Kementerian Pertanian: Direktorat Jenderal Perkebunan

KEMENTERIAN PERTANIAN
DIREKTORAT JENDERAL PERKEBUNAN
PEMBANGUNAN
NURSERI MODERN PEKEBUNAN
DESA GEKBRONG
KECAMATAN GEKBRONG
KABUPATEN CIANJUR
PROVINSI JAWA BARAT
MC - 2
BILL OF QUANTITY
(BOQ)
PEKERJAAN : PEMBANGUNAN NURSERY MODERN PERKEBUNAN

LOKASI : DESA GEKBRONG, KECAMATAN GEKBRONG, KABUPATEN CIANJUR
INSTANSI : DIREKTORAT JENDERAL PERKEBUNAN
TAHUN ANGGARAN : 2022
Jumlah Harga
No Uraian Pekerjaan Pekerjaan Tambah Pekerjaan Kurang Harga Total MC - 1 Harga Total MC - 2 Deviasi
( Rp )
A PEKERJAAN PERSIAPAN 1.360.952.527,70 - (16.500.000,00) 1.344.452.527,70 1.344.452.527,70 -
B PEKERJAAN TANAH & PEMATANGAN LAHAN 7.078.497.784,19 3.801.133.634,89 (960.387.891,54) 9.919.243.527,54 9.919.243.527,54 -
1 PEKERJAAN TANAH & PEMATANGAN LAHAN 2.860.168.122,91 449.288.779,54 - 3.309.456.902,46 3.309.456.902,46 -
2 TALUD & PENGAMAN TEBING 4.218.329.661,28 3.351.844.855,35 (960.387.891,54) 6.609.786.625,08 6.609.786.625,08 -
C SARANA UTAMA NURSERI 13.506.578.362,85 879.586.588,30 (206.189.883,86) 14.179.975.067,30 14.110.984.850,67 68.990.216,63
1 GREENHOUSE (RUMAH BEDENG TABUR) 3.086.423.415,04 596.550.420,96 (116.076.917,86) 3.566.896.918,13 3.497.906.701,51 68.990.216,63
2 SHADING HOUSE (RUMAH NAUNGAN) 9.360.953.945,94 283.036.167,34 (90.112.966,00) 9.553.877.147,28 9.553.877.147,28 -
3.A RUMAH PRODUKSI DAN GUDANG 809.501.001,88 - - 809.501.001,88 809.501.001,88 -
3.B MESIN PENGADUK DAN PENGISI MEDIA 249.700.000,00 - - 249.700.000,00 249.700.000,00 -
D EMPALASEMEN DAN SARANA PENDUKUNG 11.086.834.866,00 1.208.411.042,13 (1.074.916.673,76) 11.220.329.234,37 11.289.319.451,00 (68.990.216,63)
1 1.146.352.574,55 - (154.823.613,92) 991.528.960,63 1.005.258.035,15 (13.729.074,52)
2 RUMAH MANAJER (RUMAH TIPE 70) 258.220.857,74 - - 258.220.857,74 258.220.857,74 -
3 RUMAH PENGAWAS (RUMAH TIPE 45) 169.282.440,28 - - 169.282.440,28 169.282.440,28 -
4 RUMAH PEKERJA (RUMAH TIPE 36) 277.980.466,52 - - 277.980.466,52 277.980.466,52 -
5.A RUMAH POMPA 1 99.743.443,37 - - 99.743.443,37 99.743.443,37 -
5.B POMPA DAN ME RUMAH POMPA 1 386.112.571,38 - - 386.112.571,38 302.499.914,56 83.612.656,82
6.A RUMAH POMPA 2 (EMBUNG) 25.900.645,19 - - 25.900.645,19 25.900.645,19 -
6.B POMPA DAN ME RUMAH POMPA 2 148.597.831,53 - - 148.597.831,53 148.597.831,53 -
7.A RUMAH GENSET 90.209.578,33 - - 90.209.578,33 90.209.578,33 -
7.B GENSET DAN PANEL LISTRIK 266.332.913,72 351.500.000,00 (266.332.913,72) 351.500.000,00 351.500.000,00 -
8 SUMUR BOR 1.079.097.199,31 - - 1.079.097.199,31 1.079.097.199,31 -
9 RESERVOIR 121.136.984,56 - - 121.136.984,56 121.136.984,56 -
10 EMBUNG 540.092.361,39 - - 540.092.361,39 540.092.361,39 -
11 WATER TOWER 126.283.537,06 - (40.741.799,31) 85.541.737,75 85.541.737,75 -
12 KOLAM AIR LIMBAH 102.098.988,60 - - 102.098.988,60 102.098.988,60 -
13 SAUNG/GAZEBO 56.083.860,70 8.617.618,61 - 64.701.479,31 66.939.744,24 (2.238.264,93)
14 TOILET UMUM 191.118.679,95 - - 191.118.679,95 121.588.442,59 69.530.237,36
15 INSTALASI DISTRIBUSI AIR BERSIH KAWASAN 197.760.533,11 - - 197.760.533,11 197.760.533,11 -
16 INSTALASI LISTRIK KAWASAN 1.424.519.745,28 - - 1.424.519.745,28 1.424.519.745,28 -
17 JALAN LINGKUNGAN DAN DRAINASE 2.396.879.590,59 368.914.799,67 (608.387.877,53) 2.157.406.512,73 2.363.572.284,09 (206.165.771,37)
18 POS KEAMANAN, GERBANG GAPURA, PAPAN NAMA DAN PAGAR DEPAN 744.600.723,20 - - 744.600.723,20 744.600.723,20 -
19 PAGAR KELILING 525.736.808,31 299.072.554,03 - 824.809.362,34 824.809.362,34 -
20 PARKIR DAN LANSKAP 403.844.823,31 - - 403.844.823,31 403.844.823,31 -
21 RENOVASI RUMAH JAGA EKSISTING 212.183.889,21 54.299.289,59 (2.050.384,89) 264.432.793,92 264.432.793,92 -
22 RENOVASI GEDUNG AULA EKSISTING 96.663.818,80 126.006.780,22 (2.580.084,39) 220.090.514,64 220.090.514,64 -
E PRASARANA KEBUN INDUK 458.045.613,14 - (332.999.519,06) 125.046.094,08 125.046.094,08 -
1 JALAN KEBUN INDUK 269.922.878,97 - (144.876.784,89) 125.046.094,08 125.046.094,08 -
2 PENGAIRAN KEBUN INDUK 120.534.236,74 - (120.534.236,74) - - -
3 PAGAR KEBUN INDUK 67.588.497,43 - (67.588.497,43) - - -
JUMLAH 33.490.909.153,89 5.889.131.265,32 (2.590.993.968,21) 36.789.046.450,99 36.789.046.450,99 (0,00)

PPN 10% 3.349.090.915,39
PPN 11% 3.684.000.006,93 647.804.439,18 (285.009.336,50) 4.046.795.109,61 4.046.795.109,61
JUMLAH TOTAL + PPN 10% 36.840.000.069,28
JUMLAH TOTAL + PPN 11% 37.174.909.160,82 6.536.935.704,50 (2.876.003.304,72) 40.835.841.560,60 40.835.841.560,60
: PPN SEMULA 10% (KONTRAK AWAL)

DI UBAH MENJADI 11% DARI KONTRAK AWAL
Gekbrong, 28 November 2022

Disetujui Oleh Diperiksa Oleh Dibuat Oleh
Pejabat Pemberi Pekerjaan/Pemilik Manajemen Konstruksi Kontraktor
DIREKTORAT JENDERAL PT.CIPTA MULTI KREASI PT.JOGLO MULTI AYU
PERKEBUNAN
IR. ARIFAH SRI HANANINGSIH, MM. ASEP SUHENDAR EKA PRASETYA

