Rencana Anggaran Pelaksanaan

PROYEK : RUKO LODAN CENTER

LOKASI : LODAN - JAKARTA
PAKET : RUKO STANDART BLOK F 2 s/d 7 & 8
Harga Sat Harga
No Uraian material Sat Volome Pokok (Rp)

1 Batu belah m3 3.24 110,000.00 356,606.25

2 Tanah urug m3 251.00 50,000.00 12,550,000.00
3 Pair Urug m3 11.62 100,000.00 1,162,358.00
4 Pasir pasang ( Hitam ) dr……………….. m3 159.42 125,000.00 19,927,363.60
5 Pasir plester ( putih ) dr ………………… m3 129.80 140,000.00 18,171,307.93
6 Sirtu m3 100.40 110,000.00 11,044,000.00
7 Split 1 - 2 m3 46.43 125,000.00 5,804,209.69
8 bataco trass bh 4,520.00 550.00 2,486,000.00
9 Semen PC 40 Kg sak 1,172.82 - -
10 Semen PC 50 Kg sak - -
11 Semen putih sak 60,000.00 -
12 Bata Cikarang bh 135,422.67 239.00 32,366,018.61
13 Paku 1 s/d 5 kg 420.00 6,300.00 2,646,000.00
14 Paku 6 s/d 12 kg 540.00 5,950.00 3,213,000.00
a Ember Cor bh 210.00 3,000.00 630,000.00
b Kaso 4/6 m3 36.03 1,500,000.00 54,045,000.00
c Maint Frame 1,8 ( sewa ) 3 bln bh 1,158.00 22,500.00 26,055,000.00
d Cross Tie bh 1,158.00 10,500.00 12,159,000.00
e Joint Pin bh 1,158.00 3,000.00 3,474,000.00
f Balok 8/12 m3 29.61 1,600,000.00 47,376,000.00
g Jack Base & U Head bh 1,158.00 10,500.00 12,159,000.00
h Leader frame 50 cm bh 579.00 13,500.00 7,816,500.00
15 Triplex 12 mm ( 3 " x 6 " ) untuk Plat lb 870.00 68,000.00 59,160,000.00
14 Triplex 9 mm ( 3 " x 6 " ) untuk Balok & Kolom lb 2,430.00 59,000.00 143,370,000.00
15 Besi dia 6 mm bt -
16 Besi dia 8 mm bt 681 21,330.00 14,533,358.00
17 Besi dia 10 mm bt 6,017 33,300.00 200,366,100.00
18 Besi dia 12 mm bt 562 48,150.00 27,069,054.55
19 Besi D 13 bt 21 56,784.00 1,175,765.89
20 Besi D 16 bt 1,331 86,268.00 114,779,950.44
21 Besi D 19 bt 260.00 120,420.00 31,309,200.00
22 Besi D 22 bt - -
23 Kawat beton kg 2,553 6,000.00 15,316,980.09
24 Water proofing membran m2 502.43 50,000.00 25,121,625.00
25 Weir meh M 8 lb - - -
26 Pipa Hitam dia 6 " t=4,35 @ 6 m bt 6.00 (2,250.00) (13,500.00)
27 Pipa Hitam dia 2" t=3,2 bt 10.00 242,550.00 2,425,500.00
28 Pipa Hitam dia 1" t=3,2 bt 32.00 122,000.00 3,904,000.00
29 Pipa PVC 1/2" AW bt 12.00 - -
30 Pipa PVC 3/4" AW bt 86.00 12,201.00 1,049,286.00
31 Pipa PVC 1 1/4" AW bt 24.00 26,850.00 644,400.00
32 Pipa PVC 1 1/2 AW bt 40.00 28,285.00 1,131,400.00
33 Pipa PVC 2" AW bt 18.00 36,755.00 661,590.00
34 Pipa PVC 3" AW bt 68.10 73,830.00 5,027,823.00
35 Pipa PVC 4" AW bt 11.00 122,373.00 1,346,103.00
36 Pipa PVC 6" AW bt 13.00 279,331.00 3,631,303.00
37 Ready Mix K 175 Ex……………. m3 55.00 376,200.00 20,691,000.00
38 Ready Mix K 225 Ex……………. m3 - -
39 Ready Mix K 300 Ex……………. m3 481.46 412,830.00 198,762,978.18
40
41 Roof Tank Ex mitra Sarana bh 7.00 1,100,000.00 7,700,000.00
42 Besi UNP 200.80.7,5.11 bt 8.00 697,500.00 5,580,000.00
43 Besi UNP 100.50.6.8 bt 4.00 217,800.00 871,200.00
44 Besi L 50.50.5 bt 38.00 122,000.00 4,636,000.00
45 Plat Chekered 4,5 mm kg 13.00 770,000.00 10,010,000.00
46 Plat hitam t= 6 mm kg 1.00 812,000.00 812,000.00
47 Plat hitam t= 12 mm kg 1.00 1,568,000.00 1,568,000.00
48 Roof Mesh 50x50x2 ( 1,8 x 30 ) gld 11.00 800,000.00 8,800,000.00
49 Tangki Septictank STBF 8 bh 3.00 3,570,000.00 10,710,000.00
50 Tiang pancang 32x32x32 m' 774.00 97,500.00 75,465,000.00
51 Kitchen Zink bh 7.00 215,000.00 1,505,000.00
52 Pompa Air Bersih SANYO 150 A bh 7.00 780,000.00 5,460,000.00
53 Swing Check Valve diameter 2 1/2” bh 7.00 125,000.00 875,000.00
54 Gate Valve diameter 2 1/2” untuk PDAM bh 7.00 326,000.00 2,282,000.00
55 Gate Valve diameter 1/2” untuk drain roof tank bh 7.00 50,000.00 350,000.00
56 Floating Valve diameter 3” u/ ground tank bh 7.00 35,000.00 245,000.00
57 Foot Valve diameter 2 1/2” u/ ground tank bh 7.00 35,000.00 245,000.00
58 Floater Valve ex. Lokal bh 7.00 75,000.00 525,000.00
59 Ground tank kap. 1M3 ex. Mitrasarana bh 7.00 2,800,000.00 19,600,000.00
60 Roof Tank kap. 1M3 ex. Mitra Sarana bh 7.00 1,100,000.00 7,700,000.00
61 Stop Kontak 1P 250W ex CLIPSAL bh 1.00 24,000.00 24,000.00
62 Kabel NYM 3X2.5mm2 u/ TL & STOP KONTAK m' 42.00 6,000.00 252,000.00
63 Kabel NYM 3x25mm2 u/ KABEL FEEDER m' 102.00 105,000.00 10,710,000.00
64 Pipa Conduit PVC dia. 20mm bt 11.00 10,000.00 110,000.00
65 KABEL TRAY 300mm m' 80.00 125,000.00 10,000,000.00
66 Wall tap Y20 C 1/2” ex SAN-EI bh 7.00 50,000.00 350,000.00
67 Swinging Sink Tap A10C ex. SAN-EI bh 7.00 25,000.00 175,000.00
68 Polycarbonate t = 5 mm ex Twinlite m2 8.00 75,000.00 600,000.00

