ESTIMATE ENGINEERING (EE)

PROJECT : PEKERJAAN PEMBANGUNAN SMP NURUL FIKRI

PEKERJAAN : ARSITEKTUR
LOKASI : SUKODONO - SIDOARJO
PEMILIK PROJECT : YAYASAN ATH-THOYIBAH
TAHUN ANGGARAN : 2021

HARGA SAT JML HARGA

No. URAIAN PEKERJAAN SAT VOL
(Rp) (Rp)
I. PEKERJAAN ARSITEKTUR LANTAI 1
1.1 PEKERJAAN DINDING DAN PARTISI
1 Pas. Dinding Bata Ringan Tbl. 10 cm m2 522.68 Rp 143,117.51 Rp 74,804,660.13
2 Plester Dinding Mortar Siap Pakai MSP m2 1045.36 Rp 74,725.00 Rp 78,114,526.00
3 Acian Dinding Mortar Siap Pakai MSP m2 1045.36 Rp 45,015.63 Rp 47,057,533.75
4 Plester Skoning ( Rong Pintu & Jendela ) m1 331.60 Rp 74,011.25 Rp 24,542,130.50
5 Acian Skimcoat Kolom
Kolom K1 40x60 m2 108.00 Rp 45,015.63 Rp 4,861,687.50
Kolom K2 40x40 m2 115.20 Rp 45,015.63 Rp 5,185,800.00
6 Acian Skimcoat Balok dan Pelat
Balok B1 40x60 m2 84.42 Rp 45,015.63 Rp 3,800,219.06
Balok B2 30x60 m2 226.04 Rp 45,015.63 Rp 10,175,511.94
Balok B3 15x50 m2 55.15 Rp 45,015.63 Rp 2,482,431.66
Balok BK 30x50 m2 16.22 Rp 45,015.63 Rp 730,063.41
Pelat Lantai m2 492.50 Rp 45,015.63 Rp 22,170,195.31
7 Benangan Kolom
Kolom K1 40x60 m1 216.00 Rp 74,011.25 Rp 15,986,430.00
Kolom K2 40x40 m1 288.00 Rp 74,011.25 Rp 21,315,240.00
8 Kolom Praktis 10x10 cm m1 309.00 Rp 100,915.00 Rp 31,182,735.00
9 Balok Latei 10x15 cm m1 118.80 Rp 128,278.75 Rp 15,239,515.50
SUBTOTAL Rp 357,648,679.75

1.2 PEKERJAAN PLAFOND

1 Plafond GRC 6 mm + Rangka Hollow Galvalum m2 31.50 Rp 190,940.00 Rp 6,014,610.00
SUBTOTAL Rp 6,014,610.00

1.3 PEKERJAAN LANTAI

1 Granit Lantai 60 x 60 China ( Ruang Kelas ) m2 432.00 Rp 210,550.00 Rp 90,957,600.00
2 Granit Lantai 60 x 60 China ( Teras ) m2 172.00 Rp 210,550.00 Rp 36,214,600.00
3 Keramik Lantai KM & Area Wudhu 30x30 cm Rock Tile m2 31.50 Rp 182,928.18 Rp 5,762,237.73
4 Keramik Dinding KM 30x60 cm m2 71.28 Rp 276,336.25 Rp 19,697,247.90
5 Keramik Dinding Area Wudhu 20x40 cm m2 14.96 Rp 276,336.25 Rp 4,133,990.30
6 Keramik Tangga Granit 60x60 cm Ex.China m2 39.21 Rp 210,550.00 Rp 8,255,665.50
SUBTOTAL Rp 165,021,341.43

1.4 PEKERJAAN PENGECATAN

1 Cat Dinding Interior Catylac m2 1205.97 Rp 38,275.00 Rp 46,158,501.75
2 Cat Dinding Eksterior Dulux Weathershield m2 456.66 Rp 46,075.00 Rp 21,040,609.50
3 Cat Dak dan Balok Ex. Paragon White m2 874.33 Rp 38,275.00 Rp 33,464,904.20
4 Cat Plafond Ex. Paragon White m2 31.50 Rp 38,275.00 Rp 1,205,662.50
5 Cat Kolom Ex. Paragon White m2 223.20 Rp 46,075.00 Rp 10,283,940.00
SUBTOTAL Rp 112,153,617.95