NIP.1962 12101989032001 Direktur Direktur
BILL OF QUANTITY (BOQ)
CHANGE CONTRACT ORDER (CCO)
MC - 2
PEKERJAAN : PEMBANGUNAN NURSERI MODERN PERKEBUNAN
HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HARGA HPS HARGA KONTRAK/MCO JUMLAH HARGA HARGA MC - 1 JUMLAH HARGA HARGA JUMLAH HARGA HARGA JUMLAH HARGA JUMLAH HARGA
NO URAIAN PEKERJAAN
VOLUME SATUAN SATUAN ( Rp ) SATUAN ( Rp ) VOLUME SATUAN ( Rp ) SATUAN ( Rp ) VOLUME SATUAN ( Rp ) SATUAN ( Rp ) VOLUME SATUAN ( Rp ) SATUAN ( Rp ) VOLUME SATUAN ( Rp )
SATUAN ( Rp )
A PEKERJAAN PERSIAPAN
1, Mobilisasi dan Demobilisasi 1,00 ls 43.771.163,15 11.719.462,86 11.719.462,86 1,00 11.719.462,86 11.719.462,86 - 11.719.462,86 - - 11.719.462,86 - 1,00 11.719.462,86
2, RK3K Konstruksi 1,00 ls 63.926.975,00 47.612.000,00 47.612.000,00 1,00 47.612.000,00 47.612.000,00 - 47.612.000,00 - - 47.612.000,00 - 1,00 47.612.000,00
3, Survey dan Pengukuran 6 Ha 2 kali pengukuran 67.900,00 m² 270,27 13.600,76 923.491.347,61 67.900,00 270,27 923.491.347,61 - 270,27 - - 270,27 - 67.900,00 923.491.347,61
4, Listrik dan Air Kerja 9,00 bln 5.500.000,00 20.000.000,00 180.000.000,00 6,00 5.500.000,00 163.500.000,00 - 5.500.000,00 - - 5.500.000,00 - 6,00 163.500.000,00
5, Direksi Keet 32,00 m² 1.529.049,50 1.020.335,80 32.650.745,60 32,00 1.020.335,80 32.650.745,60 - 1.020.335,80 - - 1.020.335,80 - 32,00 32.650.745,60
6, Gudang Alat dan Bahan 64,00 m² 1.372.965,00 780.866,99 49.975.487,23 64,00 780.866,99 49.975.487,23 - 780.866,99 - - 780.866,99 - 64,00 49.975.487,23
7, Penebangan Pohon 250,00 bh 180.621,60 462.013,94 115.503.484,41 250,00 462.013,94 115.503.484,41 - 462.013,94 - - 462.013,94 - 250,00 115.503.484,41
Sub Jumlah A 1.360.952.527,70 Sub Jumlah A 1.344.452.527,70 Sub Jumlah A - Sub Jumlah A - 1.344.452.527,70
B PEKERJAAN TANAH & PEMATANGAN LAHAN
B-1 PEKERJAAN TANAH & PEMATANGAN LAHAN
1, Land Clrearing dan Pengupasan Top Soil (± 20 cm) 9.522,00 m³ 30.150,36 38.346,52 365.135.593,36 12.144,31 30.150,36 444.199.128,84 30.150,36 - - 30.150,36 - 12.144,31 444.199.128,84
2, Pekerjaan Galian Tanah (Mekanis) dan Angkut Material Jarak 1 KM 35.624,60 m³ 30.150,36 38.346,52 1.366.079.548,34 45.228,20 30.150,36 1.655.631.564,84 30.150,36 - - 30.150,36 - 45.228,20 1.655.631.564,84
3, Pekerjaan Timbunan dan Pemadatan Tanah (Kepadatan 90%) 27.848,60 m³ 19.180,58 40.538,95 1.128.952.981,21 32.054,59 19.180,58 1.209.626.208,78 19.180,58 - - 19.180,58 - 32.054,59 1.209.626.208,78
Sub Jumlah B-1 2.860.168.122,91 Sub Jumlah B-1 3.309.456.902,46 Sub Jumlah B-1 - Sub Jumlah B-1 - 3.309.456.902,46
B-2 TALUD & PENGAMAN TEBING
1, Pengukuran dan pemasangan bouwplank - m' 41.733,58 - 1.447,72 41.733,58 60.418.534,96 41.733,58 - 41.733,58 - 1.447,72 60.418.534,96
2, Pekerjaan Galian Tanah 899,30 m³ 30.150,36 38.346,52 34.485.028,26 6.683,67 30.150,36 208.885.793,28 30.150,36 - 30.150,36 - 6.683,67 208.885.793,28
3, Pekerjaan Pasangan Batu Kosong 197,90 m³ 553.212,00 329.909,18 65.289.027,51 326,50 329.909,18 107.713.765,01 329.909,18 - 329.909,18 - 326,50 107.713.765,01
4, Pekerjaan Lantai Kerja, Pasir t=5 cm 104,20 m³ 318.175,00 148.694,09 15.493.924,47 163,25 148.694,09 24.273.953,78 148.694,09 - 148.694,09 - 163,25 24.273.953,78
5, Pekerjaan Pasangan Batu 2.997,50 m³ 892.929,10 937.788,47 2.811.020.953,58 5.918,76 892.929,10 5.419.501.882,38 892.929,10 - 892.929,10 - 5.918,76 5.419.501.882,38
6, Granular Backfill 532,70 m³ 552.337,50 203.303,23 108.299.631,69 2.143,34 203.303,23 435.748.823,48 203.303,23 - 203.303,23 - 2.143,34 435.748.823,48
7, Pipa Suling-Suling 800,40 bh 46.745,88 48.696,67 38.976.812,91 449,00 46.745,88 22.550.312,43 46.745,88 - 46.745,88 - 449,00 22.550.312,43
8, Geotekstil 4.482,20 m² 41.243,40 32.667,91 146.424.102,26 2.209,14 32.667,91 72.167.952,09 32.667,91 - 32.667,91 - 2.209,14 72.167.952,09
9, Pasangan bronjong 3.150,90 m³ 711.012,50 261.218,23 823.072.527,21 - 261.218,23 - 261.218,23 - 261.218,23 - - -
10, Buis beton dia 1/2 30 cm 565,60 m' 162.889,32 82.448,22 46.632.713,68 - 82.448,22 - 82.448,22 - 82.448,22 - - -
11, Pasangan Lempeng Rumput (Sodding) 1.830,00 m2 46.035,00 59.541,29 108.960.565,82 4.292,90 46.035,00 222.339.937,15 46.035,00 - 46.035,00 - 4.292,90 222.339.937,15
12, Timbunan Tanah Hitam 91,50 m3 163.443,75 116.183,23 10.630.765,73 214,64 116.183,23 24.938.120,79 116.183,23 - 116.183,23 - 214,64 24.938.120,79
13, Pekerjaan pupuk kandang (2,5 kg/m3 tanah hitam) 228,80 kg 3.559,18 24.345,32 5.570.208,34 536,61 3.559,18 6.665.766,82 3.559,18 - 3.559,18 - 536,61 6.665.766,82
14, Pekerjaan Pupuk NPK (0,5 Kg/m3 Tanah Hitam) 45,80 kg 13.927,21 14.665,32 671.671,48 107,32 13.927,21 1.528.506,70 13.927,21 - 13.927,21 - 107,32 1.528.506,70
15, Pekerjaan Sekam (2,5 Kg/ m3 Tanah Hitam) 228,80 kg 817,21 12.245,32 2.801.728,34 536,61 817,21 3.053.276,20 817,21 - 817,21 - 536,61 3.053.276,20
Sub Jumlah B-2 4.218.329.661,28 Sub Jumlah B-2 6.609.786.625,08 Sub Jumlah B-2 - Sub Jumlah B-2 - 6.609.786.625,08
Sub Jumlah B 7.078.497.784,19 Sub Jumlah B 9.919.243.527,54 Sub Jumlah B - Sub Jumlah B - 9.919.243.527,54
C SARANA UTAMA NURSERI
C-1 GREENHOUSE (RUMAH BEDENG TABUR)
1 Pekerjaan Persiapan
a. Pengukuran dan pemasangan bouwplank 2.584,00 m' 63.046,50 41.733,58 107.839.564,52 2.504,00 41.733,58 104.500.878,31 41.733,58 - 41.733,58 - 2.504,00 104.500.878,31
Sub Jumlah C-1-1 107.839.564,52 Sub Jumlah C-1-1 104.500.878,31 Sub Jumlah C-1-1 - Sub Jumlah C-1-1 - 104.500.878,31
2 Pekerjaan Tanah
a. Galian tanah pondasi dan bedengan keliling 91,80 m³ 62.837,50 81.335,23 7.466.574,30 103,99 62.837,50 8.232.312,07 62.837,50 - 62.837,50 - 103,99 8.232.312,07
b. Urugan pasir dipadatkan dibawah pondasi/bedengan 117,60 m³ 318.175,00 148.694,09 17.486.425,31 151,70 148.694,09 22.556.447,80 148.694,09 - 148.694,09 - 151,70 22.556.447,80
c. Lantai kerja beton camp. 1:3:5 27,70 m³ 1.058.312,20 697.535,10 19.321.722,20 201,06 697.535,10 140.247.801,79 697.535,10 - 697.535,10 - 201,06 140.247.801,79
d. Urugan tanah kembali dipadatkan 185,10 m³ 73.012,50 87.189,70 16.138.812,73 193,54 73.012,50 16.754.746,18 73.012,50 - 73.012,50 - 193,54 16.754.746,18
e. Tanah kompos 151,60 m³ 3.559,18 24.345,32 3.690.749,93 151,60 3.559,18 3.690.761,32 3.559,18 - 3.559,18 - 151,60 3.690.761,32
3 Pekerjaan Pondasi, Lantai dan Bedengan
a. Besi hollow 40 x 80 tebal 2 mm 636,10 kg 40.781,82 25.513,50 16.229.136,43 636,04 25.513,50 16.227.717,88 25.513,50 - 25.513,50 - 636,04 16.227.717,88
b. Pondasi umpak Beton mutu f'c 14,5 Mpa 9,20 m³ 1.334.192,73 903.884,03 8.315.733,05 11,83 903.884,03 10.689.332,51 903.884,03 - 903.884,03 - 11,83 10.689.332,51
c. Paving block t = 6 cm 802,80 bh 169.499,55 184.645,27 148.233.224,41 802,80 169.499,55 148.233.224,41 169.499,55 - 169.499,55 - 802,80 148.233.224,41
d. Pasangan batu 1/2 bata dinding bangunan camp. 1 : 4 1.368,00 m² 149.462,50 117.372,93 160.566.168,79 1.483,20 117.372,93 174.087.530,37 117.372,93 - 117.372,93 - 1.483,20 174.087.530,37
e. Plasteran + Acian camp.1:4 2.736,00 m² 100.949,64 101.388,43 277.398.744,48 2.966,40 100.949,64 300.657.541,54 100.949,64 - 100.949,64 - 2.966,40 300.657.541,54
4 Pekerjaan Rangka Struktur Baja
a. Kolom Utama Hollow 50x100, 2 mm thick 2.289,10 kg 40.781,82 25.513,50 58.402.949,55 2.285,01 25.513,50 58.298.599,34 25.513,50 - 25.513,50 - 2.285,01 58.298.599,34
b. Ring Balok Hollow 40x60, 2 mm thick 1.018,80 kg 40.781,82 25.513,50 25.993.152,33 1.101,60 25.513,50 28.105.670,01 25.513,50 - 25.513,50 - 1.101,60 28.105.670,01
c. Rangka kuda kuda - - - -
Rangka Kuda-Kuda Hollow 40x60, 2 mm thick 5.518,50 kg 40.781,82 25.513,50 140.796.241,80 3.898,44 25.513,50 99.462.843,33 25.513,50 - 25.513,50 - 3.898,44 99.462.843,33
Pipa Hitam Ø32, 1.8 mm thick 4.425,70 kg 37.547,28 46.107,70 204.058.841,52 3.499,89 37.547,28 169.297.240,54 37.547,28 - 37.547,28 - 3.499,89 169.297.240,54
d. Gording Hollow 40x60, 2 mm thick 1.630,10 kg 40.781,82 25.513,50 41.589.554,00 1.762,56 25.513,50 44.969.072,02 25.513,50 - 25.513,50 - 1.762,56 44.969.072,02
e. Ikatan Angin Atap dan Samping Ø32, 1.8mm thick 419,80 kg 37.547,28 46.107,70 19.356.011,86 3.079,65 37.547,28 119.226.015,78 37.547,28 - 37.547,28 - 3.079,65 119.226.015,78
f. Water rail Hollow 50x50, 1.8 mm thick 2.346,30 kg 40.781,82 25.513,50 59.862.321,67 2.864,16 25.513,50 73.074.742,04 25.513,50 - 25.513,50 - 2.864,16 73.074.742,04
g. Roll up strapping kolom pipa baja 1/2'', 1.8mm thick 178,40 kg 37.547,28 46.107,70 8.225.613,42 114,24 37.547,28 5.816.580,03 37.547,28 - 37.547,28 - 114,24 5.816.580,03
h. Plat dan Mur Penyambung 796,90 kg 40.781,82 25.513,50 20.331.707,00 2.048,63 25.513,50 52.267.599,49 25.513,50 - 25.513,50 - 2.048,63 52.267.599,49
i. Talang plat 2 mm 2.260,80 kg 40.781,82 25.513,50 57.680.917,54 2.399,86 25.513,50 61.228.853,00 25.513,50 - 25.513,50 - 2.399,86 61.228.853,00
j. Hot Dip Galvanized Rangka Struktur 21.520,20 kg 9.784,01 46.107,70 992.246.894,55 25.359,44 9.784,01 1.029.810.031,14 9.784,01 - 9.784,01 - 25.359,44 1.029.810.031,14
k. Pipa PVC tipe D 4'' 156,00 m' 110.264,00 126.887,16 19.794.396,83 156,00 126.887,16 19.794.396,83 126.887,16 - 126.887,16 - 156,00 19.794.396,83
Sub Jumlah C-1-4 1.648.338.602,09 Sub Jumlah C-1-4 1.761.351.643,55 Sub Jumlah C-1-4 - Sub Jumlah C-1-4 - 1.761.351.643,55
5 Pekerjaan Atap dan Dinding
a. Ventilasi Insect Net Mesh 50, dengan sistem penjepit Spring Clip 250,60 m² 70.943,73 60.929,08 15.268.826,22 3.127,68 60.929,08 190.566.649,62 60.929,08 - (2.871,36) 60.929,08 (174.949.309,09) 256,32 15.617.340,53
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )
b. Atap Plastik UV 200 mikron, dengan sistem penjepit Spring Clip 288,00 m² 61.792,25 36.902,06 10.627.792,62 256,32 36.902,06 9.458.735,44 2.871,36 36.902,06 105.959.092,46 36.902,06 - 3.127,68 115.417.827,90
c. Dinding Shading Net 50% (putih) dengan sistem penjepit Spring Clip 816,00 m² 69.918,65 35.352,71 28.847.814,43 696,00 35.352,71 24.605.488,78 35.352,71 - 35.352,71 - 696,00 24.605.488,78
d. Plafond Shading Net 50% (hitam) dengan sistem buka tutup, 1.664,00 m² 121.692,29 98.593,17 164.059.038,66 2.304,00 98.593,17 227.158.668,92 98.593,17 - 98.593,17 - 2.304,00 227.158.668,92
lengkap dengan accessories Hollow allumunium 40x20x2mm,
Kawat Seling PVC 5mm, Turn buckle/span skrup 6mm, Klem Sling
6mm, Monofilament 2mm, S-Hook stainless, Katrol/Kerekan
50mm,
e. Roll Bearing
up side wall1,5", Pipa GIP Ø 1,5"x1,8mm, Motor 0,75 kW 3 - - - - -
Manual film roll up winch crank kapasitas 50m 4,00 unit 4.553.406,00 1.540.000,00 6.160.000,00 4,00 1.540.000,00 6.160.000,00 1.540.000,00 - 1.540.000,00 - 4,00 6.160.000,00
Solarweave plastic rollup wall 250 mikron 1.664,00 m² 62.823,75 22.268,18 37.054.254,45 374,40 22.268,18 8.337.207,25 22.268,18 - 22.268,18 - 374,40 8.337.207,25
Sub Jumlah C-1-5 262.017.726,39 Sub Jumlah C-1-5 466.286.750,00 Sub Jumlah C-1-5 105.959.092,46 Sub Jumlah C-1-5 (174.949.309,09) 397.296.533,37
6 Pekerjaan Pintu
a. Pintu sliding 2 daun, 1.9X2.1 m 8,00 unit 2.421.831,48 693.833,36 5.550.666,88 8,00 693.833,36 5.550.666,88 693.833,36 - 693.833,36 - 8,00 5.550.666,88
7 System Penyiraman (Watering/Irrigation System)
a. Nozzle Misting Ex.Naan 7110 atau setara 2.304,00 set 94.875,00 66.000,00 152.064.000,00 2.304,00 66.000,00 152.064.000,00 66.000,00 - 66.000,00 - 2.304,00 152.064.000,00
b. Pipa PE Pipe dan Fiting sambungan - - - -
1 Pipa PE Fleksibel 16mm, 1,3 mm-T, dan Fiting sambungan 2.328,00 m1 11.465,71 18.920,00 44.045.760,00 2.328,00 11.465,71 44.045.760,00 11.465,71 - 11.465,71 - 2.328,00 44.045.760,00
2 Kran PE 16 mm untuk pembilasan 8,00 pcs 22.011,00 66.000,00 528.000,00 8,00 22.011,00 528.000,00 22.011,00 - 22.011,00 - 8,00 528.000,00
3 Kawat Galvanize 4mm, BWG 10 2.304,00 m1 1.651,79 1.760,00 4.055.040,00 2.304,00 1.651,79 4.055.040,00 1.651,79 - 1.651,79 - 2.304,00 4.055.040,00
4 Gantungan Pipa PE ke Kawat Galvanize (O-Hanger Clamps) 4.656,00 pcs 5.693,05 4.840,00 22.535.040,00 4.656,00 4.840,00 22.535.040,00 4.840,00 - 4.840,00 - 4.656,00 22.535.040,00
5 Klem Seling 4 mm 256,00 pcs 5.503,03 3.740,00 957.440,00 256,00 3.740,00 957.440,00 3.740,00 - 3.740,00 - 256,00 957.440,00
c. Jalur Pipa Distribusi - - - -
1 PVC AW Pipa 2" 512,00 m' 58.516,43 65.092,25 33.327.234,52 512,00 58.516,43 33.327.234,52 58.516,43 - 58.516,43 - 512,00 33.327.234,52
2 PVC Ball Valve 2" (Kran) 8,00 pcs 4.211.027,56 198.000,00 1.584.000,00 8,00 198.000,00 1.584.000,00 198.000,00 - 198.000,00 - 8,00 1.584.000,00
3 Katup Pelepas Udara (ARV ) 8,00 pcs 1.043.625,00 198.000,00 1.584.000,00 8,00 198.000,00 1.584.000,00 198.000,00 - 198.000,00 - 8,00 1.584.000,00
4 PVC AW Watermoor 2" 16,00 pcs 132.825,00 57.640,00 922.240,00 16,00 57.640,00 922.240,00 57.640,00 - 57.640,00 - 16,00 922.240,00
d. Jalur Pipa Utama - - - -
1 PVC AW Pipa 3" 480,00 m' 144.570,80 126.887,16 60.905.836,40 480,00 126.887,16 60.905.836,40 126.887,16 - 126.887,16 - 480,00 60.905.836,40
2 GI Gate Valve 3" (Kran Galvanize) 1,00 pcs 4.655.517,08 1.452.000,00 1.452.000,00 1,00 1.452.000,00 1.452.000,00 1.452.000,00 - 1.452.000,00 - 1,00 1.452.000,00
3 GI Check Valve 3" 1,00 pcs 4.004.674,03 1.550.000,00 1.550.000,00 1,00 1.550.000,00 1.550.000,00 1.550.000,00 - 1.550.000,00 - 1,00 1.550.000,00
4 Meteran Air (Flow Water Meter) 3" 1,00 pcs 11.385.000,00 2.420.000,00 2.420.000,00 1,00 2.420.000,00 2.420.000,00 2.420.000,00 - 2.420.000,00 - 1,00 2.420.000,00
5 PVC AW Flange 3" 20,00 pcs 114.420,08 101.200,00 2.024.000,00 20,00 101.200,00 2.024.000,00 101.200,00 - 101.200,00 - 20,00 2.024.000,00
e. Valve untuk Sistem Pengkabutan (Misting System) - - - -
1 Valve Solenoid 2" 8,00 pcs 4.933.500,00 1.650.000,00 13.200.000,00 8,00 1.650.000,00 13.200.000,00 1.650.000,00 - 1.650.000,00 - 8,00 13.200.000,00
2 Kabel Kontroler 8,00 lots 1.755.188,05 1.320.000,00 10.560.000,00 8,00 1.320.000,00 10.560.000,00 1.320.000,00 - 1.320.000,00 - 8,00 10.560.000,00
3 Katup Pengatur Tekanan (PRV) 8,00 pcs 476.905,00 2.420.000,00 19.360.000,00 8,00 2.420.000,00 19.360.000,00 2.420.000,00 - 2.420.000,00 - 8,00 19.360.000,00
f. Sistem Kontroler - - - -
1 Timer Kontroler 1,00 pcs 63.566.250,00 1.122.000,00 1.122.000,00 1,00 1.122.000,00 1.122.000,00 1.122.000,00 - 1.122.000,00 - 1,00 1.122.000,00
2 Aksesoris Sistem Kontroler 1,00 lots 7.400.250,00 990.000,00 990.000,00 1,00 990.000,00 990.000,00 990.000,00 - 990.000,00 - 1,00 990.000,00
g. Sensor Kelembaban & Temperatur 1,00 pcs 41.270.625,00 660.000,00 660.000,00 1,00 660.000,00 660.000,00 660.000,00 - 660.000,00 - 1,00 660.000,00
8 Pekerjaan Elektrikal
a. Panel MCC-Green House 1,00 Unit 41.111.168,34 1.239.237,33 1.239.237,33 1,00 1.239.237,33 1.239.237,33 1.239.237,33 - 1.239.237,33 - 1,00 1.239.237,33
b. MCC-Green House - - - - -
1 NYY 3X4mm2 Inv F/R 0,75KW No.1 90,00 Mtr 149.173,20 35.461,32 3.191.519,23 90,00 35.461,32 3.191.519,23 35.461,32 - 35.461,32 - 90,00 3.191.519,23
c. Grounding Panel DP Green House 2,00 set 28.976.948,00 318.628,85 637.257,70 2,00 318.628,85 637.257,70 318.628,85 - 318.628,85 - 2,00 637.257,70
Kabel NYAF 1x 70 mm2, Grounding Box, Grounding Rod 5/8" - - - - -
2,4 mtr (Copper Bonding), Integrasi Grounding plat 3x30 mm2, - - - - -
Klem Kabel 10 Stainless Steel, Cor grounding
Material bantu (isolas & fittings & support, Accessories) Sub Jumlah C-1-8 11.982.972,60 Sub Jumlah C-1-8 11.982.972,60 Sub Jumlah C-1-8 - Sub Jumlah C-1-8 - 11.982.972,60
Sub Jumlah C-1 3.086.423.415,04 Sub Jumlah C-1 3.566.896.918,13 Sub Jumlah C-1 105.959.092,46 Sub Jumlah C-1 (174.949.309,09) 3.497.906.701,51
C-2 SHADING HOUSE (RUMAH NAUNGAN)
1 Persiapan
a. Pengukuran dan pemasangan bouwplank 1.840,00 m' 62.837,50 41.733,58 76.789.782,78 3.311,60 41.733,58 138.204.915,58 41.733,58 - 41.733,58 - 3.311,60 138.204.915,58
2 Pekerjaan Tanah
a. Galian tanah pondasi dan bedengan keliling 895,10 m³ 62.837,50 81.335,23 72.803.166,16 831,75 62.837,50 68.822.542,50 62.837,50 - 62.837,50 - 831,75 68.822.542,50
b. Urugan pasir dipadatkan dibawah pondasi/bedengan 264,70 m³ 318.175,00 148.694,09 39.359.326,36 256,76 148.694,09 38.178.710,14 148.694,09 - 148.694,09 - 256,76 38.178.710,14
c. Lantai kerja beton camp. 1:3:5 540,00 m³ 1.058.312,20 697.535,10 376.668.952,70 454,41 697.535,10 316.964.412,57 697.535,10 - 697.535,10 - 454,41 316.964.412,57
d. Batu kerikil, 5cm 688,30 m³ 552.337,50 203.303,23 139.933.614,59 688,90 203.303,23 140.054.783,31 203.303,23 - 203.303,23 - 688,90 140.054.783,31
3 Pekerjaan Pondasi dan Bedengan
a. Besi hollow 40 x 40 tebal 2 mm 3.133,30 kg 40.781,82 25.513,50 79.941.445,04 3.219,07 25.513,50 82.129.737,81 25.513,50 - 25.513,50 - 3.219,07 82.129.737,81
b. Beton pondasi umpak mutu f'c 14,5 57,00 m³ 1.334.192,73 903.884,03 51.521.389,57 74,36 903.884,03 67.215.075,99 903.884,03 - 903.884,03 - 74,36 67.215.075,99
c. Pasangan batu 1/2 bata dinding bangunan camp. 1 : 4 3.128,30 m² 149.462,50 117.372,93 367.177.738,17 3.128,24 117.372,93 367.170.883,59 117.372,93 - 117.372,93 - 3.128,24 367.170.883,59
d. Plasteran + Acian camp.1:4 6.722,20 m² 100.949,64 101.388,43 681.553.304,15 6.722,14 100.949,64 681.546.843,37 100.949,64 - 100.949,64 - 6.722,14 681.546.843,37
e. Pipa Subdrain PVC tipe D 2'' 9.200,00 m' 70.610,05 55.064,58 506.594.174,35 9.246,00 55.064,58 509.127.145,22 55.064,58 - 55.064,58 - 9.246,00 509.127.145,22
4 Pekerjaan Rangka Struktur Baja
a. Kolom Utama Hollow 50x50, 2 mm thick 11.845,70 kg 40.781,82 25.513,50 302.225.249,89 12.135,96 25.513,50 309.630.797,98 25.513,50 - 25.513,50 - 12.135,96 309.630.797,98
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )
b. Balok Utama Hollow 50x50, 2 mm thick 27.782,40 kg 40.781,82 25.513,50 708.826.222,39 26.793,36 25.513,50 683.592.351,78 25.513,50 - 25.513,50 - 26.793,36 683.592.351,78
c. Plat dan Mur Penyambung 1.436,30 kg 40.781,82 25.513,50 36.645.037,98 3.818,40 25.513,50 97.420.742,90 25.513,50 - 25.513,50 - 3.818,40 97.420.742,90
d. Hot Dip Galvanized Rangka Struktur 44.197,50 kg 9.784,01 46.107,70 2.037.845.007,11 53.229,34 9.784,01 2.126.212.620,65 9.784,01 - 9.784,01 - 53.229,34 2.126.212.620,65
5 Pekerjaan Atap dan Dinding
a. Dinding shading net 50% (hitam) dengan penjepit spring clip 2.484,00 m² 69.918,65 17.862,39 44.370.171,39 3.000,00 17.862,39 53.587.163,52 17.862,39 - 17.862,39 - 3.000,00 53.587.163,52
b. Atap Shading Net 50% (hitam) dengan sistem buka tutup, 16.560,00 m² 162.060,85 147.162,74 2.437.014.937,53 16.800,00 147.162,74 2.472.333.994,59 147.162,74 - 147.162,74 - 16.800,00 2.472.333.994,59
lengkap dengan accessories Hollow allumunium 40x20x2mm,
Kawat Seling PVC 5mm, Turn buckle/span skrup 6mm, Klem Sling
6mm, Monofilament 2mm, S-Hook stainless, Katrol/Kerekan
50mm, Bearing 1,5", Pipa GIP Ø 1,5"x1,8mm, Motor 0,75 kW 3 Sub Jumlah C-2-5 2.481.385.108,92 Sub Jumlah C-2-5 2.525.921.158,11 Sub Jumlah C-2-5 - Sub Jumlah C-2-5 - 2.525.921.158,11
6 System Penyiraman (Watering/Irrigation System)
a. Nozzle Spraying Mini Wobbler Springkle, ex.SENNINGER atau setara 1.080,00 Pcs 75.900,00 198.000,00 213.840.000,00 1.080,00 75.900,00 213.840.000,00 75.900,00 - 75.900,00 - 1.080,00 213.840.000,00
b. Jalur Pipa Distribusi - - - - -
1 PVC AW Pipa 3/4" - untuk Riser Sprinkler 1.620,00 m' 30.628,74 27.890,70 45.182.939,31 1.620,00 27.890,70 45.182.939,31 27.890,70 - 27.890,70 - 1.620,00 45.182.939,31
2 PVC AW Pipa 1,5" - untuk Pipa Distribusi 4.800,00 m' 91.311,83 49.646,50 238.303.215,74 4.800,00 49.646,50 238.303.215,74 49.646,50 - 49.646,50 - 4.800,00 238.303.215,74
c. Jalur Sub Pipa Utama - - - - -
1 PVC AW Pipa 2" 480,00 m' 58.516,43 65.092,25 31.244.282,36 480,00 58.516,43 31.244.282,36 58.516,43 - 58.516,43 - 480,00 31.244.282,36
2 GI Ball Valve 2" (Kran Galvanize) 12,00 pcs 4.211.027,56 198.000,00 2.376.000,00 12,00 198.000,00 2.376.000,00 198.000,00 - 198.000,00 - 12,00 2.376.000,00
3 Katup Pelepas Udara (ARV ) 20,00 pcs 2.246.621,92 206.800,00 4.136.000,00 20,00 206.800,00 4.136.000,00 206.800,00 - 206.800,00 - 20,00 4.136.000,00
4 PVC AW Watermoor 2" 40,00 pcs 132.825,00 57.640,00 2.305.600,00 40,00 57.640,00 2.305.600,00 57.640,00 - 57.640,00 - 40,00 2.305.600,00
d. Jalur Pipa Utama - - - - -
1 PVC AW Pipa 3" 660,00 m' 144.570,80 126.887,16 83.745.525,05 660,00 126.887,16 83.745.525,05 126.887,16 - 126.887,16 - 660,00 83.745.525,05
2 GI Gate Valve 3" (Kran Galvanize) 3,00 pcs 4.655.517,08 1.452.000,00 4.356.000,00 3,00 1.452.000,00 4.356.000,00 1.452.000,00 - 1.452.000,00 - 3,00 4.356.000,00
3 GI Check Valve 3" 1,00 pcs 4.004.674,03 1.550.000,00 1.550.000,00 1,00 1.550.000,00 1.550.000,00 1.550.000,00 - 1.550.000,00 - 1,00 1.550.000,00
4 Meteran Air (Flow Water Meter) 3" 3,00 pcs 11.385.000,00 2.420.000,00 7.260.000,00 3,00 2.420.000,00 7.260.000,00 2.420.000,00 - 2.420.000,00 - 3,00 7.260.000,00
5 PVC AW Flange 3" 14,00 pcs 114.420,08 101.200,00 1.416.800,00 14,00 101.200,00 1.416.800,00 101.200,00 - 101.200,00 - 14,00 1.416.800,00
e. Valve untuk Sistem Pengkabutan (Misting System) - - - - -
1 Valve Electric (Valve Solenoid) 2" 12,00 pcs 4.933.500,00 308.000,00 3.696.000,00 12,00 308.000,00 3.696.000,00 308.000,00 - 308.000,00 - 12,00 3.696.000,00
2 Kabel Kontroler 12,00 lots 3.953.125,00 1.320.000,00 15.840.000,00 12,00 1.320.000,00 15.840.000,00 1.320.000,00 - 1.320.000,00 - 12,00 15.840.000,00
f. Sistem Kontroler - - - - -
1 Timer Kontroler 1,00 pcs 63.566.250,00 1.122.000,00 1.122.000,00 1,00 1.122.000,00 1.122.000,00 1.122.000,00 - 1.122.000,00 - 1,00 1.122.000,00
2 Aksesoris Sistem Kontroler 1,00 lots 7.400.250,00 990.000,00 990.000,00 1,00 990.000,00 990.000,00 990.000,00 - 990.000,00 - 1,00 990.000,00
a. Panel MCC- Shading House 12,00 Unit 41.111.168,34 1.045.637,33 12.547.647,97 12,00 1.045.637,33 12.547.647,97 1.045.637,33 - 1.045.637,33 - 12,00 12.547.647,97
b. NYFGBY 4X16mm2 from DP Shading House to MCC- Shading House 10,00 m' 278.789,50 230.710,66 2.307.106,56 10,00 230.710,66 2.307.106,56 230.710,66 - 230.710,66 - 10,00 2.307.106,56
c. NYFGBY 4X16mm2 from DP Shading House to MCC- Shading House 60,00 m' 278.789,50 230.710,66 13.842.639,36 60,00 230.710,66 13.842.639,36 230.710,66 - 230.710,66 - 60,00 13.842.639,36
d. NYFGBY 4X16mm2 from DP Shading House to MCC- Shading House 100,00 m' 278.789,50 230.710,66 23.071.065,60 100,00 230.710,66 23.071.065,60 230.710,66 - 230.710,66 - 100,00 23.071.065,60
e. NYFGBY 4X16mm2 from DP Shading House to MCC- Shading House 140,00 m' 278.789,50 230.710,66 32.299.491,84 140,00 230.710,66 32.299.491,84 230.710,66 - 230.710,66 - 140,00 32.299.491,84
f. NYFGBY 4X16mm2 from DP Shading House to MCC- Shading House 100,00 m' 278.789,50 230.710,66 23.071.065,60 100,00 230.710,66 23.071.065,60 230.710,66 - 230.710,66 - 100,00 23.071.065,60
g. NYFGBY 4X16mm2 from DP Shading House to MCC- Shading House 140,00 m' 278.789,50 230.710,66 32.299.491,84 140,00 230.710,66 32.299.491,84 230.710,66 - 230.710,66 - 140,00 32.299.491,84
h. NYFGBY 4X16mm2 from DP Shading House to MCC- Shading House 200,00 m' 278.789,50 230.710,66 46.142.131,20 200,00 230.710,66 46.142.131,20 230.710,66 - 230.710,66 - 200,00 46.142.131,20
i. NYFGBY 4X16mm2 from DP Shading House to MCC- Shading House 240,00 m' 278.789,50 230.710,66 55.370.557,44 240,00 230.710,66 55.370.557,44 230.710,66 - 230.710,66 - 240,00 55.370.557,44
j. NYFGBY 4X16mm2 from DP Shading House to MCC- Shading House 140,00 m' 278.789,50 230.710,66 32.299.491,84 140,00 230.710,66 32.299.491,84 230.710,66 - 230.710,66 - 140,00 32.299.491,84
k. NYFGBY 4X16mm2 from DP Shading House to MCC- Shading House 200,00 m' 278.789,50 230.710,66 46.142.131,20 200,00 230.710,66 46.142.131,20 230.710,66 - 230.710,66 - 200,00 46.142.131,20
l. NYFGBY 4X16mm2 from DP Shading House to MCC- Shading House 240,00 m' 278.789,50 230.710,66 55.370.557,44 240,00 230.710,66 55.370.557,44 230.710,66 - 230.710,66 - 240,00 55.370.557,44
m. NYFGBY 4X16mm2 from DP Shading House to MCC- Shading House 300,00 m' 278.789,50 230.710,66 69.213.196,80 300,00 230.710,66 69.213.196,80 230.710,66 - 230.710,66 - 300,00 69.213.196,80
n. DP Shading House to MCC- Shading House No.1 - - - - -
1 NYY 3X4mm2 Inv F/R 0,75KW No.1 50,00 m' 149.173,20 35.461,32 1.773.066,24 50,00 35.461,32 1.773.066,24 35.461,32 - 35.461,32 - 50,00 1.773.066,24
o. DP Shading House to MCC- Shading House No.2 - - - - -
p. DP Shading House to MCC- Shading House No.3 - - - - -
q. DP Shading House to MCC- Shading House No.4 - - - - -
r. DP Shading House to MCC- Shading House No.5 - - - - -
s. DP Shading House to MCC- Shading House No.6 - - - - -
u. DP Shading House to MCC- Shading House No.7 - - - - -
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )
p. DP Shading House to MCC- Shading House No.8 - - - - -
r. DP Shading House to MCC- Shading House No.9 - - - - -
t. DP Shading House to MCC- Shading House No.10 - - - - -
u. DP Shading House to MCC- Shading House No.11 - - - - -
v. DP Shading House to MCC- Shading House No.12 - - - - -
w. Grounding
Kabel NYAFPanel
1x 70DP Shading
mm2, HouseBox, Grounding Rod 5/8" 2,4
Grounding 12,00 Unit 28.976.948,00 19.709.425,33 236.513.103,97 12,00 19.709.425,33 236.513.103,97 19.709.425,33 - 19.709.425,33 - 12,00 236.513.103,97
mtr (Copper Bonding), Integrasi Grounding plat 3x30 mm2, Klem - - - - - -
Kabel 10 Stainless Steel, Cor grounding, Material bantu (isolasi &
fittings & support, Accessories)
Sub Jumlah C-2 9.360.953.945,94 Sub Jumlah C-2 9.553.877.147,28 Sub Jumlah C-2 - Sub Jumlah C-2 - 9.553.877.147,28
C-3.A RUMAH PRODUKSI DAN GUDANG
a. Pengukuran dan pemasangan bouwplank 96,00 m' 63.046,50 41.733,58 4.006.423,45 96,00 41.733,58 4.006.423,45 41.733,58 - 41.733,58 - 96,00 4.006.423,45
Sub Jumlah C-3.A-1 4.006.423,45 Sub Jumlah C-3.A-1 4.006.423,45 Sub Jumlah C-3.A-1 - Sub Jumlah C-3.A-1 - 4.006.423,45
2 Pekerjaan Tanah dan Pondasi
a. Galian tanah pondasi 132,60 m³ 62.837,50 81.335,23 10.785.051,76 132,60 62.837,50 10.785.051,76 62.837,50 - 62.837,50 - 132,60 10.785.051,76
b. Urugan pasir dipadatkan dibawah pondasi 4,50 m³ 318.175,00 148.694,09 669.123,42 4,50 148.694,09 669.123,42 148.694,09 - 148.694,09 - 4,50 669.123,42
c. Urugan pasir dipadatkan dibawah sloof 1,80 m³ 318.175,00 148.694,09 267.649,37 1,80 148.694,09 267.649,37 148.694,09 - 148.694,09 - 1,80 267.649,37
d. Lantai kerja beton camp. 1:3:5 3,20 m³ 1.058.312,20 697.535,10 2.232.112,31 3,20 697.535,10 2.232.112,31 697.535,10 - 697.535,10 - 3,20 2.232.112,31
e. Pas. Batu Kali 1:4 15,40 m³ 960.443,00 659.228,68 10.152.121,67 15,40 659.228,68 10.152.121,67 659.228,68 - 659.228,68 - 15,40 10.152.121,67
f. Urugan tanah kembali dipadatkan 151,80 m³ 73.012,50 87.189,70 13.235.395,85 151,80 73.012,50 13.235.395,85 73.012,50 - 73.012,50 - 151,80 13.235.395,85
g. Urugan tanah timbun 108,00 m³ 408.457,50 92.951,23 10.038.733,06 108,00 92.951,23 10.038.733,06 92.951,23 - 92.951,23 - 108,00 10.038.733,06
3 Pekerjaan Beton
a. Balok sloof beton bertulang S1 30x45
Bekisting untuk sloof 64,80 m² 133.300,20 113.392,29 7.347.820,68 64,80 113.392,29 7.347.820,68 113.392,29 - 113.392,29 - 64,80 7.347.820,68
Beton mutu f'c 19,3 Mpa 9,80 m³ 1.414.973,58 961.972,38 9.427.329,35 9,80 961.972,38 9.427.329,35 961.972,38 - 961.972,38 - 9,80 9.427.329,35
Pembesian 1.167,30 kg 15.594,34 12.881,66 15.036.760,90 1.167,30 12.881,66 15.036.760,90 12.881,66 - 12.881,66 - 1.167,30 15.036.760,90
b. Balok sloof beton bertulang S2 20x25 - - - - -
Pembesian 271,30 kg 15.594,34 12.881,66 3.494.794,17 271,30 12.881,66 3.494.794,17 12.881,66 - 12.881,66 - 271,30 3.494.794,17
c. Kolom praktis beton bertulang 11x11 - - - - -
d. Pedestal K1 - - - - -
Bekisting untuk pedestal 78,60 m² 330.144,10 110.972,29 8.722.422,34 78,60 110.972,29 8.722.422,34 110.972,29 - 110.972,29 - 78,60 8.722.422,34
Pembesian 1.341,00 kg 15.594,34 12.881,66 17.274.305,12 1.341,00 12.881,66 17.274.305,12 12.881,66 - 12.881,66 - 1.341,00 17.274.305,12
e. Balok latei beton bertulang 10x15 25,60 m' 113.421,78 97.596,29 2.498.465,09 25,60 97.596,29 2.498.465,09 97.596,29 - 97.596,29 - 25,60 2.498.465,09
f. Ring Balok Beton bertulang RB 15x20, ElV. 3,5m - - - - -
Bekisting untuk ring balok 14,80 m² 333.361,60 178.268,24 2.638.369,88 14,80 178.268,24 2.638.369,88 178.268,24 - 178.268,24 - 14,80 2.638.369,88
Pembesian 295,10 kg 15.594,34 12.881,66 3.801.377,66 295,10 12.881,66 3.801.377,66 12.881,66 - 12.881,66 - 295,10 3.801.377,66
4 Pekerjaan Pasangan dan Plesteran
a. Pasangan batu 1/2 bata dinding bangunan camp. 1 : 4 182,20 m² 149.462,50 117.372,93 21.385.347,92 182,20 117.372,93 21.385.347,92 117.372,93 - 117.372,93 - 182,20 21.385.347,92
b. Pasangan dinding terawang (rooster), camp. 1:4 2,90 m² 335.120,50 328.819,99 953.577,97 2,90 328.819,99 953.577,97 328.819,99 - 328.819,99 - 2,90 953.577,97
c. Plasteran + Acian camp. 1 : 4 161,00 m² 100.949,64 101.388,43 16.323.537,23 161,00 100.949,64 16.323.537,23 100.949,64 - 100.949,64 - 161,00 16.323.537,23
d. Acian balok latei 2,90 m² 36.894,00 38.550,09 111.795,27 2,90 36.894,00 111.795,27 36.894,00 - 36.894,00 - 2,90 111.795,27
5 Pekerjaan Pintu dan Jendela + Accessories, dan Dinding Partisi
a. P1 Pintu Swing Double Panel Kayu+Kaca 5 mm, Kusen Aluminium 4,00 unit 3.921.256,42 3.332.006,07 13.328.024,27 4,00 3.332.006,07 13.328.024,27 3.332.006,07 - 3.332.006,07 - 4,00 13.328.024,27
b. P2 Pintu Swing Single Panel Kayu, Kusen Aluminium 1,00 unit 3.819.815,81 3.052.805,53 3.052.805,53 1,00 3.052.805,53 3.052.805,53 3.052.805,53 - 3.052.805,53 - 1,00 3.052.805,53
c. P3 Pintu Alluminium 1 daun swing, kusen alluminium, uk 70x195 3,00 unit 3.287.677,46 2.050.384,89 6.151.154,66 3,00 2.050.384,89 6.151.154,66 2.050.384,89 - 2.050.384,89 - 3,00 6.151.154,66
d. V1 Ventilasi Kaca 5 mm,kusen aluminium uk 60x70 1,00 unit 699.374,06 643.317,54 643.317,54 1,00 643.317,54 643.317,54 643.317,54 - 643.317,54 - 1,00 643.317,54
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )
6 Pekerjaan Struktur Baja
a. Kolom K1 WF 300x150x6.5x9 1.335,30 kg 48.550,70 25.513,50 34.068.174,63 1.335,30 25.513,50 34.068.174,63 25.513,50 - 25.513,50 - 1.335,30 34.068.174,63
b. Tie Beam WF 250x125x6x9 1.773,80 kg 48.550,70 25.513,50 45.255.843,75 1.773,80 25.513,50 45.255.843,75 25.513,50 - 25.513,50 - 1.773,80 45.255.843,75
c. Rafter R1 WF 300x150x6.5x9 2.721,60 kg 48.550,70 25.513,50 69.437.537,68 2.721,60 25.513,50 69.437.537,68 25.513,50 - 25.513,50 - 2.721,60 69.437.537,68
d. Base Plat Kolom t=10mm 235,50 kg 48.550,70 25.513,50 6.008.428,91 235,50 25.513,50 6.008.428,91 25.513,50 - 25.513,50 - 235,50 6.008.428,91
e. Stiffener Kolom t=10mm 84,80 kg 48.550,70 25.513,50 2.163.544,68 84,80 25.513,50 2.163.544,68 25.513,50 - 25.513,50 - 84,80 2.163.544,68
f. Endplate Tiebeam t=10mm 76,40 kg 48.550,70 25.513,50 1.949.231,29 76,40 25.513,50 1.949.231,29 25.513,50 - 25.513,50 - 76,40 1.949.231,29
g. Stiffener Rafter t=10mm 84,80 kg 48.550,70 25.513,50 2.163.544,68 84,80 25.513,50 2.163.544,68 25.513,50 - 25.513,50 - 84,80 2.163.544,68
h. Haunch Rafter 440,70 kg 48.550,70 25.513,50 11.243.798,82 440,70 25.513,50 11.243.798,82 25.513,50 - 25.513,50 - 440,70 11.243.798,82
i. End Plate Rafter 91,90 kg 48.550,70 25.513,50 2.344.690,52 91,90 25.513,50 2.344.690,52 25.513,50 - 25.513,50 - 91,90 2.344.690,52
j. Overstake Rafter 440,70 kg 48.550,70 25.513,50 11.243.798,82 440,70 25.513,50 11.243.798,82 25.513,50 - 25.513,50 - 440,70 11.243.798,82
k. End Plate Overstake 32,50 kg 48.550,70 25.513,50 829.188,70 32,50 25.513,50 829.188,70 25.513,50 - 25.513,50 - 32,50 829.188,70
l. Baut HTB ∅19 c/w Nut & Washers 104,50 kg 48.550,70 25.513,50 2.666.160,60 104,50 25.513,50 2.666.160,60 25.513,50 - 25.513,50 - 104,50 2.666.160,60
m. Anchor Bolt ∅19x600 13,10 kg 48.550,70 25.513,50 334.226,83 13,10 25.513,50 334.226,83 25.513,50 - 25.513,50 - 13,10 334.226,83
7 Pekerjaan Atap
a. Gording CNP 150x65x20x2.3 2.514,10 kg 48.550,70 25.513,50 64.143.486,73 2.514,10 25.513,50 64.143.486,73 25.513,50 - 25.513,50 - 2.514,10 64.143.486,73
b. Track Gording Ø12 mm 45,40 kg 48.550,70 25.513,50 1.158.312,83 45,40 25.513,50 1.158.312,83 25.513,50 - 25.513,50 - 45,40 1.158.312,83
c. Ikatan Angin Ø19 mm 251,20 kg 48.550,70 25.513,50 6.408.990,84 251,20 25.513,50 6.408.990,84 25.513,50 - 25.513,50 - 251,20 6.408.990,84
d. Atap Spandek Long Span 468,00 m² 123.266,00 162.255,54 75.935.592,94 468,00 123.266,00 75.935.592,94 123.266,00 - 123.266,00 - 468,00 75.935.592,94
e. Rabung Galvalum 0.4 mm 32,50 m' 62.573,50 153.592,64 4.991.760,72 32,50 62.573,50 4.991.760,72 62.573,50 - 62.573,50 - 32,50 4.991.760,72
f. Listplank Spandek long span 94,00 m² 306.460,00 310.359,54 29.173.796,81 94,00 306.460,00 29.173.796,81 306.460,00 - 306.460,00 - 94,00 29.173.796,81
g. Rangka Pascia (Besi Siku) 1.494,60 kg 29.604,05 25.513,50 38.132.474,95 1.494,60 25.513,50 38.132.474,95 25.513,50 - 25.513,50 - 1.494,60 38.132.474,95
8 Pekerjaan Plafon
a. Plafon gypsum 9mm rangka furring 60,00 m² 163.611,25 178.342,07 10.700.524,45 60,00 163.611,25 10.700.524,45 163.611,25 - 163.611,25 - 60,00 10.700.524,45
b. Plafon Kalsiboard 3.5 mm rangka furing 12,00 m² 149.036,25 178.342,07 2.140.104,89 12,00 149.036,25 2.140.104,89 149.036,25 - 149.036,25 - 12,00 2.140.104,89
c. List Gypsum 82,00 m' 34.336,50 160.889,34 13.192.926,21 82,00 34.336,50 13.192.926,21 34.336,50 - 34.336,50 - 82,00 13.192.926,21
9 Pekerjaan Lantai dan Keramik
a. Urugan tanah dibawah lantai 21,60 m³ 408.457,50 92.951,23 2.007.746,61 21,60 92.951,23 2.007.746,61 92.951,23 - 92.951,23 - 21,60 2.007.746,61
b. Urugan pasir dipadatkan dibawah lantai dalam bangunan dan selasar 10,80 m³ 318.175,00 148.694,09 1.605.896,20 10,80 148.694,09 1.605.896,20 148.694,09 - 148.694,09 - 10,80 1.605.896,20
c. Lantai beton, mutu beton f'c 14.5 Mpa 19,50 m³ 1.334.192,73 903.884,03 17.625.738,54 19,50 903.884,03 17.625.738,54 903.884,03 - 903.884,03 - 19,50 17.625.738,54
d. Pasangan keramik KM 40x40 60,00 m² 199.056,28 115.989,88 6.959.392,70 60,00 115.989,88 6.959.392,70 115.989,88 - 115.989,88 - 60,00 6.959.392,70
e. Pasangan keramik dinding KM 25x40 91,20 m² 316.052,55 235.162,27 21.446.798,84 91,20 235.162,27 21.446.798,84 235.162,27 - 235.162,27 - 91,20 21.446.798,84
f. Pasangan keramik KM 25x25 antislip 12,00 m² 252.349,90 228.858,34 2.746.300,13 12,00 228.858,34 2.746.300,13 228.858,34 - 228.858,34 - 12,00 2.746.300,13
g. Finishing Trowel Lantai 144,00 m² 43.338,90 63.949,80 9.208.770,79 144,00 43.338,90 9.208.770,79 43.338,90 - 43.338,90 - 144,00 9.208.770,79
10 Pekerjaan Listrik
a. Panel DP-Rumah Produksi 1,00 Unit 14.784.116,60 1.026.359,84 1.026.359,84 1,00 1.026.359,84 1.026.359,84 1.026.359,84 - 1.026.359,84 - 1,00 1.026.359,84
b. Panel DP-Penerangan Gudang 1,00 Unit 3.234.508,57 692.399,84 692.399,84 1,00 692.399,84 692.399,84 692.399,84 - 692.399,84 - 1,00 692.399,84
c. Lampu Downlight 21W 4,00 set 403.555,63 292.728,66 1.170.914,62 4,00 292.728,66 1.170.914,62 292.728,66 - 292.728,66 - 4,00 1.170.914,62
d. Lampu Downlight 11W 3,00 set 305.176,58 292.728,66 878.185,97 3,00 292.728,66 878.185,97 292.728,66 - 292.728,66 - 3,00 878.185,97
e. Lampu High Bay LED 90W 18,00 set 2.487.036,75 3.415.940,00 61.486.920,00 18,00 2.487.036,75 61.486.920,00 2.487.036,75 - 2.487.036,75 - 18,00 61.486.920,00
f. Stop Kontak Dinding 1 ph, 200 W 9,00 set 377.772,31 322.068,38 2.898.615,46 9,00 322.068,38 2.898.615,46 322.068,38 - 322.068,38 - 9,00 2.898.615,46
g. Saklar Tunggal 3,00 set 91.795,57 94.885,33 284.655,99 3,00 91.795,57 284.655,99 91.795,57 - 91.795,57 - 3,00 284.655,99
h. Saklar Ganda 7,00 set 91.795,57 105.885,33 741.197,32 7,00 91.795,57 741.197,32 91.795,57 - 91.795,57 - 7,00 741.197,32
i. Saklar Tripple 1,00 set 98.119,94 127.885,33 127.885,33 1,00 98.119,94 127.885,33 98.119,94 - 98.119,94 - 1,00 127.885,33
j. Panel DP-Rumah Produksi - - - - -
NYY 4X10mm2 DOL 3KW No.1 15,00 m' 184.687,80 156.077,86 2.341.167,84 15,00 156.077,86 2.341.167,84 156.077,86 - 156.077,86 - 15,00 2.341.167,84
NYY 4X10mm2 DOL 3KW No.2 15,00 m' 184.687,80 156.077,86 2.341.167,84 15,00 156.077,86 2.341.167,84 156.077,86 - 156.077,86 - 15,00 2.341.167,84
NYY 4X10mm2 DOL 2KW(1) 15,00 m' 184.687,80 156.077,86 2.341.167,84 15,00 156.077,86 2.341.167,84 156.077,86 - 156.077,86 - 15,00 2.341.167,84
NYY 4X10mm2 DOL 0,37KW(1) 15,00 m' 184.687,80 156.077,86 2.341.167,84 15,00 156.077,86 2.341.167,84 156.077,86 - 156.077,86 - 15,00 2.341.167,84
11 Pekerjaan Pengecatan
a. Pengecatan dinding exterior 124,10 m² 46.721,13 34.653,32 4.300.476,50 124,10 34.653,32 4.300.476,50 34.653,32 - 34.653,32 - 124,10 4.300.476,50
b. Pengecatan dinding interior 175,50 m² 37.663,45 27.586,92 4.841.503,73 175,50 27.586,92 4.841.503,73 27.586,92 - 27.586,92 - 175,50 4.841.503,73
c. Pengecatan plafond 60,00 m² 37.663,45 27.586,92 1.655.214,95 60,00 27.586,92 1.655.214,95 27.586,92 - 27.586,92 - 60,00 1.655.214,95
d. Pengecatan Baja 236,60 m² 13.710,95 40.954,18 9.689.759,63 236,60 13.710,95 9.689.759,63 13.710,95 - 13.710,95 - 236,60 9.689.759,63
12 Pekerjaan Septic Tank
a. Galian tanah 5,90 m³ 30.150,36 38.346,52 226.244,49 5,90 30.150,36 226.244,49 30.150,36 - 30.150,36 - 5,90 226.244,49
b. Pasangan batu 1/2 bata dinding bangunan camp. 1 : 4 14,20 m² 149.462,50 117.372,93 1.666.695,61 14,20 117.372,93 1.666.695,61 117.372,93 - 117.372,93 - 14,20 1.666.695,61
c. Plasteran + Acian dinding 36,60 m² 100.949,64 101.388,43 3.710.816,54 36,60 100.949,64 3.710.816,54 100.949,64 - 100.949,64 - 36,60 3.710.816,54
d. Urugan pasir dipadatkan 0,50 m³ 318.175,00 148.694,09 74.347,05 0,50 148.694,09 74.347,05 148.694,09 - 148.694,09 - 0,50 74.347,05
e. Lantai Kerja beton camp. 1:3:5 0,30 m³ 1.058.312,20 697.535,10 209.260,53 0,30 697.535,10 209.260,53 697.535,10 - 697.535,10 - 0,30 209.260,53
f. Plat beton bertulang - - - - - - -
Bekisting untuk plat 6,90 m² 599.644,10 211.664,24 1.460.483,22 6,90 211.664,24 1.460.483,22 211.664,24 - 211.664,24 - 6,90 1.460.483,22
Beton mutu f'c 19,3 Mpa 0,90 m³ 1.414.973,58 961.972,38 865.775,14 0,90 961.972,38 865.775,14 961.972,38 - 961.972,38 - 0,90 865.775,14
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )
Pembesian 37,90 kg 15.594,34 12.881,66 488.214,89 37,90 12.881,66 488.214,89 12.881,66 - 12.881,66 - 37,90 488.214,89
g. Ijuk 1,10 m² 153.202,50 104.557,94 115.013,73 1,10 104.557,94 115.013,73 104.557,94 - 104.557,94 - 1,10 115.013,73
h. pasir 0,90 m³ 318.175,00 148.694,09 133.824,68 0,90 148.694,09 133.824,68 148.694,09 - 148.694,09 - 0,90 133.824,68
i. Batu kerikil 0,70 m³ 552.337,50 203.303,23 142.312,26 0,70 203.303,23 142.312,26 203.303,23 - 203.303,23 - 0,70 142.312,26
j. Pipa pvc 4'' berlubang - lubang 2,00 m 212.729,00 188.506,41 377.012,82 2,00 188.506,41 377.012,82 188.506,41 - 188.506,41 - 2,00 377.012,82
Sub Jumlah C-3.A 809.501.001,88 Sub Jumlah C-3.A 809.501.001,88 Sub Jumlah C-3.A - Sub Jumlah C-3.A - 809.501.001,88
C-3.B MESIN PENGADUK DAN PENGISI MEDIA
a. Mesin Mixer Media Lokal, 1000 kg/jam 5,00 unit 48.645.000,00 15.620.000,00 78.100.000,00 5,00 15.620.000,00 78.100.000,00 15.620.000,00 - 15.620.000,00 - 5,00 78.100.000,00
Material Rangka : UNP dan Besi Siku
Penggerak : Dinamo 20 HP
b. Mesin Pengisi Polybag Lokal Kap. 1m3, 5-8 polybag/menit 10,00 unit 39.100.000,00 17.160.000,00 171.600.000,00 10,00 17.160.000,00 171.600.000,00 17.160.000,00 - 17.160.000,00 - 10,00 171.600.000,00
Material Rangka : UNP dan Besi Siku
Sistem Pengisian : Screw Feeder
Penggerak Screw : Dinamo 0,75 HP
Penggerak Mixer Feeder : Dinamo 3 HP
Kapasitas Bak : 1 m3
Sub Jumlah C-3.B 249.700.000,00 Sub Jumlah C-3.B 249.700.000,00 Sub Jumlah C-3.B - Sub Jumlah C-3.B - 249.700.000,00
D EMPALASEMEN DAN SARANA PENDUKUNG
D-1 KANTOR NURSERY
1 Persiapan
Sub Jumlah D-1-1 3.213.485,48 Sub Jumlah D-1-1 3.213.485,48 Sub Jumlah D-1-1 - Sub Jumlah D-1-1 - 3.213.485,48
c. Lantai Kerja beton camp. 1:3:5 5,90 m³ 1.058.312,20 697.535,10 4.115.457,08 5,90 697.535,10 4.115.457,08 697.535,10 - 697.535,10 - 5,90 4.115.457,08
d. Pas. Batu Kali 1:4 35,90 m³ 960.443,00 659.228,68 23.666.309,61 35,90 659.228,68 23.666.309,61 659.228,68 - 659.228,68 - 35,90 23.666.309,61
e. Urugan tanah kembali dipadatkan 72,30 m³ 73.012,50 87.189,70 6.303.815,02 72,30 73.012,50 6.303.815,02 73.012,50 - 73.012,50 - 72,30 6.303.815,02
f. Urugan tanah timbun 67,20 m³ 408.457,50 92.951,23 6.246.322,79 67,20 92.951,23 6.246.322,79 92.951,23 - 92.951,23 - 67,20 6.246.322,79
g. Pasangan Roolag Bata 0,60 m³ 1.272.634,00 1.042.433,04 625.459,82 0,60 1.042.433,04 625.459,82 1.042.433,04 - 1.042.433,04 - 0,60 625.459,82
3 Pekerjaan Beton
a. Pondasi Tapak P1 beton bertulang 120x120
Bekisting untuk pondasi 47,10 m² 127.937,70 110.972,29 5.226.795,07 47,10 110.972,29 5.226.795,07 110.972,29 - 110.972,29 - 47,10 5.226.795,07
Pembesian 1.520,30 kg 15.594,34 12.881,66 19.583.986,63 1.520,30 12.881,66 19.583.986,63 12.881,66 - 12.881,66 - 1.520,30 19.583.986,63
b. Balok sloof beton bertulang SL1 20x40 - - - - - - -
Pembesian 1.800,00 kg 15.594,34 12.881,66 23.186.986,73 1.800,00 12.881,66 23.186.986,73 12.881,66 - 12.881,66 - 1.800,00 23.186.986,73
c. Balok sloof beton bertulang SL2 15x20 - - - - - - -
Bekisting untuk kolom 8,40 m² 133.300,20 113.392,29 952.495,27 8,40 113.392,29 952.495,27 113.392,29 - 113.392,29 - 8,40 952.495,27
Pembesian 85,20 kg 15.594,34 12.881,66 1.097.517,37 85,20 12.881,66 1.097.517,37 12.881,66 - 12.881,66 - 85,20 1.097.517,37
d. Kolom beton bertulang K1 30x30 (Lantai 1) - - - - - - -
Bekisting untuk kolom 151,20 m² 330.144,10 176.816,24 26.734.614,76 151,20 176.816,24 26.734.614,76 176.816,24 - 176.816,24 - 151,20 26.734.614,76
Pembesian 1.999,70 kg 15.594,34 12.881,66 25.759.454,09 1.999,70 12.881,66 25.759.454,09 12.881,66 - 12.881,66 - 1.999,70 25.759.454,09
e. Kolom Praktis beton bertulang KP 11x11 (Lantai 1) 91,60 m' 92.249,12 - 91,60 - - - - - - 91,60 -
f. Balok Beton bertulang B1 25x40 - - - - - - -
Bekisting untuk balok 126,00 m² 333.361,60 178.268,24 22.461.797,64 126,00 178.268,24 22.461.797,64 178.268,24 - 178.268,24 - 126,00 22.461.797,64
Pembesian 2.220,80 kg 15.594,34 12.881,66 28.607.588,96 2.220,80 12.881,66 28.607.588,96 12.881,66 - 12.881,66 - 2.220,80 28.607.588,96
g. Ring Balok Sopi - Sopi Beton bertulang RB 10x15 135,40 m' 113.421,78 97.596,29 13.214.538,02 135,40 97.596,29 13.214.538,02 97.596,29 - 97.596,29 - 135,40 13.214.538,02
f. Tangga - - - - - - -
Bekisting untuk tangga 21,40 m² 599.644,10 211.664,24 4.529.614,63 21,40 211.664,24 4.529.614,63 211.664,24 - 211.664,24 - 21,40 4.529.614,63
Pembesian 298,20 kg 15.594,34 12.881,66 3.841.310,80 298,20 12.881,66 3.841.310,80 12.881,66 - 12.881,66 - 298,20 3.841.310,80
c. Plasteran + Acian camp 1:2 132,10 m² 70.756,66 67.793,62 8.955.536,67 132,10 67.793,62 8.955.536,67 67.793,62 - 67.793,62 - 132,10 8.955.536,67
d. Plasteran + Acian camp 1:4 678,40 m² 64.055,64 62.838,34 42.629.527,14 678,40 62.838,34 42.629.527,14 62.838,34 - 62.838,34 - 678,40 42.629.527,14
e. Acian balok latei 5,00 m² 36.894,00 38.550,09 192.750,47 5,00 36.894,00 192.750,47 36.894,00 - 36.894,00 - 5,00 192.750,47
a. P2 Pintu kayu 1 daun swing, kusen aluminium, uk 80x210 2,00 Unit 3.819.815,81 3.052.805,53 6.105.611,07 2,00 3.052.805,53 6.105.611,07 3.052.805,53 - 3.052.805,53 - 2,00 6.105.611,07
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )
b. P3 Pintu kayu 1 daun swing, kusen aluminium, uk 70x195 6,00 Unit 3.287.677,46 2.050.384,89 12.302.309,32 6,00 2.050.384,89 12.302.309,32 2.050.384,89 - 2.050.384,89 - 6,00 12.302.309,32
c. P4 Pintu aluminium+kaca 8 mm, 2 daun swing, kusen aluminium, 1,00 Unit 6.351.654,69 8.072.675,49 8.072.675,49 1,00 6.351.654,69 8.072.675,49 6.351.654,69 - 6.351.654,69 - 1,00 8.072.675,49
d. P5 Pintu kayu+kaca 5mm 1 daun swing, kusen aluminium, uk 80x210 3,00 Unit 6.351.654,69 8.072.675,49 24.218.026,46 3,00 6.351.654,69 24.218.026,46 6.351.654,69 - 6.351.654,69 - 3,00 24.218.026,46
e. J2 Jendela kaca mati, kusen aluminium, uk 60x200 3,00 Unit 1.543.593,48 1.469.916,28 4.409.748,84 3,00 1.543.593,48 4.409.748,84 1.543.593,48 - 1.543.593,48 - 3,00 4.409.748,84
f. J3 Jendela kaca aluminium, kusen aluminium, 6 lubang 2 hidup, uk 5,00 Unit 7.124.120,21 6.723.570,11 33.617.850,56 5,00 6.723.570,11 33.617.850,56 6.723.570,11 - 6.723.570,11 - 5,00 33.617.850,56
g. J4 Jendela kaca aluminium, kusen aluminium, 4 lubang;2 hidup, uk 1,00 Unit 6.228.682,64 5.933.345,82 5.933.345,82 1,00 5.933.345,82 5.933.345,82 5.933.345,82 - 5.933.345,82 - 1,00 5.933.345,82
i. J5 Jendela segitiga kaca aluminium, kusen aluminium, uk 290x230 2,00 Unit 16.744.390,97 15.461.212,85 30.922.425,69 2,00 15.461.212,85 30.922.425,69 15.461.212,85 - 15.461.212,85 - 2,00 30.922.425,69
j. J6 Jendela GRC cetak motif uk 90x295 4,00 Unit 1.196.000,00 514.800,00 2.059.200,00 4,00 514.800,00 2.059.200,00 514.800,00 - 514.800,00 - 4,00 2.059.200,00
k. V1 Ventilasi Kaca 5 mm,kusen aluminium uk 60x70 6,00 Unit 699.374,06 643.317,54 3.859.905,25 6,00 643.317,54 3.859.905,25 643.317,54 - 643.317,54 - 6,00 3.859.905,25
6 Pekerjaan Atap
a. Atap Metal Galvalum, Kuda kuda baja ringan 274,70 m² 306.460,00 310.359,54 85.255.765,77 274,70 306.460,00 85.255.765,77 306.460,00 - 306.460,00 - 274,70 85.255.765,77
b. Solar Tuff Corrugated Transparant Polycarbonate Sheet 15,80 m² 421.111,55 532.515,54 8.413.745,54 15,80 421.111,55 8.413.745,54 421.111,55 - 421.111,55 - 15,80 8.413.745,54
c. Bubungan 12,50 m' 174.552,95 153.592,64 1.919.907,97 12,50 153.592,64 1.919.907,97 153.592,64 - 153.592,64 - 12,50 1.919.907,97
d. Listplank papan fiber cement 104,20 m' 58.855,50 77.489,95 8.074.452,66 104,20 58.855,50 8.074.452,66 58.855,50 - 58.855,50 - 104,20 8.074.452,66
7 Pekerjaan Plafon
b. Plafon Kalsiboard 4 mm rangka furing 54,80 m² 149.036,25 160.889,34 8.816.736,05 54,80 149.036,25 8.816.736,05 149.036,25 - 149.036,25 - 54,80 8.816.736,05
c. List profil gypsum 190,00 m' 34.336,50 24.463,37 4.648.040,95 190,00 24.463,37 4.648.040,95 24.463,37 - 24.463,37 - 190,00 4.648.040,95
8 Pekerjaan Pasangan Keramik
a. Urugan pasir dipadatkan dibawah lantai dalam bangunan dan selasar 11,10 m³ 318.175,00 148.694,09 1.650.504,43 11,10 148.694,09 1.650.504,43 148.694,09 - 148.694,09 - 11,10 1.650.504,43
b. Lantai Kerja Rabat beton 1:3:5 15,60 m³ 1.058.312,20 697.535,10 10.881.547,52 15,60 697.535,10 10.881.547,52 697.535,10 - 697.535,10 - 15,60 10.881.547,52
c. Pasangan HT 60x60 polished 182,00 m² 275.544,50 250.146,21 45.526.610,73 182,00 250.146,21 45.526.610,73 250.146,21 - 250.146,21 - 182,00 45.526.610,73
d. Pasangan HT 60x60 unpolished 71,20 m² 275.544,50 256.966,21 18.295.994,35 71,20 256.966,21 18.295.994,35 256.966,21 - 256.966,21 - 71,20 18.295.994,35
e. Pasangan keramik dinding 25x40 133,60 m² 316.052,55 235.162,27 31.417.679,00 133,60 235.162,27 31.417.679,00 235.162,27 - 235.162,27 - 133,60 31.417.679,00
f. Pasangan keramik 25x25 antislip 40,00 m² 252.349,90 228.858,34 9.154.333,76 40,00 228.858,34 9.154.333,76 228.858,34 - 228.858,34 - 40,00 9.154.333,76
g. Plint Lantai 60x10 142,00 m' 46.094,66 65.347,43 9.279.335,41 142,00 46.094,66 9.279.335,41 46.094,66 - 46.094,66 - 142,00 9.279.335,41
9 Pekerjaan Sanitasi
a. Pemasangan Pipa PVC dia. 1/2" i/c fitting, pipa air bersih 67,00 m' 26.119,02 23.389,50 1.567.096,72 67,00 23.389,50 1.567.096,72 23.389,50 - 23.389,50 - 67,00 1.567.096,72
b. Pemasangan Pipa PVC dia. 3/4" i/c fitting, pipa air bersih 55,00 m' 30.628,74 27.890,70 1.533.988,68 55,00 27.890,70 1.533.988,68 27.890,70 - 27.890,70 - 55,00 1.533.988,68
c. Pemasangan Pipa PVC dia. 1" i/c fitting, pipa air bersih 10,00 m' 36.903,14 33.610,98 336.109,78 10,00 33.610,98 336.109,78 33.610,98 - 33.610,98 - 10,00 336.109,78
d. Pemasangan Pipa PVC dia. 3" 55,00 m' 144.570,80 126.887,16 6.978.793,75 55,00 126.887,16 6.978.793,75 126.887,16 - 126.887,16 - 55,00 6.978.793,75
e. Pemasangan Pipa PVC dia. 4" 40,00 m' 212.729,00 188.506,41 7.540.256,37 40,00 188.506,41 7.540.256,37 188.506,41 - 188.506,41 - 40,00 7.540.256,37
f. Pemasangan bak cuci piring stainless steel 1,00 unit 402.611,00 815.904,95 815.904,95 1,00 815.904,95 815.904,95 815.904,95 - 815.904,95 - 1,00 815.904,95
g. Pemasangan kloset duduk + jet washer 5,00 unit 2.790.641,70 1.971.256,73 9.856.283,64 5,00 1.971.256,73 9.856.283,64 1.971.256,73 - 1.971.256,73 - 5,00 9.856.283,64
h. Pemasangan urinoir 1,00 unit 702.141,00 1.818.826,24 1.818.826,24 1,00 702.141,00 1.818.826,24 702.141,00 - 702.141,00 - 1,00 1.818.826,24
i. Pemasangan wastafel + kran 2,00 unit 2.233.374,00 1.830.239,93 3.660.479,86 2,00 1.830.239,93 3.660.479,86 1.830.239,93 - 1.830.239,93 - 2,00 3.660.479,86
j. Pemasangan Floor drain 8,00 bh 83.237,00 157.201,65 1.257.613,21 8,00 83.237,00 1.257.613,21 83.237,00 - 83.237,00 - 8,00 1.257.613,21
a. Panel DP-Kantor Lantai 1 1,00 Unit 4.740.423,27 11.280.515,84 11.280.515,84 1,00 11.280.515,84 11.280.515,84 11.280.515,84 - 11.280.515,84 - 1,00 11.280.515,84
b. Panel DP-Kantor Lantai 2 1,00 Unit 4.484.996,38 10.184.739,84 10.184.739,84 1,00 10.184.739,84 10.184.739,84 10.184.739,84 - 10.184.739,84 - 1,00 10.184.739,84
c. Panel DP-Kantor Utama 1,00 Unit 6.332.192,79 5.459.931,84 5.459.931,84 1,00 5.459.931,84 5.459.931,84 5.459.931,84 - 5.459.931,84 - 1,00 5.459.931,84
d. Downlight LED OUTBO 24 W 6,00 set 564.567,30 465.406,66 2.792.439,94 6,00 465.406,66 2.792.439,94 465.406,66 - 465.406,66 - 6,00 2.792.439,94
e. RM TL LED 2x16W 37,00 set 989.815,20 586.733,31 21.709.132,54 37,00 586.733,31 21.709.132,54 586.733,31 - 586.733,31 - 37,00 21.709.132,54
f. Downlight LED 21W 1,00 set 403.555,63 292.728,66 292.728,66 1,00 292.728,66 292.728,66 292.728,66 - 292.728,66 - 1,00 292.728,66
g. Downlight LED 11W 11,00 set 305.176,58 292.728,66 3.220.015,22 11,00 292.728,66 3.220.015,22 292.728,66 - 292.728,66 - 11,00 3.220.015,22
h. Lampu Exit 10 W 2,00 set 1.341.168,95 592.233,31 1.184.466,62 2,00 592.233,31 1.184.466,62 592.233,31 - 592.233,31 - 2,00 1.184.466,62
i. Exhaust Fan Plafon 6,00 set 1.176.018,25 1.045.637,33 6.273.823,99 6,00 1.045.637,33 6.273.823,99 1.045.637,33 - 1.045.637,33 - 6,00 6.273.823,99
j. Stop Kontak Dinding 1 ph, 200 W 37,00 set 377.772,31 322.068,38 11.916.530,21 37,00 322.068,38 11.916.530,21 322.068,38 - 322.068,38 - 37,00 11.916.530,21
k. AC 1PK 14,00 set 6.194.069,09 5.993.200,08 83.904.801,12 - 5.993.200,08 - 5.993.200,08 - 5.993.200,08 - - -
l. AIR CURTAIN 0,9Mtr 110W 5,00 set 10.058.814,98 14.183.762,56 70.918.812,80 - 14.183.762,56 - 10.058.814,98 - 14.183.762,56 - - -
m. Saklar Tunggal 1,00 set 91.795,57 94.885,33 94.885,33 1,00 91.795,57 94.885,33 91.795,57 - 91.795,57 - 1,00 94.885,33
n. Saklar Ganda 12,00 set 91.795,57 105.885,33 1.270.623,97 12,00 91.795,57 1.270.623,97 91.795,57 - 91.795,57 - 12,00 1.270.623,97
o. Saklar Tripple 2,00 set 98.119,94 127.885,33 255.770,66 2,00 98.119,94 255.770,66 98.119,94 - 98.119,94 - 2,00 255.770,66
c. Pengecatan plafond gypsum 238,80 m² 37.663,45 27.586,92 6.587.755,50 238,80 27.586,92 6.587.755,50 27.586,92 - 27.586,92 - 238,80 6.587.755,50
12 Pekerjaan Septic Tank (3,4x2,45x2)
a. Galian tanah 5,90 m³ 30.150,36 38.346,52 226.244,49 5,90 30.150,36 226.244,49 30.150,36 - 30.150,36 - 5,90 226.244,49
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )

