Daftar Kualitas dan Harga

Jenis Barang Dan/Jasa Sat. Unit Volume Harga Sat. (Rp) Jumlah Hrg (Rp)

PEKERJAAN PENDAHULUAN
Persiapan Awal, Koordinasi dan Mobilisasi Personil Ls 1.00 10,000,000.00 10,000,000.00
Papan Nama Proyek, Poster dan Bendera K3 Ls 1.00 1,500,000.00 1,500,000.00
Sarana Prasarana K3 Ls 1.00 16,944,100.00 16,944,100.00

PEKERJAAN RAMBU ARAH DAN GAPURA

Pembuatan dan Pemasangan Rambu Petunjuk Arah Unit 2.00 15,000,000.00 30,000,000.00
Galian Tanah Pondasi M3 6.07 118,595.19 719,872.80
Urugan Tanah Kembali M3 1.52 60,720.00 92,294.40
Urugan Pasir Bawah Pondasi M3 0.26 1,553,650.00 403,949.00
Cor Rabat Gapura Beton Camp. 135 M3 0.53 6,676,152.50 3,538,360.83
Cor Pondasi gapura Beton Bertulang K-175 M3 4.00 10,250,349.34 41,001,397.36
Cor Kolom Gapura Beton Bertulang K-175 M3 1.44 9,897,305.30 14,252,119.63
Cor Papan Nama Gapura Bertulang K-175 M3 0.32 13,821,576.50 4,422,904.48
Cor Atap Gapura Beton Bertulang K-175 M3 0.16 19,725,844.58 3,156,135.13
Plesteran Camp. 14, t=1 M3 20.76 188,686.25 3,917,126.55
Jasa Pembuatan Ornamen & Pengecatan Ls 1.00 12,000,000.00 12,000,000.00

PEK. TAMAN, PAGAR DAN AREA PARKIR

Galian Saluran Pembuangan M3 25.60 118,595.19 3,036,036.86
Galian Pondasi Pot Bunga M3 187.20 118,595.19 22,201,019.57
Pasangan Batu kali Pot Bunga Camp. 14 M3 213.46 5,295,951.25 1,130,473,753.83
Plesteran Dinding Batu Kali Pot Bunga Camp. 14, t=1 M2 234.01 188,686.25 44,154,469.36
Timbunan Tanah Biasa Pot Bunga M3 124.80 447,120.00 55,800,576.00
Penanaman Bunga Daun Merah (Khas Lokal) Btg 1450.00 20,000.00 29,000,000.00
Penanaman Pohon Kasuari Anakan Btg 290.00 35,000.00 10,150,000.00
Pagar Kayu Pengaman Pohon Kasuari Anakan Unit 290.00 20,000.00 5,800,000.00
Cat Dinding Pot Bunga M3 234.01 107,381.25 25,128,286.31
Bongkar Pagar dan Pintu Pagar Lama Ls 1.00 1,500,000.00 1,500,000.00
Pasanga Pagar Kayu Budaya Lokal M1 53.00 600,000.00 31,800,000.00
Pasang Pintu Pagar Kayu Budaya Lokal M1 5.70 2,000,000.00 11,400,000.00
Urugan Pasir Bawah Lantai Area Parkir M3 11.25 1,553,650.00 17,478,562.50
Pengecoran Lantai Area Parkir Camp. 1:3:5 M3 22.50 7,474,568.75 168,177,796.88
Pengecoran Beton Kereb Area Parkir-175 M3 3.40 6,676,152.50 22,698,918.50

