BoQ Rumah Tradisional Betawi

RENCANA ANGGARAN BIAYA 202,632,838

PEMBANGUNAN RUMAH TRADISIONAL BETAWI

KALI MULYA, DEPOK - JAWA BARAT

1No URAIAN PEKERJAAN VOL SAT

HARGA JUMLAH BOBOT

1 SATUAN HARGA

A PEKERJAAN BANGUNANI PEKERJAAN PERSIAPAN

1 Mob-Demobilisasi 1.00 ls 1,000,000 1,000,000 0.49%2 Setting out dan bouwplank 50.00 m' 15,000 750,000 0.37%3 Listrik dan air kerja 3.00 bln 500,000 1,500,000 0.74%4 Katrol, protector dan tools pendukung 1.00 ls 1,500,000 1,500,000 0.74%5 Bedeng, los kerja dan gudang 18.00 m2 250,000 4,500,000 2.22%6 Keamanan proyek 3.00 bln 300,000 900,000 0.44%

10,150,000 5.01%

II PEKERJAAN STRUKTUR BETON1 Sloof Beton, 15x20 3.23 m3 2,575,000 8,304,375 4.10%2 Kolom praktis 15/15 2.36 m3 2,575,000 6,083,438 3.00%3 Ring balk, 15x20 3.23 m3 2,575,000 8,304,375 4.10%4 Kolom sopi-sopi, 13x13 0.30 m3 2,575,000 761,556 0.38%5 Balok sopi-sopi 13/15 1.02 m3 2,575,000 2,626,500 1.30%6 Dak beton, t=10cm 0.45 m3 2,575,000 1,158,750 0.57%

27,238,994 13.44%

III PEKERJAAN DINDING, PARTISI DAN SOPI-SOPI1 Pasangan dinding bata merah exposed 200.00 m2 90,000 18,000,000 8.88%2 Pasangan dinding batako (partisi) 76.63 m2 75,000 5,746,875 2.84%3 Sopi2 bata merah exposed 45.50 m2 94,500 4,299,750 2.12%4 Plesteran 1:4 363.25 m2 25,000 9,081,250 4.48%5 Acian 363.25 m2 15,000 5,448,750 2.69%

42,576,625 21.01%

IV KUSEN, PINTU DAN JENDELA1 Pintu double

- Kusen 1.00 bh 400,000 400,000 0.20% - Daun pintu panel 2.00 bh 500,000 1,000,000 0.49% - Engsel 3.00 set 50,000 150,000 0.07% - Handle 2.00 set 175,000 350,000 0.17% - Grendel 1.00 bh 35,000 35,000 0.02%

2 Pintu Kamar : - Kusen 6.00 bh 300,000 1,800,000 0.89% - Daun pintu double tripleks 6.00 bh 350,000 2,100,000 1.04% - Engsel 6.00 set 50,000 300,000 0.15% - Handle 6.00 set 175,000 1,050,000 0.52%

3 Jendela (J1) :

- Kusen 6.00 bh 350,000 2,100,000 1.04% - Daun jendela 12.00 bh 400,000 4,800,000 2.37% - Engsel 12.00 set 50,000 600,000 0.30% - Hak angin 12.00 set 15,000 180,000 0.09% - Grendel 12.00 bh 35,000 420,000 0.21%

3 Jendela (J2) : - Kusen 1.00 bh 650,000 650,000 0.32% - Daun jendela 2.00 bh 400,000 800,000 0.39% - Engsel 2.00 set 50,000 100,000 0.05% - Hak angin 2.00 set 15,000 30,000 0.01% - Grendel 2.00 bh 35,000 70,000 0.03%

6 Bouven light : - Kusen bouven light 3.00 bh 200,000 600,000 0.30% - Daun bouven light kaca 3.00 bh 100,000 300,000 0.15% - Engsel 3.00 set 50,000 150,000 0.07%

6 Pintu PVC KM/WC - Kusen dan daun pintu PVC 2.00 unit 250,000 500,000 0.25%

18,485,000 9.12%

V PEKERJAAN ATAP1 Rangka Atap Baja Ringan 167.04 m2 110,000 18,374,400 9.07%2 Genteng Beton Metal 167.04 m2 65,000 10,857,600 5.36%3 Nok genteng 12.00 m' 55,000 660,000 0.33%4 Listplank kayu ornamen 57.40 m' 25,000 1,435,000 0.71%

31,327,000 15.46%

VI PEKERJAAN PLAFOND1 Rangka Plafon Kayu 119.65 m2 35,000 4,187,750 2.07%1 Plafond bilik 119.65 m2 35,000 4,187,750 2.07%2 Man Hole 2.00 bh 35,000 70,000 0.03%