Pembesian 37,90 kg 15.594,34 12.881,66 488.214,89 37,90 12.881,66 488.214,89 12.881,66 - 12.881,66 - 37,90 488.214,89
g. Ijuk 1,10 m² 153.202,50 104.557,94 115.013,73 1,10 104.557,94 115.013,73 104.557,94 - 104.557,94 - 1,10 115.013,73
i. pasir 0,90 m³ 318.175,00 148.694,09 133.824,68 0,90 148.694,09 133.824,68 148.694,09 - 148.694,09 - 0,90 133.824,68
j. Batu kerikil 0,70 m³ 552.337,50 203.303,23 142.312,26 0,70 203.303,23 142.312,26 203.303,23 - 203.303,23 - 0,70 142.312,26
k. Pipa pvc 4'' berlubang - lubang 2,00 m 212.729,00 188.506,41 377.012,82 2,00 188.506,41 377.012,82 188.506,41 - 188.506,41 - 2,00 377.012,82
13 Pekerjaan Lain lain
I Pekerjaan Arsitek
a. Galian tanah pondasi 6,80 m³ 62.837,5 81.335,23 553.079,58 6,80 62.837,50 553.079,58 62.837,50 - 62.837,50 - 6,80 553.079,58
c. Lantai Kerja beton camp. 1:3:5 0,90 m³ 1.058.312,2 697.535,10 627.781,59 0,90 697.535,10 627.781,59 697.535,10 - 697.535,10 - 0,90 627.781,59
d. Pas. Batu Kali 1:4 4,10 m³ 960.443,0 659.228,68 2.702.837,59 4,10 659.228,68 2.702.837,59 659.228,68 - 659.228,68 - 4,10 2.702.837,59
e. Pasangan batu 1/2 bata dinding bangunan camp. 1 : 4 57,20 m³ 149.462,5 117.372,93 6.713.731,62 57,20 117.372,93 6.713.731,62 117.372,93 - 117.372,93 - 57,20 6.713.731,62
f. Plasteran dinding 81,60 m² 64.055,6 62.838,34 5.127.608,22 81,60 62.838,34 5.127.608,22 62.838,34 - 62.838,34 - 81,60 5.127.608,22
g. Pasangan batu alam 40,80 m² 277.860,0 333.614,75 13.611.481,96 40,80 277.860,00 13.611.481,96 277.860,00 - 277.860,00 - 40,80 13.611.481,96
h. Pasangan HT 60x60 polished 19,80 m² 275.544,5 250.146,21 4.952.895,01 19,80 250.146,21 4.952.895,01 250.146,21 - 250.146,21 - 19,80 4.952.895,01
i. Rangka hollow Accent Listplank 40x60 817,40 kg 40.781,8 25.513,50 20.854.733,72 817,40 25.513,50 20.854.733,72 25.513,50 - 25.513,50 - 817,40 20.854.733,72
j. railing tangga 1,00 ls 1,00 13.729.074,52
Sub Jumlah D-1 1.146.352.574,55 Sub Jumlah D-1 991.528.960,63 Sub Jumlah D-1 - Sub Jumlah D-1 - 1.005.258.035,15
D-2 RUMAH MANAJER (RUMAH TIPE 70)
d. Pas. Batu Kali 1:4 16,40 m³ 960.443,00 659.228,68 10.811.350,35 16,40 659.228,68 10.811.350,35 659.228,68 - 659.228,68 - 16,40 10.811.350,35
3 Pekerjaan Beton
a. Balok sloof beton bertulang 15x20
Pembesian 234,90 kg 15.594,34 12.881,66 3.025.901,77 234,90 12.881,66 3.025.901,77 12.881,66 - 12.881,66 - 234,90 3.025.901,77
b. Kolom Praktis beton bertulang 11x11 74,10 m' 92.249,12 76.927,79 5.700.349,55 74,10 76.927,79 5.700.349,55 76.927,79 - 76.927,79 - 74,10 5.700.349,55
c. Balok Latei beton bertulang 10x15 14,10 m' 113.421,78 97.596,29 1.376.107,73 14,10 97.596,29 1.376.107,73 97.596,29 - 97.596,29 - 14,10 1.376.107,73
d. Ring Balok Beton bertulang 10x15 63,70 m' 113.421,78 97.596,29 6.216.883,84 63,70 97.596,29 6.216.883,84 97.596,29 - 97.596,29 - 63,70 6.216.883,84
e. Meja Beton bertulang - - - - - -
Bekisting untuk meja beton 4,70 m² 133.300,20 113.392,29 532.943,78 4,70 113.392,29 532.943,78 113.392,29 - 113.392,29 - 4,70 532.943,78
Pembesian 10,40 kg 15.594,34 12.881,66 133.969,26 10,40 12.881,66 133.969,26 12.881,66 - 12.881,66 - 10,40 133.969,26
c. Pasangan dinding terawang (rooster), camp. 1:4 0,30 m² 335.120,50 328.819,99 98.646,00 0,30 328.819,99 98.646,00 328.819,99 - 328.819,99 - 0,30 98.646,00
e. Plasteran + Acian camp 1:4 153,60 m² 100.949,64 62.838,34 9.651.968,41 153,60 62.838,34 9.651.968,41 62.838,34 - 62.838,34 - 153,60 9.651.968,41
f. Acian balok latei 4,30 m² 36.894,00 38.550,09 165.765,40 4,30 38.550,09 165.765,40 38.550,09 - 38.550,09 - 4,30 165.765,40
a. P1 Pintu kayu 1 daun swing, kusen aluminium, light kaca 5mm, uk 1,00 unit 3.921.256,42 3.332.006,07 3.332.006,07 1,00 3.332.006,07 3.332.006,07 3.332.006,07 - 3.332.006,07 - 1,00 3.332.006,07
b. P2 Pintu kayu 1 daun swing, kusen aluminium, uk 80x210 4,00 unit 3.819.815,81 3.052.805,53 12.211.222,13 4,00 3.052.805,53 12.211.222,13 3.052.805,53 - 3.052.805,53 - 4,00 12.211.222,13
c. P3 Pintu aluminium 1 daun swing, kusen aluminium, uk 70x195 3,00 unit 3.287.677,46 2.050.384,89 6.151.154,66 3,00 2.050.384,89 6.151.154,66 2.050.384,89 - 2.050.384,89 - 3,00 6.151.154,66
d. J1 Jendela aluminium+kaca 5 mm, kusen aluminium, 2 daun+bovenlight;kaca6,00 unit 1.881.368,20 1.925.286,73 11.551.720,41 6,00 1.881.368,20 11.551.720,41 1.881.368,20 - 1.881.368,20 - 6,00 11.551.720,41
e. V1 Ventilasi Kaca 5 mm,kusen aluminium uk 60x70 2,00 unit 699.374,06 643.317,54 1.286.635,08 2,00 643.317,54 1.286.635,08 643.317,54 - 643.317,54 - 2,00 1.286.635,08
Sub Jumlah D-2-5 34.532.738,35 - Sub Jumlah D-2-5 34.532.738,35 Sub Jumlah D-2-5 - Sub Jumlah D-2-5 - - 34.532.738,35
6 Pekerjaan Atap - -
b. Bubungan 19,30 m' 174.552,95 153.592,64 2.964.337,90 19,30 153.592,64 2.964.337,90 153.592,64 - 153.592,64 - 19,30 2.964.337,90
c. Listplank papan fiber cement 50,50 m' 58.855,50 77.489,95 3.913.242,41 50,50 58.855,50 3.913.242,41 58.855,50 - 58.855,50 - 50,50 3.913.242,41
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )
7 Pekerjaan Plafon
c. List Gypsum 141,70 m' 34.336,50 24.463,37 3.466.460,02 141,70 24.463,37 3.466.460,02 24.463,37 - 24.463,37 - 141,70 3.466.460,02
a. Urugan pasir dipadatkan dibawah lantai dalam bangunan dan selasar 3,70 m³ 318.175,00 148.694,09 550.168,14 3,70 148.694,09 550.168,14 148.694,09 - 148.694,09 - 3,70 550.168,14
f. Pasangan keramik 25x25 antislip 3,90 m² 252.349,90 228.858,34 892.547,54 3,90 228.858,34 892.547,54 228.858,34 - 228.858,34 - 3,90 892.547,54
g. Plint Lantai 60x10 69,20 m' 46.094,66 65.347,43 4.522.042,33 69,20 46.094,66 4.522.042,33 46.094,66 - 46.094,66 - 69,20 4.522.042,33
a. Pemasangan Pipa PVC AW dia. 1/2" 6,00 m 26.119,02 23.389,50 140.337,02 6,00 23.389,50 140.337,02 23.389,50 - 23.389,50 - 6,00 140.337,02
b. Pemasangan Pipa PVC AW dia. 3/4" 14,50 m 30.628,74 27.890,70 404.415,20 14,50 27.890,70 404.415,20 27.890,70 - 27.890,70 - 14,50 404.415,20
c. Pemasangan Pipa PVC D dia. 3" 32,00 m 92.184,62 126.887,16 4.060.389,09 32,00 92.184,62 4.060.389,09 92.184,62 - 92.184,62 - 32,00 4.060.389,09
d. Pemasangan Pipa PVC D dia. 4" 17,50 m 110.264,00 109.829,18 1.922.010,72 17,50 110.264,00 1.922.010,72 110.264,00 - 110.264,00 - 17,50 1.922.010,72
e. Pemasangan kran 1/2" 4,00 unit 121.473,00 267.800,49 1.071.201,96 4,00 121.473,00 1.071.201,96 121.473,00 - 121.473,00 - 4,00 1.071.201,96
f. Pemasangan bak cuci piring stainless steel 1 bowl + kran angsa 1,00 unit 402.611,00 815.904,95 815.904,95 1,00 402.611,00 815.904,95 402.611,00 - 402.611,00 - 1,00 815.904,95
g. Pemasangan closet jongkok 1,00 unit 602.261,00 845.259,85 845.259,85 1,00 602.261,00 845.259,85 602.261,00 - 602.261,00 - 1,00 845.259,85
h. Pemasangan bak mandi fiber 1,00 unit 1.151.007,00 1.618.627,65 1.618.627,65 1,00 1.151.007,00 1.618.627,65 1.151.007,00 - 1.151.007,00 - 1,00 1.618.627,65
i. Pemasangan Floor drain 4'' stainlessteel 3,00 unit 83.237,00 157.201,65 471.604,95 3,00 83.237,00 471.604,95 83.237,00 - 83.237,00 - 3,00 471.604,95
a. Panel DP-R. Manager Type 70 1,00 Unit 1.952.850,08 675.899,84 675.899,84 1,00 675.899,84 675.899,84 675.899,84 - 675.899,84 - 1,00 675.899,84
b. Downlight LED 11W 12,00 set 305.176,58 292.728,66 3.512.743,87 12,00 292.728,66 3.512.743,87 292.728,66 - 292.728,66 - 12,00 3.512.743,87
c. LED 7W 3,00 set 291.122,43 229.324,66 687.973,97 3,00 229.324,66 687.973,97 229.324,66 - 229.324,66 - 3,00 687.973,97
d. Stop Kontak Dinding 1 ph, 200 W 7,00 set 377.772,31 322.068,38 2.254.478,69 7,00 322.068,38 2.254.478,69 322.068,38 - 322.068,38 - 7,00 2.254.478,69
e. Saklar Tunggal 7,00 set 91.795,57 94.885,33 664.197,32 7,00 91.795,57 664.197,32 91.795,57 - 91.795,57 - 7,00 664.197,32
f. Saklar Ganda 3,00 set 91.795,57 105.885,33 317.655,99 3,00 91.795,57 317.655,99 91.795,57 - 91.795,57 - 3,00 317.655,99
d. Pengecatan listplank 12,70 m² 79.217,88 40.954,18 520.118,12 12,70 40.954,18 520.118,12 40.954,18 - 40.954,18 - 12,70 520.118,12
e. Pengecatan Pintu 17,60 m² 79.217,88 40.954,18 720.793,62 17,60 40.954,18 720.793,62 40.954,18 - 40.954,18 - 17,60 720.793,62
12 Pekerjaan Septic Tank
a. Galian tanah 5,90 m³ 30.150,36 38.346,52 226.244,49 5,90 30.150,36 226.244,49 30.150,36 - 30.150,36 - 5,90 226.244,49
f. Plat beton bertulang - - - - -
Pembesian 37,90 kg 15.594,34 12.881,66 488.214,89 37,90 12.881,66 488.214,89 12.881,66 - 12.881,66 - 37,90 488.214,89
g. Ijuk 1,10 m² 153.202,50 104.557,94 115.013,73 1,10 104.557,94 115.013,73 104.557,94 - 104.557,94 - 1,10 115.013,73
i. pasir 0,90 m³ 318.175,00 148.694,09 133.824,68 0,90 148.694,09 133.824,68 148.694,09 - 148.694,09 - 0,90 133.824,68
j. Batu kerikil 0,70 m³ 552.337,50 203.303,23 142.312,26 0,70 203.303,23 142.312,26 203.303,23 - 203.303,23 - 0,70 142.312,26
k. Pipa pvc 4'' berlubang - lubang 2,00 m 212.729,00 188.506,41 377.012,82 2,00 188.506,41 377.012,82 188.506,41 - 188.506,41 - 2,00 377.012,82
Sub Jumlah D-2 258.220.857,74 Sub Jumlah D-2 258.220.857,74 Sub Jumlah D-2 - Sub Jumlah D-2 - 258.220.857,74
D-3 RUMAH PENGAWAS (RUMAH TIPE 45)
d. Pas. Batu Kali 1:4 9,30 m³ 960.443,00 659.228,68 6.130.826,72 9,30 659.228,68 6.130.826,72 659.228,68 - 659.228,68 - 9,30 6.130.826,72
e. Urugan tanah kembali dipadatkan 6,10 m³ 73.012,50 87.189,70 531.857,15 6,10 73.012,50 531.857,15 73.012,50 - 73.012,50 - 6,10 531.857,15
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )
3 Pekerjaan Beton
Pembesian 146,80 kg 15.594,34 12.881,66 1.891.027,58 146,80 12.881,66 1.891.027,58 12.881,66 - 12.881,66 - 146,80 1.891.027,58
c. Balok latei beton bertulang 10x15 10,20 m' 113.421,78 97.596,29 995.482,18 10,20 97.596,29 995.482,18 97.596,29 - 97.596,29 - 10,20 995.482,18
d. Ring Balok Beton bertulang RB 10x15 40,10 m' 113.421,78 97.596,29 3.913.611,33 40,10 97.596,29 3.913.611,33 97.596,29 - 97.596,29 - 40,10 3.913.611,33
e. Meja Beton bertulang - - - - - - - - -
Bekisting untuk kanopi 3,90 m² 133.300,20 113.392,29 442.229,95 3,90 113.392,29 442.229,95 113.392,29 - 113.392,29 - 3,90 442.229,95
Pembesian 9,40 kg 15.594,34 12.881,66 121.087,60 9,40 12.881,66 121.087,60 12.881,66 - 12.881,66 - 9,40 121.087,60
5 Pekerjaan Pintu & Jendela
e. V1 Ventilasi Kaca 5 mm,kusen aluminium uk 60x70 1,00 unit 699.374,06 643.317,54 643.317,54 1,00 643.317,54 643.317,54 643.317,54 - 643.317,54 - 1,00 643.317,54
6 Pekerjaan Atap
b. Bubungan 27,40 m' 174.552,95 153.592,64 4.208.438,27 27,40 153.592,64 4.208.438,27 153.592,64 - 153.592,64 - 27,40 4.208.438,27
7 Pekerjaan Plafon
c. List Langit langit Kayu profil 108,40 m 34.336,50 24.463,37 2.651.829,68 108,40 24.463,37 2.651.829,68 24.463,37 - 24.463,37 - 108,40 2.651.829,68
g. Plint Lantai 60x10 44,60 m 46.094,66 65.347,43 2.914.495,49 44,60 46.094,66 2.914.495,49 46.094,66 - 46.094,66 - 44,60 2.914.495,49
d. Pemasangan Pipa PVC D dia. 4" 9,00 m 110.264,00 109.829,18 988.462,66 9,00 109.829,18 988.462,66 109.829,18 - 109.829,18 - 9,00 988.462,66
e. Pemasangan kran 1/2" 1,00 unit 121.473,00 267.800,49 267.800,49 1,00 121.473,00 267.800,49 121.473,00 - 121.473,00 - 1,00 267.800,49
f. Pemasangan bak cuci piring stainless steel 1 bowl + kran angsa 1,00 unit 402.611,00 815.904,95 815.904,95 1,00 402.611,00 815.904,95 402.611,00 - 402.611,00 - 1,00 815.904,95
g. Pemasangan kloset duduk + jet washer 1,00 unit 602.261,00 1.971.256,73 1.971.256,73 1,00 602.261,00 1.971.256,73 602.261,00 - 602.261,00 - 1,00 1.971.256,73
a. Panel DP-R. Pengawas Type 45 1,00 Unit 1.945.383,17 - - 1,00 - - - - - - 1,00 -
b. LED 7W 1,00 set 291.122,43 229.324,66 229.324,66 1,00 229.324,66 229.324,66 229.324,66 - 229.324,66 - 1,00 229.324,66
c. Downlight LED 11W 10,00 set 305.176,58 292.728,66 2.927.286,56 10,00 292.728,66 2.927.286,56 292.728,66 - 292.728,66 - 10,00 2.927.286,56
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )
12 Pekerjaan Septic Tank (1.3x2.45x2) -
a. Galian tanah 5,90 m³ 30.150,36 38.346,52 226.244,49 5,90 30.150,36 226.244,49 30.150,36 - 30.150,36 - 5,90 226.244,49
Pembesian 37,90 kg 15.594,34 12.881,66 488.214,89 37,90 12.881,66 488.214,89 12.881,66 - 12.881,66 - 37,90 488.214,89
g. Ijuk 1,10 m² 153.202,50 104.557,94 115.013,73 1,10 104.557,94 115.013,73 104.557,94 - 104.557,94 - 1,10 115.013,73
h. pasir 0,90 m³ 318.175,00 148.694,09 133.824,68 0,90 148.694,09 133.824,68 148.694,09 - 148.694,09 - 0,90 133.824,68
i. Batu kerikil 0,70 m³ 552.337,50 203.303,23 142.312,26 0,70 203.303,23 142.312,26 203.303,23 - 203.303,23 - 0,70 142.312,26
D-4 RUMAH PEKERJA (RUMAH TIPE 36)
d. Pas. Batu Kali 1:4 15,00 m³ 960.443,00 659.228,68 9.888.430,20 15,00 659.228,68 9.888.430,20 659.228,68 - 659.228,68 - 15,00 9.888.430,20
3 Pekerjaan Beton
Pembesian 263,40 kg 15.594,34 12.881,66 3.393.029,06 263,40 12.881,66 3.393.029,06 12.881,66 - 12.881,66 - 263,40 3.393.029,06
c. Balok latei beton bertulang 10x15 23,00 m' 113.421,78 97.596,29 2.244.714,73 23,00 97.596,29 2.244.714,73 97.596,29 - 97.596,29 - 23,00 2.244.714,73
d. Ring Balok Beton bertulang RB 10x15 65,00 m' 113.421,78 97.596,29 6.343.759,02 65,00 97.596,29 6.343.759,02 97.596,29 - 97.596,29 - 65,00 6.343.759,02
e. V1 Ventilasi Kaca 5 mm,kusen aluminium uk 60x70 2,00 unit 699.374,1 643.317,54 1.286.635,08 2,00 643.317,54 1.286.635,08 643.317,54 - 643.317,54 - 2,00 1.286.635,08
6 Pekerjaan Atap
b. Bubungan 23,30 m' 174.552,95 153.592,64 3.578.708,45 23,30 153.592,64 3.578.708,45 153.592,64 - 153.592,64 - 23,30 3.578.708,45
7 Pekerjaan Plafon
b. Plafon Kalsiboard 3.5 mm rangka furing 32,80 m² 149.036,25 160.889,34 5.277.170,48 32,80 149.036,25 5.277.170,48 149.036,25 - 149.036,25 - 32,80 5.277.170,48
c. List Langit langit Kayu profil 128,00 m 34.336,50 24.463,37 3.131.311,80 128,00 24.463,37 3.131.311,80 24.463,37 - 24.463,37 - 128,00 3.131.311,80
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )
f. Pasangan keramik 25x25 antislip 4,50 m² 252.349,90 228.858,34 1.029.862,55 4,50 228.858,34 1.029.862,55 228.858,34 - 228.858,34 - 4,50 1.029.862,55
g. Plint Lantai 60x10 106,40 m 46.094,66 65.347,43 6.952.966,82 106,40 46.094,66 6.952.966,82 46.094,66 - 46.094,66 - 106,40 6.952.966,82
d. Pemasangan Pipa PVC D dia. 4" 6,00 m 110.264,00 109.829,18 658.975,11 6,00 109.829,18 658.975,11 109.829,18 - 109.829,18 - 6,00 658.975,11
e. Pemasangan kran 1/2" 2,00 unit 121.473,00 267.800,49 535.600,98 2,00 121.473,00 535.600,98 121.473,00 - 121.473,00 - 2,00 535.600,98
f. Pemasangan bak cuci piring stainless steel 1 bowl + kran angsa 2,00 unit 402.611,00 815.904,95 1.631.809,91 2,00 402.611,00 1.631.809,91 402.611,00 - 402.611,00 - 2,00 1.631.809,91
g. Pemasangan kloset duduk + jet washer 2,00 unit 602.261,00 1.971.256,73 3.942.513,46 2,00 602.261,00 3.942.513,46 602.261,00 - 602.261,00 - 2,00 3.942.513,46
a. Panel DP-R. Pekerja Type 36 1,00 Unit 1.945.383,17 2.404.439,84 2.404.439,84 1,00 1.945.383,17 2.404.439,84 1.945.383,17 - 1.945.383,17 - 1,00 2.404.439,84
b. LED 7W 2,00 set 291.122,43 229.324,66 458.649,31 2,00 229.324,66 458.649,31 229.324,66 - 229.324,66 - 2,00 458.649,31
e. Pengecatan Pintu 28,20 m² 79.217,88 40.954,18 1.154.907,95 28,20 40.954,18 1.154.907,95 40.954,18 - 40.954,18 - 28,20 1.154.907,95
12 Pekerjaan Septic Tank (3,4x2,45x2), 1 unit
a. Galian tanah 5,90 m³ 30.150,36 38.346,52 226.244,49 5,90 30.150,36 226.244,49 30.150,36 - 30.150,36 - 5,90 226.244,49
f. Plat beton bertulang - - - - - - - - -
- Bekisting untuk plat 6,90 m² 599.644,10 211.664,24 1.460.483,22 6,90 211.664,24 1.460.483,22 211.664,24 - 211.664,24 - 6,90 1.460.483,22
- Beton mutu f'c 19,3 Mpa 0,90 m³ 1.414.973,58 961.972,38 865.775,14 0,90 961.972,38 865.775,14 961.972,38 - 961.972,38 - 0,90 865.775,14
- Pembesian 37,90 kg 15.594,34 12.881,66 488.214,89 37,90 12.881,66 488.214,89 12.881,66 - 12.881,66 - 37,90 488.214,89
g. Ijuk 1,10 m² 153.202,50 104.557,94 115.013,73 1,10 104.557,94 115.013,73 104.557,94 - 104.557,94 - 1,10 115.013,73
h. pasir 0,90 m³ 318.175,00 148.694,09 133.824,68 0,90 148.694,09 133.824,68 148.694,09 - 148.694,09 - 0,90 133.824,68
i. Batu kerikil 0,70 m³ 552.337,50 203.303,23 142.312,26 0,70 203.303,23 142.312,26 203.303,23 - 203.303,23 - 0,70 142.312,26
g. Pipa pvc 4'' berlubang - lubang 2,00 m 212.729,00 188.506,41 377.012,82 2,00 188.506,41 377.012,82 188.506,41 - 188.506,41 - 2,00 377.012,82
D-5.A RUMAH POMPA 1
62837,5 Sub Jumlah D-5.A-1 1.502.408,79 Sub Jumlah D-5.A-1 1.502.408,79 Sub Jumlah D-5.A-1 - Sub Jumlah D-5.A-1 - 1.502.408,79
d. Pas. Batu Kali 1:4 7,60 m³ 960.443,00 659.228,68 5.010.137,97 7,60 659.228,68 5.010.137,97 659.228,68 - 659.228,68 - 7,60 5.010.137,97
g. Pasangan Roolag Bata 4,40 m³ 1.272.634,00 1.042.433,04 4.586.705,38 4,40 1.042.433,04 4.586.705,38 1.042.433,04 - 1.042.433,04 - 4,40 4.586.705,38
Sub Jumlah D-5.A-2 17.461.776,20 Sub Jumlah D-5.A-2 17.461.776,20 Sub Jumlah D-5.A-2 - Sub Jumlah D-5.A-2 - 17.461.776,20
3 Pekerjaan Beton
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )
Pembesian 103,80 kg 15.594,34 12.881,66 1.337.116,23 103,80 12.881,66 1.337.116,23 12.881,66 - 12.881,66 - 103,80 1.337.116,23
b. Kolom K1 beton bertulang 30x30 - - - - -
Pembesian 78,00 kg 15.594,34 12.881,66 1.004.769,43 78,00 12.881,66 1.004.769,43 12.881,66 - 12.881,66 - 78,00 1.004.769,43
c. Kolom Praktis beton bertulang 11x11 14,00 m' 92.249,12 76.927,79 1.076.989,12 14,00 76.927,79 1.076.989,12 76.927,79 - 76.927,79 - 14,00 1.076.989,12
d. Balok latei beton bertulang 10x15 24,00 m' 113.421,78 97.596,29 2.342.311,02 24,00 97.596,29 2.342.311,02 97.596,29 - 97.596,29 - 24,00 2.342.311,02
e. Ring Balok Beton bertulang 20x30 - - - - -
Pembesian 144,30 kg 15.594,34 12.881,66 1.858.823,44 144,30 12.881,66 1.858.823,44 12.881,66 - 12.881,66 - 144,30 1.858.823,44
f. Listplank Beton bertulang 20x40 - - - - -
Bekisting untuk lisplank 14,60 m² 599.644,10 211.664,24 3.090.297,83 14,60 211.664,24 3.090.297,83 211.664,24 - 211.664,24 - 14,60 3.090.297,83
Pembesian 86,60 m² 15.594,34 12.881,66 1.115.551,70 86,60 12.881,66 1.115.551,70 12.881,66 - 12.881,66 - 86,60 1.115.551,70
g. Plat Atap - - - - -
Bekisting untuk plat dak 40,00 m² 599.644,10 211.664,24 8.466.569,41 40,00 211.664,24 8.466.569,41 211.664,24 - 211.664,24 - 40,00 8.466.569,41
Pembesian 312,60 kg 15.594,34 12.881,66 4.026.806,70 312,60 12.881,66 4.026.806,70 12.881,66 - 12.881,66 - 312,60 4.026.806,70
g. Pondasi Mesin - - - - -
Bekisting untuk pondasi 4,20 m² 599.644,10 110.972,29 466.083,64 4,20 110.972,29 466.083,64 110.972,29 - 110.972,29 - 4,20 466.083,64
Pembesian 59,00 kg 15.594,34 12.881,66 760.017,90 59,00 12.881,66 760.017,90 12.881,66 - 12.881,66 - 59,00 760.017,90
a. P7 Pintu besi plat+jalusi 2 daun swing, @daun 90x235+ventilasi atas 1,00 unit 8.793.931,03 693.833,36 693.833,36 1,00 693.833,36 693.833,36 693.833,36 - 693.833,36 - 1,00 693.833,36
b. V2 Ventilasi besi plat 3 lubang uk 165x50 3,00 unit 1.727.379,31 359.370,00 1.078.110,00 3,00 359.370,00 1.078.110,00 359.370,00 - 359.370,00 - 3,00 1.078.110,00
c. V3 Ventilasi besi plat 3 lubang uk 228x50 4,00 unit 2.386.924,14 496.584,00 1.986.336,00 4,00 496.584,00 1.986.336,00 496.584,00 - 496.584,00 - 4,00 1.986.336,00
6 Pekerjaan Lantai
b. Lantai beton, mutu beton f'c 9.8 Mpa 3,50 m³ 1.286.618,72 834.462,63 2.920.619,19 3,50 834.462,63 2.920.619,19 834.462,63 - 834.462,63 - 3,50 2.920.619,19
c. Acian Lantai 35,00 m² 36.894,00 38.550,09 1.349.253,29 35,00 38.550,09 1.349.253,29 38.550,09 - 38.550,09 - 35,00 1.349.253,29
c. Pengecatan plafond 20,00 m² 37.663,45 27.586,92 551.738,32 20,00 27.586,92 551.738,32 27.586,92 - 27.586,92 - 20,00 551.738,32
d. Pengecatan listplank 31,70 m² 79.217,88 40.954,18 1.298.247,59 31,70 40.954,18 1.298.247,59 40.954,18 - 40.954,18 - 31,70 1.298.247,59
Sub Jumlah D-5.A 99.743.443,37 Sub Jumlah D-5.A 99.743.443,37 Sub Jumlah D-5.A - Sub Jumlah D-5.A - 99.743.443,37
D-5.B POMPA DAN ME RUMAH POMPA 1
1 Pompa Dan Filter Untuk Sistem Penyiraman Pengkabutan
a. Pompa Centrifugal/Pressure Pump/Pompa Dorong
1 Vertical Multistage Pump 2,00 unit 88.044.000,00 18.480.000,00 36.960.000,00 2,00 18.480.000,00 36.960.000,00 18.480.000,00 - 18.480.000,00 - 2,00 36.960.000,00
* Kapasitas/Capacity : 20 m3/jam & Head : 50 meter - - - - -
* Pump Mfg/Mer/Brand : GRUNDFOS Type : CR 15 - 05 atau setara - - - - -
* Power : 4,0 kW, 3 x 380 v - 415 v, 3 Phase, 2900 rpm, 50 Hz - - - - -
b. Suction Inlet / Aksesoris Hisap - - - - -
1 Valve Hisap/Foot Valve (Flange Type) 3" 2,00 pcs 4.743.750,00 403.920,00 807.840,00 2,00 403.920,00 807.840,00 403.920,00 - 403.920,00 - 2,00 807.840,00
2 PVC AW Pipe 3" 16,00 m' 144.570,80 126.887,16 2.030.194,55 16,00 126.887,16 2.030.194,55 126.887,16 - 126.887,16 - 16,00 2.030.194,55
c. Discharge Outlet / Aksesoris Keluaran - - - - -
1 Header Pipa c/w Flange, Nut and Bolt, Hanger and Support, GIP dia. 1,00 set 3.047.500,00 484.000,00 484.000,00 1,00 484.000,00 484.000,00 484.000,00 - 484.000,00 - 1,00 484.000,00
2 PVC AW Pipa 3" 16,00 m' 144.570,80 126.887,16 2.030.194,55 16,00 126.887,16 2.030.194,55 126.887,16 - 126.887,16 - 16,00 2.030.194,55
3 Non Return Check Valve (Flange Type) 3" 2,00 pcs 4.004.674,03 880.000,00 1.760.000,00 2,00 880.000,00 1.760.000,00 880.000,00 - 880.000,00 - 2,00 1.760.000,00
4 Valve buka tutup / Gate Valve (Flange Type) 3" 3,00 pcs 4.655.517,08 880.000,00 2.640.000,00 3,00 880.000,00 2.640.000,00 880.000,00 - 880.000,00 - 3,00 2.640.000,00
5 Saringan Air /Azud Helix Disc Filter 3" 2,00 unit 8.993.391,00 4.400.000,00 8.800.000,00 2,00 4.400.000,00 8.800.000,00 4.400.000,00 - 4.400.000,00 - 2,00 8.800.000,00
6 PVC AW Flange 3" 14,00 pcs 114.420,08 101.200,00 1.416.800,00 14,00 101.200,00 1.416.800,00 101.200,00 - 101.200,00 - 14,00 1.416.800,00
7 Chrome Ball Valve 2" 2,00 pcs 2.313.195,84 133.760,00 267.520,00 2,00 133.760,00 267.520,00 133.760,00 - 133.760,00 - 2,00 267.520,00
8 Pressure Gauge 2 1/2" (0-2 kg/cm2) + PVC AW Tee Reducer 2" x 5.280.000,00 10.560.000,00 2,00 2.103.450,53 10.560.000,00 2.103.450,53 - 2.103.450,53 - 10.560.000,00
3/4", Faucet Socket 3/4", 2 nos PVC AW Valve Socket 3/4", 2 2,00 pcs 2.103.450,53 2,00
nos PVC Pipe 3/4" (short length), Brass Reducing Bush 3/4" x
1/4", Chrome Ball Valve 3/4", Rubber Expansion Joint
9 Pumps Pressure Tanks, kap. 100 Liter 1,00 pcs 25.806.000,00 1.540.000,00 1.540.000,00 1,00 1.540.000,00 1.540.000,00 1.540.000,00 - 1.540.000,00 - 1,00 1.540.000,00
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )
10 Pressure Switch/Safety Valve 2,00 pcs 3.130.875,00 308.000,00 616.000,00 2,00 308.000,00 616.000,00 308.000,00 - 308.000,00 - 2,00 616.000,00
Sub Jumlah D-5.B-1 69.912.549,09 Sub Jumlah D-5.B-1 69.912.549,09 Sub Jumlah D-5.B-1 - Sub Jumlah D-5.B-1 - 69.912.549,09
2 Pompa Dan Filter Untuk Sistem Penyiraman Spraying System
1 Vertical Multistage Pump 2,00 unit 92.047.725,00 18.480.000,00 36.960.000,00 2,00 18.480.000,00 36.960.000,00 18.480.000,00 - 18.480.000,00 - 2,00 36.960.000,00
* Kapasitas : 24 m3 / Head : 50 meter - - - -
* Pump Mfg/Mer/Brand : GRUNDFOS Type CR 20 - 04 atau setara - - - -
* Power : 5,5 kW, 3 x 380 v - 415 v, 3 Phase, 2900 rpm, 50 Hz - - - -
b Suction Inlet / Aksesoris Hisap - - - -
2 PVC AW Pipe 3" 16,00 m' 144.570,80 126.887,16 2.030.194,55 16,00 126.887,16 2.030.194,55 126.887,16 - 126.887,16 - 16,00 2.030.194,55
c Discharge Outlet / Aksesoris Keluaran - - - -
2 PVC AW Pipa 3" 16,00 m' 144.570,80 126.887,16 2.030.194,55 16,00 126.887,16 2.030.194,55 126.887,16 - 126.887,16 - 16,00 2.030.194,55
6 PVC AW Flange 3" 14,00 pcs 114.420,08 101.200,00 1.416.800,00 14,00 101.200,00 1.416.800,00 101.200,00 - 101.200,00 - 14,00 1.416.800,00
8 Pressure Gauge 2 1/2" (0-2 kg/cm2) + PVC AW Tee Reducer 2" x 2.103.450,53 10.560.000,00 - 2.103.450,53 - 10.560.000,00
3/4", Faucet Socket 3/4", 2 nos PVC AW Valve Socket 3/4", 2 2,00 pcs 2.103.450,53 5.280.000,00 10.560.000,00 2,00 2.103.450,53 2,00
9 1/4",
PumpsChrome BallTanks.
Pressure Valve Kap.
3/4",500
Rubber
liter Expansion Joint 1,00 pcs 25.806.000,00 14.520.000,00 14.520.000,00 1,00 14.520.000,00 14.520.000,00 14.520.000,00 - 14.520.000,00 - 1,00 14.520.000,00
3 Pompa Dan Filter Untuk Sistem Penyiraman Spraying System Kebun Induk Kopi
1 Centrifugal / Pressure Pump / Vertical Multistage Pump 2,00 unit 92.047.725,00 18.480.000,00 36.960.000,00 2,00 18.480.000,00 36.960.000,00 18.480.000,00 - (2,00) 18.480.000,00 (36.960.000,00) - -
* Kapasitas : 24 m3 / Head : 50 meter
* Pump Mfg/Mer/Brand : GRUNDFOS Type : CR 20 - 04 atau setara
* Power : 5,5 kW, 3 x 380 v - 415 v, 3 Phase, 2900 rpm, 50 Hz
b Suction Inlet / Aksesoris Hisap
1 Valve Hisap/Foot Valve (Flange Type) 3" 2,00 pcs 4.743.750,00 403.920,00 807.840,00 2,00 403.920,00 807.840,00 403.920,00 - (2,00) 403.920,00 (807.840,00) - -
2 PVC AW Pipe 3" 16,00 m' 144.570,80 126.887,16 2.030.194,55 16,00 126.887,16 2.030.194,55 126.887,16 - (16,00) 126.887,16 (2.030.194,55) - -
c Discharge Outlet / Aksesoris Keluaran - - - - -
1 Header Pipa c/w Flange, Nut and Bolt, Hanger and Support, GIP dia. 1,00 set 3.047.500,00 484.000,00 484.000,00 1,00 484.000,00 484.000,00 484.000,00 - (1,00) 484.000,00 (484.000,00) - -
2 PVC AW Pipa 3" 16,00 m' 144.570,80 126.887,16 2.030.194,55 16,00 126.887,16 2.030.194,55 126.887,16 - (16,00) 126.887,16 (2.030.194,55) - -
3 Non Return Check Valve (Flange Type) 3" 2,00 pcs 4.004.674,03 880.000,00 1.760.000,00 2,00 880.000,00 1.760.000,00 880.000,00 - (2,00) 880.000,00 (1.760.000,00) - -
4 Valve buka tutup / Gate Valve (Flange Type) 3" 3,00 pcs 4.655.517,08 880.000,00 2.640.000,00 3,00 880.000,00 2.640.000,00 880.000,00 - (3,00) 880.000,00 (2.640.000,00) - -
5 Saringan Air /Azud Helix Disc Filter 3" 2,00 unit 8.993.391,00 4.400.000,00 8.800.000,00 2,00 4.400.000,00 8.800.000,00 4.400.000,00 - (2,00) 4.400.000,00 (8.800.000,00) - -
6 PVC AW Flange 3" 14,00 pcs 114.420,08 101.200,00 1.416.800,00 14,00 101.200,00 1.416.800,00 101.200,00 - (14,00) 101.200,00 (1.416.800,00) - -
7 Chrome Ball Valve 2" 2,00 pcs 2.313.195,84 133.760,00 267.520,00 2,00 133.760,00 267.520,00 133.760,00 - (2,00) 133.760,00 (267.520,00) - -
8 Pressure Gauge 2 1/2" (0-2 kg/cm2) + PVC AW Tee Reducer 2" x 2,00 pcs 2.103.450,53 5.280.000,00 10.560.000,00 2,00 2.103.450,53 10.560.000,00 2.103.450,53 - (2,00) 5.280.000,00 (10.560.000,00) -
3/4", Faucet Socket 3/4", 2 nos PVC AW Valve Socket 3/4", 2 -
9 1/4",
Pressure Valve Kap.
3/4",500
Rubber
liter Expansion Joint 1,00 pcs 25.806.000,00 14.520.000,00 14.520.000,00 1,00 14.520.000,00 14.520.000,00 14.520.000,00 - (1,00) 14.520.000,00 (14.520.000,00) - -
10 Pressure Switch/Safety Valve 2,00 pcs 3.130.875,00 308.000,00 616.000,00 2,00 308.000,00 616.000,00 308.000,00 - (2,00) 308.000,00 (616.000,00) - -
Sub Jumlah D-5.B-3 82.892.549,09 Sub Jumlah D-5.B-3 82.892.549,09 Sub Jumlah D-5.B-3 - Sub Jumlah D-5.B-3 (82.892.549,09) -
4 Pompa Dan Filter Untuk Sistem Distribusi Kawasan
1 Centrifugal / Pressure Pump / Vertical Multistage Pump 2,00 unit 92.047.725,00 18.480.000,00 36.960.000,00 2,00 18.480.000,00 36.960.000,00 18.480.000,00 - 18.480.000,00 - 2,00 36.960.000,00
* Kapasitas : 24 m3 / Head : 50 meter - - - -
* Pump Mfg/Mer/Brand : GRUNDFOS Type : CR 20 - 04 atau setara - - - -
b. Suction Inlet / Aksesoris Hisap - - - -
2 PVC AW Pipe 3" 16,00 m' 144.570,80 126.887,16 2.030.194,55 16,00 126.887,16 2.030.194,55 126.887,16 - 126.887,16 - 16,00 2.030.194,55
c. Discharge Outlet / Aksesoris Keluaran - - - -
2 PVC AW Pipa 3" 16,00 m' 144.570,80 126.887,16 2.030.194,55 16,00 126.887,16 2.030.194,55 126.887,16 - 126.887,16 - 16,00 2.030.194,55
6 PVC AW Flange 3" 14,00 pcs 114.420,08 101.200,00 1.416.800,00 14,00 101.200,00 1.416.800,00 101.200,00 - 101.200,00 - 14,00 1.416.800,00
8 Pressure Gauge 2 1/2" (0-2 kg/cm2) + PVC AW Tee Reducer 2" x 2,00 pcs 2.103.450,53 5.280.000,00 10.560.000,00 2,00 2.103.450,53 10.560.000,00 2.103.450,53 - 2.103.450,53 - 2,00 10.560.000,00
3/4", Faucet Socket 3/4", 2 nos PVC AW Valve Socket 3/4", 2
9 1/4",
Pressure Valve Kap.
3/4",500
Rubber
liter Expansion Joint 1,00 pcs 25.806.000,00 14.520.000,00 14.520.000,00 1,00 14.520.000,00 14.520.000,00 14.520.000,00 - 14.520.000,00 - 1,00 14.520.000,00
a. Panel MCC-Reservoir 4,00 Unit 17.812.447,13 55.392,90 221.571,61 4,00 55.392,90 221.571,61 55.392,90 - (1,00) 55.392,90 (55.392,90) 3,00 166.178,71
b. NYMHY 4X1,5mm2 U/Control Selenoid Valve Greenhouse @ 12m 96,00 Mtr 47.033,69 55.392,90 5.317.718,63 96,00 47.033,69 5.317.718,63 47.033,69 - 47.033,69 - 96,00 5.317.718,63
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )
c. NYMHY 4X1,5mm2 U/Control Selenoid Valve Shadinghouse @ 12m 144,00 Mtr 47.033,69 55.392,90 7.976.577,95 144,00 47.033,69 7.976.577,95 47.033,69 - 47.033,69 - 144,00 7.976.577,95
d. NYMHY 4X1,5mm2 U/Control Selenoid Valve Kebun Induk @ 12m 12,00 Mtr 47.033,69 55.392,90 664.714,83 12,00 47.033,69 664.714,83 47.033,69 - (12,00) 55.392,90 (664.714,83) - -
e. NYY 2(3X4)mm2 Pompa S/D 5,5 kW 400,00 Mtr 149.173,20 122.956,20 49.182.481,92 400,00 122.956,20 49.182.481,92 122.956,20 - 122.956,20 - 400,00 49.182.481,92
f. Downlight LED OUTBO 24 W 2,00 set 564.567,30 465.406,66 930.813,31 2,00 465.406,66 930.813,31 465.406,66 - 465.406,66 - 2,00 930.813,31
g. Exhaust Fan Wall 2,00 set 1.194.622,00 1.239.237,33 2.478.474,66 2,00 1.194.622,00 2.478.474,66 1.194.622,00 - 1.194.622,00 - 2,00 2.478.474,66
h. Stop Kontak Dinding 1 ph, 200 W 2,00 set 377.772,31 322.068,38 644.136,77 2,00 322.068,38 644.136,77 322.068,38 - 322.068,38 - 2,00 644.136,77
i. Saklar Ganda 1,00 set 91.795,57 105.885,33 105.885,33 1,00 91.795,57 105.885,33 91.795,57 - 91.795,57 - 1,00 105.885,33
