You are on page 1of 3

ESTIMATE ENGINEERING (EE)

PROJECT : PEKERJAAN PEMBANGUNAN SMP NURUL FIKRI


PEKERJAAN : PLUMBING & ELEKTRIKAL
LOKASI : SUKODONO - SIDOARJO
PEMILIK PROJECT : YAYASAN ATH-THOYIBAH
TAHUN ANGGARAN : 2020

HARGA SAT JML HARGA


URAIAN PEKERJAAN SAT VOL
(Rp) (Rp)
I. PEKERJAAN ELEKTRIKAL LT. 1
1.1 MAIN PANEL
1 Box Panel Penerangan Lantai 1 Unit 2.00 Rp 8,879,720.40 Rp 17,759,440.80

SUBTOTAL Rp 17,759,440.80
1.2 KABEL FEEDER
1 Main Panel ke Panel Penerangan 1 Mtr 65.00 Rp 189,750.00 Rp 12,333,750.00
NYY 4 x 10 mm2 + BC 10 mm2
2 Panel Penerangan 1 ke Panel Penerangan 2 Mtr 65.00 Rp 129,250.00 Rp 8,401,250.00
NYY 4 x 4 mm2 + BC 4 mm2
SUBTOTAL Rp 20,735,000.00

1.3 INSTALASI PENERANGAN, POWER & KOTAK KONTAK


1 DL LED 9 Watt Titik 8.00 Rp 110,500.00 Rp 884,000.00
2 DL LED 12 Watt Titik 15.00 Rp 133,250.00 Rp 1,998,750.00
3 DL LED 12 Watt c/w Battery Titik 5.00 Rp 153,250.00 Rp 766,250.00
4 TL LED 1 x 36 Watt Titik 50.00 Rp 357,500.00 Rp 17,875,000.00
5 TL LED 1 x 36 Watt c/w Battery Titik 6.00 Rp 377,500.00 Rp 2,265,000.00
6 Socket Outlet 200 Watt Titik 20.00 Rp 175,190.00 Rp 3,503,800.00
7 Sockket Outlet AC Titik 24.00 Rp 194,690.00 Rp 4,672,560.00
8 Saklar Tunggal Unit 2.00 Rp 175,190.00 Rp 350,380.00
9 Saklar Seri Titik 10.00 Rp 45,500.00 Rp 455,000.00
10 Instalasi Penerangan Titik 84.00 Rp 324,590.00 Rp 27,265,560.00
11 Instalasi MCB Titik 12.00 Rp 331,190.00 Rp 3,974,280.00
SUBTOTAL Rp 64,010,580.00

