Pekerjaan : Pembangunan Gedung Baru dan Rehabilitasi Sarana dan Prasarana Balai Bibit Ikan
Lokasi : Jl. Bungan Ganyong Kel. Ladang Bambu
Kecamatan : Medan Tuntungan
A PEKERJAAN PENDAHULUAN
1 Papan nama proyek 1.000 bh Taksir
2 Photo Dokumentasi - - "
3 P3K / Keamanan - - "
4 Gudang kerja / Sewa - - "
5 Pembongkaran / Pembersihan akhir - - "
d PEKERJAAN LISTRIK
1 Pas. Instlasi listrik nyala 8.00 titik Taksir
2 Pas. Instalasi listrik stop kontak 2.00 titik "
3 Pas. Lampu SL 23 watt komplet 8.00 titik "
4 Bok zekering 1 group 1.00 titik "
5 Pas. MCB 4 A 1.00 titik "
e PEKERJAAN CAT
1 Cat tembok dinding 3 x cat setara paragon 176.20 m2 K23.a
2 Cat tembok plafond 3 x cat setara paragon 112.50 m2 K23.a
3 Cat kilat perkayuan baru 24.23 m2 K9+K23+K30
f PEKERJAAN SANITAIR
1 Pas. Instalasi air bersih 1.00 titik Taksir
2 Pas. Kran air lokal Ø ½" 1.00 bh "
3 Pas. Stop kran Ø 1" 8.00 bh "
4 Pas. Pipa PVC Ø 1" + aksesoris 30.00 m' "
5 Pas. Pipa PVC Ø 2" + aksesoris 14.00 m' "
6 Pas. Pipa air buangan PVC Ø 4 " + aksesoris 32.00 m' "
7 Pas. Wastafel komplet 1.00 set "
8 Pas. Bak kontrol 2.00 bh "
i PEKERJAAN KOLAM
1 Cor pondasi + lantai beton tulang 1 : 2 : 3 2.40 m3 Spl.V.b
2 Pas. Batu bata 1 : 2 2.88 m3 G.33.m
3 Plesteran batu bata 1 : 2 48.00 m2 G.50.h
d PEKERJAAN LISTRIK
1 Pas. Instlasi listrik nyala 8.00 titik Taksir
2 Pas. Instalasi listrik stop kontak 2.00 titik "
3 Pas. Lampu SL 23 watt komplet 5.00 bh "
4 Pas. Exhaust fan 3.00 unit "
5 Bok zekering 1 group 1.00 set "
6 Pas. MCB 4 A 1.00 bh "
e PEKERJAAN CAT
1 Cat tembok dinding 3 x cat setara paragon 287.00 m2 K23.a
2 Cat tembok plafond 3 x cat setara paragon 64.00 m2 K23.a
3 Cat kilat perkayuan baru 17.46 m2 K9+K23+K30
f PEKERJAAN SANITAIR
1 Pembuatan sumur bor dangkal 1.00 bh Taksir
2 Pas. Pompa air (Daff sejenis) 1.00 bh "
3 Pas. Krangkeng pompa 1.00 bh "
4 Pas. Instalasi listrik stop kontak 1.00 titik "
5 Pas. Instalasi air bersih 1.00 titik "
6 Pas. Kran air lokal Ø ½" 1.00 bh "
7 Pas. stop air Ø 1" 1.00 bh "
8 Pas. Bak fiberglass 1.00 bh "
9 Pas. Saringan kamar mandi (floor drain) 1.00 bh "
10 Tempat sabun keramik 10 x 20 cm 1.00 bh "
11 Pas. Pipa PVC Ø 4" + aksesoris 6.00 m' "
g PEKERJAAN PENGUNCI & PENGGANTUNG
1 Pas. Kunci tanam besar 3.00 bh Taksir
2 Pas. Engsel pintu nilon 3.00 set "
3 Pas. engsel jendela nilon 2.00 set "
4 Pas. Grendel jendela 2.00 bh "
5 Pas. Hak angin 2.00 bh "
6 Pas. Pegangan jendela 2.00 bh "
F PEKERJAAN HALAMAN
1 Pek. Pagar dan Plank nama
Pas. Pagar depan besi hollow + rel 8.00 m2 Taksir
Cor pondasi beton tulang 1 : 2 : 3 0.15 m3 Spl.V.b
