RENCANA ANGGARAN BIAYA

PEMBANGUNAN RUMAH TYPE STANDART 36/72

PERUMAHAN IPB MODERN CITY CIBUNGBULANG
DESA LEUWENG KOLOT KEC. CIBUNGBULANG
KABUPATEN BOGOR

NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH

A PEKERJAAN PERSIAPAN
1 Pengukuran dan Pasang Bouwplank 47.00 m2 32,000.00 1,504,000.00
2 Pengadaan Air dan Listrik Kerja 1.00 ls 750,000.00 750,000.00

B PEKERJAAN TANAH
1 Pek. Galian Tanah Pondasi 6.64 m3 43,500.00 288,840.00
2 Pek. Urugan Kembali bekas galian 2.20 m3 28,000.00 61,600.00
3 Pek. Urugan Peninggian Lantai 10.80 m3 85,000.00 918,000.00

C PEKERJAN STRUKTURE
1 Pek. Urugan Pasir Bawah Pondasi t5cm 0.55 m3 112,000.00 61,600.00
2 Pek. Pasang Batu Kosongan t 10cm 1.10 m3 175,000.00 192,500.00
3 Pek. Pas. Batu Kali 1 : 5 4.44 m3 385,000.00 1,709,400.00
4 Pek Pas Beton Sloof 15/20 cam 1 : 2 : 3 2.22 m3 3,755,000.00 8,336,100.00
5 Pek Pas Beton Kolom 10/15 cam 1 : 2 : 3 0.67 m3 3,750,000.00 2,520,000.00
6 Pek Pas Beton Ring Balk 10/15 cam 1 : 2 : 3 0.62 m3 3,925,000.00 2,413,875.00
7 Dak Depan beton 0.28 m3 1,950,000.00 538,200.00
8 Pek. Teras Depan dan Belakang 6.00 m2 168,000.00 1,008,000.00

D PEKERJAAN ARSITEKTURE
1 Pek Pas Bata Merah 137.30 m2 101,000.00 13,867,300.00
2 Pek Plesteran 1 : 5 184.01 m2 35,000.00 6,440,350.00
3 Pek Acian 184.01 m2 28,000.00 5,152,280.00
4 Pek Pas Batu Alam / Fasade 4.50 m2 185,000.00 832,500.00
5 Pek Pas Dinding keramik 20 x 25 t 1.8 9.18 m2 143,200.00 1,314,576.00
6 Pek Pas Kusen Pintu dan Daun Pintu P1 1.00 unit 2,500,000.00 2,500,000.00
7 Pek Pas Kusen Pintu dan Daun Pintu P2 3.00 unit 1,500,000.00 4,500,000.00
8 Pek Pas Kusen Pintu dan Daun Pintu P3 1.00 unit 980,000.00 980,000.00
9 Pek Pas Kusen Jendela dan Daun Jendela J1 2.00 unit 1,650,000.00 3,300,000.00
10 Pek Pas Kusen Jendela dan Daun Jendela J2 1.00 unit 1,350,000.00 1,350,000.00
11 Lantai Keramik 40 x40 41.75 m2 168,000.00 7,014,000.00
12 Lantai Keramik 20 x 20 2.25 m2 105,600.00 237,600.00
13 Pek Cat Dinding Eksterior 22.67 m2 25,000.00 566,750.00
14 Pek Cat Dinding Interior 192.84 m2 25,000.00 4,821,000.00
15 Pek Cat Plapond 45.80 m2 25,000.00 1,145,000.00
16 Pek Pengecatan Listplank 6.93 m2 25,000.00 173,125.00
17 Pek Pas Kuda Kuda Baja Ringan 55.46 m2 125,000.00 6,932,250.00
18 Pek Pas Penutup Atap 55.46 m2 95,000.00 5,268,510.00
19 Pek Pas Bubungan 6.70 m 65,000.00 435,500.00
20 Pek Pas Listplank 27.70 m 55,000.00 1,523,500.00
21 Pek Pas Rangka dan Plapond Gypsum 9mm 45.80 m2 95,000.00 4,351,000.00
E PEKERJAAN ELEKTRIKAL MEKANIKAL
1 Pek Pas Pipa Air Kotor Pipa 4" 10.00 m 90,000.00 900,000.00
2 Pek Pas Pipa Air Bekas Pipa 3" 9.30 m 35,000.00 325,500.00
3 Pek Pas Pipa Air Bersih Pipa 1/2" 19.00 m 122,000.00 2,318,000.00
4 Pek Pas Kran dinding 3.00 bh 50,000.00 150,000.00
5 Pek Pas Air Tanah dan Pompa 1.00 ls 7,890,000.00 7,890,000.00
6 Pek Pas Bak Mandi Pvc 1.00 bh 456,000.00 456,000.00
7 Pek Pas Tempat Sabun 1.00 bh 63,000.00 63,000.00
8 Pek Pas Closet Duduk ex. Toto CW421 1.00 set 2,900,000.00 2,900,000.00
9 Pek Pas Floordrain 1.00 bh 36,000.00 36,000.00
10 Pas Baru Meteran Listrik PLN 1300 watt 900.00 watt 1,100.00 990,000.00
11 Pek Pas Instalasi Daya 6.00 ttk 150,000.00 900,000.00
12 Pek Pas Instalasi Penerangan 7.00 ttk 140,000.00 980,000.00
13 Pek Pas Armatur Fitting Lampu 7.00 bh 75,000.00 525,000.00
14 Pek Pas Fitting RMI Stop Kontak 6.00 bh 45,000.00 270,000.00
15 Pek Pas Saklar Ganda 2.00 bh 50,000.00 100,000.00
16 Pek Pas Saklar Tunggal 3.00 bh 45,000.00 135,000.00

