Rab Rusa 46-65 Bca (8 Feb 2023)

RENCANA ANGGARAN BIAYA
Pembangunan Rusa Type 46/65

Perumahan Bukit Cilegon Asri
Harga Satuan
No. Pekerjaan Vol Sat
(Rp.)
I Pek. Persiapan
1 Pek. Bowplank 41.000 m'
Kaso Borneo 5/7 8.610 btg 22,500
Reng Borneo 3/4 10.250 btg 12,500
Total I
II Pek. Pondasi
1 Galian Footplat 0.926 m3 50,000
2 Galian Rolag Bata 0.460 m3 50,000
3 Tanah Urug Pondasi Footplat 0.565 m3 50,000
4 Rollag Bata Merah 11.805 m

Bata Merah 236.100 bh 550
Semen 50 kg 3.305 zak 47,000
Pasir 0.531 m3 175,000
5 Lantai Kerja Pondasi T = 5 cm 0.071 m3

Semen 0.249 zak 47,000
Pasir 0.048 m3 175,000
6 Pondasi Footplat F1 3 bh 0.072 m3

Semen 50 kg 0.252 zak 47,000
Pasir 0.049 m3 175,000
Split 0.075 m3 245,000
Besi Ø 8 1.613 bh 58,000
Kawat Beton 0.259 kg 20,000
Papan Cor 1.000 lbr 6,000

Semen 50 kg 0.368 zak 47,000
Pasir 0.071 m3 175,000
Split 0.109 m3 245,000
Besi Ø 8 2.399 bh 58,000

Semen 50 kg 0.129 zak 47,000
Pasir 0.025 m3 175,000
Split 0.038 m3 245,000
Besi Ø 8 0.856 bh 58,000
9 Plat Lantai T = 10 cm 43.000 m2

Besi Wiremesh MR - 4 4.057 lbr 277,000
Semen 15.050 zak 47,000
Pasir 2.924 m3 175,000
Split 4.472 m3 245,000
Plastik Cor 43.000 m2 1,050
Papan cor 6.450 lbr 6,000
Kayu 4/6 1.806 btg 14,000
10 Rabat Beton Teras T = 5 cm 2.500 m2

Semen 0.438 zak 47,000
Pasir 0.085 m3 175,000
Split 0.130 m3 245,000
Plastik Cor 2.500 m2 1,050
Papan cor 0.375 lbr 6,000
Kayu 4/6 0.105 btg 14,000
Total II
III Pek. Beton
1 Sloft 10/10 0.366 m3

Semen 50 kg 1.281 zak 47,000
Pasir 0.249 m3 175,000
Split 0.381 m3 245,000
Besi O 10 13.420 btg 88,500
Besi O 8 6.710 btg 58,000
Papan Cor 2 m' 1.000 lbr 6,000
2 Kolom K 13/13 0.921 m3

Semen 50 kg 3.224 zak 47,000
Pasir 0.626 m3 175,000
Split 0.958 m3 245,000
Besi O 10 22.000 btg 88,500
Besi O 8 14.300 btg 58,000
3 Ring Balk R 13/15 0.714 m3

Semen 50 kg 2.498 zak 47,000
Pasir 0.485 m3 175,000
Split 0.742 m3 245,000
Besi O 10 13.420 btg 88,500
Besi O 8 9.394 btg 58,000
4 Ring Balk R1 13/25 0.211 m3

Semen 50 kg 0.739 zak 47,000
Pasir 0.144 m3 175,000
Split 0.220 m3 245,000
Besi O 10 3.575 btg 88,500
Besi O 8 3.019 btg 58,000
5 Balok B1 13/20 elv +2.55 0.055 m3

Semen 50 kg 0.193 zak 47,000
Pasir 0.037 m3 175,000
Split 0.057 m3 245,000
Besi O 10 0.917 btg 88,500
Besi O 8 1.444 btg 58,000
6 Balok B2 elv +3.123 0.390 m3

Semen 50 kg 1.365 zak 47,000
Pasir 0.265 m3 175,000
Split 0.406 m3 245,000
Besi O 10 5.958 btg 88,500
7 Balok B3 13/20 elv +3.25 0.357 m3

