA KERJA
1 PEKERJA 0.050 Hr 92,000 4,600
2 TUKANG KAYU 0.050 Hr 113,000 5,650
3 MANDOR / PENGAWAS 0.005 Hr 141,000 705
B PEKERJAAN TANAH
1 1 M3 GALIAN TANAH BIASA SEDALAM SAMPAI 1 METER
TENAGA KERJA
TN - 01
1 PEKERJA 0.7500 Hr 102,000 76,500

2 MANDOR / PENGAWAS 0.0250 Hr 141,000 3,525
2 1 M3 GALIAN TANAH SEDALAM 2 SAMPAI 3 METER

TENAGA KERJA
TN - 02
1 PEKERJA 1.05 Hr 102,000 107,100

2 MANDOR 0.0670 Hr 141,000 9,447
3 1 M3 URUG PASIR BAWAH LANTAI

KEBUTUHAN SATUANKOEF. SAT HARGA SATUAN JUMLAH
BAHAN
1 PASIR URUG 1.2000 M3 234,667 281,600
TN - 03
TENAGA KERJA
1 PEKERJA 0.3000 Hr 92,000 27,600
TN - 0
2 MANDOR 0.0100 Hr 141,000 1,410
4 1 M32 URUG KEMBALI BEKAS GALIAN

TENAGA KERJA
TN - 04
1 PEKERJA 0.30 Hr 92,000 27,600

2 MANDOR 0.01 Hr 141,000 1,410
5 1 M3 URUG TANAH UNTUK PENINGGIAN LEVEL BANGUNAN

BAHAN
1 TANAH URUG 1.2000 M3 121,000 145,200
2 STAMPER 5 HP KAP 1,7 TON 0.9000 JAM 60,000 54,000
TN - 05
TENAGA KERJA
1 PEKERJA 0.1240 Hr 92,000 11,408
2 MANDOR 0.0040 Hr 141,000 564
C PEKERJAAN BETON & BAJA

1 1 M3 PEKERJAAN MEMBUAT LANTAI KERJA BETON MUTU K-100
BAHAN
1 SEMEN PC tiga roda 4.940 ZAK 65,083 321,512
2 PASIR BETON 0.620 M3 316,556 196,264
3 BATU PECAH/ SPLIT 2/3 0.740 M3 289,300 214,082
4 SEWA MOLEN 0.4 JAM 42,000 16,800
PD - 01
TENAGA KERJA
1 PEKERJA 1.650 Hr 92,000 151,800
2 TUKANG BATU 0.250 Hr 102,000 25,500
3 KEPALA TUKANG BATU 0.025 Hr 124,000 3,100

2 1 M3 PEKERJAAN MEMBUAT PONDASI BATU BELAH 1PC: 5PP
BAHAN
1 BATU BELAH ( PONDASI ) 1.20 M3 249,700 299,640
2 SEMEN PC tiga roda 2.72 ZAK 65,083 177,027
3 PASIR PASANG 0.544 M3 321,292 174,783
PD - 02
TENAGA KERJA
1 PEKERJA 1.50 Hr 92,000 138,000
2 TUKANG BATU 0.75 Hr 102,000 76,500
3 MANDOR 0.075 Hr 141,000 10,575

3 1 M3 PEKERJAAN PASANGAN BATU KOSONG (AANSTUMPING)
BAHAN & TENAGA
1 BATU BELAH ( PONDASI ) 1.20 M3 249,700 299,640
PD - 03
2 PEKERJA 0.78 Hr 92,000 71,760

3 MANDOR 0.039 Hr 141,000 5,499

4 1 M PEKERJAAN MEMBUAT BETON MUTU K-225
3
BAHAN
1 PASIR BETON 0.507 M3 316,556 160,494
2 SEMEN ( PC ) tiga roda @ 50kg 11 ZAK 65,083 715,917
PD - 04
TENAGA KERJA
1 PEKERJA 1.80 Hr 92,000 165,600
2 TUKANG BATU 0.2608 Hr 102,000 26,602
4 MANDOR 0.5858 Hr 141,000 82,598
Jumlah harga per-satuan pekerjaan 1,358,349

5 1 M3 PEKERJAAN MEMBUAT BETON MUTU K-175
BAHAN
1 PASIR BETON 0.507 M3 316,556 160,494
2 SEMEN ( PC ) tiga roda @ 50kg 9 ZAK 65,083 585,750
PD - 05
TENAGA KERJA
1 PEKERJA 1.80 Hr 92,000 165,600
2 KEPALA TUKANG BATU 0.2608 Hr 102,000 26,602
3 MANDOR 0.5858 Hr 141,000 82,598

6 1 KG PEKERJAAN PEMBESIAN POLOS
BAHAN & TENAGA
1 BESI BETON POLOS 1.1 Kg 7,886 8,675
PD - 06
2 KAWAT BENDRAT 0.020 Kg 18,621 372

3 PEKERJA 0.015 Hr 92,000 1,380
4 TUKANG BESI 0.005 Hr 113,000 565
7 1 M2 BEGISTING DNG PAPAN + BONGKAR & PENYIRAMAN Jumlah harga per-satuan pekerjaan 11,698
BAHAN & TENAGA
2 PAPAN KAYU TERENTANG 2 / 20 X 400 0.024 M3 2,451,900 58,846
PD -07
3 PAKU SEGALA UKURAN 0.25 KG 14,143 3,536

4 PEKERJA 0.1650 Hr 92,000 15,180
5 TUKANG KAYU 0.394 Hr 113,000 44,522

8 1 M2 BEGISTING DNG TRIPLEK 9MM + BONGKAR & PENYIRAMA
BAHAN & TENAGA
PD -08

4 PEKERJA 0.1650 Hr 92,000 15,180
5 TUKANG KAYU 0.3940 Hr 113,000 44,522
9 1 M BEGISTING KOLOM BETON STRUKTUR
3

BAHAN & TENAGA
PD -09
PD -09
4 PEKERJA 1.1010 Hr 92,000 101,292
5 TUKANG KAYU 3.5440 Hr 113,000 400,472

10 1 M KOLOM BETON PRAKTIS K 175
3

BAHAN & TENAGA
1 ADUKAN BETON K 175 (KONVENTIONAL) 1 M3 1,228,182 1,228,182
PD -10
2 PEMBESIAN BESI POLOS 150 KG 11,698 1,754,631

3 BEGISTING DENGAN PAPAN 5 M2 194,544 972,718

11 1 M3 BALK BETON PRAKTIS K 175
BAHAN & TENAGA
PD -11

3 BEGISTING DENGAN PAPAN 5 M2 194,544 972,718

12 1 M3 PONDASI BETON SETAPAK K 225
BAHAN & TENAGA
PD -12

3 BEGISTING DENGAN TRIPLEK 9MM 2.667 M2 181,513 484,095

13 1 M3 KOLOM BETON 30 / 30 K 225
BAHAN & TENAGA
PD -13

3 BEGISTING KOLOM STRUKTUR 1 M2 1,598,062 1,598,062

14 1 M3 SLOOF BETON 15 / 20 K 175
BAHAN & TENAGA
PD -14
2 PEMBESIAN BESI POLOS 187.1111 KG 11,698 2,188,740

3 BEGISTING DENGAN TRIPLEK 9MM 1 M3 726,052 726,052

15 1M 3
BETON SLAB K 225 WIREMAS M 8
BAHAN & TENAGA
PD -15

2 WIRE MESH M 8 Ø 8X8mm , SPC 20 X 20 CM, 0.7349 LBR 571,500 419,995

16 1 KG PEKERJAAN KONSTRUKSI BAJA IWF + Plat Simpul + Las + Zynkchromate
BAHAN & TENAGA
1 BESI BAJA IWF EX DN SII 1.05 Kg 10,450 10,973
2 MENI / ZYNKCHROMATE 0.04 Kg 33,000 1,320
BJ - 01
3 PEKERJA 0.06 Hr 92,000 5,520

BJ - 01
4 TUKANG BESI 0.0045 Hr 113,000 508
6 ERECTION 1 1,100 1,100

17 1 KG PEKERJAAN KONSTRUKSI GORDING + Plat Simpul + Las + Zynkchromate
BAHAN & TENAGA
1 BESI BAJA PROFIL/ CNP CANAL C 1.02 Kg 9,460 9,649
BJ - 02
3 PEKERJA 0.06 Hr 92,000 5,520

4 TUKANG BESI 0.0045 Hr 113,000 508
6 ERECTION 1 1,100 1,100

18 1 KG PEKERJAAN KONSTRUKSI BALOK CREMONA + TULANGAN Ø12mm + Las + Zynkchromate
BAHAN & TENAGA
1 SPAN SKRUP M12 1.02 Kg 8,500 8,670
2 BESI BETON POLOS 1.1 Kg 7,886 8,675
BJ - 03

4 PEKERJA 0.06 Hr 92,000 5,520
5 TUKANG BESI 0.0045 Hr 113,000 508
7 ERECTION 1 1,100 1,100

19 1 M2 PEKERJAAN ATAP ZYNCALUM GELOMBANG #0.30
BAHAN & TENAGA
1 ATAP ZYNCALUME GELOMBANG #0.30 1 M2 143,000 143,000
2 PAKU PENGIKAT ATAP ZYNCALUME 0.175 Kg 14,143 2,475
BJ - 04
3 SEALENT 0.065 Tube 25,000 1,625

4 PEKERJA 0.0695 Hr 92,000 6,394
5 TUKANG BESI 0.1225 Hr 113,000 13,843
168,281
20 1 M PASANGAN NOK ATAP ZYNCALUM #0.30
1

BAHAN
1 NOK ATAP ZYNCALUM #0,30 1.1 LBR 85,000 93,500
2 PAKU PENGIKAT ATAP ZYNCALUME 0.12 Kg 14,143 1,697
BJ - 05
3 PEKERJA 0.14 Hr 92,000 12,880

4 TUKANG BESI 0.1 Hr 113,000 11,300
5 KEPALA TUKANG BESI 0.008 Hr 122,000 976
121,481
21 1 M1 PEKERJAAN LISTPLANK GRCboard 6MM RANGKA HOLLOW 50 X50 + pengelasan
BAHAN & TENAGA
1 LISPLANK GRC L 30 X 244CM TB 6MM 0.5 LBR 65,000 32,500
2 BESI HOLLOW UK. 50 X 50 X 1,2 0.6 BTG 140,000 84,000
3 PAKU SKRUP 0.12 Kg 14,143 1,697
BJ - 06
4 PENGELASAN 1.76 Kg 9,500 16,720

5 PEKERJA 0.28 Hr 92,000 25,760
6 TUKANG BESI 0.56 Hr 113,000 63,280
234,109
22 1 M2 PEKERJAAN FASADE GRCboard 6MM RANGKA HOLLOW 50 X50 + pengelasan
BAHAN & TENAGA
1 GRC - KALSIBOARD 6 MM 122 X 244 1.1 LBR 150,000 165,000
2 BESI HOLLOW UK. 50 X 50 X 1,2 1.2 BTG 140,000 168,000
3 PAKU SKRUP 0.12 Kg 14,143 1,697
BJ - 07
4 PENGELASAN 1.76 Kg 9,500 16,720

5 PEKERJA 0.28 Hr 92,000 25,760
6 TUKANG BESI 0.56 Hr 113,000 63,280
450,609
D PEKERJAAN ARSITEKTUR BANGUNAN

23 1 M2 PEKERJAAN PAS. BATA MERAH 1/2 BATA ADUKAN 1 : 3
BAHAN & TENAGA
1 BATA MERAH 70 Bh 570 39,875
2 SEMEN ( PC ) tiga roda @ 50kg 0.2874 Zak 65,083 18,705
DD - 01
3 PASIR PASANG 0.040 M3 321,292 12,852

4 PEKERJA 0.30 Hr 92,000 27,600
5 TUKANG BATU 0.100 Hr 102,000 10,200

24 1 M PEKERJAAN PLESTERAN + ACIAN TB 1.5CM ADUKAN 1 : 3
2

BAHAN & TENAGA
DD - 02
2 PASIR PASANG 0.023 M3 321,292 7,390

3 PEKERJA 0.30 Hr 92,000 27,600
4 TUKANG BATU 0.150 Hr 102,000 15,300

25 1 M2 PEKERJAAN ACIAN
BAHAN & TENAGA
1 SEMEN PC tiga roda 0.065 Zak 65,083 4,230
DD - 03
2 PEKERJA 0.200 Hr 92,000 18,400

3 TUKANG BATU 0.100 Hr 102,000 10,200

26 1 M2 PEKERJAAN RABAT BETON 7 cm + PLESTER + ACI
BAHAN & TENAGA
1 PASIR PASANG 0.003 M3 321,292 964
2 PASIR BETON 0.033 M3
316,556 10,446
LT - 01

