PROYEK PERGUDANGAN PURWAKARTA

PEKERJAAN INFRASTRUCTURE

NO DESCRIPTION SPECIFICATION VOLUME QTY HARGA SATUAN JUMLAH

A main Drainage
Main Drainage Outside Fence 6,611,104,493
1 Preparation Work
1 Direcsikit and Temporary office at site 20.00 M2 1,370,880 27,417,600
2 Electricity During Construction 1.00 Ls 13,708,800 13,708,800
3 mobilisasi and Demobilization 1.00 Ls 6,511,680 6,511,680
4 water for construction 1.00 Ls 2,856,000 2,856,000
2 soil work - -
1 staking out meansurment and blowplank 2,915.00 M1 67,665 197,244,916
2 soil excavation for drainage (100x100x100) 3,789.50 M3 60,147 227,928,421
3 sand Layer Under U - dith 10cm 378.00 M3 196,379 74,231,096
4 back filling by soil ex. Soil Excavation 583.00 M3 8,140 4,745,387
5 soil Disposal Ex. Excavation 3,206.50 M3 16,279 52,199,255
3 Main drainage by U - Ditch - -
1 Instal Main Drainage By U-Uditch K-350 (100x120x120) 2,915.00 M1 1,850,688 5,394,755,520
2 From work from Topping U-Ditch asumtion use 3 x Playwood 3x 1,160.00 M2 255,516 296,398,605
3 Toping Concrite for U-Ditch K-200 site mix K-200 233.20 M3 659,203 153,726,156
4 Reinforcment for Topping U-Ditch Ø10 15,158.00 Kg 10,515 159,381,059

B Permanent fence 2,189,309,179

1 Preparation Work
1 Direcsikit and Temporary office at site 20.00 M2 - -
2 Electricity During Construction 1.00 Ls - -
3 mobilisasi and Demobilization 1.00 Ls - -
4 water for construction 1.00 Ls - -
2 soil work - -
1 staking out meansurment and blowplank 2,915.00 M1 67,665 197,244,916
2 Manual Bore pile for strouse colom Fence 40 x 1,5M 1500x40 279.84 M3 85,337 23,880,784
3 concrite work - -
1 concriting for strous coloum fence site mix K-200 279.84 M3 659,203 184,471,387
2 Reinforcment for strouse coloum Ø10 18,189.60 Kg 10,515 191,257,270
3 concriting for ring permanent fence site Mix 20 x 25 K-200 145.75 Kg 659,208 96,079,514
4 Reinforcment for ring fence Ø10 9,473.75 Kg 10,515 99,613,162
4 Fence Installation - -
1 Permanent fence by precast K-350 with Reinforment H.260 K-350 2,915.00 M' 448,963 1,308,727,728
@ 40 x 6 Layer - -
2 Install razor wire on top fence roll type Tic. 30 cm BTO 22 2,915.00 30,200 88,034,418