1.4 INSTALASI APAR


1 Alat Pemadam Api Ringan Titik 2.00 Rp 5,000,000.00 Rp 10,000,000.00

SUBTOTAL Rp 10,000,000.00

II. PEKERJAAN PLUMBING LT. 1


2.1 Peralatan Utama
1 Pompa Transfer (TP-01&02) Unit 2.00 Rp 1,235,000.00 Rp 2,470,000.00
-. Kapasitas 28 LPM
-. Head 40 Mtr
-. Type
2 Pompa Booster (BP-01&02 ) Unit 2.00 Rp 1,040,000.00 Rp 2,080,000.00
-. Kapasitas 35 LPM
-. Head 40 Mtr
-. Type
3 Tandon Air Bersih Unit 4.00 Rp 2,738,125.00 Rp 10,952,500.00
-. Kapasitas 1500 Liter
-. Material Fiber
4 Biotank Unit 2.00 Rp 15,559,000.00 Rp 31,118,000.00
-. Kapasitas 4000 Liter
-. Material Fiber
SUBTOTAL Rp 46,620,500.00
2.2 Instalasi Pemipaan Air Bersih, Air Bekas, Air Kotor
2.2.1 Instalasi Pemipaan Air Bersih
1 Pipa PVC AW Dia. 2 inchi Mtr 50.00 Rp 62,434.65 Rp 3,121,732.50
2 Pipa PVC AW Dia. 1 1/4 inchi Mtr 25.00 Rp 51,244.50 Rp 1,281,112.50
3 Pipa PVC AW Dia. 1 inchi Mtr 50.00 Rp 29,870.00 Rp 1,493,500.00
4 Pipa PVC AW Dia. 3/4 inchi Mtr 20.00 Rp 26,630.00 Rp 532,600.00
5 Pipa PVC AW Dia. 1/2 inchi Mtr 150.00 Rp 24,200.00 Rp 3,630,000.00
6 Gate Valve 1 inchi Bh 5.00 Rp 275,000.00 Rp 1,375,000.00
7 Gate Valve 3/4 inchi Bh 5.00 Rp 247,500.00 Rp 1,237,500.00
8 Floating Valve Ls 1.00 Rp 487,500.00 Rp 487,500.00
9 Fitting , support & Hanger Ls 1.00 Rp 750,000.00 Rp 750,000.00
SUBTOTAL Rp 13,908,945.00
2.2.2 Instalasi Pemipan Air Bekas, Air Kotor
1 Pipa PVC AW Dia. 4 inchi Mtr 40.00 Rp 121,309.00 Rp 4,852,360.00
2 Pipa PVC AW Dia. 3 inchi Mtr 40.00 Rp 106,279.45 Rp 4,251,178.00
3 Pipa PVC AW Dia. 2 inchi Mtr 50.00 Rp 62,434.65 Rp 3,121,732.50
4 Pipa PVC AW Dia. 1 1/2 inchi Mtr 20.00 Rp 51,244.50 Rp 1,024,890.00
5 Pipa PVC AW Dia. 1 3/4 inchi Mtr 20.00 Rp 62,434.65 Rp 1,248,693.00
6 Floor Drain 2 inchi Bh 20.00 Rp 77,075.00 Rp 1,541,500.00
7 Clean Out 4 inchi Bh 4.00 Rp 77,075.00 Rp 308,300.00
8 Clean Out 3 inchi Bh 4.00 Rp 77,075.00 Rp 308,300.00
9 Testing & Commisioning Ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00
SUBTOTAL Rp 18,156,953.50

III. PEKERJAAN SANITARY


1 Closed Duduk Toto bh 6.00 Rp 3,383,000.00 Rp 20,298,000.00
2 Jet Washer Toto bh 6.00 Rp 262,250.00 Rp 1,573,500.00
3 Kran Air Biasa Onda bh 10.00 Rp 104,375.00 Rp 1,043,750.00
SUBTOTAL Rp 22,915,250.00
HARGA SAT JML HARGA
URAIAN PEKERJAAN SAT VOL
(Rp) (Rp)
IV. PEKERJAAN ELEKTRIKAL LT. 2 1
4.1 MAIN PANEL
1 Box Panel Penerangan Lantai 2 Unit 2.00 Rp 8,879,720.40 Rp 17,759,440.80

SUBTOTAL Rp 17,759,440.80
4.2 KABEL FEEDER
1 Main Panel ke Panel Penerangan 2 Mtr 65.00 Rp 189,750.00 Rp 12,333,750.00
NYY 4 x 10 mm2 + BC 10 mm2
2 Panel Penerangan 2 ke Panel Penerangan 3 Mtr 65.00 Rp 129,250.00 Rp 8,401,250.00
NYY 4 x 4 mm2 + BC 4 mm2
SUBTOTAL Rp 20,735,000.00

