RENCANA ANGGARAN BIAYA

PEMBANGUNAN RUMAH TRADISIONAL BETAWI

KALI MULYA, DEPOK - JAWA BARAT
1
No
1

A
I

II

III

IV

URAIAN PEKERJAAN

VOL

SAT

HARGA
SATUAN

PEKERJAAN BANGUNAN
PEKERJAAN PERSIAPAN
1 Mob-Demobilisasi
2 Setting out dan bouwplank
3 Listrik dan air kerja
4 Katrol, protector dan tools pendukung
5 Bedeng, los kerja dan gudang
6 Keamanan proyek

1.00
50.00
3.00
1.00
18.00
3.00

ls
m'
bln
ls
m2
bln

1,000,000
15,000
500,000
1,500,000
250,000
300,000

3.23
2.36
3.23
0.30
1.02
0.45

m3
m3
m3
m3
m3
m3

2,575,000
2,575,000
2,575,000
2,575,000
2,575,000
2,575,000

200.00
76.63
45.50
363.25
363.25

m2
m2
m2
m2
m2

90,000
75,000
94,500
25,000
15,000

KUSEN, PINTU DAN JENDELA

1 Pintu double
- Kusen
- Daun pintu panel
- Engsel
- Handle
- Grendel

1.00
2.00
3.00
2.00
1.00

bh
bh
set
set
bh

400,000
500,000
50,000
175,000
35,000

2 Pintu Kamar :
- Kusen
- Daun pintu double tripleks
- Engsel
- Handle

6.00
6.00
6.00
6.00

bh
bh
set
set

300,000
350,000
50,000
175,000

PEKERJAAN STRUKTUR BETON

1 Sloof Beton, 15x20
2 Kolom praktis 15/15
3 Ring balk, 15x20
4 Kolom sopi-sopi, 13x13
5 Balok sopi-sopi 13/15
6 Dak beton, t=10cm

PEKERJAAN DINDING, PARTISI DAN SOPI-SOPI

1 Pasangan dinding bata merah exposed
2 Pasangan dinding batako (partisi)
3 Sopi2 bata merah exposed
4 Plesteran 1:4
5 Acian

3 Jendela (J1) :

- Kusen
- Daun jendela
- Engsel
- Hak angin
- Grendel

6.00
12.00
12.00
12.00
12.00

bh
bh
set
set
bh

350,000
400,000
50,000
15,000
35,000

3 Jendela (J2) :
- Kusen
- Daun jendela
- Engsel
- Hak angin
- Grendel

1.00
2.00
2.00
2.00
2.00

bh
bh
set
set
bh

650,000
400,000
50,000
15,000
35,000

6 Bouven light :
- Kusen bouven light
- Daun bouven light kaca
- Engsel

3.00
3.00
3.00

bh
bh
set

200,000
100,000
50,000

6 Pintu PVC KM/WC

- Kusen dan daun pintu PVC

2.00

unit

250,000

PEKERJAAN ATAP
1 Rangka Atap Baja Ringan
2 Genteng Beton Metal
3 Nok genteng
4 Listplank kayu ornamen

167.04
167.04
12.00
57.40

m2
m2
m'
m'

110,000
65,000
55,000
25,000

PEKERJAAN PLAFOND
1 Rangka Plafon Kayu
1 Plafond bilik
2 Man Hole

119.65
119.65
2.00

m2
m2
bh

35,000
35,000
35,000

VII PEKERJAAN KERAMIK LANTAI & DINDING

1 Keramik Lantai Ruangan
2 Keramik Lantai Teras
3 Keramik Lantai KM/WC
4 Keramik dinding KM
5 Keramik dinding dapur + kitchen set

88.50
25.00
4.50
15.90
4.50

m2
m2
m2
m2
m2

105,000
105,000
105,000
110,000
110,000

VIII PEKERJAAN SANITAIR

1 Pantek sumur dan instalasi pipa
2 Pompa air
3 Instalasi Air Bersih (pipa 1/2")
4 Instalasi Air Kotor (pipa 3")

1.00
1.00
40.00
30.00

ls
unit
m'
m'