Sub Jumlah D-5.B-5 67.522.375,01 Sub Jumlah D-5.B-5 67.522.375,01 Sub Jumlah D-5.B-5 - Sub Jumlah D-5.B-5 (720.107,73) 66.802.267,28
Sub Jumlah D-5.B 386.112.571,38 Sub Jumlah D-5.B 386.112.571,38 Sub Jumlah D-5.B - Sub Jumlah D-5.B (83.612.656,82) 302.499.914,56
D-6.A RUMAH POMPA 2 (EMBUNG)
d. Pas. Batu Kali 1:4 2,90 m³ 960.443,00 659.228,68 1.911.763,17 2,90 659.228,68 1.911.763,17 659.228,68 - 659.228,68 - 2,90 1.911.763,17
d. Urugan tanah timbun 1,60 m³ 408.457,50 92.951,23 148.721,97 1,60 92.951,23 148.721,97 92.951,23 - 92.951,23 - 1,60 148.721,97
3 Pekerjaan Beton
Bekisting untuk sloof 6,40 m² 133.300,20 113.392,29 725.710,68 6,40 113.392,29 725.710,68 113.392,29 - 113.392,29 - 6,40 725.710,68
Pembesian 61,70 kg 15.594,34 12.881,66 794.798,38 61,70 12.881,66 794.798,38 12.881,66 - 12.881,66 - 61,70 794.798,38
b. Kolom Praktis beton bertulang 11x11 6,80 m' 92.249,12 76.927,79 523.109,00 6,80 76.927,79 523.109,00 76.927,79 - 76.927,79 - 6,80 523.109,00
c. Balok latei beton bertulang 10x15 0,80 m' 113.421,78 97.596,29 78.077,03 0,80 97.596,29 78.077,03 97.596,29 - 97.596,29 - 0,80 78.077,03
d. Ring Balok Beton bertulang RB 15x15 3,20 m' 113.421,78 97.596,29 312.308,14 3,20 97.596,29 312.308,14 97.596,29 - 97.596,29 - 3,20 312.308,14
e. Plat Atap - - - - -
Pembesian 82,30 kg 1.414.973,58 12.881,66 1.060.160,56 82,30 12.881,66 1.060.160,56 12.881,66 - 12.881,66 - 82,30 1.060.160,56
a. P2 Pintu kayu 1 daun swing, kusen aluminium, uk 80x210 1,00 unit 3.819.815,81 3.052.805,53 3.052.805,53 1,00 3.052.805,53 3.052.805,53 3.052.805,53 - 3.052.805,53 - 1,00 3.052.805,53
6 Pekerjaan Lantai
b. Lantai beton, mutu beton f'c 9.8 Mpa 0,70 m³ 1.286.618,72 903.884,03 632.718,82 0,70 903.884,03 632.718,82 903.884,03 - 903.884,03 - 0,70 632.718,82
c. Acian Lantai 6,30 m² 36.894,00 38.550,09 242.865,59 6,30 36.894,00 242.865,59 36.894,00 - 36.894,00 - 6,30 242.865,59
Sub Jumlah D-6.A-6 979.670,28 Sub Jumlah D-6.A-6 979.670,28 Sub Jumlah D-6.A-6 - Sub Jumlah D-6.A-6 - 979.670,28
b. Pengecatan dinding interior 28,80 m² 37.663,45 27.586,92 794.503,18 28,80 27.586,92 794.503,18 27.586,92 - 27.586,92 - 28,80 794.503,18
d. Pengecatan pintu 3,80 m² 79.217,88 40.954,18 155.625,89 3,80 40.954,18 155.625,89 40.954,18 - 40.954,18 - 3,80 155.625,89
D-6.B POMPA DAN ME RUMAH POMPA 2
1 Pompa
1 Centrifugal / Pressure Pump / Vertical Multistage Pump 1,00 unit 92.047.725,00 18.480.000,00 18.480.000,00 1,00 18.480.000,00 18.480.000,00 18.480.000,00 - 18.480.000,00 - 1,00 18.480.000,00
* Kapasitas/Capacity : 20 m3/jam & Head : 50 meter - - - -
* Pump Mfg/Mer/Brand : GRUNDFOS Type CR 15 - 05 atau setara - - - -
b. Suction Inlet / Aksesoris Hisap - - - -
2 PVC AW Pipe 3" 16,00 m' 144.570,80 126.887,16 2.030.194,55 16,00 126.887,16 2.030.194,55 126.887,16 - 126.887,16 - 16,00 2.030.194,55
c. Discharge Outlet / Aksesoris Keluaran - - - -
2 PVC AW Pipa 3" 16,00 m' 144.570,80 126.887,16 2.030.194,55 16,00 126.887,16 2.030.194,55 126.887,16 - 126.887,16 - 16,00 2.030.194,55
3 Non Return Check Valve (Flange Type) 3" 1,00 pcs 4.004.674,03 880.000,00 880.000,00 1,00 880.000,00 880.000,00 880.000,00 - 880.000,00 - 1,00 880.000,00
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )
Pressure Gauge 2 1/2" (0-2 kg/cm2) + PVC AW Tee Reducer 2" x 1,00 pcs 2.103.450,53 5.280.000,00 5.280.000,00 1,00 5.280.000,00 5.280.000,00 5.280.000,00 - 5.280.000,00 - 1,00 5.280.000,00
6 3/4", Faucet Socket 3/4", 2 nos PVC AW Valve Socket 3/4", 2
7 1/4", Chrome
Pressure Ball Valve Valve
Switch/Safety 3/4", Rubber Expansion Joint 1,00 pcs 3.130.875,00 308.000,00 308.000,00 1,00 308.000,00 308.000,00 308.000,00 - 308.000,00 - 1,00 308.000,00
2 Pompa Dan Filter
a. Tangki Filter Pasir Air FRP Fiber Glass 600 Vol. 3m3/jam 1,00 unit 18.593.300,00 12.760.000,00 12.760.000,00 1,00 12.760.000,00 12.760.000,00 12.760.000,00 - 12.760.000,00 - 1,00 12.760.000,00
b. Tangki Filter Carbon FRP Fiber Glass 600 Vol. 3m3/jam 1,00 unit 18.593.300,00 59.488.000,00 59.488.000,00 1,00 18.593.300,00 59.488.000,00 18.593.300,00 - 18.593.300,00 - 1,00 59.488.000,00
c. Tangki Filter Iron Magnesium FRP Fiber Glass 600 Vol. 3m3/jam 1,00 unit 18.593.300,00 3.080.000,00 3.080.000,00 1,00 3.080.000,00 3.080.000,00 3.080.000,00 - 3.080.000,00 - 1,00 3.080.000,00
a. Panel MCC-Embung 1,00 Unit 17.812.447,13 32.733.947,84 32.733.947,84 1,00 17.812.447,13 32.733.947,84 17.812.447,13 - 17.812.447,13 - 1,00 32.733.947,84
b. NYY 2(3X4)mm2 Pompa S/D 5,5 kW 50,00 Mtr 149.173,20 122.956,20 6.147.810,24 50,00 122.956,20 6.147.810,24 122.956,20 - 122.956,20 - 50,00 6.147.810,24
c. Downlight LED OUTBO 24 W 2,00 set 564.567,30 465.406,66 930.813,31 2,00 465.406,66 930.813,31 465.406,66 - 465.406,66 - 2,00 930.813,31
d. Exhaust Fan Wall 1,00 set 1.194.622,00 1.239.237,33 1.239.237,33 1,00 1.194.622,00 1.239.237,33 1.194.622,00 - 1.194.622,00 - 1,00 1.239.237,33
e. Stop Kontak Dinding 1 ph, 200 W 1,00 set 377.772,31 322.068,38 322.068,38 1,00 322.068,38 322.068,38 322.068,38 - 322.068,38 - 1,00 322.068,38
Sub Jumlah D-6.B 148.597.831,53 Sub Jumlah D-6.B 148.597.831,53 Sub Jumlah D-6.B - Sub Jumlah D-6.B - 148.597.831,53
D-7.A RUMAH GENSET
d. Pas. Batu Kali 1:4 5,40 m³ 960.443,00 659.228,68 3.559.834,87 5,40 659.228,68 3.559.834,87 659.228,68 - 659.228,68 - 5,40 3.559.834,87
3 Pekerjaan Beton
Pembesian 124,60 kg 15.594,34 12.881,66 1.605.054,75 124,60 12.881,66 1.605.054,75 12.881,66 - 12.881,66 - 124,60 1.605.054,75
b. Kolom K1 beton bertulang 30x30 - - - - - - - -
Pembesian 117,00 kg 15.594,34 12.881,66 1.507.154,14 117,00 12.881,66 1.507.154,14 12.881,66 - 12.881,66 - 117,00 1.507.154,14
c. Kolom Praktis beton bertulang 11x11 7,00 m' 92.249,12 76.927,79 538.494,56 7,00 76.927,79 538.494,56 76.927,79 - 76.927,79 - 7,00 538.494,56
d. Balok latei beton bertulang 10x15 24,00 m' 113.421,78 97.596,29 2.342.311,02 24,00 97.596,29 2.342.311,02 97.596,29 - 97.596,29 - 24,00 2.342.311,02
e. Ring Balok Beton bertulang 20x30 - - - - - - - -
Pembesian 168,40 kg 15.594,34 12.881,66 2.169.271,43 168,40 12.881,66 2.169.271,43 12.881,66 - 12.881,66 - 168,40 2.169.271,43
f. Listplank Beton bertulang 20x40 - - - - - - - -
Bekisting untuk lisplank 14,60 m² 599.644,10 211.664,24 3.090.297,83 14,60 211.664,24 3.090.297,83 211.664,24 - 211.664,24 - 14,60 3.090.297,83
Pembesian 86,60 m² 15.594,34 12.881,66 1.115.551,70 86,60 12.881,66 1.115.551,70 12.881,66 - 12.881,66 - 86,60 1.115.551,70
g. Plat Atap - - - - - - - -
Pembesian 312,60 kg 15.594,34 12.881,66 4.026.806,70 312,60 12.881,66 4.026.806,70 12.881,66 - 12.881,66 - 312,60 4.026.806,70
g. Pondasi Mesin - - - - - - - -
Bekisting untuk pondasi 5,20 m² 599.644,10 211.664,24 1.100.654,02 5,20 211.664,24 1.100.654,02 211.664,24 - 211.664,24 - 5,20 1.100.654,02
Pembesian 178,10 kg 15.594,34 12.881,66 2.294.223,52 178,10 12.881,66 2.294.223,52 12.881,66 - 12.881,66 - 178,10 2.294.223,52
a. P7 Pintu besi plat+jalusi 2 daun swing, @daun 90x235+ventilasi atas 1,00 unit 8.793.931,03 693.833,36 693.833,36 1,00 693.833,36 693.833,36 693.833,36 - 693.833,36 - 1,00 693.833,36
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )
b. V2 Ventilasi besi plat 3 lubang uk 165x50 3,00 unit 1.727.379,31 359.370,00 1.078.110,00 3,00 359.370,00 1.078.110,00 359.370,00 - 359.370,00 - 3,00 1.078.110,00
c. V3 Ventilasi besi plat 3 lubang uk 228x50 4,00 unit 2.386.924,14 496.584,00 1.986.336,00 4,00 496.584,00 1.986.336,00 496.584,00 - 496.584,00 - 4,00 1.986.336,00
6 Pekerjaan Lantai
b. Lantai beton, mutu beton f'c 9.8 Mpa 3,50 m³ 1.286.618,72 834.462,63 2.920.619,19 3,50 834.462,63 2.920.619,19 834.462,63 - 834.462,63 - 3,50 2.920.619,19
c. Acian Lantai 35,00 m² 36.894,00 38.550,09 1.349.253,29 35,00 36.894,00 1.349.253,29 36.894,00 - 36.894,00 - 35,00 1.349.253,29
d. Pengecatan listplank 31,70 m² 79.217,88 40.954,18 1.298.247,59 31,70 40.954,18 1.298.247,59 40.954,18 - 40.954,18 - 31,70 1.298.247,59
D-7.B GENSET DAN PANEL
1 Pekerjaan Genset
a. Diesel Generator Set 1,00 SET 654.637.500,00 74.360.000,00 74.360.000,00 - 74.360.000,00 - 74.360.000,00 - 74.360.000,00 - - -
- Type : 250KVA - - - -
- Kapasitas : Silient - - - -
- Lengkap dengan : Cooling Radiator, Silencer, Engine pad, - - - -
Battery, Battery Charger dan accessoriesnya termasuk setting
b. Genset diatas pondasi
Tangki Mingguan kapasitas 2000 liter 1,00 Unit 8.625.000,00 48.400.000,00 48.400.000,00 - 48.400.000,00 - 8.625.000,00 - 48.400.000,00 - - -
c. Pompa Solar Tangan 1,00 Unit 3.450.000,00 484.000,00 484.000,00 - 484.000,00 - 484.000,00 - 484.000,00 - - -
d. Pompa Solar listrik lengkap dengan Panel, level kontrol & 2.860.000,00 - - 2.860.000,00 - - -
1,00 Unit 10.350.000,00 2.860.000,00 2.860.000,00
pengKabelan; Include Piping , valve, wiring Control Pompa, fuel 2.860.000,00 -
e. level Control
Pemipaan dan accessoris
exhaust Panel Pompa
dia. 6", pemasangan silencer residential 601.920,00 - - 601.920,00 - - -
30,00 m 920.000,00 601.920,00 601.920,00
lengkap dengan gantungan jenis spring mounting 18.057.600,00 -
f. Isolasi rock wool seluruh pipa exhaust lengkap Jacketing 30,00 m 517.500,00 251.680,00 7.550.400,00 - 251.680,00 - 251.680,00 - 251.680,00 - - -
g. Material bantu ( pipa selubung, isolasi & fittings & support, Accessories 1,00 LS 72.018.750,00 1.320.000,00 1.320.000,00 - 1.320.000,00 - 1.320.000,00 - 1.320.000,00 - - -
h. Wall lining sound Proof dengan Rockwool density 80 kg/cm3 164.120,00 - - 164.120,00 - - -
40,00 m2 368.000,00 164.120,00 6.564.800,00 - 164.120,00
tebal 50 mm lengkap dengan spindle pin, glass Cloth dan
i. aksesories
PengKabelan lainnya
dari Genset ke Panel Kontrol Genset - - - -
- NYY 4 x 1 x 300 mm2 60,00 Mtr 1.557.930,00 958.946,56 57.536.793,60 - 958.946,56 - 958.946,56 - 958.946,56 - - -
- Shielded 4 (3 x 1.5 mm2) 60,00 Mtr 198.820,72 78.910,66 4.734.639,36 - 78.910,66 - 78.910,66 - 78.910,66 - - -
- NYM 2 ( 4 x 2.5 mm2) + NYM 2 x 4 mm2 60,00 Mtr 230.654,60 35.461,32 2.127.679,49 - 35.461,32 - 35.461,32 - 35.461,32 - - -
j. Grounding Body Genset, BCC 70 mm², termasuk rod + bak kontrol 1,00 Unit 41.524.428,00 24.977.691,20 24.977.691,20 - 24.977.691,20 - 24.977.691,20 - 24.977.691,20 - - -
Testing & Commissioning Genset termasuk pengadaan solar selama 1,00 lot 10.865.430,00 4.400.000,00 4.400.000,00 - 4.400.000,00 - 4.400.000,00 - 4.400.000,00 - - -
Biaya Perijinan Depnaker 1,00 lot 21.505.000,00 8.800.000,00 8.800.000,00 - 8.800.000,00 - 8.800.000,00 - 8.800.000,00 - - -
2 Pekerjaan Elektrikal - - - -
a. Panel AMF Genset 250KVA, PLN 197KVA, MDP, Kapasitor Bank 1,00 Unit 462.732.343,74 - - - - - - - - - -
b. Downlight LED OUTBO 24 W 2,00 set 564.567,30 465.406,66 930.813,31 - 465.406,66 - 465.406,66 - 465.406,66 - - -
c. Exhaust Fan Wall 2,00 set 1.194.622,00 1.239.237,33 2.478.474,66 - 1.239.237,33 - 1.194.622,00 - 1.239.237,33 - - -
d. Stop Kontak Dinding 1 ph, 200 W 2,00 set 377.772,31 322.068,38 644.136,77 - 322.068,38 - 322.068,38 - 322.068,38 - - -
e. Saklar Ganda 1,00 set 91.795,57 105.885,33 105.885,33 - 105.885,33 - 91.795,57 - 105.885,33 - - -
2 Pekerjaan Panel (Solar Panel) - - - -
b. Pengadaan Panel surya Peretanian Beserta Asesoris 4,00 set 465.406,66 1.861.626,62 4,00 59.500.000,00 238.000.000,00 59.500.000,00 - 59.500.000,00 - 4,00 238.000.000,00
e. Pompa Boster 1,00 set 105.885,33 105.885,33 1,00 28.500.000,00 28.500.000,00 28.500.000,00 - 28.500.000,00 - 1,00 28.500.000,00
b. Pengadaan Panel surya Produksi dan Asesoris 1,00 set 465.406,66 465.406,66 1,00 85.000.000,00 85.000.000,00 85.000.000,00 - 85.000.000,00 - 1,00 85.000.000,00
Sub Jumlah D-7.B 266.332.913,72 Sub Jumlah D-7.B - Sub Jumlah D-7.B - Sub Jumlah D-7.B - 351.500.000,00
D-8 SUMUR BOR
1 Pembangunan Sumur Dalam Dengan Kedalaman 130 M
a. Pengeboran lobang dia 12" 260,00 m' 294.593,37 289.154,35 75.180.130,12 260,00 289.154,35 75.180.130,12 289.154,35 - 289.154,35 - 260,00 75.180.130,12
b. Reaming/pelebaran lubang bor : - - - - - -
1 Reaming lubang dia 8" 182,00 m' 272.340,20 311.652,01 56.720.666,56 182,00 272.340,20 56.720.666,56 272.340,20 - 272.340,20 - 182,00 56.720.666,56
2 Reaming lubang dia 6" 78,00 m' 275.232,93 358.603,61 27.971.081,22 78,00 275.232,93 27.971.081,22 275.232,93 - 275.232,93 - 78,00 27.971.081,22
c. Pengadaan dan pemasangan pipa konst. Sumur : - - - -
1 Pipa Black Steel dia 8" 182,00 m' 919.675,38 672.448,38 122.385.605,42 182,00 672.448,38 122.385.605,42 672.448,38 - 672.448,38 - 182,00 122.385.605,42
2 pipa blacksteel dia 6'' 78,00 m' 667.334,80 583.747,06 45.532.270,42 78,00 583.747,06 45.532.270,42 583.747,06 - 583.747,06 - 78,00 45.532.270,42
3 Screen Stainless Steel dia 6" 78,00 m' 1.796.429,80 98.938,78 7.717.224,58 78,00 98.938,78 7.717.224,58 98.938,78 - 98.938,78 - 78,00 7.717.224,58
4 Pipa Sounding GWI BSA dia 1" 182,00 m' 588.293,02 49.152,95 8.945.836,74 182,00 49.152,95 8.945.836,74 49.152,95 - 49.152,95 - 182,00 8.945.836,74
5 Pipa GIP 3'' 260,00 m' 220.891,00 1.898.254,23 493.546.100,82 260,00 220.891,00 493.546.100,82 220.891,00 - 220.891,00 - 260,00 493.546.100,82
d. Pengadaan dan Pemasangan Gravel Pack 10,00 m3 2.086.303,70 1.241.919,57 12.419.195,75 10,00 1.241.919,57 12.419.195,75 1.241.919,57 - 1.241.919,57 - 10,00 12.419.195,75
e. Pembersihan sumur/Development : - - - -
1 Water Flushing dan Air Jetting 64,00 jam 511.007,20 341.445,04 21.852.482,60 64,00 341.445,04 21.852.482,60 341.445,04 - 341.445,04 - 64,00 21.852.482,60
2 Water Jetting dan Air Lif ting 64,00 jam 511.007,20 341.445,04 21.852.482,60 64,00 341.445,04 21.852.482,60 341.445,04 - 341.445,04 - 64,00 21.852.482,60
f. Pemeriksaan lab/analisa kualitas air 2,00 Ls 126.500,00 223.544,64 447.089,28 2,00 126.500,00 447.089,28 126.500,00 - 126.500,00 - 2,00 447.089,28
g. Bak Kontrol 70x90 cm - - - -
1 Galian tanah 1,00 m3 62.837,50 81.335,23 81.335,23 1,00 62.837,50 81.335,23 62.837,50 - 62.837,50 - 1,00 81.335,23
2 Pasir urug 0,10 m3 318.175,00 148.694,09 14.869,41 0,10 148.694,09 14.869,41 148.694,09 - 148.694,09 - 0,10 14.869,41
3 Lantai kerja beton camp. 1:3:5 t=5 cm 0,10 m3 1.058.312,20 697.535,10 69.753,51 0,10 697.535,10 69.753,51 697.535,10 - 697.535,10 - 0,10 69.753,51
4 Bekisting 3,80 m2 599.644,10 211.664,24 804.324,09 3,80 211.664,24 804.324,09 211.664,24 - 211.664,24 - 3,80 804.324,09
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )
5 Pembesian 105,10 kg 15.594,34 12.881,66 1.353.862,39 105,10 12.881,66 1.353.862,39 12.881,66 - 12.881,66 - 105,10 1.353.862,39
6 Beton K175 0,70 m3 1.334.192,73 903.884,03 632.718,82 0,70 903.884,03 632.718,82 903.884,03 - 903.884,03 - 0,70 632.718,82
7 Tutup Plat Besi 4mm 39,60 kg 40.781,82 25.513,50 1.010.334,54 39,60 25.513,50 1.010.334,54 25.513,50 - 25.513,50 - 39,60 1.010.334,54
2 Pekerjaan Pengadaan / Pemasangan Pompa
a. Pengadaan Pompa Kapasitas 21,4 m3 / Hr Head 120 Meter.
1 Pengadaan Pompa Submersible Lengkap Dengan Accessories
- Pompa Submersible 2,00 Set 159.850.000,00 27.720.000,00 55.440.000,00 2,00 27.720.000,00 55.440.000,00 27.720.000,00 - 27.720.000,00 - 2,00 55.440.000,00
- Ac / Dc Elektrik Motor - - - -
- Inverter Built In - - - -
- Proteksi Over Load Built In - - - -
- Proteksi Thermal - - - -
- Proteksi Dry Running - - - -
2 Flash Arrester Cw Grounding Cable 2,00 Set 4.140.000,00 4.400.000,00 8.800.000,00 2,00 4.140.000,00 8.800.000,00 4.140.000,00 - 4.140.000,00 - 2,00 8.800.000,00
3 Accessories Mekanikal 2,00 Set 2.000.000,00 2.200.000,00 4.400.000,00 2,00 2.200.000,00 4.400.000,00 2.200.000,00 - 2.200.000,00 - 2,00 4.400.000,00
b. Pengadaan Dan Pemasangan Testing Commissoning Dan Training Operator - - - -
1 Testing Commissioning Oleh Pabrik Dan Training Operator 1,00 Lot 8.280.000,00 1.760.000,00 1.760.000,00 1,00 1.760.000,00 1.760.000,00 1.760.000,00 - 1.760.000,00 - 1,00 1.760.000,00
1 Panel MCC-Sumur Bor No.1 1,00 Unit 8.407.068,73 40.000.000,00 40.000.000,00 1,00 8.407.068,73 40.000.000,00 8.407.068,73 - 8.407.068,73 - 1,00 40.000.000,00
a. NYY 4X10mm2 DOL 5,5KW U/Pompa Sumur Bor 70,00 Mtr 184.687,80 156.077,86 10.925.449,92 70,00 156.077,86 10.925.449,92 156.077,86 - 156.077,86 - 70,00 10.925.449,92
b. NYMHY 4X1,5mm2 U/Control WLC 3Unit @ 25Mtr 75,00 Mtr 47.033,69 55.392,90 4.154.467,68 75,00 47.033,69 4.154.467,68 47.033,69 - 47.033,69 - 75,00 4.154.467,68
2 Panel MCC-Sumur Bor No.2 1,00 Unit 8.407.068,73 40.000.000,00 40.000.000,00 1,00 8.407.068,73 40.000.000,00 8.407.068,73 - 8.407.068,73 - 1,00 40.000.000,00
a. NYY 4X10mm2 DOL 5,5KW U/Pompa Sumur Bor 70,00 Mtr 184.687,80 156.077,86 10.925.449,92 70,00 156.077,86 10.925.449,92 156.077,86 - 156.077,86 - 70,00 10.925.449,92
b. NYMHY 4X1,5mm2 U/Control WLC 3Unit @ 25Mtr 75,00 Mtr 47.033,69 55.392,90 4.154.467,68 75,00 55.392,90 4.154.467,68 55.392,90 - 55.392,90 - 75,00 4.154.467,68
Sub Jumlah D-8 1.079.097.199,31 Sub Jumlah D-8 1.079.097.199,31 Sub Jumlah D-8 - Sub Jumlah D-8 - 1.079.097.199,31
D-9 RESERVOIR
1 Pekerjaan Persiapan - - - -
2 Pekerjaan Tanah
a. Galian tanah 498,80 m³ 30.150,36 78.885,47 39.348.073,61 498,80 30.150,36 39.348.073,61 30.150,36 - 30.150,36 - 498,80 39.348.073,61
b. Urugan pasir dipadatkan dibawah lantai kerja 1,10 m³ 318.175,00 148.694,09 163.563,50 1,10 148.694,09 163.563,50 148.694,09 - 148.694,09 - 1,10 163.563,50
3 Pekerjaan Beton
a. Lantai beton, mutu beton f'c 9.8 Mpa
Bekisting untuk lantai kerja 0,70 m² 599.644,10 211.664,24 148.164,96 0,70 211.664,24 148.164,96 211.664,24 - 211.664,24 - 0,70 148.164,96
Beton mutu beton f'c 9.8 Mpa 0,60 m³ 1.286.618,72 834.462,63 500.677,58 0,60 834.462,63 500.677,58 834.462,63 - 834.462,63 - 0,60 500.677,58
b. Bak Penyaringan - - - -
Bekisting 70,50 m² 661.656,60 325.248,04 22.929.986,48 70,50 325.248,04 22.929.986,48 325.248,04 - 325.248,04 - 70,50 22.929.986,48
Pembesian 1.282,90 kg 15.594,34 12.881,66 16.525.880,71 1.282,90 12.881,66 16.525.880,71 12.881,66 - 12.881,66 - 1.282,90 16.525.880,71
c. Waterproof 42,90 m² 412.286,60 145.778,63 6.253.903,30 42,90 145.778,63 6.253.903,30 145.778,63 - 145.778,63 - 42,90 6.253.903,30
4 Pekerjaan Sanitasi Air
a. Terpaulin Sheet 0.25 mm 436,80 m² 34.130,53 36.446,98 15.920.041,35 436,80 34.130,53 15.920.041,35 34.130,53 - 34.130,53 - 436,80 15.920.041,35
b. Pipa SGP 3'' 10,50 m' 416.142,10 154.821,33 1.625.624,00 10,50 154.821,33 1.625.624,00 154.821,33 - 154.821,33 - 10,50 1.625.624,00
c. Pipa PVC tipe AW 3'' 2,10 m' 144.570,80 126.887,16 266.463,03 2,10 126.887,16 266.463,03 126.887,16 - 126.887,16 - 2,10 266.463,03
d. Tangga Monyet 2,00 m² 464.771,03 2.500.000,00 5.000.000,00 2,00 464.771,03 5.000.000,00 464.771,03 - 464.771,03 - 2,00 5.000.000,00
e. Gate Valve 3'' 0,60 m' 1.976.036,15 1.841.076,06 1.104.645,64 0,60 1.841.076,06 1.104.645,64 1.841.076,06 - 1.841.076,06 - 0,60 1.104.645,64
D-10 EMBUNG
1 Dinding Embung
a. Pekerjaan Galian Tanah 264,00 m³ 62.837,50 81.335,23 21.472.501,25 264,00 62.837,50 21.472.501,25 62.837,50 - 62.837,50 - 264,00 21.472.501,25
b. Pasir 26,40 m³ 318.175,00 148.694,09 3.925.524,05 26,40 148.694,09 3.925.524,05 148.694,09 - 148.694,09 - 26,40 3.925.524,05
c. Lantai kerja beton camp. 1:3:5 t=5 cm 13,20 m³ 1.058.312,20 697.535,10 9.207.463,29 13,20 697.535,10 9.207.463,29 697.535,10 - 697.535,10 - 13,20 9.207.463,29
d. Pekerjaan Pasangan Batu camp.1:4 488,50 m³ 892.929,10 937.788,47 458.109.670,00 488,50 892.929,10 458.109.670,00 892.929,10 - 892.929,10 - 488,50 458.109.670,00
e. Plasteran + Acian kepalaan 396,20 m³ 100.949,64 101.388,43 40.170.095,97 396,20 100.949,64 40.170.095,97 100.949,64 - 100.949,64 - 396,20 40.170.095,97
f. Pipa Suling-Suling 4" 148,00 bh 46.745,88 48.696,67 7.207.106,83 148,00 46.745,88 7.207.106,83 46.745,88 - 46.745,88 - 148,00 7.207.106,83
D-11 WATER TOWER
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )
d. Urugan tanah kembali 27,10 m³ 73.012,50 87.189,70 2.362.840,76 15,21 73.012,50 1.494.722,14 73.012,50 - 73.012,50 - 15,21 1.494.722,14
3 Pekerjaan Beton
a. Pondasi telapak K1
Bekisting untuk pondasi telapak 22,80 m² 127.937,70 110.972,29 2.530.168,31 12,78 110.972,29 1.418.225,92 110.972,29 - 110.972,29 - 12,78 1.418.225,92
Pembesian 184,10 kg 15.594,34 12.881,66 2.371.513,48 138,05 12.881,66 1.778.369,75 12.881,66 - 12.881,66 - 138,05 1.778.369,75
b. Sloof beton bertulang 15 x25 - - - - - - - - -
Beton mutu f'c 19,3 Mpa 1,40 m³ 1.414.973,58 961.972,38 1.346.761,34 0,76 961.972,38 730.497,78 961.972,38 - 961.972,38 - 0,76 730.497,78
Pembesian 235,80 kg 15.594,34 12.881,66 3.037.495,26 176,82 12.881,66 2.277.773,64 12.881,66 - 12.881,66 - 176,82 2.277.773,64
a. Struktur Baja Water Tower 1.973,90 kg 48.550,70 25.513,50 50.361.094,81 952,83 25.513,50 24.310.026,83 25.513,50 - 25.513,50 - 952,83 24.310.026,83
b. Pipa Besi 1 - 3/4 '' 101,20 kg 51.099,68 25.513,50 2.581.966,05 75,89 25.513,50 1.936.168,38 25.513,50 - 25.513,50 - 75,89 1.936.168,38
a. Pengecatan Struktur Baja 899,20 m² 13.710,95 40.954,18 36.826.001,10 515,40 13.710,95 31.563.738,49 13.710,95 - 13.710,95 - 515,40 31.563.738,49
a. Toren air 2 m3 4,00 unit 9.740.346,00 2.728.000,00 10.912.000,00 4,00 2.728.000,00 10.912.000,00 2.728.000,00 - 2.728.000,00 - 4,00 10.912.000,00
b. Pipa PVC AW 1" (Kuras) 32,00 m' 36.903,14 33.610,98 1.075.551,30 32,00 33.610,98 1.075.551,30 33.610,98 - 33.610,98 - 32,00 1.075.551,30
D-12 KOLAM AIR LIMBAH
d. Urugan tanah kembali 45,60 m³ 73.012,50 87.189,70 3.975.850,14 45,60 87.189,70 3.975.850,14 87.189,70 - 87.189,70 - 45,60 3.975.850,14
3 Pekerjaan Beton
a. Slab lantai bawah
Bekisting untuk plat dak 3,90 m² 599.644,10 211.664,24 825.490,52 3,90 211.664,24 825.490,52 211.664,24 - 211.664,24 - 3,90 825.490,52
Pembesian 397,50 kg 15.594,34 12.881,66 5.120.459,57 397,50 12.881,66 5.120.459,57 12.881,66 - 12.881,66 - 397,50 5.120.459,57
b. Dinding beton - - - - - - - - -
Pembesian 1.132,80 kg 15.594,34 12.881,66 14.592.343,65 1.132,80 12.881,66 14.592.343,65 12.881,66 - 12.881,66 - 1.132,80 14.592.343,65
c. Slab lantai atas - - - - - - - - -
Pembesian 397,50 kg 15.594,34 12.881,66 5.120.459,57 397,50 12.881,66 5.120.459,57 12.881,66 - 12.881,66 - 397,50 5.120.459,57
d. Mainhole - - - - - - - - -
Pembesian 32,00 kg 15.594,34 12.881,66 412.213,10 32,00 12.881,66 412.213,10 12.881,66 - 12.881,66 - 32,00 412.213,10
a. Pemasangan Pipa PVC D dia. 4" 8,00 m' 212.729,00 188.506,41 1.508.051,27 8,00 188.506,41 1.508.051,27 188.506,41 - 188.506,41 - 8,00 1.508.051,27
b. Pemasangan Pipa PVC AW dia. 1" 1,00 m' 36.903,14 33.610,98 33.610,98 1,00 33.610,98 33.610,98 33.610,98 - 33.610,98 - 1,00 33.610,98
D-13 SAUNG/GAZEBO
d. Pas. Batu Kali 1:4 5,40 m³ 960.443,00 659.228,68 3.559.834,87 5,40 659.228,68 3.559.834,87 659.228,68 - 659.228,68 - 5,40 3.559.834,87
e. Urugan tanah kembali 7,20 m³ 73.012,50 87.189,70 627.765,81 7,20 73.012,50 627.765,81 73.012,50 - 73.012,50 - 7,20 627.765,81
f. Urugan tanah timbun 6,30 m³ 408.457,50 92.951,23 585.592,76 6,30 92.951,23 585.592,76 92.951,23 - 92.951,23 - 6,30 585.592,76
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )
3 Pekerjaan Beton
a. Kolom Praktis beton bertulang 11x11 16,00 m' 63.046,50 1.042.433,04 16.678.928,64 16,00 63.046,50 16.678.928,64 63.046,50 - 63.046,50 - 16,00 16.678.928,64
b. Batu alam susun sirih 26,00 m² 277.860,00 333.614,75 8.673.983,60 26,00 277.860,00 8.673.983,60 277.860,00 - 277.860,00 - 26,00 8.673.983,60
c. Acian kolom 1,80 m² 36.894,00 25.000,00 45.000,00 1,80 25.000,00 45.000,00 25.000,00 - 25.000,00 - 1,80 45.000,00
5 Pekerjaan Atap
b. Bubungan 16,20 m' 174.552,95 153.592,64 2.488.200,73 17,40 153.592,64 2.672.511,89 153.592,64 - 153.592,64 - 17,40 2.672.511,89
6 Pekerjaan Plafond
b. List gypsum 28,00 m 34.336,50 24.463,37 684.974,46 28,00 24.463,37 684.974,46 24.463,37 - 24.463,37 - 28,00 684.974,46
7 Pekerjaan Lantai
a. Lantai Kerja Rabat beton 1:3:5 0,40 m³ 1.058.312,20 697.535,10 279.014,04 0,40 697.535,10 279.014,04 697.535,10 - 697.535,10 - 0,40 279.014,04
b. Pasangan HT 30x30 unpolished 5,10 m² 200.469,50 147.651,50 753.022,67 5,10 147.651,50 753.022,67 19,90 147.651,50 2.938.264,93 147.651,50 - 25,00 3.691.287,60
c. Acian 2,00 m² 36.894,00 38.550,09 77.100,19 2,00 36.894,00 77.100,19 36.894,00 - 36.894,00 - 2,00 77.100,19
e. Lantai Papan 0,70 m² 7.929.520,50 1.000.000,00 700.000,00 0,70 1.000.000,00 700.000,00 1.000.000,00 - (0,70) 1.000.000,00 (700.000,00) - -
Sub Jumlah D-13-7 1.809.136,90 Sub Jumlah D-13-7 1.809.136,90 Sub Jumlah D-13-7 2.938.264,93 Sub Jumlah D-13-7 (700.000,00) 4.047.401,83
8 Pekerjaan Listrik
a. MCB plus BOX MCB 1 Pole 2A 1,00 Unit 111.941,50 88.055,90 88.055,90 1,00 88.055,90 88.055,90 88.055,90 - 88.055,90 - 1,00 88.055,90
b. NYM 2X2,5MM2 35,00 m' 29.688,45 53.944,00 1.888.040,00 35,00 29.688,45 1.888.040,00 29.688,45 - 29.688,45 - 35,00 1.888.040,00
c. Downlight LED OUTBO 24 W 2,00 set 564.567,30 465.406,66 930.813,31 2,00 465.406,66 930.813,31 465.406,66 - 465.406,66 - 2,00 930.813,31
d. Saklar Tunggal 1,00 set 91.795,57 94.885,33 94.885,33 1,00 91.795,57 94.885,33 91.795,57 - 91.795,57 - 1,00 94.885,33
9 Pekerjaan Pengecetan
a. Pengecatan plafond 14,00 m² 37.663,45 27.586,92 386.216,82 14,00 27.586,92 386.216,82 27.586,92 - 27.586,92 - 14,00 386.216,82
b. Pengecatan dinding kolom 1,80 m² 46.721,13 34.653,32 62.375,97 1,80 34.653,32 62.375,97 34.653,32 - 34.653,32 - 1,80 62.375,97
c. Pengecatan Lisplank 7,00 m² 79.217,88 40.954,18 286.679,28 7,00 40.954,18 286.679,28 40.954,18 - 40.954,18 - 7,00 286.679,28
Sub Jumlah D-13-9 735.272,07 Sub Jumlah D-13-9 735.272,07 Sub Jumlah D-13-9 - Sub Jumlah D-13-9 - 735.272,07
Sub Jumlah D-13 56.083.860,70 Sub Jumlah D-13 64.701.479,31 Sub Jumlah D-13 2.938.264,93 Sub Jumlah D-13 (700.000,00) 66.939.744,24
D-14 TOILET UMUM -
1 Pekerjaan Persiapan -
a. Pengukuran dan pemasangan bouwplank 19,00 m' 63.046,50 41.733,58 792.937,97 19,00 41.733,58 792.937,97 41.733,58 - (5,00) 41.733,58 (208.667,89) 14,00 584.270,09
Sub Jumlah D-14-1 792.937,97 Sub Jumlah D-14-1 792.937,97 Sub Jumlah D-14-1 - Sub Jumlah D-14-1 (208.667,89) 584.270,09
a. Galian tanah pondasi 42,80 m³ 62.837,50 81.335,23 3.481.147,93 42,80 62.837,50 3.481.147,93 62.837,50 - (20,36) 62.837,50 (1.279.371,50) 22,44 2.201.776,43
b. Urugan pasir dipadatkan dibawah pondasi 2,50 m³ 318.175,00 148.694,09 371.735,23 2,50 148.694,09 371.735,23 148.694,09 - (1,18) 148.694,09 (175.459,03) 1,32 196.276,20
c. Lantai Kerja beton camp. 1:3:5 2,50 m³ 1.058.312,20 697.535,10 1.743.837,74 2,50 697.535,10 1.743.837,74 697.535,10 - (1,18) 697.535,10 (823.091,42) 1,32 920.746,33
d. Pas. Batu Kali 1:4 20,50 m³ 960.443,00 659.228,68 13.514.187,94 20,50 659.228,68 13.514.187,94 659.228,68 - (9,77) 659.228,68 (6.440.664,20) 10,73 7.073.523,74
e. Urugan tanah kembali dipadatkan 12,30 m³ 73.012,50 87.189,70 1.072.433,26 12,30 73.012,50 1.072.433,26 73.012,50 - (5,86) 73.012,50 (427.853,25) 6,44 644.580,01
f. Urugan tanah timbun 2,60 m³ 408.457,50 92.951,23 241.673,20 2,60 92.951,23 241.673,20 92.951,23 - (1,16) 92.951,23 (107.823,43) 1,44 133.849,77
g. Rolag Bata 4,00 m³ 1.272.634,00 1.042.433,04 4.169.732,16 4,00 1.042.433,04 4.169.732,16 1.042.433,04 - - 1.042.433,04 - 4,00 4.169.732,16
Sub Jumlah D-14-2 24.594.747,47 Sub Jumlah D-14-2 24.594.747,47 Sub Jumlah D-14-2 - Sub Jumlah D-14-2 (9.254.262,83) 15.340.484,64
3 Pekerjaan Beton
Bekisting untuk sloof 25,20 m² 133.300,20 113.392,29 2.857.485,82 25,20 113.392,29 2.857.485,82 113.392,29 - (12,00) 113.392,29 (1.360.707,53) 13,20 1.496.778,29
Beton mutu f'c 19,3 Mpa 1,90 m³ 1.414.973,58 961.972,38 1.827.747,53 1,90 961.972,38 1.827.747,53 961.972,38 - (0,91) 961.972,38 (875.394,87) 0,99 952.352,66
Pembesian 242,70 kg 15.594,34 12.881,66 3.126.378,71 242,70 12.881,66 3.126.378,71 12.881,66 - (115,44) 12.881,66 (1.487.058,75) 127,26 1.639.319,96
b. Kolom beton bertulang 11x11 47,20 m' 92.249,12 76.927,79 3.630.991,89 47,20 76.927,79 3.630.991,89 76.927,79 - (8,35) 76.927,79 (642.347,08) 38,85 2.988.644,81
c. Balok latei beton bertulang 10x15 11,50 m' 113.421,78 97.596,29 1.122.357,37 11,50 97.596,29 1.122.357,37 97.596,29 - (5,00) 97.596,29 (487.981,46) 6,50 634.375,90
d. Ring Balok Beton bertulang 10x15 28,50 m' 113.421,78 97.596,29 2.781.494,34 28,50 97.596,29 2.781.494,34 97.596,29 - (11,50) 97.596,29 (1.122.357,37) 17,00 1.659.136,97
4 Pekerjaan Pasangan & Plasteran
a. Pasangan batu 1/2 bata dinding bangunan camp. 1 : 2 30,90 m² 162.620,70 97.596,29 3.015.725,44 30,90 97.596,29 3.015.725,44 97.596,29 - (18,95) 97.596,29 (1.849.449,75) 11,95 1.166.275,70
b. Pasangan batu 1/2 bata dinding bangunan camp. 1 : 4 54,30 m² 149.462,50 117.372,93 6.373.350,12 54,30 117.372,93 6.373.350,12 117.372,93 - (32,95) 117.372,93 (3.867.438,06) 21,35 2.505.912,06
c. Plasteran + Acian camp 1:2 47,80 m² 107.650,66 106.343,71 5.083.229,34 47,80 106.343,71 5.083.229,34 106.343,71 - (30,56) 106.343,71 (3.249.863,78) 17,24 1.833.365,56
d. Plasteran + Acian camp 1:4 170,10 m² 100.949,64 101.388,43 17.246.171,94 170,10 100.949,64 17.246.171,94 100.949,64 - (96,48) 100.949,64 (9.739.621,27) 73,62 7.506.550,68
e. Acian balok latei 3,50 m² 36.894,00 38.550,09 134.925,33 3,50 38.550,09 134.925,33 38.550,09 - (1,55) 38.550,09 (59.752,65) 1,95 75.172,68
5 Pekerjaan Pintu
a. P2 Pintu kayu 1 daun swing, kusen aluminium, uk 80x210 2,00 unit 3.819.815,81 3.052.805,53 6.105.611,07 2,00 3.052.805,53 6.105.611,07 3.052.805,53 - - 3.052.805,53 - 2,00 6.105.611,07
b. P3 Pintu kayu 1 daun swing, kusen aluminium, uk 70x195 6,00 unit 3.287.677,46 2.050.384,89 12.302.309,32 6,00 2.050.384,89 12.302.309,32 2.050.384,89 - (4,00) 2.050.384,89 (8.201.539,55) 2,00 4.100.769,77