8,445,500 4.17%

VII PEKERJAAN KERAMIK LANTAI & DINDING1 Keramik Lantai Ruangan 88.50 m2 105,000 9,292,500 4.59%2 Keramik Lantai Teras 25.00 m2 105,000 2,625,000 1.30%3 Keramik Lantai KM/WC 4.50 m2 105,000 472,500 0.23%4 Keramik dinding KM 15.90 m2 110,000 1,749,000 0.86%5 Keramik dinding dapur + kitchen set 4.50 m2 110,000 495,000 0.24%

14,634,000 7.22%

VIII PEKERJAAN SANITAIR1 Pantek sumur dan instalasi pipa 1.00 ls 2,000,000 2,000,000 0.99%2 Pompa air 1.00 unit 750,000 750,000 0.37%3 Instalasi Air Bersih (pipa 1/2") 40.00 m' 12,500 500,000 0.25%4 Instalasi Air Kotor (pipa 3") 30.00 m' 22,500 675,000 0.33%

4 Instalasi Air Tinja (pipa 4") 25.00 m' 105,000 2,625,000 1.30%5 Klosed jongkok 2.00 bh 105,000 210,000 0.10%6 Bak mandi fiber glass 2.00 bh 105,000 210,000 0.10%7 Kran air 6.00 bh 105,000 630,000 0.31%8 Floor drain 2.00 bh 105,000 210,000 0.10%9 Torn air 500 lt + radar + instalasi 1.00 set 1,200,000 1,200,000 0.59%

9,010,000 4.45%

IX PEKERJAAN INSTALASI LISTRIK1 Pemasangan instalasi listrik baru 2200 W 1.00 ls 2,000,000 2,000,000 0.99%2 MCB box 1.00 unit 75,000 75,000 0.04%3 Pemasangan MCB 10A 2.00 bh 55,000 110,000 0.05%4 Instalasi Penerangan 20.00 ttk 75,000 1,500,000 0.74%5 Fitting Lampu 20.00 bh 25,000 500,000 0.25%6 Armatur Lampu 20.00 bh 50,000 1,000,000 0.49%7 Pasangan saklar single 10.00 bh 35,000 350,000 0.17%8 Pasangan saklar double 10.00 bh 45,000 450,000 0.22%9 Instalasi Stop Kontak 10.00 ttk 75,000 750,000 0.37%

10 Pasangan Stop Kontak 10.00 bh 35,000 350,000 0.17%

7,085,000 3.50%

X PEKERJAAN FINISHING1 Cat Dinding Dalam dan partisi 363.25 m2 18,000 6,538,500 3.23%2 Cat Kayu semi duco (kusen+daun+listplank+p 1.00 ls 2,000,000 2,000,000 0.99%3 Cat Plafond 119.65 m2 20,000 2,393,000 1.18%4 Pembersihan kembali 1.00 ls 750,000 750,000 0.37%

11,681,500 5.76%

B PEKERJAAN LUAR BANGUNAN1 Pagar keliling :

a. sloof 15/20 0.83 m3 2,575,000 2,124,375 1.05%b. kolom praktis 15/15, t=150cm 0.51 m3 2,575,000 1,303,594 0.64%c. pas. Bata merah 13.75 m2 90,000 1,237,500 0.61%d. pagar BRC m-7 t=90cm 27.50 m' 115,000 3,162,500 1.56%

2 Pintu geser lebar 3.5m 2.00 set 3,750,000 7,500,000 3.70%3 Septic tank uk. 1.5x2x1.5m 1.00 unit 1,500,000 1,500,000 0.74%4 Rabat beton Car port 33.25 m2 75,000 2,493,750 1.23%5 Pasangan grass block 31.50 m2 85,000 2,677,500 1.32%

21,999,219 10.86%

TOTAL HARGA 202,632,838 100.00%

LUAS BANGUNAN 118 M2

HARGA PER M2 BANGUNAN 1,530,793

KETERANGAN

RAB TAHAP-1 108,447,619 tkPEMBANGUNAN RUMAH TRADISIONAL BETAWI knk



HARGA JUMLAH BOBOT

1 SATUAN HARGA


1 Mob-Demobilisasi 1.00 ls 1,000,000 1,000,000 0.92%2 Setting out dan bouwplank 50.00 m' 15,000 750,000 0.69%3 Listrik dan air kerja 3.00 bln 500,000 1,500,000 1.38%4 Katrol, protector dan tools pendukung 1.00 ls 1,500,000 1,500,000 1.38%5 Bedeng, los kerja dan gudang 18.00 m2 250,000 4,500,000 4.15%6 Keamanan proyek 3.00 bln 300,000 900,000 0.83%

