RENCANA ANGGARAN BIAYA

Pembangunan Rumah Type 30/60

Perumahan Griya Adika Narama

No. Pekerjaan Vol Sat

I Pek. Persiapan
1 Pek. Bowplank 40.000 m'
Kaso Borneo 5/7 8.400 btg
Reng Borneo 3/4 10.000 btg

Total I

II Pek. Pondasi

1 Galian Footplat 0.793 m3

2 Galian Rolag Bata 0.527 m3

3 Tanah Urug Pondasi Footplat 0.488 m3

4 Rollag Bata Merah 13.500 m

Bata Merah 270.000 bh
Semen 50 kg 3.780 zak
Pasir 0.607 m3

5 Lantai Kerja Pondasi T = 5 cm 0.061 m3

Semen 0.214 zak
Pasir 0.041 m3

6 Pondasi Footplat F1 5 bh 0.120 m3

Semen 50 kg 0.420 zak
Pasir 0.082 m3
Split 0.125 m3
Besi Ø 10 2.689 bh
Kawat Beton 0.432 kg

7 Pondasi Footplat F2 3 bh 0.063 m3

Semen 50 kg 0.221 zak
Pasir 0.043 m3
Split 0.066 m3
Besi Ø 10 1.439 bh
Kawat Beton 0.227 kg

8 Plat Lantai T = 10 cm 29.914 m2

Besi Wiremesh MR - 4 2.822 lbr
Semen 10.470 zak
Pasir 2.034 m3
Split 3.111 m3
Plastik Cor 29.914 m2
Papan cor 4.487 lbr
Kayu 4/6 1.256 btg

9 Rabat Beton Teras T = 5 cm 4.220 m2

Semen 1.477 zak
 Pasir 0.287 m3
Split 0.439 m3
Plastik Cor 4.220 m2
Papan cor 0.633 lbr
Kayu 4/6 0.177 btg

Total II

III Pek. Beton

1 Sloft 10/10 0.038 m3

Semen 50 kg 0.133 zak
Pasir 0.026 m3
Split 0.040 m3
Besi O 10 1.393 btg
Besi O 8 0.697 btg
Kawat Beton 0.087 kg
Papan Cor 2 m' 1.000 lbr

2 Kolom 13/13 1.039 m3

Semen 50 kg 3.638 zak
Pasir 0.707 m3
Split 1.081 m3
Besi O 10 24.826 btg
Besi O 8 17.972 btg
Kawat Beton 2.391 kg
Papan Cor 2 m' 1.000 lbr

3 Ring Balk 13/15 elv +2.945 0.175 m3

Semen 50 kg 0.612 zak
Pasir 0.119 m3
Split 0.182 m3
Besi O 10 3.285 btg
Besi O 8 2.300 btg
Kawat Beton 0.402 kg
Papan Cor 2 m' 1.000 lbr

4 Ring Balk 13/15 elv +3.37 0.237 m3

Semen 50 kg 0.829 zak
Pasir 0.161 m3
Split 0.246 m3
Besi O 10 4.451 btg
Besi O 8 3.116 btg
Kawat Beton 0.544 kg
Papan Cor 2 m' 1.000 lbr

5 Ring Balk 13/15 elv +3.57 0.626 m3

Semen 50 kg 2.191 zak
Pasir 0.426 m3
Split 0.651 m3
Besi O 10 11.770 btg
Besi O 8 8.239 btg
Kawat Beton 1.440 kg
Papan Cor 2 m' 1.000 lbr

6 Balok Gantung 20/13 elv +3.25 0.158 m3

Semen 50 kg 0.552 zak
 Pasir 0.107 m3
Split 0.164 m3
Besi O 12 2.226 btg
Besi O 8 2.142 btg
Kawat Beton 0.363 kg
Papan Cor 2 m' 1.000 lbr

7 Balok Gantung dan Canopy 0.306 m3

Semen 50 kg 1.071 zak
Pasir 0.208 m3
Split 0.318 m3
Besi O 10 2.200 btg
Besi O 8 5.787 btg
Kawat Beton 0.704 kg
Kaso 4/6 4.590 btg
Triplek 6 mm 0.300 lbr