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )
6 Pekerjaan Atap
a. Atap genteng metal galvalume, kuda-kuda baja ringan 26,10 m² 306.460,00 310.359,54 8.100.384,01 26,10 310.359,54 8.100.384,01 310.359,54 - (9,00) 310.359,54 (2.793.235,86) 17,10 5.307.148,14
b. Bubungan 14,50 m' 174.552,95 153.592,64 2.227.093,24 14,50 153.592,64 2.227.093,24 153.592,64 - (5,00) 153.592,64 (767.963,19) 9,50 1.459.130,06
c. Listplank papan fiber cement 21,70 m' 58.855,50 77.489,95 1.681.531,89 21,70 77.489,95 1.681.531,89 77.489,95 - (2,55) 77.489,95 (197.599,37) 19,15 1.483.932,52
7 Pekerjaan Plafond
a. Plafon gypsum 9mm rangka furring 22,00 m² 163.611,25 178.342,07 3.923.525,63 22,00 163.611,25 3.923.525,63 163.611,25 - (10,00) 163.611,25 (1.636.112,50) 12,00 2.287.413,13
b. List Gypsum 60,90 m 34.336,50 24.463,37 1.489.819,44 60,90 24.463,37 1.489.819,44 24.463,37 - (10,00) 24.463,37 (244.633,73) 50,90 1.245.185,71
a. Urugan pasir dipadatkan dibawah lantai dalam bangunan dan selasar 1,30 m³ 318.175,00 148.694,09 193.302,32 1,30 148.694,09 193.302,32 148.694,09 - (0,50) 148.694,09 (74.347,05) 0,80 118.955,27
b. Lantai Kerja beton camp. 1:3:5 2,60 m³ 1.058.312,20 697.535,10 1.813.591,25 2,60 697.535,10 1.813.591,25 697.535,10 - (1,00) 697.535,10 (697.535,10) 1,60 1.116.056,16
c. Pasangan keramik KM 25x25 antislip 26,00 m² 252.349,90 228.858,34 5.950.316,94 26,00 228.858,34 5.950.316,94 228.858,34 - (10,00) 228.858,34 (2.288.583,44) 16,00 3.661.733,50
d. Pasangan keramik dinding 25x40 58,80 m² 316.052,55 235.162,27 13.827.541,36 58,80 235.162,27 13.827.541,36 235.162,27 - - 235.162,27 - 58,80 13.827.541,36
9 Pekerjaan Listrik
a. Panel DP-toilet Umum 1,00 Unit 1.646.183,17 5.000.000,00 5.000.000,00 1,00 1.646.183,17 5.000.000,00 1.646.183,17 - - 1.646.183,17 - 1,00 5.000.000,00
b. Downlight LED 11W 12,00 set 305.176,58 292.728,66 3.512.743,87 12,00 292.728,66 3.512.743,87 292.728,66 - (6,00) 292.728,66 (1.756.371,94) 6,00 1.756.371,94
c. Exhaust Fan Plafon 6,00 set 1.176.018,25 1.045.637,33 6.273.823,99 6,00 1.045.637,33 6.273.823,99 1.045.637,33 - (4,00) 1.045.637,33 (4.182.549,32) 2,00 2.091.274,66
d. Saklar Ganda 8,00 set 91.795,57 105.885,33 847.082,65 8,00 91.795,57 847.082,65 91.795,57 - (6,00) 91.795,57 (550.773,43) 2,00 296.309,22
a. Pengecatan dinding exterior 42,70 m² 46.721,13 34.653,32 1.479.696,59 42,70 34.653,32 1.479.696,59 34.653,32 - (10,78) 34.653,32 (373.562,74) 31,92 1.106.133,84
b. Pengecatan dinding interior 103,20 m² 37.663,45 27.586,92 2.846.969,71 103,20 27.586,92 2.846.969,71 27.586,92 - - 27.586,92 - 103,20 2.846.969,71
c. Pengecatan plafond gypsum 22,00 m² 37.663,45 27.586,92 606.912,15 22,00 27.586,92 606.912,15 27.586,92 - - 27.586,92 - 22,00 606.912,15
d. Pengecatan listplank 4,30 m² 46.721,13 34.653,32 149.009,26 4,30 34.653,32 149.009,26 34.653,32 - 0,03 34.653,32 1.039,60 4,33 150.048,86
Sub Jumlah D-14-10 5.082.587,71 Sub Jumlah D-14-10 5.082.587,71 Sub Jumlah D-14-10 - Sub Jumlah D-14-10 (372.523,15) 4.710.064,56
11 Pekerjaan sanitair
a. Pemasangan Pipa PVC AW dia. 3/4" 16,00 m' 26.119,02 23.389,50 374.232,05 16,00 23.389,50 374.232,05 23.389,50 - (10,00) 23.389,50 (233.895,03) 6,00 140.337,02
b. Pemasangan Pipa PVC AW dia. 1/2" 11,00 m' 30.628,74 27.890,70 306.797,74 11,00 27.890,70 306.797,74 27.890,70 - (6,00) 27.890,70 (167.344,22) 5,00 139.453,52
c. Pemasangan Pipa PVC dia. 1" dari tower tank 18,00 m' 36.903,14 33.610,98 604.997,61 18,00 33.610,98 604.997,61 33.610,98 - (12,00) 33.610,98 (403.331,74) 6,00 201.665,87
d. Pemasangan Pipa PVC D dia. 3" 24,00 m' 92.184,62 126.887,16 3.045.291,82 24,00 92.184,62 3.045.291,82 92.184,62 - (16,00) 92.184,62 (1.474.953,92) 8,00 1.570.337,90
e. Pemasangan Pipa PVC D dia. 4" 18,00 m' 110.264,00 109.829,18 1.976.925,32 18,00 109.829,18 1.976.925,32 109.829,18 - (12,00) 109.829,18 (1.317.950,21) 6,00 658.975,11
f. Pemasangan kran 1/2" 6,00 unit 121.473,00 267.800,49 1.606.802,95 6,00 121.473,00 1.606.802,95 121.473,00 - (4,00) 121.473,00 (485.892,00) 2,00 1.120.910,95
g. Pemasangan bak cuci piring stainless steel + kran 2,00 unit 402.611,00 815.904,95 1.631.809,91 2,00 402.611,00 1.631.809,91 402.611,00 - - 402.611,00 - 2,00 1.631.809,91
h. Urinoir 3,00 unit 702.141,00 1.818.826,24 5.456.478,72 3,00 702.141,00 5.456.478,72 702.141,00 - - 702.141,00 - 3,00 5.456.478,72
i. Pemasangan kloset jongkok 6,00 unit 602.261,00 845.259,85 5.071.559,12 6,00 602.261,00 5.071.559,12 602.261,00 - (4,00) 602.261,00 (2.409.044,00) 2,00 2.662.515,12
j. Pemasangan bak mandi fiber 6,00 unit 1.151.007,00 1.618.627,65 9.711.765,89 6,00 1.151.007,00 9.711.765,89 1.151.007,00 - (4,00) 1.151.007,00 (4.604.028,00) 2,00 5.107.737,89
k. Pemasangan Floor drain 4'' stainlessteel 6,00 unit 83.237,00 157.201,65 943.209,91 6,00 83.237,00 943.209,91 83.237,00 - (4,00) 83.237,00 (332.948,00) 2,00 610.261,91
12 Pekerjaan Septic Tank (1.3x2.45x2)
a. Galian tanah 5,90 m³ 30.150,36 38.346,52 226.244,49 5,90 30.150,36 226.244,49 30.150,36 - (0,05) 30.150,36 (1.507,52) 5,85 224.736,97
b. Pasangan batu 1/2 bata dinding bangunan camp. 1 : 4 14,20 m² 149.462,50 117.372,93 1.666.695,61 14,20 117.372,93 1.666.695,61 117.372,93 - (0,02) 117.372,93 (2.934,32) 14,18 1.663.761,29
c. Plasteran + Acian dinding 36,60 m² 100.949,64 101.388,43 3.710.816,54 36,60 100.949,64 3.710.816,54 100.949,64 - - 100.949,64 - 36,60 3.710.816,54
d. Urugan pasir dipadatkan 0,50 m³ 318.175,00 148.694,09 74.347,05 0,50 148.694,09 74.347,05 148.694,09 - (0,07) 148.694,09 (10.408,59) 0,43 63.938,46
e. Lantai Kerja beton camp. 1:3:5 0,30 m³ 1.058.312,20 697.535,10 209.260,53 0,30 697.535,10 209.260,53 697.535,10 - (0,09) 697.535,10 (59.290,48) 0,22 149.970,05
f. Plat beton bertulang - - - - - - - - - -
- Bekisting untuk plat 6,90 m² 599.644,10 211.664,24 1.460.483,22 6,90 211.664,24 1.460.483,22 211.664,24 - (0,06) 211.664,24 (13.546,51) 6,84 1.446.936,71
- Beton mutu f'c 19,3 Mpa 0,90 m³ 1.414.973,58 961.972,38 865.775,14 0,90 961.972,38 865.775,14 961.972,38 - (0,01) 961.972,38 (7.695,78) 0,89 858.079,37
- Pembesian 37,90 kg 15.594,34 12.881,66 488.214,89 37,90 12.881,66 488.214,89 12.881,66 - (0,09) 12.881,66 (1.187,26) 37,81 487.027,63
g. Ijuk 1,10 m² 153.202,50 104.557,94 115.013,73 1,10 104.557,94 115.013,73 104.557,94 - (0,05) 104.557,94 (5.227,90) 1,05 109.785,84
h. pasir 0,90 m³ 318.175,00 148.694,09 133.824,68 0,90 148.694,09 133.824,68 148.694,09 - (0,08) 148.694,09 (12.490,30) 0,82 121.334,38
i. Batu kerikil 0,70 m³ 552.337,50 203.303,23 142.312,26 0,70 203.303,23 142.312,26 203.303,23 - (0,09) 203.303,23 (17.890,68) 0,61 124.421,58
j. Pipa pvc 4'' berlubang - lubang 2,00 m 212.729,00 188.506,41 377.012,82 2,00 188.506,41 377.012,82 188.506,41 - - 188.506,41 - 2,00 377.012,82
Sub Jumlah D-14-12 9.470.000,96 Sub Jumlah D-14-12 9.470.000,96 Sub Jumlah D-14-12 - Sub Jumlah D-14-12 (132.179,35) 9.337.821,62
Sub Jumlah D-14 191.118.679,95 Sub Jumlah D-14 191.118.679,95 Sub Jumlah D-14 - Sub Jumlah D-14 (69.530.237,36) 121.588.442,59
D-15 INSTALASI DISTRIBUSI AIR BERSIH KAWASAN
1 Pekerjaan Plumbing Sumur Bor
a. Pipa PVC AW 3" 180,00 m 144.570,80 126.887,16 22.839.688,65 180,00 126.887,16 22.839.688,65 126.887,16 - 126.887,16 - 180,00 22.839.688,65
2 Pekerjaan Plumbing Greenhouse - - - - - - -
a. Pipa PVC AW 3" 75,00 m 144.570,80 126.887,16 9.516.536,94 75,00 126.887,16 9.516.536,94 126.887,16 - 126.887,16 - 75,00 9.516.536,94
3 Pekerjaan Plumbing Shading Area - - - - - - -
a. Pipa PVC AW 3" 880,00 m 144.570,80 126.887,16 111.660.700,07 880,00 126.887,16 111.660.700,07 126.887,16 - 126.887,16 - 880,00 111.660.700,07
4 Pekerjaan Plumbing ke Water Tower Kantor dan Rumah Produksi - - - - - - -
a. Pipa PVC AW 1" 95,00 m 36.903,14 33.610,98 3.193.042,94 95,00 33.610,98 3.193.042,94 33.610,98 - 33.610,98 - 95,00 3.193.042,94
5 Pekerjaan Plumbing ke Water Tower Rumah Pekerja, Pengawas dan Manajer - - - - - - -
a. Pipa PVC AW 1" 130,00 m 36.903,14 33.610,98 4.369.427,18 130,00 33.610,98 4.369.427,18 33.610,98 - 33.610,98 - 130,00 4.369.427,18
6 Pekerjaan Plumbing ke Water Tower Toilet Umum - - - - - - -
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )
a. Pipa PVC AW 1" 190,00 m 36.903,14 33.610,98 6.386.085,87 190,00 33.610,98 6.386.085,87 33.610,98 - 33.610,98 - 190,00 6.386.085,87
7 Pekerjaan Plumbing ke Water Tower Guest House dan Aula - - - - - - -
a. Pipa PVC AW 1" 140,00 m 36.903,14 33.610,98 4.705.536,96 140,00 33.610,98 4.705.536,96 33.610,98 - 33.610,98 - 140,00 4.705.536,96
b. Pipa PVC AW 3/4" 98,00 m 30.628,74 27.890,70 2.733.288,92 98,00 27.890,70 2.733.288,92 27.890,70 - 27.890,70 - 98,00 2.733.288,92
8 Pekerjaan Plumbing Embung - - - - - - -
a. Pipa PVC AW 3" 255,00 m 144.570,80 126.887,16 32.356.225,59 255,00 126.887,16 32.356.225,59 126.887,16 - 126.887,16 - 255,00 32.356.225,59
D-16 INSTALASI LISTRIK KAWASAN
1 Biaya Penyambungan Baru ( BP )
a. Biaya Penyambungan Baru ( BP ) 197000VA 197.000,00 VA 891,25 836,00 164.692.000,00 197.000,00 836,00 164.692.000,00 836,00 - 836,00 - 197.000,00 164.692.000,00
b. Uang Jaminan Langganan ( UJL ) 197.000,00 VA 196,65 88,00 17.336.000,00 197.000,00 88,00 17.336.000,00 88,00 - 88,00 - 197.000,00 17.336.000,00
c. SWI/ Surat Penyataan Jaminan Instalasi 197.000,00 VA 115,00 44,00 8.668.000,00 197.000,00 44,00 8.668.000,00 44,00 - 44,00 - 197.000,00 8.668.000,00
d. Biaya SLO dari Konsuil 197.000,00 VA 17,25 88,00 17.336.000,00 197.000,00 17,25 17.336.000,00 17,25 - 17,25 - 197.000,00 17.336.000,00
e. Materai 6000 6,00 lbr 11.500,00 8.800,00 52.800,00 6,00 8.800,00 52.800,00 8.800,00 - 8.800,00 - 6,00 52.800,00
f. Administrasi Penyambungan & Ongkos pasang 1,00 ls 28.750.000,00 4.840.000,00 4.840.000,00 1,00 4.840.000,00 4.840.000,00 4.840.000,00 - 4.840.000,00 - 1,00 4.840.000,00
g. Sertifikat Laik Operasi (SLO) 197.000,00 VA 17,25 44,00 8.668.000,00 197.000,00 44,00 8.668.000,00 44,00 - 44,00 - 197.000,00 8.668.000,00
2 Pemasangan Trafo
a. Transformator 20 kV / 400 V Kap. 250 kVA 1,00 Mtr 80.000.000,00 150.000.000,00 150.000.000,00 1,00 150.000.000,00 150.000.000,00 150.000.000,00 - 150.000.000,00 - 1,00 150.000.000,00
b. Kabel NYFGbY 4(1x300)mm2 70,00 Mtr 3.020.820,00 250.000,00 17.500.000,00 70,00 250.000,00 17.500.000,00 250.000,00 - 250.000,00 - 70,00 17.500.000,00
c. Grounding 1,00 LOT 41.524.428,00 24.977.691,20 24.977.691,20 1,00 24.977.691,20 24.977.691,20 24.977.691,20 - 24.977.691,20 - 1,00 24.977.691,20
3 Penangkal Petir Eksternal
a. ESE Min.R 150 c/w Lighting Counter and flash lamp 1,00 SET 59.202.000,00 4.752.000,00 4.752.000,00 1,00 4.752.000,00 4.752.000,00 4.752.000,00 - 4.752.000,00 - 1,00 4.752.000,00
b. BC draad 70 mm2 a). 1,67 m/kg 100,00 m 139.124,70 98.560,00 9.856.000,00 100,00 98.560,00 9.856.000,00 98.560,00 - 98.560,00 - 100,00 9.856.000,00
c. Kawat licin No.12 a). 20 m/kg 200,00 m 49.335,00 26.400,00 5.280.000,00 200,00 26.400,00 5.280.000,00 26.400,00 - 26.400,00 - 200,00 5.280.000,00
d. Isolator telur 1/4" 15,00 pcs 47.690,50 31.944,00 479.160,00 15,00 31.944,00 479.160,00 31.944,00 - 31.944,00 - 15,00 479.160,00
e. Track Span d 1/2" 15,00 pcs 29.601,00 220.000,00 3.300.000,00 15,00 29.601,00 3.300.000,00 29.601,00 - 29.601,00 - 15,00 3.300.000,00
f. tower Triangle 30,00 Mtr 986.700,00 753.280,00 22.598.400,00 30,00 753.280,00 22.598.400,00 753.280,00 - 753.280,00 - 30,00 22.598.400,00
tower Triangle 30cm Hot Dip Galvanize Spesifikasi :
* Vertikal tiang Utama besi behl 16mm Full SNI,
* Horizontal dan Diagonal V besi behl 10mm full SNI
* Sling baja 4mm
* Spand Screw 12mm
* Mur Baut BMP M16
* Klem sling 6mm
g. Pipa Galvanis 2 "x 2,3 mm x 6 m 1,00 btg 657.800,00 730.400,00 730.400,00 1,00 657.800,00 730.400,00 657.800,00 - 657.800,00 - 1,00 730.400,00
h. Stall Clamp 1/4" 60,00 pcs 49.335,00 8.800,00 528.000,00 60,00 8.800,00 528.000,00 8.800,00 - 8.800,00 - 60,00 528.000,00
i. Stall Clamp 5/8" 15,00 pcs 41.112,50 51.040,00 765.600,00 15,00 41.112,50 765.600,00 41.112,50 - 41.112,50 - 15,00 765.600,00
j. Skun 70 mm2 2,00 pcs 5.772,25 23.232,00 46.464,00 2,00 5.772,25 46.464,00 5.772,25 - 5.772,25 - 2,00 46.464,00
k. Pipa conduit E-25 2,00 btg 90.447,50 83.600,00 167.200,00 2,00 83.600,00 167.200,00 83.600,00 - 83.600,00 - 2,00 167.200,00
l. Rod Copper 5/8" x 2 m 4,00 btg 1.808.950,00 286.000,00 1.144.000,00 4,00 286.000,00 1.144.000,00 286.000,00 - 286.000,00 - 4,00 1.144.000,00
m. Pipa galvanis 1 1/4" x 3,2 mm x 6m 8,00 btg 317.183,08 149.600,00 1.196.800,00 8,00 149.600,00 1.196.800,00 149.600,00 - 149.600,00 - 8,00 1.196.800,00
n. Socket pipa galvanis 1 1/4 " 6,00 pcs 24.667,50 26.400,00 158.400,00 6,00 24.667,50 158.400,00 24.667,50 - 24.667,50 - 6,00 158.400,00
o. Kabel NYAF 1X 95 mm2 40,00 Mtr 352.251,90 189.200,00 7.568.000,00 40,00 189.200,00 7.568.000,00 189.200,00 - 189.200,00 - 40,00 7.568.000,00
p. Kabel NYAF 1x 70 mm2 5,00 Mtr 257.857,60 127.600,00 638.000,00 5,00 127.600,00 638.000,00 127.600,00 - 127.600,00 - 5,00 638.000,00
q. Grounding Box 1,00 set 1.644.500,00 1.100.000,00 1.100.000,00 1,00 1.100.000,00 1.100.000,00 1.100.000,00 - 1.100.000,00 - 1,00 1.100.000,00
r. Grounding Rod 5/8" 2,4 Mtr ( Copper Bonding ) 10,00 pcs 57.557,50 770.000,00 7.700.000,00 10,00 57.557,50 7.700.000,00 57.557,50 - 57.557,50 - 10,00 7.700.000,00
s. Integrasi Grounding plat 3x30 mm2 60,00 Mtr 263.120,00 107.360,00 6.441.600,00 60,00 107.360,00 6.441.600,00 107.360,00 - 107.360,00 - 60,00 6.441.600,00
t. Klem Kabel 10 Stainless Steel 1,00 pcs 82.225,00 50.000,00 50.000,00 1,00 50.000,00 50.000,00 50.000,00 - 50.000,00 - 1,00 50.000,00
u. Cor Grounding 60,00 Mtr 120.000,00 150.000,00 9.000.000,00 60,00 150.000,00 9.000.000,00 150.000,00 - 150.000,00 - 60,00 9.000.000,00
v. Biaya pekerjaan,commisioning 1,00 lot 20.000.000,00 2.000.000,00 2.000.000,00 1,00 2.000.000,00 2.000.000,00 2.000.000,00 - 2.000.000,00 - 1,00 2.000.000,00
w. Material bantu ( isolasi & fittings & support, Accessories ) 1,00 LS 18.875.900,31 2.000.000,00 2.000.000,00 1,00 2.000.000,00 2.000.000,00 2.000.000,00 - 2.000.000,00 - 1,00 2.000.000,00
4 Kabel Tegangan Rendah
a. NYFGBY 4X185mm2 from MDP Utama to DP- Shading House 170,00 Mtr 2.648.140,00 230.710,66 39.220.811,52 170,00 230.710,66 39.220.811,52 230.710,66 - 230.710,66 - 170,00 39.220.811,52
b. NYFGBY 4X16mm2 from MDP Utama to MCC-Green House 100,00 Mtr 278.789,50 230.710,66 23.071.065,60 100,00 230.710,66 23.071.065,60 230.710,66 - 230.710,66 - 100,00 23.071.065,60
c. NYFGBY 4X16mm2 from MDP Utama to Panel MCC-Embung 300,00 Mtr 278.789,50 230.710,66 69.213.196,80 300,00 230.710,66 69.213.196,80 230.710,66 - 230.710,66 - 300,00 69.213.196,80
d. NYFGBY 4X16mm2 from MDP Utama to MCC-Reservoir 640,00 Mtr 278.789,50 230.710,66 147.654.819,84 640,00 230.710,66 147.654.819,84 230.710,66 - 230.710,66 - 640,00 147.654.819,84
e. NYFGBY 4X16mm2 from MDP Utama to MCC-Sumur Bor 1 90,00 Mtr 278.789,50 230.710,66 20.763.959,04 90,00 230.710,66 20.763.959,04 230.710,66 - 230.710,66 - 90,00 20.763.959,04
f. NYFGBY 4X16mm2 from MDP Utama to MCC-Sumur Bor 2 90,00 Mtr 278.789,50 230.710,66 20.763.959,04 90,00 230.710,66 20.763.959,04 230.710,66 - 230.710,66 - 90,00 20.763.959,04
g. NYFGBY 4X16mm2 from MDP Utama to MCC-Spring Kopi 240,00 Mtr 278.789,50 230.710,66 55.370.557,44 240,00 230.710,66 55.370.557,44 230.710,66 - 230.710,66 - 240,00 55.370.557,44
h. NYFGBY 4X16mm2 from MDP Utama to DP-Rumah Produksi 150,00 Mtr 278.789,50 230.710,66 34.606.598,40 150,00 230.710,66 34.606.598,40 230.710,66 - 230.710,66 - 150,00 34.606.598,40
i. NYFGBY 4X16mm2 from MDP Utama to DP-KANtoR 90,00 Mtr 278.789,50 230.710,66 20.763.959,04 90,00 230.710,66 20.763.959,04 230.710,66 - 230.710,66 - 90,00 20.763.959,04
j. NYFGBY 4X16mm2 from MDP Utama to DP-R. Manajer 50,00 Mtr 278.789,50 230.710,66 11.535.532,80 50,00 230.710,66 11.535.532,80 230.710,66 - 230.710,66 - 50,00 11.535.532,80
k. NYFGBY 4X16mm2 from MDP Utama to DP-R. Pengawas 60,00 Mtr 278.789,50 230.710,66 13.842.639,36 60,00 230.710,66 13.842.639,36 230.710,66 - 230.710,66 - 60,00 13.842.639,36
l. NYFGBY 4X16mm2 from MDP Utama to DP-R. Pekerja 50,00 Mtr 278.789,50 230.710,66 11.535.532,80 50,00 230.710,66 11.535.532,80 230.710,66 - 230.710,66 - 50,00 11.535.532,80
m. NYFGBY 2X10mm2 from DP.Pekerja to R.Pekerja 75,00 Mtr 163.972,60 230.710,66 17.303.299,20 75,00 163.972,60 17.303.299,20 163.972,60 - 163.972,60 - 75,00 17.303.299,20
n. NYFGBY 2X10mm2 from Toilet 75,00 Mtr 163.972,60 230.710,66 17.303.299,20 75,00 163.972,60 17.303.299,20 163.972,60 - 163.972,60 - 75,00 17.303.299,20
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )
5 Lampu Jalan
a. Lampu PJU SOLAR CELL 100W ALL IN ONE, t=9.0 meter (lengkap dengan 50,00 set 10.211.784,00 8.000.000,00 400.000.000,00 50,00 8.000.000,00 400.000.000,00 8.000.000,00 - 8.000.000,00 - 50,00 400.000.000,00
6 Commisioning 1,00 LS 40.000.000,00 20.000.000,00 20.000.000,00 1,00 20.000.000,00 20.000.000,00 20.000.000,00 - 20.000.000,00 - 1,00 20.000.000,00
Jumlah D-16 1.424.519.745,28 Jumlah D-16 1.424.519.745,28 Jumlah D-16 - Jumlah D-16 - 1.424.519.745,28
D-17 JALAN LINGKUNGAN DAN DRAINASE
I JALAN LINGKUNGAN
a. Pengukuran dan pematokan 591,00 m' 270,27 35.000,00 20.685.000,00 2.187,60 270,27 21.116.513,08 270,27 - 270,27 - 2.187,60 21.116.513,08
Sub Jumlah B-17-I-1 20.685.000,00 Sub Jumlah B-17-I-1 21.116.513,08 Sub Jumlah B-17-I-1 - Sub Jumlah B-17-I-1 - 21.116.513,08
2 Pekerjaan Tanah
a. Penyiapan badan jalan (CBR > 6%) 2.976,00 m² 10.536,25 38.825,51 115.544.715,87 2.187,60 38.825,51 84.934.684,29 38.825,51 - 38.825,51 - 2.187,60 84.934.684,29
b. Galian tanah (badan jalan) 1.339,20 m³ 30.150,36 38.346,52 51.353.663,79 984,42 38.346,52 37.749.084,31 38.346,52 - 38.346,52 - 984,42 37.749.084,31
c. Urugan tanah dan dipadatkan (bahu) 217,00 m³ 73.012,50 87.189,70 18.920.164,03 378,44 87.189,70 32.996.417,31 87.189,70 - 87.189,70 - 378,44 32.996.417,31
3 Pekerjaan Perkerasan Berbutir
a. Agregat Kelas A 834,60 m³ 702.166,48 125.000,00 104.325.000,00 844,19 125.000,00 105.523.200,00 125.000,00 - 125.000,00 - 844,19 105.523.200,00
b. Agregat Kelas S 111,00 m³ 652.824,88 136.000,00 15.096.000,00 154,82 136.000,00 21.055.248,00 136.000,00 - 136.000,00 - 154,82 21.055.248,00
4 Pekerjaan Perkerasan Aspal
a. Lapis Perekat - Aspal Emulsi 927,40 ltr 36.130,82 145.000,00 134.473.000,00 1.379,11 36.130,82 150.793.472,05 36.130,82 - 36.130,82 - 1.379,11 150.793.472,05
b. Laston Lapis Aus (AC-WC) 252,40 ton 1.357.614,14 32.000,00 8.076.800,00 363,72 32.000,00 11.639.040,00 32.000,00 - 32.000,00 - 363,72 11.639.040,00
c. Bahan anti pengelupasan 46,20 kg 130.295,00 115.000,00 5.313.000,00 61,10 115.000,00 7.027.070,40 115.000,00 - 115.000,00 - 61,10 7.027.070,40
Sub Jumlah B-17-I 473.787.343,70 Sub Jumlah B-17-I 472.834.729,44 Sub Jumlah B-17-I - Sub Jumlah B-17-I - 472.834.729,44
II JALAN PRODUKSI
a. Pengukuran dan pematokan 1.842,40 m² 270,27 35.000,00 64.484.000,00 1.927,64 270,27 64.507.037,81 270,27 - 270,27 - 1.927,64 64.507.037,81
Sub Jumlah D-17-II-1 64.484.000,00 Sub Jumlah D-17-II-1 64.507.037,81 Sub Jumlah D-17-II-1 - Sub Jumlah D-17-II-1 - 64.507.037,81
2 Pekerjaan Tanah dan Pondasi Jalan
a. Penyiapan badan jalan (CBR > 6%) 2.697,80 m³ 10.536,25 38.825,51 104.743.459,17 2.828,56 10.536,25 106.121.179,35 10.536,25 - 10.536,25 - 2.828,56 106.121.179,35
b. Galian tanah (beton pengunci) 24,40 m³ 30.150,36 38.346,52 935.655,16 25,78 30.150,36 977.232,51 30.150,36 - 30.150,36 - 25,78 977.232,51
c. Pasir urug (beton pengunci) 81,30 m³ 318.175,00 87.189,70 7.088.522,28 12,89 87.189,70 1.123.831,59 87.189,70 - 87.189,70 - 12,89 1.123.831,59
3 Pekerjaan Jalan Paving Block
a. Pasangan Paving Block tebal 6 cm 2.264,40 m² 169.499,55 184.645,27 418.110.754,06 2.828,56 169.499,55 513.735.620,19 169.499,55 - 169.499,55 - 2.828,56 513.735.620,19
b. Pekerjaan beton pengunci K-175, 10x15 cm 24,40 m³ 1.334.192,73 903.884,03 22.054.770,27 27,63 903.884,03 24.973.502,18 903.884,03 - 903.884,03 - 27,63 24.973.502,18
c. Pasir urug (lantai kerja jalan) 134,90 m³ 318.175,00 148.694,09 20.058.833,12 141,43 148.694,09 21.029.508,16 148.694,09 - 148.694,09 - 141,43 21.029.508,16
Sub Jumlah D-17-II 637.475.994,07 Sub Jumlah D-17-II 732.467.911,79 Sub Jumlah D-17-II - Sub Jumlah D-17-II - 732.467.911,79
III DRAINASE
1 Pekerjaan Drainase (tipikal drainase D-30/40)
a. Pengukuran dan pematokan 1.333,40 m' 270,27 35.000,00 46.669.000,00 1.296,89 270,27 46.659.132,44 270,27 - 270,27 - 1.296,89 46.659.132,44
b. Galian Tanah 605,00 m³ 30.150,36 38.346,52 23.199.646,50 588,46 38.346,52 22.565.542,16 38.346,52 - 38.346,52 - 588,46 22.565.542,16
c. Pasir urug t=5cm 43,30 m³ 318.175,00 148.694,09 6.438.454,22 42,15 148.694,09 6.267.296,17 148.694,09 - 148.694,09 - 42,15 6.267.296,17
d. Lantai kerja beton campuran 1:3:5 80,00 m³ 1.058.312,20 697.535,10 55.802.807,81 77,81 697.535,10 54.277.577,56 697.535,10 - 697.535,10 - 77,81 54.277.577,56
e. Pasangan batu 1/2 bata dinding bangunan camp. 1 : 4 1.238,70 m³ 149.462,50 117.372,93 145.389.848,89 1.037,51 117.372,93 121.775.823,77 117.372,93 - 117.372,93 - 1.037,51 121.775.823,77
f. Plasteran + Acian camp 1:4 1.703,20 m² 64.055,64 62.838,34 107.026.253,88 1.426,58 62.838,34 89.643.850,53 62.838,34 - 62.838,34 - 1.426,58 89.643.850,53
g. Balok pengaku uk 10x15 120,00 m' 113.421,78 97.596,29 11.711.555,12 98,00 97.596,29 9.564.436,68 97.596,29 - 97.596,29 - 98,00 9.564.436,68
Sub Jumlah D-17-III-1 396.237.566,41 Sub Jumlah D-17-III-1 350.753.659,31 Sub Jumlah D-17-III-1 - Sub Jumlah D-17-III-1 - 350.753.659,31
a. Pengukuran dan pematokan 386,40 m' 270,27 35.000,00 13.524.000,00 25,95 270,27 13.426.581,18 1.399,06 270,27 378.123,95 270,27 - 1.425,01 13.804.705,12
b. Galian Tanah 289,80 m³ 30.150,36 38.346,52 11.112.822,41 19,46 38.346,52 746.319,21 1.049,30 38.346,52 40.236.815,00 38.346,52 - 1.068,76 40.983.134,21
c. Pasir urug t=5cm 14,50 m³ 318.175,00 148.694,09 2.156.064,35 0,97 148.694,09 144.697,94 52,46 148.694,09 7.801.198,41 148.694,09 - 53,44 7.945.896,34
d. Lantai kerja beton campuran 1:3:5 27,00 m³ 1.058.312,20 697.535,10 18.833.447,64 1,82 697.535,10 1.267.072,50 97,93 697.535,10 68.312.541,76 697.535,10 - 99,75 69.579.614,26
e. Pasangan batu 1/2 bata dinding bangunan camp. 1 : 4 463,70 m³ 149.462,50 117.372,93 54.425.827,83 31,14 117.372,93 3.654.993,05 1.678,87 117.372,93 197.054.126,41 117.372,93 - 1.710,01 200.709.119,46
f. Plasteran + Acian camp 1:4 579,60 m² 64.055,64 62.838,34 36.421.099,55 38,93 62.838,34 2.445.982,23 2.098,59 62.838,34 131.871.903,55 62.838,34 - 2.137,52 134.317.885,78
g. Balok pengaku uk 10x15 41,00 m' 113.421,78 97.596,29 4.001.448,00 3,00 97.596,29 292.788,88 140,00 97.596,29 13.663.480,97 97.596,29 - 143,00 13.956.269,85
Sub Jumlah D-17-III-2 140.474.709,76 Sub Jumlah D-17-III-2 21.978.434,99 Sub Jumlah D-17-III-2 459.318.190,03 Sub Jumlah D-17-III-2 - 481.296.625,02
a. Pengukuran dan pematokan 551,90 m' 270,27 35.000,00 19.316.500,00 1.147,48 270,27 19.477.467,41 270,27 - (914,47) 270,27 (247.153,81) 233,01 19.230.313,60
b. Galian Tanah 551,90 m³ 30.150,36 38.346,52 21.163.446,12 1.147,48 30.150,36 39.120.398,72 30.150,36 - (914,47) 30.150,36 (27.571.601,54) 233,01 11.548.797,18
c. Pasir urug t=5cm 30,40 m³ 318.175,00 148.694,09 4.520.300,42 63,11 148.694,09 9.384.292,37 148.694,09 - (50,30) 148.694,09 (7.478.695,79) 12,82 1.905.596,58
d. Lantai kerja beton campuran 1:3:5 30,40 m³ 1.058.312,20 697.535,10 21.205.066,97 63,11 697.535,10 44.022.416,56 697.535,10 - (50,30) 697.535,10 (35.083.120,64) 12,82 8.939.295,92
e. Pasangan batu camp.1:4 662,30 m³ 960.443,00 117.372,93 77.736.091,80 1.376,98 117.372,93 161.619.708,21 117.372,93 - (1.097,36) 117.372,93 (128.800.828,40) 279,61 32.818.879,82
f. Plesteran+Acian kepalaan 441,50 m² 64.055,64 62.838,34 27.743.125,34 917,98 62.838,34 57.684.587,03 62.838,34 - (731,58) 62.838,34 (45.971.018,50) 186,41 11.713.568,54
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )
g. Pipa suling PVC Ø 2'' 200,00 m' 46.745,88 25.000,00 5.000.000,00 402,00 25.000,00 10.050.000,00 25.000,00 - (320,00) 25.000,00 (8.000.000,00) 82,00 2.050.000,00
Sub Jumlah D-17-III-3 176.684.530,66 Sub Jumlah D-17-III-3 341.358.870,30 Sub Jumlah D-17-III-3 - Sub Jumlah D-17-III-3 (253.152.418,66) 88.206.451,64
a. Pengukuran dan pematokan 72,00 m' 270,27 35.000,00 2.520.000,00 76,12 270,27 2.521.113,51 270,27 - 270,27 - 76,12 2.521.113,51
b. Galian Tanah 208,30 m³ 30.150,36 38.346,52 7.987.580,77 220,18 38.346,52 8.443.026,26 38.346,52 - 38.346,52 - 220,18 8.443.026,26
c. Pasir urug t=5cm 6,10 m³ 318.175,00 148.694,09 907.033,97 6,47 148.694,09 962.080,52 148.694,09 - 148.694,09 - 6,47 962.080,52
d. Lantai kerja beton campuran 1:3:5 6,10 m³ 1.058.312,20 697.535,10 4.254.964,10 6,47 697.535,10 4.513.191,59 697.535,10 - 697.535,10 - 6,47 4.513.191,59
e. Pasangan batu camp.1:4 157,00 m³ 960.443,00 117.372,93 18.427.550,07 165,94 117.372,93 19.477.051,87 117.372,93 - 117.372,93 - 165,94 19.477.051,87
f. Plesteran+Acian kepalaan 72,00 m² 64.055,64 62.838,34 4.524.360,19 76,12 62.838,34 4.783.254,14 62.838,34 - 62.838,34 - 76,12 4.783.254,14
g. Pipa suling PVC Ø 2'' 40,00 m' 46.745,88 25.000,00 1.000.000,00 42,00 25.000,00 1.050.000,00 25.000,00 - 25.000,00 - 42,00 1.050.000,00
Sub Jumlah D-17-III-4 39.621.489,10 Sub Jumlah D-17-III-4 41.749.717,88 Sub Jumlah D-17-III-4 - Sub Jumlah D-17-III-4 - 41.749.717,88
a. Pengukuran dan pematokan 272,70 m' 270,27 35.000,00 9.544.500,00 - 35.000,00 - 270,27 - 35.000,00 - - -
b. Galian Tanah 1.818,20 m³ 30.150,36 38.346,52 69.721.648,38 - 38.346,52 - 38.346,52 - 38.346,52 - - -
c. Pasir urug t=5cm 29,30 m³ 318.175,00 148.694,09 4.356.736,92 - 148.694,09 - 148.694,09 - 148.694,09 - - -
d. Lantai kerja beton campuran 1:3:5 29,30 m³ 1.058.312,20 697.535,10 20.437.778,36 - 697.535,10 - 697.535,10 - 697.535,10 - - -
e. Pasangan batu camp.1:4 1.289,90 m³ 960.443,00 117.372,93 151.399.342,92 - 117.372,93 - 117.372,93 - 117.372,93 - - -
f. Plesteran+Acian kepalaan 272,70 m² 64.055,64 62.838,34 17.136.014,23 - 62.838,34 - 62.838,34 - 62.838,34 - - -
g. Pipa suling PVC Ø 2'' 192,00 m' 46.745,88 25.000,00 4.800.000,00 - 25.000,00 - 25.000,00 - 25.000,00 - - -
Sub Jumlah D-17-III-5 277.396.020,81 Sub Jumlah D-17-III-5 - Sub Jumlah D-17-III-5 - Sub Jumlah D-17-III-5 - -
Sub Jumlah D-17-III 1.030.414.316,73 Sub Jumlah D-17-III 755.840.682,48 Sub Jumlah D-17-III 459.318.190,03 Sub Jumlah D-17-III (253.152.418,66) 962.006.453,85
IV PLAT DUIKER
1 Plat beton mutu K-225
a. Bekisting 253,80 m² 599.644,10 211.664,24 53.720.382,89 - 211.664,24 - 211.664,24 - 211.664,24 - - -
b. Plat beton mutu K-225 32,80 m³ 1.414.973,58 961.972,38 31.552.694,17 - 961.972,38 - 961.972,38 - 961.972,38 - - -
c. Pembesian 2.365,50 kg 15.594,34 12.881,66 30.471.565,06 - 12.881,66 - 12.881,66 - 12.881,66 - - -
Sub Jumlah D-17-IV-1 115.744.642,12 Sub Jumlah D-17-IV-1 - Sub Jumlah D-17-IV-1 - Sub Jumlah D-17-IV-1 - -
Sub Jumlah D-17-IV 115.744.642,12 Sub Jumlah D-17-IV - Sub Jumlah D-17-IV - Sub Jumlah D-17-IV - -
V JEMBATAN
a. Galian Tanah 72,60 m³ 49.330,94 45.000,00 3.267.000,00 129,45 45.000,00 5.825.250,00 45.000,00 - 45.000,00 - 129,45 5.825.250,00
b. Timbunan Pilihan dari sumber galian 41,00 m³ 19.180,58 65.000,00 2.665.000,00 62,93 65.000,00 4.090.125,00 65.000,00 - 65.000,00 - 62,93 4.090.125,00
c. Bekisting 139,60 m² 599.644,10 65.000,00 9.074.000,00 129,09 65.000,00 8.390.980,00 65.000,00 - 65.000,00 - 129,09 8.390.980,00
d. Beton mutu fc’30 MPa (lantai jembatan) 9,10 m³ 1.594.055,19 1.116.294,95 10.158.284,02 9,00 1.116.294,95 10.041.073,05 1.116.294,95 - 1.116.294,95 - 9,00 10.041.073,05
e. Beton mutu f’c = 19,3 Mpa 43,40 m³ 1.414.973,58 961.972,38 41.749.601,43 87,42 961.972,38 84.092.258,83 961.972,38 - 961.972,38 - 87,42 84.092.258,83
f. Beton mutu f’= 9,8 Mpa 2,10 m³ 1.286.618,72 110.972,29 233.041,82 2,85 110.972,29 316.160,07 110.972,29 - 110.972,29 - 2,85 316.160,07
g. Pasir 2,10 m³ 318.175,00 148.694,09 312.257,59 3,67 148.694,09 546.079,06 148.694,09 - 148.694,09 - 3,67 546.079,06
h. Pembesian 4.936,40 m³ 15.594,34 12.881,66 63.589.022,95 5.809,73 12.881,66 74.838.962,46 12.881,66 - 12.881,66 - 5.809,73 74.838.962,46
j. Railling Jembatan, Pipa GIP 3" 25,90 m 294.498,68 125.000,00 3.237.500,00 23,60 125.000,00 2.950.000,00 125.000,00 - 125.000,00 - 23,60 2.950.000,00
k. Base plate 188,40 kg 48.550,70 25.513,50 4.806.743,13 188,40 25.513,50 4.806.743,13 25.513,50 - 25.513,50 - 188,40 4.806.743,13
l. Anchor Bolt dia 22 14,30 kg 51.099,68 25.513,50 364.843,03 14,33 25.513,50 365.557,41 25.513,50 - 25.513,50 - 14,33 365.557,41
Sub Jumlah D-17-V 139.457.293,97 Sub Jumlah D-17-V 196.263.189,00 Sub Jumlah D-17-V - Sub Jumlah D-17-V - 196.263.189,00
Jumlah D-17 2.396.879.590,59 Jumlah D-17 2.157.406.512,73 Jumlah D-17 459.318.190,03 Jumlah D-17 (253.152.418,66) 2.363.572.284,09
D-18 POS KEAMANAN, GERBANG GAPURA, PAPAN NAMA DAN PAGAR DEPAN - - -
I POS KEAMANAN DAN GERBANG GAPURA - - -
1 Pekerjaan Persiapan - - -
a. Pengukuran dan pemasangan bouwplank 27,00 m' 63.046,50 35.000,00 945.000,00 27,00 35.000,00 945.000,00 35.000,00 - 35.000,00 - 27,00 945.000,00
Sub Jumlah B-18-I-1 945.000,00 Sub Jumlah B-18-I-1 945.000,00 Sub Jumlah B-18-I-1 - Sub Jumlah B-18-I-1 - 945.000,00
2 Pekerjaan Tanah dan Pondasi - - - - - - -
d. Pas. Batu Kali 1:4 5,50 m³ 960.443,00 117.372,93 645.551,12 5,50 117.372,93 645.551,12 117.372,93 - 117.372,93 - 5,50 645.551,12