Cor kolom beton tulang 1 : 2 : 3 0.14 m3 Spl.V.b
Cor balok beton tulang 1 : 2 : 3 0.12 m4 Spl.V.b
Pas. Batu bata 1 : 4 0.19 m3 G.32.h
Plesteran batu bata 1 : 4 3.20 m2 G.50.q
Pek. List Profil 5.60 m' Taksir
Pek. Pembuatan tulisan plank nama 1.00 ls Taksir
2 Pek. Conblock
Timbunan pasir bawah conblock 34.20 m3 A.18
Pas. Conblock 684.00 m2 G.67.a
Pas. Batu bata 1 : 4 kuncian conblock 3.03 m3 G.32.h
Plesteran batu bata 1 : 4 27.20 m2 G.50.q
3 Pek. Tangga
Galian tanah 3.00 m3 A.1
Pas. Batu bata 1 : 4 tangga 1.64 m3 G.32.h
Plesteran batu bata 1 : 4 tangga 31.20 m2 G.50.q
Cor lantai rabat beton 1 : 3 : 5 # 5 cm 52.00 m2 G.67.b
4 Pek. Saluran
Galian tanah 0.40 m3 A.1
Pas. Batu kali dinding penahan / retainingwall saluran 2.00 m3 G.31.J
Pemasangan sekat parit pelat besi 5.00 unit "
Diketahui Oleh :
CV. BARKAT: JAYA
Terbilang ………………………………………………………………………………………….
BUDI DARMAWAN
Direktur
AYA
300,000.00 300,000.00
300,000.00 300,000.00
1,000,000.00 1,000,000.00
500,000.00 500,000.00
750,000.00 750,000.00
2,850,000.00
47,185.00 366,155.60
147,190.00 607,894.70
135,658.00 21,162,648.00
22,136,698.30
884,354.00 21,224,496.00
855,402.00 4,978,439.64
4,569,430.00 6,671,367.80
4,569,430.00 3,381,378.20
4,569,430.00 10,007,051.70
4,569,430.00 776,803.10
1,108,491.00 11,716,749.87
49,220.00 8,672,564.00
1,487,852.00 7,662,437.80
133,664.00 2,004,960.00
77,096,248.11
8,555,959.00 1,967,870.57
306,464.00 294,205.44
216,270.00 30,926,610.00
40,000.00 1,800,000.00
122,745.00 13,808,812.50
460,404.00 1,546,957.44
677,094.00 1,950,030.72
115,212.00 16,475,316.00
58,169.00 1,745,070.00
1,100,000.00 7,260,000.00
196,641.00 9,733,729.50
87,508,602.17
103,490.00 827,920.00
103,490.00 206,980.00
34,360.00 274,880.00
9,010.00 9,010.00
18,020.00 18,020.00
1,336,810.00
43,003.00 7,577,128.60
43,003.00 4,837,837.50
57,980.00 1,404,855.40
13,819,821.50
103,930.00 103,930.00
22,830.00 22,830.00
75,000.00 600,000.00
24,200.00 726,000.00
48,400.00 677,600.00
96,900.00 3,100,800.00
510,640.00 510,640.00
160,500.00 321,000.00
6,062,800.00
112,340.00 224,680.00
12,020.00 24,040.00
7,210.00 28,840.00
4,810.00 19,240.00
6,610.00 26,440.00
6,610.00 26,440.00
349,680.00
5,453,269.00 1,090,653.80
5,453,269.00 2,181,307.60
5,453,269.00 2,290,372.98
901,130.00 901,130.00
24,200.00 726,000.00
4,000,000.00 4,000,000.00
11,189,464.38
5,453,269.00 13,087,845.60
1,216,954.00 3,504,827.52
53,477.00 2,566,896.00
19,159,569.12
Jumlah 238,659,693.58
47,185.00 366,155.60
147,190.00 591,703.80
135,658.00 2,314,325.48
3,272,184.88
855,402.00 6,056,246.16
4,569,430.00 6,168,730.50
4,569,430.00 2,741,658.00
