ENGINEERING'S ESTIMATOR ( EE

HARGA TOTAL
NO URAIAN PEKERJAAN VOLUME SATUAN SATUAN HARGA
Rp Rp

I. PEK. PENDAHULUAN
1 Pek. Pengukuran 31.00 M1 Rp 60,750.00 Rp 1,883,250.00
2 Pek. Papan nama proyek 1.00 LS Rp 400,000.00 Rp 400,000.00
Rp 2,283,250.00
II. PEK. URUGAN DAN TIMBUNAN
1 Pek. Galian tanah pondasi 0.53 M3 Rp 76,250.00 Rp 40,031.25
2 Pek. Timbunan lantai 45.00 M3 Rp 29,690.00 Rp 1,336,050.00
3 Pek. Pasir urug bawah pondasi 0.86 M3 Rp 196,100.00 Rp 169,430.40
4 Pek. Pasir urug bawah lantai 9.00 M3 Rp 196,100.00 Rp 1,764,900.00
Rp 3,310,411.65
III. PEK. BETON / PLAT / PONDASI
1 Pek. Balok sloof beton bertulang 1:2:3 0.53 M3 Rp 4,420,740.00 Rp 2,320,888.50
2 Pek. Tiang kolom beton bertulang 1:2:3 0.39 M3 Rp 4,420,740.00 Rp 1,701,984.90
3 Pek. Meja beton bertulang 1:2:3 0.24 M3 Rp 4,420,740.00 Rp 1,060,977.60
4 Pek. Ringbalk beton bertulang 1:2:3 0.53 M3 Rp 4,420,740.00 Rp 2,320,888.50
Rp 7,404,739.50
IV. PEK. LANTAI / DINDING
1 Pek. Dinding batu bata 1:4 77.00 M2 Rp 162,493.00 Rp 12,511,961.00
2 Pek. Plesteran 1:4 154.00 M2 Rp 34,752.00 Rp 5,351,808.00
3 Pek. Lantai cor 1:3:5 0.33 M3 Rp 1,017,120.00 Rp 330,564.00
4 Pek. Lantai keramik 40x40cm 3.50 M2 Rp 200,002.60 Rp 700,009.10
5 Pek. Lantai keramik 20x20cm 3.00 M2 Rp 200,002.60 Rp 600,007.80
6 Pek. Dindingi keramik 20x25cm 9.00 M2 Rp 300,003.90 Rp 2,700,035.10
7 Pek. Meja keramik 20x20cm 2.40 M2 Rp 200,002.60 Rp 480,006.24
8 Pek. Dindingi keramik 20x30cm 4.80 M2 Rp 300,003.90 Rp 1,440,018.72
Rp 24,114,409.96
V. PEK. KAP ATAP
1 Pek. Atap sepandek motif gelombang lurus 277.10 M2 Rp 167,500.00 Rp 46,414,250.00
2 Pek. Plafon gipsum dan lis + rangka UCF-metal furring 240.00 M2 Rp 134,040.00 Rp 32,169,600.00
Rp 78,583,850.00
VI. PEK. KUSEN, PINTU, JENDELA DAN TRALIS
1 Pek. Kusen jendela 2.00 Bh Rp 400,000.00 Rp 800,000.00
2 Pek. Kaca nacu 6 daun 2.00 Bh Rp 700,000.00 Rp 1,400,000.00
3 Pek. Rehan pintu+kunci 6.00 Bh Rp 1,000,000.00 Rp 6,000,000.00
4 Pek. Pintu plastik 1.00 Bh Rp 800,000.00 Rp 800,000.00
5 Pek. Ventelasi allumunium kaca sisip 1.00 Bh Rp 700,000.00 Rp 700,000.00
6 Pek. Tralis jendela nako 2.00 Bh Rp 800,000.00 Rp 1,600,000.00
7 Pek. Tralis pintu 1.00 Bh Rp 1,200,000.00 Rp 1,200,000.00
8 Pek. Tralis ventelasi 1.00 Bh Rp 750,000.00 Rp 750,000.00
Rp 13,250,000.00
VII. PEK. SANITASI
1 Pek. Pipa pvc dia 2" 4.00 M1 Rp 110,000.00 Rp 440,000.00
2 Pek. Septikteng 1.00 Bh Rp 2,000,000.00 Rp 2,000,000.00
3 Pek. Keran kamar mandi 1.00 Bh Rp 20,000.00 Rp 20,000.00
4 Pek. Keran sing cucian 1.00 Bh Rp 150,000.00 Rp 150,000.00
5 Pek. Flor dran 1.00 Bh Rp 35,000.00 Rp 35,000.00
6 Pek. Septikteng 1.00 Bh Rp 150,000.00 Rp 150,000.00
Rp 2,795,000.00
 HARGA TOTAL
NO URAIAN PEKERJAAN VOLUME SATUAN SATUAN HARGA
Rp Rp

