REKAPITULASI BIAYA

Kegiatan : : Rumah tipe 46

Lokasi :
Tahun :
JUMLAH
NO. HARGA
URAIAN PEKERJAAN
UPAH & BAHAN
a c

PEKERJAAN PEMBANGUNAN RUMAH

i PRELIM/PERSIAPAN 6,900,000.00
ii STRUKTUR 93,255,273.82
iii ARSITEKTUR 146,530,080.00
IV MEKANIKAL ELEKTRIKAL 20,556,500.00

JUMLAH 267,241,853.82
OVERHEAD 10 % 26,724,185.38
PPN 11 % 29,396,603.92
PPH 3% 8,017,255.61
TOTAL 331,379,898.73
PEMBULATAN 331,379,000.00

Terbilang :

Jakarta 2 MEI 2023

Dibuat Oleh
Kontraktor pelaksana

_________________
Note:
* Pekerjaan yang tidak ada dalam BoQ akan menjadi pekerjaan tambah
 RENCANA ANGGARAN BIAYA
Kegiatan : Rumah tipe 46
Lokasi :-
Tahun :-
HARGA HARGA JUMLAH JUMLAH
NO. URAIAN PEKERJAAN STN VOL SATUAN SATUAN HARGA HARGA Ket.
BAHAN UPAH UPAH
a b c d e f g=e+f h=dxg o

i PRELIM/PERSIAPAN
1 Mobilisasi & Demobilisasi pekerja ls 1.00 1,500,000 1,500,000 1,500,000
2 Mobilisasi Material ls 1.00 2,500,000 2,500,000 2,500,000
3 Mobilisasi Puing & sampah pekerjaan ls 1.00 1,500,000 1,500,000 1,500,000
4 Survey & pengukuran kembali ls 1.00 750,000 750,000 750,000
5 Proteksi pekerjaan ls 1.00 500,000 150,000 650,000 650,000

Jumlah 6,900,000.00
ii STRUKTUR
A Pondasi talut/batu kali P1
1 Galian tanah m3 41.10 - 125,000 125,000 5,137,500
2 urungan pasir 10cm m3 1.00 115,000 15,000 130,000 130,000
4 Pondasi m3 15.76 320,000 120,000 440,000 6,932,200
5 Urugan tanah kembali m3 25.35 - 125,000 125,000 3,168,125

B Pondasi talut/batu kali P2

1 Galian tanah m3 30.12 - 125,000 125,000 3,765,000
2 urungan pasir 10cm m3 0.25 135,000 15,000 150,000 37,650
4 Pondasi m3 6.78 380,000 120,000 500,000 3,388,500
5 Urugan tanah kembali m3 25.35 - 125,000 125,000 3,168,125

C Pondasi PS1a
Galian tanah m3 1.88 125,000 125,000 234,813
urungan pasir 10cm m3 0.14 115,000 15,000 130,000 18,785
bekisting m2 2.40 250,000 70,000 320,000 768,000
Re-bar Kg 51.06 14,500 3,500 18,000 919,080
Beton m,3 0.43 775,000 65,000 840,000 364,140

D Pondasi PS1b
Galian tanah m3 1.88 125,000 125,000 234,813
urungan pasir 10cm m3 1.88 135,000 15,000 150,000 281,775
bekisting m2 2.40 250,000 85,000 335,000 804,000
Re-bar Kg 25.53 14,500 3,500 18,000 459,540
Beton m3 0.43 775,000 65,000 840,000 364,140

B Balok /sloof
1 Bekisting M2 43.05 250,000 125,000 375,000 16,143,750
2 Pembesian
-besi utama 13 kg 389.69 14,500 3,500 18,000 7,014,365
-sengakang kg 201.14 14,500 3,500 18,000 3,620,483
3 Beton M3 3.69 775,000 65,000 840,000 3,099,600

C Kolom Utama
1 Bekisting M2 10.08 250,000 70,000 320,000 3,225,600
2 Pembesian
-besi utama 13 kg 78.04 14,500 3,500 18,000 1,404,674
-besi support kg 15.39 14,500 3,500 18,000 277,056
-sengakang kg 52.85 14,500 3,500 18,000 951,368
3 Beton M3 0.43 775,000 65,000 840,000 362,880

D Kolom praktis
1 Bekisting M2 12.00 250,000 70,000 320,000 3,840,000
2 Pembesian
-besi utama 13 kg 76.96 14,500 3,500 18,000 1,385,280
-sengakang kg 2.53 14,500 3,500 18,000 45,466
3 Beton M3 1.20 775,000 65,000 840,000 1,008,000

E Balok anak /ring balok RB

1 Bekisting M2 6.80 250,000 70,000 320,000 2,176,000
2 Pembesian
-besi utama 13 kg 107.72 14,500 3,500 18,000 1,938,930
-sengakang kg 55.95 14,500 3,500 18,000 1,007,158
3 Beton M3 0.41 775,000 65,000 840,000 342,720

E Balok anak /ring balok b3

1 Bekisting M2 20.90 250,000 70,000 320,000 6,688,000
2 Pembesian
-besi utama 13 kg 264.86 14,500 3,500 18,000 4,767,487
-sengakang kg 136.87 14,500 3,500 18,000 2,463,572
3 Beton M3 1.57 775,000 65,000 840,000 1,316,700