5 PEKERJA 0.115 Hr 92,000 10,580
6 TUKANG BATU 0.012 Hr 102,000 1,224

27 1 M PEKERJAAN LANTAI KERAMIK Uk. 20X20
2

BAHAN & TENAGA
1 PASIR PASANG 0.03 M3 321,292 9,639
- 02
LT - 02
3 SEMEN WARNA ( COR NAT ) 0.0125 Kg 14,117 176
4 KERAMIK STANDART UK. 20 X 20 CM KW 1 1.05 M2 76,131 79,938
5 PEKERJA 0.2816 Hr 92,000 25,907
6 TUKANG BATU 0.132 Hr 102,000 13,464

28 1 M2 PEKERJAAN LANTAI KERAMIK Uk. 30X30
BAHAN & TENAGA
1 PASIR PASANG 0.03 M3 321,292 9,639
LT - 02
3 SEMEN WARNA ( COR NAT ) 0.0125 Kg 14,117 176

4 KERAMIK STANDART UK. 30 X 30 CM KW 1 1.05 M2 63,800 66,990
5 PEKERJA 0.2816 Hr 92,000 25,907
6 TUKANG BATU 0.132 Hr 102,000 13,464

29 1 M2 PEKERJAAN FLOOR HARDENER
BAHAN & TENAGA
1 FLOOR HARDENER 5.00 Kg 54,200 271,000
LT - 03
2 PEKERJA 0.120 Hr 141,000 16,920

3 TUKANG BATU 0.120 Hr 102,000 12,240
4 KEPALA TUKANG 0.0120 Hr 124,000 1,488
5 MANDOR 0.0060 Hr 141,000 846

30 1 M2 PEKERJAAN PLAFOND GRC 4MM + RANGKA HOLLOW
BAHAN & TENAGA
1 BESI HOLLOW 20 X 40 X 0,7 mm (Plafond) 0.45 Btg 21,908 9,859
2 BESI HOLLOW 40 X 40 X 0,7 mm ( Plafond ) 0.225 Btg 26,125 5,878
3 WALL ANGLE 0.240 Btg 19,360 4,646
4 SUSPENTION ROOD 4MM 0.975 Unit 17,000 16,575
5 PAKU RIFFET 0.018 Dos 165,000 2,970
PL - 01
6 GRC - KALSIBOARD 4 MM 122 X 244 0.432 Lbr 67,100 28,987

7 DRYWALL SCREW 0.040 Dos 55,000 2,200
8 CORNICE ADHESIVE 0.034 Zak 71,500 2,431
9 CATTON TAPE 0.052 Roll 15,000 780
10 PEKERJA 0.374 Hr 92,000 34,408
11 TUKANG KAYU 0.3980 Hr 113,000 44,974

31 1 M3 PEKERJAAN KUSEN PINTU PVC
BAHAN & TENAGA
PJ - 01
1 Pintu PVC 1 Bh 220,000 220,000

2 Upah Pasang 1 Ls 55,000 55,000

32 1 UNITPEKERJAAN KUSEN & DAUN PINTU KAMPER
BAHAN & TENAGA
1 Kusen kayu kamper samarinda oven 0.035 M3 11,013,000 385,455
PJ - 02
2 Daun pintu kayu kamper samarinda oven 1.800 M2 958,132 1,724,638

3 Engel pintu 2.00 Psg 50,000 100,000
4 Kunci dobel slaag 1.00 Psg 211,200 211,200
P
33 1 M2 PEKERJAAN PENGECATAN INTERIOR ( Vinylex ICI)
BAHAN & TENAGA
1 CAT INTERIOR Vinilex 0.28 Kg 61,336 17,174
2 ROLL CAT + BAK 0.01 bh 65,000 650
PC - 01
3 CAT DASAR TEMBOK INTERIOR 0.16 Kg 61,336 9,814

4 AMPLAS 0.50 Lbr 3,644 1,822
5 PEKERJA 0.160 Hr 92,000 14,720
6 TUKANG CAT 0.295 Hr 102,000 30,090

34 1 M PEKERJAAN PENGECATAN EKTERIOR ( Dulux ICI )
2

BAHAN & TENAGA
1 CAT WEATHERSIELD / Dulux ICI 0.28 Kg 135,000 37,800
2 CAT DASAR TEMBOK EKSTERIOR 0.01 bh 65,000 650
PC - 02
3 ROLL CAT + BAK 0.16 Kg 61,336 9,814

4 AMPLAS 0.50 Lbr 3,644 1,822
5 PEKERJA 0.160 Hr 92,000 14,720
6 TUKANG CAT 0.2950 Hr 102,000 30,090

35 1 M PEKERJAAN PENGECATAN KAYU MEMAKAI KUAS
2

BAHAN & TENAGA
1 CAT BESI/KAYU SETARA F-TALIT 0.20 Kg 60,995 12,199
2 KUAS CAT 3" 0.05 bh 11,892 595
3 PLAMIR KAYU 0.063 Kg 73,150 4,608
PC - 03

5 AMPLAS 0.4 Lbr 3,644 1,458
6 THINNER 0.15 Hr 23,063 3,460
7 PEKERJA 0.16 Hr 92,000 14,720
8 TUKANG CAT 0.315 Hr 102,000 32,130

36 1 UNITPEKERJAAN CLOSED JONGKOK STANDART
BAHAN & TENAGA
1 PASIR PASANG 0.15 M3 321,292 48,194
ME - 01
3 CLOSED JONGKOK STANDART ( CE 6 ) 1 bh 290,400 290,400

4 PEKERJA 0.30 Hr 92,000 27,600
5 TUKANG BATU 0.25 Hr 102,000 25,500

37 1 M1 INSTALASI PIPA PVC 3/4
BAHAN & TENAGA
1 PIPA PVC dia. 3/4 inch type AW 1.20 M1 7,068 8,481
2 KNEE PVC dia. 3/4 0.20 bh 3,282 656
ME - 02
3 LEM PIPA PVC 0.25 Tube 17,600 4,400

4 PEKERJA 0.05 Hr 92,000 4,600
5 TUKANG BATU 0.30 Hr 102,000 30,600

38 1 M1 INSTALASI PIPA PVC 4 "
BAHAN & TENAGA
1 PIPA PVC dia. 4 inch type AW 1.20 M1 61,600 73,920
2 KNEE PVC dia. 4" 0.20 bh 38,500 7,700
ME - 03
3 LEM PIPA PVC 0.25 Tube 17,600 4,400

4 PEKERJA 0.05 Hr 92,000 4,600
5 TUKANG BATU 0.30 Hr 102,000 30,600

39 1 Bh FLOOR DRAIN
BAHAN & TENAGA
1 FLOOR DRAIN 3 " 1.00 bh 143,550 143,550
ME - 04
2 PEKERJA 0.01 Hr 92,000 920

3 TUKANG BATU 0.10 Hr 102,000 10,200

40 1 Bh KRAN DINDING 1/2 "
BAHAN & TENAGA
1 KRAN DINDING T 23 1/2" 1.00 bh 150,700 150,700
2 SEAL TAPE 0.025 roll 3,300 83
ME - 05
3 LEM PIPA PVC 0.125 tube 17,600 2,200

4 PEKERJA 0.01 Hr 92,000 920
5 TUKANG BATU 0.05 Hr 102,000 5,100

41 1 SET PEK. PAS. BOX MCB 10 A 4GP + FEEDER CABLE
BAHAN & TENAGA
1 MCB 10 A 3 Bh 65,816 197,448
2 Box MCB 4 group 1 bh 150,000 150,000
ME - 06
3 KABEL FEEDER NYA 4X6 SUPREME 3M 85,000 255,000

4 PEMBANTU INSTALATOR 0.3715 Tube 102,000 37,893
5 TUKANG LISTRIK / INSTALATOR 0.1050 Hr 113,000 11,865

42 1 TTK INSTALASI TITIK LAMPU ( NYM 2 X 2,5)
BAHAN & TENAGA
1 KABEL NYM 2 X 2,5 MM 3M 7,773 23,319
2 KLEM KABEL 1 Dos 12,595 12,595
ME - 07
3 PIPA CONDUIT 5/8 2 btg 7,650 15,300

4 PEMBANTU INSTALATOR 0.3715 Hr 102,000 37,893

43 1 TTK INSTALASI STOP KONTAK ( NYM 3 X 2,5)
BAHAN & TENAGA
1 KABEL NYM 3 X 2,5 MM 5M 9,783 48,915
2 KLEM KABEL 1 Dos 12,595 12,595
ME - 08
3 PIPA CONDUIT 5/8 2 btg 7,650 15,300

ME - 08

44 1 BH PASANG SAKLAR GANDA
BAHAN & TENAGA
1 SAKLAR GANDA ( setara Broco ) 1 bh 21,076 21,076
ME - 09


45 1 BH PASANG LAMPU PLCE 18W
BAHAN & TENAGA
1 LAMPU PLCE 18 W KOMPLIT PHILIPS 1 BH 59,700 59,700
FITTING KERAMIK 1 BH 5,500
ME - 10
2 5,500

46 1 BH PASANG LAMPU TKO 1X36W ( Ex Setara Philips ) + Seling Penggantung
BAHAN & TENAGA
1 LAMPU TKO 1X36W KOMPLIT PHILIPS 1 BH 249,783 249,783
2 SHAFTING BAR DIA 4 mm ( SLING ) 9M 13,500 121,500
SPAN SKRUP M12 2 BH 8,500
ME - 11
3 17,000
4 KLEM SELLING M8 4 BH 2,500 10,000

47 1 UNITPASANG DAYA PLN 450 WATT
BAHAN & TENAGA
1 UJL DAYA PLN 450 WATT 1,800 810,000
ME - 10
2 KABEL SR 1 PHASE 16MM 20 M 25,000 500,000


DAFTAR HARGA UPAH DAN BAHAN
NO URAIAN HARGA BAHAN SATUAN
UPAH TENAGA
TENAGA KERJA
1 PEKERJA Rp 92,000 PER Hari
2 TUKANG GALI Rp 102,000 PER Hari
3 TUKANG BATU Rp 102,000 PER Hari
4 TUKANG KAYU Rp 113,000 PER Hari
5 TUKANG BESI Rp 113,000 PER Hari
6 TUKANG CAT Rp 102,000 PER Hari
7 KEPALA TUKANG LAS Rp 122,000 PER Hari
8 TUKANG LAS Rp 102,000 PER Hari
9 TUKANG LISTRIK / INSTALATOR Rp 113,000 PER Hari
10 PEMBANTU INSTALATOR Rp 102,000 PER Hari
11 KEPALA TUKANG BATU Rp 124,000 PER Hari
12 KEPALA TUKANG KAYU Rp 125,000 PER Hari
13 KEPALA TUKANG BESI Rp 122,000 PER Hari
14 KEPALA TUKANG CAT Rp 124,000 PER Hari
15 MANDOR / PENGAWAS Rp 141,000 PER Hari
16 OPERATOR ALAT BERAT Rp 135,000 PER Hari
17 PEMBANTU OPERATOR ALAT BERAT Rp 102,000 PER Hari
HARGA BAHAN
AGREGAT KASAR & BAHAN PEREKAT

1 PASIR BATU / SIRTU Rp 220,000 PER M3
2 PASIR BETON Rp 316,556 PER M3
3 PASIR PASANG Rp 321,292 PER M3
4 PASIR URUG DARAT Rp 234,667 PER M3
5 TANAH URUG / TANAH MERAH Rp 121,000 PER M3
6 BATU PECAH/ SPLIT 2/3 Rp 289,300 PER M3
7 BATU PECAH/ SPLIT 3/4 Rp 275,000 PER M3
8 BATU BELAH ( PONDASI ) Rp 249,700 PER M3
9 BATA MERAH Rp 570 PER BH
10 SEMEN ( PC ) tiga roda @ 50kg Rp 65,083 PER ZAK
11 SEMEN PC tiga roda Rp 1,500 PER KG
12 SEMEN INSTAN(MORTAR) NAT KERAMIK Rp 6,900 PER KG
13 SEMEN WARNA ( COR NAT ) Rp 14,117 PER KG
14 CORNICE ADHESIVE Rp 71,500 PER ZAK
BETON READYMIX
15 BETON READYMIX B 0 TANPA POMPA Rp 891,000 PER M3
16 BETON READYMIX K 225 TANPA POMPA Rp 891,000 PER M3
BAHAN PELAPIS LANTAI & DINDING
17 KERAMIK STANDART UK. 30 X 30 CM KW 1 Rp 63,800 PER M2
18 KERAMIK STANDART UK. 20 X 20 CM KW 1 Rp 76,131 PER M2
19 FLOOR HARDENER Rp 54,200 PER KG
20 WALL ANGLE Rp 19,360 PER BTG
21 GRC - KALSIBOARD 6 MM 122 X 244 Rp 150,000 PER LBR
22 GRC - KALSIBOARD 4 MM 122 X 244 Rp 67,100 PER LBR
23 LISPLANK GRC L 30 X 244CM TB 6MM Rp 55,000 PER LBR
24 LISPLANK GRC L 40 x 244 CM TB 6MM Rp 65,000 PER LBR
25 CATTON TAPE Rp 15,000 PER ROLL
BAHAN KAYU
26 KAYU MERANTI JAMBI 400CM Rp 3,011,250 PER M3
27 KAYU BORNEO PAPAN Rp 3,696,200 PER M3
28 KAYU MERANTI PAPAN 3 / 20 Rp 3,501,667 PER M3
29 KASO TERENTANG 5 / 7 X 400 ( KASO ) Rp 2,451,900 PER M3
30 PAPAN KAYU TERENTANG 2 / 20 X 400 Rp 2,451,900 PER M3
31 TRIPLEX 6 MM Rp 110,000 PER LBR
32 MULTIPLEX 9 MM 120 X 240 Rp 130,900 PER LBR
33 MULTIPLEX 18 MM Rp 344,300 PER LBR
34 KAYU PAPAN KELAS II Rp 3,446,600 PER M3
35 POLYWOOD 4 MM Rp 217,300 PER LBR
36 POLYWOOD 9 MM Rp 219,800 PER LBR
BAHAN PEMBESIAN & LOGAM