10,150,000 9.36%

II PEKERJAAN STRUKTUR BETON1 Sloof Beton, 15x20 3.23 m3 2,575,000 8,304,375 7.66%2 Kolom praktis 15/15 2.36 m3 2,575,000 6,083,438 5.61%3 Ring balk, 15x20 3.23 m3 2,575,000 8,304,375 7.66%4 Kolom sopi-sopi, 13x13 0.30 m3 2,575,000 761,556 0.70%5 Balok sopi-sopi 13/15 1.02 m3 2,575,000 2,626,500 2.42%6 Dak beton, t=10cm 0.45 m3 2,575,000 1,158,750 1.07%

27,238,994 25.12%

III PEKERJAAN DINDING, PARTISI DAN SOPI-SOPI1 Pasangan dinding bata merah exposed 200.00 m2 90,000 18,000,000 16.60%2 Pasangan dinding batako (partisi) 76.63 m2 75,000 5,746,875 5.30%3 Sopi2 bata merah exposed 45.50 m2 94,500 4,299,750 3.96%

28,046,625 25.86%


- Kusen 1.00 bh 400,000 400,000 0.37% - Daun pintu panel 2.00 bh 500,000 1,000,000 0.92% - Engsel 3.00 set 50,000 150,000 0.14% - Handle 2.00 set 175,000 350,000 0.32% - Grendel 1.00 bh 35,000 35,000 0.03%

3 Jendela (J1) : - Kusen 6.00 bh 350,000 2,100,000 1.94% - Daun jendela 12.00 bh 400,000 4,800,000 4.43% - Engsel 12.00 set 50,000 600,000 0.55% - Hak angin 12.00 set 15,000 180,000 0.17% - Grendel 12.00 bh 35,000 420,000 0.39%

3 Jendela (J2) : - Kusen 1.00 bh 650,000 650,000 0.60%

- Daun jendela 2.00 bh 400,000 800,000 0.74% - Engsel 2.00 set 50,000 100,000 0.09% - Hak angin 2.00 set 15,000 30,000 0.03% - Grendel 2.00 bh 35,000 70,000 0.06%

11,685,000 10.77%

V PEKERJAAN ATAP1 Rangka Atap Baja Ringan 167.04 m2 110,000 18,374,400 16.94%2 Genteng Beton Metal 167.04 m2 65,000 10,857,600 10.01%3 Nok genteng 12.00 m' 55,000 660,000 0.61%4 Listplank kayu ornamen 57.40 m' 25,000 1,435,000 1.32%

31,327,000 28.89%

B PEKERJAAN LUAR BANGUNAN1 Pagar keliling :

a. sloof 15/20 0.00 m3 2,575,000 - 0.00%b. kolom praktis 15/15, t=150cm 0.00 m3 2,575,000 - 0.00%c. pas. Bata merah 0.00 m2 90,000 - 0.00%d. pagar BRC m-7 t=90cm 0.00 m' 115,000 - 0.00%

- 0.00%

TOTAL HARGA 108,447,619 100.00%

LUAS BANGUNAN 118 M2

77,120,619

140,000

110,000 Rp 61,000,000

250,000 1,750,000.00 8 Rp 14,000,000

KETERANGAN

RENCANA ANGGARAN BIAYA 134,106,563

PEMBANGUNAN RUMAH TRADISIONAL BETAWI 1,341,066



HARGA SATUAN JUMLAH HARGA

1 UPAH UPAH


1 Mob-Demobilisasi 1.00 ls 1,000,000 1,000,000 2 Setting out dan bouwplank 50.00 m' 15,000 750,000 3 Listrik dan air kerja 3.00 bln 500,000 1,500,000 4 Katrol, protector dan tools pendukung 1.00 ls 1,500,000 1,500,000 5 Bedeng, los kerja dan gudang 18.00 m2 250,000 4,500,000 6 Keamanan proyek 3.00 bln 300,000 900,000

10,150,000

II PEKERJAAN STRUKTUR BETON1 Sloof Beton, 15x20 3.23 m3 2,750,000 8,868,750 2 Kolom praktis 15/15 2.36 m3 2,750,000 6,496,875 3 Ring balk, 15x20 3.23 m3 2,750,000 8,868,750 4 Kolom sopi-sopi, 13x13 0.30 m3 2,750,000 813,313 5 Balok sopi-sopi 13/15 1.02 m3 2,750,000 2,805,000 6 Dak beton, t=10cm 0.45 m3 2,750,000 1,237,500