Jumlah material 1,332,065,481.22

Jumlah Upah 280,000,000.00
Jumlah Upah sub Kont 14,000,000.00

Jumlah 1,626,065,481.22
lain2 200,000,000.00
Jasa 210,909,100.00
PPN 210,909,100.00
PPH 42,181,820.00

Jumlah 2,290,065,501.22
Kontrak 2,320,000,000.00
SF 29,934,498.78
Rekapitulasi Kebutuhan Besi dan Beton

Vol. Beton Vol. Besi ( Batang )

No Konstruksi
(m3) Ø8 Ø 10 Ø 12 D 13 D 16 D 19 Weir Mesh
Lantai I
1 Pile Kap Err:509 Err:509 Err:509
2 Penebalan Plat 13.48 455
3 Tie Beam Err:509 Err:509 Err:509
4 Penebalan Tie Beam 0.69 7 9
5 Retaining Wall - -
6 Kolom Err:509 Err:509 Err:509
7 Plat 196.57 222
8 Tangga 9.12 40 16 26
Lantai II
1 Balok 85.93 789 461
2 balok Kickers+kanopi 8.51 80 110
3 Kolom 16.95 122 182
4 Plat 185.73 215
Lantai Dak Atap
1 Balok 35.18 379 201
2 balok Kickers+kanopi 5.53 52 71
3 Kolom 2.94 42 4 70 14
4 Plat 58.25 82
Lantai IV
1 Balok 7.21 120 46 34
2 balok Kickers+kanopi
3 Kolom
4 Plat 3.40 6

