PT.

SARANA HUNIAN MANDIRI

RENCANA ANGGARAN BIAYA
PEMBANGUNAN RUMAH TYPE 45/96
PERUMAHAN MANDIRI PUSKUD REGENCY
JL. PERUM.PUSKUD KEL.PALUPI, KEC.TATANGA, KOTA PALU

JUMLAH HARGA TOTAL

NO URAIAN PEKERJAAN
MATERIAL UPAH HARGA
I. PEKERJAAN PERSIAPAN 960,000
II. PEKERJAAN TANAH 3,355,100
III. PEKERJAAN PONDASI 11,198,636
IV. PEKERJAAN BETON 12,078,050
V PEKERJAAN PASANGAN DINDING 28,700,533
VI PEKERJAAN RANGKA & PENUTUP ATAP 15,561,450
VII PEKERJAAN PLAFOND 6,054,330
VIII PEKERJAAN LANTAI & DINDING KERAMIK 9,719,596
IX PEKERJAAN KUSEN, PINTU & JENDELA 15,553,546
X PEKERJAAN PENGECATAN 7,912,574
XI PEKERJAAN PLAMBING
0 Pek.INSTALASI AIR BERSIH 7,755,000
0 PEK.INSTALASI AIR KOTOR 2,796,750
XII PEKERJAAN SANITER 3,425,160
XIII PEKERJAAN INSTALASI LISTRIK 2,800,000
XIV PEKERJAAN LAIN-LAIN 8,678,742
REAL COST (A) 136,549,467
OVER HEAD (2,5% X A) -
JASA PEMBORONGAN (7,5% X A) -
JUMLAH (B) 136,549,467
PPN (10% X B) -
JUMLAH 136,549,467
DIBULATKAN 136,500,000 25
HARGA/M2 TYPE 45 3,033,333 15
20
15
3
Srtuktur & arsitek 45 517,000 23,265,000 3
Atap 57 210,000 11,923,800 5
Plafond 60 100,000 6,000,000 86

41,188,800
PT. SARANA HUNIAN MANDIRI
RENCANA ANGGARAN BIAYA
PEMBANGUNAN RUMAH TYPE 45/96
PERUMAHAN MANDIRI PUSKUD REGENCY
JL. PERUM.PUSKUD KEL.PALUPI, KEC.PALU SELATAN

HARGA SAUAN (Rp)

NO URAIAN PEKERJAAN SPESIFIKASI SAT VOLUME
MATERIAL
I. PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi m2 96.00
2 Pas.bouwplank Kayu Alba m' 48.00

II. PEKERJAAN TANAH

1 Pek.galian tanah untuk pondasi m3 68.28
2 Urukan tanah kembali Tanah Merah m3 33.64
3 Urukan tanah peninggian lantai Tanah Merah m3 -
4 Pek.pasir urug di bawah pondasi Pasir Urug m3 3.25

III. PEKERJAAN PONDASI

1 Pek.Aanstamping Batu kali Batu kali,Pasir Cimalaka/Padalarang m3 11.70
2 Pek.Pondasi Batu kali 1:5 Batu kali,pasir cimalaka,semen DN SNI m3 22.61
3 Pek.Rolagh Bata Bata merah m3 0.39

IV. PEKERJAAN BETON

1 Pek.sloof beton praktis 15/20 Beton K 225 besi 10 mm cincin 8 mm m3 1.95
2 Pek.Kolom Beton 15/15 Beton K 225 besi 10 mm cincin 8 mm m3 1.93
3 Pek.Ring balok 15/15 Beton K 225 besi 10 mm cincin 8 mm m3 1.11
4 Pek.Balok 15/30 Beton K 225 besi 10 mm cincin 8 mm m3 -
5 Pek.Balok 15/20 Beton K 225 besi 10 mm cincin 8 mm m3 0.63
6 Pek.Plat beton Lantai t=12cm Beton K255 besi 8 mm 2 lapis m3 -
7 Pek.Plat beton t=10cm meja beton Beton K255 besi 8 mm 2 lapis m3 0.23
8 Pek.Plat beton t=10cm Kanopi Beton K255 besi 8 mm 2 lapis m3 0.70
V PEKERJAAN PASANGAN DINDING
1 Pek.Dinding 1/2 Bata 1:2 Bata merah garut/nagret,pasir cimalaka/padala m2 43.29
2 Pek.Dinding 1/2 Bata 1:5 Bata merah garut/nagret,pasir cimalaka/padala m2 117.83
3 Pek.Plesteran + Aci 1:2 Pasir cimalaka / Padalarang m2 87.38
4 Pek.Plesteran + Aci 1:5 Pasir cimalaka / Padalarang m2 236.26
5 Pek.Ban & Bingkai Kosen Pasir cimalaka / Padalarang m' -
6 Pek.tali air 59.35

