RENCANA ANGGARAN BIAYA

Proyek : Pembangunan Perumahan

Pekerjaan : Pembangunan Rumah Tinggal Permanen
Lokasi : Kota Makassar
Tahun Anggaran : 2007
HARGA SATUAN JUMLAH HARGA JUMLAH
No. URAIAN VOL. SAT.
Bahan/Material Upah Bahan/Material Upah BAHAN+UPAH
I PRELIMINARY
1.1 Air Kerja 1.00 ls Rp - Rp 400,000.00 Rp - Rp 400,000.00 Rp 400,000.00
1.2 Listrik Kerja 1.00 ls Rp - Rp 500,000.00 Rp - Rp 500,000.00 Rp 500,000.00
1.3 Pas. Bouwplank 1.00 ls Rp - Rp 600,000.00 Rp - Rp 600,000.00 Rp 600,000.00
Sub Total I Rp - Rp 1,500,000.00 Rp 1,500,000.00

II STRUKTUR
2.1 Pondasi
2.1.1. Pondasi Bangunan
2.1.2.1 Galian Tanah 68.77 m3 Rp - Rp 40,000.00 Rp - Rp 2,750,820.00 Rp 2,750,820.00
2.1.2.2 Urugan Tanah Kembali 28.06 m3 Rp - Rp 11,500.00 Rp - Rp 322,633.08 Rp 322,633.08
2.1.2.3 Urugan Pasir Bawah Pondasi 3.40 m3 Rp 150,000.00 Rp 16,000.00 Rp 510,555.00 Rp 54,459.20 Rp 565,014.20
2.1.2.4 Pasangan Batu Kosong 8.75 m3 Rp 198,000.00 Rp 90,000.00 Rp 1,733,440.50 Rp 787,927.50 Rp 2,521,368.00
3
2.1.2.5 Pasangan Batu Gunung 1 : 5 28.56 m Rp 352,300.00 Rp 188,000.00 Rp 10,060,631.10 Rp 5,368,716.00 Rp 15,429,347.10
2.1.2.6 Pasangan Batu Bata 0.00 m3 Rp 473,300.00 Rp 209,000.00 Rp - Rp - Rp -
Jumlah Rp 12,304,626.60 Rp 9,284,555.78 Rp 21,589,182.38
2.2 Sloef
2.2.1 Sloef 15/20 2.28 m3 Rp 3,633,480.00 Rp 632,200.00 Rp 8,284,334.40 Rp 1,441,416.00 Rp 9,725,750.40
Jumlah Rp 8,284,334.40 Rp 1,441,416.00 Rp 9,725,750.40
2.3 Kolom
2.3.1 Kolom Praktis 15/15 0.91 m3 Rp 3,633,480.00 Rp 632,200.00 Rp 3,297,383.10 Rp 573,721.50 Rp 3,871,104.60
Jumlah Rp 3,297,383.10 Rp 573,721.50 Rp 3,871,104.60
2.4 Plat
3
2.4.1 Plat Atap Teras , tebal = 12 cm 0.00 m Rp 3,088,280.00 Rp 539,400.00 Rp - Rp - Rp -
2.4.2 Plat Meja Beton 0.00 m3 Rp 3,088,280.00 Rp 539,400.00 Rp - Rp - Rp -
Jumlah Rp - Rp - Rp -
 HARGA SATUAN JUMLAH HARGA JUMLAH
No. URAIAN VOL. SAT.