2,000,000
750,000
12,500
22,500

VI

4 Instalasi Air Tinja (pipa 4")

5 Klosed jongkok
6 Bak mandi fiber glass
7 Kran air
8 Floor drain
9 Torn air 500 lt + radar + instalasi

PEKERJAAN INSTALASI LISTRIK

1 Pemasangan instalasi listrik baru 2200 W
2 MCB box
3 Pemasangan MCB 10A
4 Instalasi Penerangan
5 Fitting Lampu
6 Armatur Lampu
7 Pasangan saklar single
8 Pasangan saklar double
9 Instalasi Stop Kontak
10 Pasangan Stop Kontak

25.00
2.00
2.00
6.00
2.00
1.00

m'
bh
bh
bh
bh
set

105,000
105,000
105,000
105,000
105,000
1,200,000

1.00
1.00
2.00
20.00
20.00
20.00
10.00
10.00
10.00
10.00

ls
unit
bh
ttk
bh
bh
bh
bh
ttk
bh

2,000,000
75,000
55,000
75,000
25,000
50,000
35,000
45,000
75,000
35,000

363.25
1.00
119.65
1.00

m2
ls
m2
ls

18,000
2,000,000
20,000
750,000

0.83
0.51
13.75
27.50
2.00
1.00
33.25
31.50

m3
m3
m2
m'
set
unit
m2
m2

2,575,000
2,575,000
90,000
115,000
3,750,000
1,500,000
75,000
85,000

IX

PEKERJAAN FINISHING
1 Cat Dinding Dalam dan partisi
2 Cat Kayu semi duco (kusen+daun+listplank+pilar)
3 Cat Plafond
4 Pembersihan kembali

PEKERJAAN LUAR BANGUNAN

1 Pagar keliling :
a. sloof 15/20
b. kolom praktis 15/15, t=150cm
c. pas. Bata merah
d. pagar BRC m-7 t=90cm
2 Pintu geser lebar 3.5m
3 Septic tank uk. 1.5x2x1.5m
4 Rabat beton Car port
5 Pasangan grass block

TOTAL HARGA
LUAS BANGUNAN
HARGA PER M2 BANGUNAN

202,632,838

JUMLAH
HARGA

BOBOT

1,000,000
750,000
1,500,000
1,500,000
4,500,000
900,000

0.49%
0.37%
0.74%
0.74%
2.22%
0.44%

10,150,000

5.01%

8,304,375
6,083,438
8,304,375
761,556
2,626,500
1,158,750

4.10%
3.00%
4.10%
0.38%
1.30%
0.57%

27,238,994

13.44%

18,000,000
5,746,875
4,299,750
9,081,250
5,448,750

8.88%
2.84%
2.12%
4.48%
2.69%

42,576,625

21.01%

400,000
1,000,000
150,000
350,000
35,000

0.20%
0.49%
0.07%
0.17%
0.02%

1,800,000
2,100,000
300,000
1,050,000

0.89%
1.04%
0.15%
0.52%

KETERANGAN

2,100,000
4,800,000
600,000
180,000
420,000

1.04%
2.37%
0.30%
0.09%
0.21%

650,000
800,000
100,000
30,000
70,000

0.32%
0.39%
0.05%
0.01%
0.03%

600,000
300,000
150,000

0.30%
0.15%
0.07%

500,000

0.25%

18,485,000

9.12%

18,374,400
10,857,600
660,000
1,435,000

9.07%
5.36%
0.33%
0.71%

31,327,000

15.46%

4,187,750
4,187,750
70,000
8,445,500

2.07%
2.07%
0.03%
4.17%

9,292,500
2,625,000
472,500
1,749,000
495,000

4.59%
1.30%
0.23%
0.86%
0.24%

14,634,000

7.22%

2,000,000
750,000
500,000
675,000

0.99%
0.37%
0.25%
0.33%

2,625,000
210,000
210,000
630,000
210,000
1,200,000

1.30%
0.10%
0.10%
0.31%
0.10%
0.59%

9,010,000

4.45%

2,000,000
75,000
110,000
1,500,000
500,000
1,000,000
350,000
450,000
750,000
350,000