8 Kolom Sopi-sopi 13/13 0.215 m3

Semen 50 kg 0.752 zak
Pasir 0.146 m3
Split 0.223 m3
Besi O 10 4.659 btg
Besi O 8 3.028 btg
Kawat Beton 0.494 kg
Papan Cor 2 m' 1.000 lbr

9 Ring Balk Sopi-sopi Sp 10/10 0.247 m3

Semen 50 kg 0.865 zak
Pasir 0.168 m3
Split 0.257 m3
Besi O 10 9.065 btg
Besi O 8 4.532 btg
Kawat Beton 0.569 kg
Papan Cor 2 m' 1.000 lbr

10 Balok Latiu 10/10 0.191 m3

Semen 50 kg 0.669 zak
Pasir 0.130 m3
Split 0.199 m3
Besi O 8 7.003 btg
Besi O 8 3.502 btg
Kawat Beton 0.439 kg
Papan Cor 2 m' 1.000 lbr

Total III

IV Pek. Dinding

1 Pasang Dinding Batako 90.184 m2

Batako 1,172.395 bh
Semen 7.215 zak
Pasir 3.788 m3

2 Pasang Dinding Batako Sopi-sopi 10.500 m2

Batako 136.500 bh
Semen 0.840 zak
Pasir 0.441 m3
 3 Plesteran & Acian Dinding Dalam 92.345 m2
Semen 8.773 zak
Pasir 2.770 m3

4 Plesteran & Acian Dinding Luar 60.818 m2

Semen 5.778 zak
Pasir 1.825 m3

5 Variasi Minimalis 5.924 m2

Variasi Minimalis 21.326 lbr
Semen 0.379 zak

6 Kamprot Dinding 2.638 m2

Semen 0.251 zak
Pasir 0.079 m3

7 Pasang Dinding Keramik 6.288 m2

Keramik 20 x 20 6.445 dus
Semen 1.132 zak
Pasir 0.189 m3

Total IV

V Pek. Lantai

1 Lantai Utama 23.389 m2

Keramik 40 x 40 23.974 dus
Semen 4.210 zak
Pasir 0.702 m3

2 Lantai Teras 4.097 m2

Keramik 40 x 40 4.199 dus
Semen 0.737 zak
Pasir 0.123 m3

3 Lantai KM/WC 2.192 m2

Keramik 20 x 20 2.247 dus
Semen 0.395 zak
Pasir 0.066 m3

Total V

VI Pek. Plafond

1 Plafond Dalam 25.096 m2

hollow meni 2 x 4 cm tebal ; 0,35 13.000 btg
hollow meni 4 x 4 cm tebal ; 0,35 5.000 btg
Gypsum 9 mm merk Setara JayaBoard 9.652 lbr
Scrup gypsum 1,045.663 bh
Kompon A+ 5.019 kg
Paku Beton 7 cm 75.288 bh

2 List Plafond Dalam 46.170 m1

list gypsum 7 m 26.730 btg
scrup 0.693 kg
 3 Plafond Luar 8.159 m2
hollow meni 2 x 4 cm tebal ; 0,35 7.000 btg
hollow meni 4 x 4 cm tebal ; 0,35 1.000 btg
Gypsum 9 mm merk Setara JayaBoard 3.138 lbr
Scrup gypsum 339.950 bh
Kompon A+ 1.632 kg
Paku Beton 7 cm 24.476 bh

4 List Plafond Luar 18.520 m1

list gypsum 7 m 10.722 btg
scrup 0.926 kg

Total VI

VII Pek. Atap Baja ringan

1 Rangka Atap 34.535 m2

Baja Canal C 19.000 btg
Reng 21.000 btg
sekerub 656.165 bh
Atap Genteng 34.535 m2
Genteng Beton 345.348 bh
Nok Genteng 15.541 bh

2 Listplank 11.040 m1
Listplank GRC 5.520 lbr
Paku 0.552 kg

3 Rangka Atap 7.825 m2

Baja Canal C 5.000 btg
sekerub 148.675 bh
Atap Alderon Upvc Gelombang 7.825 m2
Single Layer Trimdeck 11.000 lbr