KOLOM PRAKTIS (site Mix) 27.72 474 547

Kawat Beton 1200 kg
Total Err:509 Err:509 Err:509 547 Err:509 Err:509 - 524

Nomor 8
Vol. Beton Vol. Besi ( Batang )
No Konstruksi
(m3) f8 f 10 f 12 D 13 D 16 D 19 Weir Mesh
Lantai I
1 Pile Kap 7.32 3.75 52.51
2 Penebalan Plat Err:509 Err:509
3 Tie Beam 6.11 56.00 38.00 -
4 Penebalan Tie Beam - - -
5 Retaining Wall 2.17 41.48
6 Kolom - - -
7 Plat 25.37 15.00 16.00
8 Tangga 4.56 20.00 8.00 13.00
Lantai II
1 Balok 11.77 120.00 70.40
2 balok Kickers+kanopi 2.08 20.14 34.87
3 Kolom 4.38 14.00 48.00
4 Plat 9.77 163
Lantai Dak Atap
1 Balok 8.00 93.00 68.60
2 balok Kickers+kanopi 1.10 22.87 8.63
3 Kolom - - - -
4 Plat 9.72 163
Lantai IV
1 Balok 0.38 - 6.00 3.08
2 balok Kickers+kanopi -
3 Kolom 0.23 - 4.00 3.64 -
4 Plat 0.60 12

KOLOM PRAKTIS (site Mix) 7.84 67.00 78.00

Kawat Beton 168 kg
Total Err:509 509.49 Err:509 78.00 15.39 293.59 - 16.00
Rekap Triplek dan kayu
Ruko 2 s/d 7 Ruko 8 Jumlah

Triplek 12 mm 1,908.65 Lembar 243.15 Lembar 2,151.80 Lembar

Kaso 5/7 41.98 m3 5.35 m3 47.32 m3

Balok 6/12 18.00 m3 2.30 m3 20.30 m3

Balok 8/12 24.00 m3 3.06 m3 27.06 m3

 Konst Jml DIMENSI tinggi/panjang Volome Pembesian pj jml jml klm koef pj rata2 jml kbth Dibulatkan berat Berat besi
Konst Beton D22 D19 D16 D13 Ø12 Ø10 Ø8 Ø6 per m3
Lantai I 9.00 - - 7.00 - - 86.48 301.46
Type K1 uk. 35x35 cm 12.00
K1 3 0.35 x 0.35 4.65 mtr 1.71 12D16 6.05 12.00 3.00 1.05 12.00 19.06 20.00 379.20
26.04 f10-15 1.40 31.00 3.00 1.05 12.00 11.39 12.00 88.80
12.00 468.00 273.86
K2 64 0.3 x 0.3 4.65 mtr 26.78 8D16 6.05 8.00 64.00 1.05 12.00 271.04 272.00 5,157.12
476.16 f10-15 1.20 31.00 64.00 1.05 12.00 208.32 209.00 1,546.60
12.00 6,703.72 250.29
K3 3 0.2 x 0.45 4.65 mtr 1.26 8D16 6.05 8.00 3.00 1.05 12.00 12.71 13.00 246.48
24.18 f10-15 1.30 31.00 3.00 1.05 12.00 10.58 11.00 81.40

KP 32 0.1 x 0.1 0.4 mtr 0.13 4 Ø10 0.60 4.00 32.00 1.05 12.00 6.72 7.00 51.80
Ø8-100 0.40 4.00 32.00 1.05 12.00 4.48 5.00 23.70
75.50 589.84
KP 4 0.25 x 0.25 0.6 mtr 0.15 4 Ø10 0.80 4.00 4.00 1.05 11.00 1.22 2.00 14.80
Ø8-100 1.00 6.00 4.00 1.05 11.00 2.29 3.00 14.22
29.02 193.47
KP 12 0.15 x 0.15 3 mtr 0.81 4 Ø 12 3.20 4.00 12.00 1.05 11.00 14.66 15.00 160.50
Ø 8 - 150 0.60 20.00 12.00 1.05 11.00 13.75 14.00 66.36
226.86 280.07