PEKERJAAN KAMAR MANDI DAN WC

Pembersihan Lahan M2 78.00 4,369.43 340,815.54
Galian Pondasi Pota Bunga M3 26.07 118,595.19 3,091,776.60
Urugan Tanah Kembali M3 6.52 60,720.00 395,894.40
Urugan Pasir Bawah Pondasi M3 2.37 1,553,650.00 3,682,150.50
Urugan Tanah Biasa Peninggi Lantai M3 10.14 447,120.00 4,533,796.80
Aanstamping M3 7.11 2,286,844.00 16,259,460.84
Pasang Pondasi Batu Kali Camp. 14 M3 14.81 5,295,951.25 78,433,038.01
Cor Sloof 15/20 Beton Bertulang K-175 M3 2.37 13,975,817.96 33,122,688.57
Cor Kolom 15/15 Beton Bertulang K-175 M3 1.33 16,729,899.37 22,250,766.16
Cor Ring balk 15/20 Beton Bertulang K-175 M3 1.29 14,122,567.55 18,218,112.14
Cor Balk Dinding 15/20 Beton Bertulang K-175 M3 0.75 14,122,567.55 10,591,925.66
Cor Dak Beton Bertulang t=10cm K-175 M3 8.17 19,285,595.83 157,563,317.93
Cor List Plank 10/50 Beton Bertulang K-175 M3 1.86 15,171,338.71 28,218,690.00
Cor Plat Beton Bertulang t=10cm K-175 M3 2.00 19,285,595.83 38,571,191.66
Pasang Dinding Batu Tela/Bataco Camp. 14 M2 121.26 583,855.00 70,798,257.30
Plesteran Dinding Camp. 14, t=1 M2 242.52 188,686.25 45,760,189.35
Cor Lantai Rabat Dalam Camp. 1:3:5 M3 4.00 6,676,152.50 26,704,610.00
Cor Lantai Rabat Keliling Camp. 1:3:5 M3 3.80 6,676,152.50 25,369,379.50
Acian Rabat Dalam, Keliling dan Dak Beton M2 80.00 118,450.00 9,476,000.00
Pasang Water Closedt/WC (ex. Duty) Unit 6.00 2,554,150.00 15,324,900.00
Pasang Floor Drain Unit 6.00 270,681.25 1,624,087.50
Septictank Unit 2.00 14,075,137.50 28,150,275.00
Cermin Unit 2.00 525,000.00 1,050,000.00
Pasang Kran 1/2 Titik 6.00 190,181.25 1,141,087.50
Pas. Stop Kran 1/2 untuk Tandon dan Pompa Air Titik 2.00 190,181.25 380,362.50
Pasang Pompa Air Otomatis (ex. Sanyo) Unit 1.00 2,500,000.00 2,500,000.00
Pasang Tralis Pagar Besi 10-15 Pengaman Pompa Air Ls 1.00 2,500,000.00 2,500,000.00
Pasang Tandon Air 1.000 Liter Unit 1.00 3,500,000.00 3,500,000.00
Pasang Pipa PVC Abu-abu 1/2 + Acc (ex. Maspion) M1 65.02 27,132.81 1,764,175.31
Pasang Kusen Pintu Kayu Klas 1 (ex.Maspion) M3 1.20 12,595,375.00 15,114,450.00
Pasang Daun Pintu Tripleks Lapis Seng Plat BJLS 30 Bh 6.00 1,226,906.25 7,361,437.50
Pasang Engsel Nylon Kuningan Set 6.00 92,000.00 552,000.00
Pasang Grendel Pintu Pcs 6.00 34,500.00 207,000.00
Pasang Saklar Tunggal (ex. Broco) Titik 10.00 192,625.00 1,926,250.00
Lampu LED 5 watt (ex. Philips) Pcs 12.00 60,000.00 720,000.00
Pasang MCB 2A 1Phs Pcs 1.00 158,125.00 158,125.00
Pipa Conduit Btg 24.00 40,000.00 960,000.00
Klem Pipa Conduit Dos 2.00 48,000.00 96,000.00
Isolasi Kabel Pcs 2.00 25,000.00 50,000.00