VIII. PEK. LISTRIK

1 Pek. Rehab instalasi listrik 1.00 Ls Rp 2,000,000.00 Rp 2,000,000.00
2 Pek. Lampu tl 20w 12.00 Bh Rp 55,000.00 Rp 660,000.00
Rp 2,660,000.00
IX. PEK. CAT
1 Pek. Cat pengapuran dinding luar dalam 394.00 M2 Rp 30,333.33 Rp 11,951,333.33
2 Pek. Cat minyak kusen+pintu 28.80 M2 Rp 40,000.00 Rp 1,152,000.00
Rp 13,103,333.33
X. PEK. AKHIR
1 Pek. Pembersihan akhir lokasi 1.00 Ls Rp 1,500,000.00 Rp 1,500,000.00
2 Pek. Foto dokumentasi laporan akhir proyek 1.00 Ls Rp 2,000,000.00 Rp 2,000,000.00
Rp 3,500,000.00

REKAPITULASI AKHIR
I. PEK. PENDAHULUAN Rp 2,283,250.00
II. PEK. URUGAN DAN TIMBUNAN Rp 3,310,411.65
III. PEK. BETON / PLAT / PONDASI Rp 7,404,739.50
IV. PEK. LANTAI / DINDING Rp 24,114,409.96
V. PEK. KAP ATAP Rp 78,583,850.00
VI. PEK. KUSEN, PINTU, JENDELA Rp 13,250,000.00
VII. PEK. SANITASI Rp 2,795,000.00
VIII. PEK. LISTRIK Rp 2,660,000.00
IX. PEK. CAT Rp 13,103,333.33
X. PEK. AKHIR Rp 3,500,000.00
JUMLAH Rp 151,004,994.44
PPN 10% Rp 15,100,499.44
TOTAL Rp 166,105,493.89
DIBULATKAN Rp 166,105,000.00
Terbilang : ( Seratus Enam Puluh Enam Juta Seratus Lima Ribu Rupiah )
 ENGINEERING'S ESTIMATOR ( EE )
PROYEK : BADAN PUSAT STATISTIK PROPINSI KEPULAUAN RIAU
PEKERJAAN : BANGUNAN KANTOR BADAN PUSAT STATISTIK
LOKASI : KOTA TANJUNG PINANG

DAFTAR ANALISA

1. 1M PASANG BOUWPLANK

0.012 M3 Kayu 5/7 @ Rp 2,400,000.00 Rp 28,800.00

0.02 Kg Paku biasa 2"-5" @ Rp 30,000.00 Rp 600.00
0.007 M3 Kayu papan 3/20 @ Rp 2,400,000.00 Rp 16,800.00
Jumlah Bahan Rp 46,200.00
0.1 Pekerja @ Rp 50,000.00 Rp 5,000.00
0.1 Tukang kayu @ Rp 80,000.00 Rp 8,000.00
0.01 Kepala tukang @ Rp 100,000.00 Rp 1,000.00
0.005 Mandor @ Rp 110,000.00 Rp 550.00
Jumlah Upah Rp 14,550.00
Total Rp 60,750.00

2. GALIAN TANAH CADAS / M3

1.25 Pekerja @ Rp 50,000.00 Rp 62,500.00

0.125 Mandor @ Rp 110,000.00 Rp 13,750.00
Jumlah Upah Rp 76,250.00
Total Rp 76,250.00

3. TIMBUN TANAH / M3

1.00 M3 Tanah urug @ Rp 18,000.00 Rp 18,000.00

Jumlah Upah Rp 18,000.00
0.192 Pekerja @ Rp 50,000.00 Rp 9,600.00
0.019 Mandor @ Rp 110,000.00 Rp 2,090.00