1.5 PEKERJAAN PINTU DAN JENDELA

1 PJ1 Unit 6.00 Rp 8,667,390.00 Rp 52,004,340.00
2 P1 (TOILET) Unit 2.00 Rp 4,633,960.00 Rp 9,267,920.00
3 P2 ( KM ) Unit 6.00 Rp 2,909,150.00 Rp 17,454,900.00
4 P3 ( KM & JANITOR ) Unit 2.00 Rp 2,909,150.00 Rp 5,818,300.00
5 P4 ( SHAFT) Unit 2.00 Rp 1,998,960.00 Rp 3,997,920.00
6 J1( R. KELAS ) Unit 30.00 Rp 3,722,600.00 Rp 111,678,000.00
7 J2 ( JENDELA SAMPING ) Unit 2.00 Rp 1,625,380.00 Rp 3,250,760.00
8 J3 (SELASAR) Unit 2.00 Rp 1,625,380.00 Rp 3,250,760.00
9 BV ( KM ) Unit 6.00 Rp 551,780.00 Rp 3,310,680.00
SUBTOTAL Rp 210,033,580.00
TOTAL LANTAI 1 Rp 850,871,829.13
II. PEKERJAAN ARSITEKTUR LANTAI 2
2.1 PEKERJAAN DINDING DAN PARTISI
1 Pas. Dinding Bata Ringan Tbl. 10 cm m2 449.22 Rp 143,117.51 Rp 64,291,247.84
2 Plester Dinding Mortar Siap Pakai MSP m2 898.44 Rp 74,725.00 Rp 67,135,929.00
3 Acian Dinding Mortar Siap Pakai MSP m2 898.44 Rp 45,015.63 Rp 40,443,838.13
4 Plester Skoning ( Rong Pintu & Jendela ) m1 331.60 Rp 74,011.25 Rp 24,542,130.50
5 Acian Skimcoat Kolom
 HARGA SAT JML HARGA
No. URAIAN PEKERJAAN SAT VOL
(Rp) (Rp)
PEKERJAAN
Kolom ARSITEKTUR LANTAI 1
K1 40x60 m2 108.00 Rp 45,015.63 Rp 4,861,687.50
Kolom K2 40x40 m2 115.20 Rp 45,015.63 Rp 5,185,800.00
6 Acian Skimcoat Balok dan Pelat
Balok B1 40x60 m2 84.42 Rp 45,015.63 Rp 3,800,219.06
Balok B2 30x60 m2 226.04 Rp 45,015.63 Rp 10,175,511.94
Balok B3 15x50 m2 55.15 Rp 45,015.63 Rp 2,482,431.66
Balok BK 30x50 m2 16.22 Rp 45,015.63 Rp 730,063.41
Pelat Lantai m2 492.50 Rp 45,015.63 Rp 22,170,195.31
7 Benangan Kolom
Kolom K1 40x60 m1 216.00 Rp 74,011.25 Rp 15,986,430.00
Kolom K2 40x40 m1 288.00 Rp 74,011.25 Rp 21,315,240.00
8 Kolom Praktis 10x10 cm m1 309.00 Rp 100,915.00 Rp 31,182,735.00
9 Balok Latei 10x15 cm m1 118.80 Rp 128,278.75 Rp 15,239,515.50
SUBTOTAL Rp 329,542,974.84
2.2 PEKERJAAN PLAFOND
1 Plafond GRC 6 mm + Rangka Hollow Galvalum m2 31.50 Rp 190,940.00 Rp 6,014,610.00
SUBTOTAL Rp 6,014,610.00
2.3 PEKERJAAN LANTAI
1 Granit Lantai 60 x 60 China ( Ruang Kelas ) m2 432.00 Rp 210,550.00 Rp 90,957,600.00
2 Granit Lantai 60 x 60 China ( Teras ) m2 172.80 Rp 210,550.00 Rp 36,383,040.00
3 Keramik Lantai KM & Area Wudhu 30x30 cm Rock Tile m2 31.50 Rp 182,928.18 Rp 5,762,237.73
4 Keramik Dinding KM 30x60 cm m2 71.28 Rp 276,336.25 Rp 19,697,247.90
5 Keramik Dinding Area Wudhu 20x40 cm m2 14.96 Rp 276,336.25 Rp 4,133,990.30
6 Keramik Tangga Granit 60x60 cm Ex.China m2 39.21 Rp 210,550.00 Rp 8,255,665.50
SUBTOTAL Rp 165,189,781.43
2.4 PEKERJAAN PENGECATAN
1 Cat Dinding Interior Catylac m2 1184.54 Rp 38,275.00 Rp 45,338,268.50
2 Cat Dinding Eksterior Dulux Weathershield m2 462.37 Rp 46,075.00 Rp 21,303,697.75