Sub Jumlah D-18-I-2 5.267.436,05 Sub Jumlah D-18-I-2 5.267.436,05 Sub Jumlah D-18-I-2 - Sub Jumlah D-18-I-2 - 5.267.436,05
3 Pekerjaan Beton
a. Pondasi telapak beton bertulang P1
Pembesian 614,80 kg 15.594,34 12.881,66 7.919.644,14 614,80 12.881,66 7.919.644,14 12.881,66 - 12.881,66 - 614,80 7.919.644,14
b. Pondasi telapak beton bertulang P2 - - - - - - -
Bekisting untuk pondasi telapak 9,00 m² 127.937,70 110.972,29 998.750,65 9,00 110.972,29 998.750,65 110.972,29 - 110.972,29 - 9,00 998.750,65
Pembesian 150,10 kg 15.594,34 12.881,66 1.933.537,06 150,10 12.881,66 1.933.537,06 12.881,66 - 12.881,66 - 150,10 1.933.537,06
c. Balok sloof beton bertulang 15x20 - - - - - - -
Pembesian 67,10 kg 15.594,34 12.881,66 864.359,34 67,10 12.881,66 864.359,34 12.881,66 - 12.881,66 - 67,10 864.359,34
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )
d. Kolom praktis beton bertulang 11x11 27,50 kg 92.249,12 950.000,00 26.125.000,00 27,50 92.249,12 26.125.000,00 92.249,12 - 92.249,12 - 27,50 26.125.000,00
e. Ring balok beton bertulang 10x15 23,80 m' 113.421,78 1.500.000,00 35.700.000,00 23,80 113.421,78 35.700.000,00 113.421,78 - 113.421,78 - 23,80 35.700.000,00
f. Balok latei beton bertulang 10x15 6,90 m' 113.421,78 1.500.000,00 10.350.000,00 6,90 113.421,78 10.350.000,00 113.421,78 - 113.421,78 - 6,90 10.350.000,00
g. Slab Atas beton bertulang - - - - - - -
Bekisting untuk slab 21,60 m² 599.644,10 110.972,29 2.397.001,56 21,60 110.972,29 2.397.001,56 110.972,29 - 110.972,29 - 21,60 2.397.001,56
Pembesian 89,90 kg 15.594,34 12.881,66 1.158.061,17 89,90 12.881,66 1.158.061,17 12.881,66 - 12.881,66 - 89,90 1.158.061,17
5 Pekerjaan Pintu & Jendela
a. P2 Pintu kayu 1 daun swing, kusen aluminium, uk 80x210 1,00 unit 3.819.815,81 3.052.805,53 3.052.805,53 1,00 3.052.805,53 3.052.805,53 3.052.805,53 - 3.052.805,53 - 1,00 3.052.805,53
c. J10 Jendela aluminium+kaca 5 mm, kusen aluminium, 2 daun+bovenlight;kaca
2,00 unit 1.881.368,20 3.500.000,00 7.000.000,00 2,00 1.881.368,20 7.000.000,00 1.881.368,20 - 1.881.368,20 - 2,00 7.000.000,00
d. J11 Jendela aluminium+kaca 5 mm, kusen aluminium, 2 daun+bovenlight;kaca
2,00 unit 1.881.368,20 2.450.000,00 4.900.000,00 2,00 1.881.368,20 4.900.000,00 1.881.368,20 - 1.881.368,20 - 2,00 4.900.000,00
a. Kuda kuda Pipa Baja 1'' 619,60 kg 37.547,28 46.107,70 28.568.330,03 619,60 46.107,70 28.568.330,03 46.107,70 - 46.107,70 - 619,60 28.568.330,03
b. Kolom Pipa Baja 5'' 111,90 kg 37.547,28 46.107,70 5.159.451,47 111,90 46.107,70 5.159.451,47 46.107,70 - 46.107,70 - 111,90 5.159.451,47
c. Rangka Hollow 50x100 814,30 kg 40.781,82 25.513,50 20.775.641,88 814,30 25.513,50 20.775.641,88 25.513,50 - 25.513,50 - 814,30 20.775.641,88
d. Bracket siku 40x40 12,10 kg 40.781,82 25.513,50 308.713,33 12,10 25.513,50 308.713,33 25.513,50 - 25.513,50 - 12,10 308.713,33
e. Base Plat Kuda kuda t=10mm 58,90 kg 48.550,70 25.513,50 1.502.745,07 58,90 25.513,50 1.502.745,07 25.513,50 - 25.513,50 - 58,90 1.502.745,07
f. Base Plat Kolom t=10mm 9,60 kg 48.550,70 25.513,50 244.929,59 9,60 25.513,50 244.929,59 25.513,50 - 25.513,50 - 9,60 244.929,59
g. Baut HTB ∅19 c/w Nut & Washers 96,00 bh 48.550,70 25.513,50 2.449.295,86 96,00 25.513,50 2.449.295,86 25.513,50 - 25.513,50 - 96,00 2.449.295,86
h. Anchor Bolt ∅19x600 72,00 bh 48.550,70 25.513,50 1.836.971,90 72,00 25.513,50 1.836.971,90 25.513,50 - 25.513,50 - 72,00 1.836.971,90
i. Kabel Ø8 40,00 m' 124.366,00 25.000,00 1.000.000,00 40,00 25.000,00 1.000.000,00 25.000,00 - 25.000,00 - 40,00 1.000.000,00
7 Pekerjaan Atap
a. Atap Spandek Long Span 46,20 m² 306.460,00 310.359,54 14.338.610,77 46,20 306.460,00 14.338.610,77 306.460,00 - 306.460,00 - 46,20 14.338.610,77
b. ACP 4 mm 266,10 m² 1.621.670,76 564.000,00 150.080.400,00 266,10 564.000,00 150.080.400,00 564.000,00 - 564.000,00 - 266,10 150.080.400,00
c. Solar Tuff Corrugated Transparant Polycarbonate Sheet 26,50 m² 392.341,05 532.515,54 14.111.661,82 26,50 392.341,05 14.111.661,82 392.341,05 - 392.341,05 - 26,50 14.111.661,82
g. Plint Lantai 60x10 36,40 m 46.094,66 98.000,00 3.567.200,00 36,40 46.094,66 3.567.200,00 46.094,66 - 46.094,66 - 36,40 3.567.200,00
9 Pekerjaan Plafon
b. Plafon Kalsiboard 3.5 mm rangka furing 4,20 m² 149.036,25 160.889,34 675.735,24 4,20 149.036,25 675.735,24 149.036,25 - 149.036,25 - 4,20 675.735,24
c. List Gypsum 21,00 m' 34.336,50 24.463,37 513.730,84 21,00 24.463,37 513.730,84 24.463,37 - 24.463,37 - 21,00 513.730,84
a. Pengecetan dinding exterior 31,40 m² 46.721,13 34.653,32 1.088.114,12 31,40 34.653,32 1.088.114,12 34.653,32 - 34.653,32 - 31,40 1.088.114,12
b. Pengecetan dinding interior 47,30 m² 37.663,45 27.586,92 1.304.861,12 47,30 27.586,92 1.304.861,12 27.586,92 - 27.586,92 - 47,30 1.304.861,12
Sub Jumlah D-18-I-10 2.392.975,24 Sub Jumlah D-18-I-10 2.392.975,24 Sub Jumlah B-18-I-10 - Sub Jumlah B-18-I-10 - 2.392.975,24
a. MCB plus BOX MCB 1 Pole 2A 1,00 Unit 111.941,50 5.000.000,00 5.000.000,00 1,00 111.941,50 5.000.000,00 111.941,50 - 111.941,50 - 1,00 5.000.000,00
b. NYM 2X2,5MM2 50,00 m' 29.688,45 125.000,00 6.250.000,00 50,00 29.688,45 6.250.000,00 29.688,45 - 29.688,45 - 50,00 6.250.000,00
d. Downlight LED 11W 1,00 set 305.176,58 189.000,00 189.000,00 1,00 189.000,00 189.000,00 189.000,00 - 189.000,00 - 1,00 189.000,00
e. Exhaust Fan Plafon 1,00 set 1.176.018,25 1.560.000,00 1.560.000,00 1,00 1.176.018,25 1.560.000,00 1.176.018,25 - 1.176.018,25 - 1,00 1.560.000,00
f. Stop Kontak Dinding 1 ph, 200 W 2,00 set 377.772,31 126.000,00 252.000,00 2,00 126.000,00 252.000,00 126.000,00 - 126.000,00 - 2,00 252.000,00
g. Saklar Ganda 3,00 set 91.795,57 55.000,00 165.000,00 3,00 55.000,00 165.000,00 55.000,00 - 55.000,00 - 3,00 165.000,00
12 Pekerjaan Septic Tank (1,3x2,45x2)
a. Galian tanah 5,90 m³ 30.150,36 38.346,52 226.244,49 5,90 30.150,36 226.244,49 30.150,36 - 30.150,36 - 5,90 226.244,49
b. Pasangan batu 1/2 bata dinding bangunan camp. 1 : 4 14,20 m² 149.462,50 25.000,00 355.000,00 14,20 25.000,00 355.000,00 25.000,00 - 25.000,00 - 14,20 355.000,00
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )
f. Plat beton bertulang - - - - - - - - -
- Bekisting untuk plat 6,90 m² 599.644,10 211.664,24 1.460.483,22 6,90 211.664,24 1.460.483,22 211.664,24 - 211.664,24 - 6,90 1.460.483,22
- Beton mutu f'c 19,3 Mpa 0,90 m³ 1.414.973,58 961.972,38 865.775,14 0,90 961.972,38 865.775,14 961.972,38 - 961.972,38 - 0,90 865.775,14
- Pembesian 37,90 kg 15.594,34 12.881,66 488.214,89 37,90 12.881,66 488.214,89 12.881,66 - 12.881,66 - 37,90 488.214,89
g. Ijuk 1,10 m² 153.202,50 56.000,00 61.600,00 1,10 56.000,00 61.600,00 56.000,00 - 56.000,00 - 1,10 61.600,00
h. pasir 0,90 m³ 318.175,00 125.400,00 112.860,00 0,90 125.400,00 112.860,00 125.400,00 - 125.400,00 - 0,90 112.860,00
i. Batu kerikil 0,70 m³ 552.337,50 147.000,00 102.900,00 0,70 147.000,00 102.900,00 147.000,00 - 147.000,00 - 0,70 102.900,00
Jumlah D-18-I 431.377.135,92 Jumlah D-18-I 431.377.135,92 Jumlah D-18-I - Jumlah D-18-I - 431.377.135,92
II PAGAR DEPAN
1 Persiapan
a. Pengukuran dan pemasangan bouwplank 292,00 m2 63.046,50 35.000,00 10.220.000,00 292,00 35.000,00 10.220.000,00 35.000,00 - 35.000,00 - 292,00 10.220.000,00
Sub Jumlah D-18-II.1 10.220.000,00 Sub Jumlah D-18-II.1 10.220.000,00 Sub Jumlah D-18-II.1 - Sub Jumlah D-18-II.1 - 10.220.000,00
d. Pembongkaran Pasangan Batu Eksisting 21,00 m³ 272.580,00 168.970,56 3.548.381,76 21,00 168.970,56 3.548.381,76 168.970,56 - 168.970,56 - 21,00 3.548.381,76
3 Pekerjaan Beton
a. Pondasi telapak beton bertulang tipe 1
Pembesian 526,00 kg 15.594,34 12.881,66 6.775.752,79 526,00 12.881,66 6.775.752,79 12.881,66 - 12.881,66 - 526,00 6.775.752,79
b. Pondasi telapak beton bertulang tipe 2 - - - - - - - - -
Pembesian 278,50 kg 15.594,34 12.881,66 3.587.542,11 278,50 12.881,66 3.587.542,11 12.881,66 - 12.881,66 - 278,50 3.587.542,11
c. Sloof beton bertulang uk 15x20 tipe 1 - - - - - - - - -
Pembesian 65,40 kg 15.594,34 12.881,66 842.460,52 65,40 12.881,66 842.460,52 12.881,66 - 12.881,66 - 65,40 842.460,52
d. Sloof beton bertulang uk 15x20 tipe 3 - - - - - - - - -
Pembesian 163,00 kg 15.594,34 12.881,66 2.099.710,47 163,00 12.881,66 2.099.710,47 12.881,66 - 12.881,66 - 163,00 2.099.710,47
e. Kolom Praktis beton bertulang tipe 1 uk 11x11 34,00 m' 92.249,12 1.500.000,00 51.000.000,00 34,00 92.249,12 51.000.000,00 92.249,12 - 92.249,12 - 34,00 51.000.000,00
f. Kolom Praktis beton bertulang tipe 2 uk 11x11 18,00 m' 92.249,12 1.500.000,00 27.000.000,00 18,00 92.249,12 27.000.000,00 92.249,12 - 92.249,12 - 18,00 27.000.000,00
b. Plasteran + Acian camp 1:4 110,70 m² 64.055,64 35.000,00 3.874.500,00 110,70 35.000,00 3.874.500,00 35.000,00 - 35.000,00 - 110,70 3.874.500,00
c. Plesteran Relief 58,50 m² 165.005,28 124.000,00 7.254.000,00 58,50 124.000,00 7.254.000,00 124.000,00 - 124.000,00 - 58,50 7.254.000,00
5 Pekerjaan Struktur
a. Pagar Hollow 100x100 5.489,60 Kg 40.781,82 25.513,50 140.058.901,69 5.489,60 25.513,50 140.058.901,69 25.513,50 - 25.513,50 - 5.489,60 140.058.901,69
Sub Jumlah D-18-II 298.028.179,87 Sub Jumlah D-18-II 298.028.179,87 Sub Jumlah D-18-II - Sub Jumlah D-18-II - 298.028.179,87
III PAPAN NAMA
1 Persiapan
a. Pengukuran dan pemasangan bouwplank 23,00 m' 63.046,50 35.000,00 805.000,00 23,00 35.000,00 805.000,00 35.000,00 - 35.000,00 - 23,00 805.000,00
Sub Jumlah D-18-III.1 805.000,00 Sub Jumlah D-18-III.1 805.000,00 Sub Jumlah D-18-III.1 - Sub Jumlah D-18-III.1 - 805.000,00
d. Pas. Batu Kali 1:4 2,60 m³ 960.443,00 168.970,56 439.323,46 2,60 168.970,56 439.323,46 168.970,56 - 168.970,56 - 2,60 439.323,46
f. Pasangan Roolag Bata 1,10 m³ 1.272.634,00 125.000,00 137.500,00 1,10 125.000,00 137.500,00 125.000,00 - 125.000,00 - 1,10 137.500,00
Sub Jumlah D-18-III.2 1.214.383,83 Sub Jumlah D-18-III.2 1.214.383,83 Sub Jumlah D-18-III.2 - Sub Jumlah D-18-III.2 - 1.214.383,83
3 Pekerjaan Beton
a. Sloof beton bertulang uk 15x20 tipe 1
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )
Pembesian 31,20 kg 15.594,34 12.881,66 401.907,77 31,20 12.881,66 401.907,77 12.881,66 - 12.881,66 - 31,20 401.907,77
b. Pasangan batu 1 bata lapis batu alam susun sirih camp. 1 : 4 18,40 m² 277.860,00 184.000,00 3.385.600,00 18,40 184.000,00 3.385.600,00 184.000,00 - 184.000,00 - 18,40 3.385.600,00
6 Pekerjaan lain lain
a. Tulisan "Nurseri Perkebunan Cianjur" 1,00 Ls 34.003.200,00 4.500.000,00 4.500.000,00 1,00 4.500.000,00 4.500.000,00 4.500.000,00 - 4.500.000,00 - 1,00 4.500.000,00
Sub Jumlah D-18-III 15.195.407,41 Sub Jumlah D-18-III 15.195.407,41 Sub Jumlah D-18-III - Sub Jumlah D-18-III - 15.195.407,41
D-19 PAGAR KELILING
1 Pekerjaan Pagar BRC
a. Pembersihan lahan 1.046,00 m³ 17.931,99 43.575,59 45.580.071,83 1.046,00 17.931,99 45.580.071,83 17.931,99 - 17.931,99 - 1.046,00 45.580.071,83
b. Galian tanah untuk pondasi 10,50 m³ 30.150,36 129.640,83 1.361.228,72 10,50 30.150,36 1.361.228,72 30.150,36 - 30.150,36 - 10,50 1.361.228,72
c. Urugan pasir untuk pondasi 0,90 m³ 318.175,00 112.129,88 100.916,89 0,90 112.129,88 100.916,89 112.129,88 - 112.129,88 - 0,90 100.916,89
d. Pondasi Beton campuran 1:3:5 10,50 m² 1.058.312,20 168.970,56 1.774.190,88 10,50 168.970,56 1.774.190,88 168.970,56 - 168.970,56 - 10,50 1.774.190,88
e. Pemasangan Pagar BRC tinggi 90 cm 941,40 m² 150.000,00 65.000,00 61.191.000,00 941,40 65.000,00 61.191.000,00 65.000,00 - 65.000,00 - 941,40 61.191.000,00
f. Tiang penyangga pagar, pipa baja 1.5'' 4.735,00 kg 37.547,28 85.000,00 402.475.000,00 4.735,00 37.547,28 402.475.000,00 37.547,28 - 37.547,28 - 4.735,00 402.475.000,00
g. Pengelasan tiang pagar 87,20 m' 201.520,00 152.000,00 13.254.400,00 87,20 152.000,00 13.254.400,00 152.000,00 - 152.000,00 - 87,20 13.254.400,00
2 Pekerjaan Pagar BRC Perbatasan PT. Cibadak Agri - - - - - - -
a. Pembersihan lahan - m³ 17.931,99 43.575,59 - 333,00 17.931,99 5.971.353,00 17.931,99 - 17.931,99 - 333,00 5.971.353,00
b. Galian tanah untuk pondasi - m³ 30.150,36 129.640,83 - 3,34 30.150,36 100.581,61 30.150,36 - 30.150,36 - 3,34 100.581,61
c. Urugan pasir untuk pondasi - m³ 318.175,00 112.129,88 - 0,28 112.129,88 31.172,11 112.129,88 - 112.129,88 - 0,28 31.172,11
d. Pondasi Beton campuran 1:3:5 - m² 1.058.312,20 168.970,56 - 3,34 168.970,56 563.685,79 168.970,56 - 168.970,56 - 3,34 563.685,79
e. Pagar BRC uk 120x240 8mm m² 150.000,00 72.434,36 - 1.255,20 72.434,36 90.919.603,45 72.434,36 - 72.434,36 - 1.255,20 90.919.603,45
f. Pemasangan Pagar BRC tinggi 90 cm - m² 150.000,00 65.000,00 - 299,70 65.000,00 46.753.200,00 65.000,00 - 65.000,00 - 299,70 46.753.200,00
g. Tiang penyangga pagar, pipa baja 1.5'' - kg 37.547,28 85.000,00 - 3.616,38 37.547,28 67.642.548,89 37.547,28 - 37.547,28 - 3.616,38 67.642.548,89
h. Pengelasan tiang pagar - m' 201.520,00 152.000,00 - 66,60 152.000,00 10.123.200,00 152.000,00 - 152.000,00 - 66,60 10.123.200,00
2 Pekerjaan Pagar BRC Embung - - - - - - -
e. Pagar BRC uk 120x240 8mm m² 107.057,72 72.434,36 - 226,80 72.434,36 16.428.111,90 72.434,36 - 72.434,36 - 226,80 16.428.111,90
g. Tiang penyangga pagar, pipa baja 1.5'' - kg 37.547,28 65.000,00 - 857,94 37.547,28 32.213.312,24 37.547,28 - 37.547,28 - 857,94 32.213.312,24
2 Pekerjaan Pagar BRC Reservoir - - - - - - -
e. Pagar BRC uk 120x240 8mm m² 107.057,72 72.434,36 - 106,08 72.434,36 7.683.836,47 72.434,36 - 72.434,36 - 106,08 7.683.836,47
g. Tiang penyangga pagar, pipa baja 1.5'' - kg 37.547,28 65.000,00 - 401,82 37.547,28 15.087.247,50 37.547,28 - 37.547,28 - 401,82 15.087.247,50
Sub Jumlah D-19-2 - Sub Jumlah D-19-2 222.105.344,84 Sub Jumlah D-19-2 - Sub Jumlah D-19-2 - 299.072.554,03
D-20 PARKIR DAN LANSKAP
1 Parkir 1 dan Parkir 2
a. Pemadatan subgrade 108,00 m³ 19.180,58 125.000,00 13.500.000,00 108,00 19.180,58 13.500.000,00 19.180,58 - 19.180,58 - 108,00 13.500.000,00
c. Pasir urug (beton pengunci) 0,40 m³ 318.175,00 98.000,00 39.200,00 0,40 98.000,00 39.200,00 98.000,00 - 98.000,00 - 0,40 39.200,00
d. jalan paving t = 6 cm 308,00 m² 169.499,55 145.000,00 44.660.000,00 308,00 145.000,00 44.660.000,00 145.000,00 - 145.000,00 - 308,00 44.660.000,00
e. Pekerjaan Beton Pengunci mutu f’ = 14,5 Mpa - - - - - - - - -
Beton mutu f’ = 14,5 Mpa 1,50 m³ 1.334.192,73 211.664,24 317.496,35 1,50 211.664,24 317.496,35 211.664,24 - 211.664,24 - 1,50 317.496,35
Bekisting 17,40 m² 127.937,70 961.972,38 16.738.319,47 17,40 127.937,70 16.738.319,47 127.937,70 - 127.937,70 - 17,40 16.738.319,47
f. Pipa baja 2.5'' 229,50 kg 37.547,28 12.881,66 2.956.340,81 229,50 12.881,66 2.956.340,81 12.881,66 - 12.881,66 - 229,50 2.956.340,81
g. Pengecetan epoxi pipa baja 2.5'' 10,60 m² 141.360,89 25.000,00 265.000,00 10,60 25.000,00 265.000,00 25.000,00 - 25.000,00 - 10,60 265.000,00
2 Halaman Rumah Manajer
a. Beton Pengunci
Pasir urug 0,20 m³ 318.175,00 98.000,00 19.600,00 0,20 98.000,00 19.600,00 98.000,00 - 98.000,00 - 0,20 19.600,00
Bekisting 1,30 m² 133.300,20 961.972,38 1.250.564,10 1,30 133.300,20 1.250.564,10 133.300,20 - 133.300,20 - 1,30 1.250.564,10
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )
Beton mutu f’ = 14,5 Mpa 0,70 m³ 1.334.192,73 211.664,24 148.164,96 0,70 211.664,24 148.164,96 211.664,24 - 211.664,24 - 0,70 148.164,96
b. Pasangan paving block t=6 cm 25,00 m² 169.499,55 145.000,00 3.625.000,00 25,00 145.000,00 3.625.000,00 145.000,00 - 145.000,00 - 25,00 3.625.000,00
c. Penanaman rumput gajah mini 2,80 m² 46.035,00 59.541,29 166.715,62 2,80 46.035,00 166.715,62 46.035,00 - 46.035,00 - 2,80 166.715,62
3 Halaman Rumah Pengawas
a. Beton Pengunci
Pasir urug 0,20 m³ 318.175,00 98.000,00 19.600,00 0,20 98.000,00 19.600,00 98.000,00 - 98.000,00 - 0,20 19.600,00
Bekisting 1,40 m² 133.300,20 961.972,38 1.346.761,34 1,40 133.300,20 1.346.761,34 133.300,20 - 133.300,20 - 1,40 1.346.761,34
Beton mutu f’ = 14,5 Mpa 0,70 m³ 1.334.192,73 211.664,24 148.164,96 0,70 211.664,24 148.164,96 211.664,24 - 211.664,24 - 0,70 148.164,96
d. Lampu Taman Outdoor 60W 1,00 set 1.228.735,75 250.000,00 250.000,00 1,00 250.000,00 250.000,00 250.000,00 - 250.000,00 - 1,00 250.000,00
4 Halaman Rumah Pekerja
a. Beton Pengunci
Pasir urug 0,30 m³ 318.175,00 98.000,00 29.400,00 0,30 98.000,00 29.400,00 98.000,00 - 98.000,00 - 0,30 29.400,00
Bekisting 2,20 m² 133.300,20 961.972,38 2.116.339,24 2,20 133.300,20 2.116.339,24 133.300,20 - 133.300,20 - 2,20 2.116.339,24
Beton mutu f’ = 14,5 Mpa 1,10 m³ 1.334.192,73 211.664,24 232.830,66 1,10 211.664,24 232.830,66 211.664,24 - 211.664,24 - 1,10 232.830,66
d. Lampu Taman Outdoor 60W 2,00 set 1.228.735,75 250.000,00 500.000,00 2,00 250.000,00 500.000,00 250.000,00 - 250.000,00 - 2,00 500.000,00
5 Lanskap Taman
a. Penanaman Bromelia Merah 27,00 phn 65.318,81 1.500.000,00 40.500.000,00 27,00 1.500.000,00 40.500.000,00 65.318,81 - 1.500.000,00 - 27,00 40.500.000,00
b. Penanaman Lidah Mertua, Tinggi 80 dan 90 CM 84,00 phn 109.593,81 650.000,00 54.600.000,00 84,00 650.000,00 54.600.000,00 109.593,81 - 650.000,00 - 84,00 54.600.000,00
c. Penanaman Pancing Pentul, Tinggi 60 dan 80 CM 23,00 phn 14.718,81 1.440.000,00 33.120.000,00 23,00 1.440.000,00 33.120.000,00 14.718,81 - 1.440.000,00 - 23,00 33.120.000,00
d. Penanaman Pucuk Merah, Tinggi 1 - 1.2 meter 7,00 phn 103.268,81 350.000,00 2.450.000,00 7,00 350.000,00 2.450.000,00 103.268,81 - 350.000,00 - 7,00 2.450.000,00
e. Penanaman Kamboja, Tinggi 2 - 2.5 meter 3,00 phn 398.912,85 1.200.000,00 3.600.000,00 3,00 1.200.000,00 3.600.000,00 398.912,85 - 1.200.000,00 - 3,00 3.600.000,00
f. Penanaman Pandan Bali, Tinggi 90 - 120 cm 3,00 phn 101.350,35 650.000,00 1.950.000,00 3,00 650.000,00 1.950.000,00 101.350,35 - 650.000,00 - 3,00 1.950.000,00
g. Penanaman Palem Raja, Tinggi 1.5 - 2 meter 7,00 phn 663.412,85 840.000,00 5.880.000,00 7,00 840.000,00 5.880.000,00 663.412,85 - 840.000,00 - 7,00 5.880.000,00
g. Penanaman Melati mini daun kuning tinggi 40 cm 168,00 phn 22.000,35 222.000,00 37.296.000,00 168,00 222.000,00 37.296.000,00 22.000,35 - 222.000,00 - 168,00 37.296.000,00
h. Penanaman Melati mini daun silver tinggi 40 cm 168,00 phn 22.000,35 114.600,00 19.252.800,00 168,00 114.600,00 19.252.800,00 22.000,35 - 114.600,00 - 168,00 19.252.800,00
i. Penanaman Brokoli hijau tinggi 20 cm 84,00 phn 12.081,60 146.600,00 12.314.400,00 84,00 146.600,00 12.314.400,00 12.081,60 - 146.600,00 - 84,00 12.314.400,00
j. Penanaman Rumput gajah mini 390,00 m2 46.035,00 65.000,00 25.350.000,00 390,00 65.000,00 25.350.000,00 46.035,00 - 65.000,00 - 390,00 25.350.000,00
k. Timbunan Tanah Hitam 29,60 m3 163.443,75 923.300,00 27.329.680,00 29,60 923.300,00 27.329.680,00 163.443,75 - 923.300,00 - 29,60 27.329.680,00
l. Pekerjaan pupuk kandang (2,5 kg/m3 tanah hitam) 73,90 kg 3.559,18 336.110,00 24.838.529,00 73,90 336.110,00 24.838.529,00 3.559,18 - 336.110,00 - 73,90 24.838.529,00
m. Pekerjaan Pupuk NPK (0,5 Kg/M3 Tanah Hitam) 14,80 kg 13.927,21 224.900,00 3.328.520,00 14,80 224.900,00 3.328.520,00 13.927,21 - 224.900,00 - 14,80 3.328.520,00
n. Pekerjaan Sekam (2,5 Kg/ m3 Tanah Hitam) 73,90 kg 817,21 221.420,00 16.362.938,00 73,90 221.420,00 16.362.938,00 817,21 - 221.420,00 - 73,90 16.362.938,00
D21 RENOVASI RUMAH JAGA EKSISTING
1 Persiapan
d. Pas. Batu Kali 1:4 1,40 m³ 960.443,00 659.228,68 922.920,15 1,40 659.228,68 922.920,15 659.228,68 - 659.228,68 - 1,40 922.920,15
3 Pekerjaan Beton
a. Balok sloof beton bertulang 15x20 - - - - -
Pembesian 20,90 kg 15.594,34 12.881,66 269.226,68 20,90 12.881,66 269.226,68 12.881,66 - 12.881,66 - 20,90 269.226,68
b. Kolom Praktis beton bertulang 11x11 3,30 m' 92.249,12 1.500.000,00 4.950.000,00 3,30 92.249,12 4.950.000,00 92.249,12 - 92.249,12 - 3,30 4.950.000,00
c. Ring Balok Beton bertulang RB 10x15 9,00 m' 113.421,78 1.500.000,00 13.500.000,00 9,00 113.421,78 13.500.000,00 113.421,78 - 113.421,78 - 9,00 13.500.000,00
d. Dak Beton bertulang - - - - - - - - -
Bekisting untuk dak 0,30 m² 599.644,10 211.664,24 63.499,27 0,30 211.664,24 63.499,27 211.664,24 - 211.664,24 - 0,30 63.499,27
Pembesian 41,80 kg 15.594,34 12.881,66 538.453,36 41,80 12.881,66 538.453,36 12.881,66 - 12.881,66 - 41,80 538.453,36
e. Kanopi atap - - - - - - - - -
Bekisting untuk kanopi 2,20 m² 599.644,10 211.664,24 465.661,32 2,20 211.664,24 465.661,32 211.664,24 - 211.664,24 - 2,20 465.661,32
Pembesian 17,90 kg 15.594,34 12.881,66 230.581,70 17,90 12.881,66 230.581,70 12.881,66 - 12.881,66 - 17,90 230.581,70
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )
a. Pembongkaran dinding bata 62,80 m² 581.124,50 35.000,00 2.198.000,00 62,80 35.000,00 2.198.000,00 35.000,00 - 35.000,00 - 62,80 2.198.000,00
c. P3 Pintu kayu 1 daun swing, kusen aluminium, uk 70x195 1,00 unit 3.287.677,46 2.050.384,89 2.050.384,89 - 2.050.384,89 - 2.050.384,89 - 2.050.384,89 - - -
c. P3 Pintu aluminium 1 daun swing, kusen aluminium, uk 70x195 1,00 unit 3.287.677,46 2.050.384,89 1,00 2.050.384,89 2.050.384,89 2.050.384,89 - 2.050.384,89 - 1,00 2.050.384,89
f. Panel Ornamen GRC 2,00 unit 1.387.360,00 1.250.000,00 2.500.000,00 2,00 1.250.000,00 2.500.000,00 1.250.000,00 - 1.250.000,00 - 2,00 2.500.000,00
6 Pekerjaan Atap
b. Bubungan 13,20 m' 174.552,95 153.592,64 2.027.422,81 13,20 153.592,64 2.027.422,81 153.592,64 - 153.592,64 - 13,20 2.027.422,81
7 Pekerjaan Plafon
c. List Gypsum 33,00 m 34.336,50 160.889,34 5.309.348,35 83,00 34.336,50 7.026.173,35 34.336,50 - 34.336,50 - 83,00 7.026.173,35
a. Pasangan HT 60x60 polished 58,40 m³ 275.544,50 165.000,00 9.636.000,00 75,00 165.000,00 12.375.000,00 165.000,00 - 165.000,00 - 75,00 12.375.000,00
b. Pasangan HT 60x60 unpolished 4,50 m³ 275.544,50 150.000,00 675.000,00 4,50 150.000,00 675.000,00 150.000,00 - 150.000,00 - 4,50 675.000,00
c. Pasangan keramik dinding 25x40 18,20 m² 316.052,55 140.000,00 2.548.000,00 18,20 140.000,00 2.548.000,00 140.000,00 - 140.000,00 - 18,20 2.548.000,00
d. Pasangan keramik 25x25 antislip 4,50 m² 252.349,90 120.000,00 540.000,00 5,00 120.000,00 600.000,00 120.000,00 - 120.000,00 - 5,00 600.000,00
e. Plint Lantai 60x10 84,30 m² 46.094,66 65.000,00 5.479.500,00 84,30 46.094,66 5.479.500,00 46.094,66 - 46.094,66 - 84,30 5.479.500,00
a. Pemasangan bak cuci piring stainless steel 1 bowl + kran angsa 1,00 unit 402.611,00 815.904,95 815.904,95 1,00 402.611,00 815.904,95 402.611,00 - 402.611,00 - 1,00 815.904,95
b. Pemasangan kloset jongkok 1,00 unit 602.261,00 1.971.256,73 1.971.256,73 1,00 602.261,00 1.971.256,73 602.261,00 - 602.261,00 - 1,00 1.971.256,73
c. Pemasangan bak mandi fiber 1,00 unit 1.151.007,00 1.818.826,24 1.818.826,24 1,00 1.151.007,00 1.818.826,24 1.151.007,00 - 1.151.007,00 - 1,00 1.818.826,24
d. Pemasangan Floor drain 4'' stainlessteel 1,00 unit 83.237,00 125.000,00 125.000,00 1,00 83.237,00 125.000,00 83.237,00 - 83.237,00 - 1,00 125.000,00
Sub Jumlah B-21-9 4.730.987,92 Sub Jumlah B-21-9 4.730.987,92 Sub Jumlah B-21-9 - Sub Jumlah B-21-9 - 4.730.987,92
c. Pengecatan plafond gypsum 94,30 m² 37.663,45 27.586,92 2.601.446,16 94,30 27.586,92 2.601.446,16 27.586,92 - 27.586,92 - 94,30 2.601.446,16
d. Pengecatan listplank 12,20 m² 79.217,88 40.954,18 499.641,03 42,00 40.954,18 1.720.075,67 40.954,18 - 40.954,18 - 42,00 1.720.075,67
a. Panel DP-R. Pekerja Type 36 1,00 Unit 1.945.383,17 2.404.439,84 2.404.439,84 1,00 1.945.383,17 2.404.439,84 1.945.383,17 - 1.945.383,17 - 1,00 2.404.439,84
b. NYM 2X2,5MM2 35,00 m' 29.688,45 53.944,00 1.888.040,00 35,00 29.688,45 1.888.040,00 29.688,45 - 29.688,45 - 35,00 1.888.040,00
c. Lampu Taman Outdoor 60W 1,00 set 1.228.735,75 250.000,00 250.000,00 1,00 250.000,00 250.000,00 250.000,00 - 250.000,00 - 1,00 250.000,00
d. Downlight LED 21W 6,00 set 403.555,63 125.000,00 750.000,00 6,00 125.000,00 750.000,00 125.000,00 - 125.000,00 - 6,00 750.000,00
e. Downlight LED 11W 2,00 set 305.176,58 111.550,00 223.100,00 2,00 111.550,00 223.100,00 111.550,00 - 111.550,00 - 2,00 223.100,00
f. Exhaust Fan Plafon 2,00 set 1.176.018,25 1.250.000,00 2.500.000,00 2,00 1.176.018,25 2.500.000,00 1.176.018,25 - 1.176.018,25 - 2,00 2.500.000,00
g. Stop Kontak Dinding 1 ph, 200 W 5,00 set 377.772,31 35.000,00 175.000,00 5,00 35.000,00 175.000,00 35.000,00 - 35.000,00 - 5,00 175.000,00
h. Saklar Tunggal 4,00 set 91.795,57 31.500,00 126.000,00 4,00 31.500,00 126.000,00 31.500,00 - 31.500,00 - 4,00 126.000,00
i. Saklar Ganda 2,00 set 91.795,57 315.000,00 630.000,00 2,00 91.795,57 630.000,00 91.795,57 - 91.795,57 - 2,00 630.000,00
a. Beton Pengunci
Pasir urug 0,40 m³ 318.175,00 148.694,09 59.477,64 0,40 148.694,09 59.477,64 148.694,09 - 148.694,09 - 0,40 59.477,64
Bekisting 15,80 m² 127.937,70 110.972,29 1.753.362,25 15,80 110.972,29 1.753.362,25 110.972,29 - 110.972,29 - 15,80 1.753.362,25
Beton mutu f’ = 14,5 Mpa 1,60 m³ 1.334.192,73 903.884,03 1.446.214,44 1,60 903.884,03 1.446.214,44 903.884,03 - 903.884,03 - 1,60 1.446.214,44
D22 RENOVASI GEDUNG AULA EKSISTING
1 Persiapan
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )
a. Pembongkaran dinding bata 10,10 m² 581.124,50 735.985,58 7.433.454,34 10,10 581.124,50 7.433.454,34 581.124,50 - 581.124,50 - 10,10 7.433.454,34
a. P3 Pintu kayu 1 daun swing, kusen aluminium, uk 70x195 1,00 unit 3.287.677,46 2.050.384,89 2.050.384,89 - 2.050.384,89 - 2.050.384,89 - 2.050.384,89 - - -
Sub Jumlah D-22-3 2.050.384,89 Sub Jumlah D-22-3 - Sub Jumlah D-22-3 - Sub Jumlah D-22-3 - -
4 Pekerjaan Atap
b. Bubungan 6,00 m' 174.552,95 153.592,64 921.555,82 16,50 153.592,64 2.534.278,52 153.592,64 - 153.592,64 - 16,50 2.534.278,52
a. Pasangan keramik dinding 25x40 18,00 m³ 316.052,55 235.162,27 4.232.920,82 18,00 235.162,27 4.232.920,82 235.162,27 - 235.162,27 - 18,00 4.232.920,82
b. Pasangan keramik 25x25 antislip 4,50 m³ 252.349,90 228.858,34 1.029.862,55 4,50 228.858,34 1.029.862,55 228.858,34 - 228.858,34 - 4,50 1.029.862,55
c. Pengecatan listplank 10,50 m² 79.217,88 40.954,18 430.018,92 46,50 40.954,18 1.904.369,50 40.954,18 - 40.954,18 - 46,50 1.904.369,50
d. Pengecatan plafond gypsum - m² 37.663,45 27.586,92 - 225,00 27.586,92 6.207.056,06 27.586,92 - 27.586,92 - 225,00 6.207.056,06
I Pekerjaan Arsitek
d. Pas. Batu Kali 1:4 2,10 m³ 960.443,00 659.228,68 1.384.380,23 2,10 659.228,68 1.384.380,23 659.228,68 - 659.228,68 - 2,10 1.384.380,23
e. Pasangan batu 1/2 bata dinding bangunan camp. 1 : 4 11,50 m³ 149.462,50 117.372,93 1.349.788,70 11,50 117.372,93 1.349.788,70 117.372,93 - 117.372,93 - 11,50 1.349.788,70
f. Plasteran dinding camp. 1 : 4 16,40 m² 64.055,64 62.838,34 1.030.548,71 16,40 62.838,34 1.030.548,71 62.838,34 - 62.838,34 - 16,40 1.030.548,71
g. Pasangan batu alam 8,20 m² 277.860,00 333.614,75 2.735.640,98 8,20 277.860,00 2.735.640,98 277.860,00 - 277.860,00 - 8,20 2.735.640,98
h. Pasangan HT 60x60 polished 4,00 m² 275.544,50 256.966,21 1.027.864,85 4,00 256.966,21 1.027.864,85 256.966,21 - 256.966,21 - 4,00 1.027.864,85
i. Kayu Klas I 10,00 m³ 58.855,50 77.489,95 774.899,49 1,00 58.855,50 245.199,99 58.855,50 - 58.855,50 - 1,00 245.199,99
8 Pekerjaan Pembongkaran
a. Pembongkaran kerangka atap dan atap - m² - 257,30 17.500,00 4.502.750,00 17.500,00 - 17.500,00 - 257,30 4.502.750,00
b. Pembongkaran plafon - m² - 225,00 10.000,00 2.250.000,00 10.000,00 - 10.000,00 - 225,00 2.250.000,00
9 Pekerjaan Plafon
a. Plafon gypsum 9mm rangka furring - m² 163.611,25 178.268,24 - 225,00 163.611,25 36.812.531,25 163.611,25 - 163.611,25 - 225,00 36.812.531,25
b. Plafon Kalsiboard 4 mm rangka furing - m² 149.036,25 961.972,38 - 40,32 149.036,25 6.009.141,60 149.036,25 - 149.036,25 - 40,32 6.009.141,60
c. List Gypsum - m 34.336,50 12.881,66 - 150,00 34.336,50 5.150.475,00 34.336,50 - 34.336,50 - 150,00 5.150.475,00
Jumlah D-22 96.663.818,80 Jumlah D-22 213.883.458,57 Jumlah D-22 - Jumlah D-22 - 220.090.514,64
E PRASARANA KEBUN INDUK
E-1 JALAN KEBUN INDUK
a. Pengukuran dan pematokan 981,00 m² 270,27 13.600,76 13.342.341,86 324,00 13.600,76 4.406.645,02 270,27 - 13.600,76 - 324,00 4.406.645,02
b. Pembersihan lahan 1.177,20 m² 17.931,99 34.574,07 40.700.593,49 388,80 34.574,07 13.442.397,85 17.931,99 - 34.574,07 - 388,80 13.442.397,85
Sub Jumlah E-1-1 54.042.935,35 Sub Jumlah E-1-1 17.849.042,87 Sub Jumlah E-1-1 - Sub Jumlah E-1-1 - 17.849.042,87
a. Penyiapan badan jalan 981,00 m³ 10.536,25 38.825,51 38.087.824,69 324,00 38.825,51 12.579.465,03 10.536,25 - 38.825,51 - 324,00 12.579.465,03
c. Urugan pasir dipadatkan dibawah pondasi 147,20 m³ 318.175,00 148.694,09 21.887.770,46 48,60 148.694,09 7.226.532,91 148.694,09 - 148.694,09 - 48,60 7.226.532,91
3 Pekerjaan Paving block
a. Pasangan Paving Block Tebal 6 cm 588,60 m² 169.499,55 184.645,27 108.682.207,14 388,80 184.645,27 71.790.081,78 169.499,55 - 184.645,27 - 388,80 71.790.081,78
b. Pekerjaan beton Pengunci - - - - - - -
Beton mutu f’c = 14,5 Mpa 14,70 m³ 1.334.192,73 903.884,03 13.287.095,20 4,86 903.884,03 4.392.876,37 903.884,03 - 903.884,03 - 4,86 4.392.876,37
Bekisting 294,30 m² 133.300,20 113.392,29 33.371.352,24 97,20 113.392,29 11.021.731,02 113.392,29 - 113.392,29 - 97,20 11.021.731,02
Jumlah E-1 269.922.878,97 Jumlah E-1 125.046.094,08 Jumlah E-1 - Jumlah E-1 - 125.046.094,08
E-2 PENGAIRAN KEBUN INDUK
1 Pekerjaan Pengairan Kebun Induk
a. Pipa PVC tipe AW 2.5'' 400,00 m' 98.072,43 87.973,35 35.189.341,97 - 87.973,35 - 87.973,35 - 87.973,35 - - -
b. Pipa PVC tipe AW 2'' 536,00 m' 58.516,43 65.092,25 34.889.448,64 - 65.092,25 - 65.092,25 - 65.092,25 - - -
c. Pipa PVC tipe AW 1.5'' 683,00 m' 91.311,83 49.646,50 33.908.561,74 - 49.646,50 - 49.646,50 - 49.646,50 - - -
d. Pipa PVC tipe AW 3/4'' 120,00 m' 30.628,74 27.890,70 3.346.884,39 - 27.890,70 - 27.890,70 - 27.890,70 - - -
MC - 2