4.3 INSTALASI PENERANGAN, POWER & KOTAK KONTAK


1 DL LED 9 Watt Titik 8.00 Rp 110,500.00 Rp 884,000.00
2 DL LED 12 Watt Titik 15.00 Rp 133,250.00 Rp 1,998,750.00
3 DL LED 12 Watt c/w Battery Titik 5.00 Rp 153,250.00 Rp 766,250.00
4 TL LED 1 x 36 Watt Titik 50.00 Rp 357,500.00 Rp 17,875,000.00
5 TL LED 1 x 36 Watt c/w Battery Titik 6.00 Rp 377,500.00 Rp 2,265,000.00
6 Socket Outlet 200 Watt Titik 20.00 Rp 175,190.00 Rp 3,503,800.00
7 Sockket Outlet AC Titik 24.00 Rp 194,690.00 Rp 4,672,560.00
8 Saklar Tunggal Unit 2.00 Rp 175,190.00 Rp 350,380.00
9 Saklar Seri Titik 10.00 Rp 45,500.00 Rp 455,000.00
10 Instalasi Penerangan Titik 84.00 Rp 324,590.00 Rp 27,265,560.00
11 Instalasi MCB Titik 12.00 Rp 331,190.00 Rp 3,974,280.00
SUBTOTAL Rp 64,010,580.00

4.4 INSTALASI APAR


1 Alat Pemadam Api Ringan Titik 2.00 Rp 5,000,000.00 Rp 10,000,000.00

SUBTOTAL Rp 10,000,000.00

V. PEKERJAAN PLUMBING LT. 2


5.1 Peralatan Utama
1 Pompa Transfer (TP-01&02) Unit 2.00 Rp 1,235,000.00 Rp 2,470,000.00
-. Kapasitas 28 LPM
-. Head 40 Mtr
-. Type
2 Pompa Booster (BP-01&02 ) Unit 2.00 Rp 1,040,000.00 Rp 2,080,000.00
-. Kapasitas 35 LPM
-. Head 40 Mtr
-. Type
3 Tandon Air Bersih Unit 4.00 Rp 2,738,125.00 Rp 10,952,500.00
-. Kapasitas 1500 Liter
-. Material Fiber
4 Biotank Unit 2.00 Rp 15,559,000.00 Rp 31,118,000.00
-. Kapasitas 4000 Liter
-. Material Fiber
SUBTOTAL Rp 46,620,500.00

5.2 Instalasi Pemipaan Air Bersih, Air Bekas, Air Kotor


5.2.1 Instalasi Pemipaan Air Bersih
1 Pipa PVC AW Dia. 2 inchi Mtr 50.00 Rp 62,434.65 Rp 3,121,732.50
2 Pipa PVC AW Dia. 1 1/4 inchi Mtr 25.00 Rp 51,244.50 Rp 1,281,112.50
3 Pipa PVC AW Dia. 1 inchi Mtr 50.00 Rp 29,870.00 Rp 1,493,500.00
4 Pipa PVC AW Dia. 3/4 inchi Mtr 20.00 Rp 26,630.00 Rp 532,600.00
5 Pipa PVC AW Dia. 1/2 inchi Mtr 150.00 Rp 24,200.00 Rp 3,630,000.00
6 Gate Valve 1 inchi Bh 5.00 Rp 275,000.00 Rp 1,375,000.00
7 Gate Valve 3/4 inchi Bh 5.00 Rp 247,500.00 Rp 1,237,500.00
8 Floating Valve Ls 1.00 Rp 487,500.00 Rp 487,500.00
9 Fitting , support & Hanger Ls 1.00 Rp 750,000.00 Rp 750,000.00
SUBTOTAL Rp 13,908,945.00
5.2.2 Instalasi Pemipan Air Bekas, Air Kotor
1 Pipa PVC AW Dia. 4 inchi Mtr 40.00 Rp 121,309.00 Rp 4,852,360.00
2 Pipa PVC AW Dia. 3 inchi Mtr 40.00 Rp 106,279.45 Rp 4,251,178.00
3 Pipa PVC AW Dia. 2 inchi Mtr 50.00 Rp 62,434.65 Rp 3,121,732.50
4 Pipa PVC AW Dia. 1 1/2 inchi Mtr 20.00 Rp 51,244.50 Rp 1,024,890.00
5 Pipa PVC AW Dia. 1 3/4 inchi Mtr 20.00 Rp 62,434.65 Rp 1,248,693.00
6 Floor Drain 2 inchi Bh 20.00 Rp 77,075.00 Rp 1,541,500.00
7 Clean Out 4 inchi Bh 4.00 Rp 77,075.00 Rp 308,300.00
8 Clean Out 3 inchi Bh 4.00 Rp 77,075.00 Rp 308,300.00
9 Testing & Commisioning Ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00
SUBTOTAL Rp 18,156,953.50

