Professional Documents
Culture Documents
Perumahan
Location : Sawangan
PERIJINAN
Ijin Lokasi
Ijin Pemanfaatan Ruang (IPR)
Siteplan
Tanah makam luas 2%
UKL-UPL
Peil Banjir
IMB Induk
IMB Pecahan (Luas total m2 bangunan)
Ijin2 Lingkungan & Entertainment
P2
1
2
3
4
5
6
7
PERTANAHAN
Pembayaran Tanah
Pembayaran Rumah
pembayaran fee perantara
Pajak Pembelian Tanah 5%
pajak penjualan tanah 5% (transaksi dengan konsumen)
notaris Jual Beli dan Balik nama tanah
pembayaran penggarap lahan dan pembersihan manual
P3
1
2
3
4
5
PERENCANAAN
land development
design development
artist divelopment
construction drawing
detail
P4
1
a
b
c
d
e
PELAKSANAAN
Land Clearing & Persiapan Lahan awal
Pek. Cut & Fill lahan
Land Clearing
Bedeng Tukang dan Gudang Material in Site
Pagar Keliling lingkungan diluar pgr blk rumah
Instansi/
Person
BPN
Tata Kota
Tata Kota
Tata Kota
Tata Kota
Tata Kota
Tata Kota
Tata Kota
Muspika
Volume Pek.
vol
sat
40,000
40,000
40,000
800
1
1
285
285
1
Harga
Satuan
m2
m2
m2
m2
ls
ls
unit
unit
ls
3,000
3,000
3,000
200,000
50,000,000
50,000,000
1,200,000
300,000
50,000,000
40,000 m2
1 unit
0.0%
5%
5%
1
ls
1
ls
#VALUE!
140,000
300,000,000
#VALUE!
pemilik tnh
pemilik tnh
perantara
pajak
Pajak
BPN
BPN&konsultan
Konsultan
Konsultan
Konsultan
Konsultan
subkon
subkon
Mandor Bgn
Mandor Bgn
40,000
1
1
1
1
#VALUE!
40,000
40,000
4
1,000
5,900,000,000
4,000,000,000
###
30,000,000
20,000,000
m2
ls
ls
ls
ls
1,000
300,000,000
100,000,000
50,000,000
20,000,000
m3
ls
ls
m1
8,000
500
15,000,000
250,000
m2
m2
m2
60,000
50,000
70,000
#VALUE!
2
a
b
c
9,200
9,200
9,200
d
e
f
g
h
i
3
a
b
c
d
4
a
b
c
5
a
b
c
d
f
g
mandor jln
mandor jln
mandor jln
Mandor Gali
mandor jln
mandor jln
3,345
50
1
10
3,345
1
#VALUE!
m1
m'
ls
bh
m1
ls
200,000
250,000
75,000,000
3,000,000
60,000
50,000,000
mandor
mandor
mandor
mandor
#REF!
m2
m2
unit
ls
1,300,000
1,800,000
2,000,000
50,000,000
unit
unit
unit
600,000
450,000
1,000,000
ttk
ttk
unit
unit
ttk
ttk
2,000,000
1,500,000
500,000,000
1,000,000
1,000,000
500,000
1
ls
1
ls
1
ls
1
ls
1
ls
1
ls
1
ls
1
ls
1
ls
285
ls
1
ls
285 unit
#VALUE!
#VALUE!
200,000,000
100,000,000
250,000,000
250,000,000
50,000,000
150,000,000
20,000,000
300,000,000
100,000,000
200,000
50,000,000
500,000
1
ls
1
ls
285 unit
1
ls
#VALUE!
100,000,000
650,000,000
3,000,000
150,000,000
1% persen
285 unit
#REF!
#REF!
1,000,000
285
1
#REF!
Tukang Sumur
Tukang Sumur
Tukang Sumur
290
290
290
#VALUE!
Sub
Sub
Sub
Sub
Sub
Kon
Kon
Kon
Kon
Kon
PLN
PLN
PLN
PLN
PLN
48
48
1
290
39
39
#VALUE!
7
a
b
c
d
e
f
g
h
i
j
k
l
mandor
mandor
subkon
subkon
pengelola
pengelola
Sub Total
Biaya
Proyek
Total
Biaya
Proyek
120,000,000
120,000,000
120,000,000
160,000,000
50,000,000
50,000,000
341,728,691
85,432,173
50,000,000
1,097,160,864
5,600,000,000
300,000,000
200,000,000
200,000,000
30,000,000
20,000,000
6,350,000,000
40,000,000
300,000,000
100,000,000
50,000,000
20,000,000
510,000,000
320,000,000
20,000,000
60,000,000
250,000,000
650,000,000
552,000,000
460,000,000
644,000,000
RAB
669,090,909
12,500,000
75,000,000
30,000,000
200,727,273
50,000,000
2,693,318,182
#REF!
569,547,819
50,000,000
#REF!
173,864,346
130,398,259
289,773,910
594,036,515
96,591,303
72,443,477
500,000,000
289,773,910
38,636,521
19,318,261
1,016,763,472
200,000,000
100,000,000
250,000,000
250,000,000
50,000,000
150,000,000
20,000,000
300,000,000
100,000,000
56,954,782
50,000,000
142,386,955
1,669,341,737
100,000,000
650,000,000
854,321,729
150,000,000
1,754,321,729
#REF!
284,773,910
-
#REF!