Bahan/Material Upah Bahan/Material Upah BAHAN+UPAH
2.5 Balok Dan Ring Balok
2.5.1 Balok 15/40 0.00 m3 Rp 3,088,280.00 Rp 539,400.00 Rp - Rp - Rp -
2.5.1 Ring Balok 15/20 0.00 m3 Rp 3,088,280.00 Rp 539,400.00 Rp - Rp - Rp -
2.5.2 Ring Balok 15/20 (Kuda-Kuda Batu) 1.55 m3 Rp 3,088,280.00 Rp 539,400.00 Rp 4,788,069.31 Rp 836,285.76 Rp 5,624,355.07
Jumlah Rp 4,788,069.31 Rp 836,285.76 Rp 5,624,355.07
2.6 Pekerjaan Kap dan Atap
2.6.1 Pekerjaan Balok Kuda-Kuda (Kayu Kls II) 1.25 m3 Rp 5,102,350.00 Rp 1,180,000.00 Rp 6,392,081.21 Rp 1,478,270.96 Rp 7,870,352.17
2.6.2 Pasangan Gording 5/10 (Kayu Kls II) 1.04 m3 Rp 4,950,000.00 Rp 540,000.00 Rp 5,141,565.00 Rp 560,898.00 Rp 5,702,463.00
2.6.3 Pasangan Balok Kasau 0.62 m3 Rp 4,950,000.00 Rp 540,000.00 Rp 3,079,520.29 Rp 335,947.67 Rp 3,415,467.96
3
2.6.4 Reng 1.04 m Rp 4,950,000.00 Rp 540,000.00 Rp 5,171,438.25 Rp 564,156.90 Rp 5,735,595.15
2.6.5 Listplank Papan 36.84 m2 Rp 253,400.00 Rp 33,000.00 Rp 9,335,256.00 Rp 1,215,720.00 Rp 10,550,976.00
Jumlah Rp 29,119,860.76 Rp 4,154,993.53 Rp 33,274,854.29
Sub Total II Rp 57,794,274.17 Rp 16,290,972.56 Rp 74,085,246.73
III FINISHING ARSITEKTUR
3.1 Pekerjaan Lantai
3.1.1 Urugan Pasir Bawah Lantai 10.62 m3 Rp 150,000.00 Rp 16,000.00 Rp 1,593,731.25 Rp 169,998.00 Rp 1,763,729.25
3.1.2 Rabat Beton Bawah Lantai 5.15 m3 Rp 507,530.00 Rp 110,500.00 Rp 2,613,779.50 Rp 569,075.00 Rp 3,182,854.50
3.1.3 Pasangan Tegel Keramik 30 X 30 82.42 m2 Rp 51,135.56 Rp 38,000.00 Rp 4,214,526.01 Rp 3,131,910.60 Rp 7,346,436.61
2
3.1.4 Pasangan Tegel Keramik 20 X 20 11.25 m Rp 38,080.00 Rp 38,000.00 Rp 428,400.00 Rp 427,500.00 Rp 855,900.00
3.1.5 Pasangan Tegel Keramik 10 X 20 (Meja Beton) 0.00 m2 Rp 45,580.00 Rp 38,000.00 Rp - Rp - Rp -
Jumlah Rp 8,850,436.76 Rp 4,298,483.60 Rp 13,148,920.36
3.2 Pekerjaan Dinding
3.2.1 Pasangan Batu Bata 321.25 m2 Rp 54,210.00 Rp 25,500.00 Rp 17,415,097.48 Rp 8,191,938.50 Rp 25,607,035.98
2
3.2.3 Plesteran Dinding 624.31 m Rp 3,191.32 Rp 17,500.00 Rp 1,992,388.88 Rp 10,925,512.15 Rp 12,917,901.03
3.2.4 Acian Dinding 589.27 m2 Rp 1,320.00 Rp 9,150.00 Rp 777,842.97 Rp 5,391,866.07 Rp 6,169,709.04
3.2.5 Pasangan Tegel Dinding Keramik 20x25 (Dinding KM) 45.00 m2 Rp 40,445.00 Rp 47,000.00 Rp 1,820,025.00 Rp 2,115,000.00 Rp 3,935,025.00
3.2.6 Pasangan Dinding Batu Alam 0.00 m2 Rp 131,580.00 Rp 38,000.00 Rp - Rp - Rp -
Jumlah Rp 22,005,354.34 Rp 26,624,316.71 Rp 48,629,671.05
3.3 Pekerjaan Plafond
3.3.1 Rangka Plafond 0.36 m3 Rp 4,984,000.00 Rp 840,000.00 Rp 1,776,612.19 Rp 299,429.02 Rp 2,076,041.21
3.3.2 Plafond Kalsiboard, t=4 mm 68.55 m2 Rp 19,647.31 Rp 34,500.00 Rp 1,346,834.89 Rp 2,364,995.70 Rp 3,711,830.59
3.3.3 Lis Plafon 87.56 m' Rp 26,590.00 Rp 4,900.00 Rp 2,328,220.40 Rp 429,044.00 Rp 2,757,264.40
Jumlah Rp 5,451,667.48 Rp 3,093,468.72 Rp 8,545,136.20
 HARGA SATUAN JUMLAH HARGA JUMLAH
No. URAIAN VOL. SAT.
