RENCANA ANGGARAN BIAYA

Pembangunan Rumah Type 30/60 (Mawar Komersil)

Perumahan Puri Delta Tigaraksa

Harga Satuan Total

No. Pekerjaan Vol Sat
(Rp.) (Rp.)

I Pek. Persiapan
1 Pek. Bowplank 40.000 m'
Kaso Borneo 5/7 8.400 btg 22,500 189,000
Reng Borneo 3/4 10.000 btg 12,500 125,000

Total I 314,000

II Pek. Pondasi

1 Galian Footplat 1.066 m3 50,000 53,300

2 Galian Rolag Bata 0.644 m3 50,000 32,175

3 Tanah Urug Pondasi Footplat 0.654 m3 50,000 32,717

4 Rollag Bata Merah 26.500 m

Bata Merah 530.000 bh 550 291,500
Semen 50 kg 7.420 zak 47,000 348,740
Pasir 1.193 m3 200,000 238,500

5 Lantai Kerja Pondasi T = 5 cm 0.082 m3

Semen 0.287 zak 47,000 13,489
Pasir 0.056 m3 200,000 11,152

6 Pondasi Footplat F1 5 bh 0.120 m3

Semen 50 kg 0.420 zak 47,000 19,740
Pasir 0.082 m3 200,000 16,320
Split 0.125 m3 245,000 30,576
Besi Ø 10 2.689 bh 88,500 237,967
Kawat Beton 0.432 kg 20,000 8,640

7 Pondasi Footplat F2 6 bh 0.126 m3

Semen 50 kg 0.441 zak 47,000 20,727
Pasir 0.086 m3 200,000 17,136
Split 0.131 m3 245,000 32,105
Besi Ø 10 2.878 bh 88,500 254,733
Kawat Beton 0.454 kg 20,000 9,072

8 Plat Lantai T = 10 cm 29.914 m2

Besi Wiremesh MR - 4 2.822 lbr 277,000 781,712
Semen 10.470 zak 47,000 492,084
Pasir 2.034 m3 200,000 406,829
Split 3.111 m3 245,000 762,206
Plastik Cor 29.914 m2 1,050 31,410
Papan cor 4.487 lbr 6,000 26,923
Kayu 4/6 1.256 btg 14,000 17,589

9 Rabat Beton Teras T = 5 cm 4.220 m2

Semen 1.477 zak 47,000 69,419
Pasir 0.287 m3 200,000 57,392
 Split 0.439 m3 245,000 107,526
Plastik Cor 4.220 m2 1,050 4,431
Papan cor 0.633 lbr 6,000 3,798
Kayu 4/6 0.177 btg 14,000 2,481

Total II 4,432,388

III Pek. Beton

1 Sloft 10/10 0.128 m3

Semen 50 kg 0.448 zak 47,000 21,056
Pasir 0.087 m3 200,000 17,408
Split 0.133 m3 245,000 32,614
Besi O 10 4.693 btg 88,500 415,360
Besi O 8 2.347 btg 58,000 136,107
Kawat Beton 0.294 kg 20,000 5,888
Papan Cor 2 m' 1.000 lbr 6,000 6,000

2 Kolom K 13/13 4.412 m3

Semen 50 kg 15.443 zak 47,000 725,824
Pasir 3.000 m3 200,000 600,073
Split 4.589 m3 245,000 1,124,255
Besi O 10 105.507 btg 88,500 9,337,358
Besi O 8 68.579 btg 58,000 3,977,609
Kawat Beton 10.148 kg 20,000 202,966
Papan Cor 2 m' 1.000 lbr 6,000 6,000

3 Kolom K1 13/13 0.828 m3

Semen 50 kg 2.899 zak 47,000 136,250
Pasir 0.563 m3 200,000 112,645
Split 0.861 m3 245,000 211,043
Besi O 12 19.877 btg 128,500 2,554,195
Besi O 8 12.920 btg 58,000 749,363
Kawat Beton 1.905 kg 20,000 38,100
Papan Cor 2 m' 1.000 lbr 6,000 6,000