DATA TANAH
persen
luas
luas tanah
40,000
luas kavling
60.00%
24,000
luas fasum&fasos
8.00%
3,200
hijau
9.00%
3,600
jalan&gorong2
23.00%
9,200
total luas 100.00%
40,000
DATA KAVLING
ukuran
persen
A
72
6 x 13
40%
B
85 6.5 x 14
30%
C
98
7 x 15
15%
HOOK
120
hook
15%
100%
2400
86,400
110,400
144,000
120,000
HARGA BANGUNAN&TANAH
Tipe
A
40%
B
30%
C
15%
HOOK
15%
100%
2500
90,000
115,000
150,000
125,000
unit
133.33
84.71
36.73
30.00
284.77
LUAS BANGUNAN
1 Rumah kavling
36
46
60
50
#REF!
#REF!
#REF!
-
luas total
#REF!
#REF!
#REF!
-
#REF!
SDM PROYEK
pimpro
site manager
ass.site manager
marketing&sales
logistic
arsitek
drafter
keuangan
admin&KPR
sales
total/bln
1
1
2
1
2
1
2
2
2
8
6,000,000
5,000,000
3,000,000
4,000,000
2,000,000
3,500,000
2,000,000
2,500,000
2,000,000
2,000,000
22
KEAMANAN
Satpam
penjaga malam
total/bln
4
4
8
1,000,000
700,000
jmlh kav
luas total
133.33
9,600.00
84.71
7,200.00
36.73
3,600.00
30.00
3,600.00
284.77
###
2600
93,600
119,600
156,000
130,000
harga pokok
162,000
200,000
248,000
260,000
2700
97,200
124,200
162,000
135,000
fasos
HARGA KAVLING
1000
1200
72,000
86,400
85,000
102,000
98,000
117,600
120,000
144,000
2800
100,800
128,800
168,000
140,000
fee market
4,000
5,000
8,000
10,000
2,000.00
3,000.00
4,000.00
5,000.00
27,000
14,000.00
1300
93,600
110,500
127,400
156,000
2900
104,400
133,400
174,000
145,000
22,400,000
17,618,824
9,551,020
8,250,000
###
tot fasos
533,333
423,529
293,878
300,000
266,667
254,118
146,939
150,000
1,550,740
817,723
6,000,000
5,000,000
6,000,000
4,000,000
4,000,000
3,500,000
4,000,000
5,000,000
4,000,000
16,000,000
###
4,000,000
2,800,000
6,800,000
JADWAL PELAKSANAAN
PROYEK GREENLAND
PT. RELIFE REALTY INDONESIA
ACTIVITY
PIC
A PERIJINAN
1 Aspek TGT
2 Ijin Lokasi
3 IPR
4 Tanah Makam
5 UKL_UPL
6 peil banjir
7 siteplan
8 IMB global
9 IMB pecahan
10
Sahal
B PERTANAHAN
1 AJB dan Balik nama
2 penggabungan SHM
3 pemecahan SHM
4
5
Sahal
C LOGISTIK
Santo
1 RAB infrastruktur
2 RAB unit rumah
3 Spesifikasi teknis applied materials
4 Pencarian supplier&vendor berkualitas
5 persiapan pelaksanaan di lapangan
6 sistem pencatatan dan kontrol
D TEKNIK
1 kantor pemasaran
2 jembatan gerbang
3 beautifikasi jalan masuk
4 cut&fill
5 pemagaran
6 saluran dan jalan
7 rumah contoh
8 lanskap
9 listrik
10 PJU
11 unit rumah terjual
E ADMINISTRASI
1 penggabungan PBB
pemecahan PBB
Dian Adi
Edi Purwoko
JUNI 09
JULI 09
AGUST 09
SEPT
II III IV I II III IV I II III IV I II III IV
PERENCANAAN
1 Design development
2 gambar kerja
3
David
G MANAJER PROYEK
1 birokrasi lokal
2 konsolidasi jadwal proyek
3 mengawal berjalannya proyek dengan lancar
4
5
6
7
2
3
4
5
1
2
3
4
SPESIFIKASI BANGUNAN
PONDASI
STRUKTUR
Dinding
Batu kali
Beton bertulang
Bata ringan semen instan
plaster pasir dan semen
aci semen instan
KUSEN&JENDEL kayu oven kaca bening 5 mm
PINTU
Utama
Panel kayu oven
teras belakang
kaca kayu oven
kamar
doble tripek
KM/WC
PVC
LANTAI
31, 36, 41, 45
keramik 30x30 Kw1
53, 60
keramik 40x40 Kw1
Tanpa Plin Keramik, tapi Plin Acian
AIR BERSIH
Pralon Wavin D atau sejenis
Tanpa Torn/tangki air dan dudukannya
Sumur Bor, Mesin Lokal
AIR KOTOR
pralon Wavin D atau sejenis
Septipk tank&resapan
PLAFON
Gypsum dan rangka hollow
ATAP
Genteng Tereal dan rangka atap bajaringan
FINISHING
Cat Jotun
Kayu Politur
Bata Ekspos
PAGAR
Belakang Batako
Depan tanpa pagar
TAMAN
Belakang rumput
Depan Taman Olahan
LISTRIK
1300W
PERNAK-PERNIKLokal
NO ITEM
1 PERIJINAN
Aspek TGT
Ijin lokasi
IPR
Tanah makam
peil banjil
UKL-UPL
siteplan
SEADANYA
ESTIMASI
150,000,000
50,000,000
-
IDEAL
ESTIMASI
120,000,000
50,000,000
50,000,000
120,000,000
340,000,000