HPS GEDUNG E DAN F Fiks OK

PEMERINTAH KABUPATEN BOMBANA
BADAN LAYANAN UMUM DAERAH

RUMAH SAKIT UMUM DAERAH
Jalan Poros Poea, No... Telp........... Rumbia Tengah
ENGINEER ESTIMATE (EE)

FASILITAS PENUNJANG
Nama proyek : PEMBANGUNAN GEDUNG E DAN F RSUD KAB.BOMBANA
Lokasi : Kabupaten Bombana
Tahun Anggaran : 2020
NO URAIAN PEKERJAAN SAT VOLUME HARGA SATUAN JUMLAH

I. PEKERJAAN PENDAHULUAN/PERSIAPAN (UNTUK SEMUA UNIT GEDUNG E DAN F)
1 Biaya pembersihan lahan Ls 1.00 Rp 400,000.00 Rp 400,000.00
2 Pembuatan Sewa Kantor (direksi keet) 4 x 4 M2 16.00 Rp 1,223,152.00 Rp 19,570,432.00
3 Pembuatan Sewa gudang semen dan alat-alat 4 x 4 m M2 16.00 Rp 1,077,832.00 Rp 17,245,312.00
4 Pembuatan sewa tempat bedeng buruh 4 x 6 m M2 24.00 Rp 1,022,224.00 Rp 24,533,376.00
5 Pengukuran dan pemasangan bouwplank M1 186.00 Rp 71,624.00 Rp 13,322,064.00
6 Pengujian Laboratorium Mutu beton Ls 1.00 Rp 15,000,000.00 Rp 15,000,000.00
7 Papan nama proyek Ls 1.00 Rp 250,000.00 Rp 250,000.00
8 Kesehatan & Keselamatan Kerja (K3)
a Pembuatan identitas kartu pekerja Bh 75.00 Rp 5,000.00 Rp 375,000.00
b Spanduk Ls 1.00 Rp 250,000.00 Rp 250,000.00
c Papan informasi K3 Ls 1.00 Rp 400,000.00 Rp 400,000.00
d Helm pelindung Bh 30.00 Rp 60,000.00 Rp 1,800,000.00
e Pelindung pernapasan dan mulut (masker) Bh 30.00 Rp 2,000.00 Rp 60,000.00
f Sarung tangan Bh 50.00 Rp 5,000.00 Rp 250,000.00
g Sepatu keselamatan Bh 30.00 Rp 250,000.00 Rp 7,500,000.00
h Rompi keselamatan Bh 30.00 Rp 40,000.00 Rp 1,200,000.00
i Petugas P3K OB 2.00 Rp 1,500,000.00 Rp 3,000,000.00
j Peralatan P3K Ls 1.00 Rp 3,000,000.00 Rp 3,000,000.00
k Ruang P3K Ls 1.00 Rp 5,000,000.00 Rp 5,000,000.00
l Kerucut lalu lintas Bh 7.00 Rp 100,000.00 Rp 700,000.00
m Alat pemadan api ringan berat 1,2 kg Unit 5.00 Rp 965,000.00 Rp 4,825,000.00
n Pelaporan dan penyelidikan insiden Ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00
9 a. Pengadaan Mikrometer Digital 0 - 25 mm krisbow Bh 1.00 Rp 2,500,000.00 Rp 2,500,000.00
b. Pengadaan Jangka Sorong Digital Bh 2.00 Rp 300,000.00 Rp 600,000.00
c Pengadaan Meter laser digital 100 m BH 2.00 Rp 1,000,000.00 Rp 2,000,000.00
10 Air kerja Ls 1.00 Rp 10,000,000.00 Rp 10,000,000.00
11 Listrik kerja Ls 1.00 Rp 10,000,000.00 Rp 10,000,000.00
12 Administrasi, dokumentasi dan pelaporan Ls 1.00 Rp 50,000,000.00 Rp 50,000,000.00
Sub Total Rp 195,281,184.00
II. PEKERJAAN DRAINASE

1 Pek. Galian Tanah Drainase M3 6,086.97 Rp 78,400.00 Rp 477,218,547.08
2 Pek. Urugan tanah bekas galian (1/3 dari total galian) M3 2,864.88 Rp 56,000.00 Rp 160,433,000.00
3 Pek. Urugan pasir bawah lantai tebal 5 cm M3 117.00 Rp 277,760.00 Rp 32,497,920.00
4 Pek. Pemasangan Batu Kosong tebal 15 cm M3 211.58 Rp 479,668.00 Rp 101,489,354.61
5 Beton K200 M3 763.96 Rp 1,245,731.20 Rp 951,688,807.55
6 Pembesian Besi Polos 8 KG 7,426.59 Rp 15,066.80 Rp 111,894,946.21
7 Bekisting 10 kali Pakai M2 508.36 Rp 197,120.00 Rp 100,207,923.20
8 Pek. Acian Semen M2 3,508.50 Rp 40,460.00 Rp 141,953,910.00
Sub Total Rp 2,077,384,408.65
III. PEKERJAAN PAGAR KELILING (SAMPING KIRI KANAN BELAKANG)
1 Pek. Pemasangan Batu Bata 1/2 BT 1 :4 M2 968.06 Rp 123,804.00 Rp 119,849,081.22
2 Pek. Plesteran camp. 1:4 M2 1,936.11 Rp 67,033.12 Rp 129,783,493.96
3 Pek. Acian M2 2,141.46 Rp 40,460.00 Rp 86,643,269.30
4 Pek. Beton K200 untuk Ringbalk Pagar 10x15 M3 8.80 Rp 1,245,731.20 Rp 10,963,057.43
5 Pek. Pembesian Besi Polos (Besi 8 x 2) KG 463.49 Rp 15,066.80 Rp 6,983,356.33
6 Pek. Bekisting Ringbalk Pagar 5 kali Pakai M2 23.47 Rp 274,792.00 Rp 6,448,818.66
7 Cat dinding bata dan Beton, Ex. Jotun sintetic exterior / setara M2 2,141.46 Rp 41,374.13 Rp 88,600,826.85
Sub Total Rp 449,271,903.75
V. PEKERJAAN RABAT BETON JALAN
1 Timbunan tebal = 25 cm M3 1,534.00 Rp 109,760.00 Rp 168,371,840.00
3 Pasangan Rabat Beton K200 TEBAL 20 cm M3 1,227.20 Rp 1,245,731.20 Rp 1,528,761,328.64
Sub Total Rp 1,697,133,168.64
VI. PEKERJAAN PAVING BLOK DAN PJU
1 Pek. Pasir Urug t=5 cm M3 329.70 Rp 277,760.00 Rp 91,577,472.00
2 Pek. Rabat Beton Alas Paving K200 t = 5cm M3 329.70 Rp 1,245,731.20 Rp 410,717,576.64
Sub Total Rp 502,295,048.64
VII. PEKERJAAN POS JAGA 2 UNIT
1 Pek. Galian Tanah M3 5.63 Rp 78,400.00 Rp 441,000.00
2 Pek. Urugan Kembali 1/3 dari Total Galian M3 1.88 Rp 56,000.00 Rp 105,000.00
3 Pek. Urugan yang didatangkan (Timbunan) M3 12.00 Rp 109,760.00 Rp 1,317,120.00
4 Pek. Pasir Urug t=5 cm Pondasi dan Bangunan M3 1.20 Rp 277,760.00 Rp 333,312.00
5 Pek. Batu Kosong t=15cm M3 3.38 Rp 479,668.00 Rp 1,618,879.50
6 Pek. Pondasi Batu Gunung 1:4 M3 3.38 Rp 839,300.00 Rp 2,832,637.50
7 Pek. Beton Sloef K200 15x20 M3 1.35 Rp 1,245,731.20 Rp 1,681,737.12
8 Pek. Beton Kolom K200 15x15 M3 1.35 Rp 1,245,731.20 Rp 1,681,737.12
9 Pek. Beton Ringbalk K200 15x20 M3 1.35 Rp 1,245,731.20 Rp 1,681,737.12
10 Pek. Atap Dak Beton K200 tebal 10cm (Besi 10) M3 1.58 Rp 1,245,731.20 Rp 1,962,026.64
11 Pek. Bekisting M2 52.88 Rp 154,000.00 Rp 8,142,750.00
12 Pembesian Besi Polos 12 KG 535.00 Rp 15,066.80 Rp 8,060,738.00
13 Pembesian Besi Polos 10 KG 237.00 Rp 15,066.80 Rp 3,570,831.60
14 Pembesian Besi Polos 8 Beugel KG 98.67 Rp 15,066.80 Rp 1,486,590.93
15 Pek. Rabat Beton K200 t = 8cm M3 1.92 Rp 1,245,731.20 Rp 2,391,803.90
16 Pek. Pasangan Batubata 1/2 BT M2 108.08 Rp 123,804.00 Rp 13,380,736.32
17 Pek. Plesteran camp. 1:4 M2 216.16 Rp 67,033.12 Rp 14,489,879.22
18 Pek .Acian Plamur M2 284.41 Rp 41,374.13 Rp 11,767,214.89
19 Pek. Keramik Lantai 40x40 Gelap M2 24.00 Rp 291,752.36 Rp 7,002,056.73
20 Pek. Dinding Keramik WC 40x40 Gelap M2 12.00 Rp 291,752.36 Rp 3,501,028.36
21 Pek. Pintu KM/WC Aluminium BH 2.00 Rp 1,168,651.05 Rp 2,337,302.09
22 Pek. Ventilasi Alumnium Coating 4 M1 16.80 Rp 139,455.87 Rp 2,342,858.56
23 Pek. Kaca Ventilasi 8mm M2 3.00 Rp 291,245.60 Rp 873,736.80
24 Pek. Toilet WC ex. Toto Jongkok BH 2.00 Rp 500,000.00 Rp 1,000,000.00
25 Pek. Kran Air 1/2 BH 2.00 Rp 50,000.00 Rp 100,000.00
26 Pek. Pipa Air 1/2 Inci M1 120.00 Rp 30,279.50 Rp 3,633,540.00
27 Pek. Pipa Air Kotor 3 Inci M1 36.00 Rp 105,938.00 Rp 3,813,768.00
28 Pek. Septictank 2x1x1 UNIT 2.00 Rp 5,000,000.00 Rp 10,000,000.00
29 Pek.Lampu 25 Watt TTK 6.00 Rp 168,004.65 Rp 1,008,027.90
30 Pek. Stopkontak TTK 4.00 Rp 278,012.50 Rp 1,112,050.00
31 Pek. Saklar Ganda TTK 2.00 Rp 168,004.65 Rp 336,009.30
32 Pek. MCB 6 A TTK 2.00 Rp 237,000.00 Rp 474,000.00
33 Pek. Pengecetan Dinding ex. Jotun M2 284.41 Rp 41,374.13 Rp 11,767,214.89
34 Pek. Pembersihan Akhir LS 1.00 Rp 3,000,000.00 Rp 3,000,000.00
Sub Total Rp 129,247,324.50
VIII. IPAL
1 Ipal Biotech (Air Kotor, Medik, Laboraturium Kapasitas 100 M3 Per Hari Unit 3.00 Rp 150,000,000.00 Rp 450,000,000.00
2 Ipal Biorich Tangki Septictank Kapasitas 25 Orang Unit 2.00 Rp 200,000,000.00 Rp 400,000,000.00
3 Tangki Bak Ground Tank Air Bersih Kapasitas Unit 1.00 Rp 225,000,000.00 Rp 225,000,000.00
4 Mesin Pomp Celup Unit 6.00 Rp 1,500,000.00 Rp 9,000,000.00
5 Mesin IPAL Unit 3.00 Rp 3,000,000.00 Rp 9,000,000.00
6 Bak Control Unit 4.00 Rp 2,500,000.00 Rp 10,000,000.00
Sub Total Rp 1,103,000,000.00
TOTAL FASILITAS PENUNJANG Rp 6,153,613,038.18


GEDUNG VIP

1. PEKERJAAN ARSITEKTUR
A. PEKERJAAN DINDING DAN PLESTERAN
a Pek. Dinding Gypsum Partisi M2 510.72 Rp 254,367.25 Rp 129,910,441.92
Sub Total Rp 129,910,441.92
B. PEKERJAAN PENUTUP LANTAI DAN DINDING

a Pas. Homogenous tile 80 x 80 cm M2 831.2700 Rp 420,641.00 Rp 349,666,244.07
b Pas. Homogenous tile 60 x 60 cm Ut. Meja westafel M2 32.2200 Rp 375,516.00 Rp 12,099,125.52
c Pas. Plint hospital homogenous M1 517.5370 Rp 66,045.90 Rp 34,181,196.95
d Pas. Railling koridor PVC M1 72.4740 Rp 152,047.50 Rp 11,019,490.52
e Pas. Homogenous tile dinding & Keramik lantai KM/WC
1 Pas. Homogenous tile dinding 60 x 60 cm ex. Vicenza/setara M2 388.4520 Rp 388,768.50 Rp 151,017,901.36
2 Pas. Homogenous tile 60 x 60 cm Ut. Lantai M2 61.5840 Rp 375,516.00 Rp 23,125,777.34
Sub Total Rp 581,109,735.76
C. PEKERJAAN PLAFOND
a Pek. Rangka plafond Hollow Galvalum 4x4 cm,(60x60)cm M2 1,898.0800 Rp 116,436.75 Rp 221,006,266.44
b Pasangan Penutup plafond Gypsum tebal 9mm M2 1,898.0800 Rp 137,930.50 Rp 261,803,123.44
c Pasangan list plafond Gypsum M1 1,817.3000 Rp 21,560.25 Rp 39,181,442.33
Sub Total Rp 521,990,832.21
TOTAL PEKERJAAN ARSITEKTUR Rp 1,233,011,009.88
4. PEKERJAN PLUMBING
A. SISTEM PLUMBING
1 PIPA AIR LIMBAH
- Pipa PVC air kotor dia. 80 mm (3 inchi) M1 210.0000 Rp 105,938.00 Rp 22,246,980.00
2 PEKERJAAN SEPTICTANK
Pemasangan Septictank pabrikasi (biotech septictank) kapasitas 7 m3 Unit 1.0000 Rp 35,000,000.00 Rp 35,000,000.00
3 PEKERJAAN DRAINASE
Pek. Pasangan drainase keliling bangunan M1 186.0000 Rp 280,896.93 Rp 52,246,828.98
Sub Total Rp 109,493,808.98
B. UNIT SANITAIR
1 Kloset duduk + tabung ex. American standart/setara Bh 45.0000 Rp 3,649,467.50 Rp 164,226,037.50
2 Wastafel + cermin 3 mm ex. American standart/setara Bh 54.0000 Rp 1,243,667.50 Rp 67,158,045.00
3 Kran Air westafel ex. American standart/setara Bh 54.0000 Rp 288,213.00 Rp 15,563,502.00
4 Kran Air 1/2 inchi ex. American standart/setara Bh 45.0000 Rp 201,963.00 Rp 9,088,335.00
5 Tempat Sabun stainless ex. American standart/setara Bh 45.0000 Rp 230,000.00 Rp 10,350,000.00
6 Gantungan handuk stainless Bh 45.0000 Rp 250,000.00 Rp 11,250,000.00
7 Floor drain Bh 45.0000 Rp 105,512.50 Rp 4,748,062.50
Sub Total Rp 282,383,982.00
C. SISTEM HYDRANT KEBAKARAN

I PIPA DATAR DAN PIPA TEGAK HIDRANT
- Pipa yang dipakai : BSP - SCH 40
- Air Release Valve : Klas 10 Kg / Cm2
a. Pipa diameter : 100 mm (4") M1 100.00 Rp 666,666.67 Rp 66,666,666.67
b. Pipa diameter : 80 mm (3") M1 80.00 Rp 450,000.00 Rp 36,000,000.00
Sub Total Rp 102,666,666.67
II INSTALASI DISTRIBUSI HYDRANT
- Gate Valve : Klas 10 Kg / Cm2
- Kotak Hydrant termasuk : Set 2.00 Rp 6,000,000.00 Rp 12,000,000.00
Landing Valve & Hidrant Valve
Selang panjang 30 m & Penggantungnya
a. Tee
- 4' x 4' bsc 40 (dia=100x100) Bh 2.00 Rp 350,000.00 Rp 700,000.00
- 4' x 3' bsc 40 (di 80 x 80) Bh 2.00 Rp 250,000.00 Rp 500,000.00
- 3' x 1.5' bsc 40 (dia 80 x 40) Bh 4.00 Rp 170,000.00 Rp 680,000.00
b. knee BSC 40
- dia 100 Bh 4.00 Rp 120,000.00 Rp 480,000.00
- dia 80 Bh 4.00 Rp 180,000.00 Rp 720,000.00
c. Reduser
- 100 x 80 Bh 20.00 Rp 85,000.00 Rp 1,700,000.00
Sub Total Rp 16,780,000.00
III TESTING & COMMISSIONING Lot 1.00 Rp 3,000,000.00 Rp 3,000,000.00
Sub Total Rp 3,000,000.00
D. PEMADAM API RINGAN / FIRE EXTINGUISHER
- Fire Extinguisher (Alat pemadam kebakaran) Bh 8.00 Rp 751,000.00 Rp 6,008,000.00
TOTAL PEKERJAAN PLUMBING Rp 520,332,457.65
3. PEKERJAAN MEKANIKAL ELEKTRIKAL

A. SISTEM KELISTRIKAN
1 PEKERJAAAN PANEL
a Panel Penerangan & Stop Kontak uk. 40x60 CM Powder coating. Unit 2.0000 Rp 440,000.00 Rp 880,000.00
b Panel AC uk. 40x60 CM Powder coating. Unit 1.0000 Rp 440,000.00 Rp 440,000.00
c MCCB 250 A Unit 1.0000 Rp 1,573,000.00 Rp 1,573,000.00
d MCCB 200 A Unit 1.0000 Rp 1,100,000.00 Rp 1,100,000.00
e MCCB 100 A Unit 1.0000 Rp 715,000.00 Rp 715,000.00
f MCCB 32 A Unit 1.0000 Rp 495,000.00 Rp 495,000.00
g MCB 10 A Unit 48.0000 Rp 75,000.00 Rp 3,600,000.00
h MCB 6 A Unit 28.0000 Rp 75,000.00 Rp 2,100,000.00
2 PEKERJAAAN KABEL UTAMA
a Kabel bawah tanah dari Power House ke Panel Distribusi, NYFGbY (4x1 Roll 0.5000 Rp 41,800,000.00 Rp 20,900,000.00
b Kabel NYY 4x95 mm2 supreme (100 M) Roll 0.5000 Rp 10,395,000.00 Rp 5,197,500.00
c Kabel NYY 4x50 mm2 supreme (100 M) Roll 0.0500 Rp 5,500,000.00 Rp 275,000.00
d Kabel NYY 4x16 mm2 supreme (100 M) Roll 0.0500 Rp 2,090,000.00 Rp 104,500.00
e Kabel NYY 3x2,5 mm2 supreme (100 M) Roll 4.0000 Rp 1,870,000.00 Rp 7,480,000.00
f Kabel BC 25 mm2 Roll 0.1000 Rp 3,850,000.00 Rp 385,000.00
g Kabel BC 50 mm2 Roll 0.1000 Rp 6,600,000.00 Rp 660,000.00
3 PEKERJAAAN INSTALASI LISTRIK
a Instalasi neon box huruf, termas Ex. Supreme/eq, NYM 3x2,5mm Titik 3.0000 Rp 278,012.50 Rp 834,037.50
c Instalasi Stop Kontak, termasuk Ex. Supreme/eq, NYM 3x2,5mm Titik 96.0000 Rp 278,012.50 Rp 26,689,200.00
d Instalasi Stop Kontak AC, termaEx. Supreme/eq, NYM 3x2,5mm Titik 48.0000 Rp 278,012.50 Rp 13,344,600.00
e Instalasi Exhaust fan, termasuk Ex. Supreme/eq, NYM 3x2,5mm Titik 45.0000 Rp 278,012.50 Rp 12,510,562.50
f Kabel Tray Uk. 100 x 400 mm M1 628.8600 Rp 85,000.00 Rp 53,453,100.00
4 PEKERJAAAN ARMATURE
Pas. Lampu Downlihgt 4" + LED 13 Watt, White (240 TITIK) - Analisa
a Bh 200.0000 Rp 168,004.65 Rp 33,600,930.00
Titik Instalasi
b Saklar ganda Bh 53.0000 Rp 300,000.00 Rp 15,900,000.00
c Saklar tunggal Bh 45.0000 Rp 300,000.00 Rp 13,500,000.00
d Stop Kontak 1 ph Bh 96.0000 Rp 250,000.00 Rp 24,000,000.00
e Stop Kontak AC 1 ph Bh 48.0000 Rp 60,000.00 Rp 2,880,000.00
4 TESTING & COMMISIONING Ls 1.0000 Rp 2,500,000.00 Rp 2,500,000.00
Sub Total Rp 245,117,430.00
B. INSTALASI TELEPON DAN DATA

1 PEKERJAAAN PANEL
a Panel distribusi telepon + Box dan port panel Unit 1.0000 Rp 4,290,000.00 Rp 4,290,000.00
b Sub panel distribusi data Unit 1.0000 Rp 4,290,000.00 Rp 4,290,000.00
2 PEKERJAAAN INSTALASI
a Instalasi telepon, termauk pipa konduit Ttk 3.0000 Rp 278,012.50 Rp 834,037.50
b Instalasi dat, termasuk pipa konduit Ttk 3.0000 Rp 278,012.50 Rp 834,037.50
c Instalasi antena TV, termasuk pipa konduit Ttk 47.0000 Rp 278,012.50 Rp 13,066,587.50
a Telepon outlet Unit 3.0000 Rp 85,000.00 Rp 255,000.00
b Data Outlet Unit 3.0000 Rp 95,000.00 Rp 285,000.00
c Antena TV outlet Unit 47.0000 Rp 55,000.00 Rp 2,585,000.00
4 TESTING & COMMISIONING Ls 1.0000 Rp 300,000.00 Rp 300,000.00
Sub Total Rp 26,739,662.50
C. SISTEM FIRE ALARM
1 PEKERJAAAN PANEL
a Master Control Fire Alarm ( MCFA ) Unit 1.0000 Rp 10,000,000.00 Rp 10,000,000.00
- Type Konvensional
- Kap. 10 zone lengkap batteray
- Power Supply 220 volt, 1 ph, 50 Hz
b Announciator, 10 zones Unit 1.0000 Rp 5,500,000.00 Rp 5,500,000.00
2 PEKERJAAAN KABEL DISTRIBUSI
a Terminal Box fire alarm Unit 1.0000 Rp 5,000,000.00 Rp 5,000,000.00
b Kabel Distribusi Ex. Supreme/eq, NYY 4x1,5mm2 Roll 4.0000 Rp 1,650,000.00 Rp 6,600,000.00
a Instalasi Rate of Rise Detector Titik 43.0000 Rp 170,947.50 Rp 7,350,742.50
b Instalasi Smoke Detector Titik 16.0000 Rp 170,947.50 Rp 2,735,160.00
c Instalasi Alarm Bell Titik 8.0000 Rp 170,947.50 Rp 1,367,580.00
d Instalasi Manual Break Glass Titik 8.0000 Rp 170,947.50 Rp 1,367,580.00
e Instalasi Indicating Lamp Titik 41.0000 Rp 170,947.50 Rp 7,008,847.50
Sub Total Rp 47,529,910.00
D. SISTEM TATA SUARA