3 Cat Dak dan Balok Ex. Paragon White m2 874.33 Rp 38,275.00 Rp 33,464,904.20
4 Cat Plafond Ex. Paragon White m2 31.50 Rp 38,275.00 Rp 1,205,662.50
5 Cat Kolom Ex. Paragon White m2 223.20 Rp 46,075.00 Rp 10,283,940.00
SUBTOTAL Rp 111,596,472.95
2.5 PEKERJAAN PINTU DAN JENDELA
1 PJ1 Unit 6.00 Rp 8,667,390.00 Rp 52,004,340.00
2 P1 (TOILET) Unit 2.00 Rp 4,633,960.00 Rp 9,267,920.00
3 P2 ( KM ) Unit 6.00 Rp 2,909,150.00 Rp 17,454,900.00
4 P3 ( KM & JANITOR ) Unit 2.00 Rp 2,909,150.00 Rp 5,818,300.00
5 P4 ( SHAFT) Unit 2.00 Rp 1,998,960.00 Rp 3,997,920.00
6 J1( R. KELAS ) Unit 30.00 Rp 3,722,600.00 Rp 111,678,000.00
7 J2 ( JENDELA SAMPING ) Unit 2.00 Rp 1,625,380.00 Rp 3,250,760.00
8 J3 (SELASAR) Unit 2.00 Rp 1,625,380.00 Rp 3,250,760.00
9 BV ( KM ) Unit 6.00 Rp 551,780.00 Rp 3,310,680.00
SUBTOTAL Rp 210,033,580.00
TOTAL LANTAI 2 Rp 822,377,419.22
III. PEKERJAAN ARSITEKTUR LANTAI 3
3.1 PEKERJAAN DINDING DAN PARTISI
1 Pas. Dinding Bata Ringan Tbl. 10 cm m2 449.22 Rp 143,117.51 Rp 64,291,247.84
2 Plester Dinding Mortar Siap Pakai MSP m2 898.44 Rp 74,725.00 Rp 67,135,929.00
3 Acian Dinding Mortar Siap Pakai MSP m2 898.44 Rp 45,015.63 Rp 40,443,838.13
4 Plester Skoning ( Rong Pintu & Jendela ) m1 331.60 Rp 74,011.25 Rp 24,542,130.50
5 Acian Skimcoat Kolom
Kolom K1 40x60 m2 108.00 Rp 45,015.63 Rp 4,861,687.50
Kolom K2 40x40 m2 115.20 Rp 45,015.63 Rp 5,185,800.00
6 Acian Skimcoat Balok dan Pelat
Balok B1 40x60 m2 84.42 Rp 45,015.63 Rp 3,800,219.06
Balok B2 30x60 m2 226.04 Rp 45,015.63 Rp 10,175,511.94
Balok B3 15x50 m2 55.15 Rp 45,015.63 Rp 2,482,431.66
Balok BK 30x50 m2 16.22 Rp 45,015.63 Rp 730,063.41
Pelat Lantai m2 492.50 Rp 45,015.63 Rp 22,170,195.31
7 Benangan Kolom
Kolom K1 40x60 m1 216.00 Rp 74,011.25 Rp 15,986,430.00
Kolom K2 40x40 m1 288.00 Rp 74,011.25 Rp 21,315,240.00
8 Kolom Praktis 10x10 cm m1 309.00 Rp 100,915.00 Rp 31,182,735.00
9 Balok Latei 10x15 cm m1 118.80 Rp 128,278.75 Rp 15,239,515.50
SUBTOTAL Rp 329,542,974.84
3.2 PEKERJAAN PLAFOND
1 Plafond GRC 6 mm + Rangka Hollow Galvalum m2 31.50 Rp 190,940.00 Rp 6,014,610.00
2 Plafond Gypsumboard 9 mm m2 420.28 Rp 147,650.00 Rp 62,054,342.00
SUBTOTAL Rp 68,068,952.00
3.3 PEKERJAAN LANTAI
1 Granit Lantai 60 x 60 China ( Ruang Kelas ) m2 432.00 Rp 210,550.00 Rp 90,957,600.00
 HARGA SAT JML HARGA
No. URAIAN PEKERJAAN SAT VOL
(Rp) (Rp)
2 PEKERJAAN
Granit ARSITEKTUR
Lantai 60 LANTAI
x 60 China ( Teras ) 1 m2 172.80 Rp 210,550.00 Rp 36,383,040.00
3 Keramik Lantai KM & Area Wudhu 30x30 cm Rock Tile m2 31.50 Rp 182,928.18 Rp 5,762,237.73
4 Keramik Dinding KM 30x60 cm m2 71.28 Rp 276,336.25 Rp 19,697,247.90
5 Keramik Dinding Area Wudhu 20x40 cm m2 14.96 Rp 276,336.25 Rp 4,133,990.30