4,569,430.00 6,168,730.50
1,108,491.00 19,088,215.02
49,220.00 14,126,140.00
52,667.00 2,001,346.00
133,664.00 5,112,648.00
123,399.00 493,596.00
161,668.00 1,697,514.00
10,210.00 40,840.00
63,695,664.18
8,555,959.00 2,053,430.16
306,464.00 294,205.44
216,270.00 17,024,774.40
40,000.00 1,360,000.00
122,745.00 7,855,680.00
460,404.00 2,320,436.16
677,094.00 975,015.36
115,212.00 9,069,488.64
58,169.00 1,163,380.00
408,510.00 408,510.00
1,100,000.00 7,260,000.00
49,784,920.16
103,490.00 827,920.00
103,490.00 206,980.00
34,360.00 171,800.00
400,000.00 1,200,000.00
9,010.00 9,010.00
18,020.00 18,020.00
2,433,730.00
43,003.00 12,341,861.00
43,003.00 2,752,192.00
57,980.00 1,012,330.80
16,106,383.80
1,441,800.00 1,441,800.00
612,770.00 612,770.00
350,000.00 350,000.00
103,490.00 103,490.00
103,930.00 103,930.00
22,830.00 22,830.00
75,000.00 75,000.00
456,570.00 456,570.00
17,420.00 17,420.00
40,850.00 40,850.00
96,900.00 581,400.00
3,806,060.00
112,340.00 337,020.00
12,020.00 36,060.00
7,210.00 14,420.00
4,810.00 9,620.00
6,610.00 13,220.00
6,610.00 13,220.00
423,560.00
500,000.00 500,000.00
855,402.00 1,394,305.26
1,894,305.26
Jumlah 141,416,808.28
7,855,858.00 8,484,326.64
125,000.00 13,125,000.00
20,956.00 366,730.00
35,300.00 3,106,400.00
25,082,456.64
4,569,430.00 1,827,772.00
1,108,491.00 4,655,662.20
49,220.00 3,445,400.00
135,658.00 813,948.00
8,555,959.00 427,797.95
7,855,858.00 7,463,065.10
460,404.00 1,546,957.44
112,340.00 224,680.00
12,020.00 24,040.00
510,640.00 510,640.00
103,930.00 103,930.00
150,000.00 10,365,000.00
35,300.00 2,637,616.00
34,046,508.69
841,050.00 6,728,400.00
5,453,269.00 817,990.35
5,453,269.00 763,457.66
5,453,269.00 654,392.28
1,108,491.00 210,613.29
49,220.00 157,504.00
35,000.00 196,000.00
400,000.00 400,000.00
9,928,357.58
147,190.00 5,033,898.00
107,286.00 73,383,624.00
1,108,491.00 3,358,727.73
49,220.00 1,338,784.00
83,115,033.73
47,185.00 141,555.00
1,108,491.00 1,817,925.24
49,220.00 1,535,664.00
52,667.00 2,738,684.00
6,233,828.24
47,185.00 18,874.00
884,354.00 1,768,708.00
300,000.00 1,500,000.00
3,287,582.00
Jumlah 102,564,801.55
45,500,000.00 45,500,000.00
2,800,000.00 5,600,000.00
2,800,000.00 2,800,000.00
1,500,000.00 1,500,000.00
460,000.00 3,680,000.00
700,000.00 2,800,000.00
460,000.00 11,500,000.00
73,380,000.00
Rp 2,850,000.00
Rp 238,659,693.58
Rp 141,416,808.28
Rp 25,082,456.64
Rp 34,046,508.69
Rp 102,564,801.55
Rp 73,380,000.00
Jumlah Rp 618,000,268.74
PPn 10% Rp 61,800,026.87
Jumlah Rp 679,800,295.61
Dibulatkan Rp 679,800,000.00
Anl K9+K23+K30 1 M2. Pengecatan perkayuan baru dengan cat kilat warna 3 x cat