37 BESI BJTD - 39 Rp 10,800 PER KG
38 BESI BJTD - 24 Rp 10,800 PER KG
39 WIRE MESH M 8 Ø 8X8mm , SPC 20 X 20 CM, Rp 571,500 PER LBR
40 ANGKUR L Ø 16 mm ( 30 cm) + Baut double Rp 60,000 PER BH
41 PAKU SEGALA UKURAN Rp 14,143 PER KG
42 PAKU PENGIKAT ATAP ZYNCALUME Rp 14,143 PER KG
43 PAKU RIFFET Rp 165,000 PER DOS
44 KAWAT BENDRAT Rp 18,621 PER KG
45 PAKU SKRUP Rp 14,143 PER KG
46 MUR BAUT SAMBUNG Ø 14 MM Rp 35,000 PER BH
47 BESI HOLLOW 40 X 40 X 0,7 mm ( Plafond ) Rp 26,125 PER BTG
48 BESI HOLLOW 20 X 40 X 0,7 mm (Plafond) Rp 21,908 PER BTG
49 BESI HOLLOW UK. 50 X 50 X 1,2 Rp 140,000 PER BTG
50 ERECTION Rp 1,100 PER KG
51 BESI BAJA IWF EX DN SII Rp 10,450 PER KG
52 BESI BAJA PROFIL/ CNP CANAL C Rp 9,460 PER KG
53 SHAFTING BAR DIA 4 mm ( SLING ) Rp 13,500 PER M'
54 PENGELASAN Rp 9,500 PER KG
55 SENG GELOMBANG 2" - 5" BJLS 24 Rp 60,200 PER LBR
56 ATAP ZYNCALUME GELOMBANG #0.30 Rp 143,000 PER M2
57 NOK ATAP ZYNCALUM #0,30 Rp 85,000 PER LBR
58 BESI BETON POLOS Rp 7,886 PER KG
59 BESI BETON ULIR Rp 11,000 PER KG
60 BESI SIKU Rp 21,300 PER M'
61 BESI ANGKUR DIA 16mm - 18 CM + baut Rp 41,800 PER BH
62 SUSPENTION ROOD 4MM Rp 17,000 PER UNIT
63 SPAN SKRUP M12 Rp 8,500 PER BH
64 KLEM SELLING M8 Rp 2,500 PER BH
65 DRYWALL SCREW Rp 55,000 PER DOS
SANITASI
66 KNEE PVC dia. 3/4 Rp 3,282 PER BH
67 PIPA PVC dia. 3/4 inch type AW Rp 7,068 PER M'
68 PIPA PVC dia. 4 inch type AW Rp 61,600 PER M'
69 CLOSED JONGKOK STANDART ( CE 6 ) Rp 290,400 PER SET
70 FLOOR DRAIN 3 " Rp 143,550 PER BH
71 KRAN DINDING T 23 1/2" Rp 150,700 PER BH
72 KRAN ZINK ( Leher Angsa ) Rp 313,700 PER SET
73 SEAL TAPE Rp 3,300 PER ROLL
74 LEM PIPA PVC Rp 17,600 PER TUBE
BAHAN FINISHING
75 CAT WEATHERSIELD / Dulux ICI Rp 135,000 PER KG
76 CAT INTERIOR Vinilex Rp 61,336 PER KG
77 CAT DASAR TEMBOK INTERIOR Rp 61,336 PER KG
78 CAT DASAR TEMBOK EKSTERIOR Rp 23,500 PER KG
79 PLAMIR KAYU Rp 73,150 PER KG
80 MENI / ZYNKCHROMATE Rp 33,000 PER KG
81 DEMPUL Rp 39,000 PER KG
82 ROLL CAT + BAK Rp 65,000 PER BH
83 KUAS CAT 3" Rp 11,892 PER BH
84 AMPLAS Rp 3,644 PER LBR
85 THINNER Rp 23,063 PER LTR
86 CAT BESI/KAYU SETARA F-TALIT Rp 60,995 PER KG
LAIN LAIN
87 LEM PIPA PVC Rp 17,600 PER TUBE
88 KUNCI GEMBOK Rp 100,000 PER SET
89 KUNCI TANAM Rp 120,000 PER BH
90 ENGSEL 4" Rp 40,000 PER PSG
91 KACA POLOS 5 mm Rp 120,000 PER M2
92 MINYAK BEGISTING Rp 5,000 PER LTR
93 SEALENT Rp 25,000 PER TUBE
94 SOLAR Rp 7,000 PER LTR
95 MINYAK PELUMAS Rp 45,000 PER LTR
SEWA ALAT
96 SEWA ALAT LAS Rp 25,900 PER JAM
97 SEWA TANDEM ROLLER KAP 4 TON Rp 400,000 PER JAM
98 STAMPER 5 HP KAP 1,7 TON Rp 60,000 PER JAM
99 STEGER WORK ( SEWA) Rp 60,000 PER SET
100 SEWA MOLEN Rp 42,000 PER JAM
KURVA -S
TAHUN 2016
Bulan ke-1 Bulan ke-2

NO URAIAN Bobot KET
I II III IV I II III IV
PEKERJAAN PEMBUATAN DETAILED ENGGINERING DESIGN ( DED )

PASAR LINGKUNGAN KOTA TANGERANG
I PEKERJAAN PERSIAPAN 13.94 3.49 3.49 3.49 3.49 100
II PEKERJAAN STRUKTUR BANGUNAN 90

PEKERJAAN TANAH Rp. 3,267,721 1.82 0.61 0.61 0.61
PEKERJAAN BETON, BESI DAN BEGISTING Rp. 29,454,607 16.41 4.10 4.10 4.10 4.10 80
PEKERJAAN BAJA STRUKTUR DAN ATAP RANGKA BAJA Rp. 77,500,963 43.18 8.64 8.64 8.64 8.64 8.64
70
PEKERJAAN DINDING DAN PELAPIS DINDING Rp. 10,338,486 5.76 1.92 1.92 1.92
PEKERJAAN PINTU DAN JENDELA Rp. 2,971,293 1.66 0.83 0.83 60
PEKERJAAN PLAFOND Rp. 1,184,308 0.66 0.33 0.33
PEKERJAAN PELAPIS LANTAI Rp. 10,710,797 5.97 2.98 2.98 50
PEKERJAAN PENGECATAN Rp. 6,124,696 3.41 1.71 1.71
PEKERJAAN SANITAIR Rp. 4,137,037 2.30 1.15 1.15 40
PEKERJAAN LAIN - LAIN Rp. 265,000 0.15 0.07 0.07
30
PEKERJAAN MEKANIKAL
20
PEKERJAAN SISTEM PLUMBING AIR BERSIH Rp. 619,718 0.35 0.12 0.12 0.12
PEKERJAAN SISTEM PLUMBING AIR KOTOR DAN KOTORAN Rp. 1,304,680 0.73 0.24 0.24 0.24
10
PEKERJAAN SISTEM INSTALASI PENERANGAN Rp. 6,596,639 3.67 1.22 1.22 1.22 -
JUMLAH NILAI PEKERJAAN (%) 100.00 60 HARI

RENCANA BOBOT PER MINGGU 4.09 8.19 13.34 14.66 16.17 20.92 19.62 3.00
KOMULATIF RENCANA 4.09 12.29 25.63 40.29 56.46 77.38 97.00 100.00
REALISASI PROGRES MINGGUAN
KOMULATIF PROGRES MINGGUAN
0
0
0
0
REKAPITULASI
RENCANA ANGGARAN BIAYA ( DESAIN 9 X 10 )
DINAS PERINDUSTRIAN, PERDAGANGAN DAN KOPERASI - KOTA TANGERANG
TAHUN 2016
NO REKAPITULASI TOTAL (Rp)

REKAPITULASI
PEKERJAAN PEMBUATAN DETAILED ENGGINERING DESIGN ( DED )

PASAR LINGKUNGAN KOTA TANGERANG
I PEKERJAAN PERSIAPAN Rp. 9,036,374
II PEKERJAAN STRUKTUR BANGUNAN Rp. 109,438,446

PEKERJAAN TANAH Rp. 3,126,797
PEKERJAAN BETON, BESI DAN BEGISTING Rp. 30,776,151
PEKERJAAN BAJA STRUKTUR DAN ATAP RANGKA BAJA Rp. 75,535,498
III PEKERJAAN ARSITEKTUR BANGUNAN PASAR Rp. 38,687,999

PEKERJAAN DINDING DAN PELAPIS DINDING Rp. 10,734,921
PEKERJAAN PINTU DAN JENDELA Rp. 2,971,293
PEKERJAAN PLAFOND Rp. 1,184,308
PEKERJAAN PELAPIS LANTAI Rp. 10,711,403
PEKERJAAN PENGECATAN Rp. 9,269,038
PEKERJAAN SANITAIR Rp. 3,137,037
PEKERJAAN LAIN - LAIN Rp. 680,000
IV PEKERJAAN MEKANIKAL ELEKTRIKAL BANGUNAN PASAR Rp. 6,669,688

PEKERJAAN MEKANIKAL
PEKERJAAN SISTEM PLUMBING AIR BERSIH Rp. 990,489
PEKERJAAN SISTEM PLUMBING AIR KOTOR DAN KOTORAN Rp. 1,304,680
PEKERJAAN SISTEM INSTALASI PENERANGAN Rp. 4,374,519
Jumlah Rp. 163,832,509
ppn+ pph 11% Rp. 18,021,576

Total Rp. 181,854,084
Terbilang Dibulatkan Rp. 189,000,000

" Seratus Delapan Puluh Sembilan Juta Rupiah "
RENCANA ANGGARAN BIAYA ( DESAIN 9 X 10 )
PEKERJAAN PEMBUATAN PASAR LINGKUNGAN -
DINAS PERINDUSTRIAN, PERDAGANGAN DAN KOPERASI - KOTA TANGERANG
TAHUN 2016
Harga Satuan TOTAL
No URAIAN PEKERJAAN Kode Analisa Volume SAT (Rp) (Rp)
PEKERJAAN PEMBUATAN PASAR LINGKUNGAN -

I PEKERJAAN PERSIAPAN
1 Pek. Pembersihan Lahan A.1.PP-01 90 m2 6,010 540,900

2 Pek. Pembuatan Papan Nama Proyek A.2.PP-02 1 bh 299,765 299,765
3 Pekerjaan Pengukuran dan Pasang Bouplank A.3.PP-03 67 m1 35,757 2,395,709
4 Penyediaan Listrik Kerja dan Air Kerja 3 bln 500,000 1,500,000
5 Kantor Direksi keet dan Gudang 1 ls 1,000,000 1,000,000
6 Administrasi Dokumen, Foto Proggres dan Drawing 1 Ls 2,500,000 2,500,000
7 Mobilisasi dan Demobilisasi 1 Ls 800,000 800,000
TOTAL PEKERJAAN PERSIAPAN 9,036,374
II PEKERJAAN STRUKTUR BANGUNAN
2.1 PEKERJAAN TANAH
1 Pek. Galian Tanah B.1.TN - 01 6.34 m3 80,025 507,359

2 Pek. Galian Tanah Septiktank B.2.TN - 02 2.12 m3 116,547 247,080
3 Pek. Urugan Pasir h = 5 cm B.3.TN - 03 4.84 m3 310,610 1,503,352
4 Pek. Urugan Tanah kembali B.4.TN - 04 3.75 m3 29,010 108,788
5 Pek. Urugan Tanah Peninggian level lantai h = 5 cm B.5.TN - 05 3.60 m 3
211,172 760,219
Sub Total Pekerjaan Tanah 3,126,797
2.2 PEKERJAAN BETON, BESI DAN BEGISTING