1 PERALATAN UTAMA
a Microphone Paging dengan Chime Bh 1.0000 Rp 800,000.00 Rp 800,000.00
b Amplifier 120 W Bh 2.0000 Rp 4,000,000.00 Rp 8,000,000.00
c Mixer 2 channel ex. Yamaha Bh 2.0000 Rp 2,000,000.00 Rp 4,000,000.00
d Stavolt 1000 watt Unit 2.0000 Rp 2,800,000.00 Rp 5,600,000.00
e Compack Disc Bh 2.0000 Rp 3,000,000.00 Rp 6,000,000.00
f Cabinet Rack bahan MDF fin.dico Bh 4.0000 Rp 4,500,000.00 Rp 18,000,000.00
g Speaker Selector Bh 8.0000 Rp 4,200,000.00 Rp 33,600,000.00
a Terminal Box audio Unit 1.0000 Rp 150,000.00 Rp 150,000.00
b Kabel Distribusi Ex. Supreme/eq, NYY 4x1,5mm2 Roll 2.0000 Rp 1,650,000.00 Rp 3,300,000.00
c Kabel speaker audio ceilling Ex. Asics/eq, 2x1,5mm2 M1 41.0000 Rp 80,000.00 Rp 3,280,000.00
d Kabel RCA Ex. Nakamichi/eq, 2x1,5mm2 M1 150.0000 Rp 250,000.00 Rp 37,500,000.00
e Kabel Tray Uk. 100 x 400 mm M1 41.0000 Rp 85,000.00 Rp 3,485,000.00
3 PEKERJAAAN INSTLASI
a Instalasi kabel audio speaker ceilEx. Asics/eq, 2x1,5mm2 Ttk 25.0000 Rp 148,650.00 Rp 3,716,250.00
a Ceiling Speaker TOA 3 W Bh 49.0000 Rp 280,000.00 Rp 13,720,000.00
b Jack RCA nakamichi Bh 8.0000 Rp 100,000.00 Rp 800,000.00
c Project management lapangan, Mobilisasi & Demobilisasi Ls 1.0000 Rp 5,000,000.00 Rp 5,000,000.00
Sub Total Rp 147,551,250.00
E. INSTALASI CCTV
1 PERALATAN UTAMA
a DVR 8 channel Bh 1.0000 Rp 900,000.00 Rp 900,000.00
b HDD 1 TB Bh 1.0000 Rp 1,300,000.00 Rp 1,300,000.00
c TV Monitor 32 inchi Bh 1.0000 Rp 3,000,000.00 Rp 3,000,000.00
a Terminal Box CCTV Unit 1.0000 Rp 150,000.00 Rp 150,000.00
b Kabel Distribusi dari panel ke T Ex. Supreme/eq, NYY 4x1,5mm2 M 5.0000 Rp 1,650,000.00 Rp 8,250,000.00
c Kabel cctv RG59 coaxial + power M1 84.0000 Rp 3,348.00 Rp 281,232.00
d Instalasi camera Ttk 8.0000 Rp 148,650.00 Rp 1,189,200.00
a Camera analog high resolution indoor sony Bh 8.0000 Rp 936,000.00 Rp 7,488,000.00
Sub Total Rp 30,198,432.00
F. INSTALASI NURSE CALL

1 Aiphone TC10M 10 Call Master Station Unit 4.0000 Rp 6,000,000.00 Rp 24,000,000.00
2 Nurse Call Commax Sub Station Patien JNS101 Bh 41.0000 Rp 1,194,000.00 Rp 48,954,000.00
3 Bedside Call Button Bh 41.0000 Rp 550,000.00 Rp 22,550,000.00
4 Metal Jack for Bedside Bh 41.0000 Rp 450,000.00 Rp 18,450,000.00
5 Reset Button Bh 41.0000 Rp 400,000.00 Rp 16,400,000.00
6 Bathroom Pullcord Moisture Resistant Bh 41.0000 Rp 1,250,000.00 Rp 51,250,000.00
7 Coridoor Call Light Bh 41.0000 Rp 400,000.00 Rp 16,400,000.00
8 Biaya Instalasi dari counter perawat ke kamar Ttk 43.0000 Rp 170,947.50 Rp 7,350,742.50
9 Biaya Instalasi equipment Ttk 43.0000 Rp 170,947.50 Rp 7,350,742.50
10 Testing & Commissioning Ls 1.0000 Rp 500,000.00 Rp 500,000.00
Sub Total Rp 213,205,485.00
G. INSTALASI TATA UDARA
2 AC split wall mounted 1 PK Unit 48.0000 Rp 3,750,000.00 Rp 180,000,000.00
3 Exhaust Fan Ceiling 10 inchi Unit 45.0000 Rp 350,000.00 Rp 15,750,000.00
4 Exhaust Grille Duct ventilasi cover outlet 12 inchi Bh 4.0000 Rp 450,000.00 Rp 1,800,000.00
5 Instalasi Pipa Drainage / pembuangan AC (Merk Rucika AW)
Ukuran : Ø 1" M1 304.0000 Rp 43,648.25 Rp 13,269,068.00
6 Instalasi Pipa Drainage / pembuangan Exhaust Fan (Merk Rucika AW)
Ukuran : Ø 4" M1 225.0000 Rp 137,131.75 Rp 30,854,643.75
Sub Total Rp 241,673,711.75
H. INSTALASI GAS MEDIK

1 INSTALASI PEMIPAAN
a Instalasi Oksigen ( O ) ASTM B 280 Type Medical Gas
Pipa tembaga (copper) Diameter 25 mm (OD = 1 1/8 " ) M 83.0000 Rp 255,967.00 Rp 21,245,261.00
Pipa tembaga (copper) Diameter 20 mm (OD = 7/8 " ) M 242.0000 Rp 222,760.75 Rp 53,908,101.50
Medical Gas Outlet Oksigen Bh 41.0000 Rp 1,080,000.00 Rp 44,280,000.00
b Instalasi Vacuum ( V ) ASTM B 280 Type Medical Gas
Medical Gas Outlet Vacuum with Hook Base Bh 41.0000 Rp 720,000.00 Rp 29,520,000.00
c Valve box type 2 Gas ( O,V ) Bh 2.0000 Rp 4,800,000.00 Rp 9,600,000.00
d Alarm Panel Type 2 Gas ( O,V ) Bh 2.0000 Rp 4,680,000.00 Rp 9,360,000.00
2 SECONDARY EQUIPMENT & BED HEAD UNIT
a Oxygen regulator Flowmeter & Humidifier Set 41.0000 Rp 1,400,000.00 Rp 57,400,000.00
b Vacum Regulator (suction) Unit Model FA Set 41.0000 Rp 1,650,000.00 Rp 67,650,000.00
c Bed Head Unit Type 1 Set 41.0000 Rp 1,450,000.00 Rp 59,450,000.00
d Project management lapangan, Mobilisasi & Demobilisasi Ls 1.0000 Rp 10,000,000.00 Rp 10,000,000.00
Sub Total Rp 482,032,671.68
TOTAL PEKERJAAN MEKANIKAL ELEKTRIKAL Rp 1,434,048,552.93
TOTAL PEKERJAAN GEDUNG E (VIP)

Rp 3,187,392,020.46
MESJID

A. PEKERJAAN PENDAHULUAN
1 Biaya pembersihan lahan Ls 1.00 Rp 1,000,000.00 Rp 1,000,000.00
2 Pek. Bowplank M1 100.00 Rp 71,624.00 Rp 7,162,400.00
B. PEKERJAAN TANAH DAN PASIR

1 Pek. Galian Tanah M3 55.63 Rp 113,344.00 Rp 6,305,326.72
2 Pek. Urugan tanah bekas galian (1/3 dari total galian) M3 18.54 Rp 56,000.00 Rp 1,038,426.67
3 Pek. Urugan Tanah dipadatkan (didatangkan) Timbunan M3 511.79 Rp 109,760.00 Rp 56,173,631.36
5 Pek. Urugan pasir bawah pondasi poer plat tebal 5 cm M3 22.97 Rp 277,760.00 Rp 6,379,800.00
6 Pek. Urugan pasir bawah pondasi batu gunung tebal 5 cm M3 57.72 Rp 277,760.00 Rp 16,032,307.20
Sub Total Rp 103,289,491.95
C. PEKERJAAN PASANGAN PONDASI BATU GUNUNG

1 Pasangan batu kosong ut. bangunan M3 19.24 Rp 479,668.00 Rp 9,228,812.32
2 Pasangan batu gunung 1Pc : 5 Psr ut. Bangunan dan Tangga M3 488.21 Rp 839,300.00 Rp 409,758,010.20
Sub Total Rp 418,986,822.52
D. PEKERJAAN BETON
1 Pek. Poer plat P1
1 Beton K-200 M3 6.40 Rp 1,245,731.20 Rp 7,972,679.68
2 Pembesian Ulir 16 KG 922.13 Rp 15,066.80 Rp 13,893,598.51
3 Bekisting Pondasi M2 25.60 Rp 197,120.00 Rp 5,046,272.00
2 Pek. Poer plat P2
1 Beton K-200 M3 3.38 Rp 1,245,731.20 Rp 4,204,342.80
3 Pek. Kolom pedestal Poer 1
1 Beton K-200 M3 7.04 Rp 1,245,731.20 Rp 8,769,947.65
3 Pembesian Polos 10 KG 271.33 Rp 15,066.80 Rp 4,088,125.07
4 Bekisting Kolom 2 Kali Pakai M2 35.20 Rp 248,920.00 Rp 8,761,984.00
4 Pek. Kolom pedestal Poer 2
1 Beton K-200 M3 3.68 Rp 1,245,731.20 Rp 4,578,062.16
5 Pek. Sloef S1
1 Beton K-200 M3 14.72 Rp 1,245,731.20 Rp 18,334,671.80
2 Pembesian Ulir 13 KG 1,530.67 Rp 15,066.80 Rp 23,062,328.89
4 Bekisting Sloef 2 Kali Pakai M2 73.59 Rp 154,000.00 Rp 11,332,860.00
6 Pek. Sloef S2
1 Beton K-200 M3 2.20 Rp 1,245,731.20 Rp 2,735,625.72
7 Pek. Kolom Utama (K1)
1 Beton K-200 M3 11.52 Rp 1,245,731.20 Rp 14,350,823.42
8 Pek. Kolom Utama (K2)
1 Beton K-200 M3 9.45 Rp 1,245,731.20 Rp 11,772,159.84
9 Pek. Kolom Praktis (KP)
1 Beton K-200 M3 2.16 Rp 1,245,731.20 Rp 2,690,779.39
10 Pek. Balok Utama (B1)
1 Beton K-200 M3 8.70 Rp 1,245,731.20 Rp 10,837,861.44
4 Bekisting Balok 2 Kali Pakai M2 58.00 Rp 274,792.00 Rp 15,937,936.00
11 Pek. Balok Utama (B2)
1 Beton K-200 M3 8.70 Rp 1,245,731.20 Rp 10,837,861.44
12 Pek. Ringbalok (R1)
1 Beton K-200 M3 15.30 Rp 1,245,731.20 Rp 19,059,687.36
13 Pek. Ringbalok (R2)
1 Beton K-200 M3 3.42 Rp 1,245,731.20 Rp 4,264,137.90
14 Pek. Dak Beton
1 Beton K-200 M3 7.15 Rp 1,245,731.20 Rp 8,906,978.08
3 Bekisting Plat 2 Kali Pakai M2 35.75 Rp 348,040.00 Rp 12,442,430.00
15 Pek. Rabat Beton K200 Tebal 8cm M3 50.00 Rp 1,245,731.20 Rp 62,286,560.00
16 Pek. Dinding Kolam Air Mancur
1 Pembesian Polos 12 M3 3.48 Rp 15,066.80 Rp 52,432.46
3 Bekisting Dinding 2 Kali Pakai M2 23.20 Rp 312,200.00 Rp 7,243,040.00
17 Pek. Talang Air Beton
1 Beton K-200 M3 19.01 Rp 1,245,731.20 Rp 23,681,350.11
3 Bekisting Dak 2 Kali Pakai M2 49.35 Rp 348,040.00 Rp 17,175,774.00
4 Pek. Pipa PVC 3 Inci Talang dan Kolom Utama Atap M1 189.00 Rp 103,084.80 Rp 19,483,027.20
Sub Total Rp 693,522,143.47
E. PEKERJAAN DINDING DAN PLESTERAN
a Pek. Pasangan dinding bata merah 1/2 batu camp. 1:4 M2 274.93 Rp 123,804.00 Rp 34,036,814.70
b Pek. Plesteran dinding dan Beton 15 mm, 1Pc : 5Psr M2 824.78 Rp 67,033.12 Rp 55,287,241.55
c Pek. Acian Dinding dan Beton M2 824.78 Rp 40,460.00 Rp 33,370,396.50
d Pek. Dinding HPL Motif Kayu Multipleks 18mm Double M2 391.68 Rp 613,340.00 Rp 240,233,011.20
Sub Total Rp 362,927,463.95
F. PEKERJAAN PENUTUP LANTAI DAN DINDING

a Pas. Homogenous tile 80 x 80 cm Glosy Area Sholat M2 378.52 Rp 413,261.33 Rp 156,427,679.89
b Pas. Homogenous tile 40 x 40 cm Anti Slip (Kamar Mandi, Rg. Wudhu, Rg. M2 175.09 Rp 368,928.00 Rp 64,593,758.88
c Pas. Batu Alam Hitam Kolam Air Mancur M2 250.80 Rp 481,752.44 Rp 120,823,513.07
d Pas. Homogenous tile dinding & Keramik lantai KM/WC dan Tempat Wudhu M2 266.00 Rp 368,928.00 Rp 98,134,848.00
Sub Total Rp 439,979,799.84
G. PEKERJAAN PLAFOND
a Pek. Rangka plafond Hollow Galvalum 4x4 cm,(60x60)cm M2 533.06 Rp 114,394.00 Rp 60,978,865.64
b Pasangan Penutup Shunda Plafond M2 533.06 Rp 185,910.67 Rp 99,101,539.97
c Pasangan list PVC Plafond M1 394.00 Rp 21,182.00 Rp 8,345,708.00
Sub Total Rp 168,426,113.61
H. PEKERJAAN KUSEN, PINTU

1 Pek. Pintu P1 Bh 6.00
- Kusen alumunium 4" coating M1 51.86 Rp 139,455.87 Rp 7,232,181.25
- Pegangan Pintu stainless Psg 12.00 Rp 230,000.00 Rp 2,760,000.00
- Kunci tanam 2x slag Set 6.00 Rp 150,000.00 Rp 900,000.00
- Engsel pintu stainless Psg 18.00 Rp 51,544.15 Rp 927,794.70
- Grendel pintu stainless Bh 12.00 Rp 50,000.00 Rp 600,000.00
- Pas. Door closer Bh 12.00 Rp 381,976.00 Rp 4,583,712.00
- Kaca Bening 8mm M2 21.06 Rp 291,245.60 Rp 6,133,632.34
- Kusen alumunium 4" coating M1 22.80 Rp 4,730.00 Rp 107,844.00
- Pegangan Pintu stainless Bh 2.00 Rp 30,000.00 Rp 60,000.00
- Engsel pintu stainless Bh 3.00 Rp 51,544.15 Rp 154,632.45
- Pas. Door closer Bh 2.00 Rp 3,870.00 Rp 7,740.00
- Kaca Bening 8mm M2 3.23 Rp 200,676.00 Rp 648,183.48
3 Pek. Pintu KM/WC PT1 Bh 4.00 Rp 1,168,651.05 Rp 4,674,604.18
4 Sunscreen Kaca Atap (V1) Bh 9.00
- Hollow Galvanis 4 x 8 M1 113.40 Rp 46,666.67 Rp 5,292,000.00
Sub Total Rp 46,041,862.26
I. PEKERJAAN ATAP
a Pek. Kuda-Kuda Hollow Galvanis 6x8 M1 863.20 Rp 46,666.67 Rp 40,282,666.67
b Pek. Gording Hollow Galvanis 4x6 M1 1,150.00 Rp 35,000.00 Rp 40,250,000.00
c Pek. Penutup Atap Spandek 0.4mm M2 464.84 Rp 98,420.00 Rp 45,749,552.80
d Pek. Nok Atap Seng Plat 40cm M1 72.00 Rp 126,935.20 Rp 9,139,334.40
Sub Total Rp 135,421,553.87
I. PEKERJAAN ALUMUNIUM COMPOSITE PANEL DAN KACA DEPAN
1 Pek. ACP motif warna abu-abu type eksterior PVDF ex. Seven/setara + Rang M2 1,010.75 Rp 904,008.00 Rp 913,726,086.00
2 Pek. Kaca Bening 8mm M2 204.00 Rp 291,245.60 Rp 59,414,102.40
Sub Total Rp 973,140,188.40
J. PEKERJAAN MENARA
1 Pekerjaan Galian M3 24.30 Rp 113,344.00 Rp 2,754,259.20
2 Pekerjaan Urugan Kembali M3 8.10 Rp 56,000.00 Rp 453,600.00
3 Pek. Poer Plat
a Beton K200 M3 2.88 Rp 1,245,731.20 Rp 3,587,705.86
b Pembesian (Besi 16 Ulir) KG 329.33 Rp 15,066.80 Rp 4,961,999.47
c Bekisting M2 9.60 Rp 197,120.00 Rp 1,892,352.00
4 Pek. Kolom Pedestal + Kolom Keseluruhan Menara
a Beton K200 M3 15.00 Rp 1,245,731.20 Rp 18,685,968.00
Pembesian (Besi Ulir 16 dan Beugel Besi Polos 10)
b KG 1,228.67 Rp 15,066.80 Rp 18,512,074.93
c Bekisting 2 Kali Pakai M2 15.00 Rp 248,920.00 Rp 3,733,800.00
5 Pek. Sloef
a Beton K200 M3 1.20 Rp 1,245,731.20 Rp 1,494,877.44
Pembesian (Besi Ulir 16 dan Beugel Besi Polos 10)
b KG 150.67 Rp 15,066.80 Rp 2,270,064.53
c Bekisting 2 Kali Pakai M2 4.00 Rp 154,000.00 Rp 616,000.00
6 Pek. Balok dan Ringbalk
a Beton K200 M3 3.40 Rp 1,245,731.20 Rp 4,235,486.08
b Pembesian (Besi 13 Ulir dan Beugel Besi Polos 10) KG 647.96 Rp 15,066.80 Rp 9,762,750.69
c Bekisting 4 Kali Pakai M2 11.90 Rp 274,792.00 Rp 3,270,024.80
7 Pek. Rabat Beton Teras t=15cm K200 M3 20.11 Rp 1,245,731.20 Rp 25,056,014.49
8 Pek. Pasir Urug t=10cm M3 13.41 Rp 277,760.00 Rp 3,724,483.84
9 Pek. Drainase Keliling (Pas. Batu Bata 1/2 BT + Plesteran + Acian) M2 107.10 Rp 231,297.12 Rp 24,771,921.55
10 Pek. ACP motif warna abu-abu type eksterior PVDF ex. Seven/setara + Rang M2 81.60 Rp 904,008.00 Rp 73,767,052.80
11 Pek.Tangga Hollow Galvanis 6x8 M1 43.20 Rp 46,666.67 Rp 2,016,000.00
Sub Total Rp 205,566,435.68
K. PEKERJAAN SANITASI
1 Pipa PCV 3 Inci M1 60.00 Rp 105,938.00 Rp 6,356,280.00
2 Pipa PVC 1/2 Inci M1 120.00 Rp 30,279.50 Rp 3,633,540.00
4 Wastafel + cermin 3 mm ex. American standart/setara Set 4.00 Rp 1,243,667.50 Rp 4,974,670.00
6 Kran Air 1/2 inchi ex. American standart/setara Bh 20.00 Rp 201,963.00 Rp 4,039,260.00
7 Floor drain Bh 6.00 Rp 105,512.50 Rp 633,075.00
8 Mesin Air Shimizu Unit 1.00 Rp 700,000.00 Rp 700,000.00
9 Septictank (2m x 3m x 1m) Unit 1.00 Rp 7,500,000.00 Rp 7,500,000.00
10 Kran Air Mancur Bh 2.00 Rp 201,963.00 Rp 403,926.00
11 Mesin Air Mancur Unit 1.00 Rp 2,500,000.00 Rp 2,500,000.00
Sub Total Rp 46,491,473.00
L. PEKERJAAN ELEKTRIKAL
b Instalasi Stop Kontak, terma Ex. Supreme/eq, NYM 3x2,5mm Titik 10.0000 Rp 278,012.50 Rp 2,780,125.00
c Instalasi Stop Kontak AC, te Ex. Supreme/eq, NYM 3x2,5mm Titik 4.0000 Rp 6,000,000.00 Rp 24,000,000.00
a Pas. Lampu Downlihgt 4" + LED 13 Watt, Titik 16.0000 Rp 168,004.65 Rp 2,688,074.40
b Saklar ganda Bh 5.0000 Rp 168,004.65 Rp 840,023.25
c Saklar tunggal Bh 5.0000 Rp 168,004.65 Rp 840,023.25
e Stop Kontak AC 1 ph Bh 4.0000 Rp 60,000.00 Rp 240,000.00
f Speaker Mesjid Unit 8.0000
g Microphone Unit 3.0000
h Pengeras Toa Unit 2.0000
i Amplifier Unit 1.0000
Sub Total Rp 58,386,995.90
M. PEKERJAAN FINISHING
1 Cat dinding bata dan Beton, Ex. Jotun sintetic exterior / setara M2 125.68 Rp 41,374.13 Rp 5,199,900.03
2 Pembersihan akhir Ls 1.00 Rp 2,500,000.00 Rp 2,500,000.00
TOTAL PEKERJAAN MESJID Rp 3,668,042,644.47
Rumbia, 2 JUNI 2020

Mengetahui, Dibuat Oleh :
Pejabat Pembuat Komitmen (PPK) Konsultan Perencana
BLUD RSUD Kab. Bombana CV.ALIEF DESIGN CONSULTANT
Tahun Anggaran 2020
ANDI MUH. KAMAL, ST. M.Eng FERDIANSYAH, ST.

