TUGAS MAKALAH

ANGGARAN BORONGAN

Disusun oleh:

Nama : Semuel Luther Langi Karaeng

Stanbuk : 1820321009

Universitas Fajar Makassar

2020
 RENCANA ANGGARAN BIAYA
PEKERJAAN : PEMBANGUNAN RUMAH T.81 / 108.5
LOKASI : BPK. ZALIK

HARGA SAT JUMLAH TOTAL

NO. URAIAN PEKERJAAN SAT VOL
(Rp.) (Rp.)
I Pekerjaan Persiapan
1 Bouwplank / Pengukuran m' 45.000 22,920 1,031,400
2 Pembersihan lapangan m2 108.500 4,950 537,075
3 Air Kerja + Listrik Kerja ls 1.000 750,000 750,000
4 Bedeng pekerja ls 1.000 750,000 750,000
Sub Total I 3,068,475

II Pekerjaan Tanah & Pondasi

1 Galian pondasi m3 41.104 56,700 2,330,597
2 Pondasi batu kali m3 18.717 883,435 16,535,254
3 Urugan Tanah Kembali m3 13.701 18,075 247,652
4 Pasir urug bawah lantai + pondasi m3 6.369 329,550 2,098,739
5 Lantai kerja di bawah lantai dasar (t.5cm) m3 3.800 961,404 3,652,854
6 Rolag bata m' 11.500 24,773 284,884
Sub Total II 25,149,980

III Pekerjaan Beton Struktur

1 Sloof TB1 13/18 cm m' 73.400 120,211 8,823,467
2 Kolom KP1 13/13 cm m' 64.600 86,439 5,583,983
3 Kolom KP 13/13 cm m' 49.400 67,655 3,342,144
4 Kolom Sopi KP 13/13 cm m' 7.300 67,655 493,880
5 Balok RB1 13/18 cm m' 76.500 106,187 8,123,281
6 Balok Sopi RB3 13/18 cm m' 40.416 86,548 3,497,907
7 Balok Kanopi RB2 13/18 cm m' 16.600 86,548 1,436,700
8 Balok meja dapur RB2 13/18 cm m' 4.100 86,548 354,848
9 Canopy beton, t = 10 cm m2 10.340 571,278 5,907,017
10 Dak beton, t = 10 cm m2 3.750 571,278 2,142,293
11 Beton meja dapur, t = 10 cm m2 1.200 571,278 685,534
12 Rabat beton carport 12 cm m2 13.500 152,007 2,052,091
13 Rabat taman m2 2.000 115,368 230,737
Sub Total III 42,673,881

IV Pekerjaan Dinding dan Plesteran

1 Pasangan bata 1 : 5 lt.1 m2 238.610 121,372 28,960,645
2 Pasangan bata 1 : 5 Sopi-sopi m2 36.800 121,372 4,466,501
3 Plester 1 : 5 + aci lt.1 m2 332.255 58,045 19,285,708
Sub Total IV 52,712,854

V Pekerjaan Keramik Lantai dan Dinding

1 Keramik lantai utama 40x40 cm ex. IKAD m2 55.330 133,245 7,372,446
2 Keramik lantai teras 40x40 cm ex. IKAD m2 8.160 127,050 1,036,728

Page 1
 HARGA SAT JUMLAH TOTAL
NO. URAIAN PEKERJAAN SAT VOL
(Rp.) (Rp.)
3 Keramik lantai KM + R. cuci 20x20 cm ex. IKAD m2 7.250 128,520 931,770
4 Keramik dinding KM + R.cuci 20x25 cm ex. IKAD m2 29.525 134,820 3,980,561
5 Keramik meja dapur 20x20 cm ex. IKAD m2 4.275 128,520 549,423
Sub Total V 13,870,927
VI Pekerjaan kusen, Pintu & Jendela
1 kusen 6x15 ex meranti m3 0.679 7,950,000 5,401,310
2 daun jendela m2 3.442 270,000 929,232
3 daun pintu double teakwood bh 3.000 600,000 1,800,000
4 pintu utama panil solid bh 2.000 1,050,000 2,100,000
5 kunci pintu utama ex lokal bh 2.000 225,000 450,000
6 kunci pintu standard ex royal bh 3.000 105,000 315,000
7 engsel 4" bh 12.000 15,750 189,000
8 engsel 3" bh 20.000 13,500 270,000
9 grendel jendela ex lokal bh 10.000 21,750 217,500
10 hak angin ex lokal bh 10.000 29,250 292,500
11 kaca 5 mm warna putih transparan m2 5.459 142,500 777,879
12 kaca es m2 0.250 157,500 39,375
13 cat kusen m2 22.647 20,443 462,982
14 plitur daun pintu ex Propan m2 14.620 20,443 298,882
15 cat daun jendela m2 6.883 20,443 140,716
16 Pintu teakwood + melaminto bh 2.000 660,000 1,320,000
17 Pintu kayu + kaca + kunci set 1.000 1,875,000 1,875,000
18 Upah pasang set 11.000 225,000 2,475,000
Sub Total VI 19,354,375