C Main gate security Post 283,025,509

1 Preparation Work -
1 Direcsikit and Temporary office at site 20.00 M2 - -
2 Electricity During Construction 1.00 Ls - -
3 mobilisasi and Demobilization 1.00 Ls - -
4 water for construction 1.00 Ls - -
5 site clearing and prepration 592.50 M2 - -
2 soil work - -
1 staking out meansurment and blowplank 35.00 M' 10,663 373,211
2 soil excavation for pondation main gate and security post 500 X 400mm 8.00 M2 53,978 431,827
400/1500mm 3.02 M3 53,978 163,015
3 Pondation work for main gate and security post - -
1 Concrite for strouse pile ø 300mm kedalaman 1500mm with K.250 3.02 M3 801,761 2,421,319
reinforcement ø10mm - -
2 Concrite for Footing 800x800x300mm with reinforcement ø12mm K.250 3.07 M3 801,761 2,461,407
3 Stone mansonry for fondation 400x300x250mm 1;5 3.90 M3 732,720 2,857,608
4 Concrite sloof 150x200 with reinforcement ø10mm K.175 1.20 M3 761,356 913,627
4 Arsitekture work - -
1 Installation Break wall Bata Merah 72.00 M2 76,304 5,493,911
2 Installation Break Wall arae gate 132.00 M2 76,304 10,072,171
3 concrite for coulum praktis size 120x200mm with reinforcement K.250 1.15 M3 801,761 922,025
ø10mm site mix - -
4 Concrite for ring balk for security post and gate 120x200mm with K.250 0.96 M3 801,761 769,691
reinforcement ø10mm - -
5 plestering wall 1;4 402.00 M2 58,114 23,361,783
6 Scred wall smooting aci 201.00 M2 58,114 11,680,891
7 Frame opening Door and window 10.00 M' 42,840 428,400
8 excavation for septiktank toilet post 100x250x300mm 1.00 Unit 53,693 53,693
9 Concrite dack for post with warmess M.8 T.100mm K.250 3.99 M3 801,761 3,199,027
10 Concrite for coulom size 300x400mm with reinforcement ø12mm K.250 50.88 M3 801,761 40,793,611
11 Installation stone paras basalto poles 300x400mm Basalto 198.00 M2 514,080 101,787,840
12 Installation stone anderseat bakar 200 x 400mm Anderseat Bakar 67.20 M2 308,448 20,727,706
5 Floor Work - -
1 Soil Compaction 20.00 M2 23,990 479,808
2 Concrite for room post and selasar 50.20 M3 469,526 23,570,225
3 Install Ceramic tile 600x600mm ex. Cina 20.00 M2 260,467 5,209,344
4 Installation stone anderseat bakar 200 x 400mm 48.20 M2 308,448 14,867,194
5 Paint for interior and Exterior gate and security post 72.00 M2 20,220 1,455,875
6 Frame for door by allumunium 4 " Alm 4 " 2.00 Set 435,254 870,509
7 Door Frame by allumunium door by glass tic,11mm 2.00 Set 1,576,512 3,153,024
8. Frame for door by allumunium 4 ", door by aluminium 1.00 Set 682,013 682,013
9. Frame for window by aluminium, glass tic 5 mm window 6.00 Set 356,429 2,138,573
10 Window frame allunium glass tic 5 mm 6.00 Set 281,030 1,686,182
D Main Drainage inside area Werehouse 1,482,131,282
1 Preparation Work -
1 Direcsikit and Temporary office at site 10.00 M2 - -
2 Electricity During Construction 1.00 Ls - -
3 mobilisasi and Demobilization 1.00 Ls - -
4 water for construction 1.00 Ls - -
5 site clearing and prepration 592.50 M2 - -
2 soil work - -
1 staking out meansurment and blowplank 795.00 M' 67,665 53,794,068
2 soil excavation for pondation main gate and security post 500 X 400mm 1,033.50 M3 60,147 62,162,297
3 Sand lyer under Box culvert 103.35 M3 196,379 20,295,724
4 Buck filing by soil ex. Soil exavation 159.00 M3 8,140 1,294,196
5 Sil diaposal ex. Exavation 636.00 M3 16,279 10,353,571
3 Main Drainage by Box Culvert - -
1 Install by Drainage culvert K-350 (100x120x120) 795.00 m' 1,651,910 1,313,268,768
2 Concite conection Box Culvert 31.80 m' 659,203 20,962,658