Jumlah Upah Rp 11,690.00

Total Rp 29,690.00

4. TIMBUN PASIR / M3

1.20 M3 Pasir urug @ Rp 150,000.00 Rp 180,000.00

Jumlah Upah Rp 180,000.00
0.30 Pekerja @ Rp 50,000.00 Rp 15,000.00
0.010 Mandor @ Rp 110,000.00 Rp 1,100.00
Jumlah Upah Rp 16,100.00
Total Rp 196,100.00
5. PEMBUATAN BETON BERTULANG 1:2:3 / M3 ( 150 KG + BEKISTING )
A. BAHAN
0.200 M3 Kayu terentang @ Rp 2,400,000.00 Rp 480,000.00
1.500 Kg Paku biasa 2"+5" @ Rp 30,000.00 Rp 45,000.00
0.400 Lt Minyak bekisting @ Rp 15,000.00 Rp 6,000.00
150.000 Kg Besi beton @ Rp 18,000.00 Rp 2,700,000.00
2.250 Kg Kawat beton @ Rp 15,000.00 Rp 33,750.00
323.000 Kg Semen portland @ Rp 1,260.00 Rp 406,980.00
0.520 M3 Pasir beton @ Rp 200,000.00 Rp 104,000.00
0.780 M3 Koral beton @ Rp 272,000.00 Rp 212,160.00
Jumlah Bahan Rp 3,987,890.00
B. TENAGA
3.9 Oh Pekerja @ Rp 50,000.00 Rp 195,000.00
0.35 Oh Tukang batu @ Rp 80,000.00 Rp 28,000.00
1.04 Oh Tukang kayu @ Rp 80,000.00 Rp 83,200.00
1.05 Oh Tukang besi @ Rp 80,000.00 Rp 84,000.00
0.245 Oh Kepala tukang @ Rp 100,000.00 Rp 24,500.00
0.165 Oh Mandor @ Rp 110,000.00 Rp 18,150.00
Jumlah Tenaga Rp 432,850.00

TOTAL A+B Rp 4,420,740.00

6. PEMBUATAN BETON BERTULANG 1:2:3 / M3 ( 200 KG + BEKISTING )

A. BAHAN
0.270 M3 Kayu terentang @ Rp 2,400,000.00 Rp 648,000.00
2.000 Kg Paku biasa 2"+5" @ Rp 30,000.00 Rp 60,000.00
0.600 Lt Minyak bekisting @ Rp 15,000.00 Rp 9,000.00
200.000 Kg Besi beton @ Rp 18,000.00 Rp 3,600,000.00
3.000 Kg Kawat beton @ Rp 15,000.00 Rp 45,000.00
323.000 Kg Semen portland @ Rp 1,260.00 Rp 406,980.00
0.520 M3 Pasir beton @ Rp 200,000.00 Rp 104,000.00
0.780 M3 Koral beton @ Rp 272,000.00 Rp 212,160.00
Jumlah Bahan Rp 5,085,140.00
B. TENAGA
4.85 Oh Pekerja @ Rp 50,000.00 Rp 242,500.00
0.35 Oh Tukang batu @ Rp 80,000.00 Rp 28,000.00
1.56 Oh Tukang kayu @ Rp 80,000.00 Rp 124,800.00
1.4 Oh Tukang besi @ Rp 80,000.00 Rp 112,000.00
0.331 Oh Kepala tukang @ Rp 100,000.00 Rp 33,100.00
0.17 Oh Mandor @ Rp 110,000.00 Rp 18,700.00
Jumlah Tenaga Rp 559,100.00