Semen 50 kg 1.248 zak 47,000
Pasir 0.242 m3 175,000
Split 0.371 m3 245,000
Besi O 10 3.373 btg 88,500
Besi O 8 3.163 btg 58,000
8 Kolom Sopi-sopi 13/13 0.035 m3

Semen 50 kg 0.124 zak 47,000
Pasir 0.024 m3 175,000
Split 0.037 m3 245,000
Besi O 10 0.767 btg 88,500
Besi O 8 0.499 btg 58,000
9 Ring Balk Sopi-sopi Sp 10/10 0.112 m3

Semen 50 kg 0.391 zak 47,000
Pasir 0.076 m3 175,000
Split 0.116 m3 245,000
Besi O 10 4.096 btg 88,500
Besi O 8 2.048 btg 58,000
10 Balok Latiu 10/10 0.101 m3

Semen 50 kg 0.354 zak 47,000
Pasir 0.069 m3 175,000
Split 0.105 m3 245,000
Besi O 8 3.713 btg 58,000
Besi O 8 1.856 btg 58,000
10 Ban-banan Beton 0.111 m3

Semen 50 kg 0.390 zak 47,000
Pasir 0.076 m3 175,000
Split 0.116 m3 245,000
Besi O 8 1.277 btg 58,000
Total III
IV Pek. Dinding
1 Pasang Dinding Batako 115.686 m2

Batako 1,503.918 bh 2,000
Semen 9.255 zak 47,000
Pasir 4.859 m3 175,000
2 Pasang Dinding Batako Sopi-sopi 5.753 m2

Batako 74.789 bh 2,000
Semen 0.460 zak 47,000
Pasir 0.242 m3 175,000
3 Plesteran & Acian Dinding Dalam 105.545 m2

Semen 10.027 zak 47,000
Pasir 3.166 m3 175,000
4 Plesteran & Acian Dinding Luar 70.224 m2

Semen 6.671 zak 47,000
Pasir 2.107 m3 175,000
5 Variasi Minimalis 3.360 m2

Variasi Minimalis 12.095 lbr 40,000
Semen 0.215 zak 47,000
6 Pasang Dinding Keramik 6.360 m2

Keramik 20 x 20 6.519 dus 50,000
Semen 1.145 zak 47,000
Pasir 0.191 m3 175,000
Total IV
V Pek. Lantai
1 Lantai Utama 40.750 m2

Keramik 40 x 40 41.769 dus 45,000
Semen 7.335 zak 47,000
Pasir 1.223 m3 175,000
2 Lantai Teras 2.500 m2

Keramik 40 x 40 2.563 dus 45,000
Semen 0.450 zak 47,000
Pasir 0.075 m3 175,000
3 Lantai KM/WC 2.250 m2

Keramik 20 x 20 2.306 dus 50,000
Semen 0.405 zak 47,000
Pasir 0.068 m3 175,000
Total V
VI Pek. Plafond
1 Rangka Plafond 47.900 m2

Hollo Meni 2 x 4 cm t 0,3 27.000 btg 19,500
Hollo Meni 4 x 4 cm t 0,3 8.000 btg 24,000
Scrup 383.200 bh 150
Paku Beton 4 cm 63.707 bh 250
2 Plafond GRC 4 mm 47.900 m2

Eternit 1 x 1 50.295 lbr 15,000
Paku 1.198 kg 12,000
3 List Plafond 59.200 m1

List Kayu 1 x 3 x 4.00 16.280 btg 3,000
Paku 2.960 kg 12,000
Total VI
VII Pek. Atap Baja ringan
1 Rangka Atap 44.096 m2

Baja Canal C 23.000 btg 114,500
Reng 30.000 btg 45,500
sekerub 837.824 bh 200
Atap Genteng 44.096 m2
Genteng Beton 440.960 bh 4,300
Nok Genteng 19.843 bh 8,300
2 Listplank 6.500 m1
Listplank GRC 3.250 lbr 38,000
Paku 0.325 kg 12,000
3 Ban - banan Genteng 13.568 m1