E Scondary drainage Inside area Werehouse 4,531,493,738

1 Preparation Work -
1 Direcsikit and Temporary office at site 20.00 M2 - -
2 Electricity During Construction 1.00 Ls - -
3 mobilisasi and Demobilization 1.00 Ls - -
4 water for construction 1.00 Ls - -
5 site clearing and prepration 592.50 M2 - -
2 soil work - -
1 staking out meansurment and blowplank 3,670.00 M' 67,665 248,332,364
2 soil excavation for drainage 500 X 400mm 4,771.00 M3 63,575 303,314,226
3 Sand lyer under U-Dictch 477.10 M3 196,379 93,692,211
4 Buck filing by soil ex. Soil exavation 734.00 M3 11,567 8,490,031
5 Sil diaposal ex. Exavation 2,936.00 M3 19,706 57,857,990
3 Main Drainage by Box Culvert - -
1 Install by Drainage U-ditch K-350 (100x120x120) 3,670.00 m' 1,014,451 3,723,035,904
2 Concite conection Box Culvert 146.80 m' 659,203 96,771,011

F Main Rood Inside Warehouse 15,663,527,580

1 Preparation Work -
1 Direcsikit and Temporary office at site 20.00 M2 - -
2 Electricity During Construction 1.00 Ls - -
3 mobilisasi and Demobilization 1.00 Ls - -
4 water for construction 1.00 Ls - -
5 site clearing and prepration 592.50 M2 - -
2 Main Rood - -
1 staking out meansurment and blowplank 1,254.00 M' 67,665 84,852,530
2 soil leveling and convection 22,572.00 m2 5,484 123,774,013
3 Buck file by Linstoone (sub base ) maximum 40 cm include convection 9,028.80 M3 146,341 1,321,287,593
4 Buck file by Corral max 30 cm + Conpaction 6,771.60 M3 192,951 1,306,589,429
5 Plastic seet under concrite 22,572.00 m2 5,141 116,038,138
6 Form Work for main road max 3 x 627.00 m2 32,212 20,196,724
7 Concrite cooring Road K-300 tic 25 cm include Qiuring after corring 5,643.00 m3 836,751 4,721,785,216
8 Ware mash M-8 and Douwel D-16 134,257.62 kg 10,515 1,411,671,830
3 Scondary Road - -
1 staking out meansurment and blowplank 903.00 M' 67,665 61,101,941
2 soil leveling and convection 16,254.00 m2 5,484 89,129,134
3 Buck file by Linstoone (sub base ) maximum 40 cm include convection 6,501.60 M3 146,341 951,453,506
4 Buck file by Corral max 30 cm + Conpaction 4,876.20 M3 192,951 940,869,422
5 Plastic seet under concrite 16,254.00 m2 5,141 83,558,563
6 Form Work for main road max 3 x 451.50 m2 32,212 14,543,574
7 Concrite cooring Road K-300 tic 25 cm include Qiuring after corring 4,063.50 m3 836,751 3,400,137,201
8 Ware mash M-8 and Douwel D-16 96,678.33 kg 10,515 1,016,538,764

G Lanscaping Work 4,180,913,251

1 Preparation Work -
1 Direcsikit and Temporary office at site 20.00 M2 - -
2 Electricity During Construction 1.00 Ls - -
3 mobilisasi and Demobilization 1.00 Ls - -
4 water for construction 1.00 Ls - -
5 site clearing and prepration 592.50 M2 - -
2 Installing Harscaping -
1 Instaling Kansteen and Bak kontrol 5,031.00 m' 77,112 387,950,472
2 Installing pedestrian and floor hardener 3,551.00 m2 236,477 839,729,117
3 Concrite pondation for Lighting Ficture 62.00 ttk 853,373 52,909,114
4 Park Ben ( bangku taman ) 70.00 ttk 249,157 17,441,021
3 Installation Shoofscape -
1 Soil exavation for plantree hard planta 895.00 m3 49,694 44,476,488
2 Plainting palm kenari high 2500 mm 50.00 ttk 7,539,840 376,992,000
3 Plaintings palm copernesia high 2-3 m 60.00 ttk 5,826,240 349,574,400
4 Planting body steem dia 25 cm hight 3 m 55.00 ttk 4,935,168 271,434,240
5 Plantings wali songo hight 2 m 100.00 ttk 1,302,336 130,233,600
6 Plantings dadap merah hight 2,5 m 150.00 ttk 1,302,336 195,350,400
7 Plantings adinium/kamboja kuning dan merah 100.00 ttk 2,090,592 209,059,200
9 Plantings ketapang kencana 380.00 ttk 856,800 325,584,000
10 Plantings semak green cover 1,200.00 m2 531,216 637,459,200
11 Plantings Gress 20,000.00 m2 17,136 342,720,000

