GENERAL KONSU
PLANNING, DESIGN, ENGINEERING & MANAGEMENT C
JL. Perinti
Perinti
Km. 18 Ko
Telpon
Telpon (0
VI. PEKERJAAN
PEKE RJAAN LANTAI
LANTAI DAN PEGAMAN REILLING
REILLI NG
1 Pa" egel #ram!k anta! 40 x 40 (erek R&man (2 Rp 468,103.20
2 Pa" egel #eram!k era" 0 x 0 (erek R&man (2 Rp 32*,4*8.20
3 Pa". egel #eram!k anta!A 20 x 20 m #(AB (erek R&man (2 Rp 16,228.20
4 Pa". egel Pl!nt (erek R&man 10x0 () Rp 2,4*8.10
Pa". egel Pl!nt (erek R&man 10x40 () Rp 41,86*.00
6 Pa". #uku egel () Rp 12,00.00
* Pa". egel P&nda"! 20 x 20 m (erk R&man () Rp 142,*1.00
8 Pek Rall!ng Pengaman angga 5Stenl!" Stell7 () Rp 84,*64.60
9 Pek Rall!ng Pegaman anta! 5Stenl!" Stell7 () Rp 84,*64.60
Sub Total VI
VII. PEK. KUSEN PINTU, JENDELA, VENTILASI, KACA DAN DAN ALAT
ALAT PENGGANTUNG
1 Pek. #u"en P!ntu, Cent!la"! dan endela #a+u $a+am (3 Rp ,63,800.00
,
2 Pa"ang P!ntu Pan!l #a+u at! (2 Rp 342,20.00
34
4 Pa"ang P!ntu #(AB PC #un! p!ntu Eet Rp 1,400,000.00
Pa"ang $!ngka! endela #aa #a+u at! (2 Rp 284,42*.0
* Pa"ang #aa (at! mm Patr! (2 Rp 16,199.0
8 Pa"ang
Pa"ang #un
#un!
! P!ntu
P!ntu anam 2x Put
Putar
ar b% Rp 62,140.00
62,140.00
9 Pa"a
Pa"ang
ng #un
#un!! P!nt
P!ntu
u ten
tenna
na $&d!
$&d! b% Rp 148,
148,39
390.
0.00
00
9 Pa"a
Pa"ang
ng Peng
Pengang
anganan P!nt
P!ntu
u b% Rp 320,
320,89
890.
0.00
00
10 Pa"ang ;ng"el P!ntu b% Rp 18,642.00
11 Pa"ang ;ng"el endela b% Rp 9,3.00
12 Pa"a
Pa"ang
ng Gren
Grendel
del p!nt
p!ntu
u b% Rp 21,9
21,981.
81.00
00
13 Pa"ang Grendel endela
Pa b% Rp 21,981.00
21
14 Fa
Fak ng!n endela Standar b% Rp 14,042.00
1 Pa"angan ngkur #u"en D!ameter 8 mm " Rp ,000,000.00
Sub Total VII
VIII.
VIII . PEKERJAAN
PEKER JAAN RANGKA PLAFOND DAN PASANGAN PASANGAN PLAFOND
1 Peker-aan Rangka Pla&nd Pr&!l U 3.30.40 (2 ;rr09
2 Peker-aan Pa"angan Pla&nd #al! $&ard 6 mm (2 ;rr09
3 Pek. !"t g+p"um pr&!l, t @ 1 m (1 Rp 46,04.00
4 Pek. Pla&nd <!ber #uba% tera" " Rp 10,
10,00
000,
0,000
000.0
.00
0
Sub Total VIII
IX. PEKERJAAN KUDA-KUDAKAP DAN PENUTUP ATAP
1 Peker-aan Rangka tap (etal Pan+ E!nalume (2 Rp 46,*14.00
2 Pa"angan tap (etal Pan+ E!nalume (2 Rp 203,36.00
3 Pa". /&kA$umbungan tap (etal Pan+ E!nalume (1 Rp 123,941.*
4 Pa". alang tap (etal (ult!tru"" E!nalume (2 ;rr09
Peker-
Peker-aan
aan Rangka
Rangka #ub
#uba%
a% era"
era" $e"!
$e"! S!ku
S!ku 0.