NIP. 19870219 201402 1 001
Direktur

GEDUNG CSSD, LAUNDRY, GIZI

A. PEKERJAAN PENDAHULUAN/PERSIAPAN GEDUNG CSSD, LAUNDRY DAN GIZI

1 Pek. Galian Pondasi Talud M3 67.76 Rp 113,344.00 Rp 7,680,189.44
2 Pek. Galian pondasi batu gunung M3 146.16 Rp 78,400.00 Rp 11,458,944.00
3 Pek. Urugan tanah bekas galian (1/3 dari total galian) M3 71.31 Rp 56,000.00 Rp 3,993,360.00
4 Pek. Urugan Tanah dipadatkan (didatangkan) Timbunan M3 1608.75 Rp 109,760.00 Rp 176,576,400.00
6 Pek. Urugan pasir bawah pondasi poer plat tebal 5 cm M3 0.45 Rp 277,760.00 Rp 124,436.48
7 Pek. Urugan pasir bawah pondasi batu gunung tebal 5 cm M3 2.71 Rp 277,760.00 Rp 752,840.70
Sub Total Rp 214,982,471.42
C. PEKERJAAN PASANGAN PONDASI BATU GUNUNG

2 Pasangan batu gunung 1Pc : 5 Psr ut. Bangunan, Ram M3 226.47 Rp 839,300.00 Rp 190,076,271.00
Sub Total Rp 218,453,429.88
D. PEKERJAAN BETON DAN RABAT

1 Pek. Poer plat Pr
1 Beton K-200 M3 2.24 Rp 1,245,731.20 Rp 2,790,437.89
2 Pembesian Polos KG 2836.74 Rp 15,066.80 Rp 42,740,594.23
2 Pek. Kolom pedestal Poer
1 Beton K-200 M3 1.64 Rp 1,245,731.20 Rp 2,042,999.17
2 Pembesian polos KG 348.69 Rp 15,066.80 Rp 5,253,642.49
3 Pek. Sloef SL
1 Beton K-200 M3 11.41 Rp 1,245,731.20 Rp 14,213,792.99
4 Pek. Kolom Utama (K)
1 Beton K-200 M3 15.75 Rp 1,245,731.20 Rp 19,620,266.40
1 Beton K-200 M3 1.00 Rp 1,245,731.20 Rp 1,245,731.20
6 Pek. Balok Beton (Bu)
1 Beton K-200 M3 6.30 Rp 1,245,731.20 Rp 7,848,106.56
3 Bekisting Balok 2 kali Pakai M2 44.10 Rp 274,792.00 Rp 12,118,327.20
7 Pek. Rabat Beton Lantai K200 M3 59.37 Rp 1,245,731.20 Rp 73,959,061.34
8 Pek. Ringbalk (RB)
1 Beton K-200 M3 7.56 Rp 1,245,731.20 Rp 9,417,727.87
3 Bekisting Balok 2 kali Pakai M2 50.40 Rp 274,792.00 Rp 13,849,516.80
Sub Total Rp 324,942,590.06
E. PEKERJAAN DINDING DAN PLESTERAN ACIAN
b Pek. Plesteran dinding 15 mm, 1Pc : 5Psr M2 834.56 Rp 67,033.12 Rp 55,943,160.63
c Pek. Acian M2 834.56 Rp 40,460.00 Rp 33,766,297.60
Sub Total Rp 141,370,391.35
F. PEKERJAAN PENUTUP LANTAI DAN DINDING
a Pas. Homogenous tile 60 x 60 cm Glossy M2 211.2200 Rp 381,948.00 Rp 80,675,056.56
b Pas. Homogenous tile 60 x 60 cm Anti Slip (Luar dan Toilet) M2 325.4160 Rp 368,928.00 Rp 120,055,074.05
e Pas. Homogenous tile dinding & Keramik lantai KM/WC
1 Pas. Homogenous tile dinding 30 x 60 cm ex. Vicenza/setara M2 33.1600 Rp 381,948.00 Rp 12,665,395.68
Sub Total Rp 213,395,526.29
G. PEKERJAAN PLAFOND
b Pasangan Penutup plafond Shunda Plafond M2 407.52 Rp 185,910.67 Rp 75,762,314.88
c Pasangan list plafond M1 198.30 Rp 21,182.00 Rp 4,200,390.60
Sub Total Rp 126,580,548.36
H. PEKERJAAN KUSEN, PINTU, JENDELA, KACA, ALAT PENGGANTUNG

- Pegangan Pintu stainless Bh 6.00 Rp 230,000.00 Rp 1,380,000.00
- Engsel pintu stainless Bh 9.00 Rp 51,544.15 Rp 463,897.35
2 Pek. Pintu KM/WC P2 Bh 4.0000 Rp 1,168,651.05 Rp 4,674,604.18
3 Pek. Ventilasi V1 Bh 28.0000
Sub Total Rp 73,153,524.23
I. PEKERJAAN ATAP DAN KANOPI

1 Pek. Rangka Atap Canal C75 M2 409.02 Rp 200,676.00 Rp 82,080,497.52
2 Pek. Penutup Atap Spandek 0.4 M2 409.02 Rp 98,420.00 Rp 40,255,748.40
3 Pek. Lisplank Woodplank 3/30 M1 100.00 Rp 63,672.00 Rp 6,367,200.00
4 Pek. Rangka Kanopi Hollow Galvanis M2 77.82 Rp 215,768.00 Rp 16,791,065.76
5 Pek. Penutup Atap Kanopi Spandek 0.4 M2 91.20 Rp 98,420.00 Rp 8,975,904.00
6 Pek. Talang Air Besi Plat M2 27.66 Rp 215,768.00 Rp 5,968,142.88
Sub Total Rp 160,438,558.56
J. PEKERJAAN SANITASI
6 Kran Air 1/2 inchi ex. American standart/setara Bh 4.00 Rp 201,963.00 Rp 807,852.00
Sub Total Rp 37,812,011.50
K. PEKERJAAN ELEKTRIKAL
c Kabel NYY 4x50 mm2 supreme (100 M) Roll 0.2500 Rp 5,500,000.00 Rp 1,375,000.00
a Instalasi neon box huruf, te Ex. Supreme/eq, NYM 3x2,5mm Titik 3.0000 Rp 5,000,000.00 Rp 15,000,000.00
b Instalasi Stop Kontak, terma Ex. Supreme/eq, NYM 3x2,5mm Titik 57.0000 Rp 278,012.50 Rp 15,846,712.50
c Instalasi Stop Kontak AC, te Ex. Supreme/eq, NYM 3x2,5mm Titik 9.0000 Rp 6,000,000.00 Rp 54,000,000.00
b Saklar ganda Bh 5.0000 Rp 168,004.65 Rp 840,023.25
c Saklar tunggal Bh 5.0000 Rp 168,004.65 Rp 840,023.25
Sub Total Rp 141,181,463.60
L. PEKERJAAN FINISHING
1 Pekerjaan pengecatan
a Cat Ex. Jotun sintetic exterior / setara M2 801.4000 Rp 41,374.13 Rp 33,157,223.78
Sub Total Rp 38,157,223.78
TOTAL PEKERJAAN GEDUNG CSSD, LAUNDRY DAN GIZI Rp 1,699,465,991.10
Rumbia, 2 JUNI 2020

BLUD RSUD Kab. Bombana CV.ALIEF DESIGN CONSULTANT
Tahun Anggaran 2020
ANDI MUH. KAMAL, ST. M.Eng FERDIANSYAH, ST.
NIP. 19870219 201402 1 001
Direktur

GEDUNG POWER HOUSE

A. PEKERJAAN PENDAHULUAN/PERSIAPAN (UNTUK SEMUA UNIT GEDUNG E DAN F)

1 Pek. Galian pondasi batu gunung M3 9.12 Rp 78,400.00 Rp 715,008.00
2 Pek. Urugan tanah bekas galian (1/3 dari total galian) M3 3.04 Rp 56,000.00 Rp 170,240.00
3 Pek. Urugan Tanah dipadatkan (didatangkan) M3 308.00 Rp 109,760.00 Rp 33,806,080.00
5 Pek. Urugan pasir bawah pondasi batu gunung tebal 5 cm M3 0.76 Rp 277,760.00 Rp 211,097.60
Sub Total Rp 52,012,441.60
C. PEKERJAAN PASANGAN PONDASI BATU GUNUNG (BASEMENT)

2 Pasangan Drainase Saluran Air Hujan M1 121.00 Rp 280,896.93 Rp 33,988,528.53
3 Pasangan batu gunung 1Pc : 5 Psr ut. Bangunan, dan Ram M3 85.30 Rp 839,300.00 Rp 71,588,932.80
Sub Total Rp 106,671,104.37
D. PEKERJAAN DINDING DAN PLESTERAN

b Pek. Plesteran dinding 15 mm, 1Pc : 5Psr M2 1,532.89 Rp 67,033.12 Rp 102,754,399.32
Sub Total Rp 197,643,356.10
E. PEKERJAAN PENUTUP LANTAI DAN DINDING

a Pas. Homogenous tile 60 x 60 cm (Bangunan dan Toilet) M2 616.00 Rp 368,928.00 Rp 227,259,648.00
c Pas. Homogenous tile dinding KM/WC 60x60 M2 8.46 Rp 368,928.00 Rp 3,121,130.88
Sub Total Rp 230,380,778.88
F. PEKERJAAN PLAFOND
b Pasangan Penutup plafond Gypsum tebal 9mm M2 535.37 Rp 185,910.67 Rp 99,530,157.02
c Pasangan list plafond Gypsum Dalam M1 237.80 Rp 21,182.00 Rp 5,037,079.60
Sub Total Rp 165,809,837.62
G. PEKERJAAN KUSEN, PINTU, JENDELA, KACA, ALAT PENGGANTUNG

- Pegangan Pintu stainless Psg 8.00 Rp 230,000.00 Rp 1,840,000.00
- Pegangan Pintu stainless Psg 2.00 Rp 230,000.00 Rp 460,000.00
- Pas. Door closer Bh 2.00 Rp 381,976.00 Rp 763,952.00
- Kusen Hollow Galvanis 6x8 M1 27.15 Rp 46,666.67 Rp 1,267,000.00
- Bingkai Daun Pintu Hollow Galvanis 4x6 M1 118.08 Rp 35,000.00 Rp 4,132,800.00
- Pegangan Pintu Besi Hollow 4x4 M1 11.40 Rp 27,500.00 Rp 313,500.00
- Grendel Besi Bh 18.00 Rp 150,000.00 Rp 2,700,000.00
- Besi Plat 1mm Set 23.40 Rp 975,000.00 Rp 22,815,000.00
- Engsel pintu Besi Bh 54.00 Rp 150,000.00 Rp 8,100,000.00
- Dinabolt 16 Bh 30.00 Rp 7,500.00 Rp 225,000.00
4 Pek. Pintu KM/WC PT1 Bh 1.00 Rp 1,168,651.05 Rp 1,168,651.05
5 Pek. Ventilasi V1 Bh 14.00
6 Pek. Ventilasi V2 Bh
- Kusen alumunium 4" coating M1 2.60 Rp 139,455.87 Rp 362,585.25
Sub Total Rp 116,080,093.26
H. PEKERJAAN KUDA-KUDA DAN ATAP

1 Pek. Gording Baja Canal C 75.35.15.1,6 Kg 462.93 Rp 37,835.00 Rp 17,515,082.67
2 Pek. Penutup atap Spandek 0.4mm M2 591.25 Rp 98,420.00 Rp 58,190,825.00
3 Pek. Lisplank Woodplank 3/30 M1 96.00 Rp 63,672.00 Rp 6,112,512.00
Sub Total Rp 81,818,419.67
I. PEKERJAAN BETON
1 Pek.Beton Sloef 15x20 K200 M3 0.91 Rp 1,245,731.20 Rp 1,136,106.85
2 Pek. Beton Kolom Praktis 15x15 K200 M3 1.23 Rp 1,245,731.20 Rp 1,530,380.78
3 Pek. Beton Ringbalk 15x20 K200 M3 0.91 Rp 1,245,731.20 Rp 1,136,106.85
4 Pek. Bekisting 2 Kali Pakai M2 23.08 Rp 274,792.00 Rp 6,342,199.36
5 Pek. Besi Polos 12 KG 410.82 Rp 15,066.80 Rp 6,189,803.04
6 Pek. Besi Beugel 8 KG 165.83 Rp 15,066.80 Rp 2,498,497.31
7 Pek. Rabat Beton K200 tebal 8cm M3 59.26 Rp 1,245,731.20 Rp 73,827,013.84
Sub Total Rp 92,660,108.04
J. PEKERJAAN SANITASI
5 Kran Air westafel ex. American standart/setara Bh 1.00 Rp 288,213.00 Rp 288,213.00
6 Kran Air 1/2 inchi ex. American standart/setara Bh 2.00 Rp 201,963.00 Rp 403,926.00
7 Kotak Hidrant ; Landing Valve & Hidrant Valve Selang 30m Set 6.00 Rp 6,000,000.00 Rp 36,000,000.00
8 Splinkler Titik 7.00 Rp 250,000.00 Rp 1,750,000.00
9 Pipa Galvanis Pendistribuasian Splinkler 3/4 inci M1 60.00 Rp 450,000.00 Rp 27,000,000.00
Sub Total Rp 78,266,364.00
K. PEKERJAAN ELEKTRIKAL
a Kabel NYY 4x95 mm2 supreme (100 M) Roll 0.25 Rp 10,395,000.00 Rp 2,598,750.00
2 PEKERJAAAN INSTALASI LISTRIK Rp -
a Instalasi Stop Kontak AC, termasuk Pipa Ex. Supreme/eq, NYM 3x2,5mm Titik 2.00 Rp 278,012.50 Rp 556,025.00
3 PEKERJAAAN ARMATURE Rp -
4 PENGADAAN GENSET 100 KVA DAN AKSESORIS
a Mesin Genset silent 100 KVA/80Kw/ 3 Phase Bh 1.00 Rp 460,000,000.00 Rp 460,000,000.00
b Aksesoris SNI/KW-1( Terpasang Lokasi Siap Pakai termasuk kabel dan aksesoris lainnya Set 1.00 Rp 10,000,000.00 Rp 10,000,000.00
c Biaya / Jasa Instalasi Mekanikal-Elektrikal-Sipil Ls 1.00 Rp 10,000,000.00 Rp 10,000,000.00
Sub Total Rp 493,619,961.00

J. PEKERJAAN FINISHING
1 Pekerjaan pengecatan
a Cat dinding bata, Ex. Jotun sintetic exterior / setara M2 1,532.89 Rp 41,374.13 Rp 63,421,982.47
Sub Total Rp 68,421,982.47
TOTAL PEKERJAAN Rp 1,686,561,816.61
ENGINEER ESTIMATE
STRUKTUR
Nama proyek : PEMBANGUNAN GEDUNG RAWAT INAP (VIP) RSUD KAB.BOMBANA


2. PEKERJAAN STRUKTUR
A. PEKERJAAN BETON DAN RABAT
1 Pek. Poer plat P
1 Beton K-250 M3 16.3840 Rp 1,245,731.20 Rp 20,410,059.98
2 Pembesian ulir Kg 3,721.2160 Rp 15,479.58 Rp 57,602,842.16
2 Pek. Pondasi Sumuran
1 Beton K-250 M3 16.0320 Rp 1,245,731.20 Rp 19,971,562.60
2 Pembesian polos Kg 2,074.8800 Rp 15,479.58 Rp 32,118,260.58
3 Beton Sinklop M3 11.5200 Rp 1,683,735.20 Rp 19,396,629.50
2 Pek. Kolom pedestal Poer
1 Beton K-250 M3 61.4400 Rp 1,245,731.20 Rp 76,537,724.93
3 Pembesian polos Kg 476.1600 Rp 15,479.58 Rp 7,370,754.43
4 Bekisting Kolom M2 38.4000 Rp 248,920.00 Rp 9,558,528.00
3 Pek. Sloef SL (Basement)
1 Beton K-250 M3 7.4070 Rp 1,276,178.00 Rp 9,452,650.45
4 Bekisting Sloof M2 32.9200 Rp 154,000.00 Rp 5,069,680.00
4 Pek. Kolom Utama (K)
1 Beton K-250 M3 64.5120 Rp 1,245,731.20 Rp 80,364,611.17
1 Beton K-175 M3 30.3435 Rp 1,276,178.00 Rp 38,723,707.14
5 Pek. Balok latey BL
1 Beton K-175 M3 30.2940 Rp 1,276,178.00 Rp 38,660,536.33
3 Bekisting Balok M2 100.9800 Rp 274,792.00 Rp 27,748,496.16
6 Pek. Balok Lantai Utama (BLU)
1 Beton K-250 M3 80.7700 Rp 1,276,178.00 Rp 103,076,897.06
7 Pek. Balok Lantai Balkon (BB)
1 Beton K-250 M3 3.1500 Rp 1,276,178.00 Rp 4,019,960.70
2 Pembesian ulir Kg 437.6400 Rp 15,479.58 Rp 6,774,481.20
8 Pek. Ringbalok Utama (RBU)
1 Beton K-250 M3 25.2090 Rp 1,276,178.00 Rp 32,171,171.20
9 Pek. Ringbalok Atas (RBA) - 15/25
1 Beton K-250 M3 6.0975 Rp 1,276,178.00 Rp 7,781,495.36
10 Baut full drat + mur dia 16, L=50 cm penyambung baja ke besi beton Bh 28.0000 Rp 35,000.00 Rp 980,000.00
11 Pek. Plat meja beton westafel tebal 7 cm
1 Beton K-100 M3 2.4675 Rp 1,040,883.20 Rp 2,568,379.30
2 Pembesian polos Kg 43.7100 Rp 15,479.58 Rp 676,612.22
3 Bekisting Lantai M2 8.8125 Rp 348,040.00 Rp 3,067,102.50
12 Pek. Plat atap tebal 12 cm + Dak Beton Balkon
1 Beton K-200 M3 53.8860 Rp 1,245,731.20 Rp 67,127,471.44
3 Bondek t = 0,75 mm M2 538.8600 Rp 127,000.00 Rp 68,435,220.00
13 Pek. Lantai wiremesh tebal 10 cm, K-175, besi 8 jarak 20
1 Beton K-200 M3 221.5000 Rp 1,245,731.20 Rp 275,929,460.80
3 Bondek t = 0,75 mm M2 2,215.0000 Rp 127,000.00 Rp 281,305,000.00
14 Pek. Tangga Beton tebal 12 cm
1 Beton K-200 M3 13.9520 Rp 1,245,731.20 Rp 17,380,441.70
3 Bekisting Tangga M2 30.8357 Rp 236,180.00 Rp 7,282,767.75
15 Pek. RAMP dalam Gedung Plat beton tebal 12 cm
a Beton K-200 M3 2.2248 Rp 1,245,731.20 Rp 2,771,502.77
b Pembesian polos Kg 74.4000 Rp 15,479.58 Rp 1,151,680.38
c Bondek t = 0,75 mm M2 32.2000 Rp 127,000.00 Rp 4,089,400.00
16 Pek. Rabat beton Basement tebal 5 cm K-100 M3 108.7500 Rp 1,040,883.20 Rp 113,196,048.00
18 Pek. Rabat beton Tangga depan, Ram depan, Ram Basement K100 teba M3 3.9537 Rp 1,040,883.20 Rp 4,115,339.91
19 Pek. Rabat beton keliling bangunan tebal 5 cm K-100 M3 6.7300 Rp 1,040,883.20 Rp 7,005,143.94
Sub Total Rp 2,667,323,121.52
TOTAL PEKERJAAN STRUKTUR Rp 2,667,323,121.52

ENGINEER ESTIMATE
MEKANIKAL ELEKTRIKAL


3. PEKERJAAN MEKANIKAL ELEKTRIKAL
A. SISTEM KELISTRIKAN
1 PEKERJAAAN PANEL
a Panel Penerangan & Stop Kontak uk. 40x60 CM Powder coating. Unit 2.0000 Rp 440,000.00 Rp 880,000.00
b Panel AC uk. 40x60 CM Powder coating. Unit 1.0000 Rp 440,000.00 Rp 440,000.00
c MCCB 250 A Unit 1.0000 Rp 1,573,000.00 Rp 1,573,000.00
d MCCB 200 A Unit 1.0000 Rp 1,100,000.00 Rp 1,100,000.00
e MCCB 100 A Unit 1.0000 Rp 715,000.00 Rp 715,000.00
f MCCB 32 A Unit 1.0000 Rp 495,000.00 Rp 495,000.00
g MCB 10 A Unit 48.0000 Rp 75,000.00 Rp 3,600,000.00
h MCB 6 A Unit 28.0000 Rp 75,000.00 Rp 2,100,000.00
c Kabel NYY 4x50 mm2 supreme (100 M) Roll 0.0500 Rp 5,500,000.00 Rp 275,000.00
d Kabel NYY 4x16 mm2 supreme (100 M) Roll 0.0500 Rp 2,090,000.00 Rp 104,500.00
e Kabel NYY 3x2,5 mm2 supreme (100 M) Roll 4.0000 Rp 1,870,000.00 Rp 7,480,000.00
f Kabel BC 25 mm2 Roll 0.1000 Rp 3,850,000.00 Rp 385,000.00
g Kabel BC 50 mm2 Roll 0.1000 Rp 6,600,000.00 Rp 660,000.00
a Instalasi neon box huruf, termasuk Pipa KonduEx. Supreme/eq, NYM 3x2,5m Titik 2.0000 Rp 278,012.50 Rp 556,025.00
c Instalasi Stop Kontak, termasuk Pipa KonduitEx. Supreme/eq, NYM 3x2,5m Titik 50.0000 Rp 278,012.50 Rp 13,900,625.00
d Instalasi Stop Kontak AC, termasuk Pipa KonEx. Supreme/eq, NYM 3x2,5m Titik 42.0000 Rp 278,012.50 Rp 11,676,525.00
e Instalasi Exhaust fan, termasuk Pipa Konduit Ex. Supreme/eq, NYM 3x2,5m Titik 12.0000 Rp 278,012.50 Rp 3,336,150.00
f Kabel Tray Uk. 100 x 400 mm M1 165.0000 Rp 85,000.00 Rp 14,025,000.00
a Pas. Lampu Downlihgt 4" + LED 13 Watt, White (240 TITIK) - Analisa Titik I Bh 122.0000 Rp 168,004.65 Rp 20,496,567.30
e Stop Kontak AC 1 ph Bh 42.0000 Rp 60,000.00 Rp 2,520,000.00
Sub Total Rp 184,815,892.30
B. INSTALASI TELEPON DAN DATA