Bahan/Material Upah Bahan/Material Upah BAHAN+UPAH
3.4 Pekerjaan Kusen Pintu dan Jendela
3.4.1 Type PJ4 0.00 bh Rp 6,113,432.85 Rp 2,930,456.39 Rp - Rp - Rp -
3.4.2 Type PJ2 1.00 bh Rp 3,941,490.75 Rp 1,860,203.29 Rp 3,941,490.75 Rp 1,860,203.29 Rp 5,801,694.04
3.4.3 Type PJ1 0.00 bh Rp 2,615,642.80 Rp 1,301,280.14 Rp - Rp - Rp -
3.4.4 Type PJ1a 0.00 bh Rp 2,200,956.69 Rp 1,066,743.48 Rp - Rp - Rp -
3.4.5 Type P1 4.00 bh Rp 1,920,467.00 Rp 846,158.35 Rp 7,681,868.00 Rp 3,384,633.40 Rp 11,066,501.40
3.4.6 Type P2 5.00 bh Rp 1,673,825.80 Rp 675,024.29 Rp 8,369,129.00 Rp 3,375,121.45 Rp 11,744,250.45
3.4.7 Type J1 4.00 bh Rp 1,374,028.95 Rp 554,669.20 Rp 5,496,115.80 Rp 2,218,676.79 Rp 7,714,792.59
3.4.8 Type Ventilasi 10.00 bh Rp 556,828.20 Rp 188,345.91 Rp 5,568,282.00 Rp 1,883,459.10 Rp 7,451,741.10
3.4.9 Type Psrg 01 0.00 bh Rp 1,429,881.75 Rp 748,072.84 Rp - Rp - Rp -
3.4.10 Type Psrg 02 0.00 bh Rp 1,136,381.75 Rp 733,397.84 Rp - Rp - Rp -
3.4.11 Type Psrg 03 0.00 bh Rp 1,245,353.75 Rp 869,046.44 Rp - Rp - Rp -
Jumlah Rp 31,056,885.55 Rp 12,722,094.03 Rp 43,778,979.58
3.5 Pekerjaan Pengecatan
2
3.5.1 Cat Tembok 624.31 m Rp 24,855.00 Rp 18,350.00 Rp 15,517,348.83 Rp 11,456,179.88 Rp 26,973,528.71
3.5.2 Cat Plafond 68.55 m2 Rp 8,250.00 Rp 9,000.00 Rp 565,542.45 Rp 616,955.40 Rp 1,182,497.85
3.5.3 Cat Lisplank Kayu 16.32 m2 Rp 19,450.00 Rp 26,250.00 Rp 317,424.00 Rp 428,400.00 Rp 745,824.00
Jumlah Rp 16,400,315.28 Rp 12,501,535.28 Rp 28,901,850.56
3.6 Finishing Arsitektur Atap
2
3.6.1 Penutup Atap Metal Roof 127.99 m Rp 117,700.00 Rp 21,500.00 Rp 15,064,423.00 Rp 2,751,785.00 Rp 17,816,208.00
3.6.2 Nok Metal Roof 5.76 m' Rp 141,250.00 Rp 21,500.00 Rp 812,893.75 Rp 123,732.50 Rp 936,626.25
3.6.3 Rangka Atap Polycarbonat 51.85 m' Rp 168,000.00 Rp 33,600.00 Rp 8,710,800.00 Rp 1,742,160.00 Rp 10,452,960.00
3.6.4 Atap Polycarbonat 16.40 m2 Rp 54,545.45 Rp 10,909.09 Rp 894,676.36 Rp 178,935.27 Rp 1,073,611.64
3.6.5 Lapisan Kedap Air Pertemuan Tembok 11.36 m' Rp 11,500.00 Rp - Rp 130,640.00 Rp - Rp 130,640.00
Jumlah Rp 25,613,433.11 Rp 4,796,612.77 Rp 30,410,045.89