0.0.
0.
#g Rp 19,20.
19,20.80
80
6 Peker-
Peker-aan
aan Rangka
Rangka #ub
#uba%
a% era"
era" $e"!
$e"! S!ku
S!ku 40.
40.40.
40.4
4 #g Rp 19,20.
19,20.80
80
* Peker-
Peker-aan
aan Rangka
Rangka #ub
#uba%
a% era"
era" $e"!
$e"! S!ku
S!ku 30.
30.30.
30.3
3 #g Rp 19,20.
19,20.80
80
8 Peker-aan tap <!ber #uba% " Rp 10,000,000.00
9 Pa"ang ngkur $aut untuk atap kuba% " Rp 00,000.00
Sub Total IX
X. PEKERJAAN INSTALASI
INSTALASI LISTRIK
1 Pema"angan !n"tala"! l!"tr!k tk. Rp 136,00.00
2 Pa"angan ampu 20 Batt $% Rp ,000.00
3 Pa"angan St&p #&ntak (erk $r&n& $% Rp 24,200.00
4 Pa"angan Saklar D&uble (erk $r&n& $% Rp 13,*0.00
Pa"angan Saklar unggal ;x l!p"al $% Rp 18,10.00
6 Pa"angan $&x Panel 40 x 60 m $% Rp 484,000.00
* Pa"angan /<$ 20 3 P%a"a ;x. (erl!n Ger!ng $% Rp 1,331,000.00
1,
8 Pa"angan ($ 63 1 P%a"a (erl!ng Ger!ng $% Rp 181,00.00
9 Pa"angan ($ 0 1 P%a"a (erl!ng Ger!ng $% Rp 1*4,240.00
Sub Total X
XI. PEKERJAAN SANITASI
1 Pa"angan #l&"et Duduk $% Rp 1,33,4*3.00
2 Pa"angan l&&r dra!n $% Rp 19,230.00
3 Pa"angan 'a"tael $% Rp 1,*83,288.80
4 (ema"ang p!pa PC ∅ 3, I B untuk a!r k&t&r (? 20.00 Rp 9,600.80
Pek. Pa". $ak !r ap!" #eram!k $% Rp 2,088,242.00
6 Peker-aan Sept! ank $% 4.00 Rp 4,000,000.00
* Pek. Saluran a!r %u-an kel!l!ng bangunan (? Rp 9*,04.20
8 Pek. empat Sabun (erk Hna $% Rp 2,000.00
9 Pek. S%a'er #amar (and! $% Rp 1,602,000.00
10 Pek.
Pek. $at
$at%tu
%tub
b (a"
(a""ag
"age
e $% Rp 3,
3,00,
00,000.
000.00
00
11 Pe
Pek. Penangkal Pet!r " Rp
Rp 1,000,000.00
12 Pek $r!ll $e"! (? Rp 41,889.60
Sub Total XI
XII. PEKERJAAN FINISHING DAN PENGECETAN
1 Peker-aan Plam!r emb&k (2 Rp 12,469.00
2 Peker-aan
Peker-aan Penge
Pengeetan
etan D!nd!ng
D!nd!ng $aru (2 Rp 1,19.90
1,19.90
3 Peker-aan Pengeetan #a+u baru 3 x (2 Rp 18,86.00
4 Peker-aan Pengeetan Pla&nd dan /ut/utn+a (2 Rp 11,2.90
Pember"!%an S!"aS!"a #&t&ran " Rp 1,000,000.00
Sub Total XII
XIII. PEKERJAAN TOER AIR TINGGI " M
1 Pa"angan $&'plank Pen+!apan &ka"! (? Rp 2*,32.00
2 Pek. Gal!an ana% (3 Rp 2,004.00
3 Pek. Urugan ana% $eka" Gal!an (3 Rp 9,128.00
4 Pek. Pa"angan batu gunung, 1p 4P"r (3 Rp 644,*10.00
Pek lanta! ker-a 1P 3P"r #rl ebal * m (3 Rp 83,66.40
6 Pek P&nda"! Puer Plat 1P2P"r5200 #g$ek!"t!ng7 (3 Rp 4,49,081.00
