PEKERJAAN PERSIAPAN
Listrik kerja 1.00 Ls 3,500,000.00
Sumur Bor 15.00 M 350,000.00 5,250,000.00
Papan Nama Proyek 1.00 Ls 560,000.00
Sub Total 9,310,000.00
PEKERJAAN ARSITEKTUR
PEKERJAAN DINDING
Pek. Pas. Dinding Bata Ringan 10cm Lantai 1 165.00 M² 109,550.00 18,075,750.00
Pek. Pas. Dinding Bata Ringan 10cm Lantai 2 160.50 M² 109,550.00 17,582,775.00
Pek. Pas. Dinding Bata Ringan 7,5 cm Pagar 84.70 M² 109,550.00 9,278,885.00
Pek. Pas. Dinding Bata Ringan 7,5 cm Kolam 12.50 M² 109,550.00 1,369,375.00
Pek. Pas. 1m2 Plesteran 1PC:2PP, tebal 15mm 486.00 M² 69,500.00 33,777,000.00
Pek. Pas. Acian dinding 486.00 M² 39,725.00 19,306,350.00
PEKERJAAN ATAP
Pek. Pas. Spandek Pasir 98.20 M² 61,666.67 6,055,666.67
Pek. Pas. Aluminium foil double side FOAM 3mm 98.20 M² 20,400.00 2,003,280.00
Pek. Pas. Plafond Gypsum Lantai 1 106.00 M² 64,732.00 6,861,592.00
Pek. Pas. Plafond Gypsum Lantai 2 112.00 M² 64,732.00 7,249,984.00
Pek. Pas. List Gypsum M² 20,000.00 -
Sub Total 22,170,522.67
PEKPEKERJAAN LANTAI
Pek. Pas. Granit 60 x 60 cm Dalam Standar Lantai 1 102.00 M² 185,391.00 18,909,882.00
Pek. Pas. Granit 60 x 60 cm Dalam Standar Lantai 2 106.00 M² 185,391.00 19,651,446.00
Pek. Pas. Plint Lantai Lantai 1 60.00 M² 41,578.40 2,494,704.00
Pek. Pas. Plint Lantai Lantai 2 75.00 M² 41,578.40 3,118,380.00
Pek. Pas. Lantai Batu Alam 29.00 M² 185,000.00 5,365,000.00
Pek. Pas. Pekerjaan Lantai kayu 2.00 M² 250,000.00 500,000.00
Sub Total 50,039,412.00
PEKERJAAN FINISHING
Cat Dinding Batu Alam 20.00 M² 250,555.00 5,011,100.00
Cat Dinding Dalam - Propan Putih 486.00 M² 30,000.00 14,580,000.00
Cat Dinding Luar - Propan Weather Shild 486.00 M² 40,000.00 19,440,000.00
Sub Total 39,031,100.00
PEKERJAAN TAMAN
Pohon Kamboja (Sejenis) 2.00 Pcs 850,000.00 1,700,000.00
Tanaman Rambat 1.00 Ls 800,000.00 800,000.00
Rumput Jepang 0.86 Ls 1,000,000.00 864,000.00
Sub Total 3,364,000.00
TOTAL 513,001,327.09
SPESIFIKASI BAHAN /MATRIAL
SPESIFIKASI BESI
1 Besi Ulir Ø16 Pondasi + Pedestal 12.00 M/Btg 146,000.00 1,752,000.00
2 Besi Ulir Ø13 Sloof Lantai 1 12.00 M/Btg 146,000.00 1,752,000.00
1 Besi Ulir Ø13 Kolom Lantai 1 12.00 M/Btg 146,000.00 1,752,000.00
1 Besi Ulir Ø13 Balok Lantai 1 12.00 M/Btg 146,000.00 1,752,000.00
1 Besi Ulir Ø12 Kolom Lantai 2 12.00 M/Btg 146,000.00 1,752,000.00
2 Besi Ulir Ø10 Balok Lantai 2 12.00 M/Btg 87,000.00 1,044,000.00
3 Besi Ulir D 8 Ring 12.00 M/Btg 55,000.00 660,000.00
7 Bondek 0,75 12.00 M2/Lbr 700,000.00 8,400,000.00
8 Wiremesh M7 12.00 M2/Lbr 390,000.00 4,680,000.00
SPESIFIKASI BETON
1 Beton Mutu K225
Pondasi 7.50 M³ 880,000.00 6,600,000.00
Kolom 11.20 M³ 880,000.00 9,856,000.00
Sloop 7.35 M³ 880,000.00 6,468,000.00
Balok 11.20 M³ 880,000.00 9,856,000.00
Plat Lantai 24.00 M³ 880,000.00 21,120,000.00
2 Semen Plester 50.79 Sak 65,000.00 3,301,365.60
4 Semen Granit 86.48 Sak 65,000.00 5,621,484.38
5 Pasir Pasang 25.00 M³ 295,000.00 7,375,000.00
6 Split 10.00 M³ 350,000.00 3,500,000.00
SPESIFIKASI DINDING
1 Hebel 10cm + Mortar L1 190.00 M² 650,000.00 123,500,000.00