TOTAL A+B Rp 5,644,240.00

7. DINDING TEMBOK 1:4 / M2

45 Bh Batu bata @ Rp 1,300.00 Rp 58,500.00
0.093 M3 Pasir pasangan @ Rp 180,000.00 Rp 16,740.00
26.55 Kg Semen @ Rp 1,260.00 Rp 33,453.00
Jumlah Bahan Rp 108,693.00
0.2 Tukang batu @ Rp 80,000.00 Rp 16,000.00
0.02 Kepala tukang @ Rp 100,000.00 Rp 2,000.00
0.65 Pekerja @ Rp 50,000.00 Rp 32,500.00
0.03 Mandor @ Rp 110,000.00 Rp 3,300.00
Jumlah Upah Rp 53,800.00
Total Rp 162,493.00
8. DINDING TEMBOK 1:2 / M3
45 Bh Batu bata @ Rp 1,300.00 Rp 58,500.00
0.08 M3 Pasir pasangan @ Rp 180,000.00 Rp 14,400.00
43.5 Kg Semen @ Rp 1,260.00 Rp 54,810.00
Jumlah Bahan Rp 127,710.00
0.2 Tukang batu @ Rp 80,000.00 Rp 16,000.00
0.02 Kepala tukang @ Rp 100,000.00 Rp 2,000.00
0.65 Pekerja @ Rp 50,000.00 Rp 32,500.00
0.03 Mandor @ Rp 110,000.00 Rp 3,300.00
Jumlah Upah Rp 53,800.00
Total Rp 181,510.00

9. PLESTERAN 1:4 / M2
0.02 M3 Pasir pasangan @ Rp 180,000.00 Rp 3,600.00
5.2 Kg Semen @ Rp 1,260.00 Rp 6,552.00
Jumlah Bahan Rp 10,152.00
0.15 Tukang batu @ Rp 80,000.00 Rp 12,000.00
0.015 Kepala tukang @ Rp 100,000.00 Rp 1,500.00
0.2 Pekerja @ Rp 50,000.00 Rp 10,000.00
0.01 Mandor @ Rp 110,000.00 Rp 1,100.00
Jumlah Upah Rp 24,600.00
Total Rp 34,752.00

10. PLESTERAN 1:2 /

M2
0.017 M3 Pasir pasangan @ Rp 180,000.00 Rp 3,060.00
8.52 Kg Semen @ Rp 1,260.00 Rp 10,735.20
Jumlah Bahan Rp 13,795.20
0.15 Tukang batu @ Rp 80,000.00 Rp 12,000.00
0.015 Kepala tukang @ Rp 100,000.00 Rp 1,500.00
0.2 Pekerja @ Rp 50,000.00 Rp 10,000.00
0.01 Mandor @ Rp 110,000.00 Rp 1,100.00
Jumlah Upah Rp 24,600.00
Total Rp 38,395.20

11. DINDING KERAMIK 40X40CM / M2

7 Bh Keramik 40x40cm @ Rp 22,000.00 Rp 154,000.00
0.023 M3 Pasir pasangan @ Rp 180,000.00 Rp 4,140.00
8.76 Kg Semen @ Rp 1,260.00 Rp 11,037.60
0.9 Kg Semen warna @ Rp 4,600.00 Rp 4,140.00
Jumlah Bahan Rp 173,317.60
0.13 Tukang batu @ Rp 80,000.00 Rp 10,400.00
0.013 Kepala tukang @ Rp 100,000.00 Rp 1,300.00
0.27 Pekerja @ Rp 50,000.00 Rp 13,500.00
0.0135 Mandor @ Rp 110,000.00 Rp 1,485.00
Jumlah Upah Rp 26,685.00
Total Rp 200,002.60

12. BETON COR 1:3:5 / M3

1 M3 Krikil dia 3/4 @ Rp 272,000.00 Rp 272,000.00
0.5 M3 Pasir cor @ Rp 200,000.00 Rp 100,000.00
212 Kg Semen @ Rp 1,260.00 Rp 267,120.00
Jumlah Bahan Rp 639,120.00
0.5 Tukang batu @ Rp 80,000.00 Rp 40,000.00
0.05 Kepala tukang @ Rp 100,000.00 Rp 5,000.00
6 Pekerja @ Rp 50,000.00 Rp 300,000.00
0.3 Mandor @ Rp 110,000.00 Rp 33,000.00
Jumlah Upah Rp 378,000.00
Total Rp 1,017,120.00
13. KUDA-KUDA RANGKA ATAP BAJA RINGAN / M2
5.200 Kg Profil UK-75 (t=0,53mm @ Rp 23,800.00 Rp 123,760.00
& t=0,83mm)
1.400 Kg Reng GDB/GDC (t=0,48mm) Rp 22,500.00 Rp 31,500.00
+asesoris
0.260 Kg Baut @ Rp 50,000.00 Rp 13,000.00
Jumlah Upah Rp 168,260.00