H Mechanical and Electrical work 10,051,879,280

1 Preparation Work -
1 Direcsikit and Temporary office at site 20.00 M2 - -
2 mobilisasi and Demobilization 1.00 Ls - -
3 water for construction 1.00 Ls - -
2 Panel Electrical work -
1 PANEL mdp 1.00 ttk 859,747,392 859,747,392
2 Panel PDB production 12.00 ttk 91,300,608 1,095,607,296
3 Instalation cabel Power - -
1 Instalation kabel power fiader from LVMDP to MDP , MYFGBY 195s qmm MYFGBY 4X195 2,370.00 m' 968,869 2,296,220,573
2 Instalation kabel power feeder from MDP to BDp 95s qmm MYFGBY 4X95 2,808.00 m' 968,869 2,720,585,388
3 Intalation cabel distribution lighting ficture MYRGBY 4 X 6 MM pju 1,726.00 m' 44,922 77,535,413
4 Intalation cabel distribution lighting ficture MYRGBY 4 X 2,5 MM pju 620.00 m' 28,350 17,576,875
5 Instalation cabel distribution Lighting fiture NYM 3 x 2,5 mm 186.00 m' 28,350 5,273,063
4 Installation Lighting pole, armature lump and accesssories -
1 Intallation lighting pole hight PJU doubel cantileve 900 cm 31.00 set 6,648,768 206,111,808
2 Install lighting pole hight PJU single 900 cm 31.00 set 5,860,512 181,675,872
3 LED lighting ficture type for land VL 6208 62.00 set 1,999,200 123,950,400
4 LED sportligh gardent 60.00 set 514,080 30,844,800
5 LED gardent standing 80.00 set 831,324 66,505,958
6 LED lampu ground floor type 186.00 set 455,818 84,782,074
5 Installation Fire extinguiser outdoor type - -
1 Install Inlet ceant water Hidrant pipe galvanize 4" medium type underground 795.00 m' 219,902 174,821,866
2 Install pipe hidrant galvanze 4" conection to illar hidrant type underground 60.00 m' 219,902 13,194,103
3 Install water storage tank cav. 10.000 m3 3.00 unit 262,215,072 786,645,216
4 Intall hidrant tank cav. 5000 m3 1.00 unit 187,296,480 187,296,480
5 Install water pump for hidrant 500GMF 17 Om 1.00 unit 985,320,000 985,320,000
6 Install Pillar hidrant two way inlet 4" outlet 2.5" conection machino class B Guardal 21.00 unit 2,810,304 59,016,384
7 Install Box Hidrant for outdoor type complate wict fire house 2.5"x30m, nozle 2.5" house rack 21.00 unit 3,769,920 79,168,320
-
TOTAL PEKERJAAN INFRASTRUKTUR 44,993,384,313
PEMBULATAN 44,993,384,000
PROYEK PERGUDANGAN PURWAKARTA
PEKERJAAN INFRASTRUCTURE
NO DESCRIPTION SPECIFICATION VOLUME QTY HARGA SATUAN JUMLAH TAHAP I
A main Drainage
Main Drainage Outside Fence 9,259,249,991
Pekerjaan Udith tahap I ( satu ) 60% 2,777,774,997
1 Preparation Work
1 Direcsikit and Temporary office at site 20.00 M2 1,920,000 38,400,000
2 Electricity During Construction 1.00 Ls 19,200,000 19,200,000
3 mobilisasi and Demobilization 1.00 Ls 9,120,000 9,120,000
4 water for construction 1.00 Ls 4,000,000 4,000,000
2 soil work - -
1 staking out meansurment and blowplank 2,915.00 M1 94,770 276,253,384
2 soil excavation for drainage (100x100x100) 3,789.50 M3 84,240 319,227,480
3 sand Layer Under U - dith 10cm 378.00 M3 275,040 103,965,120
4 back filling by soil ex. Soil Excavation 583.00 M3 11,400 6,646,200
5 soil Disposal Ex. Excavation 3,206.50 M3 22,800 73,108,200
3 Main drainage by U - Ditch - -
1 Instal Main Drainage By U-Uditch K-350 (100x120x120) 2,915.00 M1 2,592,000 7,555,680,000
2 From work from Topping U-Ditch asumtion use 3 x Playwood 3x 1,160.00 M2 357,866 415,124,096
3 Toping Concrite for U-Ditch K-200 site mix K-200 233.20 M3 923,254 215,302,740
4 Reinforcment for Topping U-Ditch Ø10 15,158.00 Kg 14,726 223,222,771