1 PEKERJAAAN PANEL
a Panel distribusi telepon + Box dan port panel Unit 1.0000 Rp 4,290,000.00 Rp 4,290,000.00
b Sub panel distribusi data Unit 1.0000 Rp 4,290,000.00 Rp 4,290,000.00
2 PEKERJAAAN INSTALASI
a Instalasi telepon, termauk pipa konduit Ttk 3.0000 Rp 278,012.50 Rp 834,037.50
b Instalasi dat, termasuk pipa konduit Ttk 3.0000 Rp 278,012.50 Rp 834,037.50
c Instalasi antena TV, termasuk pipa konduit Ttk 60.0000 Rp 278,012.50 Rp 16,680,750.00
a Telepon outlet Unit 3.0000 Rp 85,000.00 Rp 255,000.00
b Data Outlet Unit 3.0000 Rp 95,000.00 Rp 285,000.00
c Antena TV outlet Unit 60.0000 Rp 55,000.00 Rp 3,300,000.00
Sub Total Rp 31,068,825.00
C. SISTEM FIRE ALARM
1 PEKERJAAAN PANEL
a Master Control Fire Alarm ( MCFA ) Unit 1.0000 Rp 2,500,000.00 Rp 2,500,000.00
- Type Konvensional
- Kap. 10 zone lengkap batteray
- Power Supply 220 volt, 1 ph, 50 Hz
b Announciator, 10 zones Unit 1.0000 Rp 850,000.00 Rp 850,000.00
a Terminal Box fire alarm Unit 1.0000 Rp 5,000,000.00 Rp 5,000,000.00
b Kabel Distribusi Ex. Supreme/eq, NYY 4x1,5mm Roll 4.0000 Rp 1,650,000.00 Rp 6,600,000.00
a Instalasi Rate of Rise Detector Titik 46.0000 Rp 170,947.50 Rp 7,863,585.00
b Instalasi Smoke Detector Titik 16.0000 Rp 170,947.50 Rp 2,735,160.00
c Instalasi Alarm Bell Titik 8.0000 Rp 170,947.50 Rp 1,367,580.00
d Instalasi Manual Break Glass Titik 8.0000 Rp 170,947.50 Rp 1,367,580.00
e Instalasi Indicating Lamp Titik 42.0000 Rp 170,947.50 Rp 7,179,795.00
Sub Total Rp 36,063,700.00
D. SISTEM TATA SUARA

1 PERALATAN UTAMA
a Microphone Paging dengan Chime Bh 1.0000 Rp 800,000.00 Rp 800,000.00
b Amplifier 120 W Bh 2.0000 Rp 4,000,000.00 Rp 8,000,000.00
c Mixer 2 channel ex. Yamaha Bh 2.0000 Rp 2,000,000.00 Rp 4,000,000.00
d Stavolt 1000 watt Unit 2.0000 Rp 2,800,000.00 Rp 5,600,000.00
e Compack Disc Bh 2.0000 Rp 3,000,000.00 Rp 6,000,000.00
f Cabinet Rack bahan MDF fin.dico Bh 4.0000 Rp 4,500,000.00 Rp 18,000,000.00
g Speaker Selector Bh 8.0000 Rp 4,200,000.00 Rp 33,600,000.00
a Terminal Box audio Unit 1.0000 Rp 150,000.00 Rp 150,000.00
b Kabel Distribusi Ex. Supreme/eq, NYY 4x1,5mm Roll 2.0000 Rp 1,650,000.00 Rp 3,300,000.00
c Kabel speaker audio ceilling Ex. Asics/eq, 2x1,5mm2 M1 41.0000 Rp 80,000.00 Rp 3,280,000.00
d Kabel RCA Ex. Nakamichi/eq, 2x1,5mm2 M1 150.0000 Rp 250,000.00 Rp 37,500,000.00
3 PEKERJAAAN INSTLASI
a Instalasi kabel audio speaker ceilling Ex. Asics/eq, 2x1,5mm2 Ttk 25.0000 Rp 148,650.00 Rp 3,716,250.00
a Ceiling Speaker TOA 3 W Bh 37.0000 Rp 280,000.00 Rp 10,360,000.00
b Jack RCA nakamichi Bh 8.0000 Rp 100,000.00 Rp 800,000.00
c Project management lapangan, Mobilisasi & Demobilisasi Ls 1.0000 Rp 5,000,000.00 Rp 5,000,000.00
Sub Total Rp 144,191,250.00
E. INSTALASI CCTV
1 PERALATAN UTAMA
a DVR 8 channel Bh 1.0000 Rp 900,000.00 Rp 900,000.00
b HDD 1 TB Bh 1.0000 Rp 1,300,000.00 Rp 1,300,000.00
c TV Monitor 32 inchi Bh 1.0000 Rp 3,000,000.00 Rp 3,000,000.00
a Terminal Box CCTV Unit 1.0000 Rp 150,000.00 Rp 150,000.00
b Kabel Distribusi dari panel ke TB Ex. Supreme/eq, NYY 4x1,5mm M 0.5000 Rp 1,650,000.00 Rp 825,000.00
c Kabel cctv RG59 coaxial + power M1 84.0000 Rp 3,348.00 Rp 281,232.00
d Instalasi camera Ttk 8.0000 Rp 148,650.00 Rp 1,189,200.00
a Camera analog high resolution indoor sony Bh 4.0000 Rp 936,000.00 Rp 3,744,000.00
Sub Total Rp 19,029,432.00
F. INSTALASI NURSE CALL

1 Aiphone TC10M 10 Call Master Station Unit 1.0000 Rp 6,000,000.00 Rp 6,000,000.00
2 Nurse Call Commax Sub Station Patien JNS101 Bh 21.0000 Rp 1,194,000.00 Rp 25,074,000.00
3 Bedside Call Button Bh 42.0000 Rp 550,000.00 Rp 23,100,000.00
4 Metal Jack for Bedside Bh 43.0000 Rp 450,000.00 Rp 19,350,000.00
5 Reset Button Bh 21.0000 Rp 400,000.00 Rp 8,400,000.00
6 Bathroom Pullcord Moisture Resistant Bh 21.0000 Rp 1,250,000.00 Rp 26,250,000.00
7 Coridoor Call Light Bh 21.0000 Rp 400,000.00 Rp 8,400,000.00
8 Biaya Instalasi dari counter perawat ke kamar Ttk 21.0000 Rp 170,947.50 Rp 3,589,897.50
9 Biaya Instalasi equipment Ttk 42.0000 Rp 170,947.50 Rp 7,179,795.00
10 Testing & Commissioning Ls 1.0000 Rp 500,000.00 Rp 500,000.00
Sub Total Rp 127,843,692.50
G. INSTALASI TATA UDARA
2 AC split wall mounted 1 PK Unit 51.0000 Rp 3,750,000.00 Rp 191,250,000.00
3 Exhaust Fan Ceiling 10 inchi Unit 8.0000 Rp 350,000.00 Rp 2,800,000.00
4 Exhaust Grille Duct ventilasi cover outlet 12 inchi Bh 4.0000 Rp 450,000.00 Rp 1,800,000.00
5 Instalasi Pipa Drainage / pembuangan AC (Merk Rucika AW)
Ukuran : Ø 1" M1 64.0000 Rp 43,648.25 Rp 2,793,488.00
6 Instalasi Pipa Drainage / pembuangan Exhaust Fan (Merk Rucika AW)
Ukuran : Ø 4" M1 48.0000 Rp 137,131.75 Rp 6,582,324.00
Sub Total Rp 205,225,812.00
H. INSTALASI GAS MEDIK
1 INSTALASI PEMIPAAN
a Instalasi Oksigen ( O ) ASTM B 280 Type Medical Gas
Medical Gas Outlet Oksigen Bh 42.0000 Rp 1,080,000.00 Rp 45,360,000.00
b Instalasi Vacuum ( V ) ASTM B 280 Type Medical Gas
Medical Gas Outlet Vacuum with Hook Base Bh 42.0000 Rp 720,000.00 Rp 30,240,000.00
c Valve box type 2 Gas ( O,V ) Bh 1.0000 Rp 4,800,000.00 Rp 4,800,000.00
d Alarm Panel Type 2 Gas ( O,V ) Bh 1.0000 Rp 4,680,000.00 Rp 4,680,000.00
2 SECONDARY EQUIPMENT & BED HEAD UNIT
a Oxygen regulator Flowmeter & Humidifier Set 42.0000 Rp 1,400,000.00 Rp 58,800,000.00
b Vacum Regulator (suction) Unit Model FA Set 42.0000 Rp 1,650,000.00 Rp 69,300,000.00
c Bed Head Unit Type 1 Set 42.0000 Rp 1,450,000.00 Rp 60,900,000.00
d Project management lapangan, Mobilisasi & Demobilisasi Ls 1.0000 Rp 10,000,000.00 Rp 10,000,000.00
Sub Total Rp 371,581,379.19
TOTAL PEKERJAAN MEKANIKAL ELEKTRIKAL Rp 1,119,819,982.99

REKAPITULASI
PEMBANGUNAN GEDUNG E DAN F RSUD KAB.BOMBANA
1. GEDUNG POWER HOUSE Rp 1,686,561,816.61
2. GEDUNG CSSD, LAUNDRY DAN GIZI Rp 1,699,465,991.10
3. GEDUNG E (VIP) Rp 3,187,392,020.46
4. FASILITAS PENUNJANG Rp 6,153,613,038.18
REAL COST Rp 12,727,032,866.35
PPN 10 % x REAL COST Rp 1,272,703,286.64
TOTAL COST Rp 13,999,736,152.99
TOTAL COST Rp 13,999,700,000.00
Terbilang :
TIGA BELAS MILYARD SEMBILAN RATUS SEMBILAN PULUH SEMBILAN JUTA TUJUH RATUS
RIBU RUPIAH
Rumbia, 2 JUNI 2020

BLUD RSUD Kab. Bombana PT. TRI ARTA CONSULINDO
Tahun Anggaran 2020
ANDI MUH. KAMAL, ST. M.Eng MACHMUDDIN MUHAMMAD,ST,M.Si

NIP. 19870219 201402 1 001
Direktur
ANALISA HARGA SATUAN

PEKERJAAN PENDAHULUAN
1 Analisa SNI-2016 1 m2 Pembuatan pagar sementara dari seng gelombang tinggi 2 meter
BAHAN
1.2500 Btg Dolken kayu dia.8-10 / 400 Cm @ Rp 18,000.00 Rp 22,500.00
2.5000 Kg Sement Portland @ Rp 1,500.00 Rp 3,750.00
1.2000 Lbr Seng gelombang @ Rp 68,000.00 Rp 81,600.00
0.0050 M3 Pasir beton @ Rp 200,000.00 Rp 1,000.00
0.0090 M3 koral beton @ Rp 400,000.00 Rp 3,600.00
0.0720 M3 kaso 5/7 Kayu Kelas III @ Rp 2,200,000.00 Rp 158,400.00
0.0600 Kg Paku biasa 2"-5" @ Rp 20,000.00 Rp 1,200.00
TENAGA
0.2000 Oh Pekerja @ Rp 90,000.00 Rp 18,000.00
0.4000 Oh Tukang Kayu @ Rp 110,000.00 Rp 44,000.00
0.0200 Oh Kepala tukang @ Rp 125,000.00 Rp 2,500.00
0.0200 Oh Mandor @ Rp 100,000.00 Rp 2,000.00
Total A+B Rp 338,550.00
Overhead + profit 12 % Rp 40,626.00
Total Rp 379,176.00
2 Analisa SNI-2016 1 m' Pengukuran dan pemasangan bowplank

BAHAN
0.0120 M3 kaso 5/7 Kayu Kelas III @ Rp 2,200,000.00 Rp 26,400.00
0.0200 Kg Paku biasa 2"-5" @ Rp 20,000.00 Rp 400.00
0.0070 M3 Papan 3/20 Kelas III @ Rp 2,200,000.00 Rp 15,400.00
TENAGA
0.1000 Oh Pekerja @ Rp 90,000.00 Rp 9,000.00
0.0050 Oh Mandor @ Rp 100,000.00 Rp 500.00
Total A+B Rp 63,950.00
Total Rp 71,624.00
3 Analisa SNI-2016 1 m2 Pembuatan Kantor sementara (direksi keet),dengan lantai plasteran

BAHAN
0.1800 M3 Kayu balok kelas III @ Rp 2,200,000.00 Rp 396,000.00
0.0800 Kg Paku @ Rp 20,000.00 Rp 1,600.00
0.1500 M3 Pasir pasang @ Rp 200,000.00 Rp 30,000.00
TENAGA
2.0000 Oh Pekerja @ Rp 90,000.00 Rp 180,000.00
1.0000 Oh Tukang batu @ Rp 110,000.00 Rp 110,000.00
0.0500 Oh Mandor @ Rp 100,000.00 Rp 5,000.00
Total A+B Rp 1,092,100.00
Total Rp 1,223,152.00
4 Analisa SNI-2016 1 m2 Pembuatan gudang semen dan alat-alat
BAHAN
1.5000 lbr Seng gelombang @ Rp 68,000.00 Rp 102,000.00
0.2100 M3 Kayu Balok Meranti (kayu Kls III) @ Rp 2,200,000.00 Rp 462,000.00
TENAGA
1.0000 Oh Pekerja @ Rp 90,000.00 Rp 90,000.00
0.0500 Oh Mandor @ Rp 100,000.00 Rp 5,000.00
Total A+B Rp 962,350.00
Total Rp 1,077,832.00
5 Analisa SNI-2016 1 m2 Pembuatan bedeng buruh

BAHAN
0.1860 M3 Kayu 5/7 Balok kelas III @ Rp 2,200,000.00 Rp 409,200.00
TENAGA
1.0000 Oh Pekerja @ Rp 90,000.00 Rp 90,000.00
0.0500 Oh Mandor @ Rp 100,000.00 Rp 5,000.00
Total A+B Rp 912,700.00
Total Rp 1,022,224.00
PEKERJAAN TANAH DAN PASIR
1 Analisa SNI-2016 1 m3 Galian tanah biasa sedalam 3 m

TENAGA
1.0500 Oh Pekerja @ Rp 90,000.00 Rp 94,500.00
0.0670 Oh Mandor @ Rp 100,000.00 Rp 6,700.00
Total A+B Rp 101,200.00
Total Rp 113,344.00
2 Analisa SNI-2016 1 m3 Galian tanah biasa sedalam 1 m

TENAGA
0.7500 Oh Pekerja @ Rp 90,000.00 Rp 67,500.00
0.0250 Oh Mandor @ Rp 100,000.00 Rp 2,500.00
Total Rp 78,400.00
3 Analisa SNI-2016 1 m3 Urugan kembali

TENAGA
0.5000 Oh Pekerja @ Rp 90,000.00 Rp 45,000.00
0.0500 Oh Mandor @ Rp 100,000.00 Rp 5,000.00
Total Rp 56,000.00
4 Analisa SNI-2016 1 m3 Urugan Pasir

BAHAN
1.1000 M3 Pasir urug @ Rp 200,000.00 Rp 220,000.00
TENAGA
0.3000 Oh Pekerja @ Rp 90,000.00 Rp 27,000.00
0.0100 Oh Mandor @ Rp 100,000.00 Rp 1,000.00
Total A+B Rp 248,000.00
Total Rp 277,760.00
5 Analisa SNI-2016 1 m3 Urugan tanah lantai/pemadatan tanah (didatangkan)

BAHAN
1.2000 M3 Tanah urug @ Rp 40,000.00 Rp 48,000.00
TENAGA
0.5000 Oh Pekerja @ Rp 90,000.00 Rp 45,000.00
0.0500 Oh Mandor @ Rp 100,000.00 Rp 5,000.00
Total Rp 109,760.00
PEKERJAAN PONDASI BATU GUNUNG
1 Analisa SNI-2016 1 m3 Pasang pondasi batu gunung 1 Pc : 3 Ps

BAHAN
1.2000 M3 Batu gunung @ Rp 200,000.00 Rp 240,000.00
202.0000 Kg Sement portland @ Rp 1,500.00 Rp 303,000.00
TENAGA
1.5000 Oh Pekerja @ Rp 90,000.00 Rp 135,000.00
0.7500 Oh Tukang Batu @ Rp 110,000.00 Rp 82,500.00
0.0750 Oh Mandor @ Rp 100,000.00 Rp 7,500.00
Total A+B Rp 874,375.00
Total Rp 979,300.00
2 Analisa SNI-2016 1 m3 Pasang pondasi batu gunung 1 Pc : 5 Ps

BAHAN
136.0000 Kg Sement portland @ Rp 1,500.00 Rp 204,000.00
TENAGA
1.4000 Oh Pekerja @ Rp 90,000.00 Rp 126,000.00
0.0750 Oh Mandor @ Rp 100,000.00 Rp 7,500.00
Total A+B Rp 749,375.00
Total Rp 839,300.00
3 Analisa SNI-2016 1 m3 Pasang pondasi batu kosong (anstamping)

BAHAN
0.4320 M3 Pasir urug @ Rp 200,000.00 Rp 86,400.00
TENAGA
0.7800 Oh Pekerja @ Rp 90,000.00 Rp 70,200.00
0.0390 Oh Mandor @ Rp 100,000.00 Rp 3,900.00
Total A+B Rp 428,275.00
Total Rp 479,668.00
PEKERJAAN RABAT DAN BETON
1 Analisa SNI-2016 1 M3 Membuat lantai kerja mutu beton K100

BAHAN
230.0000 Kg Semen portland @ Rp 1,500.00 Rp 345,000.00
0.7607 M3 Koral beton (Split 2.3) @ Rp 400,000.00 Rp 304,280.00
200.0000 Ltr Air @ Rp 70.00 Rp 14,000.00
TENAGA
1.2000 Oh Pekerja @ Rp 90,000.00 Rp 108,000.00
0.0600 Oh Mandor @ Rp 100,000.00 Rp 6,000.00
Total A+B Rp 929,360.00
Total Rp 1,040,883.20
2 Analisa SNI-2016 1 M2 Pasang Bekisting Untuk Pondasi

BAHAN
0.0400 M3 Kayu Kelas-III @ Rp 2,200,000.00 Rp 88,000.00
0.3000 Kg Paku Biasa @ Rp 20,000.00 Rp 6,000.00
0.1000 Lt Minyak Bekisting @ Rp 7,500.00 Rp 750.00
TENAGA
0.5200 Oh Pekerja @ Rp 90,000.00 Rp 46,800.00
0.0260 Oh Kepala Tukang @ Rp 125,000.00 Rp 3,250.00
0.0260 Oh Mandor @ Rp 100,000.00 Rp 2,600.00
Total A+B Rp 176,000.00
Total Rp 197,120.00
3 Analisa SNI-2016 1M2 Pasangan bekesting untuk sloof

BAHAN
0.0450 M3 Kayu/Papan (Kayu Kelas III) 2x @ Rp 1,100,000.00 Rp 49,500.00
0.3000 Kg Paku 2" - 5" @ Rp 20,000.00 Rp 6,000.00
0.1000 Ltr Minyak bekisting @ Rp 7,500.00 Rp 750.00
TENAGA
0.5200 OH Pekerja @ Rp 90,000.00 Rp 46,800.00
0.2600 OH Tukang Batu @ Rp 110,000.00 Rp 28,600.00
0.0260 OH Kepala Tukang @ Rp 125,000.00 Rp 3,250.00
0.0260 OH Mandor @ Rp 100,000.00 Rp 2,600.00
Total A+B Rp 137,500.00
Total Rp 154,000.00
4 Analisa SNI-2016 1M2 Pasangan bekesting untuk kolom
BAHAN
0.4000 Kg Paku Biasa 2"-5" @ Rp 20,000.00 Rp 8,000.00
0.2000 Lt Minyak Bekisting @ Rp 7,500.00 Rp 1,500.00
0.0150 M3 Kayu Kelas-III (Balok) 2x paka @ Rp 1,100,000.00 Rp 16,500.00
0.3500 Lbr Multiplek 6 mm 2x pakai @ Rp 37,500.00 Rp 13,125.00
2.0000 Btg Kayu Dolken @ Rp 18,000.00 Rp 36,000.00
TENAGA
0.6600 Oh Pekerja @ Rp 90,000.00 Rp 59,400.00
0.0330 Oh Mandor @ Rp 100,000.00 Rp 3,300.00
Total A+B Rp 222,250.00
Total Rp 248,920.00
5 Analisa SNI-2016 1M2 Pasangan bekesting untuk balok

BAHAN
0.0400 M3 Kayu/Papan (Kayu Kelas III)/2x @ Rp 1,100,000.00 Rp 44,000.00
0.0180 M3 Kayu Kelas-III (Balok) @ Rp 2,200,000.00 Rp 39,600.00
TENAGA
0.6600 Oh Pekerja @ Rp 90,000.00 Rp 59,400.00
0.0330 Oh Mandor @ Rp 100,000.00 Rp 3,300.00
Total A+B Rp 245,350.00
Total Rp 274,792.00
6 Analisa SNI-2016 1M2 Pasangan bekesting untuk lantai

BAHAN
0.0400 M3 Kayu/Papan (Kayu Kelas III) 2 @ Rp 1,100,000.00 Rp 44,000.00
TENAGA
0.6600 Oh Pekerja @ Rp 90,000.00 Rp 59,400.00
0.0330 Oh Mandor @ Rp 100,000.00 Rp 3,300.00
Total A+B Rp 310,750.00
Total Rp 348,040.00
7 Analisa SNI-2016 1M2 Pasangan bekesting untuk dinding
BAHAN
0.0300 M3 Kayu/Papan (Kayu Kelas III) @ Rp 1,100,000.00 Rp 33,000.00
TENAGA
0.6600 Oh Pekerja @ Rp 90,000.00 Rp 59,400.00
0.0330 Oh Mandor @ Rp 100,000.00 Rp 3,300.00
Total A+B Rp 278,750.00
Total Rp 312,200.00
8 Analisa SNI-2016 1M2 Pasangan bekesting untuk tangga

BAHAN
0.0150 M3 Kayu Kelas-III (Balok) 2x paka @ Rp 1,100,000.00 Rp 16,500.00
TENAGA
0.6600 Oh Pekerja @ Rp 90,000.00 Rp 59,400.00
0.0330 Oh Mandor @ Rp 100,000.00 Rp 3,300.00
Total A+B Rp 210,875.00
Total Rp 236,180.00
9 Analisa SNI-2016 1M3 Membuat beton dengan K-175

BAHAN
326.0000 Kg Semen Portland @ Rp 1,500.00 Rp 489,000.00
0.5429 M3 Pasir Beton @ Rp 200,000.00 Rp 108,580.00
0.7622 M3 Batu Pecah 2-3 cm @ Rp 400,000.00 Rp 304,880.00
215.0000 Ltr Air @ Rp 70.00 Rp 15,050.00
TENAGA
1.6500 Oh Pekerja @ Rp 90,000.00 Rp 148,500.00
0.0830 Oh Mandor @ Rp 100,000.00 Rp 8,300.00
Total A+B Rp 1,108,060.00
Total Rp 1,241,027.20
BAHAN
215.0000 Ltr Air @ Rp 70.00 Rp 15,050.00
TENAGA
1.6500 Oh Pekerja @ Rp 90,000.00 Rp 148,500.00
0.0830 Oh Mandor @ Rp 100,000.00 Rp 8,300.00
Total A+B Rp 1,112,260.00
Total Rp 1,245,731.20