6 Keramik Tangga Granit 60x60 cm Ex.China m2 39.21 Rp 210,550.00 Rp 8,255,665.50
SUBTOTAL Rp 165,189,781.43
3.4 PEKERJAAN PENGECATAN
1 Cat Dinding Interior Catylac m2 1155.20 Rp 38,275.00 Rp 44,215,280.00
2 Cat Dinding Eksterior Dulux Weathershield m2 462.37 Rp 46,075.00 Rp 21,303,697.75
3 Cat Dak dan Balok Ex. Paragon White m2 874.33 Rp 38,275.00 Rp 33,464,904.20
4 Cat Plafond Ex. Paragon White m2 31.50 Rp 38,275.00 Rp 1,205,662.50
5 Cat Kolom Ex. Paragon White m2 223.20 Rp 46,075.00 Rp 10,283,940.00
SUBTOTAL Rp 110,473,484.45
3.5 PEKERJAAN PINTU DAN JENDELA
1 PJ1 Unit 6.00 Rp 8,667,390.00 Rp 52,004,340.00
2 P1 (TOILET) Unit 2.00 Rp 4,633,960.00 Rp 9,267,920.00
3 P2 ( KM ) Unit 6.00 Rp 2,909,150.00 Rp 17,454,900.00
4 P3 ( KM & JANITOR ) Unit 2.00 Rp 2,909,150.00 Rp 5,818,300.00
5 P4 ( SHAFT) Unit 2.00 Rp 1,998,960.00 Rp 3,997,920.00
6 J1( R. KELAS ) Unit 30.00 Rp 3,722,600.00 Rp 111,678,000.00
7 J2 ( JENDELA SAMPING ) Unit 2.00 Rp 1,625,380.00 Rp 3,250,760.00
8 J3 (SELASAR) Unit 2.00 Rp 1,625,380.00 Rp 3,250,760.00
9 BV ( KM ) Unit 6.00 Rp 551,780.00 Rp 3,310,680.00
SUBTOTAL Rp 210,033,580.00
TOTAL LANTAI 3 Rp 883,308,772.72
IV. PEKERJAAN ARSITEKTUR LANTAI ATAP
4.1 PEKERJAAN DINDING DAN PARTISI
1 Pas. Dinding Bata Ringan Tbl. 10 cm m2 54.32 Rp 143,117.51 Rp 7,774,143.14
2 Plester Dinding Mortar Siap Pakai MSP m2 108.64 Rp 74,725.00 Rp 8,118,124.00
3 Acian Dinding Mortar Siap Pakai MSP m2 108.64 Rp 45,015.63 Rp 4,890,497.50
4 Plester Skoning ( Rong Pintu & Jendela ) m1 16.58 Rp 74,011.25 Rp 1,227,106.53
5 Acian Skimcoat Kolom
Kolom K3 15x40 m2 108.00 Rp 45,015.63 Rp 4,861,687.50
6 Acian Skimcoat Balok dan Pelat
Balok B4 15x30 m2 36.00 Rp 45,015.63 Rp 1,620,562.50
Pelat Atap m2 30.00 Rp 45,015.63 Rp 1,350,468.75
7 Benangan Kolom
Kolom K3 15x40 m1 24.00 Rp 74,011.25 Rp 1,776,270.00
SUBTOTAL Rp 31,618,859.92
4.2 PEKERJAAN PLAFOND
1 Plafond GRC 6 mm + Rangka Hollow Galvalum m2 118.22 Rp 190,940.00 Rp 22,572,926.80
SUBTOTAL Rp 22,572,926.80
4.3 PEKERJAAN LANTAI
1 Granit Lantai 60 x 60 China ( Ruang Kelas ) m2 419.69 Rp 210,550.00 Rp 88,364,887.30
2 Keramik Tangga Granit 60x60 cm Ex.China m2 39.21 Rp 210,550.00 Rp 8,255,665.50
SUBTOTAL Rp 96,620,552.80
4.4 PEKERJAAN PENGECATAN
1 Cat Dinding Interior Catylac m2 70.06 Rp 38,275.00 Rp 2,681,546.50
2 Cat Dinding Eksterior Dulux Weathershield m2 118.22 Rp 46,075.00 Rp 5,446,986.50
3 Cat Dak dan Balok Ex. Paragon White m2 66.00 Rp 38,275.00 Rp 2,526,150.00
SUBTOTAL Rp 10,654,683.00
4.5 PEKERJAAN PINTU DAN JENDELA
1 P4 (TANGGA) Unit 2.00 Rp 1,998,960.00 Rp 3,997,920.00
2 J4 (TANGGA) Unit 2.00 Rp 1,625,380.00 Rp 3,250,760.00
SUBTOTAL Rp 7,248,680.00
TOTAL LANTAI ATAP Rp 168,715,702.52