4 Ban - banan Genteng 18.356 m1

Semen 1.285 zak
Pasir 0.073 m3

Total VII

VIII Pek. Kusen, Pintu, Jendela & Kaca

1 Kaca Bening 5 mm
J1 @ 2 unit 1.389 m'
J2 @ 1 unit 1.455 m'
J3 @ 1 unit 1.000 m'
BV @ 1 unit 0.240 m'

Total VIII

IX Pek. Penggantung & Kunci

1 Pintu
Kunci Pintu 4.000 set
Engsel 4" 4.000 set

2 Jendela
 Grendel 3.000 bh
Engsel 3" 3.000 set
Hak angin 3.000 set

Total IX

X Pek. Instalasi Air

1 Instalasi Air Bersih

Pipa O 1/2" 3.000 btg
Pipa O 3" D
Pipa O 1 1/4"
Pipa O 3/4 "
Knee 1 1/4"
Knee O 1/2" 5.000 bh
V Shock 3/4" - 1/2" 1.000 bh
Tee 1/2" 1.000 bh
Shock Drat Dalam 1/2" 2.000 bh
Lem PVC 3.000 bh
Seal Tape 3.000 bh
Kran Air 1.000 bh
Pompa Listrik 1.000 bh

2 Instalasi Air Kotor

Pipa O 3" D 3.000 btg
Pipa O 4" D 3.000 btg
Knee 3" 2.000 bh
Knee 4" 2.000 bh
Floor Drain 1.000 bh
Elbow 4 " 1.000 bh
Dop 4" 1.000 bh
Lem PVC 2.000 bh
Closed Jongkok 1.000 bh

3 Bak Kontrol
batako 5.000 bh
Semen 0.250 zak
Pasir 0.100 m3

4 Septic Tank
Buis Beton dia. 100 cm 1.000 bh

Pasangan Dinding Bata 2.000 m2

Bata Merah 130.000 bh
Semen 0.160 zak
Pasir 0.084 m3

Tutup Septic Tank 0.207 m3

Semen 50 kg 0.726 zak
Pasir 0.141 m3
Split 0.216 m3
Besi O 8 1.901 btg
Kawat Beton 0.477 kg

Total X

XI Pek. Instalasi Listrik

 Kabel 2 x 2.5 50.000 m1
Saklar Engkel 2.000 bh
Saklar Double 2.000 bh
Stop Kontak 3.000 bh
Stop Kontak Pompa 1.000 bh
Box MCB 1.000 bh
MCB 1.000 bh
Kabel Toevoer 1.000 m1
Fitting Plafond 6.000 bh
Inbow Dos 7.000 bh
Pipa Listrik 13.000 btg
Isolasi 1.000 bh
Arde 1.000 ttk

Total XI

XII Pek. Carport & Deuker

1 Carport 0.450 m3
Semen 1.575 zak
Pasir 0.306 m3
Split 0.468 m3

Total XII

XIII Pek. Pengecatan

1 Cat Dinding Dalam 86.057 m2

Cat Dinding Putih 21.514 kg

2 Cat Dinding Luar Depan 37.470 m2

Cat Dinding Warna 9.367 kg

3 Cat Dinding Luar Belakang 23.348 m2

Cat Dinding Warna 5.837 kg

4 Cat Plafond + Listplank 35.463 m2

Cat Putih 8.866 kg

Total XIII

TOTAL

REKAPITULASI
Rencana Anggaran Biaya
Perumahan Griya Adika Narama
Type : 30 / 60
1 Material

2 Upah 30 m2 x Rp. 300.000,-

Subtotal
Wall Eging
Koliong kusen
Pemb Dueker
 Kusen dan Daun Pintu Pabrikasi
Pegeboran + Pompa Air
Total

Per m2 termasuk kusen + pompa air

Per m2 tidak termasuk kusen
A
60
ma

Harga Satuan Total

(Rp.) (Rp.)