PEKERJAAN POWER HOUSE

Galian Pondasi M3 4.55 118,595.19 539,608.11
Urugan Tanah Kembali M3 1.14 60,720.00 69,220.80
Urugan Pasir Bawah Pondasi M3 7.00 1,553,650.00 10,875,550.00
Urugan Tanah Peninggi Lantai M3 0.79 447,120.00 353,224.80
Aanstamping M3 1.50 2,286,844.00 3,430,266.00
Pasangan Pondasi Batu Kali Camp. 14 M3 1.88 5,295,951.25 9,956,388.35
Cor Sloof 15/20 Beton Bertulang K-175 M3 0.30 13,975,817.96 4,192,745.39
Cor Kolom 20/20 Beton Bertulang K-175 M3 0.60 16,729,899.37 10,037,939.62
Cor Ring balk 15/20 Beton Bertulang K-175 M3 0.30 14,122,567.55 4,236,770.27
Caor Dak Beton Bertulang k-175 t=7 M3 0.92 24,347,464.58 22,399,667.41
Cor List Plank 10/50 Beton Bertulang K-175 M3 0.36 15,171,338.71 5,461,681.94
Pasang Dinding Batu Tela Camp. 1:4 M2 21.55 583,855.00 12,582,075.25
Plesteran Dinding Camp. 1:4, M2 43.10 188,686.25 8,132,377.38
Cor Lantai Rabat Dalam Camp. 1:3:5 M3 0.60 6,676,152.50 4,005,691.50
Cor Lantai Rabat Keliling Camp. 1:3:5 M3 0.30 6,676,152.50 2,002,845.75
Acian Lantai Rabat dan Dak Beton M2 13.97 118,450.00 1,654,746.50
Pasang Kusen Pintu Kayu Klas 1 (ex.Maspion) M3 0.02 12,959,375.00 259,187.50
Pasang Daun Panil Kayu Klas 1 (ex. Sage) M2 1.61 1,320,918.75 2,126,679.19
Pasang Engsel Pintu kuningan Set 1.00 92,000.00 92,000.00
Pasang Kunci Tanam 2 slag (ex. Yale) Unit 1.00 222,762.19 222,762.19
Pasang Teralis Besi Beton 12mm M2 1.65 1,100,000.00 1,815,000.00
Pasang Saklar Tunggal (ex. Broco) Titik 2.00 192,625.00 385,250.00
Pasang Stop Kontak (ex. Broco) Titik 2.00 169,625.00 339,250.00
Lampu LED 5 watt Pcs 2.00 267,375.00 534,750.00
Pasang MCB 2A 1Phs Pcs 1.00 158,125.00 158,125.00
Pasang MCB 4A 1Phs Pcs 1.00 158,125.00 158,125.00
Kabel BC 50mm M1 5.00 40,000.00 200,000.00
Ground Rod 12mm M1 3.00 160,000.00 480,000.00
Pipa Conduit Btg 8.00 40,000.00 320,000.00
Klem Pipa Conduit Dos 1.00 48,000.00 48,000.00
Isolasi Kabel Pcs 1.00 25,000.00 25,000.00
Jasa Intalasi Grounding Ls 1.00 1,500,000.00 1,500,000.00
PEKERJAAN SOLAR CELL SYSTEM
Panel Surya (PV) Polycristaline 200wp/24vdc Pcs 32.00 3,400,000.00 108,800,000.00
Solar Controler 24vdc/60a MPPT Unit 4.00 4,000,000.00 16,000,000.00
Combiner Box 8 String (with Fuse 10a/string) Unit 4.00 500,000.00 2,000,000.00
Inverter Pure Sine Wave 1500va-220vac/24vdc Unit 2.00 6,400,000.00 12,800,000.00
Panel Distribusi 40x80x120 (Contractor, Relay, MCB,
Unit 1.00 16,000,000.00 16,000,000.00
MCCB 200a, Surge Arrester, Amp & Watt Meter, dll)
Meja Panel Distribusi Ls 1.00 1,000,000.00 1,000,000.00
Kabel Panel Surya 2x2,5mm M1 192.00 16,800.00 3,225,600.00
Socket FM untuk kabel 2x2,5 ke Panel Surya Psg 32.00 42,000.00 1,344,000.00
Kabel NYAF 10mm (dari Combiner ke Controler) M1 80.00 32,000.00 2,560,000.00
Kabel NYAF 16mm (untuk Battery Sery Sysrem) M1 20.00 48,000.00 960,000.00
Kabel NYAF 25mm(untuk Battery Parallel System) M1 10.00 40,000.00 400,000.00
Kabel Skun (Campuan) Ls 1.00 3,500,000.00 3,500,000.00
Battery VRLA AGM Deep Cycle 12v/150ah (ex. Luminous) Unit 56.00 5,600,000.00 313,600,000.00
Head Clip Battery (Kuningan) Psg 56.00 -
Lighting Rod
- Splitter Pengkal Petir Pcs 1.00 80,000.00 80,000.00
- Kabel BC 50 M1 10.00 40,000.00 400,000.00
- Pipa Galvanis 1 Btg 1.00 472,000.00 472,000.00
-Pipa Galvanis 1/2 Btg 1.00 232,000.00 232,000.00
- Ground Rod 12mm M1 4.00 160,000.00 640,000.00
Jasa Instalasi System Ls 1.00 60,000,000.00 60,000,000.00