4 Ring Balk 13/15 elv +2.945 0.276 m3

Semen 50 kg 0.964 zak 47,000 45,326
Pasir 0.187 m3 200,000 37,473
Split 0.287 m3 245,000 70,206
Besi O 10 5.181 btg 88,500 458,519
Besi O 8 3.627 btg 58,000 210,349
Kawat Beton 0.634 kg 20,000 12,675
Papan Cor 2 m' 1.000 lbr 6,000 6,000

5 Ring Balk 13/15 elv +3.25 0.345 m3

Semen 50 kg 1.206 zak 47,000 56,681
Pasir 0.234 m3 200,000 46,861
Split 0.358 m3 245,000 87,795
Besi O 10 6.479 btg 88,500 573,392
Besi O 8 4.535 btg 58,000 263,047
Kawat Beton 0.792 kg 20,000 15,850
Papan Cor 2 m' 1.000 lbr 6,000 6,000

6 Ring Balk 13/15 elv +3.57 0.750 m3

Semen 50 kg 2.626 zak 47,000 123,421
Pasir 0.510 m3 200,000 102,038
 Split 0.780 m3 245,000 191,172
Besi O 10 14.108 btg 88,500 1,248,546
Besi O 8 9.876 btg 58,000 572,779
Kawat Beton 1.726 kg 20,000 34,513
Papan Cor 2 m' 1.000 lbr 6,000 6,000

7 Balok Gantung 20/13 elv +3.25 0.364 m3

Semen 50 kg 1.274 zak 47,000 59,878
Pasir 0.248 m3 200,000 49,504
Split 0.379 m3 245,000 92,747
Besi O 12 5.133 btg 128,500 659,633
Besi O 10 2.567 btg 88,500 227,150
Besi O 8 4.941 btg 58,000 286,568
Angkur Besi O 12 0.440 btg 128,500 56,540
Kawat Beton 0.837 kg 20,000 16,744
Papan Cor 2 m' 1.000 lbr 6,000 6,000

8 Balok Gantung dan Canopy 0.514 m3

Semen 50 kg 1.799 zak 47,000 84,553
Pasir 0.350 m3 200,000 69,904
Split 0.535 m3 245,000 130,967
Besi O 12 5.133 btg 128,500 659,633
Besi O 10 2.567 btg 88,500 227,150
Besi O 8 5.182 btg 58,000 300,569
Angkur Besi O 12 2.053 btg 128,500 263,853
Kawat Beton 1.182 kg 20,000 23,644
Kaso 4/6 7.710 btg 17,500 134,925
Triplek 6 mm 0.300 lbr 85,000 25,500

9 Kolom Sopi-sopi 13/13 0.267 m3

Semen 50 kg 0.933 zak 47,000 43,855
Pasir 0.181 m3 200,000 36,257
Split 0.277 m3 245,000 67,929
Besi O 10 5.784 btg 88,500 511,899
Besi O 8 3.760 btg 58,000 218,063
Kawat Beton 0.613 kg 20,000 12,263
Papan Cor 2 m' 1.000 lbr 6,000 6,000

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

Semen 50 kg 0.865 zak 47,000 40,668
Pasir 0.168 m3 200,000 33,622
Split 0.257 m3 245,000 62,992
Besi O 10 9.065 btg 88,500 802,229
Besi O 8 4.532 btg 58,000 262,877
Kawat Beton 0.569 kg 20,000 11,372
Papan Cor 2 m' 1.000 lbr 6,000 6,000

11 Balok Latiu 10/10 0.201 m3

Semen 50 kg 0.704 zak 47,000 33,065
Pasir 0.137 m3 200,000 27,336
Split 0.209 m3 245,000 51,215
Besi O 8 7.370 btg 58,000 427,460
Besi O 8 3.685 btg 58,000 213,730
Kawat Beton 0.462 kg 20,000 9,246
Papan Cor 2 m' 1.000 lbr 6,000 6,000

Total III 30,844,296

IV Pek. Dinding

1 Pasang Dinding Hebel 175.034 m2

Semen prekat 8.752 sak 75,000 656,378
hebel 7,5 cm 1,452.782 bh 6,000 8,716,693

2 Pasang Dinding Hebel Sopi-sopi 40.500 m2

Semen prekat 2.025 sak 75,000 151,875
hebel 7,5 cm 336.150 bh 6,000 2,016,900

3 Plesteran & Acian Dinding Dalam 155.345 m2

Plester Mortar 77.673 sak 50,000 3,883,625
Acian mortar 11.096 sak 60,000 665,764