NO URAIAN PEKERJAAN
SATUAN ( Rp )
e. Shower Head Sprinkler Ex. Senninger Xcel Wobler atau setara 60,00 bh 148.005,00 220.000,00 13.200.000,00 - 220.000,00 - 148.005,00 - 220.000,00 - - -
Jumlah E-2-1 120.534.236,74 Jumlah E-2-1 - Jumlah E-2-1 - Jumlah E-2-1 - -
E-3 PAGAR KEBUN INDUK
1 Pekerjaan Pagar Kebun Induk
a. Pagar BRC uk 120x240 8mm 933,10 m² 107.057,72 72.434,36 67.588.497,43 - 72.434,36 - 72.434,36 - 72.434,36 - - -
Jumlah E-3-1 67.588.497,43 Jumlah E-3-1 - Jumlah E-3-1 - Jumlah E-3-1 - -

Disetujui Oleh
Pejabat Pemberi Pekerjaan/Pemilik Diperiksa Oleh Dibuat Oleh
DIREKTORAT JENDERAL PERKEBUNAN Manajemen Konstruksi Kontraktor
PT.CIPTA MULTI KREASI PT.JOGLO MULTI AYU
IR. ARIFAH SRI HANANINGSIH, MM.

NIP.1962 12101989032001 ASEP SUHENDAR EKA PRASETYA
Direktur Direktur
TIME SCHEDULE (KURVA S)
PEMBANGUNAN NURSERY PERKEBUNAN CIANJUR
PEKERJAAN :
PROVINSI JAWA BARAT MC - 2
M-1 M-2 M-3 M-4 M-5 M-6 M-7 M-8 M-9 M-10 M-11 M-12 M-13 M-14 M-15 M-16 M-17 M-18 M-19 M-20 M-21 M-22 M-23 M-24 M-25 M-26 M-27
No Uraian Pekerjaan BOBOT KET
24/6/22 - 27/6/22 - 4/7/22 - 11/7/22 - 18/7/22 - 25/7/22 - 1/8/22 - 8/8/22 - 15/8/22 - 22/8/22 - 29/8/22 - 5/9/22 - 12/9/22 - 19/9/22 - 26/9/22 - 3/10/22 - 10/10/22 - 17/10/22 - 23/10/22 - 31/10/22 - 7/11/22 - 14/11/22 - 21/11/22 - 28/11/22 - 5/12/22 - 12/12/22 - 19/12/22 -
26/6/22 3/7/22 10/7/22 17/7/22 24/7/22 31/7/22 7/8/22 14/8/22 21/8/22 28/8/22 4/9/22 11/9/22 18/9/22 25/9/22 2/10/22 9/10/22 16/10/22 23/10/22 30/10/22 6/11/12 13/11/22 20/11/22 27/11/22 4/12/22 11/12/22 18/12/22 25/12/22
A PEKERJAAN PERSIAPAN 3,654 0,050 0,231 0,281 0,326 0,326 0,276 0,276 0,190 0,190 0,190 0,190 0,190 0,190 0,190 0,190 0,190 0,016 0,016 0,016 0,016 0,016 0,016 0,016 0,022 0,022 0,022
Mobilisasi dan Demobilisasi, RK3K Konstruksi, Survey dan Pengukuran,
Listrik dan Air Kerja, Direksi Keet, Gudang Alat dan Bahan dan Penebangan
B PEKERJAAN TANAH & PEMATANGAN LAHAN
1 PEKERJAAN TANAH & PEMATANGAN LAHAN 8,996 0,182 0,692 1,173 1,173 1,173 1,173 0,991 0,991 0,991 0,114 0,114 0,114 0,114
2 TALUD & PENGAMAN TEBING 17,967 0,034 0,115 0,129 0,934 1,216 1,270 1,270 1,270 1,270 1,316 1,301 1,469 1,062 1,062 1,062 1,062 1,062 1,062
C SARANA UTAMA NURSERI
1 GREENHOUSE (RUMAH BEDENG TABUR) 9,508 0,322 0,011 0,063 0,058 0,025 0,184 0,460 1,072 1,072 1,072 1,072 1,072 1,072 1,072 0,295 0,295 0,295
2 SHADING HOUSE (RUMAH NAUNGAN) 25,969 0,229 0,109 0,376 0,830 0,562 0,077 2,379 2,379 2,379 2,379 2,379 2,379 2,379 2,379 2,379 2,379
3.I RUMAH PRODUKSI DAN GUDANG 2,200 0,044 0,009 0,261 0,103 0,005 0,067 0,049 0,208 0,208 0,208 0,208 0,208 0,208 0,208 0,069 0,069 0,069
3.II MESIN PENGADUK DAN PENGISI MEDIA 0,679 0,170 0,170 0,113 0,113 0,113
D EMPALASEMEN DAN SARANA PENDUKUNG
1 KANTOR NURSERY 2,732 0,449 0,449 0,449 0,449 0,449 0,449 0,012 0,012 0,012
2 RUMAH MANAJER (RUMAH TIPE 70) 0,702 0,117 0,117 0,117 0,117 0,117 0,117
3 RUMAH PENGAWAS (RUMAH TIPE 45) 0,460 0,077 0,077 0,077 0,077 0,077 0,077
4 RUMAH PEKERJA (RUMAH TIPE 36) 0,756 0,126 0,126 0,126 0,126 0,126 0,042 0,042 0,042
5a RUMAH POMPA 1 0,271 0,068 0,068 0,068 0,068
5b POMPA DAN ME RUMAH POMPA 1 0,822 0,175 0,175 0,175 0,175 0,123 0,000
6a RUMAH POMPA 2 (EMBUNG) 0,070 0,018 0,018 0,018 0,018
6b POMPA DAN ME RUMAH POMPA 2 0,404 0,067 0,067 0,067 0,067 0,045 0,045 0,045
7a RUMAH GENSET 0,245 0,041 0,041 0,041 0,041 0,041 0,041
3 GENSET DAN PANEL LISTRIK 0,955 0,239 0,239 0,239 0,080 0,080 0,080
8 SUMUR BOR 2,933 0,075 0,159 0,342 1,115 0,848 0,131 0,217 0,005 0,040
9 RESERVOIR 0,329 0,082 0,082 0,082 0,082
10 EMBUNG 1,468 0,245 0,245 0,245 0,245 0,245 0,245
11 WATER TOWER 0,233 0,058 0,058 0,058 0,058
12 KOLAM AIR LIMBAH 0,278 0,069 0,069 0,069 0,069
13 SAUNG/GAZEBO 0,182 0,044 0,044 0,044 0,044 0,002 0,002 0,002
14 TOILET UMUM 0,331 0,065 0,065 0,065 0,065 0,065 0,002 0,002 0,002
15 INSTALASI DISTRIBUSI AIR BERSIH KAWASAN 0,538 0,067 0,067 0,067 0,067 0,067 0,067 0,067 0,067
16 INSTALASI LISTRIK KAWASAN 3,872 0,484 0,484 0,484 0,484 0,484 0,484 0,484 0,161 0,161 0,161
17 JALAN LINGKUNGAN DAN DRAINASE 6,425 0,010 0,097 0,122 0,125 0,063 0,000 0,139 0,885 0,885 0,885 0,885 0,885 0,885 0,187 0,187 0,187
18 POS KEAMANAN, GERBANG GAPURA, PAPAN NAMA DAN PAGAR DEPAN 2,024 0,202 0,202 0,202 0,202 0,202 0,202 0,202 0,202 0,202 0,202
19 PAGAR KELILING 2,242 0,560 0,560 0,560 0,560
20 PARKIR DAN LANSKAP 1,098 0,183 0,183 0,183 0,183 0,183 0,183
21 RENOVASI RUMAH JAGA EKSISTING 0,719 0,180 0,180 0,180 0,180
22 RENOVASI GEDUNG AULA EKSISTING 0,598 0,150 0,150 0,150 0,150
E PRASARANA KEBUN INDUK
1 JALAN KEBUN INDUK 0,340 0,057 0,057 0,057 0,057 0,038 0,038 0,038
JUMLAH TOTAL 100,000
BOBOT RENCANA KONTRAK / MC - 0 0,050 0,231 0,281 0,326 0,542 1,157 1,738 2,639 3,694 3,857 2,928 3,224 3,118 2,469 2,304 2,384
KOMULATIF RENCANA KONTRAK / MC- 0 0,000 0,050 0,281 0,562 0,887 1,429 2,586 4,324 6,963 10,657 14,513 17,442 20,666 23,783 26,252 28,557 30,940 39,444 48,122 57,134 66,270 74,561 82,969 88,303 88,303 92,202 96,101 100,000
BOBOT REALISASI KONTRAK / MC - 0 0,005 0,863 1,100 2,566 2,566 1,115 1,577 2,671 6,784 7,858 0,816 7,057 1,269 10,980 8,453 1,852
KOMULATIF REALISASI KONTRAK / MC- 0 0,000 0,005 0,869 1,969 2,566 5,065 6,180 7,757 10,428 17,212 25,070 25,886 32,943 34,212 45,192 53,644 55,496
BOBOT RENCANA CCO / MC - 1 2,384 8,503 8,678 9,012 9,136 8,291 8,408 5,334
KOMULATIF RENCANA CCO / MC-1 30,940 39,444 48,122 57,134 66,270 74,561 82,969 88,303
BOBOT REALISASI CCO / MC - 1 48,613
KOMULATIF REALISASI CCO / MC-1