0.35 Tukang @ Rp 80,000.00 Rp 28,000.00

0.1 Kepala tukang @ Rp 100,000.00 Rp 10,000.00
0.05 Pekerja @ Rp 50,000.00 Rp 2,500.00
0.02 Mandor @ Rp 110,000.00 Rp 2,200.00
Jumlah Upah Rp 42,700.00
Total Rp 210,960.00

14. ATAP SEPANDEK / M2

1 M2 Atap sepandek @ Rp 135,000.00 Rp 135,000.00
0.2 Kg Paku baut @ Rp 35,000.00 Rp 7,000.00
Jumlah Bahan Rp 142,000.00
0.2 Tukang @ Rp 80,000.00 Rp 16,000.00
0.02 Kepala tukang @ Rp 100,000.00 Rp 2,000.00
0.15 Pekerja @ Rp 50,000.00 Rp 7,500.00
Jumlah Upah Rp 25,500.00
Total Rp 167,500.00

15. LISPLANG PLAT SENG / M2

1.5 M' Seng BJLS 0.30mm @ Rp 70,000.00 Rp 105,000.00
0.01 Kg Paku baut @ Rp 35,000.00 Rp 350.00
1.400 Kg Reng GDB/GDC (t=0,48mm) Rp 22,500.00 Rp 31,500.00
+asesoris
Jumlah Bahan Rp 136,850.00
0.2 Tukang @ Rp 80,000.00 Rp 16,000.00
0.02 Kepala tukang @ Rp 100,000.00 Rp 2,000.00
0.4 Pekerja @ Rp 50,000.00 Rp 20,000.00
0.02 Mandor @ Rp 110,000.00 Rp 2,200.00
Jumlah Upah Rp 40,200.00
Total Rp 177,050.00

16. PERABUNG SEPANDEK / M'

1 M' Perabung sepandek @ Rp 50,000.00 Rp 50,000.00
0.1 Kg Paku baut @ Rp 35,000.00 Rp 3,500.00
Jumlah Bahan Rp 53,500.00
0.2 Tukang @ Rp 80,000.00 Rp 16,000.00
0.02 Kepala tukang @ Rp 100,000.00 Rp 2,000.00
0.4 Pekerja @ Rp 50,000.00 Rp 20,000.00
0.002 Mandor @ Rp 110,000.00 Rp 220.00
Jumlah Upah Rp 38,220.00
Total Rp 91,720.00
17. TALANG PLAT SENG / M'
1 M' Seng BJLS 0.30mm @ Rp 70,000.00 Rp 70,000.00
0.01 Kg Paku seng @ Rp 20,000.00 Rp 200.00
1 M' Papan kayu meranti @ Rp 15,000.00 Rp 15,000.00
Jumlah Bahan Rp 85,200.00
0.2 Tukang kayu @ Rp 80,000.00 Rp 16,000.00
0.02 Kepala tukang @ Rp 100,000.00 Rp 2,000.00
0.4 Pekerja @ Rp 50,000.00 Rp 20,000.00
0.02 Mandor @ Rp 110,000.00 Rp 2,200.00
Jumlah Upah Rp 40,200.00
Total Rp 125,400.00

18. PLAFOND PAPAN GIPSUM + RANGKA / M2

0.5 M2 Papan gipsum @ Rp 40,000.00 Rp 20,000.00
0.2 Kg Paku baut @ Rp 20,000.00 Rp 4,000.00
1 M2 Reng GDB/GDC (t=0,48mm) @ Rp 22,500.00 Rp 22,500.00
Jumlah Bahan Rp 46,500.00

0.8 Tukang @ Rp 80,000.00 Rp 64,000.00

0.08 Kepala tukang @ Rp 100,000.00 Rp 8,000.00
0.28 Pekerja @ Rp 50,000.00 Rp 14,000.00
0.014 Mandor @ Rp 110,000.00 Rp 1,540.00
Jumlah Upah Rp 87,540.00
Total Rp 134,040.00