BAHAN
215.0000 Ltr Air @ Rp 70.00 Rp 15,050.00
TENAGA
1.6500 Oh Pekerja @ Rp 90,000.00 Rp 148,500.00
0.0830 Oh Mandor @ Rp 100,000.00 Rp 8,300.00
Total A+B Rp 1,183,320.00
Total Rp 1,325,318.40
12 Analisa SNI-2016 1 Kg Pembesian dengan Besi Polos

BAHAN
1.0500 Kg Besi Beton Polos @ Rp 11,000.00 Rp 11,550.00
0.0150 Kg Kawat Beton @ Rp 25,000.00 Rp 375.00
TENAGA
0.0070 Oh Pekerja @ Rp 90,000.00 Rp 630.00
0.0070 Oh Tukang Batu @ Rp 110,000.00 Rp 770.00
0.0007 Oh Kepala Tukang @ Rp 125,000.00 Rp 87.50
0.0004 Oh Mandor @ Rp 100,000.00 Rp 40.00
Total Rp 15,066.80
13 Analisa SNI-2016 1 Kg Pembesian dengan Besi ulir
BAHAN
1.0500 Kg Besi Beton ulir @ Rp 11,000.00 Rp 11,550.00
0.0150 Kg Kawat Beton @ Rp 25,000.00 Rp 375.00
TENAGA
0.0070 Oh Pekerja @ Rp 90,000.00 Rp 630.00
0.0070 Oh Tukang Batu @ Rp 110,000.00 Rp 770.00
0.0004 Oh Mandor @ Rp 100,000.00 Rp 40.00
Total Rp 15,066.80
14 Analisa SNI-2016 1M3 Membuat pondasi siklop 60 % beton K-175 & 40% batu belah
BAHAN
215.0000 Ltr Air @ Rp 70.00 Rp 15,050.00
0.4800 M3 Batu belah @ Rp 200,000.00 Rp 96,000.00
TENAGA
3.4000 Oh Pekerja @ Rp 90,000.00 Rp 306,000.00
0.1700 Oh Mandor @ Rp 100,000.00 Rp 17,000.00
Total A+B Rp 1,503,335.00
Total Rp 1,683,735.20
PEKERJAAN DINDING DAN PLESTERAN
1 Analisa SNI-2013 Pemasangan 1m2 dinding bata merah (5x11x22) cm tebal ½ batu 1SP :4PP
BAHAN
70.0000 buah Bata merah @ Rp 600.00 Rp 42,000.00
0.0430 m3 Pasir pasang @ Rp 200,000.00 Rp 8,600.00
TENAGA
0.3000 Oh Pekerja @ Rp 90,000.00 Rp 27,000.00
0.0150 Oh Mandor @ Rp 100,000.00 Rp 1,500.00
Total A+B Rp 108,600.00
Total Rp 123,804.00
2 Analisa SNI-2016 1 m2 Dinding loster UK. 15 x 25 cm

BAHAN
26.0000 Bh Loster uk. 15 x 25 cm @ Rp 15,000.00 Rp 390,000.00
TENAGA
0.3000 Oh Pekerja @ Rp 90,000.00 Rp 27,000.00
0.1500 Oh Mandor @ Rp 100,000.00 Rp 15,000.00
Total A+B Rp 460,750.00
Total Rp 525,255.00
3 Analisa SNI-2016 1 m2 Plasteran 1 Pc : 2 Psr, tebal 15mm

BAHAN
TENAGA
0.3000 Oh Pekerja @ Rp 90,000.00 Rp 27,000.00
0.0150 Oh Mandor @ Rp 100,000.00 Rp 1,500.00
Total Rp 74,156.32
4 Analisa SNI-2016 1 m2 Plasteran beton 1 Pc : 3 Psr, tebal 15mm

BAHAN
TENAGA
0.3000 Oh Pekerja @ Rp 90,000.00 Rp 27,000.00
0.0150 Oh Mandor @ Rp 100,000.00 Rp 1,500.00
Total Rp 70,715.68
5 Analisa SNI-2016 1 m2 Plasteran 1 Pc : 5 Psr, tebal 15mm
BAHAN
TENAGA
0.3000 Oh Pekerja @ Rp 90,000.00 Rp 27,000.00
0.0150 Oh Mandor @ Rp 100,000.00 Rp 1,500.00
Total Rp 67,033.12
6 Analisa SNI-2016 1 m2 Pemasangan dinding batu alam

BAHAN
5.5556 Bh Batu alam uk 30x60 cm @ Rp 42,500.00 Rp 236,111.11
9.6000 Kg Pasir pasang @ Rp 1,500.00 Rp 14,400.00
1.5000 Kg Semen warna @ Rp 20,000.00 Rp 30,000.00
TENAGA
0.9000 Oh Pekerja @ Rp 90,000.00 Rp 81,000.00
0.0450 Oh Mandor @ Rp 100,000.00 Rp 4,500.00
Total A+B Rp 430,136.11
Total Rp 481,752.44
PEKERJAAN LANTAI DAN DINDING
1 Analisa SNI-2016 1 m2 pasang lantai granit 80x80 cm

BAHAN
1.5625 Bh Tegel homogenous 80 x 80 cm @ Rp 139,333.33 Rp 217,708.33
TENAGA
0.7000 Oh Pekerja @ Rp 90,000.00 Rp 63,000.00
0.0350 Oh Mandor @ Rp 100,000.00 Rp 3,500.00
Total A+B Rp 368,983.33
Total Rp 413,261.33
2 Analisa SNI-2016 1 m2 pasang lantai granit 80x80 cm non polish

BAHAN
1.5625 Bh Tegel homogenous 80 x 80 cm non pol @ Rp 140,000.00 Rp 218,750.00
TENAGA
0.7000 Oh Pekerja @ Rp 90,000.00 Rp 63,000.00
0.0350 Oh Mandor @ Rp 100,000.00 Rp 3,500.00
Total A+B Rp 370,025.00
Total Rp 414,428.00
3 Analisa SNI-2016 1 m2 pasang lantai granit 60x60 cm

BAHAN
3.1000 Bh Granit 60 x 60 cm ex. Vicenza/setara @ Rp 57,500.00 Rp 178,250.00
TENAGA
0.7000 Oh Pekerja @ Rp 90,000.00 Rp 63,000.00
0.0350 Oh Mandor @ Rp 100,000.00 Rp 3,500.00
Total A+B Rp 341,025.00
Total Rp 381,948.00
4 Analisa SNI-2016 1 m2 pasang lantai granit 60x60 cm no polish

BAHAN
3.1000 Bh Granit 60 x 60 cm no polish ex. Vicenz @ Rp 53,750.00 Rp 166,625.00
TENAGA
0.7000 Oh Pekerja @ Rp 90,000.00 Rp 63,000.00
0.0350 Oh Mandor @ Rp 100,000.00 Rp 3,500.00
Total A+B Rp 329,400.00
Total Rp 368,928.00
5 Analisa SNI-2016 1 m2 pasang Lantai Keramik 30x30 Cm, anti slip

BAHAN
11.8700 Bh Tegel Keramik anti slip 30x30 cm @ Rp 8,181.82 Rp 97,118.18
10.0000 kg Semen portland @ Rp 1,500.00 Rp 15,000.00
0.0450 m3 Pasir pasang @ Rp 200,000.00 Rp 9,000.00
TENAGA
0.7000 OH Pekerja @ Rp 90,000.00 Rp 63,000.00
0.3500 OH Tukang @ Rp 110,000.00 Rp 38,500.00
0.0350 OH Mandor @ Rp 100,000.00 Rp 3,500.00
Total A+B Rp 260,493.18
Total Rp 291,752.36
6 Analisa SNI-2016 1 m2 pasang Lantai vynil

BAHAN
1.0500 M2 Vinyl anti bakteriex. Mipolam plus/set @ Rp 270,000.00 Rp 283,500.00
0.3500 kg Lem fox kuning @ Rp 60,000.00 Rp 21,000.00
TENAGA
0.1500 OH Pekerja @ Rp 90,000.00 Rp 13,500.00
0.1500 OH Tukang @ Rp 110,000.00 Rp 16,500.00
0.0080 OH Mandor @ Rp 100,000.00 Rp 800.00
Total A+B Rp 337,175.00
Total Rp 377,636.00
7 Analisa SNI-2016 1 m2 pasang granit dinding 60x60 Cm warna

BAHAN
3.1000 Bh Granit 60 x 60 cm ex. Vicenza/setara @ Rp 62,500.00 Rp 193,750.00
TENAGA
0.9000 Oh Pekerja @ Rp 90,000.00 Rp 81,000.00
0.0450 Oh Mandor @ Rp 100,000.00 Rp 4,500.00
Total A+B Rp 387,775.00
Total Rp 434,308.00
7 Analisa SNI-2016 1 m1 pasang dinding plint 10x60 Cm
BAHAN
1.7000 Bh Tegel plint 10x60 cm putih @ Rp 20,000.00 Rp 34,000.00
1.1400 kg Semen portland @ Rp 1,500.00 Rp 1,710.00
0.0030 m3 Pasir pasang @ Rp 200,000.00 Rp 600.00
TENAGA
0.0900 OH Pekerja @ Rp 90,000.00 Rp 8,100.00
0.0900 OH Tukang @ Rp 110,000.00 Rp 9,900.00
0.0050 OH Mandor @ Rp 100,000.00 Rp 500.00
Total Rp 64,887.20
8 Analisa SNI-2016 1 m1 pasang plint hospital 5x5x30 Cm

BAHAN
1.6667 Bh plint homogenous tile 5x5x30 cm @ Rp 30,000.00 Rp 50,000.00
0.0030 M3 Pasir pasang @ Rp 200,000.00 Rp 600.00
TENAGA
0.0900 Oh Pekerja @ Rp 90,000.00 Rp 8,100.00
0.0050 Oh Mandor @ Rp 100,000.00 Rp 500.00
Total Rp 82,807.20
9 Analisa SNI-2016 1 m1 pasang railling koridor hospital

BAHAN
1.0000 M1 Railling koridor PVC @ Rp 110,000.00 Rp 110,000.00
0.5000 Bh Dynabolt @ Rp 7,500.00 Rp 3,750.00
TENAGA
0.0900 Oh Pekerja @ Rp 90,000.00 Rp 8,100.00
0.0050 Oh Mandor @ Rp 100,000.00 Rp 500.00
Total A+B Rp 133,375.00
Total Rp 149,380.00
10 Analisa SNI-2016 1 m1 pasang railling stainless
BAHAN
1.0000 M1 Stainless 2 inch @ Rp 180,000.00 Rp 180,000.00
0.5000 Bh Fisher @ Rp 6,000.00 Rp 3,000.00
TENAGA
0.0900 Oh Pekerja @ Rp 90,000.00 Rp 8,100.00
0.0050 Oh Mandor @ Rp 100,000.00 Rp 500.00
Total A+B Rp 202,625.00
Total Rp 226,940.00
11 Analisa SNI-2016 1 m2 pasang paving blok tebal 8 cm pra cetak uk. 10,5 x 21 cm
BAHAN
48.0000 Bh Paving blok pra cetak tebal 8 cm @ Rp 5,000.00 Rp 240,000.00
TENAGA
0.2500 OH Pekerja @ Rp 90,000.00 Rp 22,500.00
0.2500 OH Tukang @ Rp 110,000.00 Rp 27,500.00
0.0025 OH Mandor @ Rp 100,000.00 Rp 250.00
Total A+B Rp 296,875.00
Total Rp 332,500.00
12 Analisa SNI-2016 1 m2 pasang rumput sintetis

BAHAN
1.0500 M2 Rumput sintetis swiss 88 mm @ Rp 182,000.00 Rp 191,100.00
0.3500 Dos Paku beton @ Rp 25,000.00 Rp 8,750.00
TENAGA
0.1500 OH Pekerja @ Rp 90,000.00 Rp 13,500.00
0.1500 OH Tukang @ Rp 110,000.00 Rp 16,500.00
0.0080 OH Mandor @ Rp 100,000.00 Rp 800.00
Total A+B Rp 232,525.00
Total Rp 260,428.00
PEKERJAAN RANGKA DAN PENUTUP PLAFOND
1 Analisa SNI-20161 m2 Langit-langit Shunda Plafond

BAHAN
0.8333 Lbr Shunda Plafond @ Rp 134,000.00 Rp 111,666.67
18.0000 bh Sekrup 2,5 cm @ Rp 150.00 Rp 2,700.00
TENAGA
0.1500 Oh Pekerja @ Rp 90,000.00 Rp 13,500.00
0.2500 Oh Tukang plafond @ Rp 110,000.00 Rp 27,500.00
0.0750 Oh Mandor @ Rp 100,000.00 Rp 7,500.00
Total A+B Rp 165,991.67
Total Rp 185,910.67
2 Analisa SNI-20161 M2 Plafond Rangka Hollow Galvalum MB 60 x 60 cm

BAHAN
2.5000 M1 Hollow Galvalum 4 x 4 cm @ Rp 7,425.00 Rp 18,562.50
1.0000 M1 Kawat Penggantung @ Rp 5,000.00 Rp 5,000.00
16.0000 Bh Sekrup 2,5 cm @ Rp 150.00 Rp 2,400.00
TENAGA
0.3500 Oh Pekerja @ Rp 90,000.00 Rp 31,500.00
0.0180 Oh Mandor @ Rp 100,000.00 Rp 1,800.00
Total A+B Rp 102,137.50
Total Rp 114,394.00
3 Analisa SNI-20161 M1 List Plafond PVC

BAHAN
1.0500 M1 List plafond Gypsum @ Rp 6,750.00 Rp 7,087.50
6.0000 Bh Sekrup 2,5 cm @ Rp 150.00 Rp 900.00
TENAGA
0.0500 Oh Pekerja @ Rp 90,000.00 Rp 4,500.00
0.0030 Oh Mandor @ Rp 100,000.00 Rp 300.00
Total Rp 21,182.00
PEKERJAAN KUSEN, PINTU, JENDELA, KACA, ALAT PENGGANTUNG, PARTISI
1 Analisa SNI-20161 M1 Memasang Kusen Aluminium

BAHAN
1.1000 M1 Profil kusen Aluminium 4" @ Rp 100,000.00 Rp 110,000.00
2.0000 bh Sekrup fixer @ Rp 500.00 Rp 1,000.00
1.0000 M1 Karet Sealant @ Rp 4,166.67 Rp 4,166.67
TENAGA
0.0430 Oh Pekerja @ Rp 90,000.00 Rp 3,870.00
0.0430 Oh Tukang Aluminium @ Rp 110,000.00 Rp 4,730.00
0.0043 Oh Kepala tukang @ Rp 125,000.00 Rp 537.50
0.0021 Oh Mandor @ Rp 100,000.00 Rp 210.00
Total A+B Rp 124,514.17
Total Rp 139,455.87
2 Analisa SNI-20161 M1 Memasang Bingkai pintu Aluminium

BAHAN
1.1000 M1 Profil bingkai pintu Aluminium @ Rp 88,333.33 Rp 97,166.67
TENAGA
0.0430 Oh Pekerja @ Rp 90,000.00 Rp 3,870.00
0.0021 Oh Mandor @ Rp 100,000.00 Rp 210.00
Total A+B Rp 110,680.83
Total Rp 123,962.53
3 Analisa SNI-20161 M1 Memasang Bingkai jendela Aluminium

BAHAN
1.1000 M1 Profil bingkai jendela Aluminium @ Rp 66,666.67 Rp 73,333.33
TENAGA
0.0430 Oh Pekerja @ Rp 90,000.00 Rp 3,870.00
0.0021 Oh Mandor @ Rp 100,000.00 Rp 210.00
Total Rp 97,269.20
4 Analisa SNI-20161 M2 pemasangan rangka dinding baja ringan C-75

BAHAN
2.5000 M1 Baja ringan Canal C-75 Taso @ Rp 12,500.00 Rp 31,250.00
16.0000 Bh Sekrup 3 cm @ Rp 200.00 Rp 3,200.00
0.0500 Bh Fisher @ Rp 6,000.00 Rp 300.00
TENAGA
0.1500 Oh Pekerja @ Rp 90,000.00 Rp 13,500.00
0.1500 Oh Tukang @ Rp 110,000.00 Rp 16,500.00
0.0080 Oh Mandor @ Rp 100,000.00 Rp 800.00
Total Rp 75,516.00
5 Analisa SNI-20161 M2 pemasangan rangka dinding multiplek
BAHAN
0.2128 Lbr Multipleks 18 mm Palm @ Rp 310,000.00 Rp 65,968.00
16.0000 Bh Sekrup 3 cm @ Rp 200.00 Rp 3,200.00
0.0500 Kg Paku beton 7 @ Rp 24,000.00 Rp 1,200.00
TENAGA
0.3000 Oh Pekerja @ Rp 90,000.00 Rp 27,000.00
0.3000 Oh Tukang @ Rp 110,000.00 Rp 33,000.00
0.0150 Oh Mandor @ Rp 100,000.00 Rp 1,500.00
Total A+B Rp 135,618.00
Total Rp 151,892.16
6 Analisa SNI-20161 M2 pemasangan multiplek 18 mm double

BAHAN
16.0000 Bh Sekrup 3 cm @ Rp 200.00 Rp 3,200.00
TENAGA
0.7000 Oh Pekerja @ Rp 90,000.00 Rp 63,000.00
0.7000 Oh Tukang @ Rp 110,000.00 Rp 77,000.00
0.0350 Oh Mandor @ Rp 100,000.00 Rp 3,500.00
Total A+B Rp 381,750.00
Total Rp 427,560.00
7 Analisa SNI-20161 M2 pemasangan multiplek 18 mm

BAHAN
16.0000 Bh Sekrup 3 cm @ Rp 200.00 Rp 3,200.00
TENAGA
0.3500 Oh Pekerja @ Rp 90,000.00 Rp 31,500.00
0.3500 Oh Tukang @ Rp 110,000.00 Rp 38,500.00
0.0180 Oh Mandor @ Rp 100,000.00 Rp 1,800.00
Total A+B Rp 192,525.00
Total Rp 215,628.00

BAHAN
16.0000 Bh Sekrup 4 cm @ Rp 250.00 Rp 4,000.00
TENAGA
0.3500 Oh Pekerja @ Rp 90,000.00 Rp 31,500.00
0.3500 Oh Tukang @ Rp 110,000.00 Rp 38,500.00
0.0180 Oh Mandor @ Rp 100,000.00 Rp 1,800.00
Total A+B Rp 162,300.00
Total Rp 181,776.00
BAHAN
16.0000 Bh Sekrup 4 cm @ Rp 250.00 Rp 4,000.00
TENAGA
0.3500 Oh Pekerja @ Rp 90,000.00 Rp 31,500.00
0.3500 Oh Tukang @ Rp 110,000.00 Rp 38,500.00
0.0180 Oh Mandor @ Rp 100,000.00 Rp 1,800.00
Total A+B Rp 136,750.00
Total Rp 153,160.00
10 Analisa SNI-20161 M2 pemasangan gypsumboard 9 mm

BAHAN
0.3650 Lbr Gypsumboard 9 mm @ Rp 80,000.00 Rp 29,200.00
16.0000 Bh Sekrup 3 cm @ Rp 200.00 Rp 3,200.00
TENAGA
0.3500 Oh Pekerja @ Rp 90,000.00 Rp 31,500.00
0.3500 Oh Tukang @ Rp 110,000.00 Rp 38,500.00
0.0180 Oh Mandor @ Rp 100,000.00 Rp 1,800.00
Total A+B Rp 108,575.00
Total Rp 121,604.00
11 Analisa SNI-20161 m2 Pemasangan MDF 9 mm

BAHAN
0.3650 Lbr MDF 9 mm @ Rp 270,000.00 Rp 98,550.00
16.0000 Bh Sekrup 3 cm @ Rp 200.00 Rp 3,200.00
TENAGA
0.3500 Oh Pekerja @ Rp 90,000.00 Rp 31,500.00
0.3500 Oh Tukang @ Rp 110,000.00 Rp 38,500.00
0.0180 Oh Mandor @ Rp 100,000.00 Rp 1,800.00
Total A+B Rp 177,925.00
Total Rp 199,276.00
12 Analisa SNI-20161 M2 Pemasangan HPL motif kayu

BAHAN
0.3650 Lbr HPL mpotif kayu taco @ Rp 180,000.00 Rp 65,700.00
0.4000 Kg Lem Fox 168 @ Rp 60,000.00 Rp 24,000.00
TENAGA
0.3500 Oh Pekerja @ Rp 90,000.00 Rp 31,500.00
0.3500 Oh Tukang @ Rp 110,000.00 Rp 38,500.00
0.0180 Oh Mandor @ Rp 100,000.00 Rp 1,800.00
Total A+B Rp 165,875.00
Total Rp 185,780.00
13 Analisa SNI-20161 M1 stainless plate 2 cm
BAHAN
1.0500 M1 Stainless plate 2 cm @ Rp 25,000.00 Rp 26,250.00
0.0400 Kg Lem Fox 168 @ Rp 60,000.00 Rp 2,400.00
TENAGA
0.0600 Oh Pekerja @ Rp 90,000.00 Rp 5,400.00
0.0600 Oh Tukang @ Rp 110,000.00 Rp 6,600.00
0.0030 Oh Mandor @ Rp 100,000.00 Rp 300.00
Total Rp 46,704.00
14 Analisa SNI-20161 M1 stainless plate 10 cm

BAHAN
1.0500 M1 Stainless plate 10 cm @ Rp 65,000.00 Rp 68,250.00
0.1000 Kg Lem Fox 168 @ Rp 60,000.00 Rp 6,000.00
TENAGA
0.0600 Oh Pekerja @ Rp 90,000.00 Rp 5,400.00
0.0600 Oh Tukang @ Rp 110,000.00 Rp 6,600.00
0.0030 Oh Mandor @ Rp 100,000.00 Rp 300.00
Total Rp 97,776.00
15 Analisa SNI-20161 Bh pemasangan rel pintu slide

BAHAN
1.0000 set rel besi slide pintu @ Rp 200,000.00 Rp 200,000.00
12.0000 Bh Sekrup 3 cm @ Rp 200.00 Rp 2,400.00
TENAGA
0.0150 Oh Pekerja @ Rp 90,000.00 Rp 1,350.00
0.1500 Oh Tukang @ Rp 110,000.00 Rp 16,500.00
0.0008 Oh Mandor @ Rp 100,000.00 Rp 80.00
Total A+B Rp 222,205.00
Total Rp 248,869.60
16 Analisa SNI-20161 M2 Penutup Dinding partisi gypsum 9 mm