Sub Total III Rp 109,378,092.52 Rp 64,036,511.12 Rp 173,414,603.64

IV MEKANIKAL DAN ELEKTRIKAL

4.1 Instalsi Listrik
4.1.1 Panel Pembatas /MCB 2.00 Unit Rp 15,000.00 Rp 50,000.00 Rp 30,000.00 Rp 100,000.00 Rp 130,000.00
4.1.2 Titik Nyala 10.00 Ttk Rp 100,000.00 Rp 50,000.00 Rp 1,000,000.00 Rp 500,000.00 Rp 1,500,000.00
Jumlah Rp 1,030,000.00 Rp 600,000.00 Rp 1,630,000.00
4.2 Instalasi Air Bersih
4.2.1 Pipa PVC Dia. 3 18.71 m' Rp 233,000.00 Rp 116,500.00 Rp 4,359,430.00 Rp 2,179,715.00 Rp 6,539,145.00
4.2.2 Pipa PVC Dia. 3/4 " 2.70 m' Rp 22,000.00 Rp 5,500.00 Rp 59,400.00 Rp 14,850.00 Rp 74,250.00
4.2.3 Fitting - fitting dan Acsesories serta material bantu 1.00 ls Rp 400,000.00 Rp - Rp 400,000.00 Rp - Rp 400,000.00
Jumlah Rp 4,818,830.00 Rp 2,194,565.00 Rp 7,013,395.00
 HARGA SATUAN JUMLAH HARGA JUMLAH
No. URAIAN VOL. SAT.
Bahan/Material Upah Bahan/Material Upah BAHAN+UPAH
4.3 Instalasi Air Kotor
4.3.1 Pipa PVC Dia 4" 44.67 m' Rp 525,750.00 Rp 131,437.50 Rp 23,485,252.50 Rp 5,871,313.13 Rp 29,356,565.63
4.3.2 Fitting - fitting dan Acsesories serta material bantu 1.00 ls Rp 300,000.00 Rp - Rp 300,000.00 Rp - Rp 300,000.00
4.3.3 Talang Air 12.85 m' Rp 12,500.00 Rp 3,125.00 Rp 160,625.00 Rp 40,156.25 Rp 200,781.25
4.3.4 Septiktank 1.00 bh Rp 1,500,000.00 Rp 375,000.00 Rp 1,500,000.00 Rp 375,000.00 Rp 1,875,000.00
Jumlah Rp 25,445,877.50 Rp 6,286,469.38 Rp 31,732,346.88
Sub Total IV Rp 31,294,707.50 Rp 9,081,034.38 Rp 40,375,741.88

V FIXTURE, FURNISHING & EQUIPMENT

5.1 Fixture
5.1.1 Armature
5.1.1.1 Lampu Baret 0.00 bh Rp 55,000.00 Rp - Rp - Rp - Rp -
5.1.1.2 Lampu XL 23 watt ex. Phllips 5.00 bh Rp 35,000.00 Rp - Rp 175,000.00 Rp - Rp 175,000.00
5.1.1.3 Lampu Pijar 25 Watt 10.00 bh Rp 30,000.00 Rp - Rp 300,000.00 Rp - Rp 300,000.00
5.1.1.4 Lampu Sorot 150 Watt 0.00 bh Rp 350,000.00 Rp - Rp - Rp - Rp -
5.1.1.5 Saklar Tunggal 5.00 bh Rp 22,500.00 Rp 4,500.00 Rp 112,500.00 Rp 22,500.00 Rp 135,000.00
5.1.1.6 Saklar Ganda 5.00 bh Rp 25,000.00 Rp 5,000.00 Rp 125,000.00 Rp 25,000.00 Rp 150,000.00
5.1.1.7 Stop kontak 5.00 bh Rp 25,000.00 Rp 5,000.00 Rp 125,000.00 Rp 25,000.00 Rp 150,000.00