0.99%
0.04%
0.05%
0.74%
0.25%
0.49%
0.17%
0.22%
0.37%
0.17%

7,085,000

3.50%

6,538,500
2,000,000
2,393,000
750,000

3.23%
0.99%
1.18%
0.37%

11,681,500

5.76%

2,124,375
1,303,594
1,237,500
3,162,500
7,500,000
1,500,000
2,493,750
2,677,500

1.05%
0.64%
0.61%
1.56%
3.70%
0.74%
1.23%
1.32%

21,999,219

10.86%

202,632,838
118
1,530,793

100.00%
M2

RAB TAHAP-1
PEMBANGUNAN RUMAH TRADISIONAL BETAWI
KALI MULYA, DEPOK - JAWA BARAT
1
No
1

A
I

II

III

IV

URAIAN PEKERJAAN

VOL

SAT

HARGA
SATUAN

PEKERJAAN BANGUNAN
PEKERJAAN PERSIAPAN
1 Mob-Demobilisasi
2 Setting out dan bouwplank
3 Listrik dan air kerja
4 Katrol, protector dan tools pendukung
5 Bedeng, los kerja dan gudang
6 Keamanan proyek

1.00
50.00
3.00
1.00
18.00
3.00

ls
m'
bln
ls
m2
bln

1,000,000
15,000
500,000
1,500,000
250,000
300,000

3.23
2.36
3.23
0.30
1.02
0.45

m3
m3
m3
m3
m3
m3

2,575,000
2,575,000
2,575,000
2,575,000
2,575,000
2,575,000

200.00
76.63
45.50

m2
m2
m2

90,000
75,000
94,500

1.00
2.00
3.00
2.00
1.00

bh
bh
set
set
bh

400,000
500,000
50,000
175,000
35,000

3 Jendela (J1) :
- Kusen
- Daun jendela
- Engsel
- Hak angin
- Grendel

6.00
12.00
12.00
12.00
12.00

bh
bh
set
set
bh

350,000
400,000
50,000
15,000
35,000

3 Jendela (J2) :
- Kusen

1.00

bh

650,000

PEKERJAAN STRUKTUR BETON

1 Sloof Beton, 15x20
2 Kolom praktis 15/15
3 Ring balk, 15x20
4 Kolom sopi-sopi, 13x13
5 Balok sopi-sopi 13/15
6 Dak beton, t=10cm

PEKERJAAN DINDING, PARTISI DAN SOPI-SOPI

1 Pasangan dinding bata merah exposed
2 Pasangan dinding batako (partisi)
3 Sopi2 bata merah exposed

KUSEN, PINTU DAN JENDELA

1 Pintu double
- Kusen
- Daun pintu panel
- Engsel
- Handle
- Grendel

- Daun jendela
- Engsel
- Hak angin
- Grendel

PEKERJAAN ATAP
1 Rangka Atap Baja Ringan
2 Genteng Beton Metal
3 Nok genteng
4 Listplank kayu ornamen

2.00
2.00
2.00
2.00

bh
set
set
bh

400,000
50,000
15,000
35,000

167.04
167.04
12.00
57.40

m2
m2
m'
m'

110,000
65,000
55,000
25,000

0.00
0.00
0.00
0.00

m3
m3
m2
m'