V. PEKERJAAN RAILING & FASADE

5.1 PEKERJAAN RAILING TANGGA & BALKON LT. 1
A. RAILING TANGGA
1 Pipa dia 2" m1 63.00 Rp 182,460.00 Rp 11,494,980.00
2 Pipa dia 1 " m1 129.96 Rp 95,985.00 Rp 12,474,210.60
3 Plat plendes (termasuk murbaut) set 30.00 Rp 25,000.00 Rp 750,000.00
4 braket ke tembok set 12.00 Rp 17,500.00 Rp 210,000.00

5.2 PEKERJAAN RAILING TANGGA & BALKON LT. 2

A. RAILING TANGGA
1 Pipa dia 2 " m1 63.00 Rp 182,460.00 Rp 11,494,980.00
2 Pipa dia 1 " m1 129.96 Rp 95,985.00 Rp 12,474,210.60
3 Plat plendes (termasuk murbaut) set 30.00 Rp 25,000.00 Rp 750,000.00
4 braket ke tembok set 12.00 Rp 17,500.00 Rp 210,000.00
 HARGA SAT JML HARGA
No. URAIAN PEKERJAAN SAT VOL
(Rp) (Rp)
B. PEKERJAAN
PAGAR BALKONARSITEKTUR LANTAI 1
PAGAR TEMBOK
1 Ringbalk 10/12 m1 42.40 Rp 100,915.00 Rp 4,278,796.00
2 Kolom praktis 10/12 m1 25.00 Rp 128,278.75 Rp 3,206,968.75
3 Pasangan bata ringan m2 36.38 Rp 143,117.51 Rp 5,206,615.01
4 Plesteran finish acian MU290 m2 95.82 Rp 119,740.63 Rp 11,473,905.91
5 Benangan m1 116.20 Rp 74,011.25 Rp 8,600,107.25
6 Cat tembok m2 95.82 Rp 46,075.00 Rp 4,415,044.73
POT BUNGA
1 Plat beton tb. 10 cm m3 4.19 Rp 4,642,399.00 Rp 19,460,936.61
2 Balok 10/20 m1 42.40 Rp 128,278.75 Rp 5,439,019.00
3 Plesteran finish acian MU290 m2 39.04 Rp 119,740.63 Rp 4,674,674.00
4 Benangan m1 169.40 Rp 74,011.25 Rp 12,537,505.75
5 Pengecatan m2 39.04 Rp 46,075.00 Rp 1,798,768.00
PAGAR BESI
1 Pipa hitam dia 2" m1 108.40 Rp 182,460.00 Rp 19,778,664.00
2 Pipa hitam dia 1" m1 202.24 Rp 95,985.00 Rp 19,412,006.40
3 Plat plendes 5x10 bh 72.00 Rp 25,000.00 Rp 1,800,000.00
Plat plendes 10x10 bh 50.00 Rp 17,500.00 Rp 875,000.00