Type 2B 1 uk. 20x40 cm 1296 5.74 1,290.26 193.54 12.00

2B1 12.00
1 0.2 x 0.4 264 mtr 21.12 5D16 264.3 5.00 1.00 1.05 12.00 115.63 115.63 2,192.37
528 f10-12.5 1.20 2,112.0 1.00 1.05 12.00 221.76 222.00 1,642.80
12.00 3,835.17 181.59
2B1A 1 0.2 x 0.4 72 mtr 5.76 4D16 72.30 4.00 1.00 1.05 12.00 25.31 25.31 479.78
144 f10-12.5 1.20 576.00 1.00 1.05 12.00 60.48 61.00 451.40
12.00 931.18 161.66
2B2 1 0.2 x 0.3 6.525 mtr 0.39 5D16 6.83 5.00 1.00 1.05 12.00 2.99 2.99 56.61
10.44 f10-12.5 1.00 52.20 1.00 1.05 12.00 4.57 5.00 37.00
12.00 93.61 239.11
12.00
12.00
2 B 2A 1 0.2 x 0.3 243.675 mtr 14.62 4D16 244.0 4.0 1.00 1.05 12.00 85.39 85.39 1,619.02
389.88 f10-12.5 1.0 1,949.4 1.00 1.05 12.00 170.57 171.00 1,265.40
12.00 2,884.42 197.29
2B3 1 0.3 x 0.4 330 mtr 39.60 7D16 330.3 7.0 1.00 1.05 12.00 202.31 202.31 3,835.77
726 f10-12.5 1.4 2,640.0 1.00 1.05 12.00 323.40 324.00 2,397.60
12.00 6,233.37 157.41
2 B 3A 1 0.3 x 0.4 5.5 mtr 0.66 8D16 5.8 8.0 1.00 1.05 12.00 4.06 4.06 76.98
12.1 f10-12.5 1.4 44.0 1.00 1.05 12.00 5.39 6.00 44.40
12.00 121.38 183.91
2BK 1 0.3 x 0.4 31.5 mtr 3.78 9D16 31.8 9.0 1.00 1.05 12.00 25.04 25.04 474.81
69.3 f10-12.5 1.4 252.0 1.00 1.05 12.00 30.87 31.00 229.40
85.93 12.00 - - 460.72 - - 789.00 - - 704.21 186.30
 Konst Jml DIMENSI tinggi/panjang Volome Pembesian pj jml jml klm koef pj rata2 jml kbth Dibulatkan berat Berat besi
Konst Beton D22 D19 D16 D13 Ø12 Ø10 Ø8 Ø6 per m3
Type CK 1 uk. 10x15 cm 12.00
CK 1 1 0.1 x 0.15 114 mtr 1.71 2f10 114.3 2.0 1.00 1.05 12.00 20.00 20.00 148.02
f8-12.5 0.6 760.0 1.00 1.05 12.00 39.90 39.90 189.13
12.00 337.14 197.16
CK 2 1 0.35 x 0.15 39.3 mtr 2.06 6f10 39.6 6.0 1.00 1.05 12.00 20.79 20.79 153.85
f8-12.5 0.6 262.0 1.00 1.05 12.00 13.76 13.76 65.20
12.00 219.04 106.16
CK 3 1 0.5 x 0.15 12.5 mtr 0.94 10f10 12.8 10.0 1.00 1.05 12.00 11.20 11.20 82.88
f8-12.5 0.6 83.3 1.00 1.05 12.00 4.38 4.38 20.74
12.00 103.62 110.53
Kanopi 1
7 0.1 x 0.45 3.725 mtr 1.17 8f10 4.0 10.0 7.00 1.05 12.00 24.65 24.65 182.43
0.75431 1.67625 f8-12.5 0.6 24.8 7.00 1.05 12.00 9.13 9.13 43.26
Kanopi 2 12.00 225.69 192.34
1 0.1 x 0.75 18.5 mtr 1.39 8f10 18.8 10.0 1.00 1.05 12.00 16.45 16.45 121.73
13.875 f8-12.5 0.6 123.3 1.00 1.05 12.00 6.48 6.48 30.69
Kanopi 3 12.00 152.42 109.85
1 0.1 x 0.65 19.075 mtr 1.24 8f10 19.4 10.0 1.00 1.05 12.00 16.95 16.95 125.45
12.3988 f8-12.5 0.6 127.2 1.00 1.05 12.00 6.68 6.68 31.65
27.95 12.00 157.10 126.71
SL2-2 1 848 x 0.12 101.76 8.51 - - - - - 110.05 80.31 -
SL2-1 1 84 x 0.15 12.6 848
SL2-3 1 334.007 x 0.13 43.4209
1266.007 185.731
11.8125
107.17519577
214.35039153
Urugan Tanah
Elevasi Tinggi Urugan Luas Volome
0.32 -0.02 439.5 -8.8
0.05 0.25 226.602 56.7
0.27 0.03 171.391 5.1
0.12 0.18 448.539 80.7
Jumlah 133.7
Galian 221.375
60% 132.825
Jumlah Urugan 0.9