BAHAN
0.3640 Lbr Gypsumboard 9 mm @ Rp 85,000.00 Rp 30,940.00
11.0000 Bh Sekrup @ Rp 200.00 Rp 2,200.00
TENAGA
0.1000 Oh Pekerja @ Rp 90,000.00 Rp 9,000.00
0.0500 Oh Tukang partisi @ Rp 110,000.00 Rp 5,500.00
0.0050 Oh Mandor @ Rp 100,000.00 Rp 500.00
Total Rp 54,616.80
17 Analisa SNI-20161 M2 Memasang kaca tempered 12 mm
BAHAN
1.1000 M2 Kaca tempered 12 mm @ Rp 840,000.00 Rp 924,000.00
0.0700 Kg Lem kaca/sealant @ Rp 5,000.00 Rp 350.00
TENAGA
0.0250 Oh Pekerja @ Rp 90,000.00 Rp 2,250.00
0.2500 Oh Tukang @ Rp 110,000.00 Rp 27,500.00
0.0013 Oh Mandor @ Rp 100,000.00 Rp 130.00
Total A+B Rp 957,355.00
Total Rp 1,072,237.60
18 Analisa SNI-20161 M2 Pemasangan kaca tempered 8 mm

BAHAN
1.1000 M2 Kaca tempered 8 mm @ 433,333.33 Rp 476,666.67
0.0700 Kg Lem kaca/Sealant @ 5,000.00 Rp 350.00
TENAGA
0.0170 Oh Pekerja @ Rp 90,000.00 Rp 1,530.00
0.1700 Oh Tukang @ Rp 110,000.00 Rp 18,700.00
0.0009 Oh Mandor @ Rp 100,000.00 Rp 90.00
Total A+B Rp 499,461.67
Total Rp 559,397.07
19 Analisa SNI-20161 M2 Pemasangan kaca bening 5 mm

BAHAN
1.1000 M2 Kaca bening 8 mm @ 137,000.00 Rp 150,700.00
0.0500 Kg Lem kaca/Sealant @ 5,000.00 Rp 250.00
TENAGA
0.0150 Oh Pekerja @ Rp 90,000.00 Rp 1,350.00
0.1500 Oh Tukang @ Rp 110,000.00 Rp 16,500.00
0.0008 Oh Mandor @ Rp 100,000.00 Rp 80.00
Total A+B Rp 170,755.00
Total Rp 191,245.60
20 Analisa SNI-20161 M2 Pemasangan stiker kaca

BAHAN
1.1000 M2 Stiker kaca sunblast @ 40,000.00 Rp 44,000.00
TENAGA
0.1000 Oh Pekerja @ Rp 90,000.00 Rp 9,000.00
0.1000 Oh Tukang @ Rp 110,000.00 Rp 11,000.00
0.0050 Oh Mandor @ Rp 100,000.00 Rp 500.00
Total Rp 73,640.00
21 Analisa SNI-20161 Set pasang engsel tanam
BAHAN
1.0000 Bh Engsel tanam + klem pintu kaca @ Rp 1,950,000.00 Rp 1,950,000.00
TENAGA
0.0150 Oh Pekerja @ Rp 90,000.00 Rp 1,350.00
0.1500 Oh Tukang @ Rp 110,000.00 Rp 16,500.00
0.0008 Oh Mandor @ Rp 100,000.00 Rp 80.00
Total A+B Rp 1,969,805.00
Total Rp 2,206,181.60
22 Analisa SNI-20161 Bh pasang engsel pintu stainless

BAHAN
1.0000 Bh Engsel pintu @ Rp 25,000.00 Rp 25,000.00
TENAGA
0.0150 Oh Pekerja @ Rp 90,000.00 Rp 1,350.00
0.1500 Oh Tukang @ Rp 110,000.00 Rp 16,500.00
0.0008 Oh Mandor @ Rp 100,000.00 Rp 80.00
Total Rp 50,181.60
23 Analisa SNI-20161 Bh pasang engsel jendela casement stainless

BAHAN
1.0000 Bh Engsel jendela casement stainless 10 inchi @ Rp 30,000.00 Rp 30,000.00
TENAGA
0.0100 Oh Pekerja @ Rp 90,000.00 Rp 900.00
0.1000 Oh Tukang @ Rp 110,000.00 Rp 11,000.00
0.0005 Oh Mandor @ Rp 100,000.00 Rp 50.00
Total Rp 48,384.00
24 Analisa SNI-20161 Bh pemasangan door closer

BAHAN
1.0000 Bh Door closer @ Rp 275,000.00 Rp 275,000.00
TENAGA
0.0500 Oh Pekerja @ Rp 90,000.00 Rp 4,500.00
0.5000 Oh Tukang @ Rp 110,000.00 Rp 55,000.00
0.0030 Oh Mandor @ Rp 100,000.00 Rp 300.00
Total A+B Rp 341,050.00
Total Rp 381,976.00
25 Analisa 1 Bh Memasang Pintu Alumunium KM/WC
BAHAN
1.0000 set Pintu Alumunium + grendel @ Rp 1,000,000.00 Rp 1,000,000.00
2.6752 Kg Semen portland (isi rongga kusen) @ Rp 1,500.00 Rp 4,012.80
0.0141 M3 Pasir pasang (isi rongga kusen) @ Rp 200,000.00 Rp 2,816.00
TENAGA
0.0430 Oh Pekerja @ Rp 90,000.00 Rp 3,870.00
0.0430 Oh Tukang @ Rp 110,000.00 Rp 4,730.00
0.0021 Oh Mandor @ Rp 100,000.00 Rp 210.00
Total A+B Rp 1,016,176.30
Total Rp 1,138,117.46
26 Analisa 1 Bh Memasang Pintu Alumunium KM/WC utk difable

BAHAN
1.0000 set Pintu Alumunium + grendel @ Rp 1,100,000.00 Rp 1,100,000.00
2.6752 Kg Semen portland (isi rongga kusen) @ Rp 1,500.00 Rp 4,012.80
0.0141 M3 Pasir pasang (isi rongga kusen) @ Rp 200,000.00 Rp 2,816.00
TENAGA
0.0430 Oh Pekerja @ Rp 90,000.00 Rp 3,870.00
0.0430 Oh Tukang @ Rp 110,000.00 Rp 4,730.00
0.0021 Oh Mandor @ Rp 100,000.00 Rp 210.00
Total A+B Rp 1,116,176.30
Total Rp 1,250,117.46
PEKERJAAN KUDA-KUDA DAN ATAP
1 Analisa SNI-2016 1M1 Pasang nok atap onduline uk. 50x100 cm

BAHAN
1.0500 Lbr. Nok Atap onduline @ Rp 80,000.00 Rp 84,000.00
4.0000 Bh Sekrup atap onduline @ Rp 1,500.00 Rp 6,000.00
TENAGA
0.0840 Oh Pekerja @ Rp 90,000.00 Rp 7,560.00
0.1250 Oh Tukang Alumunium @ Rp 110,000.00 Rp 13,750.00
0.0040 Oh Mandor @ Rp 100,000.00 Rp 400.00
Total A+B Rp 113,335.00
Total Rp 126,935.20
2 Analisa SNI-2016 1 m2 Pasangan atap Spandek 0.4

BAHAN
1.0000 M2 Spandek @ Rp 48,000.00 Rp 48,000.00
12.0000 Bh Sekrup atap onduline @ Rp 1,500.00 Rp 18,000.00
TENAGA
0.1400 Oh Pekerja @ Rp 90,000.00 Rp 12,600.00
0.0700 Oh Tukang @ Rp 110,000.00 Rp 7,700.00
0.0070 Oh Mandor @ Rp 100,000.00 Rp 700.00
Total Rp 98,420.00
3 Analisa SNI-2016 1M1 Pasang Woodplank 3/30

BAHAN
1.0000 M1 Woodplank 3/30 @ 21,250.00 Rp 21,250.00
8.0000 Bh Sekrup baja 3 cm @ 200.00 Rp 1,600.00
TENAGA
0.1000 OH Pekerja @ Rp 90,000.00 Rp 9,000.00
0.2000 OH Tukang Alumunium @ Rp 110,000.00 Rp 22,000.00
0.0050 OH Mandor @ Rp 100,000.00 Rp 500.00
Total Rp 63,672.00
4 Analisa SNI-2016 1 M2 Pasang Rangka Canal C75

BAHAN
6.0000 M1 Canal C75 @ Rp 14,166.67 Rp 85,000.00
12.0000 Kg Sekrup @ Rp 1,500.00 Rp 18,000.00
TENAGA
0.3500 Oh Pekerja @ Rp 90,000.00 Rp 31,500.00
0.0180 Oh Mandor @ Rp 100,000.00 Rp 1,800.00
Total A+B Rp 179,175.00
Total Rp 200,676.00
5 Analisa SNI-2016 1 M2 Pasang reng galvanis 4x4
BAHAN
2.5000 M1 Besi Galvanis 4 x 4 cm tebal 2 mm @ Rp 30,250.00 Rp 75,625.00
1.0000 Ls Asesoris (perkuatan, las, dll) @ Rp 30,250.00 Rp 30,250.00
0.0400 Kg cat meni besi (1 lapis) @ Rp 70,000.00 Rp 2,800.00
0.1040 Kg cat penutup ex. Avian/setara (2 lapis) @ Rp 75,000.00 Rp 7,800.00
TENAGA
0.3500 Oh Pekerja @ Rp 90,000.00 Rp 31,500.00
0.0180 Oh Mandor @ Rp 100,000.00 Rp 1,800.00
Total A+B Rp 192,650.00
Total Rp 215,768.00
PEKERJAAN ALUMUNIUM COMPOSITE PANEL, SUNSCREEN DAN RAILLING
1 Analisa SNI-2016 1M2 Pasang sunscreen Kalsiplank 8mm, uk. 20x300 cm

BAHAN
4.0000 M1 Kalsiplank 8 mm @ Rp 13,750.00 Rp 55,000.00
12.0000 Bh Baut sekrup @ Rp 150.00 Rp 1,800.00
0.0200 M1 Besi Galvanis 6x8 cm tebal 2 mm @ Rp 51,333.33 Rp 1,026.67
0.7500 M1 Besi galvanis 4x4 cm tebal 2 mm @ Rp 30,250.00 Rp 22,687.50
15.5000 M1 Besi Strip tebal 3 mm tebal 2 mm @ Rp 10,450.00 Rp 161,975.00
1.0000 Ls Asesoris (perkuatan, las dll) 100% rangk @ Rp 30,677.78 Rp 30,677.78
0.0123 Kg cat meni besi (1 lapis) @ Rp 70,000.00 Rp 862.40
TENAGA
0.4300 OH Pekerja @ Rp 90,000.00 Rp 38,700.00
1.1500 OH Tukang Kayu @ Rp 110,000.00 Rp 126,500.00
0.0580 OH Mandor @ Rp 100,000.00 Rp 5,800.00
Total A+B Rp 461,806.74
Total Rp 517,223.55
2 Analisa SNI-2016 Mengerjakan 10 cm pengelasan utk baja profil

BAHAN
0.4000 Kg Kawat elektroda 3.2 @ Rp 15,000.00 Rp 6,000.00
0.3000 Ltr Solar @ Rp 8,650.00 Rp 2,595.00
0.0400 Ltr Minyak Pelumas @ Rp 16,500.00 Rp 660.00
TENAGA
0.0400 Oh Pekerja @ Rp 90,000.00 Rp 3,600.00
0.0200 Oh Tukang Las @ Rp 110,000.00 Rp 2,200.00
0.0020 Oh Mandor @ Rp 100,000.00 Rp 200.00
Jadi, pengelasan 1 cm Rp 1,550.50
Overhead + profit 12 % Rp 186.06
Total Rp 1,736.56
3 Analisa SNI-2016 1Kg Pemasangan baja profil

BAHAN
1.1500 Kg Baja profil @ Rp 17,000.00 Rp 19,550.00
TENAGA
0.0600 OH Pekerja @ Rp 90,000.00 Rp 5,400.00
0.0600 OH Tukang Las @ Rp 110,000.00 Rp 6,600.00
0.0060 OH Kepala Tukang @ Rp 125,000.00 Rp 750.00
0.0050 OH Mandor @ Rp 100,000.00 Rp 500.00
Total Rp 36,736.00
4 Analisa SNI-2016 1M2 Pasangan ACP , besi hollow 4x4 cm, rangka 60 x 60 cm
BAHAN
0.3650 Lbr ACP PVDF 0,5/4 mm Ex. Seven/setara @ Rp 1,050,000.00 Rp 383,250.00
2.5000 M1 Besi galvanis 4x4 cm @ Rp 30,250.00 Rp 75,625.00
1.0000 Ls Asesoris (perkuatan, las dll) 100% rangk @ Rp 200,000.00 Rp 200,000.00
16.0000 Bh Baut sekrup @ Rp 150.00 Rp 2,400.00
0.0400 Kg cat meni besi (1 lapis) @ Rp 70,000.00 Rp 2,800.00
TENAGA
0.5200 OH Pekerja @ Rp 90,000.00 Rp 46,800.00
0.6250 OH Tukang Besi @ Rp 110,000.00 Rp 68,750.00
0.0285 OH Mandor @ Rp 100,000.00 Rp 2,850.00
Total A+B Rp 807,150.00
Total Rp 904,008.00
5 Analisa 1M2 Pekerjaan cutting ACP & MDF

TENAGA
2.7778 OH Pekerja @ Rp 90,000.00 Rp 250,000.00
Total Rp 250,000.00
Total Rp 280,000.00
6 Analisa SNI-2016 1 M2 Pek. Railling kaca stainless

BAHAN
1.4000 M1 Stainless 6 x 6 cm @ Rp 25,194.84 Rp 35,272.78
0.6000 M2 Kaca tempered 8 mm @ Rp 433,333.33 Rp 260,000.00
6.0000 Bh Baut kaca stainless @ Rp 30,000.00 Rp 180,000.00
4.0000 Bh baut dynabolt @ Rp 7,500.00 Rp 30,000.00
1.0000 Ls Asesoris (perkuatan, las dll) @ Rp 25,194.84 Rp 25,194.84
TENAGA
0.3500 Oh Pekerja @ Rp 90,000.00 Rp 31,500.00
0.3500 Oh Tukang Las @ Rp 110,000.00 Rp 38,500.00
0.0180 Oh Mandor @ Rp 100,000.00 Rp 1,800.00
Total A+B Rp 606,642.62
Total Rp 679,439.73
PEKERJAAN MEKANIKAL ELEKTRIKAL
1 Analisa Pemasangan 1 Titik Penerangan & stop kontak

BAHAN DAN UPAH
3.0000 M1 Kabel NYM ( 3 x 2,5 ) mm @ Rp 18,700.00 Rp 56,100.00
20.0000 Bh Klem Kabel No.10 @ Rp 100.00 Rp 2,000.00
2.0000 Btg Pipa PVC 5/8" @ Rp 16,000.00 Rp 32,000.00
1.0000 Bh Inbow Dos @ Rp 5,000.00 Rp 5,000.00
2.0000 Bh Las DOP @ Rp 2,500.00 Rp 5,000.00
1.0000 Rol Isolasi Listrik @ Rp 5,000.00 Rp 5,000.00
2.0000 Bh T-Dos 5/8" @ Rp 7,500.00 Rp 15,000.00
1.0000 Ls Alat Bantu @ Rp 5,000.00 Rp 5,000.00
0.7500 Oh Tukang Instalasi @ Rp 110,000.00 Rp 82,500.00
0.3750 Oh Pembantu Tukang @ Rp 90,000.00 Rp 33,750.00
Total A+B Rp 241,350.00
Total Rp 275,139.00
2 Analisa Pemasangan 1 Titik instalasi

BAHAN DAN UPAH
11.0000 Bh Klem Kabel No.10 @ Rp 100.00 Rp 1,100.00
1.0045 Rol Isolasi Listrik @ Rp 5,000.00 Rp 5,022.50
2.0000 Bh Konektor Kabel BNC @ Rp 10,000.00 Rp 20,000.00
1.0000 Ls Alat Bantu @ Rp 5,000.00 Rp 5,000.00
0.7500 Oh Tukang Instalasi @ Rp 110,000.00 Rp 82,500.00
0.3750 Oh Pembantu Tukang @ Rp 90,000.00 Rp 33,750.00
Total A+B Rp 147,372.50
Total Rp 168,004.65
3 Analisa SNI-2016 1 M' Memasang pipa tembaga copper dia 65 mm

BAHAN
1.0000 M' Pipa tembaga 65 mm tebal 2,5 mm @ Rp 385,000.00 Rp 385,000.00
0.0500 % Perlengkapan (harga pipa) @ Rp 385,000.00 Rp 19,250.00
TENAGA
0.0810 Oh Pekerja @ Rp 90,000.00 Rp 7,290.00
0.1350 Oh Tukang @ Rp 110,000.00 Rp 14,850.00
0.0040 Oh Mandor @ Rp 100,000.00 Rp 400.00
Total A+B Rp 428,477.50
Total Rp 488,464.35

BAHAN
TENAGA
0.0540 Oh Pekerja @ Rp 90,000.00 Rp 4,860.00
0.0900 Oh Tukang @ Rp 110,000.00 Rp 9,900.00
0.0027 Oh Mandor @ Rp 100,000.00 Rp 270.00
Total A+B Rp 362,655.00
Total Rp 413,426.70
BAHAN
1.0000 M' Pipa tembaga 32 mm 2 mm @ Rp 275,000.00 Rp 275,000.00
TENAGA
0.0540 Oh Pekerja @ Rp 90,000.00 Rp 4,860.00
0.0900 Oh Tukang @ Rp 110,000.00 Rp 9,900.00
0.0027 Oh Mandor @ Rp 100,000.00 Rp 270.00
Total A+B Rp 304,905.00
Total Rp 347,591.70

BAHAN
1.0000 M' Pipa tembaga 25 mm tebal 2 mm @ Rp 201,666.67 Rp 201,666.67
TENAGA
0.0360 Oh Pekerja @ Rp 90,000.00 Rp 3,240.00
0.0600 Oh Tukang @ Rp 110,000.00 Rp 6,600.00
0.0020 Oh Mandor @ Rp 100,000.00 Rp 200.00
Total A+B Rp 222,540.00
Total Rp 253,695.60

BAHAN
TENAGA
0.0360 Oh Pekerja @ Rp 90,000.00 Rp 3,240.00
0.0600 Oh Tukang @ Rp 110,000.00 Rp 6,600.00
0.0020 Oh Mandor @ Rp 100,000.00 Rp 200.00
Total A+B Rp 193,665.00
Total Rp 220,778.10

BAHAN
TENAGA
0.0360 Oh Pekerja @ Rp 90,000.00 Rp 3,240.00
0.0600 Oh Tukang @ Rp 110,000.00 Rp 6,600.00
0.0020 Oh Mandor @ Rp 100,000.00 Rp 200.00
Total A+B Rp 126,290.00
Total Rp 143,970.60
BAHAN
TENAGA
0.0360 Oh Pekerja @ Rp 90,000.00 Rp 3,240.00
0.0600 Oh Tukang @ Rp 110,000.00 Rp 6,600.00
0.0020 Oh Mandor @ Rp 100,000.00 Rp 200.00
Total Rp 111,053.10
10 Analisa SNI-2016 1 M' Memasang pipa SCH 40 dia 150 mm

BAHAN
1.0000 M' Pipa SCH 40 dia 150 mm tebal 7,1 mm @ Rp 397,833.33 Rp 397,833.33
TENAGA
0.1350 Oh Pekerja @ Rp 90,000.00 Rp 12,150.00
0.2250 Oh Tukang @ Rp 110,000.00 Rp 24,750.00
0.0070 Oh Mandor @ Rp 100,000.00 Rp 700.00
Total A+B Rp 577,550.00
Total Rp 658,407.00

BAHAN
1.0000 M' Pipa SCH 40 dia 100 mm tebal 5 mm @ Rp 227,333.33 Rp 227,333.33
TENAGA
0.1350 Oh Pekerja @ Rp 90,000.00 Rp 12,150.00
0.2250 Oh Tukang @ Rp 110,000.00 Rp 24,750.00
0.0070 Oh Mandor @ Rp 100,000.00 Rp 700.00
Total A+B Rp 347,375.00
Total Rp 396,007.50

BAHAN
TENAGA
0.1350 Oh Pekerja @ Rp 90,000.00 Rp 12,150.00
0.2250 Oh Tukang @ Rp 110,000.00 Rp 24,750.00
0.0070 Oh Mandor @ Rp 100,000.00 Rp 700.00
Total A+B Rp 256,542.50
Total Rp 292,458.45
BAHAN
TENAGA
0.1350 Oh Pekerja @ Rp 90,000.00 Rp 12,150.00
0.2250 Oh Tukang @ Rp 110,000.00 Rp 24,750.00
0.0070 Oh Mandor @ Rp 100,000.00 Rp 700.00
Total A+B Rp 118,437.50
Total Rp 135,018.75

BAHAN
TENAGA
0.1350 Oh Pekerja @ Rp 90,000.00 Rp 12,150.00
0.2250 Oh Tukang @ Rp 110,000.00 Rp 24,750.00
0.0070 Oh Mandor @ Rp 100,000.00 Rp 700.00
Total Rp 100,878.60
PEKERJAAN SANITASI
1 Analisa SNI-2016 Memasang 1 bh kloset duduk + tabung

BAHAN
1.0000 Bh Kloset duduk ex. American standart/setara @ Rp 2,500,000.00 Rp 2,500,000.00
1.0000 Bh Jet washer @ Rp 85,000.00 Rp 85,000.00
0.0600 % Perlengkapan (6% harga kloset) @ Rp 2,500,000.00 Rp 150,000.00
TENAGA
3.3000 Oh Pekerja @ Rp 90,000.00 Rp 297,000.00
0.1600 Oh Mandor @ Rp 100,000.00 Rp 16,000.00
Total A+B Rp 3,170,250.00
Total Rp 3,550,680.00
2 Analisa SNI-2016 Memasang 1 bh kloset jongkok

BAHAN
1.0000 Bh Kloset jongkok ex. toto/setara @ Rp 500,000.00 Rp 500,000.00
TENAGA
3.3000 Oh Pekerja @ Rp 90,000.00 Rp 297,000.00
0.1600 Oh Mandor @ Rp 100,000.00 Rp 16,000.00
Total A+B Rp 946,250.00
Total Rp 1,059,800.00
3 Analisa SNI-2016 Memasang 1 bh urinoir

BAHAN
1.0000 Bh Urinoir ex. American standart/ setara @ Rp 1,250,000.00 Rp 1,250,000.00
6.0000 Kg semen portland @ Rp 1,500.00 Rp 9,000.00
0.0100 Bh pasir pasang @ Rp 200,000.00 Rp 2,000.00
0.3000 % Perlengkapan (30% harga urinoir) @ Rp 1,250,000.00 Rp 375,000.00
TENAGA
1.0000 Oh Pekerja @ Rp 90,000.00 Rp 90,000.00
0.0500 Oh Mandor @ Rp 100,000.00 Rp 5,000.00
Total A+B Rp 1,853,500.00
Total Rp 2,075,920.00
3 Analisa SNI-2016 Memasang 1 bh Wastafel + kaca cermin
BAHAN
1.0000 Unit Wastafel ex. American standart/setara @ Rp 600,000.00 Rp 600,000.00
1.0000 M2 Kaca cermin 3 mm @ Rp 105,000.00 Rp 105,000.00
0.1200 % Perlengkapan (12% harga westafel) @ Rp 600,000.00 Rp 72,000.00
TENAGA
1.2000 Oh Pekerja @ Rp 90,000.00 Rp 108,000.00
0.0600 Oh Mandor @ Rp 100,000.00 Rp 6,000.00
Total A+B Rp 1,080,250.00
Total Rp 1,209,880.00
4 Analisa SNI-2016 Memasang 1 bh Wastafel sink