F PEKERJAAN LAIN LAIN

1 Pek Carport 15.00 m 300,000.00 4,500,000.00
2 Pek septiktank 1.00 ls 500,000.00 500,000.00
3 Pekerjaan Taman 4.00 m2 35,000.00 140,000.00

TOTAL = 117,085,856.00
DIBULATKAN = 117,085,000.00

Terbilang : Seratus Tujuh Belas Juta Delapan Puluh Lima Ribu Rupiah
3,252,361.11
 RENCANA ANGGARAN BIAYA
PEMBANGUNAN RUMAH TYPE STANDART 36/72
PERUMAHAN IPB MODERN CITY CIBUNGBULANG
DESA LEUWENG KOLOT KEC. CIBUNGBULANG
KABUPATEN BOGOR

NO URAIAN PEKERJAAN VOL SAT HARGA SAT JUMLAH

A PEKERJAAN PERSIAPAN
1 Pengukuran dan Pasang Bouwplank 47.00 m2 28,800.00 1,353,600.00
2 Pengadaan Air dan Listrik Kerja 1.00 ls 500,000.00 500,000.00

B PEKERJAAN TANAH
1 Pek. Galian Tanah Pondasi 6.64 m3 39,150.00 259,956.00
2 Pek. Urugan Kembali bekas galian 2.20 m3 25,200.00 55,440.00
3 Pek. Urugan Peninggian Lantai 10.80 m3 76,500.00 826,200.00

C PEKERJAN STRUKTURE
1 Pek. Urugan Pasir Bawah Pondasi t5cm 0.55 m3 100,800.00 55,440.00
2 Pek. Pasang Batu Kosongan t 10cm 1.10 m3 157,500.00 173,250.00
3 Pek. Pas. Batu Kali 1 : 5 4.44 m3 346,500.00 1,538,460.00
4 Pek Pas Beton Sloof 15/20 cam 1 : 2 : 3 2.22 m3 3,379,500.00 7,502,490.00
5 Pek Pas Beton Kolom 10/15 cam 1 : 2 : 3 0.67 m3 3,375,000.00 2,268,000.00
6 Pek Pas Beton Ring Balk 10/15 cam 1 : 2 : 3 0.62 m3 3,532,500.00 2,172,487.50
7 Dak Depan beton 0.28 m3 1,755,000.00 484,380.00
8 Pek. Teras Depan dan Belakang 6.00 m2 151,200.00 907,200.00

D PEKERJAAN ARSITEKTURE
1 Pek Pas Bata Merah 137.30 m2 90,900.00 12,480,570.00
2 Pek Plesteran 1 : 5 184.01 m2 31,500.00 5,796,315.00
3 Pek Acian 184.01 m2 25,200.00 4,637,052.00
4 Pek Pas Batu Alam / Fasade 4.50 m2 166,500.00 749,250.00
5 Pek Pas Dinding keramik 20 x 25 t 1.8 9.18 m2 128,880.00 1,183,118.40
6 Pek Pas Kusen Pintu dan Daun Pintu P1 1.00 unit 2,250,000.00 2,250,000.00
7 Pek Pas Kusen Pintu dan Daun Pintu P2 3.00 unit 1,350,000.00 4,050,000.00
8 Pek Pas Kusen Pintu dan Daun Pintu P3 1.00 unit 882,000.00 882,000.00
9 Pek Pas Kusen Jendela dan Daun Jendela J1 2.00 unit 1,485,000.00 2,970,000.00
10 Pek Pas Kusen Jendela dan Daun Jendela J2 1.00 unit 1,215,000.00 1,215,000.00
11 Lantai Keramik 40 x40 41.75 m2 151,200.00 6,312,600.00
12 Lantai Keramik 20 x 20 2.25 m2 95,040.00 213,840.00
13 Pek Cat Dinding Eksterior 22.67 m2 22,500.00 510,075.00
14 Pek Cat Dinding Interior 192.84 m2 22,500.00 4,338,900.00
15 Pek Cat Plapond 45.80 m2 22,500.00 1,030,500.00
 16 Pek Pengecatan Listplank 6.93 m2 22,500.00 155,812.50
17 Pek Pas Kuda Kuda Baja Ringan 55.46 m2 112,500.00 6,239,025.00
18 Pek Pas Penutup Atap 55.46 m2 85,500.00 4,741,659.00
19 Pek Pas Bubungan 6.70 m 58,500.00 391,950.00
20 Pek Pas Listplank 27.70 m 49,500.00 1,371,150.00
21 Pek Pas Rangka dan Plapond Gypsum 9mm 45.80 m2 85,500.00 3,915,900.00