VI PEKERJAAN RANGKA & PENUTUP ATAP

1 Pek. Rangka Atap Baja Ringan Ex Baja Ringan Zinkalum 0.75 mm m2 56.78
2 Pek. Atap Genteng Genteng Beton plat m2 56.78
3 Pek. Lysplank GRC GRC t = 9 mm m' 15.00
4 Pek. Tumpang sari GRC GRC t = 9 mm m' 15.00
5 Pek. Ban & Bingkai Kosen Seng BJLS 30.55 m' 13.00
6 Pek. Nok atap m' 24.75

VII PEKERJAAN PLAFOND

1 Plafond datar GRC 4 mm Rangka hallow 2 x 4 + 4, grc 4mm ex m2 2.70
2 Plafond datar Gypsum Rangka hallow 2 x 4 + 4, gypsum 9 mm m2 57.80
3 List Plafond gypsum m' 88.40

VIII PEKERJAAN LANTAI & DINDING KERAMIK

1 Lantai Keramik 40 x 40 cm Ex Platinum m2 41.80
2 Lantai Keramik 40 x 40 cm [ teras ] Ex Platinum m2 5.50
3 Lantai Keramik 20 x 20 km/wc Ex Platinum m2 2.70
4 Dinding Keramik 20 x 25 cm KM Ex Platinum m2 11.60
5 Urugan Pasir di bawah lantai m3 5.00
6 Beton Rabat di bawah lantai m3 2.50
7 Pek. Plin lantai 10/40 Ex Platinum m1 50.40

IX PEKERJAAN KUSEN, PINTU & JENDELA

A Kosen Type P1 = 3 set
1 Kusen Aluminium 4" cokelat m1 18.30
2 Daun Pintu Kayu Kamper Samarinda / Nyatoh Unit 3.00
3 Engsel Pintu 4 " stainless Psng 4.50
4 Kunci Pintu Psng 3.00
5 Slot tanam Psng 2.65
6 Pek finishing ex Melamik m2 9.36

B Kosen Type P3 = 1 set [ KM/WC ]

1 Kusen Aluminium Aluminium 4" cokelat m' 5.10
2 Daun Pintu Rangka Aluminium + Aluminium plat cokelat Unit 1.00
3 Engsel Pintu 4" stainless Psng 1.00
4 Kunci Pintu KM Unit 1.00

C Kosen Type PJ1 = 2 set

1 Kusen Aluminium 4" cokelat m' 17.30
2 Daun Jendela Aluminium m1 6.60
3 Daun Pintu Kayu Kamper Samarinda / Nyatoh Unit 1.00
4 Engsel Jendela 3" Stainless Psng 2.00
5 Engsel Pintu 3" Stainless Psng 3.00
6 Slot Jendela bh 2.00
7 Kaca bh 4.00
8 Kaca Polos 5 mm m2 1.38
9 Hak Angin bh 4.00
10 Kunci Pintu Psng 1.00
11 Pek Finshing ex Melamik m2 13.00

D Kosen Type J1 = 1 set

1 Kusen Aluminium 4" cokelat m' 6.00
2 Daun Jendela Aluminium m1 9.00
3 Engsel Jendela 3" Stainless Psng 2.00
4 Slot Jendela bh 2.00
 5 Kaca Polos 5 mm m2 1.08
6 Hak Angin bh 4.00
7 Pek Finishing ex Melamik m2 3.50

E Kosen Type J2 = 3 set

1 Kusen Aluminium 4" cokelat m' 18.15
2 Daun Jendela Aluminium m1 10.50
3 Engsel Jendela 3" Stainless psng 3.00
4 Slot Jendela bh 3.00
5 Kaca Polos 5 mm m2 1.41
6 Hak Angin bh 6.00
7 Pek Finishing ex Melamik m2 4.14

X PEKERJAAN PENGECATAN
1 Pengecatan Dinding Catylac/Cendana m2 323.64
2 Pengecatan Plafond Vinilex 300 m2 60.50
3 Pengecatan Listplank Cat Seiv m2 9.00
4 Pek waterprofing + screed Ex Roof sealer m2 19.40