1 Hebel 10cm + Mortar L2 150.00 M² 650,000.00 97,500,000.00
1 Hebel 10cm + Mortar Pagar 340.00 M² 650,000.00 221,000,000.00
2 Roster 20x20 Motiv 300.00 M² 15,000.00 4,500,000.00
3 Semen Acian 62.75 Sak 65,000.00 4,078,750.00
SPESIFIKASI LANTAI
1 Granit 60 x 60 cm Dalam Standar 162.00 M² 245,000.00 39,690,000.00
2 Granit 60 x 60 cm Anti Sleep 45.00 M² 255,000.00 11,475,000.00
3 Plin Lantai Granit 60 x 60 cm Anti Sleep 45.00 M² 250,000.00 11,250,000.00
SPESIFIKASI FINISHING
1 Cat Dinding Dalam - Propan Putih 10.00 Ebr/50kg 1,350,000.00 13,500,000.00
2 Cat Dinding Luar - Propan Weather Shild 8.00 Ebr/50kg 1,700,000.00 13,600,000.00
3 Cat Besi Ducu Black Doff + Tiner Impala 8.00 Kaleng 380,000.00 3,040,000.00
SPESIFIKASI INSTALASI LISTRIK
1 Box Panel/Zekering Panasonic 3.00 Pcs 150,000.00 450,000.00
2 Kabel 3 fase - Lotus SNI 5.00 Roll 250,000.00 1,250,000.00
3 Saklar 3 Gang - Chint SNI 6.00 Pcs 65,000.00 390,000.00
4 Stop Kontak 3 Gang Panasonic - Chint SNI 6.00 Pcs 85,000.00 510,000.00
5 Lampu Downlight 5 Watt Philips 8.00 Pcs 85,000.00 680,000.00
6 Lampu Downlight 10 Watt Philips 8.00 Pcs 150,000.00 1,200,000.00
7 Lampu Downlight 20 Watt Philips 6.00 Pcs 250,000.00 1,500,000.00
SPESIFIKASI SANITASI
1 Kran Air - Standar 3.00 Pcs 65,000.00 195,000.00
2 Floor Drain - Standar 3.00 Pcs 45,000.00 135,000.00
3 Toilet Duduk + Jet Shower OULU 3.00 Set 850,000.00 2,550,000.00
4 Wastafel OULU + Kran 3.00 Set 300,000.00 900,000.00
5 Pipa PVC Rucika 4 Inch AW 15.00 Btg 390,000.00 5,850,000.00
6 Pipa PVC Rucika 3/4 Inch AW 25.00 Btg 40,000.00 1,000,000.00
7 Pipa PVC Rucika 3 Inch 9.00 Btg 250,000.00 2,250,000.00
9 Pipa PVC Rucika 3/4 Inch D Kabel 30.00 Btg 35,000.00 1,050,000.00
10 Fitting Pipa PVC 1.00 Ls 950,000.00 950,000.00
PRINTILAN
1 Seng Glombang 10.00 Lbr 45,000.00 450,000.00
2 Kawat Ikat 20.00 Kg 45,000.00 900,000.00
3 Serkrup Kayu 5cm 20.00 Box 150,000.00 3,000,000.00
4 Paku 10 10.00 Kg 50,000.00 500,000.00
5 Paku 5 10.00 Kg 45,000.00 450,000.00
6 Sealant 10.00 Btl 95,000.00 950,000.00
7 Kawat Las 10.00 Box 120,000.00 1,200,000.00
8 Dynabolt 10 60.00 Box 12,000.00 720,000.00
9 Dynabolt 8 100.00 Box 3,500.00 350,000.00
9 Kunci Pintu 2.00 Set 200,000.00 400,000.00
PINTU
1 Folding Gate 24.00 M² 560,000.00 13,440,000.00
2 Pintu Kamar Mandi PVC 3.00 Ls 350,000.00 1,050,000.00
TOTAL 750,638,929.98
RENCANA SPESIFIKASI BAHAN UTAMA
PEMBANGUNAN RUMAH GUNUNG JAYA
NO SPESIFIKASI BAHAN
1 Struktur Pondasi
Cement Cont Standar
Pasir Cor
2 Dinding
Bata Ringan + Plaster
3 Kusen Pintu
Industrial Besi Hollow Hitam dan Kaca
4 Lantai
Granit 60 Standar
Vinyl Lantai Motiv Kayu
Lantai Carport/ Teras Batu Alam dan Batu Sikat
6 Finishing
Batu Alam
GRC Serat Kayu/ Conwood
Cat Indoor Profan
Cat Outdoor Profan
7 Pencahayaan
Downlight
Lampu Gantung
Led Strip DropCealing
SpotLight
8 Pagar
Besi Hollow
GRC Serat Kayu/ Conwood
Pekerjaan Sat Sat VOL Sat
Tukang 2.000 130,000.00 90
Pekerja 10.000 100,000.00 30
Mandor 1.000 100,000.00 92
Lantai !