19. PLAFON GRC BOARD 4MM / M2

1 M2 Papan GRC 4mm @ Rp 42,000.00 Rp 42,000.00
0.2 Kg Paku baut @ Rp 35,000.00 Rp 7,000.00
1 M2 UCF-Metal furring @ Rp 30,000.00 Rp 30,000.00
Jumlah Bahan Rp 79,000.00

0.8 Tukang @ Rp 80,000.00 Rp 64,000.00

0.08 Kepala tukang @ Rp 100,000.00 Rp 8,000.00
0.28 Pekerja @ Rp 50,000.00 Rp 14,000.00
0.014 Mandor @ Rp 110,000.00 Rp 1,540.00
Jumlah Upah Rp 87,540.00
Total Rp 166,540.00

20. MENGAPUR KALKARIM ( 3XSAPU ) /15M2

5 Kg Kapur kalkarimum @ Rp 13,000.00 Rp 65,000.00
Jumlah Bahan Rp 65,000.00
1 Tukang cat @ Rp 80,000.00 Rp 80,000.00
0.1 Kepala tukang @ Rp 100,000.00 Rp 10,000.00
6 Pekerja @ Rp 50,000.00 Rp 300,000.00
Jumlah Upah Rp 390,000.00
Total Rp 455,000.00
1M2 15 Rp 30,333.33
 ENGINEERING'S ESTIMATOR ( EE )
PROYEK : BADAN PUSAT STATISTIK PROPINSI KEPULAUAN RIAU
PEKERJAAN : BANGUNAN KANTOR BADAN PUSAT STATISTIK
LOKASI : KOTA TANJUNG PINANG

HARGA SATUAN BAHAN DAN UPAH

UPAH
1 Pekerja Rp 50,000.00 / Hari
2 Mandor Rp 110,000.00 / Hari
3 Tukang Rp 80,000.00 / Hari
4 Kepala Tukang Rp 100,000.00 / Hari

BAHAN
1 Kayu Klas II (Meranti ) Rp 2,400,000.00 / M3
2 Tanah Urug Rp 18,000.00 / M3
3 Pasir Beton / Cor Rp 200,000.00 / M3
4 Pasir Urug Rp 150,000.00 / M3
5 Pasir Pasang Rp 180,000.00 / M3
6 Semen Tiga Roda Rp 1,260.00 / Kg
7 Semen Warna Rp 4,600.00 / Kg
8 Kerikil Granit 3/4" Rp 272,000.00 / M3
9 Besi Beton Rp 18,000.00 / Kg
10 Kawat Ikat Rp 15,000.00 / Kg
11 Papan Begesting Rp 2,400,000.00 / M3
12 Batu Bata Rp 1,300.00 / BH
13 Paving block Rp 1,000.00 / BH
14 Triplek t = 9 mm Rp 70,000.00 / M2
15 Papan Gipsum 10mm Rp 40,000.00 / M2
16 Papan Grc 4mm Rp 42,000.00 / M2
17 Les Gipsum Rp 8,000.00 / M'
18 Profil UK-75 (t=0,53mm & t=0,83mm) Rp 23,800.00 /Kg
19 Reng GDB/GDC (t=0,48mm)+asesoris Rp 22,500.00 /Kg
20 Atap Sepandek Rp 135,000.00 / M2
21 Perabung Sepandek Rp 50,000.00 / M'
22 Plat Seng BJLS 0.30mm Rp 70,000.00 / M2
23 Paku Beton Rp 30,000.00 / Kg
24 Paku Rp 20,000.00 / Kg
25 Paku Seng Rp 20,000.00 / Kg
26 Paku Baut Rp 35,000.00 / Kg
27 Baut Rp 50,000.00 / Kg
28 Papan Meranti Rp 15,000.00 / M'
29 Cat Tembok Rp 13,000.00 / Kg
30 Dempul Rp 20,000.00 / Kg
31 Cat Residu Rp 15,000.00 / Kg
32 Closet Jongkok + Upah Rp 300,000.00 / BH
33 Pintu Doble Teakwood + Upah Rp 350,000.00 / BH
34 Keramik 40 x 40 cm (anti gores) Rp 22,000.00 / BH
35 Hak Angin Jendela + Upah Rp 15,000.00 / BH