3B1 12.00
1 0.2 x 1 1 mtr 0.20 2D13 1.3 5.00 1.00 1.05 12.00 0.57 0.57 10.78
4.4 f10-12.5 2.40 8.0 1.00 1.05 12.00 1.68 2.00 14.80
12.00 25.58 127.92
3B1A 48 0.2 x 0.4 4 mtr 15.36 4D16 4.30 4.00 48.00 1.05 12.00 72.24 72.24 1,369.67
8 f10-12.5 1.20 32.00 48.00 1.05 12.00 161.28 162.00 1,198.80
12.00 2,568.47 167.22
3 B 2A 18 0.2 x 0.3 4 mtr 4.32 4D16 4.30 4.00 18.00 1.05 12.00 27.09 27.09 513.63
 Konst Jml DIMENSI tinggi/panjang Volome Pembesian pj jml jml klm koef pj rata2 jml kbth Dibulatkan berat Berat besi
Konst Beton D22 D19 D16 D13 Ø12 Ø10 Ø8 Ø6 per m3
6.4 f10-12.5 1.00 32.00 18.00 1.05 12.00 50.40 51.00 377.40
12.00 891.03 206.26
3 B 2A 1 0.2 x 0.3 6.675 mtr 0.40 4D16 6.98 4.00 1.00 1.05 12.00 2.44 2.44 46.29
10.68 f10-12.5 1.00 53.40 1.00 1.05 12.00 4.67 5.00 37.00
12.00 83.29 207.96
3BK 20 0.2 x 0.4 1.5 mtr 2.40 6D16 1.80 6.00 20.00 1.05 12.00 18.90 18.90 358.34
3 f10-12.5 1.20 12.00 20.00 1.05 12.00 25.20 26.00 192.40
12.00 550.74 229.48
3 B 2A 2 0.2 x 0.3 1.5 mtr 0.18 4D16 1.80 4.00 2.00 1.05 12.00 1.26 1.26 23.89
2.4 f10-12.5 1.00 12.00 2.00 1.05 12.00 2.10 3.00 22.20
12.00 46.09 256.05
3B1B 17 0.2 x 0.4 5.5 mtr 7.48 6D16 5.80 6.00 17.00 1.05 12.00 51.77 51.77 981.46
11 f10-12.5 1.20 44.00 17.00 1.05 12.00 78.54 79.00 584.60
12.00 1,566.06 209.37
3B1A 8 0.2 x 0.4 5.5 mtr 3.52 4D16 5.80 4.00 8.00 1.05 12.00 16.24 16.24 307.91
11 f10-12.5 1.20 44.00 8.00 1.05 12.00 36.96 37.00 273.80
12.00 581.71 165.26
3B3 3 0.2 x 0.4 5.5 mtr 1.32 7D16 5.80 7.00 3.00 1.05 12.00 10.66 10.66 202.07
11 f10-12.5 1.20 44.00 3.00 1.05 12.00 13.86 14.00 103.60
12.00 305.67 231.57
Lantai II 35.18 - - 201.16 - - 379.00 - -
12.00
K1 3 0.35 x 0.35 4 mtr 1.47 12D16 5.40 12.00 3.00 1.05 12.00 17.01 18.00 341.28
26.04 f10-15 1.40 26.67 3.00 1.05 12.00 9.80 10.00 74.00
12.00 415.28 282.50
K2 40 0.3 x 0.3 4 mtr 14.40 8D16 5.40 8.00 40.00 1.05 12.00 151.20 152.00 2,881.92
297.6 f10-15 1.20 26.67 40.00 1.05 12.00 112.00 112.00 828.80
12.00 3,710.72 257.69
K3 3 0.2 x 0.45 4 mtr 1.08 8D16 5.40 8.00 3.00 1.05 12.00 11.34 12.00 227.52
24.18 f10-15 1.30 26.67 3.00 1.05 12.00 9.10 10.00 74.00
16.95 12.00 182.00 - - 122.00 - - 301.52 279.19
Lantai III
12.00
K4 43 0.13 x 0.13 3.25 mtr 2.36 4D13 4.65 4.00 43.00 1.05 12.00 69.98 69.98 873.38
138.632 f8-15 0.52 21.67 43.00 1.05 12.00 42.39 42.39 200.93
12.00 1,074.31 454.88
K2 8 0.3 x 0.4 0.6 mtr 0.58 10D16 2.00 10.00 8.00 1.05 12.00 14.00 14.00 265.44
69.44 f10-15 1.40 4.00 8.00 1.05 12.00 3.92 4.00 29.60
12.00 295.04 512.22
2.94 - - 14.00 69.98 - 4.00 42.39 -