B Permanent fence 3,066,259,355

Pengerjaan tahap I ( satu ) 60% 1,839,755,613
1 Preparation Work
1 Direcsikit and Temporary office at site 20.00 M2 - -
2 Electricity During Construction 1.00 Ls - -
3 mobilisasi and Demobilization 1.00 Ls - -
4 water for construction 1.00 Ls - -
2 soil work - -
1 staking out meansurment and blowplank 2,915.00 M1 94,770 276,253,384
2 Manual Bore pile for strouse colom Fence 40 x 1,5M 1500x40 279.84 M3 119,520 33,446,477
3 concrite work - -
1 concriting for strous coloum fence site mix K-200 279.84 M3 923,254 258,363,287
2 Reinforcment for strouse coloum Ø10 18,189.60 Kg 14,726 267,867,325
3 concriting for ring permanent fence site Mix 20 x 25 K-200 145.75 Kg 923,260 134,565,145
4 Reinforcment for ring fence Ø10 9,473.75 Kg 14,726 139,514,232
4 Fence Installation - -
1 Permanent fence by precast K-350 with Reinforment H.260 K-350 2,915.00 M' 628,800 1,832,952,000
@ 40 x 6 Layer - -
2 Install razor wire on top fence roll type Tic. 30 cm BTO 22 2,915.00 42,298 123,297,504