1 Perkerjaan Lantai Kerja ( K100) tb 5 cm C.1.PD - 01 0.30 m3 940,338 282,101
2 Pekerjaan Struktur Pondasi Batu Kali
Pek. Pasangan Pondasi Batu Kali C.2.PD - 02 2.64 m3 876,524 2,314,024
Pek. Pasangan Batu Kosong (Aanstumping) C.3.PD - 03 0.88 m 3
376,899 331,671
Beton K-225 pada :

3 Pekerjaan Struktur Pondasi Setapak Pembesian Ø12mm
Pekerjaan Pondasi Beton Setapak 60 x 60 cm C.12.PD-12 0.62 m3 3,714,050 2,302,711
4 Pekerjaan Kolom Pedestal non Pembesian

Pekerjaan Kolom Beton (Pedestal) 30 x 30 cm C.13.PD-13 1.06 m3 5,447,987 5,774,866
Beton K-175 pada :

5 Pekerjaan Struktur Sloof Pembesian Ø10 mm - 15cm
Pekerjaan Sloof uk 15 x 20 cm C.14.PD-14 2.338 m3 4,273,140 9,990,601
6 Pekerjaan Rabat beton Slab h = 7cm

Pekerjaan Rabat beton + plester + aci D.26.LT-26 110 m2 60,828 6,691,048
Pekerjaan Struktur Beton praktis k 175 pada :

7 Pekerjaan Kolom Praktis 11 x 11 cm C.10.PD-10 0.38 m3 3,955,531 1,503,102
8 Pekerjaan Struktur Ring Balk

Pekerjaan Ring Balk Beton 11 x 11 cm C.11.PD-11 0.44 m3 3,604,604 1,586,026
Sub Total Pekerjaan Beton, Besi dan Begisting 30,776,151
2.3 PEKERJAAN BAJA STRUKTUR DAN ATAP RANGKA BAJA

1 Pekerjaan Kolom Baja
Baja Profil WF 200 x 100 x 3,2 x 4,5 mm C.16.BJ-01 257.4 Kg 19,774 5,089,699
Pek. Base Plate & Plat Stifener 8mm 17.25 Kg 15,500 267,375
2 Pekerjaan Atap Rangka Baja

Baja IWF 200 x 100 x 3,2 x 4,5 mm C.16.BJ-01 343.2 Kg 19,774 6,786,265
CNP C 100 x 50 x 20 x 1,6 mm C.17.BJ-02 448 Kg 18,450 8,265,690
Pek. Pemasangan Ikatan Angin Ø 10 mm 8 bh 55,000 440,000
Pek. Pemasangan Trekstang Ø 10 mm 48.24 kg 20,000 964,800
Baja IWF 200 x 100 x 3,2 x 4,5 mm (Balok Kuda-kuda) C.16.BJ-01 193.25 Kg 19,774 3,821,229
3 Pekerjaan Balok Cremona CNP Double Tulangan Baja Ø12mm

CNP C 100 x 50 x 20 x 1,6 mm + Besi Beton Polos Ø12mm C.18.BJ-03 71.15 Kg 18,450 1,312,732
4 Pekerjaan Penutup Atap

Pek. Penutup Atap Zinc Alume Gelombang 0,3 C.19.BJ-04 152.22 m2 168,281 25,615,764
Pek. Nok Atap Zinc Alume C.20.BJ-05 12 m1 121,481 1,457,774
5 Pekerjaan Penutup GRC board 6mm + rangka Hollow 50x50
Pek. Listplank Grcboard 30 cm + Rangka hollow 50x50 C.21.BJ-06 29.00 m1 234,109 6,789,165
Pek. Fasade kuda-kuda baja penutup GRCboard 6mm + hollow 50x50 C.22.BJ-07 32.68 m 2
450,609 14,725,006
Sub Total Pekerjaan Struktur Atap Rangka Baja 75,535,498
TOTAL PEKERJAAN STRUKTUR 109,438,446
3.1 PEKERJAAN DINDING DAN PELAPIS DINDING

Pek. Dinding Bata Merah 1PC : 4PP + Pedestal D.23.DD-01 43.30 m2 111,417 4,824,361
Pek. Plesteran & Acian Dinding D.24.DD-02 86.60 m 2
62,558 5,417,498
Pek. Acian Kolom Pedestal D.25.DD-03 14.40 m 2
34,240 493,062
Sub Total Pekerjaan Dinding & Plesteran 10,734,921
3.2 PEKERJAAN PINTU DAN JENDELA
Pintu (P1) uk 900 x 210 mm ( Kusen + Daun ) D.32.PJ-02 1 Unit 2,421,293 2,421,293
Pintu (PV1) uk 720 x 210 mm (Km/Wc) D.31.PJ-01 2 Unit 275,000 550,000
Sub Total Pekerjaan Pintu & Jendela 2,971,293
3.3 PEKERJAAN PLAFOND

Bahan plafon GRC tb 4mm + rangka HOLLOW pada :
Ruang Pengelola + KM /WC D.30.PL-01 7.24 m2 163,578 1,184,308
Sub Total Pekerjaan Plafond 1,184,308
3.4 PEKERJAAN PELAPIS LANTAI
Pasangan Lantai Keramik 30 x 30 cm ruang pengelola D.28.LT-02 3.32 m2 121,232 402,490
Pasangan Lantai Keramik 20 x 20 cm ruang KM /WC D.27.LT-01 3.32 m2 134,180 445,476
Pekerjaan Lantai Keramik 30 x 30 cm ruang Dagang D.28.LT-02 81.36 m2 121,232 9,863,437
Sub Total Pekerjaan Pelapis Lantai 10,711,403
3.5 PEKERJAAN PENGECATAN
Cat Interior pada dinding & Plafond - Rg. Pengelola & KM/WC D.33.PC-01 13.67 m2 77,795 1,063,454
Cat Exterior pada
Ruang pengelola dan KM / WC D.34.PC-02 26.8 m2 98,421 2,637,673
Kolom beton Pedestal & Meja Cuci D.34.PC-02 14.40 m 2
98,421 1,417,257
Fasade GRCboard D.34.PC-02 32.7 m2 98,421 3,216,190
List Plank GRCboard D.34.PC-02 8.7 m2 98,421 856,260
Cat Besi dan Kayu ( Tinner Base )

Kusen dan Daun Pintu ruang Pengelola D.35.PC-03 1 Unit 78,205 78,205
Sub Total Pekerjaan Pengecatan 9,269,038

3.6 PEKERJAAN SANITAIR
Closed Jongkok Type CE6 D.36.PC-04 2 bh 423,582 847,164
Septiktank Bata Merah 1 bh 1,500,000 1,500,000
Kran Air toilet + kran kebersihan D.40.ME-05 3 bh 159,708 479,123
Kran Air Cuci Daging ( Leher Angsa ) 0 bh 90,000 0
Floor Drain D.39.ME-04 2 bh 155,375 310,750
Sub Total Pekerjaan Sanitair 3,137,037
3.7 PEKERJAAN LAIN - LAIN

Meja Beton Cuci Daging Finish Keramik uk 20 x 20 ( 2 buah) 0 BH 0 0
Gapura Entrance di aci di profil di cat + LOGO PEMKOT 0 Unit 0 0
Pemasangan Signage Pasar Lingkungan uk 1m x 2,5 m 1 Unit 680,000 680,000
Sub Total Pekerjaan Lain - Lain 680,000
TOTAL PEKERJAAN ARSITEKTUR BANGUNAN 38,687,999
PEKERJAAN MEKANIKAL
4.1 PEKERJAAN SISTEM PLUMBING AIR BERSIH
Penyambungan PDAM 0 Unit 1,500,000 0
Pemipaan air bersih dari meter PDAM menuju ke kran D.37.ME-02 18.70 m1 52,967 990,489
Sub Total Pekerjaan Plumbing Air Bersih 990,489
4.2 PEKERJAAN SISTEM PLUMBING AIR KOTOR DAN KOTORAN
Pemipaan air kotor & air bekas PVC AW Ø 4" menuju Saluran D.38.ME-03 5.8 m1 125,450 727,610
Pemipaan Kotoran PVC AW Ø 4" menuju septiktank D.38.ME-03 4.6 m1 125,450 577,070
Sub Total Pekerjaan Air Kotor dan Kotoran 1,304,680
PEKERJAAN ELEKTRIKAL
4.3 PEKERJAAN SISTEM INSTALASI PENERANGAN
Penyambungan Daya PLN 450 w 1 Unit 1,327,655 1,327,655
Pekerjaan MCB 2gp + kabel Feeder D.41.ME-06 1 Set 652,911 652,911
Instalasi Penerangan titk Lampu D.42.ME-07 6 titik 101,677 610,062
Instalasi Stop Kontak + stop kontak D.43.ME-08 1 titik 127,273 127,273
Armateur lampu PLCE 18 watt D.45.ME-10 3 Set 82,113 246,340
Armateur TKO 1X36watt + Seling Penggantung D.46.ME-11 3 bh 448,248 1,344,744
Saklar Ganda D.44.ME-09 2 bh 32,767 65,534
Sub Total Pekerjaan Sistem Instalasi Penerangan 4,374,519
TOTAL PEKERJAAN MEKANIKAL ELEKTRIKAL 6,669,688
DAFTAR HARGA
UPAH DAN BAHAN / MATERIAL
HARGA RATA2
HARGA SATUAN PT.NAMORA PD.KARYA SUMBER DAMAI SEJAHTERA/ HARGA SATUAN HARGA SATUAN
NO. NAMA BAHAN/MATERIAL SATUAN PD.CAHAYA AGUNG SUMBER KERAMIK MITRA 10 TB.SUBUR TB.CAMAR LOGAM INDO PRIMA BINTANG KEMBAR SURYA/CIPONDOH DUNIA BANGUNAN PD. CAHAYA Intenet HASIL SURVEY SSH 2017
TAHUN 2016 BANGUN A PERSADA BANGUNAN/PINANG CILEDUG 2017 2017 + PROFIT 10%
2017
1 2 3 4 5 6 7 8 9 9 9 3 3 3 3 3 3 10 9 9 9
I PASIR DAN BATU
Abu Batu/Screening 5 mm 207,900.00 m3 233,333.33 233,333.33 214,000.00 214,000.00 235,400.00
Batu Belah Pondasi 220,000.00 m3 233,333.33 250,000.00 250,000.00 244,444.44 227,000.00 227,000.00 249,700.00
Batu Pecah/Split ukr. 2 - 3 cm 255,200.00 m3 250,000.00 250,000.00 225,000.00 300,000.00 330,000.00 271,000.00 263,000.00 263,000.00 289,300.00
Batu Pecah/Split ukr. 3 - 4 cm 247,500.00 m3 250,000.00 250,000.00 263,000.00 250,000.00 275,000.00
Macadam/Steel Slag ukr. 5 - 7 cm 209,000.00 m3 200,000.00 200,000.00 255,000.00 200,000.00 220,000.00
Pasir Beton 236,500.00 m3 283,333.33 250,000.00 330,000.00 287,777.78 332,000.00 287,777.78 316,555.56
Pasir pasang 265,800.00 m3 233,333.33 250,000.00 310,000.00 375,000.00 292,083.33 317,000.00 292,083.33 321,291.67
Pasir urug darat 265,800.00 m3 166,666.67 260,000.00 213,333.33 288,000.00 213,333.33 234,666.67
Sirtu 187,000.00 m3 200,000.00 200,000.00 290,000.00 200,000.00 220,000.00
Tanah Merah 110,000.00 m3 110,000.00 222,000.00 110,000.00 121,000.00
Batu Tempel Hitam 178,200.00 m2 178,200.00 187,000.00 178,200.00 196,020.00
Plastik cor 4,675.00 m2 5,000.00 5,000.00 4,000.00 5,000.00 5,000.00 3,000.00 4,750.00 4,535.71 4,000.00 4,000.00 4,400.00
- -
II PAVING BLOCK
Paving Block K 250 Tebal 6 Abu-abu 89,100.00 m2 55,000.00 80,000.00 80,000.00 75,000.00 79,400.00 73,880.00 93,000.00 73,880.00 81,268.00
Paving Block K 250 Tebal 8 Abu-abu 111,100.00 m2 110,000.00 85,000.00 89,400.00 94,800.00 114,000.00 94,800.00 104,280.00
Paving Block K 350 Tebal 6 Abu-abu 108,900.00 m2 110,000.00 110,000.00 112,000.00 110,000.00 121,000.00
Paving Block K 350 Tebal 8 Abu-abu 130,900.00 m2 140,000.00 140,000.00 134,000.00 134,000.00 147,400.00
Grass Block uk. 20.40.6 cm 104,500.00 m2 172,500.00 172,500.00 180,000.00 172,500.00 189,750.00
Kastin Abu-abu ukr. 10.20.40 K 250 51,700.00 m1 51,700.00 53,000.00 51,700.00 56,870.00
III PAGAR PRECAST