Semen 0.950 zak 47,000
Pasir 0.054 m3 175,000
Total VII
VIII Pek. Kusen, Kaca, dan Daun Pintu
1 Kusen Aluminium 3"
P1 @ 1 unit 5.000 m' 80,000
P2 @ 1 unit 4.950 m' 80,000
J1 @ 1 unit 5.240 m' 80,000
J2 @ 1 unit 4.900 m' 80,000
PJ1 @ 1 unit 25.415 m' 80,000
BV @ 1 unit 2.200 m' 80,000
2 Daun Pintu Aluminium

P1 @ 1 unit 4.800 m' 80,000
J2 @ 1 unit 4.500 m' 80,000
PJ1 @ 1 unit 18.000 m' 80,000
3 Kaca 5 mm
P1 @ 1 unit 1.036 m2 200,000
J1 @ 1 unit 1.295 m2 200,000
J2 @ 1 unit 0.714 m2 200,000
PJ1 @ 1 unit 5.740 m2 200,000
BV @ 1 unit 0.116 m2 200,000
4 Daun Pintu
P2 @ 1 unit Daun Pintu Double Plywood 1.000 unit
P3 @ 1 unit Pintu PVC 1.000 unit
Total VIII
IX Pek. Penggantung & Kunci
1 Pintu
Kunci Pintu 2.000 set 45,000
Engsel 4" 2.000 set 12,000
2 Jendela
Grendel 3.000 bh 10,000
Engsel 3" 3.000 set 10,000
Hak angin 3.000 set 10,000
Total IX
IX Pek. Instalasi Air
1 Instalasi Air Bersih

Pipa O 1/2" 6.000 btg 18,500
Pipa O 3" D
Pipa O 1 1/4"
Pipa O 3/4 "
Knee 1 1/4"
Knee O 1/2" 7.000 bh 4,000
Tee 1/2" 2.000 bh 3,000
Shock Drat Dalam 1/2" 2.000 bh 3,000
Lem PVC 3.000 bh 6,000
Seal Tape 3.000 bh 1,500
Kran Air 2.000 bh 8,000
Pompa Listrik 1.000 bh 155,000
2 Instalasi Air Kotor

Pipa O 3" D 3.000 btg 85,000
Pipa O 4" D 3.000 btg 100,000
Knee 3" 2.000 bh 7,000
Knee 4" 2.000 bh 10,000
Floor Drain 1.000 bh 16,000
Roof Drain 1.000 bh 16,000
Elbow 4 " 1.000 bh 7,500
Dop 4" 1.000 bh 7,000
Lem PVC 2.000 bh 6,000
Closed Jongkok 1.000 bh 75,000
3 Bak Kontrol
batako 5.000 bh 2,000
Semen 0.250 zak 47,000
Pasir 0.100 m3 175,000
4 Septic Tank
Buis Beton dia. 100 cm 1.000 bh 250,000
Pasangan Dinding Bata 2.000 m2

Bata Merah 130.000 bh 550
Semen 0.160 zak 47,000
Pasir 0.084 m3 175,000
Tutup Septic Tank 0.207 m3

Semen 50 kg 0.726 zak 47,000
Pasir 0.141 m3 175,000
Split 0.216 m3 245,000
Besi O 8 1.901 btg 58,000
Total IX
X Pek. Instalasi Listrik
Kabel 2 x 2.5 50.000 m1 12,500

Saklar Engkel 2.000 bh 10,500
Saklar Double 2.000 bh 12,500
Stop Kontak 4.000 bh 13,000
Box MCB 1.000 bh 17,500
MCB 1.000 bh 37,000
Kabel Toevoer 1.000 m1 23,500
Fitting Plafond 6.000 bh 9,500
Inbow Dos 8.000 bh 1,500
Pipa Listrik 13.000 btg 6,500
Isolasi 1.000 bh 7,000
Arde 1.000 ttk 75,000
Total X
XII Pek. Meja Dapur
1 Meja Beton 0.078 m3