Jumlah 93,255,274

Page 2
iii ARSITEKTUR
A Pasangan dinding
1 Pasang hebel M2 174.84 87,000 40,000 127,000 22,204,680
2 Plasteran M2 333.48 18,500 45,000 63,500 21,175,980
3 Acian M2 333.48 21,500 40,000 61,500 20,509,020
4 cat interior M2 125.40 23,500 12,000 35,500 4,451,700
5 cat outdor M2 227.40 25,000 18,000 43,000 9,778,200
6 cat kamprot outdor M2 14.00 - -
7 Waterprofing coating M2 66.00 75,000 18,500 93,500 6,171,000
8 Dinding keramik kamar mandi M2 8.10 175,000 55,000 230,000 1,863,000
9 dinding keramik pentry M2 4.00 165,000 55,000 220,000 880,000

B Pasangan lantai
1 Pasir urug M2 2.00 115,000 15,000 130,000 260,000
2 Timbunan tanah di padatkan M2 2.00 210,000 125,000 335,000 670,000
3 Beton rabat M3 1.50 550,000 60,000 610,000 915,000
4 Pasang keramik 60X60 Roman setara M2 45.00 278,000 55,000 333,000 14,985,000
5 Pasang keramik 15X30 M2 3.75 278,000 55,000 333,000 1,248,750

C Pasangan Plafon
1 Palfon gysum + rangka +list M2 45.50 145,000 60,000 205,000 9,327,500
2 Plafon grc kamar mandi M2 2.25 165,000 60,000 225,000 506,250
3 Pengecatan Plafond M2 47.75 25,000 35,000 60,000 2,865,000
4 Cart port atap Spandek M2 31.20 185,000 35,000 220,000 6,864,000

D ATAP
1 Rangka atap M2 25.00 98,000 40,000 138,000 3,450,000
2 penutup atap genteng (almunium foil) M2 21.60 35,000 15,000 50,000 1,080,000
3 listplank M 20.00 215,000 25,000 240,000 4,800,000
4 Atap Spandek clear flat M2 22.50 235,000 35,000 270,000 6,075,000

F Kuzen Pintu dan jendela

3 P1 LS 2.00 650,000 150,000 800,000 1,600,000
4 P2 LS 1.00 650,000 150,000 800,000 800,000
5 PKM LS 1.00 500,000 150,000 650,000 650,000
6 J1 LS 1.00 450,000 150,000 600,000 600,000
7 J2 LS 1.00 350,000 150,000 500,000 500,000
8 J3 LS 1.00 550,000 150,000 700,000 700,000
9 J4 LS 1.00 650,000 150,000 800,000 800,000
10 J5 LS 1.00 650,000 150,000 800,000 800,000

Jumlah 146,530,080
iV MEKANIKAL ELEKTRIKAL
INSTALASI AIR BERSIH
1 Pipa pvc rucika D 1/2 M 15.00 21,000 12,000 33,000 495,000
2 Pipa AW 1" Rucika M 15.00 25,000 25,000 50,000 750,000
3 ACC + TOOLS PCS 15.00 12,500 5,000 17,500 262,500
4 Water toren PCS 1.00 1,950,000 150,000 2,100,000 2,100,000

INSTALASI AIR KOTOR + acc

1 PVC 4 AW M 10.00 92,000 12,000 104,000 1,040,000
2 PVC 3 AW M 15.00 87,000 12,000 99,000 1,485,000
3 ACC + tools PCS 15.00 17,000 5,000 22,000 330,000
4 SEPTICTANK LS 1.00 750,000 750,000 750,000
5 BAK CONTROL LS 2.00 200,000 200,000 400,000
6 SUMUR RESAPAN LS 1.00 250,000 250,000 250,000
7 JET PUMP PCS 1.00 1,875,000 1,875,000 1,875,000
8 FLOOR DRAIN PCS 6.00 52,000 12,000 64,000 384,000
9 CLOSED DUDUK + ACC EX TOTO LS 1.00 1,500,000 500,000 2,000,000 2,000,000
10 KERAN AIR SHOWER PCS 4.00 250,000 100,000 350,000 1,400,000
11 KITCHEN SET WASH LS 1.00 500,000 250,000 750,000 750,000

ELECTRICAL
KABEL NYAM 3.X2.5 M 15.00 22,000 11,000 33,000 495,000
KABEL NYM 3 x 1,5 M 15.00 17,000 11,000 28,000 420,000
KABEL NYA 1,5 M 10.00 18,000 11,000 29,000 290,000
Lampu down ligh PCS 5.00 150,000 11,000 161,000 805,000
Saklar tunggal panasonic PCS 4.00 95,000 11,000 106,000 424,000
Saklar ganda Panasonic PCS 2.00 98,000 11,000 109,000 218,000
Stop kontak bawah panasonic PCS 8.00 98,000 11,000 109,000 872,000
Stop kontak atas panasonic PCS 1.00 175,000 11,000 186,000 186,000
Stop kontak ac panasonic PCS 2.00 158,000 11,000 169,000 338,000
MCB BOX PCS 1.00 387,000 50,000 437,000 437,000
KWH meteran LS 1.00 1,800,000 1,800,000 1,800,000

Jumlah 20,556,500
GRAN DTOTAL 267,241,854

Page 3