Panel precast t : 40 cm p : 2.4 m , mutu beton K225 201,300.00 bh 201,300.00 212,000.00 201,300.00 221,430.00
Panel precast t : 50 cm p : 2.4 m , mutu beton K225 297,000.00 bh 297,000.00 312,000.00 297,000.00 326,700.00
Kolom pagar precast t = 3 m, mutu beton K225 297,000.00 bh 280,000.00 280,000.00 280,000.00 308,000.00
Kolom pagar precast t = 3.5 m, mutu beton K225 358,600.00 bh 358,600.00 358,600.00 394,460.00
-
IV SEMEN DAN KAPUR
Bata merah 558.00 bh 600.00 550.00 430.00 425.00 450.00 700.00 470.00 517.86 1,000.00 517.86 569.64
Bata Ringan / Hebel 8,181.00 bh 7,250.00 6,200.00 6,000.00 5,800.00 7,400.00 5,500.00 6,000.00 6,307.14 16,000.00 6,307.14 6,937.86
Rooster Beton 20 x 20 x 7 cm 9,900.00 bh 15,000.00 10,000.00 12,000.00 12,333.33 13,000.00 12,333.33 13,566.67
Rooster keramik uk, 20 x 20 cm 36,300.00 bh 35,000.00 35,000.00 38,000.00 35,000.00 38,500.00
Rooster Beton uk, 20 x 40 cm 13,200.00 bh 17,000.00 17,000.00 12,000.00 12,000.00 13,200.00
Rooster keramik uk, 20 x 40 cm 76,670.00 bh 76,670.00 38,000.00 38,000.00 41,800.00
Glass block 26,389.00 bh 26,666.67 31,000.00 22,500.00 23,000.00 22,000.00 24,000.00 20,000.00 28,000.00 23,000.00 24,462.96 36,000.00 24,462.96 26,909.26
Semen Tiga Roda 50 kg 73,700.00 zak 60,000.00 62,000.00 58,000.00 59,000.00 58,000.00 58,000.00 59,166.67 87,000.00 59,166.67 65,083.33
Semen Warna 13,126.00 kg 15,000.00 12,500.00 12,000.00 10,000.00 12,500.00 15,000.00 12,833.33 22,000.00 12,833.33 14,116.67
Semen Instan (mortar) 91,758.00 zak 135,000.00 95,000.00 95,000.00 108,333.33 108,333.33 119,166.67
Compound Jaya (20 Kg) 70,200.00 zak 65,000.00 70,000.00 80,000.00 48,000.00 65,000.00 62,000.00 65,000.00 83,000.00 65,000.00 71,500.00
Mortar 91,758.00 zak 95,000.00 95,000.00 75,000.00 110,000.00 93,750.00 93,750.00 103,125.00
Compound 70,200.00 zak 65,000.00 60,000.00 50,000.00 62,000.00 59,250.00 59,250.00 65,175.00
Floor hardener 54,890.00 kg 54,890.00 54,890.00 60,379.00
-
V KAYU & PLAFOND
Kaso kayu Meranti Jambi/Palembang - 400 cm 3,157,000.00 m3 2,300,000.00 2,750,000.00 3,000,000.00 2,900,000.00 2,737,500.00 4,058,000.00 2,737,500.00 3,011,250.00
Balok Kayu Meranti Jambi/palembang - 400 cm 4,004,000.00 m3 2,800,000.00 3,450,000.00 3,300,000.00 3,183,333.33 5,050,000.00 3,183,333.33 3,501,666.67
Balok Kayu Kamper Samarinda Oven : 6x15x400 cm 7,285,300.00 m3 7,285,300.00 11,500,000.00 7,285,300.00 8,013,830.00
Papan Kayu Kamper Samarinda Oven : 3x30x400 cm 11,916,300.00 m3 11,916,300.00 11,586,000.00 11,916,300.00 13,107,930.00
Papan Kayu Terentang - 400 cm 2,118,600.00 m3 3,000,000.00 3,000,000.00 2,229,000.00 2,229,000.00 2,451,900.00
Dolken Ø 8 - 10 cm ukr. 350 - 400 cm 27,500.00 btg 27,500.00 26,000.00 26,000.00 28,600.00
List Gypsum 7 cm 20,900.00 m1 25,000.00 25,000.00 22,000.00 22,000.00 24,200.00
List Gypsum 10 cm 23,100.00 m1 30,000.00 30,000.00 27,000.00 27,000.00 29,700.00
List profil kamper 16,637.00 m1 6,000.00 6,000.00 6,000.00 6,600.00
Gypsum Jaya 9 mm (122 mm x 244 mm) 71,500.00 lbr 75,000.00 62,000.00 72,000.00 61,500.00 68,000.00 70,000.00 73,000.00 68,785.71 83,000.00 68,785.71 75,664.29
GRC Board t = 4 mm 105,325.00 lbr 57,000.00 58,000.00 62,000.00 58,000.00 70,000.00 61,000.00 69,000.00 61,000.00 67,100.00
Kusen dan Daun Pintu PVC ukuran standar 220,000.00 Unit 450,000.00 190,000.00 280,000.00 366,000.00 321,500.00 288,000.00 288,000.00 316,800.00
Multiplek ukr. 122 x 244 x 9 mm 130,350.00 lbr 125,000.00 125,000.00 115,000.00 120,000.00 110,000.00 119,000.00 174,000.00 119,000.00 130,900.00
Teakwood ukr. 122 x 244 x 4 mm 112,750.00 lbr 120,000.00 120,000.00 153,000.00 120,000.00 132,000.00
Triplek ukr. 122 x 244 x 4 mm 68,750.00 lbr 65,000.00 65,000.00 68,000.00 64,000.00 65,000.00 65,400.00 74,000.00 65,400.00 71,940.00
Formika 75,000.00 lbr 75,000.00 75,000.00 82,500.00
Plafon Gyptile 60 x 60 (Material + Rangka Main Tee + Cross Tee + Terpasang) 134,200.00 m2 134,200.00 133,000.00 133,000.00 146,300.00
Acoustik 60x60 cm (terpasang) 216,700.00 m2 216,700.00 223,000.00 216,700.00 238,370.00
Papan kayu 3x30cm (listplank) 40,333.00 m1 40,333.00 40,333.00 44,366.30
Lem Kayu Putih 27,316.00 Kg 30,000.00 30,000.00 25,000.00 9,000.00 22,500.00 19,000.00 22,583.33 22,583.33 24,841.67
Cotton Tape 6,050.00 rol 10,000.00 10,000.00 10,000.00 11,000.00
VI READYMIX
Readymix beton K-225 tanpa pompa 891,000.00 m3 810,000.00 810,000.00 1,245,000.00 810,000.00 891,000.00
Readymix beton K-225 tanpa pompa (Minimix) 1,276,000.00 m3 1,175,000.00 1,175,000.00 1,175,000.00 1,292,500.00
VII BUIS BETON

Buis Beton Ukuran .1/2 Ø 20 cm tanpa tulangan panjang 1,00 m lokal 99,000.00 btg 99,000.00 104,000.00 99,000.00 108,900.00
Buis Beton Ukuran .1/2 Ø 30 cm tanpa tulangan panjang 1,00 m lokal 111,100.00 btg 111,100.00 116,000.00 111,100.00 122,210.00
Buis Beton Ukuran .Ø 20 cm tanpa tulangan panjang 1,00 m Lokal 113,300.00 btg 113,300.00 117,000.00 113,300.00 124,630.00
Buis Beton Ukuran .Ø 30 cm tanpa tulangan panjang 1,00 m lokal 130,900.00 btg 130,900.00 135,000.00 130,900.00 143,990.00
VIII CAT
Amplas Kayu 2,783.00 lbr 5,000.00 3,000.00 3,000.00 3,000.00 3,000.00 2,500.00 3,000.00 4,000.00 3,312.50 5,000.00 3,312.50 3,643.75
Ampelas Besi 3,003.00 lbr 5,000.00 3,000.00 3,000.00 3,000.00 3,000.00 2,500.00 3,000.00 4,000.00 3,312.50 15,000.00 3,312.50 3,643.75
Cat minyak setara F Talit 58,630.00 kg 57,000.00 53,000.00 54,000.00 56,100.00 50,000.00 60,000.00 60,500.00 53,000.00 55,450.00 55,450.00 60,995.00
Cat tembok Dulux/ICI/Mowilex interior 78,650.00 kg 25,000.00 75,000.00 60,000.00 62,800.00 57,000.00 54,760.00 55,760.00 69,650.00 55,760.00 61,336.00
Cat tembok Dulux/ICI/Mowilex exterior 106,700.00 kg 58,000.00 100,000.00 100,000.00 102,000.00 94,000.00 91,360.00 48,000.00 84,765.71 86,200.00 84,765.71 93,242.29
Cat tembok setara Vinilex 46,646.00 kg 50,000.00 55,500.00 21,600.00 49,600.00 44,000.00 25,000.00 27,260.00 38,994.29 55,500.00 38,994.29 42,893.71
Cat dasar setara Dulux/ICI/Mowilex 74,403.00 kg 75,000.00 84,200.00 21,000.00 49,600.00 56,000.00 45,920.00 55,286.67 78,000.00 55,286.67 60,815.33
Cat lapangan (teknokote) 45,320.00 kg 79,200.00 80,000.00 37,620.00 65,606.67 57,000.00 65,606.67 72,167.33
Meni setara Nippon 48,752.00 kg 30,000.00 30,000.00 63,000.00 30,000.00 33,000.00
Zincromate 5,000.00 m2 50,000.00 10,660.00 10,000.00 5,000.00 4,200.00 15,972.00 15,972.00 17,569.20
Cat Melamik 58,650.00 kg 65,000.00 58,000.00 57,500.00 55,000.00 58,875.00 58,875.00 64,762.50
Cat Pelitur 52,900.00 kg 65,000.00 58,000.00 63,000.00 58,000.00 80,000.00 75,000.00 66,500.00 66,500.00 73,150.00
Dempul plitur 36,556.00 kg 45,000.00 35,000.00 33,400.00 33,000.00 33,000.00 35,880.00 44,000.00 35,880.00 39,468.00
Ijuk 7,000.00 ikat 7,000.00 6,500.00 8,000.00 15,000.00 9,125.00 6,500.00 6,500.00 7,150.00
Kwas 3" 13,200.00 bh 10,000.00 7,000.00 12,000.00 12,000.00 9,500.00 11,000.00 10,000.00 15,800.00 10,000.00 10,811.11 43,000.00 10,811.11 11,892.22
Minyak Cat/Tinner 27,087.00 ltr 25,000.00 24,900.00 24,000.00 15,000.00 15,000.00 20,000.00 20,000.00 25,000.00 19,800.00 20,966.67 39,000.00 20,966.67 23,063.33
Pelamir Tembok 27,775.00 kg 35,000.00 25,000.00 18,000.00 16,500.00 55,000.00 15,000.00 60,000.00 19,000.00 30,437.50 20,000.00 20,000.00 22,000.00
Rool cat tembok 34,100.00 bh 25,000.00 20,000.00 30,000.00 25,000.00 32,500.00 25,000.00 20,000.00 26,500.00 22,500.00 25,166.67 27,000.00 25,166.67 27,683.33
Aquaproof 48,977.00 kg 45,000.00 45,700.00 47,500.00 45,000.00 45,000.00 45,000.00 45,000.00 47,000.00 43,375.00 47,500.00 45,607.50 59,000.00 45,607.50 50,168.25
HPL 135,000.00 lmbr 135,000.00 135,000.00 148,500.00
Finish HPL 50,000.00 m2 50,000.00 50,000.00 55,000.00
-
29 / Nama Toko (Cap): ..............................................