22,500 189,000
12,500 125,000

314,000

50,000 39,650

50,000 26,325

50,000 24,408

550 148,500
54,000 204,120
295,000 179,212

54,000 11,529
230,000 9,540

54,000 22,680
230,000 18,768
245,000 30,576
84,500 227,211
20,000

54,000 11,907
230,000 9,853
245,000 16,052
84,500 121,610
20,000

266,000 750,670
54,000 565,373
230,000 467,853
245,000 762,206
1,050 31,410
6,000 26,923
14,000 17,589

54,000 79,758
230,000 66,001
245,000 107,526
1,050 4,431
6,000 3,798
14,000 2,481

3,987,960

54,697,853
54,000 7,182
230,000 5,943
245,000 9,682
84,500 117,737
54,000 37,620
20,000 1,748
6,000 6,000

54,000 196,463
230,000 162,575
245,000 264,861
84,500 2,097,820
54,000 970,501
20,000 47,816
6,000 6,000

54,000 33,022
230,000 27,326
245,000 44,519
84,500 277,611
54,000 124,186
20,000 8,037
6,000 6,000

54,000 44,742
230,000 37,025
245,000 60,319
84,500 376,138
54,000 168,260
20,000 10,890
6,000 6,000

54,000 118,305
230,000 97,899
245,000 159,492
84,500 994,565
54,000 444,906
20,000 28,794
6,000 6,000

54,000 29,828
230,000 24,683
245,000 40,213
119,000 264,854
54,000 115,679
20,000 7,260
6,000 6,000

54,000 57,834
230,000 47,858
245,000 77,969
84,500 185,900
54,000 312,510
20,000 14,076
17,500 80,325
85,000 25,500

54,000 40,584
230,000 33,584
245,000 54,714
84,500 393,674
54,000 163,526
20,000 9,878
6,000 6,000

54,000 46,725
230,000 38,665
245,000 62,992
84,500 765,970
54,000 244,748
20,000 11,372
6,000 6,000

54,000 36,099
230,000 29,872
245,000 48,667
54,000 378,180
54,000 189,090
20,000 8,786
6,000 6,000

10,871,596

2,000 2,344,789
54,000 389,596
230,000 871,179

2,000 273,000
54,000 45,360
230,000 101,430
 54,000 473,730
230,000 637,180

54,000 311,996
230,000 419,644

40,000 853,042
54,000 20,473

54,000 13,530
230,000 18,199

50,000 322,260
54,000 61,119
230,000 43,387

7,199,915

45,000 1,078,818
54,000 227,341
230,000 161,384

45,000 188,951
54,000 39,818
230,000 28,266

45,000 101,106
54,000 21,306
230,000 15,125

1,862,115

23,000 299,000
28,900 144,500
55,000 530,875
75 78,425
50,000 250,959
500 37,644

10,000 267,300
42,000 29,087
 23,000 161,000
28,900 28,900
55,000 172,590
75 25,496
50,000 81,588
500 12,238

10,000 107,221
42,000 38,892

2,265,715

94,000 1,786,000
33,500 703,500
500 328,083

4,300 1,484,996
5,000 77,703

38,000 209,760
12,000 6,624

94,000 470,000
500 74,338

59,000 649,000

54,000 69,386
230,000 16,888

5,876,277

55,500 77,101
55,500 80,730
55,500 55,500
55,500 13,320

226,651

45,000 180,000
12,000 48,000
 10,000 30,000
10,000 30,000
10,000 30,000

318,000

16,500 49,500
-
-
-
-
4,000 20,000
6,000 6,000
3,000 3,000
3,000 6,000
6,000 18,000
1,500 4,500
8,000 8,000
155,000 155,000

69,000 207,000
113,900 341,700
5,000 10,000
7,500 15,000
16,000 16,000
7,500 7,500
7,000 7,000
6,000 12,000
75,000 75,000

2,000 10,000
54,000 13,500
230,000 23,000

250,000 250,000

550 71,500
54,000 8,640
230,000 19,320

60,000 43,546
230,000 32,431
245,000 52,835
54,000 102,643
20,000 9,539

1,598,154
 8,500 425,000
10,500 21,000
12,500 25,000
13,000 39,000
13,000 13,000
17,500 17,500
32,000 32,000
13,500 13,500
7,500 45,000
1,500 10,500
4,500 58,500
7,000 7,000
75,000 75,000

782,000

54,000 85,050
230,000 70,380
245,000 114,660

270,090

11,500 247,414

65,000 608,887

11,500 67,126

11,500 101,955

1,025,381

36,597,853

ma

Rp. 36,597,853

Rp. 9,000,000

Rp. 45,597,853
Rp. 150,000
Rp. 900,000
Rp. 150,000
Rp. 6,100,000
Rp. 1,800,000
Rp. 54,697,853

Rp. 1,823,262
Rp. 1,619,928