Semen 50 kg 0.274 zak 47,000
Pasir 0.053 m3 175,000
Split 0.081 m3 245,000
Besi O 8 0.875 btg 58,000
Kaso 4/6 1.175 btg 17,500
Triplek 6 mm 0.157 lbr 85,000
2 Plesteran & Acian Dinding Dalam 0.783 m2

Semen 0.074 zak 47,000
Pasir 0.023 m3 175,000
3 Pasang Keramik 1.809 m2

Keramik 20 x 20 1.809 dus 50,000
Semen 0.326 zak 47,000
Pasir 0.054 m3 175,000
4 Kitchen sink dengan sayap 1.000 bh

Kran Angsa stainless steel 1.000 bh 75,000
Instalasi air Bersih dan Kotor 1.000 ls 100,000
Total X
XI Pek. Carport & Deuker
1 Carport 0.825 m3
Semen 2.888 zak 47,000
Pasir 0.561 m3 175,000
Split 0.858 m3 245,000
2 Deuker 0.300 m3
Besi O 10 3.300 btg 88,500
Semen 1.050 zak 47,000
Pasir 0.204 m3 175,000
Split 0.312 m3 245,000
Total XI
XII Pek. Pengecatan
1 Cat Dinding Dalam 99.185 m2

Cat Dinding Putih 24.796 kg 11,500
2 Cat Dinding Luar Depan 66.864 m2

Cat Dinding Warna 16.716 kg 65,000
4 Cat Plafond + Listplank 49.200 m2

Cat Putih 12.300 kg 11,500
Total XII
TOTAL
REKAPITULASI
Rencana Anggaran Biaya
Pembangunan Rusa Type 46/65
Perumahan Bukit Cilegon Asri
1 Material Rp.
2 Upah 46 m2 x Rp. 450.000,- Rp.
Subtotal Rp.
Wall Eging Rp.
Koliong kusen Rp.
Pemb Dueker Rp.
Pegeboran + Pompa Air Rp.
Total Rp.
Per m2 termasuk kusen + pompa air Rp.

Per m2 tidak termasuk kusen + pompa air Rp.
Total
(Rp.)
193,725
128,125
321,850
46,313
23,020
28,260
129,855
155,354
92,964
11,721
8,479
11,844
8,568
18,346
93,573
5,184
6,000
17,273
12,495
26,754
139,119
7,560
6,000
6,045
4,373
9,364
49,622
2,646
6,000
1,123,679
707,350
511,700
1,095,640
45,150
38,700
25,284
20,563
14,875
31,850
2,625
2,250
1,470
4,547,867
60,207
43,554
93,257
1,187,670
389,180
16,836
6,000
151,513
109,605
234,684
1,947,000
829,400
42,368
6,000
117,404
84,930
181,851
1,187,670
544,852
32,830
6,000
34,751
25,139
53,827
316,388
175,096
9,718
6,000
9,048
6,545
14,014
81,125
83,738
2,530
6,000
64,155
46,410
99,372
527,313
17,940
6,000
58,644
42,424
90,836
298,540
183,425
16,399
6,000
5,816
4,207
9,008
67,885
28,918
1,626
6,000
18,375
13,292
28,461
362,467
118,774
5,138
6,000
16,656
12,049
25,799
215,325
107,663
4,658
6,000
18,340
13,267
28,407
74,093
5,128
6,000
10,763,535
3,007,836
434,979
850,292
149,578
21,631
42,285
471,257
554,110
313,549
368,675
483,797
10,106
325,950
53,806
33,390
7,121,241
1,879,594
344,745
213,938
115,313
21,150
13,125
115,313
19,035
11,813
2,734,024
526,500
192,000
57,480
15,927
754,425
14,370
48,840
35,520
1,645,062
2,633,500
1,365,000
167,565
1,896,128
164,699
123,500
3,900
44,639
9,498
6,408,428
400,000
396,000
419,200
392,000
2,033,200
176,000
384,000
360,000
1,440,000
207,240
258,960
142,880
1,148,000
23,180
-
-
7,780,660
90,000
24,000
30,000
30,000
30,000
204,000
111,000
-
-
-
-
28,000
6,000
6,000
18,000
4,500
16,000
155,000
255,000
300,000
14,000
20,000
16,000
16,000
7,500
7,000
12,000
75,000
10,000
11,750
17,500
250,000
71,500
7,520
14,700
34,111
24,676
52,835
110,246
9,539
1,681,377
625,000
21,000
25,000
52,000
17,500
37,000
23,500
57,000
12,000
84,500
7,000
75,000
1,036,500
12,880
9,318
19,951
50,736
3,602
20,554
13,311
3,496
4,111
90,450
15,304
9,497
-
75,000
100,000
428,209
135,713
98,175
210,210
292,050
49,350
35,700
76,440
897,638
285,156
1,086,541
141,450
1,513,147
47,083,537
47,083,537
20,700,000
67,783,537
150,000
-
1,800,000
69,733,537
2,490,483
2,426,198