5.3 PEKERJAAN RAILING TANGGA & BALKON LT. 3

A. RAILING TANGGA
1 Pipa dia 2 " m1 63.00 Rp 182,460.00 Rp 11,494,980.00
2 Pipa dia 1 " m1 129.96 Rp 95,985.00 Rp 12,474,210.60
3 Plat plendes (termasuk murbaut) set 30.00 Rp 25,000.00 Rp 750,000.00
4 braket ke tembok set 12.00 Rp 17,500.00 Rp 210,000.00
B. PAGAR BALKON
PAGAR TEMBOK
1 Ringbalk 10/12 m1 42.40 Rp 100,915.00 Rp 4,278,796.00
2 Kolom praktis 10/12 m1 25.00 Rp 128,278.75 Rp 3,206,968.75
3 Pasangan bata ringan m2 36.38 Rp 143,117.51 Rp 5,206,615.01
4 Plesteran finish acian MU290 m2 95.82 Rp 119,740.63 Rp 11,473,905.91
5 Benangan m1 116.20 Rp 74,011.25 Rp 8,600,107.25
6 Cat tembok m2 95.82 Rp 46,075.00 Rp 4,415,044.73
POT BUNGA
1 Plat beton tb. 10 cm m3 4.19 Rp 4,642,399.00 Rp 19,460,936.61
2 Balok 10/20 m1 42.40 Rp 128,278.75 Rp 5,439,019.00
3 Plesteran finish acian MU290 m2 39.04 Rp 119,740.63 Rp 4,674,674.00
4 Benangan m1 169.40 Rp 74,011.25 Rp 12,537,505.75
5 Pengecatan m2 39.04 Rp 46,075.00 Rp 1,798,768.00
PAGAR BESI
1 Pipa hitam dia 2" m1 108.40 Rp 182,460.00 Rp 19,778,664.00
2 Pipa hitam dia 1" m1 202.24 Rp 95,985.00 Rp 19,412,006.40
3 Plat plendes 5x10 bh 72.00 Rp 25,000.00 Rp 1,800,000.00
4 Plat plendes 10x10 bh 50.00 Rp 17,500.00 Rp 875,000.00

5.4 PEKERJAAN RAILING TANGGA & BALKON ATAP

A. PAGAR BALKON
PAGAR TEMBOK
1 Ringbalk 10/12 m1 87.48 Rp 100,915.00 Rp 8,828,044.20
2 Kolom praktis 10/12 m1 29.00 Rp 128,278.75 Rp 3,720,083.75
3 Pasangan bata ringan m2 84.58 Rp 143,117.51 Rp 12,104,879.00
4 Plesteran finish acian MU290 m2 203.83 Rp 119,740.63 Rp 24,406,540.01
5 Benangan m1 180.96 Rp 74,011.25 Rp 13,393,075.80
6 Cat tembok m2 203.83 Rp 46,075.00 Rp 9,391,393.53
POT BUNGA
1 Plat beton tb. 10 cm m3 7.00 Rp 4,642,399.00 Rp 32,489,365.16
2 Balok 10/20 m1 87.48 Rp 128,278.75 Rp 11,221,825.05
3 Plesteran finish acian MU290 m2 81.53 Rp 119,740.63 Rp 9,762,692.64
4 Benangan m1 185.36 Rp 74,011.25 Rp 13,718,725.30
5 Pengecatan m2 81.53 Rp 46,075.00 Rp 3,756,586.90
SUBTOTAL Rp 463,496,805.95
TOTAL FASADE Rp 463,496,805.95
TOTAL Rp 3,188,770,529.53
DIBULATKAN Rp 3,188,771,000.00