( 1 x Cat Dasar, 2 x Cat kilat ) Serta mendempul dan menggosok
Bahan 0.4250 Kg Cat setara bee brand @ Rp 49,260.00 =
0.0500 Ltr Minyak cat @ Rp 18,620.00 =
0.7500 Lbr Kertas pasir @ Rp 4,210.00 =
0.0500 Kg Dempul jadi @ Rp 18,620.00 =
Anl K23 + K36 1 M2. Pengecatan perkayuan baru dengan cat kilat warna 3 x cat
( 1 x Cat Dasar, 2 x Cat kilat ) Serta mendempul dan menggosok
Bahan 0.2832 Kg Cat setara bee brand @ Rp 49,260.00 =
Anl K23.a 1 M2. Pengecatan perkayuan baru dengan cat kilat warna 3 x cat ( setara Parago
( 1 x Cat Dasar, 2 x Cat kilat ) Serta mendempul dan menggosok
Bahan 0.4250 Kg Cat tembok Paragon @ Rp 16,820.00 =
0.7500 Lbr Kertas pasir @ Rp 4,210.00 =
0.0800 Kg Tepung dempul @ Rp 8,410.00 =
Diketahui Oleh :
CV. BARKAT JAYA
BUDI DARMAWAN
Direktur
PRASARANA BALAI BIBIBT IKAN
DAN TUNTUNGAN
Rp 44,602.50
Rp 2,583.25
Rp 47,185.75 = Rp 47,185.00
Rp 128,316.00
Rp 17,841.00
Rp 1,033.30
Rp 147,190.30 = Rp 147,190.00
Rp 116,784.00
Rp 17,841.00
Rp 1,033.30
Rp 135,658.30 = Rp 135,658.00
Rp 24,489.92
Rp 83,750.00
Rp 3,080.00 = Rp 111,319.92
Rp 5,947.00
Rp 516.65
Rp 4,445.50
Rp 516.65
Rp 11,425.80 = Rp 11,425.80
Jumlah = Rp 122,745.72
Pembulatan = Rp 122,745.00
Rp 2,547,180.00
Rp 98,520.00 = Rp 2,645,700.00
Rp 11,894.00
Rp 1,033.30
Rp 44,455.00
Rp 5,166.50
Rp 237,880.00 = Rp 300,428.80
Jumlah = Rp 2,946,128.80
Pembulatan = Rp 2,946,128.00
Rp 6,357,136.50
Rp 49,260.00 = Rp 6,406,396.50
Rp 475,760.00
Rp 41,332.00
Rp 2,133,840.00
Rp 247,992.00
Rp 2,898,924.00 = Rp 1,449,462.00
Jumlah = Rp 7,855,858.50
Pembulatan = Rp 7,855,858.00
Rp 6,357,136.50
Rp 24,630.00 = Rp 6,381,766.50
Rp 713,640.00
Rp 61,998.00
Rp 3,200,760.00
Rp 371,988.00
Rp 4,348,386.00 = Rp 2,174,193.00
Jumlah = Rp 8,555,959.50
Pembulatan = Rp 8,555,959.00
Rp 218,673.00
Rp 1,231.50 = Rp 219,904.50
Rp 77,311.00
Rp 6,716.45
Rp 355,640.00
Rp 41,332.00
Rp 480,999.45 = Rp 240,499.73
Jumlah = Rp 460,404.23
Pembulatan = Rp 460,404.00
Rp 205,216.20
Rp 2,463.00 = Rp 207,679.20
Rp 17,841.00
Rp 1,549.95
Rp 71,128.00
Rp 8,266.40
Rp 98,785.35 = Rp 98,785.35
Jumlah = Rp 306,464.55
Pembulatan = Rp 306,464.00
Rp 185,031.00
Rp 128,466.00
Rp 1,231.50 = Rp 314,728.50
Rp 118,940.00
Rp 10,333.00
Rp 533,460.00
Rp 61,998.00
Rp 724,731.00 = Rp 362,365.50
Jumlah = Rp 677,094.00
Pembulatan = Rp 677,094.00
Rp 185,031.00
Rp 128,466.00
Rp 1,231.50 = Rp 314,728.50
Rp 118,940.00
Rp 10,333.00
Rp 533,460.00
Rp 61,998.00
Rp 724,731.00 = Rp 362,365.50
Jumlah = Rp 677,094.00
Pembulatan = Rp 677,094.00
Rp 109,336.50
Rp 44,450.00
Rp 2,463.00 = Rp 156,249.50
Rp 59,470.00
Rp 516.65
Rp 26,673.00