Rab Rusa 46-65 Bca (8 Feb 2023)

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Rab Rusa 46-65 Bca (8 Feb 2023)

Uploaded by

Copyright:

Available Formats

RENCANA ANGGARAN BIAYA

Pembangunan Rusa Type 46/65

1 Galian Footplat 0.926 m3 50,000

2 Galian Rolag Bata 0.460 m3 50,000

3 Tanah Urug Pondasi Footplat 0.565 m3 50,000

4 Rollag Bata Merah 11.805 m

5 Lantai Kerja Pondasi T = 5 cm 0.071 m3

6 Pondasi Footplat F1 3 bh 0.072 m3

7 Pondasi Footplat F2 5 bh 0.105 m3

8 Pondasi Footplat F3 2 bh 0.037 m3

9 Plat Lantai T = 10 cm 43.000 m2

10 Rabat Beton Teras T = 5 cm 2.500 m2

III Pek. Beton

1 Sloft 10/10 0.366 m3

2 Kolom K 13/13 0.921 m3

3 Ring Balk R 13/15 0.714 m3

4 Ring Balk R1 13/25 0.211 m3

5 Balok B1 13/20 elv +2.55 0.055 m3

6 Balok B2 elv +3.123 0.390 m3

7 Balok B3 13/20 elv +3.25 0.357 m3

8 Kolom Sopi-sopi 13/13 0.035 m3

9 Ring Balk Sopi-sopi Sp 10/10 0.112 m3

10 Balok Latiu 10/10 0.101 m3

10 Ban-banan Beton 0.111 m3

1 Pasang Dinding Batako 115.686 m2

2 Pasang Dinding Batako Sopi-sopi 5.753 m2

3 Plesteran & Acian Dinding Dalam 105.545 m2

4 Plesteran & Acian Dinding Luar 70.224 m2

5 Variasi Minimalis 3.360 m2

6 Pasang Dinding Keramik 6.360 m2

1 Lantai Utama 40.750 m2

2 Lantai Teras 2.500 m2

3 Lantai KM/WC 2.250 m2

1 Rangka Plafond 47.900 m2

2 Plafond GRC 4 mm 47.900 m2

3 List Plafond 59.200 m1

VII Pek. Atap Baja ringan

1 Rangka Atap 44.096 m2

3 Ban - banan Genteng 13.568 m1

2 Daun Pintu Aluminium

IX Pek. Penggantung & Kunci

IX Pek. Instalasi Air

1 Instalasi Air Bersih

2 Instalasi Air Kotor

Pasangan Dinding Bata 2.000 m2

Tutup Septic Tank 0.207 m3

X Pek. Instalasi Listrik

Kabel 2 x 2.5 50.000 m1 12,500

1 Meja Beton 0.078 m3

2 Plesteran & Acian Dinding Dalam 0.783 m2

3 Pasang Keramik 1.809 m2

4 Kitchen sink dengan sayap 1.000 bh

XI Pek. Carport & Deuker

XII Pek. Pengecatan

1 Cat Dinding Dalam 99.185 m2

2 Cat Dinding Luar Depan 66.864 m2

4 Cat Plafond + Listplank 49.200 m2

2 Upah 46 m2 x Rp. 450.000,- Rp.

Per m2 termasuk kusen + pompa air Rp.

You might also like