2,575,000
2,575,000
90,000
115,000

PEKERJAAN LUAR BANGUNAN

1 Pagar keliling :
a. sloof 15/20
b. kolom praktis 15/15, t=150cm
c. pas. Bata merah
d. pagar BRC m-7 t=90cm

TOTAL HARGA
LUAS BANGUNAN

108,447,619

tk

140,000

knk

110,000
250,000

JUMLAH
HARGA

BOBOT

1,000,000
750,000
1,500,000
1,500,000
4,500,000
900,000

0.92%
0.69%
1.38%
1.38%
4.15%
0.83%

10,150,000

9.36%

8,304,375
6,083,438
8,304,375
761,556
2,626,500
1,158,750

7.66%
5.61%
7.66%
0.70%
2.42%
1.07%

27,238,994

25.12%

18,000,000
5,746,875
4,299,750

16.60%
5.30%
3.96%

28,046,625

25.86%

400,000
1,000,000
150,000
350,000
35,000

0.37%
0.92%
0.14%
0.32%
0.03%

2,100,000
4,800,000
600,000
180,000
420,000

1.94%
4.43%
0.55%
0.17%
0.39%

650,000

0.60%

KETERANGAN

1,750,000.00

800,000
100,000
30,000
70,000

0.74%
0.09%
0.03%
0.06%

11,685,000

10.77%

18,374,400
10,857,600
660,000
1,435,000

16.94%
10.01%
0.61%
1.32%

31,327,000

28.89%

0.00%
0.00%
0.00%
0.00%

0.00%

108,447,619
118
77,120,619

100.00%
M2

Rp

61,000,000

Rp

14,000,000

RENCANA ANGGARAN BIAYA

PEMBANGUNAN RUMAH TRADISIONAL BETAWI
KALI MULYA, DEPOK - JAWA BARAT
1
No
1

A
I

II

III

IV

URAIAN PEKERJAAN

VOL

SAT

HARGA SATUAN
UPAH

PEKERJAAN BANGUNAN
PEKERJAAN PERSIAPAN
1 Mob-Demobilisasi
2 Setting out dan bouwplank
3 Listrik dan air kerja
4 Katrol, protector dan tools pendukung
5 Bedeng, los kerja dan gudang
6 Keamanan proyek

1.00
50.00
3.00
1.00
18.00
3.00

ls
m'
bln
ls
m2
bln

1,000,000
15,000
500,000
1,500,000
250,000
300,000

3.23
2.36
3.23
0.30
1.02
0.45

m3
m3
m3
m3
m3
m3

2,750,000
2,750,000
2,750,000
2,750,000
2,750,000
2,750,000

200.00
76.63
45.50
363.25
363.25

m2
m2
m2
m2
m2

100,000
75,000
105,000
25,000
15,000

KUSEN, PINTU DAN JENDELA

1 Pintu double
- Kusen
- Daun pintu panel
- Engsel
- Handle
- Grendel

1.00
2.00
3.00
2.00
1.00

bh
bh
set
set
bh

400,000
500,000
50,000
175,000
35,000

2 Pintu Kamar :
- Kusen
- Daun pintu double tripleks
- Engsel
- Handle

6.00
6.00
6.00
6.00

bh
bh
set
set

300,000
350,000
50,000
175,000

PEKERJAAN STRUKTUR BETON

1 Sloof Beton, 15x20
2 Kolom praktis 15/15
3 Ring balk, 15x20
4 Kolom sopi-sopi, 13x13
5 Balok sopi-sopi 13/15
6 Dak beton, t=10cm

PEKERJAAN DINDING, PARTISI DAN SOPI-SOPI

1 Pasangan dinding bata merah exposed
2 Pasangan dinding batako (partisi)
3 Sopi2 bata merah exposed
4 Plesteran 1:4
5 Acian