E PEKERJAAN ELEKTRIKAL MEKANIKAL

1 Pek Pas Pipa Air Kotor Pipa 4" 10.00 m 81,000.00 810,000.00
2 Pek Pas Pipa Air Bekas Pipa 3" 9.30 m 31,500.00 292,950.00
3 Pek Pas Pipa Air Bersih Pipa 1/2" 19.00 m 109,800.00 2,086,200.00
4 Pek Pas Kran dinding 3.00 bh 45,000.00 135,000.00
5 Pek Pas Air Tanah dan Pompa 1.00 ls 7,101,000.00 7,101,000.00
6 Pek Pas Bak Mandi Pvc 1.00 bh 410,400.00 410,400.00
7 Pek Pas Tempat Sabun 1.00 bh 56,700.00 56,700.00
8 Pek Pas Closet Duduk ex. Toto CW421 1.00 set 2,610,000.00 2,610,000.00
9 Pek Pas Floordrain 1.00 bh 32,400.00 32,400.00
10 Pas Baru Meteran Listrik PLN 1300 watt 900.00 watt 990.00 891,000.00
11 Pek Pas Instalasi Daya 6.00 ttk 135,000.00 810,000.00
12 Pek Pas Instalasi Penerangan 7.00 ttk 126,000.00 882,000.00
13 Pek Pas Armatur Fitting Lampu 7.00 bh 67,500.00 472,500.00
14 Pek Pas Fitting RMI Stop Kontak 6.00 bh 40,500.00 243,000.00
15 Pek Pas Saklar Ganda 2.00 bh 45,000.00 90,000.00
16 Pek Pas Saklar Tunggal 3.00 bh 40,500.00 121,500.00

F PEKERJAAN LAIN LAIN

1 Pek Carport - m 270,000.00 -
2 Pek septiktank 1.00 ls 450,000.00 450,000.00
3 Pekerjaan Taman - m2 31,500.00 -

TOTAL = 101,026,270.40
DIBULATKAN = 101,026,000.00
2,806,277.78
Terbilang : Seratus Tujuh Belas Juta Delapan Puluh Lima Ribu Rupiah
HARGA SAT JUMLAH
1500 unit 62 93000

32,000.00 1,504,000.00
750,000.00 750,000.00

43,500.00 288,840.00
28,000.00 61,600.00
85,000.00 918,000.00

112,000.00 61,600.00
175,000.00 192,500.00
385,000.00 1,709,400.00
3,755,000.00 8,336,100.00
3,750,000.00 2,520,000.00
3,925,000.00 2,413,875.00
1,950,000.00 538,200.00
168,000.00 1,008,000.00

101,000.00 13,867,300.00
35,000.00 6,440,350.00
28,000.00 5,152,280.00
185,000.00 832,500.00
143,200.00 1,314,576.00
2,500,000.00 2,500,000.00
1,500,000.00 4,500,000.00
980,000.00 980,000.00
1,650,000.00 3,300,000.00
1,350,000.00 1,350,000.00
168,000.00 7,014,000.00
105,600.00 237,600.00
25,000.00 566,750.00
25,000.00 4,821,000.00
25,000.00 1,145,000.00
 25,000.00 173,125.00
125,000.00 6,932,250.00
95,000.00 5,268,510.00
65,000.00 435,500.00
55,000.00 1,523,500.00
95,000.00 4,351,000.00

90,000.00 900,000.00
35,000.00 325,500.00
122,000.00 2,318,000.00
50,000.00 150,000.00
7,890,000.00 7,890,000.00
456,000.00 456,000.00
63,000.00 63,000.00
2,900,000.00 2,900,000.00
36,000.00 36,000.00
1,100.00 990,000.00
150,000.00 900,000.00
140,000.00 980,000.00
75,000.00 525,000.00
45,000.00 270,000.00
50,000.00 100,000.00
45,000.00 135,000.00

300,000.00 -
500,000.00 500,000.00
35,000.00 -

TOTAL = 112,445,856.00
DIBULATKAN = 112,445,000.00 3,123,472.22
fasum fasos hrg tanah
20% 180rb
116250 20,925,000,000
270,000,000,000
200,925,000,000
69,075,000,000 46,050,000