RENCANA ANGGARAN BEAYA

Proyek : Rumah Tinggal Type 70 Lokasi : Sleman Yogyakarta

NO VOLUME SAT
URAIAN PEKERJAAN
A. BANGUNAN UTAMA
I Pekerjaan Persiapan
1 Pembersihan lo kasi 180.00 m2

2 Brak Ke rja 12.00 m2

3 Uitzet d an B auplank 58.00 m2

10,000.
00
300,000.
00
15,000.
4
Air Kerja 00
5
Keamanan Proyek 1.00 ls 450,000.
00
1.00 ls 1,200,000.
00

Sub.Jumlah 7,920,0

II Pekerjaan Tanah 42.21 m3 12,500.

1 Galian tanah 00
2 Urugan tanah kembali 10.55 m3 3,125.

00

6.03 m3
3 Urugan pasir bawah pondasi 00
Sub.Jumlah
III Pekerjaan Beton Bertulang 2.01 m3 2,25
1 Slof 15/20
2 Kolom praktis 15/15 1.61 m3 2,50
3 Ring Balk 15/15

1.50 m3 2,50

Sub Jumlah 12,297,5

IV. Pekerjaan Pasangan +Plesteran 18.09 m3 27

1 Pas. Batu belah 1Pc : 3Kp : 10Ps
2 Pas. Bata trasram 1:2 37.30 m2 4
3 Pasangan Bata 1Pc :3 Kp:10 Ps
4 Plesteran dinding 1:3 107.30 m2
5 Plesteran 1: 3 :10

74.60 m2 2

214.60 m2

114.50 m1
6 Sponengan sudut dan ban-banan
7 Sub.Jumlah
 HARGA SAT JUMLAH HARGA
(Rp) (Rp)

m2

m2

m2
1,800,000.00
3,600,000.00
870,000.00
450,000.00
1,200,000.00

7,920,000.00

12,500. 527,625.00
32,968.75
m3 3,125.

60,000 361,800.00
00
922,393.75
 2.01 m3 2,250,000. 4,522,500.00
00 4,025,000.00
1.61 m3 2,500,000. 3,750,000.00
00
1.50 m3 2,500,000.
00

12,297,500.00

18.09 m3 275,000. 4,974,750.00

00 1,639,073.90
37.30 m2 43,943. 4,392,862.00
00 1,529,300.00
107.30 m2 40,940.
3,133,160.00
00
74.60 m2 20,500.
00
214.60 m2 14,600.

00

2,450 280,525.00
00
15,949,670.90
Pekerjaan Keramik dan pelapis
V. dinding
VI.

56.50 m2
1 Keramik lantai ruang

10.50 m2
2 Keramik lantai teras+selasar Belakang

3.00 m2
3 Keramik lantai kamar mandi Utama

11.00 m2
4 Keramik dinding

13.00 bh
5 Lstello

1.00 m2
6 Keramik meja dapur 

18.50 m2
7 Pasangan batu alam

Sub.Jumlah
Pekerjaan Pintu dan Jendela
Kusen pintu jendela 6/12 kayu jati
1

70.00 m1
 6.00 bh
2 Pintu double teakwood

11.00 bh
3 Daun jendela kaca

12.00 bh
4 Engsel pintu 4"

6.00 bh
5 Engsel jendela 3"

7.00 ps
6 Handel pintu

12.00 bh
7 Slot pintu kamar dll

42.00 bh
8 Hak angin jendela

3.00 bh
9 Grendel jendela

Sub.Jumlah
VII. Pekerjaan Plafon dan atap 70.00 m2 70,00
1 Plafon 00
2 Gunung-gunung 33.25 m2 46,00
3 Nok, murplat, gording, jurai 00
4 Papan talang dan seng 6.48 m3 325,00
5 Lisplank 00
6 Genteng kodok Godean 15.00 m1 32,00
00
43.00 m1 45,00
00
125.75 m2
00
7 Kerpus /b ubungan 35.00 m1 47,200.
00
Sub.Jumlah 15,809,125.00
105,000. 5,932,500.00
00
105,000. 1,102,500.00
00
120,000. 360,000.00
00
115,000. 1,265,000.00
00
17,500. 227,500.00
00
92,000. 92,000.00
00
185,000. 3,422,500.00
00
12,402,000.00

60,000.
00
4,200,000.00
 600,000. 3,600,000.00
00
650,000. 7,150,000.00
00
15,000. 180,000.00
00
12,000. 72,000.00
00
200,000. 1,400,000.00
00
220,000. 2,640,000.00
00
25,000. 1,050,000.00
00
12,500. 37,500.00
00
20,329,500.00
70.00 m2 70,000.
00
33.25 m2 46,000.
00
6.48 m3 325,000.
00
15.00 m1 32,000.
00
43.00 m1 45,000.
00
125.75 m2 25,500.

