ENGINEERING ESTIMATE (EE)

KEGIATAN : RENOVASI RUMAH TINGGAL

PEKERJAAN : PEMBUATAN LANTAI 2
LOKASI : PALMA CLASSICA - SURABAYA
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN VOL SAT
(Rp) (Rp)
1 PEKERJAAN PERSIAPAN DAN PEMBONGKARAN
1.1 Pekerjaan Persiapan
1.1.1 Pek. Bongkaran plafon 43.00 m2 28,457.00 1,223,651.00
1.1.2 Pek. Bongkaran atap 43.00 m2 39,517.50 1,699,252.50
1.1.3 Pek. Pembersihan lokasi awal + akhir 1.00 ls 2,500,000.00 2,500,000.00
SUB TOTAL PERSIAPAN 5,422,903.50
2 PEKERJAAN TANAH DAN STRUKTUR
2.1 Pekerjaan Galian tanah
2.1.1 Galian Pondasi Footplate 2.30 m3 146,767.50 338,152.32
2.1.2 Galian Sloof 2.88 m3 120,037.50 345,708.00
2.2 Pekerjaan Beton Pondasi
2.2.1 Pekerjaan Footplate Pondasi uk.80x80 cm
2.2.2.1 Beton 2.30 m3 1,318,097.00 3,036,895.49
2.2.2.2 Besi 285.14 kg 18,070.80 5,152,762.85
2.2.2.3 Bekisting 11.52 m2 266,065.31 3,065,072.31
2.2.2 Pekerjaan Sloof S1 Uk.20x30 cm
2.2.4.1 Beton 2.88 m3 1,318,097.00 3,796,119.36
2.2.4.2 Besi 431.53 kg 18,070.80 7,798,046.93
2.2.4.3 Bekisting 28.80 m2 266,065.31 7,662,680.78
2.3 Pekerjaan Kolom
2.3.1 Pekerjaan Kolom K1 uk.20x40 cm
2.3.1.1 Beton 3.36 m3 1,318,097.00 4,428,805.92
2.3.1.2 Besi 527.97 kg 18,070.80 9,540,806.66
2.3.1.3 Bekisting 50.40 m2 266,065.31 13,409,691.37
2.3.2 Pekerjaan Kolom Praktis uk.15x15 cm, Lantai 2
2.3.1.1 Beton 1.18 m3 1,318,097.00 1,557,002.08
2.3.1.2 Besi 199.94 kg 18,070.80 3,613,142.21
2.3.1.3 Bekisting 31.50 m2 266,065.31 8,381,057.11
2.4 Pekerjaan Balok
2.4.1 Pekerjaan Balok B1 uk.20x30 cm
2.4.1.1 Beton 2.88 m3 1,318,097.00 3,796,119.36
2.4.1.2 Besi 431.53 kg 18,070.80 7,798,046.93
2.4.1.3 Bekisting 38.40 m2 266,065.31 10,216,907.71
2.4.2 Pekerjaan Balok B2 uk.15x25 cm
2.4.2.1 Beton 0.53 m3 1,318,097.00 692,000.93
2.4.2.2 Besi 87.25 kg 18,070.80 1,576,742.86
2.4.2.3 Bekisting 9.10 m2 266,065.31 2,421,194.28
2.5 Pekerjaan Plat
2.5.1 Pekerjaan Plat beton tb.12 cm
2.5.1.1 Beton 5.64 m3 1,318,097.00 7,434,067.08
2.5.1.2 Besi 815.92 kg 18,070.80 14,744,327.13
2.5.1.3 Bekisting 50.29 m2 266,065.31 13,380,804.27
SUB TOTAL STR 186,879,147.36
 HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN VOL SAT
(Rp) (Rp)
3 PEKERJAAN ARSITEK
3.1 Pekerjaan Dinding bata dan acian
3.1.1 Pas.dinding bata ringan 204.70 m2 250,416.16 51,260,186.93
3.1.2 Plesteran dinding 409.40 m2 105,557.62 43,215,288.40
3.1.3 Acian dinding 409.40 m2 57,354.00 23,480,727.60
3.1.4 Pas.benangan 12.00 m' 30,432.71 365,192.52
3.2 Pekerjaan Pas. Keramik
3.2.2 Pas. Keramik lantai kamar mandi unpolished 40x40 6.79 m2 320,157.75 2,174,671.52
3.2.3 Pas. Keramik dinding kamar mandi 20x40cm 14.00 m2 290,127.75 4,061,788.50
3.3 Pekerjaan Plafond
3.3.1 Pas.Plafond rangka hollow 63.00 m2 225,836.82 14,227,719.66
3.4 Pekerjaan Pengecatan
3.4.1 Cat dinding 409.40 m2 55,306.19 22,642,354.39
3.4.2 Cat plafond 63.00 m2 68,135.87 4,292,559.81
3.5 Pekerjaan Kusen Pintu dan Jendela
3.5.1 Pintu type P1 2.00 unit 2,000,000.00 4,000,000.00
3.5.2 Pintu type PJ2 2.00 unit 2,800,000.00 5,600,000.00
3.5.3 Pintu type PK 1.00 unit 400,000.00 400,000.00
3.5.4 Jendela type J1 2.00 unit 2,000,000.00 4,000,000.00
3.6 Pekerjaan Atap
3.6.1 Rangka Atap galvalum tb.0,75 73.80 m2 289,076.11 21,333,816.62
3.6.2 Gendteng Munier hitam minimalis 73.80 m2 230,310.38 16,996,906.23
3.6.3 Lispank Calsiplank 9.00 m' 73,050.89 657,458.01
SUB TOTAL ARS 235,026,119.11
4 PEKERJAAN MEKANIKAL ELEKTRIKAL PLUMBING
4.1 Pekerjaan Sanitasi
4.1.1 Kloset Jongkok 1.00 bh 1,323,082.59 1,323,082.59
4.1.2 Floor Drain 2.00 bh 114,463.25 228,926.50
4.1.3 Kran dinding 2.00 bh 86,413.25 172,826.50
4.1.4 Pipa Air Bersih D 2" 10.00 m' 87,172.25 871,722.50
4.1.5 Pipa Air Bekas D 3" 10.00 m' 141,740.19 1,417,401.87
4.1.6 Pipa Air Kotor D 4" 8.00 m' 141,740.19 1,133,921.49
4.2 Pekerjaan Listrik
4.2.1 Lampu Downlight 12W Ruangan + Selasar 10.00 bh 238,323.53 2,383,235.25
4.2.2 Lampu Downlight 3W Kamar Mandi 1.00 bh 216,543.53 216,543.53
4.2.3 Stopkontak ex. Broco 5.00 bh 210,356.85 1,051,784.25
4.2.4 Saklar Tunggal ex. Broco 6.00 bh 210,356.85 1,262,141.10
4.2.5 Saklar Ganda ex. Broco 2.00 bh 224,381.85 448,763.70
SUB TOTAL MEP 6,066.86 10,510,349.27
JUMALAH SUB TOTAL 437,838,519.24