C Main gate security Post 396,394,270 396,394,270

1 Preparation Work -
1 Direcsikit and Temporary office at site 20.00 M2 - -
2 Electricity During Construction 1.00 Ls - -
3 mobilisasi and Demobilization 1.00 Ls - -
4 water for construction 1.00 Ls - -
5 site clearing and prepration 592.50 M2 - -
2 soil work - -
1 staking out meansurment and blowplank 35.00 M' 14,934 522,704
2 soil excavation for pondation main gate and security post 500 X 400mm 8.00 M2 75,600 604,800
400/1500mm 3.02 M3 75,600 228,312
3 Pondation work for main gate and security post - -
1 Concrite for strouse pile ø 300mm kedalaman 1500mm with K.250 3.02 M3 1,122,915 3,391,203
reinforcement ø10mm - -
2 Concrite for Footing 800x800x300mm with reinforcement ø12mmK.250 3.07 M3 1,122,915 3,447,349
3 Stone mansonry for fondation 400x300x250mm 1;5 3.90 M3 1,026,218 4,002,252
4 Concrite sloof 150x200 with reinforcement ø10mm K.175 1.20 M3 1,066,325 1,279,590
4 Arsitekture work - -
1 Installation Break wall Bata Merah 72.00 M2 106,869 7,694,554
2 Installation Break Wall arae gate 132.00 M2 106,869 14,106,682
3 concrite for coulum praktis size 120x200mm with reinforcement K.250 1.15 M3 1,122,915 1,291,352
ø10mm site mix - -
4 Concrite for ring balk for security post and gate 120x200mm with K.250 0.96 M3 1,122,915 1,077,998
reinforcement ø10mm - -
5 plestering wall 1;4 402.00 M2 81,392 32,719,584
6 Scred wall smooting aci 201.00 M2 81,392 16,359,792
7 Frame opening Door and window 10.00 M' 60,000 600,000
8 excavation for septiktank toilet post 100x250x300mm 1.00 Unit 75,200 75,200
9 Concrite dack for post with warmess M.8 T.100mm K.250 3.99 M3 1,122,915 4,480,430
10 Concrite for coulom size 300x400mm with reinforcement ø12mmK.250 50.88 M3 1,122,915 57,133,909
11 Installation stone paras basalto poles 300x400mm Basalto 198.00 M2 720,000 142,560,000
12 Installation stone anderseat bakar 200 x 400mm Anderseat Bakar 67.20 M2 432,000 29,030,400
5 Floor Work - -
1 Soil Compaction 20.00 M2 33,600 672,000
2 Concrite for room post and selasar 50.20 M3 657,600 33,011,520
3 Install Ceramic tile 600x600mm ex. Cina 20.00 M2 364,800 7,296,000
4 Installation stone anderseat bakar 200 x 400mm 48.20 M2 432,000 20,822,400
5 Paint for interior and Exterior gate and security post 72.00 M2 28,320 2,039,040
6 Frame for door by allumunium 4 " Alm 4 " 2.00 Set 609,600 1,219,200
7 Door Frame by allumunium door by glass tic,11mm 2.00 Set 2,208,000 4,416,000
8. Frame for door by allumunium 4 ", door by aluminium 1.00 Set 955,200 955,200
9. Frame for window by aluminium, glass tic 5 mm window 6.00 Set 499,200 2,995,200
10 Window frame allunium glass tic 5 mm 6.00 Set 393,600 2,361,600

D Main Drainage inside area Werehouse 2,075,814,120

1 Preparation Work -
1 Direcsikit and Temporary office at site 10.00 M2 - -
2 Electricity During Construction 1.00 Ls - -
3 mobilisasi and Demobilization 1.00 Ls - -
4 water for construction 1.00 Ls - -
5 site clearing and prepration 592.50 M2 - -
2 soil work - -
 1 staking out meansurment and blowplank 795.00 M' 94,770 75,341,832
2 soil excavation for pondation main gate and security post 500 X 400mm 1,033.50 M3 84,240 87,062,040
3 Sand lyer under Box culvert 103.35 M3 275,040 28,425,384
4 Buck filing by soil ex. Soil exavation 159.00 M3 11,400 1,812,600
5 Sil diaposal ex. Exavation 636.00 M3 22,800 14,500,800
3 Main Drainage by Box Culvert - -
1 Install by Drainage culvert K-350 (100x120x120) 795.00 m' 2,313,600 1,839,312,000
2 Concite conection Box Culvert 31.80 m' 923,254 29,359,464

E Scondary drainage Inside area Werehouse 6,346,629,884

1 Preparation Work -
1 Direcsikit and Temporary office at site 20.00 M2 - -
2 Electricity During Construction 1.00 Ls - -
3 mobilisasi and Demobilization 1.00 Ls - -
4 water for construction 1.00 Ls - -
5 site clearing and prepration 592.50 M2 - -
2 soil work - -
1 staking out meansurment and blowplank 3,670.00 M' 94,770 347,804,432
2 soil excavation for drainage 500 X 400mm 4,771.00 M3 89,040 424,809,840
3 Sand lyer under U-Dictch 477.10 M3 275,040 131,221,584
4 Buck filing by soil ex. Soil exavation 734.00 M3 16,200 11,890,800
5 Sil diaposal ex. Exavation 2,936.00 M3 27,600 81,033,600
3 Main Drainage by Box Culvert - -
1 Install by Drainage U-ditch K-350 (100x120x120) 3,670.00 m' 1,420,800 5,214,336,000
2 Concite conection Box Culvert 146.80 m' 923,254 135,533,628