4 Plesteran & Acian Dinding Luar 135.818 m2

Plester Mortar 67.909 sak 50,000 3,395,449
Acian mortar 9.701 sak 60,000 582,077

5 Variasi Minimalis 7.509 m2

Variasi Minimalis 27.031 lbr 60,000 1,621,858
Semen 0.481 zak 47,000 22,586

6 Kamprot Dinding 2.638 m2

Semen 0.251 zak 47,000 11,776
Pasir 0.079 m3 200,000 15,825

7 Pasang Dinding Keramik 6.288 m2

Keramik 20 x 20 6.445 dus 50,000 322,260
Semen 1.132 zak 47,000 53,196
Pasir 0.189 m3 200,000 37,728

Total IV 22,153,990

V Pek. Lantai

1 Lantai Utama 23.389 m2

Keramik 40 x 40 23.974 dus 45,000 1,078,818
Semen 4.210 zak 47,000 197,871
Pasir 0.702 m3 200,000 140,334

2 Lantai Teras 4.097 m2

Keramik 40 x 40 4.199 dus 45,000 188,951
Semen 0.737 zak 47,000 34,656
Pasir 0.123 m3 200,000 24,579

3 Lantai KM/WC 2.192 m2

Keramik 20 x 20 2.247 dus 45,000 101,106
Semen 0.395 zak 47,000 18,544
Pasir 0.066 m3 200,000 13,152

Total V 1,798,011

VI Pek. Plafond

1 Plafond Dalam 25.096 m2

hollow meni 2 x 4 cm tebal ; 0,35 13.000 btg 23,000 299,000
hollow meni 4 x 4 cm tebal ; 0,35 5.000 btg 28,900 144,500
 Gypsum 9 mm merk Setara JayaBoard 9.652 lbr 55,000 530,875
Scrup gypsum 1,045.663 bh 75 78,425
Kompon A+ 5.019 kg 50,000 250,959
Paku Beton 7 cm 75.288 bh 500 37,644

2 List Plafond Dalam 46.170 m1

list gypsum 7 m 26.730 btg 10,000 267,300
scrup 0.693 kg 42,000 29,087

3 Plafond Luar 8.159 m2

hollow meni 2 x 4 cm tebal ; 0,35 7.000 btg 23,000 161,000
hollow meni 4 x 4 cm tebal ; 0,35 1.000 btg 28,900 28,900
Gypsum 9 mm merk Setara JayaBoard 3.138 lbr 55,000 172,590
Scrup gypsum 339.950 bh 75 25,496
Kompon A+ 1.632 kg 50,000 81,588
Paku Beton 7 cm 24.476 bh 500 12,238

4 List Plafond Luar 18.520 m1

list gypsum 7 m 10.722 btg 10,000 107,221
scrup 0.926 kg 42,000 38,892

Total VI 2,265,715

VII Pek. Atap Baja ringan

1 Rangka Atap 34.535 m2

Baja Canal C 19.000 btg 114,500 2,175,500
Reng 21.000 btg 45,500 955,500
sekerub 656.165 bh 500 328,083
Atap Genteng 34.535 m2
Genteng Beton Bunga Raya 345.348 bh 5,500 1,899,414
Nok Genteng 15.541 bh 9,500 147,636

2 Listplank 11.040 m1
Listplank GRC 5.520 lbr 38,000 209,760
Paku 0.552 kg 12,000 6,624

3 Rangka Atap 7.825 m2

Baja Canal C 5.000 btg 114,500 572,500
sekerub 148.675 bh 500 74,338
Atap Alderon Upvc 7.825 m2
Single Layer Trimdeck 11.000 lbr 65,000 715,000