Colom Beton 12x40 K250 0.150 M3 12.00 Pcs 1.800
Colom Beton 12x25 K250 0.100 M3 9.00 Pcs 0.900
Colom Beton 12x20 K250 0.080 M3 6.00 Pcs 0.480
Colom Beton 12x12 K250 0.046 M3 4.00 Pcs 0.184
Lantai 2
Colom Beton 12x40 K250 Depan 0.144 M3 6.00 Pcs 0.864
Colom Beton 12x40 K250 Belakang 0.166 M3 5.00 Pcs 0.830
Colom Beton 12x25 K250 0.090 M3 9.00 Pcs 0.810
Colom Beton 12x20 K250 0.072 M3 4.00 Pcs 0.288
Colom Beton 12x12 K250 0.043 M3 7.00 Pcs 0.301
Rincian Kolom
Colom Beton 12x40 K250 M3 12.00 Pcs 3.494
Besi Ø 13 12.000 M 8.00 Pcs 96.00 M
Besi D 8 Ring 1.500 M 11.00 Pcs 16.50 M
Colom Beton 12x25 K250 M3 9.00 Pcs 1.710
Besi Ø 13 12.000 M 6.00 Pcs 72.00 M
Besi D 8 Ring 1.500 M 11.00 Pcs 16.50 M
Colom Beton 12x20 K250 M3 6.00 Pcs 0.768
Besi Ø 13 12.000 M 4.00 Pcs 48.00 M
Besi D 8 Ring 1.500 M 11.00 Pcs 16.50 M
Colom Beton 12x12 K250 M3 11.00 Pcs 0.485
Besi Ø 12 12.000 M 4.00 Pcs 48.00 M
Besi D 8 Ring 1.500 M 11.00 Pcs 16.50 M
Sloof Pagar
Beton 0.480 m3
Besi Ø 13 42.000 M 4.00 Pcs 168.00 M
Colom Pagar
Beton 0.115 m3 9.00 Pcs 1.035 m3
Besi D 10 3.000 m 4.00 Pcs 12.00 M
Finishing
Dinding Batu Alam 19.500
Plat Lantai
Bondek 0.042 M3 130.00 M 5.460 M3
Besi Ø 13 132.000 M 4.00 Pcs 528.00 M
Besi Ø 10 132.000 M 4.00 Pcs 528.00 M
Besi D 8 Ring 0.650 M 11.00 Pcs 7.15 M
Kolam Ikan
Besi Ø 10 112.000 M
Talang
Besi Ø 10 18.000 M 11.00 Pcs 198.00 M
Atap
Spandek Pasir 3.000 M2 1.000
Aluminium Bubble
Bekis
Pintu Jendela
P1 Pintu Masuk Depan
Kaca 5 mm 2.300 M2
Hollow 8x4 16.000 M 1.00 Pcs 16.00 M
Hollow 4x4 0.500 M 4.00 Pcs 2.00 M
Hollow 4x2 0.500 M 6.00 Pcs 3.00 M
Hollow 1,5x1,5 1,2mm 7.500 M 2.00 Pcs 15.00 M
Plat Strip x2 0.500 M 2.00 Pcs 1.00 M
Siku Reng 4.100 M2 Pcs 0.00 M
Pipa 1/5 inch 2.500 M2 2.00 Pcs 5.00 M
Engsel Pivot 1.000 M2 1.00 Pcs 1.00 M
Kayu Jti Belanda 4.100 M2 Pcs 0.00 M
Kunci Pintu Slide 1.000 Pcs 1.00 Pcs 1.00 M
Finishing 1,480,000
Tukang 6,500,000
Total 7,980,000
RAP 34,414,603
PROFIT 21,101,133
RAB 55,515,736
Profit Bersih 13,121,133
Plat Lantai
Beton 0.100 M3 115.000 M2 11.500 M3
Bondek 4 M 115.000 M 6.00 M2 19.17 Lbr
Wiremesh M7 115.000 M 11.34 M2 10.14 Lbr
Plat Lantai M2
Beton 0.100 M3 1.000 M2 0.100 M3
Bondek 4 M 1.000 M 6.00 M2 0.17 Lbr
Wiremesh M7 1.000 M 11.34 M2 0.09 Lbr
Depan 18.380
Sisi Kanan 12.53
Sisi Kiri 12.41