Rp 3,099.90
Rp 89,759.55 = Rp 40,391.80
Jumlah = Rp 196,641.30
Pembulatan = Rp 196,641.00
Rp 212,664.00
Rp 244,645.76
Rp 75,261.96 = Rp 532,571.72
Rp 214,092.00
Rp 18,599.40
Rp 106,692.00
Rp 12,399.60 = Rp 351,783.00
Jumlah = Rp 884,354.72
Pembulatan = Rp 884,354.00
Rp 420,000.00
Rp 190,225.30
Rp 58,537.08 = Rp 668,762.38
Rp 267,615.00
Rp 23,249.25
Rp 133,365.00
Rp 15,499.50 = Rp 439,728.75
Jumlah = Rp 1,108,491.13
Pembulatan = Rp 1,108,491.00
Rp 420,000.00
Rp 309,213.74
Rp 48,011.94 = Rp 777,225.68
Rp 267,615.00
Rp 23,249.25
Rp 133,365.00
Rp 15,499.50 = Rp 439,728.75
Jumlah = Rp 1,216,954.43
Pembulatan = Rp 1,216,954.00
Rp 510,680.00
Rp 77,857.20
Rp 239,407.20 = Rp 827,944.40
Rp 356,820.00
Rp 30,999.00
Rp 88,910.00
Rp 10,333.00
Rp 487,062.00 = Rp 365,296.50
Jumlah = Rp 1,193,240.90
Pembulatan = Rp 1,193,240.00
Rp 207,215.92
Rp 57,672.00
Rp 189,774.00
Rp 35,444.00 = Rp 490,105.92
Rp 356,820.00
Rp 30,999.00
Rp 88,910.00
Rp 10,333.00
Rp 487,062.00 = Rp 365,296.50
Jumlah = Rp 855,402.42
Pembulatan = Rp 855,402.00
Rp 10,574.08
Rp 2,162.70 = Rp 12,736.78
Rp 23,788.00
Rp 2,066.60
Rp 13,336.50
Rp 1,549.95 = Rp 40,741.05
Jumlah = Rp 53,477.83
Pembulatan = Rp 53,477.00
Rp 6,518.68
Rp 1,960.85 = Rp 8,479.53
Rp 23,788.00
Rp 2,066.60
Rp 13,336.50
Rp 1,549.95 = Rp 40,741.05
Jumlah = Rp 49,220.58
Pembulatan = Rp 49,220.00
Rp 1,916,200.00
Rp 48,060.00 = Rp 1,964,260.00
Rp 535,230.00
Rp 800,190.00
Rp 309,990.00
Rp 1,645,410.00 = Rp 822,705.00
Jumlah = Rp 2,786,965.00
Pembulatan = Rp 2,786,965.00
Rp 1,193,240.00
Rp 294,612.80
Rp 1,487,852.80 = Rp 1,487,852.00
Rp 1,193,240.00
Rp 589,225.60
Rp 2,786,965.00
Rp 4,569,430.60 = Rp 4,569,430.00
Rp 1,193,240.00
Rp 1,473,064.00
Rp 2,786,965.00
Rp 5,453,269.00 = Rp 5,453,269.00
Rp 77,280.00
Rp 1,441.80 = Rp 78,721.80
Rp 14,867.50
Rp 1,291.63
Rp 11,113.75
Rp 1,291.63 = Rp 28,564.50
Jumlah = Rp 107,286.30
Pembulatan = Rp 107,286.00
Rp 17,050.70
Rp 3,950.53
Rp 13,400.96 = Rp 34,402.20
Rp 17,841.00
Rp 1,549.95
Rp 4,445.50
Rp 516.65
Rp 24,353.10 = Rp 18,264.83
Jumlah = Rp 52,667.03
Pembulatan = Rp 52,667.00
Rp 55,200.00
Rp 15,861.12
Rp 2,751.40
Rp 2,162.70 = Rp 75,975.22
Rp 59,470.00
Rp 5,166.50
Rp 44,455.00
Rp 5,166.50
Rp 114,258.00 = Rp 85,693.50
Jumlah = Rp 161,668.72
Pembulatan = Rp 161,668.00
Rp 60,000.00
Rp 15,861.12
Rp 1,375.70
Rp 3,316.14 = Rp 80,552.96
Rp 29,735.00
Rp 2,583.25
Rp 22,227.50
Rp 2,583.25
Rp 57,129.00 = Rp 42,846.75
Jumlah = Rp 123,399.71
Pembulatan = Rp 123,399.00
Rp 70,265.00
Rp 15,861.12
Rp 1,375.70
Rp 3,316.14 = Rp 90,817.96
Rp 29,735.00
Rp 2,583.25
Rp 22,227.50
Rp 2,583.25
Rp 57,129.00 = Rp 42,846.75