* Pek Sl&& 1 x 2 m, 1P 2P"r 3#rl 5200#g$ek!"t!ng7 (3 Rp 4,10,831.00
8 Pek $al&k 20 x 0 m 1p 2p"r 3krl 5200 #g $ek!"t!ng7 (3 Rp ,163,301.00
9 Pek $al&k 1 x 30 m 1p 2p"r 3krl 5200 #g $ek!"t!ng7 (3 Rp ,163,301.00
10 Pek. #&l&m 4 x 4 m 1p 2p"r 3krl 5200 #g $ek!"t!ng7 (3 Rp ,3*3,24.0
11 Pek Plat anta! 1m 1P2 P"r3#rl 510 #g$ek!"t!ng7 (3 Rp 4 ,
,38,008.00
12 Pek. Ple"teran 1 P 3 P"r (3 Rp 4,630.00
13 Pek Pengeetan
Pengeetan $et&n (3 Rp 1,19.90
1,19.90
14 Pek Pema"angan P!pa Hnlet Jutlet P> K 1,I "e"&r!" " Rp 2,00,000.00
1 Pek. Pema"angan ar!ngan P!pa P> K 1I, 3A4I "e"&r!" " Rp ,000,000.00
16 Pek. Pema"angan ar!ngan P!pa GHP 3A4I "e"&r!" " Rp 1,00,000.00
1,
1* Pek. angga /a!k " Rp 3,000,000.00
18 Pek Pema"angan $ak <!bergla"" 53000 !ter7 $% Rp 3,600,000.00
Sub Total XIII
TAN
NSULTANT
Kemerdekaan
p. BPS E5/21
11 5!02204
JUMLAH
f
Rp 13,804,6.40 36
Rp 21,962,016.00 24
Rp 23,00,123.20
Rp 11,1*6,61.40
Rp 00,000.00
Rp 00,000.00
Rp 993,000.00 208
R $%,"&',%%. 106,466,339.24 R '".
Rp 20,000,000.00
Rp 10,000,000.00
R ,,. 30,000,000.00
Rp *,218,064.00 324.3
Rp 82,824.00 409,602,10.3*80 4.3
Rp ,666,406.48 214.*
Rp 1,104,*61.84 10.
Rp 13,31,216.00 123.46
Rp 6,384,611.80 34.1
Rp 9,099,**6.18 6.39
Rp 94,3,439.08 12*.8*
Rp 3,36,386.20 .22
Rp 660,962.93 2.18
Rp 2,463,026.89 *3.0*
R %'$,%%*,+$." 126,1*6,492.01 R ,"&$,&&+.%*
Rp 140,03,363.99 4.40
Rp 19.63
Rp 1.31
Rp .1*
Rp 2.2
Rp 38.*2
Rp 3.66
Rp 1.4*
Rp *4.48 *4.48
Rp 6.38
Rp 6.41
:R;<=
Rp 0.99
Rp .2
Rp 1.93
Rp 14.60
Rp .64
Rp :R;<= 1.3
Rp 1.36
Rp 2*.80
Rp 3.*
Rp 2.11
Rp
Rp 92.60
Rp 86.41
Rp 8.0
Rp 662,823.61 *.33
Rp 281,39,481.26 9.62
Rp *,36*,999.64 1.64
#REF! 2,412,94,6*3.9 #REF!
9.36
Rp 246.00
Rp 1812.8 1,83.*1 1812.8
Rp 492.00
Rp 3,*0*.43
Rp 13.12
Rp
Rp :R;<=
R - 340,*,96.81 :R;<=
Rp 149.63
Rp 1,0*3.92
Rp *2.9
Rp 0.203 *86.0
Rp 16,044.0000 110.63
Rp 89*.13
Rp 68.*0
Rp 1.8*24 33.9
Rp 68.04
R - 369,92,413.60
36.42
Rp 13.14 218.2
Rp 9.26
Rp 11.00
Rp 46.08 0.21
Rp *3.1* 28. 20. 0.004
Rp 16.00 0.036
Rp 10.00 0.2964
Rp 20.00
Rp 141.00 63
Rp 230.00
Rp 6*.00
Rp 12.00
Rp 230.00
Rp 1.00
R - 139,023,16.29
;rr09 2,410.*3
2,410.*3
Rp 2,366.60
Rp 1.00
E" ;rr09
Rp Rp 90*.94
Rp Rp 90*.94 :R;<=
Rp Rp 1*6.42
;rr09 Rp 21.88
Rp Rp 2*0.00
Rp Rp 420.0
Rp Rp 16.32 be"! S!ku 0.0.