23,400,000 11,700,000
30,000,000 3,000,000
9,200,000 9,200,000
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509
- -
1.00 420.00 M 12.00 35.00 Btg 12.5 437.5 Kg
1.00 210.00 M 12.00 17.50 Btg 7.4 129.5 Kg
103.00 1,076.35 M 12.00 89.70 Btg
- -
- -
1.00 592.00 M 12.00 49.33 Btg
1.00 296.00 M 12.00 24.67 Btg 1800 44400 Kg
146.00 2,409.00 M 12.00 200.75 Btg
- -
1.00 528.00 M 12.00 44.00 Btg
1.00 528.00 M 12.00 44.00 Btg 111 4884 Kg
130.00 929.50 M 12.00 77.46 Btg
- -
- -
- -
1.00 528.00 M 12.00 44.00 Btg
1.00 528.00 M 12.00 44.00 Btg 0 0 Kg
130.00 929.50 M 12.00 77.46 Btg
12 9.333 Btg
165,000 1,207,800 Rp
6.00 0.50 Btg 288,000 144,000 Rp
6.00 5.87 Btg 112,000 657,067 Rp
6.00 1.87 Btg 77,000 143,733 Rp
6.00 5.40 Btg 67,320 363,528 Rp
6.00 5.40 Btg 35,000 189,000 Rp
6.00 1.67 Btg 65,000 108,333 Rp
6.00 0.17 Btg 68,000 11,333 Rp
1.00 6.00 Pcs 15,000 90,000 Rp
1.00 6.00 Pcs 10,000 60,000 Rp
1.00 1.00 Pcs 250,000 250,000 Rp
3,224,795 Rp
60% 1,934,877 Rp
5,159,671 Rp
165,000 792,000 Rp
6.00 0.33 Btg 288,000 96,000 Rp
6.00 3.03 Btg 112,000 339,733 Rp
6.00 1.13 Btg 77,000 87,267 Rp
6.00 3.00 Btg 67,320 201,960 Rp
6.00 3.00 Btg 35,000 105,000 Rp
6.00 0.83 Btg 65,000 54,167 Rp
6.00 0.17 Btg 68,000 11,333 Rp
1.00 3.00 Pcs 15,000 45,000 Rp
1.00 3.00 Pcs 10,000 30,000 Rp
1.00 1.00 Pcs 250,000 250,000 Rp
2,012,460 Rp
60% 1,207,476 Rp
3,219,936 Rp
165,000 594,000 Rp
6.00 1.33 Btg 288,000 384,000 Rp
6.00 1.53 Btg 112,000 171,733 Rp
6.00 10.00 Btg 77,000 770,000 Rp
6.00 2.67 Btg 67,320 179,520 Rp
6.00 2.67 Btg 35,000 93,333 Rp
6.00 0.83 Btg 65,000 54,167 Rp
6.00 1.00 Btg 250,000 250,000 Rp
1.00 1.00 Pcs 150,000 150,000 Rp
2,646,753 Rp
60% 1,588,052 Rp
4,234,805 Rp
165,000 115,500 Rp
6.00 1.68 Btg 288,000 484,800 Rp
6.00 0.75 Btg 112,000 84,000 Rp
6.00 3.00 Btg 77,000 231,000 Rp
6.00 1.08 Btg 67,320 72,930 Rp
6.00 1.08 Btg 35,000 37,917 Rp
6.00 0.83 Btg 65,000 54,167 Rp
6.00 1.00 Btg 250,000 250,000 Rp
1.00 1.00 Pcs 150,000 150,000 Rp
1,480,313 Rp
60% 888,188 Rp
2,368,501 Rp
165,000 1,089,000 Rp
6.00 1.50 Btg 288,000 432,000 Rp
6.00 3.27 Btg 112,000 365,867 Rp
6.00 1.73 Btg 77,000 133,467 Rp
6.00 3.50 Btg 67,320 235,620 Rp
6.00 3.50 Btg 35,000 122,500 Rp
6.00 0.83 Btg 65,000 54,167 Rp
6.00 1.00 Btg 250,000 250,000 Rp