00

4,900,000.00
1,529,500.00

2,106,000.00

480,000.00

1,935,000.00

3,206,625.00
 1,652,000.00
47,200.
15,809,125.00
 VIII. Pekerjaan pipa dan Sanitair 
6.00 m1
1 Pipa tinja PVC 4" Wavin D

34.00 m1
2 Pipa air kotor PVC 3" Wafin D

3.15 m1
3 Pipa air bersih PVC 3/4 Wafin AW

21.00 m1
4 Pipa air bersih PVC 1/2 " Wafin AW

1.00 bh
5 Bak kontrol

1.00 unit
6 Sumur dan air bersih

1.00 unit
7 Water torn Penguin 500 l+ Radar 

1.00 unit
8 Pompa air Jet Pump

1.00 unit
9 Septitank

1.00 unit
10 Peresapan

1.00 unit
11 Monoblok INA

1.00 unit
12 Bak Mandi

1.00 bh
13 Hand Sower 

1.00 bh
14 Kran Cabang

3.00 bh
15 Kran tembok

1.00 bh
16 Floor drain

Sub.Jumlah
. Pekerjaan Instalasi Listrik
1 Instalasi titik lampu
10.00 ttk
 1.00 ttk
2 Instalasi titik lampu TL

1.00 ls
3 Sambung Daya 2200 wat

1.00 unit
4 MCB + box

6.00 bh
5 Stop kontak Broco

5.00 bh
6 Saklar tunggal Broco

3.00 bh
7 Saklar Doble Broco

Sub.Jumlah
IX
 28,500. 171,000.00
00
20,500. 697,000.00
00
11,000. 34,650.00
00
10,000. 210,000.00
00
150,000. 150,000.00
00
3,000,000. 3,000,000.00
00
1,100,000. 1,100,000.00
00
1,200,000. 1,200,000.00
00
1,300,000. 1,300,000.00
00
600,000. 600,000.00
00
1,500,000. 1,500,000.00
00
700,000. 700,000.00
00
340,000. 340,000.00
00
425,000. 425,000.00
00
130,000. 390,000.00
00
160,000. 160,000.00
00
11,977,650.00

110,000.
1,100,000.00
00
 165,000. 165,000.00
00
4,000,000. 4,000,000.00
00
275,000. 275,000.00
00
182,500. 1,095,000.00
00
50,000. 250,000.00
00
55,000. 165,000.00
00
7,050,000.00
1 Cat dinding 214.60 m2

2 Cat Plafon 70.00 m2

3 Melamin Kusen 70.00 m1

19.20 m2
4 Melamin daun pintu

5 Melamin daun jendela 9.90 m1

Sub. Jumlah

X. Pekerjaan Cat
/finising

XI. Pekerjaan Lain-lain

1.0 ls
1 Pembersihan akir 
0
Sub.Jumlah

XII. Pekerjaan Tambahan

1.0 uni
1 Pompa pedorong
0 t
16.5 m2
2 Carport
0
Sub.Jumlah
REKAPITULASI RENCANA ANGGARAN BEAYA
 20,500. 4,399,300.00
00

20,500. 1,435,000.00
00

35,000. 2,450,000.00
00

65,000. 1,248,000.00
00

35,000. 346,500.00
00

9,878,800.00
Jauhari Arif Pratama
3TGB2/20

500,000
ls 500,000.0
.
0
00
500,000.0
0
850,000
uni 850,000.0
.
t 0
m2 00 701,250.00
42,500. 1,551,250.0
00 0
BEAYA
 2 Pekerjaan Ta nah 922.3
3 Pekerjaan B eton B ertulang 12.297.5

4 Pekerjaan P asangan + Plesteran 15.949.6

.

5 Pekerjaan K eramik d an p elapis d inding 12.402.0

6 Pekerjaan P intu d an J endela 20.329.5

7 Pekerjaan P lafon d an a tap 15.809.1

8 Pekerjaan p ipa d an S anitair 11.977.6

9 Pekerjaan I nstalasi L istrik 7.050.0

10 Pekerjaan C at/Finishing

11 Pekerjaan La in-lain

11 Pekerjaan T ambahan

Jumlah

Dibulatkan
Rp
 Proyek : Rumah Tinggal Type 70
Lokasi : Sleman Yogyakarta

NO URAIAN PEKERJAAN

A. BANGUNAN UTAMA

1 Pekerjaan P ersiapan 7.
 922.394,00
12.297.500,00

15.949.671,00

12.402.000,00
20.329.500,00

15.809.125,00

11.977.650,00

7.050.000,00

9.878.800,00

500.000,00

1.551.250,00

116.587,890,00

116.587.000,00
JUMLAH HARGA
(RP)

7.920.000.00