Jumlah = Rp 133,664.71
Pembulatan = Rp 133,664.00
Rp 79,900.00
Rp 9,000.00 = Rp 88,900.00
Rp 5,947.00
Rp 516.65
Rp 17,782.00
Rp 2,066.60 = Rp 26,312.25
Jumlah = Rp 115,212.25
Pembulatan = Rp 115,212.00
Rp 15,138.00
Rp 1,592.00 = Rp 16,730.00
Rp 1,486.75
Rp 258.33
Rp 2,222.75
Rp 258.33 = Rp 4,226.15
Jumlah = Rp 20,956.15
Pembulatan = Rp 20,956.00
Rp 44,943.60
Rp 9,000.00 = Rp 53,943.60
Rp 1,486.75
Rp 258.33
Rp 2,222.75
Rp 258.33 = Rp 4,226.15
Jumlah = Rp 58,169.75
Pembulatan = Rp 58,169.00
Rp 20,935.50
Rp 931.00
Rp 3,157.50
Rp 931.00 = Rp 25,955.00
Rp 8,920.50
Rp 774.98
Rp 20,004.75
Rp 2,324.93
Rp 32,025.15 = Rp 32,025.15
Jumlah = Rp 57,980.15
Pembulatan = Rp 57,980.00
Rp 13,950.43 = Rp 13,950.43
Rp 5,947.00
Rp 516.65
Rp 13,336.50
Rp 1,549.95
Rp 21,350.10 = Rp 21,350.10
Jumlah = Rp 35,300.53
Pembulatan = Rp 35,300.00
Rp 8,920.50
Rp 774.98
Rp 20,004.75
Rp 2,324.93
Rp 32,025.15 = Rp 32,025.15
Jumlah = Rp 43,003.95
Pembulatan Rp 43,003.00
Dibuat Oleh :
....................................
Tenaga Ahli
PEMBANGUNAN GEDUNG BARU DAN REHABILITASI SARANA DAN PRASARANA BALAI BIBIT IKAN
JL. BUNGA GANYONG KEL. LADANG BAMBU KEC. MEDAN TUNTUNGAN
A. DAFTAR PEKERJAAN
1 Pekerja Rp 59,470.00
2 Mandor Rp 103,330.00
3 Tukang Kayu Rp 88,910.00
4 Tukang Batu, Cat, Besi Rp 88,910.00
5 Kepala Tukang Rp 103,330.00
B. DAFTAR BAHAN
1 Tabah Timbun/ Merah Rp 97,320.00
2 Pasir Timbun Rp 106,930.00
3 Pasir Pasang Rp 144,180.00
4 Batu Krikil (A) Cor Rp 291,960.00
5 Batu Koral 15-20 cm Rp 177,220.00
6 Batu Bata Besar (Jumbo) Rp 840.00
7 Semen PC @ 40 Kg Rp 60,080.00
8 Semen Putih @ 40 Kg Rp 137,570.00
9 Broti/ Papan Kayu Sembarang Rp 6,367,950.00
10 Broti Kayu Meranti Rp 7,809,750.00
11 Papan Kayu Meranti Rp 8,410,500.00
12 Listplank Kalsiboard Rp 40,000.00
13 List Profil Rp 35,000.00
14 Papan Gypsum uk. 120 x 240 cm Rp 67,280.00
15 Paku Biasa Rp 24,630.00
16 Paku Seng Rp 31,840.00
17 Baut Seng + Ring Karet Rp 1,500.00
18 Skrup Rp 28,000.00
19 Besi Beton Rp 17,420.00
20 Pagar Depan Besi Hollow + Rel Rp 841,050.00
21 Pintu Harmonika Rp 1,441,800.00
22 Kawat Beton Rp 24,030.00
23 Kawat Harmonika Rp 44,450.00
24 Kuda-kuda/ Gording Baja Ringan (Atap Genteng Metal) Rp 216,270.00
25 Rangka Furing Rp 83,750.00
26 Sekat Parit Plat Besi Rp 300,000.00
27 Rabung Seng BJLS 20 L=30 cm Rp 25,230.00
28 Rabung Genteng Metal # 0,25 Rp 34,840.00
29 Genteng Metal # 0,25 (16 daun) Rp 79,900.00
30 Cat Minyak/ Perak (Setara Bee Brand) Rp 49,260.00
31 Minyak Cat Rp 18,620.00
32 Tepung Dempul Rp 8,410.00
33 Dempul Jadi Rp 18,620.00
34 Cat Tembok ( Setara Paragon ) Rp 16,820.00