F Main Rood Inside Warehouse 21,937,713,698 13,162,628,219

1 Preparation Work -
1 Direcsikit and Temporary office at site 20.00 M2 - -
2 Electricity During Construction 1.00 Ls - -
3 mobilisasi and Demobilization 1.00 Ls - -
4 water for construction 1.00 Ls - -
5 site clearing and prepration 592.50 M2 - -
2 Main Rood - -
1 staking out meansurment and blowplank 1,254.00 M' 94,770 118,841,078
2 soil leveling and convection 22,572.00 m2 7,680 173,352,960
3 Buck file by Linstoone (sub base ) maximum 40 cm include convection 9,028.80 M3 204,960 1,850,542,848
4 Buck file by Corral max 30 cm + Conpaction 6,771.60 M3 270,240 1,829,957,184
5 Plastic seet under concrite 22,572.00 m2 7,200 162,518,400
6 Form Work for main road max 3 x 627.00 m2 45,114 28,286,729
7 Concrite cooring Road K-300 tic 25 cm include Qiuring after corring 5,643.00 m3 1,171,920 6,613,144,560
8 Ware mash M-8 and Douwel D-16 134,257.62 kg 14,726 1,977,131,415
3 Scondary Road - -
1 staking out meansurment and blowplank 903.00 M' 94,770 85,576,949
2 soil leveling and convection 16,254.00 m2 7,680 124,830,720
3 Buck file by Linstoone (sub base ) maximum 40 cm include convection 6,501.60 M3 204,960 1,332,567,936
4 Buck file by Corral max 30 cm + Conpaction 4,876.20 M3 270,240 1,317,744,288
5 Plastic seet under concrite 16,254.00 m2 7,200 117,028,800
6 Form Work for main road max 3 x 451.50 m2 45,114 20,369,152
7 Concrite cooring Road K-300 tic 25 cm include Qiuring after corring 4,063.50 m3 1,171,920 4,762,096,920
8 Ware mash M-8 and Douwel D-16 96,678.33 kg 14,726 1,423,723,759

G Lanscaping Work 5,855,620,800

1 Preparation Work -
1 Direcsikit and Temporary office at site 20.00 M2 - -
2 Electricity During Construction 1.00 Ls - -
3 mobilisasi and Demobilization 1.00 Ls - -
4 water for construction 1.00 Ls - -
5 site clearing and prepration 592.50 M2 - -
2 Installing Harscaping -
1 Instaling Kansteen and Bak kontrol 5,031.00 m' 108,000 543,348,000
2 Installing pedestrian and floor hardener 3,551.00 m2 331,200 1,176,091,200
3 Concrite pondation for Lighting Ficture 62.00 ttk 1,195,200 74,102,400
4 Park Ben ( bangku taman ) 70.00 ttk 348,960 24,427,200
3 Installation Shoofscape -
1 Soil exavation for plantree hard planta 895.00 m3 69,600 62,292,000
2 Plainting palm kenari high 2500 mm 50.00 ttk 10,560,000 528,000,000
3 Plaintings palm copernesia high 2-3 m 60.00 ttk 8,160,000 489,600,000
4 Planting body steem dia 25 cm hight 3 m 55.00 ttk 6,912,000 380,160,000
5 Plantings wali songo hight 2 m 100.00 ttk 1,824,000 182,400,000
6 Plantings dadap merah hight 2,5 m 150.00 ttk 1,824,000 273,600,000
7 Plantings adinium/kamboja kuning dan merah 100.00 ttk 2,928,000 292,800,000
9 Plantings ketapang kencana 380.00 ttk 1,200,000 456,000,000
10 Plantings semak green cover 1,200.00 m2 744,000 892,800,000
11 Plantings Gress 20,000.00 m2 24,000 480,000,000