Type SL3 - 1 ; t = 12 cm
SL3-1 1 448 x 0.12 52.5308
22.243125
425.756875
 Konst Jml DIMENSI tinggi/panjang Volome Pembesian pj jml jml klm koef pj rata2 jml kbth Dibulatkan berat Berat besi
Konst Beton D22 D19 D16 D13 Ø12 Ø10 Ø8 Ø6 per m3
12
437.756875 12 74.1176
SL3-2 1 44 x 0.13 5.72

481.756875 12 81.5673 58.2508

4B2 1 0.13 x 0.3 44.8 mtr 1.75 4D16 45.10 4.00 1.00 1.05 12.00 15.79 15.79 299.28
f8-15 0.86 358.40 1.00 1.05 12.00 26.97 26.97 127.84
12.00 427.12 244.46
4B1 1 0.13 x 0.2 131.725 mtr 3.42 4D10 132.0 4.00 1.00 1.05 12.00 46.21 46.21 341.94
f8-15 0.66 1,053.8 1.00 1.05 12.00 60.86 60.86 288.46
12.00 630.41 184.07
4B3 1 0.13 x 0.6 2.175 mtr 0.17 6D16 2.48 6.00 1.00 1.05 12.00 1.30 1.30 24.64
f8-10 1.46 21.75 1.00 1.05 12.00 2.78 2.78 13.17
12.00 37.81 222.85
SB1 4 0.13 x 0.3 12 mtr 1.87 4D16 12.30 4.00 4.00 1.05 12.00 17.22 17.22 326.49
f8-12.5 0.86 96.00 4.00 1.05 12.00 28.90 28.90 136.97
12.00 463.46 247.57
7.21 - - 34.30 - - 46.21 119.50 -

Type SL4
SL4-1 1 4.3225 x 0.1 0.43225
SL4-2 1 9 x 0.1 0.9
SL4-3 1 20.668125 x 0.1 2.06681

33.990625 12 5.75503
3.39906

f Kuda-kuda WF 300.150.6,5.9 12 8 36.7 3523.2

1 8 36.7 293.6
0.9 4 36.7 132.12
3948.92 4343.812

g Gording CNP 125.50.20.2,3 22 36 4.51 3571.92 3929.112

h Ikatan angin dia 16 + turn buckel 15 8 1.58 189.6 208.56

i Treckstang dia 10 12 37 0.62 275.28 302.808

j Atap zincalume t = 0,45 TCT 25 36 900 945

 Konst Jml DIMENSI tinggi/panjang Volome Pembesian pj jml jml klm koef pj rata2 jml kbth Dibulatkan berat Berat besi
Konst Beton D22 D19 D16 D13 Ø12 Ø10 Ø8 Ø6 per m3

k Nok atap zincalume t = 0,45 TCT 36 37.8

l Pengecatan baja ex Glotex 96 1.2 115.2

8 1.2 9.6
3.6 1.2 4.32
792 0.45 356.4
485.52 509.796

Atap Sky Lite 0.75 4 5 15

0.75 2 8 12
27 28.35

Water Profing Lt II
5.5 9 49.5 49.5
8.2 5.7 46.74
16.2 18.2 294.84
12.2 7.2 87.84
429.42