IX LANTAI
Keramik Lantai Uk. 25x25 Standar KW 1 (Roman/Mulia) 112,750.00 m2 85,000.00 61,000.00 90,000.00 89,000.00 81,250.00 81,250.00 89,375.00
Keramik Lantai Uk. 30x30 Standar KW 1 (Roman/Mulia) 55,000.00 m2 88,000.00 92,500.00 40,000.00 47,000.00 54,500.00 64,400.00 58,000.00 58,000.00 63,800.00
Keramik Lantai Uk. 40x40 Standar KW 1 (Roman/Mulia) 77,275.00 m2 85,000.00 90,500.00 48,000.00 57,000.00 55,000.00 67,100.00 111,000.00 67,100.00 73,810.00
Keramik Dinding Uk. 20x25 Standar KW 1 (Roman/Mulia) 57,200.00 m2 73,000.00 51,700.00 56,000.00 114,000.00 51,350.00 69,210.00 69,210.00 76,131.00
Keramik Dinding Uk. 20x40 Standar KW 1 (Roman/Mulia) 103,400.00 m2 90,000.00 99,000.00 140,000.00 94,000.00 105,750.00 105,750.00 116,325.00
Keramik Dinding Uk. 25x40 Standar KW 1 (Roman/Mulia) 75,570.00 m2 95,000.00 102,300.00 80,000.00 168,000.00 76,500.00 104,360.00 104,360.00 114,796.00
Keramik Dinding Uk. 30x60 Standar KW 1 (Roman/Mulia) 143,550.00 m2 138,000.00 203,700.00 189,000.00 121,000.00 162,925.00 162,925.00 179,217.50
Homogenius tile Uk. 60x60 (niro granit/essenza) 192,500.00 m2 230,000.00 316,000.00 240,000.00 119,000.00 226,250.00 357,000.00 226,250.00 248,875.00
Granit Uk. 60x60 cm 150,638.00 m2 230,000.00 270,000.00 155,000.00 256,320.00 227,830.00 357,000.00 227,830.00 250,613.00
Granit Uk. 80x80 cm 199,231.00 m2 290,000.00 397,000.00 308,000.00 288,000.00 320,750.00 456,000.00 320,750.00 352,825.00
Step noising Keramik 10 x 30 22,000.00 bh 15,000.00 20,000.00 17,500.00 27,000.00 17,500.00 19,250.00
Step noising 10 x 20 22,000.00 bh 28,000.00 40,000.00 34,000.00 23,000.00 23,000.00 25,300.00
- - -
X SANITASI AIR
Closet Jongkok Merk Toto Tipe Standar 286,550.00 bh 487,000.00 299,000.00 301,000.00 362,333.33 264,000.00 264,000.00 290,400.00
Closet duduk Merk Toto Tipe Standar (komplit) 2,200,000.00 bh 1,903,000.00 1,995,000.00 1,700,000.00 1,866,000.00 3,198,000.00 1,866,000.00 2,052,600.00
Wastafel Merk Toto Tipe Standart (komplit) 1,650,000.00 unit 296,000.00 446,000.00 371,000.00 371,000.00 408,100.00
Urinoir 2,108,480.00 bh 2,007,000.00 200,000.00 1,371,500.00 1,192,833.33 3,164,000.00 1,192,833.33 1,312,116.67
Kitchen zinck 202,400.00 bh 175,000.00 1,293,000.00 175,000.00 340,000.00 150,000.00 442,000.00 429,166.67 2,026,000.00 429,166.67 472,083.33
Floor Drain Kuningan 209,550.00 bh 65,000.00 160,000.00 25,000.00 200,000.00 202,500.00 130,500.00 130,500.00 143,550.00
Kran Air TOTO 1/2" 215,600.00 bh 55,000.00 220,000.00 45,000.00 165,000.00 200,000.00 137,000.00 275,000.00 137,000.00 150,700.00
Kran leher angsa 203,500.00 bh 75,000.00 243,500.00 65,000.00 89,000.00 100,000.00 90,000.00 173,000.00 80,000.00 114,437.50 291,000.00 114,437.50 125,881.25
Jet spray 157,850.00 bh 45,000.00 133,000.00 57,500.00 274,000.00 64,500.00 114,800.00 111,000.00 111,000.00 122,100.00
Shower 303,000.00 bh 215,000.00 225,000.00 75,000.00 95,000.00 80,000.00 3,000.00 115,000.00 60,000.00 183,500.00 115,000.00 116,650.00 462,000.00 116,650.00 128,315.00
Sealtape 3,300.00 bh 3,000.00 3,300.00 3,500.00 4,000.00 8,000.00 3,000.00 3,000.00 4,000.00 4,000.00 3,977.78 3,000.00 3,000.00 3,300.00
Lem Pipa PVC 35,750.00 tube 40,000.00 32,000.00 7,500.00 8,000.00 76,000.00 6,500.00 8,000.00 9,400.00 10,000.00 21,933.33 16,000.00 16,000.00 17,600.00
Roofdrain cast iron uk.80 mm 128,700.00 bh #DIV/0! #DIV/0! #DIV/0!
Bak Penampung Air / Tower Tanx Cap. 1000 ltr 1,991,550.00 bh 1,700,000.00 1,350,000.00 1,750,000.00 1,850,000.00 1,885,000.00 1,707,000.00 1,973,000.00 1,707,000.00 1,877,700.00
Bak Penampung Air / Tower Tanx Cap. 500 ltr 1,252,130.00 bh 1,250,000.00 725,000.00 1,020,000.00 1,700,000.00 1,100,000.00 1,159,000.00 996,000.00 996,000.00 1,095,600.00
Bocht LL-D 1" (lokal) 25,100.00 bh 25,100.00 25,100.00 27,610.00
Water moer 60,500.00 bh 60,500.00 60,500.00 66,550.00
Pembuatan sumur bor 100,000.00 m1 100,000.00 100,000.00 110,000.00
Pompa Air Jetpump 4,072,475.00 unit 1,750,000.00 1,700,000.00 3,422,200.00 2,290,733.33 2,290,733.33 2,519,806.67
Gate Valve dia 1-1/2" 125,000.00 bh 21,500.00 21,500.00 21,500.00 23,650.00
WLC (Water Level Control) 125,000.00 bh 103,500.00 103,500.00 103,500.00 113,850.00
Pipa PVC dia. 1/2 inch type AW, tebal 22 mm, panjang 4 m 20,515.00 btg 20,000.00 19,000.00 19,000.00 17,000.00 19,000.00 18,800.00 18,800.00 20,680.00
Pipa PVC dia. 1/2 inch type AW, tebal 22 mm 5,128.75 m' 14,500.00 4,700.00 4,700.00 5,170.00
Pipa PVC dia. 3/4 inch type AW, tebal 26 mm, panjang 4 m 27,324.00 btg 26,000.00 27,500.00 25,000.00 23,000.00 27,000.00 25,700.00 25,700.00 28,270.00
Pipa PVC dia. 3/4 inch type AW, tebal 26 mm 1,282.19 m' 20,500.00 6,425.00 6,425.00 7,067.50
Pipa PVC dia. 1 inch type AW, panjang 4 m 37,598.00 btg 65,000.00 37,500.00 33,000.00 31,500.00 38,000.00 41,000.00 41,000.00 45,100.00
Pipa PVC dia. 1 inch type AW 9,399.50 m' 28,500.00 10,250.00 10,250.00 11,275.00
Pipa PVC dia. 2 inch type AW, panjang 4 m 80,080.00 btg 85,000.00 75,000.00 69,000.00 75,000.00 76,000.00 76,000.00 83,600.00
Knee 1/2" 2,942.00 Bh 2,500.00 3,000.00 2,500.00 1,500.00 3,000.00 1,500.00 2,333.33 2,333.33 2,566.67
Knee 3/4" 3,410.00 Bh 3,000.00 4,000.00 3,000.00 2,000.00 4,000.00 1,900.00 2,983.33 2,983.33 3,281.67
Knee 1" 4,812.00 Bh 5,000.00 5,000.00 5,000.00 3,500.00 55,000.00 3,400.00 12,816.67 12,816.67 14,098.33
Knee 2" 15,262.00 Bh 6,000.00 6,000.00 7,000.00 12,500.00 80,000.00 5,500.00 19,500.00 19,500.00 21,450.00
Knee 3" 23,237.00 Bh 15,000.00 10,000.00 15,000.00 31,500.00 12,000.00 16,700.00 16,700.00 18,370.00
Knee 4" 38,500.00 Bh 30,000.00 15,000.00 25,000.00 61,000.00 17,000.00 29,600.00 29,600.00 32,560.00
XIII BAJA TULANGAN / PROFIL

Besi beton polos 7,700.00 kg 7,500.00 8,200.00 7,078.06 5,900.00 7,169.51 12,000.00 7,169.51 7,886.47
Besi beton ulir 11,000.00 kg 8,000.00 8,200.00 7,500.00 6,100.00 7,450.00 12,000.00 7,450.00 8,195.00
Baja Canal C 19,800.00 kg 8,600.00 8,600.00 20,000.00 8,600.00 9,460.00
Baja IWF ex.DN SII 18,700.00 kg 9,500.00 9,500.00 19,000.00 9,500.00 10,450.00
Besi siku 16,100.00 kg 10,500.00 10,500.00 22,000.00 10,500.00 11,550.00
Besi Siku/Profil 40 x 40 x 4 16,100.00 kg 16,100.00 22,000.00 16,100.00 17,710.00
Besi Hollow 4 x 4 cm (utk plafon) 37,950.00 Batang 37,000.00 18,500.00 23,000.00 18,500.00 22,500.00 23,000.00 23,750.00 27,000.00 23,750.00 26,125.00
Besi Hollow 4 x 2 cm (utk Plafon) 18,700.00 Batang 27,000.00 13,500.00 19,000.00 23,500.00 17,500.00 19,000.00 19,916.67 32,000.00 19,916.67 21,908.33
Besi Hollow 4 x 4 cm x 0.7 (utk pagar) 145,000.00 Batang 85,000.00 160,000.00 122,500.00 216,000.00 216,000.00 237,600.00
Besi Hollow 4 x 2 cm x 0.7 (utk Pagar) 63,800.00 Batang 65,000.00 110,000.00 87,500.00 66,000.00 66,000.00 72,600.00
Hollow Aluminium (rangka composit panel) 45,000.00 Batang 45,000.00 45,000.00 49,500.00
Besi pipa stainless steel Ø 2" 96,250.00 m1 96,250.00 96,250.00 105,875.00
Besi pipa stainless steel Ø 1½" 82,500.00 m1 82,500.00 82,500.00 90,750.00
Besi Plat 2 mm 15,000.00 kg 10,500.00 10,500.00 19,000.00 10,500.00 11,550.00
Besi Plat Strip 2 x 30 mm, (6 m) 11,600.00 kg 39,000.00 39,000.00 18,000.00 18,000.00 19,800.00
Besi Plat Strip 5 x 30 mm, (6 m) 14,100.00 kg 68,000.00 68,000.00 19,000.00 19,000.00 20,900.00
Besi Plat Strip 4 mm x 40 mm, (6 m) 14,100.00 kg 70,000.00 70,000.00 58,000.00 58,000.00 63,800.00
Besi Hollow 60 x 60 x 1,8 265,000.00 btg 265,000.00 265,000.00 291,500.00
Sekrup Gypsum Merk Zolo 2 x 6" (isi 1.000 pieces) 84,200.00 dus 45,000.00 70,000.00 57,500.00 50,000.00 50,000.00 55,000.00
Pipa Galv Medium dia 1.5 inch P : 6 m (3,2 mm) (SNI) (3,65 kg/m) 457,000.00 btg 395,000.00 385,000.00 390,000.00 390,000.00 429,000.00
Pipa Galv Medium dia 1.5 inch P : 6 m (3,2 mm) (SNI) (3,65 kg/m) 18,532.00 kg 17,808.22 17,808.22 19,589.04
Pipa Galv Medium dia 2 inch P : 6 m (3,2 mm) (SNI) (3,65 kg/m) 557,000.00 btg 538,000.00 520,000.00 529,000.00 529,000.00 581,900.00
Pipa Galv Medium dia 2 inch (3,2 mm) (SNI) 25,434.00 kg 24,155.25 24,155.25 26,570.78
Pipa Galv Medium dia 2,5 inch P : 6 m (3,2 mm) (SNI) (6,51 kg/m) 700,000.00 btg 685,000.00 660,000.00 672,500.00 672,500.00 739,750.00
Pipa Galv Medium dia 2,5 inch (3,2 mm) (SNI) 17,921.00 kg 30,707.76 30,707.76 33,778.54
Pipa Galv Medium dia 3 inch P : 6 m (3,2 mm) (SNI) (8,47 kg/m) 900,000.00 btg 885,000.00 870,000.00 877,500.00 877,500.00 965,250.00
Pipa Galv Medium dia 3 inch (3,2 mm) (SNI) 17,710.00 kg 40,068.49 40,068.49 44,075.34
Dop Pipa Galv Medium dia 3 inch 38,738.00 bh 38,738.00 38,738.00 42,611.80
Besi pipa Galvanis (GIP) 3" 19,349.00 kg 19,349.00 19,349.00 21,283.90
Pipa Hitam Medium Lokal dia 2"; tebal=2 mm 10,584.00 kg 10,584.00 10,584.00 11,642.40
Pek. Erection 1,000.00 kg 1,000.00 1,000.00 1,100.00
Angkur baut 12mm 14,300.00 kg 14,300.00 14,300.00 15,730.00
base plat 5mm 19,000.00 kg 19,000.00 19,000.00 20,900.00
Pengelasan dg listrik 1,750.00 cm 1,750.00 1,750.00 1,925.00
Pengelasan 150,000.00 ls 150,000.00 150,000.00 165,000.00
Ongkos Pasang Pagar Besi 125,000.00 ls 125,000.00 125,000.00 137,500.00
Stek Gantungan u/ plafond besi Ø 10 mm 5,000.00 bh 5,000.00 5,000.00 5,500.00
Daun Pintu Kayu Kamper Samarinda (Bukan Oven) 1,900,000.00 Unit 1,900,000.00 2,140,000.00 1,900,000.00 2,090,000.00
Daun Pintu Kayu Kamper Samarinda Kualitas Export (Oven) 2,430,000.00 Unit 2,430,000.00 2,848,000.00 2,430,000.00 2,673,000.00
Kassa Gypsum / Textille 6,050.00 rol 8,000.00 10,000.00 9,000.00 6,000.00 6,000.00 6,600.00
Galvanis 4x4 tbl = 1,6 mm 160,000.00 btg 160,000.00 160,000.00 176,000.00
Galvanis 5x5 tbl = 1,6 mm 190,000.00 btg 190,000.00 190,000.00 209,000.00
Besi galvanis Ø 2 inch 75,000.00 m1 75,000.00 75,000.00 82,500.00
Besi tempa 16 mm 150,000.00 btg 150,000.00 150,000.00 165,000.00
XIV PAKU DAN KAWAT