BAHAN
1.0000 Unit Wastafel sink stainless 1 lubang @ Rp 990,000.00 Rp 990,000.00
TENAGA
0.0300 Oh Pekerja @ Rp 90,000.00 Rp 2,700.00
0.0150 Oh Mandor @ Rp 100,000.00 Rp 1,500.00
Total A+B Rp 1,030,950.00
Total Rp 1,154,664.00
5 Analisa SNI-2016 Memasang 1 bh Kran air dia.1/2"

BAHAN
1.0000 Bh Kran air 1/2" @ Rp 125,000.00 Rp 125,000.00
0.0250 Bh Seal tape @ Rp 4,800.00 Rp 120.00
TENAGA
0.0100 Oh Pekerja @ Rp 90,000.00 Rp 900.00
0.0050 Oh Mandor @ Rp 100,000.00 Rp 500.00
Total A+B Rp 175,520.00
Total Rp 196,582.40
6 Analisa SNI-2016 Memasang 1 bh Kran dia.1/2" (Wastafel)

BAHAN
1.0000 Bh Kran air 1/2" ex. American standart/setara @ Rp 200,000.00 Rp 200,000.00
0.0250 Bh Seal tape @ Rp 4,800.00 Rp 120.00
TENAGA
0.0100 Oh Pekerja @ Rp 90,000.00 Rp 900.00
0.0050 Oh Mandor @ Rp 100,000.00 Rp 500.00
Total A+B Rp 250,520.00
Total Rp 280,582.40
7 Analisa SNI-2016 Memasang 1 bh Kran dia.1/2" (Wastafel sink model angsa)
BAHAN
1.0000 Bh Kran air 1/2" model angsa @ Rp 150,000.00 Rp 150,000.00
0.0250 Bh Seal tape @ Rp 4,800.00 Rp 120.00
TENAGA
0.0100 Oh Pekerja @ Rp 90,000.00 Rp 900.00
0.0050 Oh Mandor @ Rp 100,000.00 Rp 500.00
Total A+B Rp 200,520.00
Total Rp 224,582.40
8 Analisa SNI-2016 Memasang Floor Drain

BAHAN
1.0000 Bh Floor drain ex. American standart/setara @ Rp 78,000.00 Rp 78,000.00
TENAGA
0.0100 Oh Pekerja @ Rp 90,000.00 Rp 900.00
0.0050 Oh Mandor @ Rp 100,000.00 Rp 500.00
Total Rp 102,648.00
8 Analisa SNI-2016 Memasang Roof Drain

BAHAN
1.0000 Bh Roof drain 4 inchi @ Rp 105,000.00 Rp 105,000.00
TENAGA
0.0100 Oh Pekerja @ Rp 90,000.00 Rp 900.00
0.0050 Oh Mandor @ Rp 100,000.00 Rp 500.00
Total A+B Rp 118,650.00
Total Rp 132,888.00
9 Analisa SNI-2016 1 M' Memasang pipa PVC tipe AW dia 1/2"

BAHAN
1.2000 M' Pipa PVC type AW dia 1/2 " @ Rp 10,000.00 Rp 12,000.00
TENAGA
0.0360 Oh Pekerja @ Rp 90,000.00 Rp 3,240.00
0.0600 Oh Tukang @ Rp 110,000.00 Rp 6,600.00
0.0020 Oh Mandor @ Rp 100,000.00 Rp 200.00
Total Rp 29,444.80
10 Analisa SNI-2016 1 M' Memasang pipa PVC type AW dia 1 "
BAHAN
1.2000 M' Pipa PVC type AW dia 1" @ Rp 17,500.00 Rp 21,000.00
TENAGA
0.0360 Oh Pekerja @ Rp 90,000.00 Rp 3,240.00
0.0600 Oh Tukang @ Rp 110,000.00 Rp 6,600.00
0.0020 Oh Mandor @ Rp 100,000.00 Rp 200.00
Total Rp 42,464.80
11 Analisa SNI-2016 1 M' Memasang pipa PVC type AW dia 1,5"

BAHAN
1.2000 M' Pipa PVC type AW dia 1,5" @ Rp 21,250.00 Rp 25,500.00
TENAGA
0.0540 Oh Pekerja @ Rp 90,000.00 Rp 4,860.00
0.0900 Oh Tukang @ Rp 110,000.00 Rp 9,900.00
0.0030 Oh Mandor @ Rp 100,000.00 Rp 300.00
Total Rp 55,017.20
12 Analisa SNI-2016 1 M' Memasang pipa PVC type AW dia 2"

BAHAN
1.2000 M' Pipa PVC type AW dia 2" @ Rp 31,250.00 Rp 37,500.00
TENAGA
0.0540 Oh Pekerja @ Rp 90,000.00 Rp 4,860.00
0.0900 Oh Tukang @ Rp 110,000.00 Rp 9,900.00
0.0030 Oh Mandor @ Rp 100,000.00 Rp 300.00
Total Rp 72,377.20

BAHAN
1.2000 M' Pipa PVC type AW dia 3" tebal 2,5 mm @ Rp 43,750.00 Rp 52,500.00
TENAGA
0.0810 Oh Pekerja @ Rp 90,000.00 Rp 7,290.00
0.1350 Oh Tukang @ Rp 110,000.00 Rp 14,850.00
0.0040 Oh Mandor @ Rp 100,000.00 Rp 400.00
Total Rp 103,084.80
BAHAN
1.2000 M' Pipa PVC type AW dia 4" tebal 2,5 mm @ Rp 61,250.00 Rp 73,500.00
TENAGA
0.0810 Oh Pekerja @ Rp 90,000.00 Rp 7,290.00
0.1350 Oh Tukang @ Rp 110,000.00 Rp 14,850.00
0.0040 Oh Mandor @ Rp 100,000.00 Rp 400.00
Total A+B Rp 119,165.00
Total Rp 133,464.80

BAHAN
1.2000 M' Pipa PVC type AW dia 8" tebal 4 mm @ Rp 141,250.00 Rp 169,500.00
0.0810 Oh Pekerja @ Rp 90,000.00 Rp 7,290.00

0.1350 Oh Tukang @ Rp 110,000.00 Rp 14,850.00
0.0040 Oh Mandor @ Rp 100,000.00 Rp 400.00
Total A+B Rp 243,165.00
Total Rp 272,344.80
16 analisa 1 M1 Mengerjakan Saluran Air Hujan

0.1800 M3 Pek. Galian Tanah Biasa @ Rp 81,075.00 Rp 14,593.50
0.1200 M3 Pas. Batu gunung 5/10, 1pc : 3psr @ Rp 1,007,256.25 Rp 120,870.75
0.0600 M3 Urugan Tanah Kembali @ Rp 58,650.00 Rp 3,519.00
1.2000 M2 Plesteran Trasram 1:2 Tebal 15 mm @ Rp 76,487.65 Rp 91,785.18
1.2000 M2 Pek. Acian batu gunung @ Rp 41,773.75 Rp 50,128.50
Total Rp 280,896.93
17 analisa 1 bh Mengerjakan bak kontrol 50 x 50 x 76 cm

0.3040 M3 Pas. Batu gunung 5/10, 1pc : 3psr @ Rp 1,007,256.25 Rp 306,205.90
Total Rp 574,513.23
18 analisa 1 bh Mengerjakan bak kontrol 80 x 80 x 340 cm

2.1760 M3 Pas. Batu gunung 5/10, 1pc : 3psr @ Rp 1,007,256.25 Rp 2,191,789.60
Total Rp 3,697,433.63
PEKERJAAN FINISHING
1 Analisa SNI-2016 1 m2 pengecatan tembok eksterior

(1 Lapis cat dasar, 2 Lapis cat penutup)
BAHAN
0.1000 Kg Cat dasar @ Rp 72,500.00 Rp 7,250.00
0.2600 Kg Cat penutup Ex. Jotun jotashield/setara @ Rp 72,500.00 Rp 18,850.00
TENAGA
0.0200 Oh Pekerja @ Rp 90,000.00 Rp 1,800.00
0.0630 Oh Tukang cat @ Rp 110,000.00 Rp 6,930.00
0.0030 Oh Mandor @ Rp 100,000.00 Rp 300.00
Total Rp 40,227.60
2 Analisa SNI-2016 1 m2 pengecatan partisi

(1 lapis Plamir, 1 Lapis cat dasar,2 lapis cat penutup)
BAHAN
0.1000 Kg Plamir @ Rp 47,120.00 Rp 4,712.00
0.1000 Kg Cat dasar @ Rp 61,250.00 Rp 6,125.00
0.2600 Kg Cat penutup Ex. jotun/setara @ Rp 61,250.00 Rp 15,925.00
0.1000 Lbr Amplas @ Rp 10,000.00 Rp 1,000.00
0.0500 Zak UB 888/400 Compoud @ Rp 76,000.00 Rp 3,800.00
0.0160 Rol Isolasi Gypsum @ Rp 32,500.00 Rp 520.00
0.1000 Kg Lem fox @ Rp 18,000.00 Rp 1,800.00
TENAGA
0.0200 Oh Pekerja @ Rp 90,000.00 Rp 1,800.00
0.0025 Oh Mandor @ Rp 100,000.00 Rp 250.00
Total Rp 48,887.44
3 Analisa SNI-2016 1 m2 Dico bidang kayu baru

(1 lapis cat dasar, 2 lapis cat warna, 2 lapis clear penutup)
BAHAN
0.1300 Ltr cat dasar impra/setara @ Rp 55,000.00 Rp 7,150.00
0.2600 Ltr cat pewarna impra/setara @ Rp 70,000.00 Rp 18,200.00
0.2600 Ltr clear impra/setara @ Rp 80,000.00 Rp 20,800.00
0.3000 Kg Pengencer/tenner @ Rp 24,800.00 Rp 7,440.00
3.0000 Lbr Ampelas @ Rp 10,000.00 Rp 30,000.00
1.0000 Ls Alat bantu dico @ Rp 5,000.00 Rp 5,000.00
TENAGA
1.0000 Oh Pekerja @ Rp 90,000.00 Rp 90,000.00
0.0600 Oh Mandor @ Rp 100,000.00 Rp 6,000.00
Total A+B Rp 331,590.00
Total Rp 371,380.80
4 Analisa SNI-2016 1 m2 pengecatan permukaan baja dengan meni besi
BAHAN
0.1000 Kg Meni besi @ Rp 70,000.00 Rp 7,000.00
0.0100 Bh Kuas @ Rp 12,600.00 Rp 126.00
TENAGA
0.0200 Oh Pekerja @ Rp 90,000.00 Rp 1,800.00
0.0025 Oh Mandor @ Rp 100,000.00 Rp 250.00
Total Rp 37,717.12
5 Analisa SNI-2016 1 m2 Pekerjaan acian

BAHAN
3.2500 Kg. Semen portland @ Rp 1,500.00 Rp 4,875.00
TENAGA
0.2000 Oh Pekerja @ Rp 90,000.00 Rp 18,000.00
0.0100 Oh Mandor @ Rp 100,000.00 Rp 1,000.00
Total Rp 40,460.00
6 Analisa SNI-2016 1 m2 Pekerjaan Waterproofing 2x cat penutup