Water Profing Membran

14.4 36.4 524.16
1.5
6
7.8475
6
2.25
2.25
498.313
RUKO BLOK F No 8
Lantai I
Type Ukuran Lebar Panjang Luas Void Vol
Lantai Utama Milan Newton 30 x 30 7 8 56 3 53
Plin Milan Newton 30 x 30 0.1 46 2.07 -0.207 1.863
Tangga Milan Newton 30 x 30 3 38 10.26 0 10.26

Lantai KM Cotto Beige 20 x 20 1.5 2 3 0.36 2.64

Dinding KM Glossy Biscuit 20 x 20 6.2 1.8 11.16 0.72 10.44
Dapur Glossy Biscuit 20 x 20 7 12 3.36 0.5 2.86

Lantai II
Type Ukuran Lebar Panjang Luas Void Vol
Lantai Utama Milan Newton 30 x 30 7 12 84 11.87625 72.12375
Plin Milan Newton 30 x 30 0.1 38 1.71 0 1.71
Tangga Milan Newton 30 x 30 3 8 2.16 0 2.808

Lantai KM Cotto Beige 20 x 20 1.5 2 3 0.36 2.64

Dinding KM Glossy Biscuit 20 x 20 6.2 1.8 11.16 0.72 10.44

Lantai Dak
Type Ukuran Lebar Panjang Luas Void Vol
Lantai Utama Milan Newton 30 x 30 1.1 1.25 1.375 0 1.375

Rekapitulasi
Milan Newton (30x30) 143.14 m2
Glossy Biscuit (20x20) 23.74 m2
Cotto Beige (20x20) 5.28 m2
F No 8
Type Jml unit Uraian Vol Harga Satuan Harga RAP Harga RAB

Pj 1 1 Kusen 19.00 60,000.00 1,140,000.00

Daun pintu 3.15 200,000.00 630,000.00
Kaca 7.38 60,000.00 442,560.00
Floor Hinges FH DKS 211 1 125,000.00 125,000.00
Flush Bolt Lokal 1 25,000.00 25,000.00
Lock set DKS 8128 1 225,000.00 225,000.00
Handel 2 35,000.00 70,000.00
2,657,560.00 4,103,000.00
J1 1 Kusen 16.50 60,000.00 990,000.00
Kaca 7.98 60,000.00 478,764.00
1,468,764.00 2,029,000.00
P1 1 Kusen 6.56 60,000.00 393,600.00
Daun pintu 1.47 200,000.00 294,000.00
Kaca 1.33 60,000.00 80,004.00
Lock set DKS 8128 1 225,000.00 225,000.00
Ball Bearing Dekson 2 14,000.00 28,000.00
1,020,604.00 2,714,000.00
P 2 (PVC) 1 1.00 300,000.00 300,000.00 475,000.00
B1 1 Kusen 1.80 60,000.00 108,000.00
Kaca 0.20 60,000.00 12,000.00
120,000.00 190,000.00
B2 1 Kusen 2.40 60,000.00 144,000.00
Kaca 0.40 60,000.00 24,000.00
168,000.00 247,000.00
-
-
J3a (4) 4 Kusen 28.00 60,000.00 1,680,000.00
Daun pintu 4.69 200,000.00 937,305.60
Kaca 6.08 60,000.00 364,680.00
Friction stay 24" 4 60,000.00 240,000.00
Handel 4 10,000.00 40,000.00
3,261,985.60 4,100,000.00
815,496.40 1,025,000.00
j 3 (2) 2 Kusen 12.00 60,000.00 720,000.00
Kaca 3.71 60,000.00 222,300.00
942,300.00 1,300,000.00
471,150.00 650,000.00
J2 1 Kusen 16.10 60,000.00 966,000.00
Kaca 7.26 60,000.00 435,600.00
1,401,600.00 1,849,000.00
P 2 (PVC) 1 1.00 300,000.00 300,000.00 475,000.00
B1 1 Kusen 1.80 60,000.00 108,000.00
Kaca 0.20 60,000.00 12,000.00
120,000.00 190,000.00
J4 1 Kusen 5.00 60,000.00 300,000.00
Kaca 0.56 60,000.00 33,600.00
 333,600.00 812,000.00
-
-
L1 1 Kusen 3.60 60,000.00 216,000.00
Daun pintu 0.38 200,000.00 75,600.00
291,600.00 442,000.00