VII Pekerjaan Plafond

1 Plafond gypsum 9mm + rangka hollow 40/40 m2 55.420 97,930 5,427,281
2 Plafond overstek GRC 4mm + rangka hollow 40/40 m2 19.169 93,248 1,787,439
3 List plafond gypsum 7 cm m' 88.450 30,053 2,658,144
4 List plafond overstek kayu 3x3 cm m' 83.858 23,280 1,952,219
5 Manhole gypsum 9mm bh 1.000 73,560 73,560
Sub Total VII 11,898,642

VIII Pekerjaan Atap

1 Pek. Rangka atap baja ringan zincalume m2 98.360 183,788 18,077,389
2 Pek. Genteng beton flat ex Mutiara m2 98.360 91,538 9,003,654
3 Pek. Nok badan genteng m' 7.400 92,257 682,705
4 Pek. Nok tepi genteng m' 14.723 65,479 964,035
5 Pasang ban-banan m' 26.097 29,022 757,399
6 Pasang listplank GRC m' 30.400 55,326 1,681,912
Sub Total VII 31,167,094

IX Pekerjaan Sanitair dan Saluran

1 Floordrain bh 3.000 63,000 189,000
2 Roofdrain bh 2.000 60,375 120,750
3 Pipa air bersih PVC AW 1/2" m' 40.510 15,416 624,512

Page 2
 HARGA SAT JUMLAH TOTAL
NO. URAIAN PEKERJAAN SAT VOL
(Rp.) (Rp.)
4 Pipa air bekas PVC D 3" m' 27.610 48,450 1,337,705
5 Pipa air hujan PVC D 3" m' 5.385 48,450 260,903
6 Pipa air kotor PVC D 4" m' 14.020 70,875 993,668
7 Wastafel ex china bh 2.000 693,488 1,386,975
8 Kloset duduk ex Toto bh 2.000 1,958,288 3,916,575
9 Jet washer ex lokal bh 2.000 121,530 243,060
10 Shower set ex lokal bh 2.000 265,000 530,000
11 Kran dinding ex lokal bh 2.000 43,988 87,975
12 Kitchenzink ex royal bh 1.000 258,000 258,000
13 Kran leher angsa bh 1.000 62,625 62,625
14 Bak kontrol bh 3.000 225,000 675,000
15 Septictank bh 1.000 2,430,000 2,430,000
16 Torrent + dudukan bh 1.000 3,000,000 3,000,000
Sub Total VIII 16,116,748

X Pekerjaan Pengecatan
1 Cat interior ex Vinilex m2 260.910 22,340 5,828,599
2 Cat eksterior ex Mowilex Weathercoat m2 71.345 37,780 2,695,448
3 Cat plafond ex. Vinilex m2 55.420 22,340 1,238,055
4 Cat plafond overstek ex. Vinilex m2 19.169 22,340 428,217
5 Cat lisplank ex. Vinilex m2 9.120 22,340 203,738
Sub Total IX 10,394,056

XI Pekerjaan Listrik
1 Instalasi titik lampu ttk 18.000 133,331 2,399,963
2 Instalasi stop kontak ttk 11.000 153,356 1,686,919
3 Fiting lampu ex. Broco bh 18.000 12,750 229,500
4 Stop kontak ex. Broco bh 11.000 18,750 206,250
5 Saklar tunggal bh 4.000 29,681 118,725
6 Saklar ganda bh 5.000 34,781 173,906
7 Panel MCB bh 1.000 413,250 413,250
8 Kabel tufur m' 2.000 66,000 132,000
9 Grounding BC ls 1.000 300,000 300,000
Sub Total X 5,660,513

XII Pekerjaan Lain-lain

1 Profilan dinding ls 1.000 3,000,000 3,000,000
2 Waterproofing dak atap m2 12.490 130,142 1,625,479
3 Pagar depan t = 160 cm + pondasi m' 9.000 670,623 6,035,609
4 Pagar belakang t = 380 cm + pondasi m' 6.500 1,197,041 7,780,764
Sub Total XI 18,441,852

TOTAL 250,509,397

Harga per m2 3,092,708.61

Page 3