3 Jendela (J1) :

- Kusen
- Daun jendela
- Engsel
- Hak angin
- Grendel

6.00
12.00
12.00
12.00
12.00

bh
bh
set
set
bh

350,000
400,000
50,000
15,000
35,000

3 Jendela (J2) :
- Kusen
- Daun jendela
- Engsel
- Hak angin
- Grendel

1.00
2.00
2.00
2.00
2.00

bh
bh
set
set
bh

650,000
400,000
50,000
15,000
35,000

6 Bouven light :
- Kusen bouven light
- Daun bouven light kaca
- Engsel

3.00
3.00
3.00

bh
bh
set

200,000
100,000
50,000

6 Pintu PVC KM/WC

- Kusen dan daun pintu PVC

2.00

unit

250,000

PEKERJAAN ATAP
1 Rangka Atap Baja Ringan
2 Genteng Beton Metal
3 Nok genteng
4 Listplank kayu ornamen

167.04
167.04
12.00
57.40

m2
m2
m'
m'

110,000
65,000
55,000
25,000

PEKERJAAN PLAFOND
1 Rangka Plafon Kayu
1 Plafond bilik
2 Man Hole

0.00
0.00
0.00

m2
m2
bh

VII PEKERJAAN KERAMIK LANTAI & DINDING

1 Keramik Lantai Ruangan
2 Keramik Lantai Balkon
3 Keramik Lantai KM/WC
4 Penebalan lantai musholla
5 Tali air lantai

0.00
0.00
0.00
0.00
0.00

m2
m2
m2
m2
m'

VIII PEKERJAAN SANITAIR

1 Instalasi Air Bersih
4 Instalasi Air Kotor
5 Instalasi Air Hujan
6 Clossed jongkok

0.00
0.00
0.00
0.00

m'
m'
m'
bh

VI

IX

7 Bak mandi fiber glass

8 Kran air
9 Floor drain

0.00
0.00
0.00

bh
bh
bh

PEKERJAAN INSTALASI LISTRIK

1 Bongkar instalasi listrik existing
2 Instalasi Penerangan
3 Fitting Lampu
4 Armatur Lampu
5 Pasangan saklar single
6 Pasangan saklar double
7 Instalasi Stop Kontak
8 Pasangan Stop Kontak

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

bh
ttk
m'
bh
ttk
ttk
ttk
ttk

0.00
#REF!
0.00
0.00
#REF!
0.00
0.00

m2
m2
m2
m2
m2
ls
ls

0.00
12.00
23.00
0.00
1.00
8.00
3.00

m2
m2
m2
m'
ls
m'
m'

PEKERJAAN FINISHING
1 Cat Dinding Dalam dan partisi
2 Cat Dinding Luar
3 Cat Kusen & rooster Semi Duco
4 Cat Daun Pintu dan Jendela Semi Duco
5 Cat Plafond
6 Cat Besi Reilling
7 Pembersihan kembali

PEKERJAAN LUAR BANGUNAN

XI

PEKERJAAN CAR PORT, REILLING DAN PAGAR

1 Bongkar keramik car port existing
2 Kupasan tanah car port baru
3 Rabat beton halaman depan
4 Reilling balkon, hollo 2/4 dan 4/4
5 Bongkar gerbang dan pagar existing
6 Pek. Pagar dinding, t=1.5m
7 Pintu gerbang utama

TOTAL
DIBULATKAN

134,106,563
1,341,066

JUMLAH HARGA
UPAH

1,000,000
750,000
1,500,000
1,500,000
4,500,000
900,000
10,150,000

8,868,750
6,496,875
8,868,750
813,313
2,805,000
1,237,500
29,090,188

20,000,000
5,746,875
4,777,500
9,081,250
5,448,750
45,054,375

400,000
1,000,000
150,000
350,000
35,000

1,800,000
2,100,000
300,000
1,050,000

KETERANGAN

2,100,000
4,800,000
600,000
180,000
420,000

650,000
800,000
100,000
30,000
70,000

600,000
300,000
150,000

500,000
18,485,000

18,374,400
10,857,600
660,000
1,435,000
31,327,000

OTAL

Hanya upah kerja

Hanya upah kerja
Hanya upah kerja
Hanya upah kerja
Hanya upah kerja