VI. PEKERJAAN SANITARY


1 Closed Duduk Toto bh 6.00 Rp 3,383,000.00 Rp 20,298,000.00
2 Jet Washer Toto bh 6.00 Rp 262,250.00 Rp 1,573,500.00
3 Kran Air Biasa Onda bh 10.00 Rp 104,375.00 Rp 1,043,750.00
SUBTOTAL Rp 22,915,250.00

VII. PEKERJAAN ELEKTRIKAL LT. 3


7.1 MAIN PANEL
1 Box Panel Penerangan Lantai 3 Titik 2.00 Rp 8,879,720.40 Rp 17,759,440.80

SUBTOTAL Rp 17,759,440.80
7.2 KABEL FEEDER
1 Main Panel ke Panel Penerangan 3 Mtr 65.00 Rp 189,750.00 Rp 12,333,750.00
NYY 4 x 10 mm2 + BC 10 mm2
2 Panel Penerangan 3 Mtr 65.00 Rp 129,250.00 Rp 8,401,250.00
NYY 4 x 4 mm2 + BC 4 mm2
HARGA SAT JML HARGA
URAIAN PEKERJAAN SAT VOL
(Rp) (Rp)
PEKERJAAN ELEKTRIKAL LT. 1 SUBTOTAL Rp 20,735,000.00

7.3 INSTALASI PENERANGAN, POWER & KOTAK KONTAK


1 DL LED 9 Watt Titik 8.00 Rp 110,500.00 Rp 884,000.00
2 DL LED 12 Watt Titik 15.00 Rp 133,250.00 Rp 1,998,750.00
3 DL LED 12 Watt c/w Battery Titik 5.00 Rp 153,250.00 Rp 766,250.00
4 TL LED 1 x 36 Watt Titik 50.00 Rp 357,500.00 Rp 17,875,000.00
5 TL LED 1 x 36 Watt c/w Battery Titik 6.00 Rp 377,500.00 Rp 2,265,000.00
6 Socket Outlet 200 Watt Titik 20.00 Rp 175,190.00 Rp 3,503,800.00
7 Sockket Outlet AC Titik 24.00 Rp 194,690.00 Rp 4,672,560.00
8 Saklar Tunggal Unit 2.00 Rp 175,190.00 Rp 350,380.00
9 Saklar Seri Titik 10.00 Rp 45,500.00 Rp 455,000.00
10 Instalasi Penerangan Titik 84.00 Rp 324,590.00 Rp 27,265,560.00
11 Instalasi MCB Titik 12.00 Rp 331,190.00 Rp 3,974,280.00
SUBTOTAL Rp 64,010,580.00

7.4 INSTALASI APAR


1 Alat Pemadam Api Ringan Titik 2.00 Rp 5,000,000.00 Rp 10,000,000.00

SUBTOTAL Rp 10,000,000.00

7.5 INSTALASI PENYALUR PETIR


1 Copper Air Terminal Ø 50 mm bh 3.00 Rp 452,750.00 Rp 1,358,250.00
2 Base Tape 25 x 3 mm m 2.00 Rp 102,000.00 Rp 204,000.00
3 Down Konduktor, Kable BC 70 mm2 m 25.00 Rp 116,400.00 Rp 2,910,000.00
4 Box Kontrol 400 x 400 x 400 mm, lengkap pipa GIP medium class Ø 40 mm2 Unit 1.00 Rp 3,645,000.00 Rp 3,645,000.00
Kabel BC ø 70 mm2 Spitzen Copper Massive ø 50 mm2,
kedalaman pembumian minimum 12 meter, Max Resistance 2 Ohm
5 Ijin penggunaan penyalur petir Ls 1.00 Rp 5,000,000.00 Rp 5,000,000.00