4 Ban - banan Genteng 18.356 m1

Semen 1.285 zak 47,000 60,391
Pasir 0.073 m3 200,000 14,685

Total VII 7,159,430

VIII Pek. Pintu

1 Kusen Pintu dan Jendela Upvc Pabrikasi 1.000 ls 7,500,000 7,500,000

2 Pintu
P4 @ 1 unit pintu PVC 1.000 unit 175,000 175,000

3 Kaca 5 mm 2.330 m2 225,000 524,250

Total VIII 8,199,250
IX Pek. Penggantung & Kunci

1 Pintu
Kunci Pintu 4.000 set 75,000 300,000
Engsel 4" 4.000 set 30,000 120,000

Total IX 420,000

X Pek. Instalasi Air

1 Instalasi Air Bersih

Pipa O 1/2" 3.000 btg 19,500 58,500
Pipa O 3" D -
Pipa O 1 1/4" -
Pipa O 3/4 " -
Knee 1 1/4" -
Knee O 1/2" 5.000 bh 4,000 20,000
V Shock 3/4" - 1/2" 1.000 bh 6,000 6,000
Tee 1/2" 1.000 bh 3,000 3,000
Shock Drat Dalam 1/2" 2.000 bh 3,000 6,000
Lem PVC 3.000 bh 6,000 18,000
Seal Tape 3.000 bh 1,500 4,500
Kran Air 1.000 bh 8,000 8,000
Pompa Listrik 1.000 bh -

2 Instalasi Air Kotor

Pipa O 3" D 3.000 btg 79,000 237,000
Pipa O 4" D 3.000 btg 113,900 341,700
Knee 3" 2.000 bh 5,000 10,000
Knee 4" 2.000 bh 7,500 15,000
Floor Drain 1.000 bh 16,000 16,000
Elbow 4 " 1.000 bh 7,500 7,500
Dop 4" 1.000 bh 7,000 7,000
Lem PVC 2.000 bh 6,000 12,000
Closet Duduk 1.000 bh 955,000 955,000

3 Bak Kontrol
batako 5.000 bh 2,000 10,000
Semen 0.250 zak 47,000 11,750
Pasir 0.100 m3 200,000 20,000

4 Septic Tank
Buis Beton dia. 100 cm 1.000 bh 250,000 250,000

Pasangan Dinding Bata 2.000 m2

Bata Merah 130.000 bh 550 71,500
Semen 0.160 zak 47,000 7,520
Pasir 0.084 m3 200,000 16,800

Tutup Septic Tank 0.207 m3

Semen 50 kg 0.726 zak 47,000 34,111
Pasir 0.141 m3 200,000 28,201
Split 0.216 m3 245,000 52,835
Besi O 8 1.901 btg 58,000 110,246
Kawat Beton 0.477 kg 20,000 9,539

Total X 2,347,702
XI Pek. Instalasi Listrik

Kabel 2 x 2.5 50.000 m1 12,500 625,000

Saklar Engkel 2.000 bh 10,500 21,000
Saklar Double 2.000 bh 12,500 25,000
Stop Kontak 3.000 bh 13,000 39,000
Stop Kontak Pompa 1.000 bh 13,000 13,000
Box MCB 1.000 bh 17,500 17,500
MCB 1.000 bh 32,000 32,000
Kabel Toevoer 1.000 m1 13,500 13,500
Fitting Plafond 6.000 bh 7,500 45,000
Inbow Dos 7.000 bh 1,500 10,500
Pipa Listrik 13.000 btg 4,500 58,500
Isolasi 1.000 bh 7,000 7,000
Arde 1.000 ttk 75,000 75,000

Total XI 982,000

XII Pek. Pagar Belakang

1 Galian Footplat 0.273 m3 50,000 53,300

2 Tanah Urug Pondasi Footplat 0.166 m3 50,000 32,717

3 Lantai Kerja Pondasi T = 5 cm 0.021 m3

Semen 0.074 zak 47,000 3,455
Pasir 0.014 m3 200,000 2,856

4 Pondasi Footplat F2 3 bh 0.063 m3

Semen 50 kg 0.221 zak 47,000 10,364
Pasir 0.043 m3 200,000 8,568
Split 0.066 m3 245,000 16,052
Besi Ø 10 1.439 bh 88,500 127,366
Kawat Beton 0.227 kg 20,000 4,536

5 Sloft 10/10 0.182 m3

Semen 50 kg 0.637 zak 47,000 29,939
Pasir 0.124 m3 200,000 24,752
Split 0.189 m3 245,000 46,374
Besi O 10 6.673 btg 88,500 590,590
Besi O 8 3.337 btg 58,000 193,527
Kawat Beton 0.419 kg 20,000 8,372
Papan Cor 2 m' 1.000 lbr 6,000 6,000