Jumlah Rp 837,500.00 Rp 72,500.00 Rp 910,000.00
5.1.2 Sanitary
5.1.2.1 Closet Duduk 5.00 bh Rp 450,000.00 Rp 45,000.00 Rp 2,250,000.00 Rp 225,000.00 Rp 2,475,000.00
5.1.2.2 Wastafel 0.00 bh Rp 450,000.00 Rp 45,000.00 Rp - Rp - Rp -
5.1.2.3 Shower 0.00 bh Rp 400,000.00 Rp 40,000.00 Rp - Rp - Rp -
5.1.2.4 Kran Air 6.00 bh Rp 37,500.00 Rp 3,750.00 Rp 225,000.00 Rp 22,500.00 Rp 247,500.00
5.1.2.5 Rotater 1.00 bh Rp 50,000.00 Rp 5,000.00 Rp 50,000.00 Rp 5,000.00 Rp 55,000.00
5.1.2.6 Sumur Bor 1.00 bh Rp 750,000.00 Rp - Rp 750,000.00 Rp - Rp 750,000.00
5.1.2.7 Pompa Air 1.00 bh Rp 500,000.00 Rp - Rp 500,000.00 Rp - Rp 500,000.00
5.1.2.8 Tangki Air 1.00 bh Rp 1,750,000.00 Rp 175,000.00 Rp 1,750,000.00 Rp 175,000.00 Rp 1,925,000.00
5.1.2.9 Bak Air Fiber 1.00 bh Rp 750,000.00 Rp 75,000.00 Rp 750,000.00 Rp 75,000.00 Rp 825,000.00
5.1.2.10 Floor Drain 1.00 bh Rp 35,500.00 Rp 3,550.00 Rp 35,500.00 Rp 3,550.00 Rp 39,050.00
Jumlah Rp 6,310,500.00 Rp 506,050.00 Rp 6,816,550.00
Sub Total V Rp 7,148,000.00 Rp 578,550.00 Rp 7,726,550.00
 HARGA SATUAN JUMLAH HARGA JUMLAH
No. URAIAN VOL. SAT.
Bahan/Material Upah Bahan/Material Upah BAHAN+UPAH
VI PEKERJAAN CARPORT + TANGGA BESI + PAGAR
6.1 Urugan Pasir, t = 10 cm 0.00 m3 Rp 150,000.00 Rp 16,000.00 Rp - Rp - Rp -
3
6.2 Rabat Beton, t = 7 cm 0.00 m Rp 507,530.00 Rp 110,500.00 Rp - Rp - Rp -
6.3 Pasangan Batu Alam 0.00 m3 Rp 131,580.00 Rp 38,000.00 Rp - Rp - Rp -
6.4 Tangga Besi 0.00 bh Rp 5,000,000.00 Rp - Rp - Rp - Rp -
6.5 Pagar 0.00
6.5.1 Galian Tanah 0.00 m3 Rp 2,000.00 Rp 20,000.00 Rp - Rp - Rp -
6.5.2 Urugan Kembali 0.00 m3 Rp - Rp 11,500.00 Rp - Rp - Rp -
3
6.5.3 Urugan Pasir 0.00 m Rp 40,000.00 Rp 1,100.00 Rp - Rp - Rp -
6.5.4 Pasangan Batu Gunung 0.00 m3 Rp 352,300.00 Rp 188,000.00 Rp - Rp - Rp -
6.5.5 Pasangan Batu Bata 0.00 m3 Rp 473,300.00 Rp 209,000.00 Rp - Rp - Rp -
6.5.6 Pekerjaan Plesteran 0.00 m2 Rp 3,191.32 Rp 17,500.00 Rp - Rp - Rp -
6.5.7 Acian 0.00 m2 Rp 1,320.00 Rp 9,150.00 Rp - Rp - Rp -
2
6.5.8 Pasangan Batu Alam 0.00 m Rp 131,580.00 Rp 38,000.00 Rp - Rp - Rp -
Jumlah Rp - Rp - Rp -
Sub Total VI Rp - Rp - Rp -