1.00 1.00 Pcs 200,000 200,000 Rp
2,882,620 Rp
60% 1,729,572 Rp
4,612,192 Rp
165,000 2,211,000 Rp
6.00 1.75 Btg 288,000 504,000 Rp
6.00 5.53 Btg 112,000 619,733 Rp
6.00 1.25 Btg 77,000 96,250 Rp
6.00 3.50 Btg 67,320 235,620 Rp
6.00 3.50 Btg 35,000 122,500 Rp
6.00 0.83 Btg 65,000 54,167 Rp
6.00 1.00 Btg 250,000 250,000 Rp
1.00 1.00 Pcs 150,000 150,000 Rp
4,243,270 Rp
60% 2,545,962 Rp
6,789,232 Rp
165,000 1,089,000 Rp
6.00 3.50 Btg 67,320 235,620 Rp
6.00 3.50 Btg 35,000 122,500 Rp
6.00 0.83 Btg 65,000 54,167 Rp
6.00 1.00 Btg 250,000 250,000 Rp
1.00 1.00 Pcs 100,000 100,000 Rp
1,851,287 Rp
60% 1,110,772 Rp
2,962,059 Rp
165,000 792,000 Rp
6.00 1.97 Btg 288,000 566,400 Rp
6.00 1.17 Btg 112,000 130,667 Rp
6.00 1.00 Btg 77,000 77,000 Rp
6.00 2.92 Btg 67,320 196,350 Rp
6.00 2.92 Btg 35,000 102,083 Rp
1,864,500 Rp
60% 1,118,700 Rp
2,983,200 Rp
165,000 610,500 Rp
6.00 1.52 Btg 288,000 436,800 Rp
6.00 0.43 Btg 112,000 48,533 Rp
6.00 0.65 Btg 77,000 50,050 Rp
6.00 1.77 Btg 67,320 118,932 Rp
6.00 1.77 Btg 35,000 61,833 Rp
1,326,649 Rp
60% 795,989 Rp
2,122,638 Rp
165,000 610,500 Rp
6.00 1.52 Btg 288,000 436,800 Rp
6.00 0.43 Btg 112,000 48,533 Rp
6.00 0.65 Btg 77,000 50,050 Rp
6.00 1.77 Btg 35,000 61,833 Rp
1,207,717 Rp
60% 724,630 Rp
1,932,347 Rp
165,000 957,000 Rp
6.00 1.68 Btg 288,000 484,800 Rp
6.00 1.77 Btg 112,000 197,867 Rp
6.00 1.15 Btg 77,000 88,550 Rp
6.00 4.17 Btg 67,320 280,500 Rp
6.00 4.17 Btg 35,000 145,833 Rp
2,154,550 Rp
60% 1,292,730 Rp
3,447,280 Rp
165,000 206,250 Rp
6.00 1.17 Btg 288,000 336,000 Rp
6.00 0.50 Btg 112,000 56,000 Rp
6.00 1.42 Btg 67,320 95,370 Rp
6.00 1.42 Btg 35,000 49,583 Rp
743,203 Rp
60% 445,922 Rp
1,189,125 Rp
165,000 858,000 Rp
6.00 1.67 Btg 288,000 480,000 Rp
6.00 0.67 Btg 112,000 74,667 Rp
6.00 2.75 Btg 67,320 185,130 Rp
6.00 2.75 Btg 35,000 96,250 Rp
1,694,047 Rp
60% 1,016,428 Rp
2,710,475 Rp
165,000 594,000 Rp
6.00 1.50 Btg 288,000 432,000 Rp
6.00 0.43 Btg 112,000 48,533 Rp
6.00 0.65 Btg 77,000 50,050 Rp
6.00 1.75 Btg 67,320 117,810 Rp
6.00 1.75 Btg 35,000 61,250 Rp
1,303,643 Rp
60% 782,186 Rp
2,085,829 Rp
1,200,000.00 13,800,000.00
540,000.00 10,350,000.00
380,000.00 3,853,615.52 0 0 Kg
28,003,615.52
1,200,000.00 120,000.00
540,000.00 90,000.00
380,000.00 33,509.70 0 0 Kg
243,509.70 M2
28,003,616