PEKERJAAN BREKET SOLAR CELL

Galian Tanah Pondasi M3 0.54 118,595.19 64,041.40
Urugan Tanah Kembali M3 0.14 60,720.00 8,500.80
Cor Beton Pondasi Breket Camp. 135 M3 0.50 6,676,152.50 3,338,076.25
Besi Siku 40.40.4 Kg 62.83 30,000.00 1,884,900.00
Besi Chanal C-75 Kg 202.67 30,000.00 6,080,100.00
Pipa Galvanis 2 med. B Btg 5.00 576,000.00 2,880,000.00
Mur+baut Galvanis 12mm Psg 128.00 15,000.00 1,920,000.00
Pengecatan Besi Siku 40.40.4 M2 4.16 150,650.00 626,704.00
Pengecatan Besi Canal C-75 M2 24.96 150,650.00 3,760,224.00
Jasa Pengelasan & Setting PV Ls 1.00 7,500,000.00 7,500,000.00

PEKERJAAN PAGAR PENGAMANAN SOLAR CELL

Pembersihan Lahan M2 110.19 4,369.43 481,467.49
Galian Tanah Pondasi M3 2.16 118,595.19 256,165.61
Urugan Tanah Kembali M3 0.54 60,720.00 32,788.80
Cor Beton Pondasi Pagar Camp. 135 M3 2.38 6,676,152.50 15,889,242.95
Besi Siku 40.40.4 Kg 275.50 30,000.00 8,265,000.00
Besi Beton 8mm Kg 132.72 35,000.00 4,645,200.00
Kawat Duri M1 720.00 20,000.00 14,400,000.00
Pengecatan Besi Siku 40.40.4 & Besi Beton 8mm M2 18.24 150,650.00 2,747,856.00
Jasa Pengelasan Pagar Pangaman Ls 1.00 10,000,000.00 10,000,000.00

PEKERJAAN BREKET BATTERY

Besi Siku 40.40.4 Kg 59.55 30,000.00 1,786,500.00
Besi UNP 80 Kg 80.69 30,000.00 2,420,700.00
Pengecatan Besi Siku 40.40.4 M2 3.94 150,650.00 593,561.00
Pengecatan Besi UNP 80 M2 3.36 150,650.00 506,184.00
Jasa Pengelasan Breket PV Ls 1.00 3,500,000.00 3,500,000.00

PEKERJAAN JARINGAN LISTRIK DAN LAMPU JALAN

Erection Tiang Besi 8m/100dAN Titik 32.00 5,939,053.40 190,049,708.80
Track Ssoor + Acessesories Titik 1.00 500,000.00 500,000.00
Lampu Jalan LED COB HPL 30 watt (warm white) Unit 32.00 720,000.00 23,040,000.00
Dag Stang Lampu 2 + Acessories Titik 32.00 500,000.00 16,000,000.00
Twisted Cable 2x10mm M1 807.00 32,500.00 26,227,500.00
Tab Connector Set 32.00 20,000.00 640,000.00
Klem Tarik SR 10-16mm Pcs 64.00 20,000.00 1,280,000.00
Brecket Klem Tarik Pcs 32.00 20,000.00 640,000.00
Pita Stanless Steel Roll 2.00 500,000.00 1,000,000.00

PEKERJAAN SAMBUNGAN LISTRIK RUMAH

Twisted Cable 2x10mm M1 200.00 32,500.00 6,500,000.00
Klem Tarik SR 10-16mm Psg 5.00 20,000.00 100,000.00
Tap Connector Psg 5.00 20,000.00 100,000.00
Pasang Saklar Tunggal Titik 48.00 192,625.00 9,246,000.00
Pasang Stop Kontak Titik 16.00 169,625.00 2,714,000.00
Lampu LED 5 watt Pcs 48.00 267,375.00 12,834,000.00
Pasang MCB 2A 1Phs Pcs 5.00 158,125.00 790,625.00
Klem Kabel No. 8 Dos 2.00 22,000.00 44,000.00
Isolasi Kabel Roll 3.00 25,000.00 75,000.00

PEKERJAAN AKHIR
Laporan-laporan Ls 1.00 2,500,000.00 2,500,000.00
Asbuild Drawing Ls 1.00 10,000,000.00 10,000,000.00
Pembersihan Akhir dan Demobilisasi Personil Ls 1.00 7,500,000.00 7,500,000.00
Real Cost 3,457,186,465.31
PPN 10% 345,718,646.53
Total Cost 3,802,905,111.84
Dibulatkan 3,802,905,000.00