Rp Rp 1.00 Pan-ang umla%
Rp Rp 1.00
E" 438,94*,220.91 ata" 9.0 4.00
;rr09 $a'a% 8.32 4.00
Rp J/0123
Rp
Rp be"! S!ku 40.40.4
Rp 3.* 12.00
Rp 4.16 4.00
Rp *.00 4.00
Rp .40 4.00
Rp 3.14 12.00
Rp 10.18 1.00
R - 26,639,460.00 *.82 1.00
3.8* 1.00
Rp J/0123
Rp
Rp 12.00 1.00
Rp 1,192,016.00 30.392 4.928
Rp 60.*904
Rp 16,000,000.00 30.392
Rp
Rp
Rp
Rp
Rp
Rp
R %$,%"*,%'. 96,*03,*4.08
Rp
Rp
Rp
Rp
Rp
R - 12,44,8*.19
Rp 4.40
Rp 19.63
Rp 1.31
Rp
Rp .1*
Rp
Rp 2.2
Rp 38.*2
Rp 3.66
Rp *4.48
Rp 92.60
Rp 86.41
Rp 8.0
Rp *.33
Rp 9.62
Rp 1.64
Rp
Rp
R - 124,666,*13.1 R -
$al&k ate! 12x12
.* 4 22.28
.82 * 40.*4
*.48 3 22.44
8.46
Per%!tungan Pa"angan $atu tempel
Px umla%
a mpak #anan 2 8,34.6 2 1.00 2.8 (2
2,84.62 1.00 2.6 (2
6,942.*6 4.00 2.*8 (2
29,*00.00 1.00 2.9* (2
312.06 2.00 6.31 (2
ampak Depan 11,26.12 1.00 1.13 (2
18.60
0.334101966
0.*2 0.36
26.*264
1.4
3.428
.0388 1 4.300
Per%!tungan Pa"angan $ata Pelengkung
2 4.43 Px umla%
3 18.0*4 ampak $elakang 16,04.24 2.00 3.21 (2
4 16.10 16,404.9 4.00 6.6 (2
3.120 ,244.9 1.00 0.2 (2
+'.$" ampak #!r! *,234.*4 2.00 1.4 (2
1,*19.1 1.00 1.* (2
12,444.9 1.00 1.24 (2
,24.24 1.00 0.2 (2
13,**8.12 1.00 1.38 (2
a mpak #anan 1 3,**8.1 2 1.00 1.38 (2
,244.9 1.00 0.2 (2
16,04.24 1.00 1.60 (2
1*,304.9 1.00 1.*3 (2
1,04.9 3.00 4.6 (2
10,9*8.82 1.00 1.10 (2
16,84.9 1.00 1.66 (2
a mpak Depan 1 6,04.2 4 2.00 3.21 (2
1*,84.24 1.00 1.*8 (2
,963.8 2.00 1.19 (2
8,911.6 2.00 1.*8 (2
14,964.9 2.00 2.99 (2
C&lume 10,6*8.12 1.00 1.0* (2
41.14
38.00 (?
33.28 (?
$%.*& M4 *2 22. 3.* *$ K5
11.88
4.00 (?
16.64 (?
28.00 (?
21.60 (?
3*.68 (?
10.18 (?
*.82 (?
3.8* (?
%$.$& M4 1*4 14. 2.416666* +*. K5
28.46
12.00 (? 12 8.16 1.36 %'.* K5
Per%!tungan Pa"angan $atu tempel
16,144.*2 6.00 9.69 (2
1,136.20 3.00 4.4 (2
16,3.13 2.00 3.31 (2
19,203.*0 1.00 1.92 (2
8,289.* *.00 .80 (2
18,89.00 1.00 1.89 (2
8,00*.86 28.00 22.42 (2
4,003.93 46.00 18.42 (2
&%.""
406.18 0.6 *+.$&
+%.%+
''.&