35 Kertas Pasir Rp 4,210.00
36 Kaca Bening # = 5 mm Rp 158,600.00
37 Keramik 20 x 20 cm Rp 2,400.00
38 Keramik 20 x 25 cm Rp 2,760.00
39 Keramik 40 x 40 cm Rp 10,810.00
40 Siku Keramik (Bon-Bon) Rp 10,210.00
41 Tempat Sabun Keramik 10 x 20 cm Rp 40,850.00
42 Wastafel Komplet Standard Rp 510,640.00
43 Batu Con Blok K 125 Rp 1,680.00
44 Pipa PVC Ø ¾ " + aksesoris Rp 48,400.00
45 Pipa PVC Ø 1 " + aksesoris Rp 24,200.00
46 Pipa PVC Ø 2 " + aksesoris Rp 48,400.00
47 Pipa PVC Ø 4 " + aksesoris Rp 96,900.00
48 Pompa Air ( Sanyo Sejenis ) Rp 901,130.00
49 Pintu Fiber Glass Kamar Mandi Rp 408,510.00
50 Tangki Air Fiber Glass Kapasitas 0,75 m3 Rp 4,000,000.00
51 Instalasi Listrik Stop Kontak Rp 103,490.00
52 Instalasi Listrik Nyala Rp 103,490.00
53 Lampu SL 23 watt Rp 34,360.00
54 Box Zekering 1 group Rp 9,010.00
55 MCB 4 Amper Rp 18,020.00
56 Exhaust Fan Rp 400,000.00
57 Kran Air Lokal Uk ½" Rp 22,830.00
58 Stop Kran Ø 1" Rp 30,000.00
59 Instalasi Air Bersih Rp 103,930.00
60 Saringna Air Kamar Mandi (Floor Drain) Rp 17,420.00
61 Kunci Tanam Besar Rp 112,340.00
62 Engsel Pintu Nilon Uk 4" Rp 12,020.00
63 Engsel Jendela Nilon Uk 3" Rp 7,210.00
64 Grendel Jendela Rp 4,810.00
65 Hak Angin Rp 6,610.00
66 Pegangan Jendela Rp 6,610.00
67 Bak Kontrol Rp 150,000.00
68 Polikarbonat Tipis Transparan Rp 125,000.00
69 Polikarbonat Tebal/ Double Rp 150,000.00
70 Pembuatan Tulisan Plank Nama Rp 400,000.00
71 Mesin Pembuat Pelet Apung Rp 45,500,000.00
72 Tabung Gas Oksigen Rp 2,750,000.00
73 Instalasi Aerasi Ged. Pasca Panen + Hatchery Indoor Rp 2,750,000.00
74 Hi-Blow Rp 1,400,000.00
75 Hapa Beserta Rangka Uk. 1 x 1 x 0,5 m Rp 460,000.00
76 Hapa Beserta Rangka Uk. 1 x 2 x 0,5 m Rp 700,000.00
77 Hapa Uk. 1 x 3 x 1 m Rp 460,000.00
SATUAN
Hari
Hari
Hari
Hari
Hari
M3
M3
M3
M3
M3
Bh
Zak
Zak
Ton
Ton
Ton
M'
M'
Lbr
Kg
Kg
Bh
Kg
Kg
M'
M²
Kg
M²
M²
M²
Unit
Lbr
Bh
Lbr
Kg
Ltr
Kg
Kg
Kg
Lbr
M²
Bh
Bh
Bh
M'
Bh
Unit
Bh
M'
M'
M'
M'
Bh
Bh
Set
Ttk
Ttk
Bh
Set
Bh
Unit
Bh
Bh
Ttk
Bh
Bh
Set
Set
Bh
Bh
Bh
Bh
M'
M'
Unit
Bh
Set
Unit
Set
Set
Set
....................................
Tenaga Ahli
....................................
Tenaga Ahli
JADWAL PELAKSANAAN
PEMBANGUNAN GEDUNG BARU DAN REHABILITASI SARANA DAN PRASARANA BALA
JL. BUNGA GANYONG KEL. LADANG BAMBU KEC. MEDAN TUNTUNGAN
MINGGU KE-
NO. URAIAN KEGIATAN
1 2 3 4 5 6
1 Pekerjaan Pendahuluan
6 Pekerjaan Halaman
Diketahui Oleh :
CV. BARKAT JAYA
BUDI DARMAWAN
Direktur
L PELAKSANAAN
BILITASI SARANA DAN PRASARANA BALAI BIBIT IKAN
DANG BAMBU KEC. MEDAN TUNTUNGAN
MINGGU KE-
7 8 9 10 11 12
....................................
Tenaga Ahli