P 3 (besi) 1 CNP 100.50.20.2.3 1 243,600.00 243,600.00

(80x200) Hollow 50.50.2 2 63,000.00 126,000.00
Plat 1.2 mm 1.5 508,680.00 763,020.00
Engsel H 2 10,000.00 20,000.00
Material 1,152,620.00
Upah 345,786.00
Jumlah 1,498,406.00
Dibulatkan 1,500,000.00 1,600,000.00

Jumlah Total 13,886,013.60 20,526,000.00

F No 8

Area Panjang Tinggi Luas Opening Luas Netto

Lantai I
Office 25 3.8 95 Pj 1 9.125
Gudang 23 3.8 87.4 J 1 8.64
P1 1.94
P2 1.6684
B1 0.2
B2 0.32

182.4 21.8934 160.5066

Lantai II
Office 26 4 104 J3a (4) 8
Gudang 23 3.5 80.5 j 3 (2) 4
7 1 7J 2 7.935
P2 1.6684
B1 0.2
J4 1

191.5 22.8034 168.6966

Lantai III
Office 41.5 1 41.5 L 1 0.48
Tangga 8.5 1.5 12.75 P 3 1.6
2.2 1 2.2
3.4 4.4 14.96

71.41 2.08 69.33

Grand Total
Pasangan tembok 398.53 m2

Plesteran 797.07 m2
Cat Dinding Dalam 398.53 m2
Cat Dinding luar 398.53 m2
Cat Expose 201.55 m2
WP Coating 5.05 m2
WP Membran 85.79 m2

F No 2 s/d 7

Area Panjang Tinggi Luas Opening Luas Netto

Lantai I
Office 25 3.8 95 Pj 1 9.125
Gudang 23 3.8 87.4 J 1 8.64
P1 1.94
 P2 1.6684
B1 0.2
B2 0.32

182.4 21.8934 160.5066

Lantai II
Office 26 4 104 J3a (4) 8
Gudang 23 3.5 80.5 j 3 (2) 4
7 1 7J 2 7.935
P2 1.6684
B1 0.2
J4 1

191.5 22.8034 168.6966

Lantai III
Office 41.5 1 41.5 L 1 0.48
Tangga 8.5 1.5 12.75 P 3 1.6
2.2 1 2.2
3.4 4.4 14.96

71.41 2.08 69.33

Jumlah Total 398.5332

Grand Total
Pasangan tembok 636.56 m2

Plesteran 1,273.12 m2
Cat Dinding Dalam 636.56 m2
Cat Dinding luar 636.56 m2
Cat Expose 68.38 m2
WP Coating 5.05 m2
WP Membran 85.79 m2
F No 2 s/d 7
Type Pondasi
lebar Tinggi Panjang Volome
PB 1 0.50 0.70 8.00 2.80 4.00
PB 2 0.50 0.70 36.13 12.64 18.06
PB 2A 0.50 0.70 36.70 12.85 18.35
PB 3&3A 0.50 0.70 34.00 11.90 17.00
PB 4 0.50 0.70 21.50 7.53 10.75
PB 5 0.50 0.70 49.50 17.33 24.75
PB 6 0.50 0.70 18.00 6.30 9.00
PB 7 0.50 0.70 12.00 4.20 6.00
215.825 75.53875 107.9125

Galian 138.128
cerucuk 1438.833

Lantai Kerja

Volome 36 36 0.1 129.6 142.56 m3

F No 8

Pot 2 0.5 0.7 13.50 4.73

Pot 5 0.5 0.7 28.50 9.98
Pot 4 0.5 0.7 8.00 2.80
50.00 17.50
Galian 32.00
cerucuk 333.33