BOBOT RENCANA MC - 2 5,334 0,000 3,899 3,899 3,899
KOMULATIF RENCANA MC - 2 88,303 88,303 92,202 96,101 100,000
BOBOT REALISASI MC - 2 48,613
KOMULATIF REALISASI MC - 2

Dibuat Oleh
Disetujui Oleh Diperiksa Oleh Kontraktor
Pejabat Pemberi Pekerjaan/Pemilik Manajemen Konstruksi PT.JOGLO MULTI AYU
DIREKTORAT JENDERAL PERKEBUNAN PT.CIPTA MULTI KREASI
IR. ARIFAH SRI HANANINGSIH, MM. IR. INDRA MAHDI, MT., IAI. EKA PRASETYA
NIP.1962 12101989032001 Team Leader Direktur

Kementerian Pertanian: Direktorat Jenderal Perkebunan

Diunggah oleh

Informasi Dokumen

Deskripsi Asli:

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

Kementerian Pertanian: Direktorat Jenderal Perkebunan

Diunggah oleh

Hak Cipta:

Format Tersedia

KEMENTERIAN PERTANIAN

DIREKTORAT JENDERAL PERKEBUNAN

PEKERJAAN : PEMBANGUNAN NURSERY MODERN PERKEBUNAN

JUMLAH 33.490.909.153,89 5.889.131.265,32 (2.590.993.968,21) 36.789.046.450,99 36.789.046.450,99 (0,00)

: PPN SEMULA 10% (KONTRAK AWAL)

Gekbrong, 28 November 2022

IR. ARIFAH SRI HANANINGSIH, MM. ASEP SUHENDAR EKA PRASETYA

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

f. Plat beton bertulang - - - - - - -

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

HPS KONTRAK / MC0 MC - 1 PEKERJAAN TAMBAH PEKERJAAN KURANG MC2

Gekbrong, 28 November 2022

IR. ARIFAH SRI HANANINGSIH, MM.

INSTANSI : DIREKTORAT JENDERAL PERKEBUNAN

TAHUN ANGGARAN : 2022

C SARANA UTAMA NURSERI

D EMPALASEMEN DAN SARANA PENDUKUNG

5a RUMAH POMPA 1 0,271 0,068 0,068 0,068 0,068

6a RUMAH POMPA 2 (EMBUNG) 0,070 0,018 0,018 0,018 0,018

7a RUMAH GENSET 0,245 0,041 0,041 0,041 0,041 0,041 0,041

9 RESERVOIR 0,329 0,082 0,082 0,082 0,082

10 EMBUNG 1,468 0,245 0,245 0,245 0,245 0,245 0,245

11 WATER TOWER 0,233 0,058 0,058 0,058 0,058

12 KOLAM AIR LIMBAH 0,278 0,069 0,069 0,069 0,069

13 SAUNG/GAZEBO 0,182 0,044 0,044 0,044 0,044 0,002 0,002 0,002

19 PAGAR KELILING 2,242 0,560 0,560 0,560 0,560

21 RENOVASI RUMAH JAGA EKSISTING 0,719 0,180 0,180 0,180 0,180

22 RENOVASI GEDUNG AULA EKSISTING 0,598 0,150 0,150 0,150 0,150

E PRASARANA KEBUN INDUK

KOMULATIF REALISASI CCO / MC-1

Gekbrong, 28 November 2022

Anda mungkin juga menyukai