6 Kolom K 13/13 0.571 m3

Semen 50 kg 1.999 zak 47,000 93,966
Pasir 0.388 m3 200,000 77,686
Split 0.594 m3 245,000 145,547
Besi O 10 14.300 btg 88,500 1,265,550
Besi O 8 9.295 btg 58,000 539,110
Kawat Beton 1.314 kg 20,000 26,276
Papan Cor 2 m' 1.000 lbr 6,000 6,000

7 Ring Balk 13/15 0.355 m3

Semen 50 kg 1.242 zak 47,000 58,381
Pasir 0.241 m3 200,000 48,266
 Split 0.369 m3 245,000 90,429
Besi O 10 6.673 btg 88,500 590,590
Besi O 8 4.671 btg 58,000 270,937
Kawat Beton 0.816 kg 20,000 16,325
Papan Cor 2 m' 1.000 lbr 6,000 6,000

8 Pasang Dinding Hebel Pagar 38.450 m2

Semen prekat 1.923 sak 75,000 144,188
hebel 7,5 cm 319.135 bh 6,000 1,914,810

9 Plesteran & Acian Dinding 76.900 m2

Plester Mortar 38.450 sak 50,000 1,922,500
Acian mortar 5.493 sak 60,000 329,571

10 Cat Dinding Luar Belakang Jotun 76.900 m2

Cat Dinding Warna 19.225 kg 72,000 1,384,200

Total XII 10,089,099

XIII Pek. Meja Dapur

1 Meja Beton 0.672 m3

Semen 50 kg 2.352 zak 47,000 110,544
Pasir 0.457 m3 200,000 91,392
Split 0.699 m3 245,000 171,226
Besi O 8 8.213 btg 58,000 476,373
Kawat Beton 1.546 kg 20,000 30,912
Kaso 4/6 10.080 btg 17,500 176,400
Triplek 6 mm 0.144 lbr 85,000 12,240

2 Pasang Dinding Hebel 6.000 m2

Semen prekat 0.300 sak 75,000 22,500
hebel 7,5 cm 49.800 bh 6,000 298,800

3 Plesteran & Acian Dinding 12.000 m2

Plester Mortar 6.000 sak 50,000 300,000
Acian mortar 0.857 sak 60,000 51,429

4 Cat Dinding Luar 12.000 m2

Cat Dinding Warna 3.000 kg 11,500 34,500

5 Pasang Keramik 1.440 m2

Keramik 20 x 20 1.440 dus 50,000 72,000
Semen 0.259 zak 47,000 12,182
Pasir 0.043 m3 200,000 8,640

6 Kitchen sink tanpa sayap 1.000 bh 175,000 175,000

Kran Angsa Besi 1.000 bh 75,000 75,000
Instalasi air Bersih dan Kotor 1.000 ls 100,000 100,000

Total XIII 2,219,138

XIV Pek. Carport & Deuker

1 Carport 0.450 m3
Semen 1.575 zak 47,000 74,025
 Pasir 0.306 m3 200,000 61,200
Split 0.468 m3 245,000 114,660

Total XIV 249,885

XV Pek. Pengecatan

1 Cat Dinding Dalam 149.057 m2

Cat Dinding Putih 37.264 kg 11,500 428,539

2 Cat Dinding Luar Depan Jotun 37.470 m2

Cat Dinding Warna 9.367 kg 72,000 674,459

3 Cat Dinding Luar Belakang Jotun 23.348 m2

Cat Dinding Warna 5.837 kg 72,000 420,264

4 Cat Plafond + Listplank 35.463 m2

Cat Putih 8.866 kg 11,500 101,955

Total XV 1,625,217

TOTAL 95,100,122

REKAPITULASI
Rencana Anggaran Biaya
Perumahan Puri Delta Tigaraksa
Type : 30/60 mawar

A PEMBANGUNAN
1 Material Rp. 95,100,122

2 Upah kerja Rp. 27,750,000

Jumlah Rp. 122,850,122

3 PPh 1,75 % Rp. 2,149,877

Subtotal Rp. 125,000,000

Dibulatkan Rp. 125,000,000

B TANAH
1 luas 60 m2 x Rp. 2.500.000,- Rp. 150,000,000

GRAND TOTAL Rp. 275,000,000