Kawat beton 16,775.00 kg 20,000.00 17,500.00 16,000.00 18,000.00 18,000.00 14,000.00 15,000.00 16,928.57 24,000.00 16,928.57 18,621.43
Paku segala ukuran (rata-rata) 14,300.00 kg 15,000.00 14,000.00 12,000.00 13,000.00 12,000.00 12,000.00 12,000.00 12,857.14 27,000.00 12,857.14 14,142.86
Wiremesh DM 8,dia.8x8,spasi 150x150mm,uk.5,4x2,1 m 572,000.00 lbr 680,000.00 500,000.00 430,000.00 440,000.00 512,500.00 575,000.00 512,500.00 563,750.00
Tiang BRC 150 cm Ø 2 " medium 160,600.00 btg 250,000.00 89,000.00 169,500.00 166,000.00 166,000.00 182,600.00
Pagar BRC t = 1,20 m Ø 8 p=24m 231,458.00 Lbr 75,000.00 339,000.00 207,000.00 552,000.00 207,000.00 227,700.00
Pintu engkel pagar BRC T.120 (tipe FP120-EP2/HD2, ukuran : 120 x 240, Ø 6mm) 542,300.00 unit 542,300.00 570,000.00 542,300.00 596,530.00
Bondek 126,500.00 m2 98,000.00 90,000.00 100,000.00 96,000.00 96,000.00 105,600.00
Wall Angle 17,600.00 btg 17,600.00 17,600.00 19,360.00
Suspention Road 4 mm 15,000.00 unit 15,000.00 15,000.00 16,500.00
Paku Riffet 84,500.00 bj 100,000.00 100,000.00 49,000.00 49,000.00 53,900.00
Paku tembak 31,900.00 Kg 31,900.00 40,000.00 40,000.00 44,000.00
Drywall Screw 84,200.00 dos 84,200.00 33,000.00 33,000.00 36,300.00
Dyna Bolt 1,500.00 bh 3,000.00 3,000.00 3,000.00 3,300.00
Kawat Harmonika dia 3,2 mm 80,972.00 m2 20,000.00 20,000.00 43,000.00 20,000.00 22,000.00
Kawat Duri 30 m 74,000.00 roll 65,000.00 55,000.00 70,000.00 63,333.33 63,333.33 69,666.67
Kawat las listrik 35,000.00 dus 125,000.00 75,000.00 100,000.00 40,000.00 40,000.00 44,000.00
- -
XVI LISTRIK
Kabel NYM 3x2.5 mm 7,773.00 m 500,000.00 13,000.00 6,000.00 12,670.00 132,917.50 13,560.00 13,560.00 14,916.00
Kabel NYY 4x2.5 mm2 28,000.00 m1 28,000.00 21,000.00 21,000.00 23,100.00
Kabel NYY 4x35mm2 173,000.00 meter 173,000.00 178,000.00 173,000.00 190,300.00
Klem kabel 12,595.00 dus 15,000.00 7,500.00 5,000.00 10,000.00 7,900.00 9,080.00 11,000.00 11,000.00 12,100.00
Pipa AW 1/2" 3,850.00 m 19,000.00 19,000.00 18,500.00 18,833.33 18,833.33 20,716.67
Saklar tunggal 15,862.00 bh 15,000.00 12,500.00 13,000.00 13,000.00 12,000.00 18,000.00 18,900.00 14,628.57 17,000.00 14,628.57 16,091.43
Saklar double 21,076.00 bh 20,000.00 19,000.00 15,000.00 15,000.00 14,000.00 24,000.00 30,500.00 19,642.86 22,000.00 19,642.86 21,607.14
30 / Nama Toko (Cap): ..............................................

Stop Kontak 17,336.00 bh 15,000.00 12,500.00 12,000.00 13,000.00 12,000.00 20,000.00 23,150.00 15,378.57 15,000.00 15,000.00 16,500.00
Stop Kontak AC 25,000.00 bh 45,000.00 57,500.00 50,000.00 50,000.00 18,500.00 44,200.00 98,000.00 44,200.00 48,620.00
Lampu TL 2 x 18 watt, armatur, komplit philips 110,000.00 bh 81,900.00 81,900.00 81,900.00 90,090.00
Lampu TKI 2 x 18 watt, armatur, komplit philips 263,312.00 bh 263,312.00 263,312.00 289,643.20
Lampu Down Light 66,421.00 bh 65,000.00 65,000.00 65,000.00 71,500.00
Lampu baret kotak 40 w 236,500.00 bh 152,720.00 152,720.00 152,720.00 167,992.00
Lampu SL 18 watt, komplit philips 44,302.00 bh 40,800.00 40,800.00 40,800.00 44,880.00
Lampu TL 1 x 36 watt, armatur, komplit philips 55,000.00 bh 55,000.00 55,000.00 60,500.00
Lampu Halogen 50 Watt Merk : Philips/osram 500,000.00 buah 435,000.00 435,000.00 435,000.00 478,500.00
Lampu pagar 192,500.00 bh 192,500.00 192,500.00 211,750.00
Lampu taman lengkap (lampu + tiang galvanis) 511,500.00 bh 511,500.00 511,500.00 562,650.00
Fitting Keramik 5,500.00 bh 5,500.00 5,500.00 6,050.00
Exhausfan 250,000.00 bh 295,000.00 295,000.00 295,000.00 324,500.00
Penyambungan daya Listrik 1,045.00 watt 1,045.00 1,045.00 1,149.50
Grounding Panel 385,000.00 ls 385,000.00 385,000.00 423,500.00
Box MCB 150,000.00 unit 40,000.00 475,000.00 45,000.00 27,500.00 146,875.00 146,875.00 161,562.50
Box Panel 40x60 cm 728,200.00 unit 728,200.00 728,200.00 801,020.00
Box Panel 30x40 cm 520,000.00 unit 520,000.00 520,000.00 572,000.00
MCB 6 Ampere 45,000.00 bh 75,000.00 27,500.00 50,000.00 30,000.00 30,000.00 42,500.00 42,500.00 46,750.00
MCB 10 Ampere 65,816.00 bh 105,000.00 27,500.00 50,000.00 30,000.00 30,000.00 48,500.00 48,500.00 53,350.00
MCB 32 Ampere 74,800.00 bh 74,800.00 74,800.00 82,280.00
Perangkat Penangkal Petir 1,000,000.00 titik 1,000,000.00 1,000,000.00 1,100,000.00
Sparing Kabel (Pipa conduit) 14,663.00 bh 14,663.00 14,663.00 16,129.30
Material bantu 10,000.00 ls 10,000.00 10,000.00 11,000.00
Testing Commissioning 1,000,000.00 ls 1,000,000.00 1,000,000.00 1,100,000.00
XIII ATAP
Alumunium Foil 1 muka, medium weight (HF 404) 25,300.00 m2 15,000.00 25,833.33 15,000.00 18,611.11 26,000.00 18,611.11 20,472.22
Alumunium Foil 2 muka 25,300.00 m2 30,000.00 25,000.00 27,500.00 32,000.00 27,500.00 30,250.00
Alumunium Foil 2 muka dengan bubble 25,300.00 m2 40,000.00 40,000.00 40,000.00 44,000.00
Genteng Zincalume (Bahan) Gelombang Besar t=0.35 132,000.00 m2 135,000.00 135,000.00 130,000.00 130,000.00 143,000.00
Genteng Metal Multi Roof (Stone Chip) t=0.35 253,000.00 m2 253,000.00 253,000.00 278,300.00
Penutup atap Alderon 217,343.00 m2 230,000.00 230,000.00 230,000.00 253,000.00
Karpusan atap Alderon 36,333.00 m1 36,333.00 36,333.00 39,966.30
Penutup atap Onduline 217,343.00 m2 217,343.00 217,343.00 239,077.30
Nok Metal Multiroof (Stone Chip) 79,803.00 m1 55,000.00 55,000.00 55,000.00 60,500.00
Seng gelombang 180 x 90 x 0,20 69,300.00 lbr 48,000.00 40,000.00 44,000.00 44,000.00 48,400.00
Rangka Atap Baja Ringan (Terpasang) 229,900.00 m2 120,000.00 120,000.00 120,000.00 132,000.00
Listplank GRC l = 15 cm, p = 2.4 m, t=9mm 38,500.00 lbr 38,500.00 38,500.00 42,350.00
Listplank GRC l = 20 cm, p = 2.4 m, t=9mm 51,700.00 lbr 70,000.00 50,000.00 42,500.00 45,000.00 51,875.00 51,875.00 57,062.50
Listplank GRC l = 15 cm, p = 2.4 m, t=12mm 38,500.00 m 38,500.00 40,000.00 38,500.00 42,350.00
Listplank GRC l = 30 cm, p = 2.4 m, t=12mm 65,000.00 m 95,000.00 65,000.00 80,000.00 50,000.00 50,000.00 55,000.00
Talang PVC 20X20 cm, p=4 m 30,250.00 bh 55,000.00 290,000.00 172,500.00 172,500.00 189,750.00
Roofmesh spasi 75x75X1.3 55,000.00 m2 15,000.00 15,000.00 15,000.00 16,500.00
Glass wool 38,500.00 m2 38,500.00 38,500.00 42,350.00
Asbes semen gelombang 56,100.00 lbr 26,666.67 26,666.67 26,666.67 29,333.33
XV KACA DAN ALUMUNIUM

