Bill Of Quantity

PEKERJAAN LANDSCAPE PASAR KR

SUMMARECON KELAPA GADING
Ref QS : T.020.003/SKG (23/01/20)
Status : Berdasar Gambar Tender 21 Januari 2020

URAIAN PEKERJAAN SPESIFIKASI QTY CV. CITRARESMI CIPTA ASRI

No. DIA. SATUAN Qty LA 78
JENIS TANAMAN NAMA LATIN TINGGI BATAN M2 SAT
G Harga Satuan TOTAL
A. PERSIAPAN
1 Pembersihan 78.40 m2 78.40 5,000 392,000
2 Pengolahan dan Pembentukan Lahan 78.40 m2 78.40 7,500 588,000
3 Tanah merah super t = 30 cm 23.52 m3 23.52 175,000 4,116,000
4 Pupuk Kandang ex. Karyana 8.00 krg 8.00 35,000 280,000
5 Air Kerja 1.00 Ls 1.00 2,000,000 2,000,000
6 As built drawing 1.00 Ls 1.00 1,000,000 1,000,000
SUB TOTAL-A 8,376,000
B. PEKERJAAN PENANAMAN
B.1 DETAIL-1 45.00 m2
1 Black canna 0.40 md 0.30 md 9.40 238.00 nos 238.00 900 214,200
2 Melati jepang Pseuderanthemum reticula 0.40 md 0.20 md 6.00 150.00 nos 150.00 500 75,000
3 Ruelia ungu tinggi Ruellia malacosperma 0.30 md 0.15 md 9.20 331.00 nos 331.00 1,000 331,000
4 Bakung lele Hymenocallis litteroralis 0.30 md 0.30 md 12.70 203.00 nos 203.00 1,000 203,000
5 Ketapang mini Terminalia mantaly 3.00 md 0.06 md 1.00 phn 1.00 10,000 10,000
6 Kana Variegata Canna generalis striatus 0.40 md 0.30 md 5.30 133.00 nos 133.00 1,000 133,000
7 Pacing Costus cylindricus 0.40 md 0.30 md 2.40 60.00 nos 60.00 1,000 60,000
Sub Total 1,026,200
B.2 DETAIL-2 13.40 m2
1 Black canna 0.40 md 0.30 md 2.00 50.00 nos 50.00 900 45,000
2 Melati jepang Pseuderanthemum reticula 0.40 md 0.20 md 3.10 78.00 nos 78.00 500 39,000
3 Bakung lele Hymenocallis litteroralis 0.30 md 0.30 md 6.90 111.00 nos 111.00 1,000 111,000
4 Ketapang mini Terminalia mantaly 3.00 md 0.06 md 1.00 phn 1.00 10,000 10,000
5 Pacing Costus cylindricus 0.40 md 0.30 md 1.40 36.00 nos 36.00 1,000 36,000
Sub Total 241,000
B.3 DETAIL-3 20.00 m2
1 Black canna 0.40 md 0.30 md 1.00 25.00 nos 25.00 900 22,500
2 Melati jepang Pseuderanthemum reticula 0.40 md 0.20 md 4.50 113.00 nos 113.00 500 56,500
3 Ruelia ungu tinggi Ruellia malacosperma 0.30 md 0.15 md 5.20 187.00 nos 187.00 1,000 187,000
4 Bakung lele Hymenocallis litteroralis 0.30 md 0.30 md 5.60 90.00 nos 90.00 1,000 90,000
5 Ketapang mini Terminalia mantaly 3.00 md 0.06 md 1.00 phn 1.00 10,000 10,000
6 Kana Variegata Canna generalis striatus 0.40 md 0.30 md 1.50 38.00 nos 38.00 1,000 38,000
7 Pacing Costus cylindricus 0.40 md 0.30 md 0.70 18.00 nos 18.00 1,000 18,000
8 Lili Brazil Phormium tenax variegatu 0.30 md 0.20 md 1.50 38.00 nos 38.00 1,000 38,000
Sub Total 460,000
SUB TOTAL - B 1,727,200
C. PEKERJAAN PEMELIHARAAN
1 Pemeliharaan 6 bulan 6.00 bln 6.00 4,000,000 24,000,000
SUB TOTAL - C 24,000,000
NOTE : BELUM TERMASUK PPN 10%
Waktu pelaksanaan = ….. hari kalender (diisi) TOTAL (A+B+C ) 34,103,200
Jasa Kontraktor 3,410,320
GRAND TOTAL 37,513,520
PEMBULATAN 37.500.000
Volume (m2) 78
Harga (Rp/m2) -