SUBTOTAL Rp 13,117,250.00

VIII. PEKERJAAN PLUMBING LT. 3


8.1 Peralatan Utama
1 Pompa Transfer (TP-01&02) Unit 2.00 Rp 1,235,000.00 Rp 2,470,000.00
-. Kapasitas 28 LPM
-. Head 40 Mtr
-. Type
2 Pompa Booster (BP-01&02 ) Unit 2.00 Rp 1,040,000.00 Rp 2,080,000.00
-. Kapasitas 35 LPM
-. Head 40 Mtr
-. Type
3 Tandon Air Bersih Unit 4.00 Rp 2,738,125.00 Rp 10,952,500.00
-. Kapasitas 1500 Liter
-. Material Fiber
4 Biotank Unit 2.00 Rp 15,559,000.00 Rp 31,118,000.00
-. Kapasitas 4000 Liter
-. Material Fiber
SUBTOTAL Rp 46,620,500.00

8.2 Instalasi Pemipaan Air Bersih, Air Bekas, Air Kotor


8.2.1 Instalasi Pemipaan Air Bersih
1 Pipa PVC AW Dia. 2 inchi Mtr 50.00 Rp 62,434.65 Rp 3,121,732.50
2 Pipa PVC AW Dia. 1 1/4 inchi Mtr 25.00 Rp 51,244.50 Rp 1,281,112.50
3 Pipa PVC AW Dia. 1 inchi Mtr 50.00 Rp 29,870.00 Rp 1,493,500.00
4 Pipa PVC AW Dia. 3/4 inchi Mtr 20.00 Rp 26,630.00 Rp 532,600.00
5 Pipa PVC AW Dia. 1/2 inchi Mtr 150.00 Rp 24,200.00 Rp 3,630,000.00
6 Gate Valve 1 inchi Bh 5.00 Rp 275,000.00 Rp 1,375,000.00
7 Gate Valve 3/4 inchi Bh 5.00 Rp 247,500.00 Rp 1,237,500.00
8 Floating Valve Ls 1.00 Rp 487,500.00 Rp 487,500.00
9 Fitting , support & Hanger Ls 1.00 Rp 750,000.00 Rp 750,000.00
SUBTOTAL Rp 13,908,945.00
8.2.2 Instalasi Pemipan Air Bekas, Air Kotor
1 Pipa PVC AW Dia. 4 inchi Mtr 40.00 Rp 121,309.00 Rp 4,852,360.00
2 Pipa PVC AW Dia. 3 inchi Mtr 40.00 Rp 106,279.45 Rp 4,251,178.00
3 Pipa PVC AW Dia. 2 inchi Mtr 50.00 Rp 62,434.65 Rp 3,121,732.50
4 Pipa PVC AW Dia. 1 1/2 inchi Mtr 20.00 Rp 51,244.50 Rp 1,024,890.00
5 Pipa PVC AW Dia. 1 3/4 inchi Mtr 20.00 Rp 62,434.65 Rp 1,248,693.00
6 Floor Drain 2 inchi Bh 20.00 Rp 77,075.00 Rp 1,541,500.00
7 Clean Out 4 inchi Bh 4.00 Rp 77,075.00 Rp 308,300.00
8 Clean Out 3 inchi Bh 4.00 Rp 77,075.00 Rp 308,300.00
9 Testing & Commisioning Ls 1.00 Rp 1,500,000.00 Rp 1,500,000.00
SUBTOTAL Rp 18,156,953.50

IX. PEKERJAAN SANITARY


1 Closed Duduk Toto bh 6.00 Rp 3,383,000.00 Rp 20,298,000.00
2 Jet Washer Toto bh 6.00 Rp 262,250.00 Rp 1,573,500.00
3 Kran Air Biasa Onda bh 10.00 Rp 104,375.00 Rp 1,043,750.00
SUBTOTAL Rp 22,915,250.00

TOTAL Rp 655,437,257.90
DIBULATKAN Rp 655,438,000.00

You might also like