Kaca polos 5 mm 113,300.00 m2 113,300.00 175,000.00 113,300.00 124,630.00
Kaca Es 5 mm 192,500.00 m2 192,500.00 202,000.00 192,500.00 211,750.00
Kaca Rayben 5 mm 143,700.00 m2 143,700.00 182,000.00 143,700.00 158,070.00
Kaca reflektif 6 mm 440,000.00 m2 440,000.00 454,000.00 440,000.00 484,000.00
Kaca tempered 12 mm 733,000.00 m2 733,000.00 843,000.00 733,000.00 806,300.00
Frameless tempered 12 mm 733,000.00 m2 733,000.00 843,000.00 733,000.00 806,300.00
Folding gate galvalum, t=0.5mm 467,500.00 m2 467,500.00 467,500.00 514,250.00
Kusen Alumunium Ukuran 3" x 1 1/2" 88,000.00 m1 88,000.00 135,000.00 88,000.00 96,800.00
Kusen Alumunium Ukuran 4" x 1 3/4" 121,000.00 m1 121,000.00 137,000.00 121,000.00 133,100.00
Frame daun Pintu Alumunium 4" x 1 1/2" 242,000.00 m1 242,000.00 242,000.00 266,200.00
Frame daun Jendela Alumunium 3" x 1 1/2" 108,900.00 m1 108,900.00 108,900.00 119,790.00
Krepyak/louvre/jalusi alumunium 423,500.00 m2 423,500.00 423,500.00 465,850.00
Pintu alumunium (kusen + daun pintu) 2,113,833.00 unit 1,905,600.00 1,905,600.00 1,905,600.00 2,096,160.00
Daun Jendela Alumunium 435,600.00 m2 435,600.00 435,600.00 479,160.00
Kunci Double Slaag Solid 211,200.00 bh 225,000.00 282,000.00 253,500.00 218,000.00 218,000.00 239,800.00
Kunci KM / WC 50,000.00 bh 35,000.00 50,000.00 101,150.00 62,050.00 64,000.00 62,050.00 68,255.00
Handle pintu 135,000.00 set 95,000.00 196,350.00 145,675.00 169,000.00 145,675.00 160,242.50
Door Closer 195,100.00 set 79,050.00 79,050.00 237,000.00 79,050.00 86,955.00
Floor hings ex dexon 750,000.00 set 750,000.00 750,000.00 825,000.00
Grendel Ukuran 4" setara Solid 38,500.00 bh 10,000.00 16,500.00 13,250.00 40,000.00 13,250.00 14,575.00
Grendel tanam pintu 91,600.00 bh 95,000.00 50,000.00 52,500.00 65,833.33 122,000.00 65,833.33 72,416.67
Grendel besi + Kunci 55,000.00 set 60,000.00 60,000.00 60,000.00 66,000.00
Slot + Dudukan besi 10mm 25,000.00 bh 25,000.00 25,000.00 27,500.00
Kunci Gembok 50,000.00 bh 25,000.00 28,500.00 26,750.00 26,750.00 29,425.00
Karet List 5,500.00 m1 5,500.00 5,500.00 6,050.00
Sealent 17,600.00 tube 18,000.00 25,000.00 12,500.00 18,500.00 18,500.00 20,350.00
Rambucis 22,000.00 bh 20,400.00 20,400.00 20,400.00 22,440.00
Engsel Pintu Nilon ukuran 3" 26,700.00 ps 35,000.00 12,500.00 22,500.00 23,333.33 33,000.00 23,333.33 25,666.67
Engsel Pintu Nilon ukuran 4" 27,500.00 ps 45,000.00 15,000.00 26,500.00 28,833.33 52,000.00 28,833.33 31,716.67
Engsel Jendela Casemen 8" 48,800.00 ps 48,800.00 87,000.00 48,800.00 53,680.00
Engsel Jendela Casemen 16 " 82,500.00 set 82,500.00 52,000.00 52,000.00 57,200.00
Hak Angin 19,800.00 bh 50,000.00 22,000.00 10,000.00 19,500.00 25,375.00 21,000.00 21,000.00 23,100.00
Roda besi 25,000.00 bh 65,000.00 65,000.00 65,000.00 71,500.00
Slot Pintu / Jendela 14,666.00 bh 15,000.00 10,000.00 5,000.00 12,500.00 10,625.00 10,625.00 11,687.50
-
XVII SEWA ALAT
Truck pompa beton 2,500,000.00 8 jam 2,500,000.00 2,500,000.00 2,500,000.00
Buldozer 100 - 150 HP 289,000.00 Jam 289,000.00 326,000.00 289,000.00 289,000.00
Compressor 4000-6500 liter/menit 77,000.00 Jam 77,000.00 87,000.00 77,000.00 77,000.00
Concrete Vibrator 24,000.00 Jam 24,000.00 27,000.00 24,000.00 24,000.00
Excavator 80 - 120 HP 253,000.00 Jam 253,000.00 289,000.00 253,000.00 253,000.00
Generator Set 125 KVA 201,000.00 Jam 201,000.00 231,000.00 201,000.00 201,000.00
Jack Hammer 25,000.00 Jam 25,000.00 29,000.00 25,000.00 25,000.00
Stamper 49,000.00 Jam 49,000.00 56,000.00 49,000.00 49,000.00
Concrete Mixer 0,30 - 0,60 m3 42,000.00 Jam 42,000.00 48,000.00 42,000.00 42,000.00
Mesin las 48,000.00 Jam 48,000.00 55,000.00 48,000.00 48,000.00
Mobdemob Alat Pancang Hidraulick 1 unit 15,000,000.00 unit 15,000,000.00 15,000,000.00 15,000,000.00
Scaffolding 50,000.00 set/bulan 50,000.00 57,000.00 50,000.00 50,000.00
Baby walles 21,000.00 Jam 21,000.00 21,000.00 21,000.00
Mesin Trowel 61,875.00 Jam 61,875.00 61,875.00 61,875.00
Finish Beton Menggunakan Mesin Trowel 5,500.00 m2 5,500.00 5,500.00 5,500.00
- -
XVIII TAMBAHAN
Tiang pancang uk, 20x20 212,190.00 m 212,190.00 212,190.00 233,409.00
Tiang pancang uk, 25x25 241,816.00 m 241,816.00 521,000.00 241,816.00 265,997.60
Aluminium Composit Panel (ACP) 0.3 mm uk,122x240 322,000.00 m2 359,100.00 322,000.00 322,000.00 354,200.00
Sunblast/Stiker Kaca 322,000.00 m2 322,000.00 322,000.00 354,200.00
Huruf Stainles 20 cm 242,000.00 hrf 242,000.00 242,000.00 266,200.00
Huruf Stainles 15 cm 165,000.00 hrf 165,000.00 165,000.00 181,500.00
Logo kota tangerang 1,650,000.00 unit 1,650,000.00 1,650,000.00 1,815,000.00
Pipa listrik panjang 4 m 14,663.00 btg 14,663.00 14,663.00 16,129.30
Stop kontak telpon 17,336.00 bh 17,336.00 17,336.00 19,069.60
Bak kontrol 600 x 600 x 400 158,000.00 bh 158,000.00 158,000.00 173,800.00
XVIII UPAH
Pekerja / knek 92,000.00 hari 112,000.00 112,000.00 112,000.00
Tukang gali 102,000.00 hari 116,000.00 116,000.00 116,000.00
Kepala Tukang Batu 124,000.00 hari 150,000.00 150,000.00 150,000.00
Tukang Batu 102,000.00 hari 118,500.00 118,500.00 118,500.00
Kepala Tukang Kayu 125,000.00 hari 145,000.00 145,000.00 145,000.00
Tukang Kayu 113,000.00 hari 131,000.00 131,000.00 131,000.00
Kepala Tukang Besi 122,000.00 hari 141,000.00 141,000.00 141,000.00
Tukang Besi 113,000.00 hari 131,000.00 131,000.00 131,000.00
Kepala Tukang Cat 124,000.00 hari 139,000.00 139,000.00 139,000.00
Tukang Cat 102,000.00 hari 115,000.00 115,000.00 115,000.00
Mandor / pengawas 141,000.00 hari 160,000.00 160,000.00 160,000.00
Instalator / Tukang Listrik 113,000.00 hari 131,000.00 131,000.00 131,000.00
Pembantu Instalator 102,000.00 hari 118,000.00 118,000.00 118,000.00
-
31 / Nama Toko (Cap): ..............................................

SPESIFIKASI BAHAN MATERIAL
KOTA TANGERANG
TAHUN 2016
NO URAIAN PEKERJAAN DAN MATERIAL KETERANGAN
STRUKTUR BANGUNAN
PONDASI
Pondasi Setapak uk 60 x 60 - tb15cm kedalaman 85cm
Mutu Beton K 225 pembesian Utama Ø 12mm - Ring Ø 10mm
Pondasi Menerus Batu Kali

Lebar Tapak Aanstamping 63cm ketinggian 59cm
SLOOF
Sloof Beton bertulang menerus uk 15 x 20 cm
Mutu Beton K175 pembesian utama Ø 10mm - Ring Ø 8mm
PLAT LANTAI
Plat Lantai area Pasar Rabat Beton mutu K175 ketebalan 7 cm
dengan finishing di Keramik uk 30 x 30
KOLOM PEDESTAL
Kolom Pedestal Beton uk 30x30 tinggi 2m Non Pembesian
Mutu Beton K 225 Diplester dan di aci
KOLOM BAJA
Kolom Struktur Utama Baja IWF 200.100.3,2.4,5mm tinggi 4 m
BALOK BEAM CREMONA

Balok Cremona CNP double C 100 x 50 x 20 x 1,6 mm + Besi Beton Polos Ø12mm
KUDA-KUDA BAJA
Kuda-kuda dengan Baja IWF 200.100.3,2.4,5mm
Penyambungan pembesian pondasi dengan Plat Sambung dilas
GORDING BAJA
Gording penopang penutup Atap Baja Cannal C 100.50.20.1,6mm
Penguatan Trekstang Ø 10mm & Cross Bar Ikatan Angin Ø 10mm + Span M16
ATAP PENUTUP
Penutup Atap Zincalum Gelombang 0,3mm + Nok Atap Zincalum 0,3mm
ARSITEKTUR BANGUNAN
Dinding Bangunan Pengelola dengan Bata Merah di Plester di Aci Finishing Cat Mowilex
Kusen Rg. Pengelola Kayu + Pintu Double triplek , KM/WC Kusen Pintu Fiber
Finishing Lantai Rg. Pengelola + KM/WC keramik - Area Pasar di Keramik 30 x 30
Fasade Kuda-kuda, Listplak, Plafond menggunakan GRCBoard 6mm & 4mm
Sanitair KM/WC dengan Closed Jongkok type CE 6
Instalasi Electrikal Kabel Extrana dengan Armateur ex Philips
Instalasi Air Bersih, Air Kotor & Kotoran PVC ex Wafin tipe D
SUMMARY PASAR LINGKUNGAN
1 NILAI KONTARK .SPK = 197,450,000.00

2 POTONGAN PAJAK PPN+PPH = 21,719,500.00
SISA = 175,730,500.00 (A)
A. PENGELUARAN
A1. FIX COST
1 Fee 15% = 26,359,575.00
2 Borongan Pekerja = 18,000,000.00
3 Subkon Pekerjaan Besi = 50,000,000.00
4 Material = 27,500,000.00
5 Kontrakan Pekerja = 1,500,000.00
Sub Total = 123,359,575.00 (B)
A2. OVER HEAD

1 Tean Pemeriksaan/PHO = 1,500,000.00
2 Penagihan = 1,500,000.00
3 Akomodasi Pekerja = 1,500,000.00
4 Tak terduga di lapangan = 5,000,000.00
Sub Total = 9,500,000.00 ( C)
Total 132,859,575.00 D=( B+C )
NET PROFIT 42,870,925.00 ( A-D )

HPS Pasar Lingkungan Jadi RC - Negosiasi (SPK)

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

HPS Pasar Lingkungan Jadi RC - Negosiasi (SPK)

Diunggah oleh

Hak Cipta:

Format Tersedia

PENYERAHAN LAPORAN & GAMBAR DED PERENCANAAN

PASAR LINGKUNGAN KELURAHAN - KOTA TANGERANG

3.A DRAWING DED - A3

3.B RENCANA KERJA DAN SYARAT & SPESIFIKASI ( RKS )

3.C PERHITUNGAN STRUKTUR BANGUNAN

3.D RENCANA ANGGARAN BIAYA ( RAB )

3.E BILL OF QUANTITIES ( boq )

3.F ANALISA VOLUME PEKERJAAN

3.G SOFT COPY FILE

Yang menyerahkan Penerima DOKUMEN

I PEKERJAAN PERSIAPAN Rp.

II PEKERJAAN STRUKTUR BANGUNAN Rp.

III PEKERJAAN ARSITEKTUR BANGUNAN PASAR Rp.

IV PEKERJAAN MEKANIKAL ELEKTRIKAL BANGUNAN PASAR Rp.

ppn 10% Rp.

sembilan puluh delapan juta rupiah

Kode Harga Satuan

1 Pek. Pembersihan Lahan A.1.PP-01 90 m2 6,010

TOTAL PEKERJAAN PERSIAPAN

II PEKERJAAN STRUKTUR BANGUNAN

2.1 PEKERJAAN TANAH

1 Pek. Galian Tanah B.1.TN - 01 7.13 m3 80,025

Sub Total Pekerjaan Tanah

2.2 PEKERJAAN BETON, BESI DAN BEGISTING

Beton K-225 pada :

Pekerjaan Struktur Beton praktis k 175 pada :

2.3 PEKERJAAN BAJA STRUKTUR DAN ATAP RANGKA BAJA

2 Pekerjaan Atap Rangka Baja

4 Pekerjaan Penutup Atap

III PEKERJAAN ARSITEKTUR BANGUNAN PASAR

3.2 PEKERJAAN PINTU DAN JENDELA

3.3 PEKERJAAN PLAFOND

3.4 PEKERJAAN PELAPIS LANTAI

3.5 PEKERJAAN PENGECATAN

3.6 PEKERJAAN SANITAIR

3.7 PEKERJAAN LAIN - LAIN

Sub Total Pekerjaan Lain - Lain

Sub Total Pekerjaan Plumbing Air Bersih

Sub Total Pekerjaan Air Kotor dan Kotoran

Sub Total Pekerjaan Sistem Instalasi Penerangan

TOTAL PEKERJAAN MEKANIKAL ELEKTRIKAL

NO URAIAN KOEF. SAT HARGA SATUAN JUMLAH

2 MANDOR / PENGAWAS 0.010 OH 141,000 1,410

Jumlah harga per-satuan pekerjaan 6,010

2 1 BH PAPAN NAMA PROJECT

3 PENULISAN 1 LS 100,000 100,000

Jumlah harga per-satuan pekerjaan 299,765

3 1 M1 PENGUKURAN DAN BOUWPLANK

Jumlah harga per-satuan pekerjaan 35,757

1 PEKERJA 0.7500 Hr 102,000 76,500

Jumlah harga per-satuan pekerjaan 80,025

2 1 M3 GALIAN TANAH SEDALAM 2 SAMPAI 3 METER

1 PEKERJA 1.05 Hr 102,000 107,100

Jumlah harga per-satuan pekerjaan 116,547

3 1 M3 URUG PASIR BAWAH LANTAI

Jumlah harga per-satuan pekerjaan 310,610

4 1 M32 URUG KEMBALI BEKAS GALIAN

1 PEKERJA 0.30 Hr 92,000 27,600

Jumlah harga per-satuan pekerjaan 29,010

5 1 M3 URUG TANAH UNTUK PENINGGIAN LEVEL BANGUNAN

Jumlah harga per-satuan pekerjaan 211,172

C PEKERJAAN BETON & BAJA

Jumlah harga per-satuan pekerjaan 940,338