29,090,188

III PEKERJAAN DINDING, PARTISI DAN SOPI-SOPI1 Pasangan dinding bata merah exposed 200.00 m2 100,000 20,000,000 2 Pasangan dinding batako (partisi) 76.63 m2 75,000 5,746,875 3 Sopi2 bata merah exposed 45.50 m2 105,000 4,777,500 4 Plesteran 1:4 363.25 m2 25,000 9,081,250 5 Acian 363.25 m2 15,000 5,448,750

45,054,375


- Kusen 1.00 bh 400,000 400,000 - Daun pintu panel 2.00 bh 500,000 1,000,000 - Engsel 3.00 set 50,000 150,000 - Handle 2.00 set 175,000 350,000 - Grendel 1.00 bh 35,000 35,000

2 Pintu Kamar : - Kusen 6.00 bh 300,000 1,800,000 - Daun pintu double tripleks 6.00 bh 350,000 2,100,000 - Engsel 6.00 set 50,000 300,000 - Handle 6.00 set 175,000 1,050,000

3 Jendela (J1) :

- Kusen 6.00 bh 350,000 2,100,000 - Daun jendela 12.00 bh 400,000 4,800,000 - Engsel 12.00 set 50,000 600,000 - Hak angin 12.00 set 15,000 180,000 - Grendel 12.00 bh 35,000 420,000

3 Jendela (J2) : - Kusen 1.00 bh 650,000 650,000 - Daun jendela 2.00 bh 400,000 800,000 - Engsel 2.00 set 50,000 100,000 - Hak angin 2.00 set 15,000 30,000 - Grendel 2.00 bh 35,000 70,000

6 Bouven light : - Kusen bouven light 3.00 bh 200,000 600,000 - Daun bouven light kaca 3.00 bh 100,000 300,000 - Engsel 3.00 set 50,000 150,000

6 Pintu PVC KM/WC - Kusen dan daun pintu PVC 2.00 unit 250,000 500,000

18,485,000

V PEKERJAAN ATAP1 Rangka Atap Baja Ringan 167.04 m2 110,000 18,374,400 2 Genteng Beton Metal 167.04 m2 65,000 10,857,600 3 Nok genteng 12.00 m' 55,000 660,000 4 Listplank kayu ornamen 57.40 m' 25,000 1,435,000

31,327,000

VI PEKERJAAN PLAFOND1 Rangka Plafon Kayu 0.00 m21 Plafond bilik 0.00 m22 Man Hole 0.00 bh

VII PEKERJAAN KERAMIK LANTAI & DINDING1 Keramik Lantai Ruangan 0.00 m22 Keramik Lantai Balkon 0.00 m23 Keramik Lantai KM/WC 0.00 m24 Penebalan lantai musholla 0.00 m25 Tali air lantai 0.00 m'

VIII PEKERJAAN SANITAIR1 Instalasi Air Bersih 0.00 m'4 Instalasi Air Kotor 0.00 m'5 Instalasi Air Hujan 0.00 m'6 Clossed jongkok 0.00 bh

7 Bak mandi fiber glass 0.00 bh8 Kran air 0.00 bh9 Floor drain 0.00 bh

IX PEKERJAAN INSTALASI LISTRIK1 Bongkar instalasi listrik existing 0.00 bh2 Instalasi Penerangan 0.00 ttk3 Fitting Lampu 0.00 m'4 Armatur Lampu 0.00 bh5 Pasangan saklar single 0.00 ttk6 Pasangan saklar double 0.00 ttk7 Instalasi Stop Kontak 0.00 ttk8 Pasangan Stop Kontak 0.00 ttk

X PEKERJAAN FINISHING1 Cat Dinding Dalam dan partisi 0.00 m22 Cat Dinding Luar #REF! m23 Cat Kusen & rooster Semi Duco 0.00 m24 Cat Daun Pintu dan Jendela Semi Duco 0.00 m25 Cat Plafond #REF! m26 Cat Besi Reilling 0.00 ls7 Pembersihan kembali 0.00 ls

B PEKERJAAN LUAR BANGUNANXI PEKERJAAN CAR PORT, REILLING DAN PAGAR

1 Bongkar keramik car port existing 0.00 m22 Kupasan tanah car port baru 12.00 m23 Rabat beton halaman depan 23.00 m24 Reilling balkon, hollo 2/4 dan 4/4 0.00 m'5 Bongkar gerbang dan pagar existing 1.00 ls6 Pek. Pagar dinding, t=1.5m 8.00 m'7 Pintu gerbang utama 3.00 m'

TOTAL

DIBULATKAN

KETERANGAN

Hanya upah kerjaHanya upah kerjaHanya upah kerjaHanya upah kerjaHanya upah kerja

Documents

BoQ Rumah Tradisional Betawi