BAHAN
3.2500 Kg Sika waterproofing mortar @ Rp 17,500.00 Rp 56,875.00
0.2600 Kg Cat 2X penutup ex. NoDrop @ Rp 48,250.00 Rp 12,545.00
TENAGA
0.2000 Oh Pekerja @ Rp 90,000.00 Rp 18,000.00
0.0100 Oh Mandor @ Rp 100,000.00 Rp 1,000.00
Total A+B Rp 100,670.00
Total Rp 112,750.40
DAFTAR HARGA BARANG DAN UPAH KERJA
NO TENAGA SATUAN UPAH/HARGA
A. UPAH
1 Mandor OH Rp 100,000.00
2 Kepala tukang batu OH Rp 125,000.00
3 Kepala tukang besi OH Rp 125,000.00
4 Kepala tukang kayu OH Rp 125,000.00
5 Kepala tukang cat OH Rp 125,000.00
6 Tukang batu OH Rp 110,000.00
7 Tukang besi OH Rp 110,000.00
8 Tukang bongkar OH Rp 110,000.00
9 Tukang kayu OH Rp 110,000.00
10 Tukang gali tanah OH Rp 90,000.00
11 Tukang cat OH Rp 110,000.00
12 Tukang aluminium OH Rp 110,000.00
13 Tukang listrik OH Rp 110,000.00
14 Tukang las OH Rp 110,000.00
15 Tukang plafond OH Rp 110,000.00
16 Pekerja OH Rp 90,000.00
B. BAHAN DASAR
1 Tanah urug M3 Rp 40,000.00
2 Pasir urug M3 Rp 200,000.00
3 Pasir pasangan M3 Rp 200,000.00
4 Pasir beton M3 Rp 200,000.00
5 Batu Merah Buah Rp 600.00
6 Batu belah gunung M3 Rp 200,000.00
7 Bata ringan AAC uk. 10 x 20 x 60 cm M3 Rp 1,050,000.00
8 Koral beton/Split 2.3 cm M3 Rp 400,000.00
9 Koral beton/Split 1.2 cm M3 Rp 400,000.00
10 Semen Portland (50 kg) ex. Tonasa/setara Kg Rp 1,500.00
11 Perekat bata ringan MU-380 (40 kg) Kg Rp 3,500.00
12 Semen warna Kg Rp 20,000.00
13 Semen putih Kg Rp 2,800.00
14 Semen Sika waterproofing mortar Kg Rp 17,500.00
14 Air Bersih Ltr Rp 70.00
C. BAHAN LANTAI
1 Tegel homogenous 80x80 cm anti bakteri Bh Rp 139,333.33 418,000.00 dos-3 bh
2 Tegel homogenous 80x80 cm non polis cm anti bakteri Bh Rp 140,000.00 420,000.00 dos-3 bh
3 Tegel granit 60x60 cm ex. Vicenza/setara Bh Rp 57,500.00 230,000.00 dos-4 bh
4 Tegel granit 60x60 cm no polish ex. Vicenza/setara Bh Rp 53,750.00 215,000.00 dos-4 bh
5 Tegel Keramik warna 30x30 cm ex. Roman/setara KW I Bh Rp 8,181.82 90,000.00 11 bh
6 Tegel Keramik border warna 10x60 cm ex. Roman/setara KW I Bh Rp 20,000.00
7 Vinyl anti bakteri, anti static dan anti jamur ex. Mipolam plus/setara M2 Rp 270,000.00
8 Plint homogenous tile 5x5x30 cm Bh Rp 30,000.00 30,000.00
9 Railling koridor PVC M1 Rp 110,000.00
10 Batu alam uk. 30x60 cm Bh Rp 41,666.67 250,000.00
11 Rumput sintetis swiss tebal 30 mm M2 Rp 130,000.00 130,000.00
D. BAHAN KAYU
1 Dolken kayu dia 8/400 Cm Btg. Rp 18,000.00
2 Dolken kayu dia 10/400 Cm Btg. Rp 18,000.00
3 Papan Kayu jati kelas I M3 Rp 3,500,000.00
4 Balok Kayu bayam Kelas I M3 Rp 3,500,000.00
5 Papan kayu Kelas II M3 Rp 3,000,000.00
6 Balok Kayu Kelas II M3 Rp 3,000,000.00
7 Papan/balok kayu meranti kelas III (bekisting) M3 Rp 2,200,000.00
E. BAHAN LANGIT-LANGIT & PARTISI
1 Tripleks 3 mm Lbr Rp 60,000.00
2 Tripleks 3 mm m2 Rp 20,155.87
3 Multipleks 6 mm Lbr Rp 75,000.00
4 Multipleks 6 mm m2 Rp 25,194.84
5 Multipleks 9 mm Lbr Rp 135,000.00
6 Multipleks 9 mm m2 Rp 45,350.71
7 Multipleks 9 mm palm Lbr Rp 155,000.00
10 MDF 9 mm Lbr Rp 270,000.00
11 Kalsiboard 3 mm Lbr Rp 65,000.00
12 Gipsumboard 9 mm Lbr Rp 80,000.00
13 HPL motif kayu TACO Lbr Rp 180,000.00
14 Lem fox 168 Kg Rp 60,000.00
15 Rel pintu slide Btg Rp 200,000.00
16 Gagang tanam pintu slide Bh Rp 30,000.00
17 Kunci pintu slide Bh Rp 45,000.00
18 Alumunium Hollow Galvalum 2. 4 cm M1 Rp 7,000.00
19 Alumunium Hollow Galvalum 4. 4 cm M1 Rp 7,425.00
20 Sekrup 2,5 cm Bh Rp 150.00
21 Sekrup 3 cm Bh Rp 200.00
22 Sekrup 4 cm Bh Rp 250.00
23 Fisher Bh Rp 6,000.00
24 Kawat Penggantung (Tali Scoor) M1 Rp 5,000.00
25 allowAngel (sudut) M1 Rp 6,000.00
26 Sunda kingfon uk. 8 x 30 x 400 mm Lbr Rp 134,000.00 134,000.00 lbr
27 List sunda plafond M1 Rp 18,750.00 75,000.00 lbr
28 ACP seven/setara PVDF 0,5 / 4 mm uk. 1.22 x 2.44 m Lbr Rp 1,050,000.00
29 ACP seven/setara PVDF 0,5 / 4 mm uk. 1.22 x 2.44 m M2 Rp 326,250.00
F. BAHAN ATAP
1 Rangka baja ringan Canal C-75 tebal 0.7 mm ex. taso/setara M1 Rp 12,500.00 75,000.00 btg-6m
2 Reng baja ringan U 40 M1 Rp 5,833.33 35,000.00
3 Talang jurai M1 Rp 50,000.00
4 Atap onduline uk. 95 x 200 cm M1 Rp 5,000.00 160,000.00 lbr
5 Nok atap onduline uk. 50x100 cm, tebal 3 mm M1 Rp 80,000.00
6 Kalsiplank 8 motif kayu uk. 20x400 cm M1 Rp 13,750.00 55,000.00 lbr
7 Sekrup atap onduline Bh Rp 1,500.00 150,000.00 BKS 100 bj
8 Baut (screw driver) Bh Rp 150.00
9 Dynabolt Bh Rp 7,500.00
10 Seng gelombang 6 kk lbr Rp 68,000.00
11 Seng gelombang 6 kk kk Rp 11,333.33
G. BAHAN BESI
1 Kawat beton Kg Rp 25,000.00
2 Besi Baja Profil Kg Rp 17,000.00
3 Besi Beton polos Kg Rp 11,000.00
4 Besi Beton ulir Kg Rp 11,000.00
5 Paku biasa 2"-5" Kg Rp 20,000.00
6 Paku beton Dos Rp 25,000.00
7 Paku Plafond Kg Rp 11,200.00
8 Paku tripleks Kg Rp 27,300.00
9 Paku Kalsiboard Kg Rp 27,300.00
10 Paku/screw/Ramsel bh Rp 150.00
11 Besi strip 3cm, tebal 3mm M1 Rp 9,500.00 57,000.00
12 Baut Fisher Bh Rp 5,000.00
13 Baut kaca Bh Rp 30,000.00
14 Sekrup gypsum Bh Rp 150.00
15 Angkur + mur baja dia 16 L=75 cm Bh Rp 30,000.00
16 Angkur + mur baja dia 16 L=25 cm Bh Rp 25,000.00
17 Baut + mur baja hitam dia 16 Bh Rp 12,000.00 5,000.00 bh
18 Baut full drat + murdia 16, L=50 cm Bh Rp 35,000.00
19 Tali slink dia 19 mm M1 Rp 16,000.00
20 Besi galvanis 2x4 cm, 2 mm M1 Rp 20,000.00 120,000.00 btg-6m
24 Besi galvanis 5x10 cm, 2 mm M1 Rp 48,000.00
25 stainless 2x4 cm, 2 mm M1 Rp -
26 stainless 6x6 cm, 2 mm M1 Rp -
27 pipa stainles 2 inchi tebal 2 mm M1 Rp 180,000.00
28 Stainless steel plate M2 Rp 2,250,000.00 25.00
29 Stainless plat 2 cm M1 Rp 25,000.00 25.00
30 Stainless plat 10 cm M1 Rp 65,000.00 25.00
32 Kawat Las elektroda 3.2 Kg Rp -
33 Kawat stainless Kg Rp 20,000.00 2,700,000.00
34 bondek t = 0,75 mm M Rp 127,000.00
H. BAHAN CAT
1 Plamur tembok boyo 23 Kg. Kg. Rp 47,120.00
2 Plamir kayu Kg. Rp 15,000.00
3 Dempul Kayu impra Ltr Rp 60,000.00 55,000.00 kg
4 Cat dasar impra Ltr Rp 55,000.00 63,000.00 kg
4 Cat pewarna impra Ltr Rp 70,000.00 63,000.00 kg
5 Clear impra Ltr Rp 80,000.00 63,000.00 kg
6 Cat meni kayu/besi ex. Avian/setara Kg Rp 70,000.00
7 Cat tembok ekterior ex.Jotun jotashield/setara Kg. Rp 71,250.00 285,000.00 4kg
8 Cat tembok interior ex. Jotun semi sintetic/setara Kg. Rp 60,000.00 240,000.00 4kg
9 Cat langit-langit ex. mowilex/setara Kg. Rp 41,250.00 165,000.00
10 Cat Plat beton ex. Nodrop/setara Kg Rp 47,500.00 190,000.00 4kg
11 Cat kilap kayu besi ex. avian/setara Kg. Rp 75,000.00 56,000.00 kg
12 Pengencer/thinner Ltr Rp 24,800.00
13 Lem fox/ lem kayu Kg. Rp 18,000.00
14 Lem fox kuning Kg Rp 61,000.00
15 Kuas biasa 3 cm Bh. Rp 3,700.00
18 Kuas Roll Bh. Rp 25,000.00
19 Ampelas halus Lbr Rp 10,000.00
20 Ampelas kasar Lbr Rp 10,000.00
21 UB 888/400 Compoud Zak Rp 76,000.00
22 Isolasi Gypsum Roll Rp 32,500.00
23 Paku/screw/Ramsel Bh. Rp 150.00
24 Solar Ltr Rp 8,650.00
25 Minyak bekisting Ltr Rp 7,500.00
26 Residu Kg Rp 8,000.00
I. BAHAN PENGGANTUNG
1 Handel pintu kaca stainless Bh Rp 600,000.00
2 Handel pintu stainless Bh Rp 230,000.00
3 Handel tanam pintu stainless Bh Rp 30,000.00
4 Kunci tanam 2x slag Bh Rp 150,000.00
5 Grendel Pintu stainless set Rp 50,000.00
6 Grendel Jendela stainless set Rp 20,000.00
7 Engsel tanam + klem Pintu Kaca stainless Ex. Dorma/setara Bh Rp 1,950,000.00
8 Engsel pintu stainless Bh Rp 25,000.00
9 Engsel cowboy 3 inch Bh Rp 10,000.00
10 Engsel Jendela casement 10 inchi stainless Bh Rp 30,000.00
11 Kaca naco 8 Glip Set Rp 92,273.00
12 Door closer ex. Dexon/setara Bh Rp 275,000.00
J. BAHAN MEKANIKAL ELEKTRIKAL
1 Genset 700 Kva / 560 Kw Voltase: 220/380 Volt, 3 Phase, 0,8 Pf, 50Hz, 150 Unit Rp 1,238,299,000.00 1,238,299,000.00
2 Power supply (UPS) 60.000 VA / 48.000 watt Unit Rp 647,000,000.00 647,000,000.00
3 Power supply (UPS) 20.000 VA / 16.000 watt Unit Rp 150,000,000.00 150,000,000.00
4 Lift pasien/bed elevator 1600 Kg Fuji Set Rp 400,000,000.00 400,000,000.00
5 Downlight panasonic 5 inchi Bh Rp 73,000.00 73,000.00
6 Downlight panasonic 4 inchi Bh Rp 64,000.00 64,000.00
7 Lampu LED 13 watt ex. Philips/setara Bh Rp 105,000.00 105,000.00
8 Lampu LED 18 watt ex. Philips/setara Bh Rp 127,000.00 127,000.00
9 Lampu LED panel waterproof white 60 watt (30 x 120 cm) Bh Rp 785,000.00 785,000.00
10 Driver LED 60 watt cassing waterproof Unit Rp 78,000.00
11 Lampu taman post black philips LED 60 watt Bh Rp 690,000.00
12 Lampu baret 20 watt Bh Rp 750,000.00
13 Lampu sorot LED 10 watt Bh Rp 150,000.00
14 Lampu sorot LED 50 watt Bh Rp 250,000.00
15 Lampu Downlihgt Outbow 4" + LED 13 Watt, White Bh Rp 160,000.00
16 Stop kontak ex. panasonic/setara Bh Rp 21,000.00 21,000.00
17 Stop kontak AC ex. panasonic/setara Bh Rp 60,000.00
17 Stop kontak lantai 3 phase ex. panasonic/setara Bh Rp 300,000.00
17 Stop kontak dinding 3 phase ex. panasonic/setara Bh Rp 550,000.00
18 Saklar ganda 2 modul ex. Panasonic/setara Bh Rp 55,000.00 55,000.00
19 Saklar tunggal ex. Panasonic/setara Bh Rp 28,000.00 28,000.00
20 MCB 6 A Bh Rp 75,000.00 237,000.00
21 MCB 10 A Bh Rp 75,000.00 237,000.00
22 ACB 1.600 A Bh Rp 14,000,000.00 14,000,000.00
23 MCCB 800 A Bh Rp 7,000,000.00 7,000,000.00
24 MCCB 400 A Bh Rp 3,750,000.00 3,750,000.00
25 MCCB 250-300 A Bh Rp 1,430,000.00 1,430,000.00
26 MCCB 160-225 A Bh Rp 1,000,000.00 1,000,000.00
27 MCCB 50-125 A Bh Rp 650,000.00 650,000.00
28 MCCB 10-32 A Bh Rp 450,000.00 450,000.00
29 RCBO 30mA 10A 1phase Bh Rp 385,000.00 385,000.00
30 Box MCB Bh Rp 65,000.00
31 Sekreng Cas (MCB) Bh Rp 250,000.00
32 Kabel NYM 3x2,5 mm2 supreme (100 M) Roll Rp 1,700,000.00 1,700,000.00
33 Kabel NYY 4x1,5 mm2 supreme (100 M) Roll Rp 1,500,000.00 1,500,000.00
34 Kabel NYY 4x6 mm2 supreme (100 M) Roll Rp 1,900,000.00 1,900,000.00
42 Kabel NYFGbY 3x2,5 mm2 supreme (100 M) Roll Rp 1,700,000.00 1,700,000.00
43 Kabel NYFGbY 4x16 mm2 supreme (100 M) Roll Rp 6,500,000.00 6,500,000.00
49 kabel BC 6 mm2 Roll Rp 1,500,000.00 1,500,000.00
53 Panel listrik 40x 60 cm2 Powder coating Bh Rp 400,000.00 400,000.00
54 Panel listrik 60x 80 cm2 Powder coating Bh Rp 440,000.00 440,000.00
55 Panel utama LVMDP Powder coating Bh Rp 14,000,000.00 14,000,000.00
56 Pipa listrik 1/2 inchi, Ex Clipsal Btg Rp 16,000.00
57 Kee nee Bh Rp 2,500.00
58 Inbow Dos Bh Rp 5,000.00
59 Las DOP Bh Rp 2,500.00
60 Isolasi Listrik, Ex. Unibell Bh Rp 5,000.00
61 Klem kabel No 10 Bh Rp 100.00
62 Tee Doz 5/8 ex. Clipsal Bh Rp 7,500.00
63 Kepala Penangkal Petir Unit Rp 10,000,000.00
64 Tiang penyangga GIP Ø 75 mm ; H : 600 cm Unit Rp 1,700,000.00
65 Coaxial 35 mm2 penghantar turun menuju kotak hubung M1 Rp 245,000.00
66 BC 35 mm2 penghantar turun menuju titik pentanahan M1 Rp 245,000.00
67 Terminal Pemeriksaan Unit Rp 1,500,000.00
68 Grounding System max. 2 ohm ( Pentanahan ) Unit Rp 2,500,000.00
69 Bak Kontrol ; uk. 40 x 40 40 cm Unit Rp 850,000.00
70 Master Control Fire Alarm ( MCFA ) Unit Rp 10,000,000.00
71 Announciator, 10 zones Unit Rp 5,500,000.00
72 Terminal Box fire alarm Unit Rp 5,000,000.00
73 Pipa sch 40 diameter 150 mm (6 inch) M1 Rp 361,666.67 2,170,000.00
74 Pipa sch 40 diameter 100 mm (4 inch) M1 Rp 206,666.67 1,240,000.00
75 Pipa sch 40 diameter 80 mm (3 inch) M1 Rp 145,500.00 873,000.00
76 Pipa sch 40 diameter 40 mm (1,5 inch) M1 Rp 52,500.00 315,000.00
77 Pipa sch 40 diameter 25 mm (1 inch) M1 Rp 32,333.33 194,000.00
78 Gate Valve Klas 10 Kg / Cm2 panjang selang 30 m set Rp 6,000,000.00
79 Tee 4' x 4' bsc 40 (dia=100x100) Bh Rp 350,000.00
80 Tee 4' x 3' bsc 40 (di 80 x 80) Bh Rp 250,000.00
81 Tee 3' x 1.5' bsc 40 (dia 80 x 40) Bh Rp 170,000.00
82 knee BSC 40 dia 100 mm (4 inchi) Bh Rp 110,000.00
83 knee BSC 40 dia 80 mm (3 inchi) Bh Rp 80,000.00
84 Reduser 100 x 80 Bh Rp 80,000.00
85 Alat pemadam kebakaran berat 1,2 kg Unit Rp 965,000.00
86 Kabel tray uk. 10 x 40 cm M1 Rp 85,000.00
87 Konektor kabel BNC Bh Rp 10,000.00
88 Telepon outlet Unit Rp 85,000.00
89 Data Outlet Unit Rp 95,000.00
90 Antena TV outlet Unit Rp 55,000.00
91 Microphone Paging dengan Chime Bh Rp 800,000.00
92 Amplifier 120 W Bh Rp 4,000,000.00
93 Amplifier 240 W Bh Rp 8,000,000.00
94 Mixer 2 channel Bh Rp 2,000,000.00
95 Compack Disc Bh Rp 3,000,000.00
96 Cabinet Rack bahan MDF fin.dico Bh Rp 4,500,000.00
97 Speaker Selector Bh Rp 4,200,000.00
98 Kabel speaker audio ( 2 x 1,5 ) mm ex. Asics/setara M1 Rp 80,000.00
99 Kabel RCA audio ( 2 x 1,5 ) mm ex. Nakamichi/setara M1 Rp 250,000.00
100 terminal box audio Bh Rp 150,000.00
101 Ceiling Speaker TOA 3 W Bh Rp 280,000.00
102 speaker BMB 8 Inch Bh Rp 2,800,000.00 0.62
103 Jack RCA nakamichi Bh Rp 100,000.00 7.38
104 Stavolt 1000 watt Unit Rp 600,000.00
105 DVR 8 channel Unit Rp 900,000.00
106 DVR 16 channel Unit Rp 1,700,000.00
107 UPS power supply 10 ampere Unit Rp 936,000.00
108 HDD 1 TB Bh Rp 1,300,000.00
109 TV Monitor 32 inchi Unit Rp 3,000,000.00
110 Terminal Box CCTV Unit Rp 150,000.00
111 Kabel cctv RG59 coaxial + power M1 Rp 3,348.00
112 Camera analog high resolution indoor sony Bh Rp 936,000.00
113 Aiphone TC10M 10 Call Master Station Unit Rp 6,000,000.00
114 Nurse Call Commax Sub Station Patien JNS101 Bh Rp 1,194,000.00
115 Bedside Call Button Bh Rp 550,000.00
116 Metal Jack for Bedside Bh Rp 450,000.00
117 Reset Button Bh Rp 400,000.00
118 Bathroom Pullcord Moisture Resistant Bh Rp 1,250,000.00
119 Coridoor Call Light Bh Rp 400,000.00 0.22
120 AC cassete 2 PK Unit Rp 15,000,000.00 14,000,000.00
121 AC split wall mounted 1,5 PK Unit Rp 6,000,000.00
122 AC split wall mounted 1 PK Unit Rp 4,500,000.00
123 Exhaust Fan Ceiling 10 inchi Bh Rp 350,000.00
124 PU Ducting + Accessories Set Rp 28,000,000.00
125 PRE & Medium Filter + Housing Unit Rp 23,000,000.00
126 Fan BLOWER + Grille Difuser Unit Rp 6,000,000.00
127 Electrical Cable + Isolated cable Set Rp 4,000,000.00
128 Pipa AC 0,5 inch copper merk. crane (15 meter/roll) M1 Rp 33,333.33 500,000.00
129 Pipa AC 1,5 inch copper merk. crane (15 meter/roll) M1 Rp 100,000.00 1,500,000.00
130 Exhaust Grille Duct ventilasi cover outlet 12 inchi Bh Rp 450,000.00
131 Sentral O2 manual 2 x 4 CYL Set Rp 40,000,000.00 3,800,000.00
132 Sentral N2O manual 2 x 2 Set Rp 35,000,000.00 1,450,000.00
133 Sentral compressed air Set Rp 50,000,000.00
134 Oil Lubrificated rotary vane vacum pump Set Rp 235,000,000.00
135 Sentral Alarm Panel type 4 gas (O, N2O, A, V) Unit Rp 12,000,000.00
136 Pipa tembaga (copper) Diameter 65 mm M1 Rp 350,000.00 2,100,000.00
140 Pipa tembaga (copper) Diameter 20 mm M1 Rp 158,333.33 950,000.00
143 Medical Gas Outlet Oksigen, N2O Bh Rp 1,080,000.00
144 Medical Gas Outlet Vacum with Hook Base Bh Rp 720,000.00
145 Valve box type 2 Gas ( O,V ) Unit Rp 4,800,000.00
146 Valve box type 4 Gas ( O,V ) Unit Rp 8,200,000.00
147 Alarm Panel Type 2 Gas ( O,V ) Unit Rp 4,680,000.00
148 Alarm Panel Type 4 Gas ( O,V ) Unit Rp 8,000,000.00
149 Oxygen regulator Flowmeter & Humidifier Set Rp 1,400,000.00
150 Vacum Regulator (suction) Unit Model FA Set Rp 1,650,000.00
151 Bed Head Unit Type 1 Set Rp 1,450,000.00
152 Ground Tank / Tangki Air Tanam / Pendam Toren, Tandon Air GT-40 : Unit Rp 96,000,000.00 96,000,000.00
153 Jockey pump 2900 rpm, Pompa Grundfos CR 5-32 5,5KW x 380V Unit Rp 34,700,000.00 34,700,000.00
154 Pompa Hydrant Elektrik 2900 rpm 500 USGpm 55KW x 380V Unit Rp 63,000,000.00 63,000,000.00
155 Diesel fire pump 2900 rpm , type centrifugal end suction Unit Rp 135,000,000.00 135,000,000.00
156 Pressure tank kap : 250 ltr termasuk base Unit Rp 9,000,000.00 9,000,000.00
157 Expantion tank kap : 225 ltr termasuk base Unit Rp 8,000,000.00 8,000,000.00
158 Header SCH 40 ø 200 mm (L = 200 cm) Unit Rp 2,800,000.00
159 Fixtures sentral fire hydrat Unit Rp 4,700,000.00
K. BAHAN SANITER
1 Kloset duduk + tabung ex. American standart/setara Bh Rp 2,500,000.00 3,450,000.00
2 Kloset jongkok ex. Toto/setara Bh Rp 500,000.00
3 Jet washer ex. American standart/setara Bh Rp 85,000.00
4 Wastafel ex. American standart/setara Unit Rp 600,000.00
5 Urinoir ex. American standart/setara Bh Rp 1,250,000.00
6 Westafel sink stainless 1 lubang Bh Rp 990,000.00
7 Shower mandi ex. American standart/setara Bh Rp 550,000.00
8 Floor drain Bh. Rp 78,000.00 75,500.00
9 Roof drain 4 inch Bh. Rp 105,000.00 75,500.00
10 Kran Air westafel ex. American standart/setara Bh. Rp 200,000.00
11 Kran Air westafel ex. American standart/setara Bh. Rp 150,000.00
12 Kran Air 1/2 inchi ex. American standart/setara Bh. Rp 125,000.00 218,000.00
13 Seal tape Bh. Rp 4,800.00
14 Ijuk M2 Rp 57,500.00
15 Tempat Sabun stainless ex. American standart/setara Bh Rp 230,000.00
16 Gantungan handuk stainless bh Rp 250,000.00
17 Elevated tank FRP panel system 1 m3 Bh Rp 3,800,000.00 3,800,000.00
18 Pompa vertical multistage Power : 2 x 4kW/380V/ 3ph/ 50 Hz Bh Rp 16,750,000.00 16,750,000.00
19 Pemasangan Septictank pabrikasi (biotech septictank) kapasitas 7 m3 Bh Rp 29,000,000.00
20 IPAL STP Biofilter Kapasitas. 60 M3/Hari Unit Rp - 122,500,000.00
21 Manhole plat 3 mm + asesoris dll Unit Rp 150,000.00
22 Bar sreen pengaman pompa (197 x 75) cm Unit Rp 100,000.00
23 Pompa air kotor (IPAL) 5,5 kw/380 V Unit Rp 14,300,000.00 14,300,000.00
24 Pipa ventilasi ø 50 mm Unit Rp 80,000.00
25 Tangga besi ø 16 mm termasuk finishing Unit Rp 120,000.00
26 Pipa PVC Æ 1/2 '' AW ex. Wavin M1 Rp 8,750.00 35,000.00
27 Pipa PVC Æ 1 ' AW' ex. wavin M1 Rp 16,250.00 65,000.00
28 Pipa PVC Æ 1,5 ' AW' ex. wavin M1 Rp 20,000.00 80,000.00
29 Pipa PVC Æ 2 ' AW' ex. Wavin M1 Rp 30,000.00 120,000.00
30 Pipa PVC Æ 3 '' AW ex. Wavin M1 Rp 42,500.00 170,000.00
L. BAHAN LAIN-LAIN
1 Pintu Aluminium Bh Rp 1,000,000.00 1,000,000.00
2 Pintu Aluminium utk. Difable Bh Rp 1,100,000.00 1,000,000.00
3 Pintu besi plat uk. 60x120 Bh Rp 2,000,000.00
3 Pintu lipat besi plat 3 mm uk. 140x280 Bh Rp 8,500,000.00
4 Kusen Aluminium 4" coating ex. Alexindo/setara M1 Rp 100,000.00 600,000.00
5 Bingkai Daun Pintu Aluminium coating M1 Rp 88,333.33 530,000.00
6 Bingkai Daun jendela Aluminium coating M1 Rp 66,666.67 400,000.00
7 Kaca bening 5 mm M2 Rp 80,000.00 160,000.00
8 Kaca tempered 5 mm M2 Rp 200,000.00 1,200,000.00
9 Kaca tempered 8 mm M2 Rp 433,333.33 2,600,000.00
10 Kaca tempered 12 mm m2 Rp 783,333.33 4,700,000.00
11 stiker kaca sunblast motif M2 Rp 40,000.00
12 Kaca cermin 3 mm M2 Rp 105,000.00
13 Penggantung kaca Bh Rp 2,000.00
14 Silicon Sealant kaca/lem Kaca Kg Rp 5,000.00
15 Karet putih pelapis kaca M Rp 2,500.00
16 karet sealant M Rp 4,000.00 120,000.00
17 Sekrup fisher Bh Rp 500.00
18 Karet elestomer 10mm M2 Rp 250,000.00
19 Loster uk. 15x25 cm Bh Rp 15,000.00
M BAHAN LANSEKAP
1 Paving blok pra cetak uk. 8 x 10,5 x 21 cm Bh Rp 5,000.00
2 Rumput gajah mini M1 Rp 55,000.00
3 Koral sikat warna hitam M2 Rp 65,000.00
RENCANA ANGGARAN BIAYA (RAB)
ENGINEER ESTIMATE
Pekerjaan : PEMBANGUNAN FASILITAS PENUNJANG
Lokasi : KABUPATEN BOMBANA
Tahun Anggaran: 2020
KONSULTAN PERENCANA :
ENGINEER ESTIMATE
Pekerjaan : PEMBANGUNAN MESJID
ENGINEER ESTIMATE
Pekerjaan : PEMBANGUNAN GEDUNG CSSD, LAUNDRY DAN GIZI
ENGINEER ESTIMATE
Pekerjaan : PEMBANGUNAN GEDUNG POWER HOUSE
ENGINEER ESTIMATE
Pekerjaan : PEMBANGUNAN GEDUNG E DAN F RSUD KAB.BOMBANA

HPS GEDUNG E DAN F Fiks OK

Diunggah oleh

Informasi Dokumen

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

HPS GEDUNG E DAN F Fiks OK

Diunggah oleh

Hak Cipta:

Format Tersedia

PEMERINTAH KABUPATEN BOMBANA

BADAN LAYANAN UMUM DAERAH

ENGINEER ESTIMATE (EE)

NO URAIAN PEKERJAAN SAT VOLUME HARGA SATUAN JUMLAH

II. PEKERJAAN DRAINASE

TOTAL FASILITAS PENUNJANG Rp 6,153,613,038.18

ENGINEER ESTIMATE (EE)

Nama proyek : PEMBANGUNAN GEDUNG E DAN F RSUD KAB.BOMBANA

NO URAIAN PEKERJAAN SAT VOLUME HARGA SATUAN JUMLAH

B. PEKERJAAN PENUTUP LANTAI DAN DINDING

C. SISTEM HYDRANT KEBAKARAN

3. PEKERJAAN MEKANIKAL ELEKTRIKAL

B. INSTALASI TELEPON DAN DATA

D. SISTEM TATA SUARA

F. INSTALASI NURSE CALL

H. INSTALASI GAS MEDIK

TOTAL PEKERJAAN MEKANIKAL ELEKTRIKAL Rp 1,434,048,552.93

TOTAL PEKERJAAN GEDUNG E (VIP)

NO URAIAN PEKERJAAN SAT VOLUME HARGA SATUAN JUMLAH

B. PEKERJAAN TANAH DAN PASIR

C. PEKERJAAN PASANGAN PONDASI BATU GUNUNG

F. PEKERJAAN PENUTUP LANTAI DAN DINDING

H. PEKERJAAN KUSEN, PINTU

Rumbia, 2 JUNI 2020

ANDI MUH. KAMAL, ST. M.Eng FERDIANSYAH, ST.

ENGINEER ESTIMATE (EE)

NO URAIAN PEKERJAAN SAT VOLUME HARGA SATUAN JUMLAH

B. PEKERJAAN TANAH DAN PASIR

C. PEKERJAAN PASANGAN PONDASI BATU GUNUNG

D. PEKERJAAN BETON DAN RABAT

H. PEKERJAAN KUSEN, PINTU, JENDELA, KACA, ALAT PENGGANTUNG

I. PEKERJAAN ATAP DAN KANOPI

Rumbia, 2 JUNI 2020

ENGINEER ESTIMATE (EE)

NO URAIAN PEKERJAAN SAT VOLUME HARGA SATUAN JUMLAH

B. PEKERJAAN TANAH DAN PASIR

C. PEKERJAAN PASANGAN PONDASI BATU GUNUNG (BASEMENT)

D. PEKERJAAN DINDING DAN PLESTERAN

E. PEKERJAAN PENUTUP LANTAI DAN DINDING

G. PEKERJAAN KUSEN, PINTU, JENDELA, KACA, ALAT PENGGANTUNG

H. PEKERJAAN KUDA-KUDA DAN ATAP

Sub Total Rp 493,619,961.00

Nama proyek : PEMBANGUNAN GEDUNG RAWAT INAP (VIP) RSUD KAB.BOMBANA

NO URAIAN PEKERJAAN SAT VOLUME HARGA SATUAN JUMLAH

TOTAL PEKERJAAN STRUKTUR Rp 2,667,323,121.52

Nama proyek : PEMBANGUNAN GEDUNG RAWAT INAP (VIP) RSUD KAB.BOMBANA

NO URAIAN PEKERJAAN SAT VOLUME HARGA SATUAN JUMLAH

B. INSTALASI TELEPON DAN DATA

D. SISTEM TATA SUARA

F. INSTALASI NURSE CALL

TOTAL PEKERJAAN MEKANIKAL ELEKTRIKAL Rp 1,119,819,982.99

PEMBANGUNAN GEDUNG E DAN F RSUD KAB.BOMBANA

1. GEDUNG POWER HOUSE Rp 1,686,561,816.61

2. GEDUNG CSSD, LAUNDRY DAN GIZI Rp 1,699,465,991.10

3. GEDUNG E (VIP) Rp 3,187,392,020.46

4. FASILITAS PENUNJANG Rp 6,153,613,038.18

REAL COST Rp 12,727,032,866.35

PPN 10 % x REAL COST Rp 1,272,703,286.64

TOTAL COST Rp 13,999,736,152.99

TOTAL COST Rp 13,999,700,000.00

Rumbia, 2 JUNI 2020

Mengetahui, Dibuat Oleh :

ANDI MUH. KAMAL, ST. M.Eng MACHMUDDIN MUHAMMAD,ST,M.Si