H Mechanical and Electrical work 14,078,262,298 5,631,304,919

1 Preparation Work -
1 Direcsikit and Temporary office at site 20.00 M2 - -
2 mobilisasi and Demobilization 1.00 Ls - -
3 water for construction 1.00 Ls - -
2 Panel Electrical work -
1 PANEL mdp 1.00 ttk 1,204,128,000 1,204,128,000
2 Panel PDB production 12.00 ttk 127,872,000 1,534,464,000
3 Instalation cabel Power - -
1 Instalation kabel power fiader from LVMDP to MDP , MYFGBY 1 MYFGBY 4X195 2,370.00 m' 1,356,960 3,215,995,200
2 Instalation kabel power feeder from MDP to BDp 95s qmm MYFGBY 4X95 2,808.00 m' 1,356,960 3,810,343,680
3 Intalation cabel distribution lighting ficture MYRGBY 4 X 6 MM pju 1,726.00 m' 62,916 108,593,016
4 Intalation cabel distribution lighting ficture MYRGBY 4 X 2,5 MM pju 620.00 m' 39,706 24,617,472
5 Instalation cabel distribution Lighting fiture NYM 3 x 2,5 mm 186.00 m' 39,706 7,385,242
4 Installation Lighting pole, armature lump and accesssories -
1 Intallation lighting pole hight PJU doubel cantileve 900 cm 31.00 set 9,312,000 288,672,000
2 Install lighting pole hight PJU single 900 cm 31.00 set 8,208,000 254,448,000
3 LED lighting ficture type for land VL 6208 62.00 set 2,800,000 173,600,000
4 LED sportligh gardent 60.00 set 720,000 43,200,000
5 LED gardent standing 80.00 set 1,164,320 93,145,600
6 LED lampu ground floor type 186.00 set 638,400 118,742,400
5 Installation Fire extinguiser outdoor type - -
1 Install Inlet ceant water Hidrant pipe galvanize 4" medium type underground 795.00 m' 307,986 244,848,552
2 Install pipe hidrant galvanze 4" conection to illar hidrant type underground 60.00 m' 307,986 18,479,136
3 Install water storage tank cav. 10.000 m3 3.00 unit 367,248,000 1,101,744,000
4 Intall hidrant tank cav. 5000 m3 1.00 unit 262,320,000 262,320,000
5 Install water pump for hidrant 500GMF 17 Om 1.00 unit 1,380,000,000 1,380,000,000
6 Install Pillar hidrant two way inlet 4" outlet 2.5" conection machino class B Guardal 21.00 unit 3,936,000 82,656,000
7 Install Box Hidrant for outdoor type complate wict fire house 2.5"x30m, nozle 2.5" 21.00 unit 5,280,000 110,880,000
-
TOTAL PEKERJAAN INFRASTRUKTUR 63,015,944,416 23,807,858,018
PEMBULATAN 63,015,944,000 23,807,858,000
 PROJECT INFRASTRUKTUR KAWASAN PERGUDANGAN PURWAKARTA

Nilai Project 100% : 63,000,000,000.00

1%: 630,000,000.00 ( Setelah TTD kontrak dan dicover BG )
Comitment Fee
2.5%: 1,575,000,000.00 ( Menyesuaikan Thermin Pembayaran )
Downpayment 10%: 6,300,000,000.00 ( Setelah Material On Site )
Modal on site material : 1,827,000,000.00
Thermin Pembayaran 30% : 18,900,000,000.00
Modal sampai progres 30% : 5,400,000,000.00
RAP : 45,000,000,000.00 (Data Terlampir)
PROVIT : 18,000,000,000.00 +/- 29%