XI PEKERJAAN PLAMBING
a Pek.INSTALASI AIR BERSIH
1 Instalasi air bersih PVC ø 1/2" Maspion AW m' 6.00
2 Instalasi air bersih PVC ø 3/4" Maspion AW m' 31.50
3 Pekerjaan Pembuatan Sumur Pompa Jet Pump Unit 1.00
4 Peralatan bantu dan Fitting ls 1.00
5 Instalasi air Bersih ø 1" Maspion AW m' 6.00

b PEK.INSTALASI AIR KOTOR

1 Instalasi air Limbah PVC ø 3" Maspion D m' 19.50
 2 Instalasi air kotor PVC ø 4" Maspion D m' 12.00
3 Pek.Septictank & Rembesan Pasangan Bata / cor beton bertulang Unit 1.00
4 Peralatan Bantu & Fitting ls 1.00

XII PEKERJAAN SANITER

1 Monoblock INA/KIA Unit 1.00
2 Kran dinding lokal ex Lokal bh 4.00
3 Kran Sower Double ex Lokal bh 1.00
4 Bak Mandi Fibre Glass 60x60 alco besar putih bh 1.00
5 Floor Drain ex Lokal bh 1.00
6 Tempat Sabun ex Lokal bh 1.00
7 Roof Drain ex Lokal bh -
8 Bak Zink 105 ex Lokal bh 1.00
9 Kran Bak Zink ex Lokal bh 1.00
10 Toren Penguin 650L bh 1.00

XIII PEKERJAAN INSTALASI LISTRIK

1 Titik Instalasi Listrik Untuk Lampu ex Prima ukuran standar PLN ttk 10.00
2 Instalasi + Stop Kontak ex Prima ukuran standar PLN+Outlet Box ttk 4.00
3 Instalasi + Outlet TV ex Prima ukuran standar PLN+Outlet Box ttk -
4 Instalasi + Outlet Telepon ex Prima ukuran standar PLN+Outlet Box ttk -
5 Instalasi Panel MCB Automat ex hagger set 1.00
6 Instalasi Arde Pentanahan ex Prima ukuran standar PLN unit 1.00

XIV PEKERJAAN LAIN-LAIN

1 Pek.Beton Rabat + Acian 1:3 Carport m2 13.50
2 Pek.Taman m2 39.00
3 Pek.Dinding 1/2 Bata 1:5 (Dinding Halaman) m2 24.00
4 Pek.Plesteran +Aci 1:5 (Dinding Halaman) m2 48.00
HARGA SAUAN (Rp) JUMLAH HARGA TOTAL
UPAH MATERIAL UPAH HARGA

5,000 480,000 480,000

10,000 480,000 480,000
Sub Jumlah 960,000

35,000 2,389,800 2,389,800

20,000 672,800 672,800
17,205 - -
90,000 292,500 292,500
Sub Jumlah 3,355,100

115,231 1,348,203 1,348,203

425,000 9,610,313 9,610,313
616,878 240,120 240,120
Sub Jumlah 11,198,636

1,803,100 3,516,045 3,516,045

1,852,000 3,579,453 3,579,453
1,882,262 2,096,370 2,096,370
1,888,742 - -
1,882,262 1,185,825 1,185,825
1,828,846 - -
1,867,400 420,165 420,165
1,828,846 1,280,192 1,280,192
 Sub Jumlah 12,078,050
- -
85,000 3,679,803 3,679,803
80,000 9,426,376 9,426,376
50,000 4,369,181 4,369,181
45,000 10,631,673 10,631,673
- - -
10,000 593,500 593,500
Sub Jumlah 28,700,533

95,000 5,393,625 5,393,625

115,000 6,529,125 6,529,125
35,000 525,000 525,000
23,000 345,000 345,000
51,150 664,950 664,950
85,000 2,103,750 2,103,750
Sub Jumlah 15,561,450
-
85,460 230,742 230,742
85,460 4,939,588 4,939,588
10,000 884,000 884,000
Sub Jumlah 6,054,330

105,813 4,422,983 4,422,983

105,813 581,972 581,972
116,785 315,320 315,320
121,644 1,411,070 1,411,070
90,000 450,000 450,000
718,061 1,795,153 1,795,153
14,744 743,098 743,098
Sub Jumlah 9,719,596
 -
90,000 1,647,000 1,647,000
500,000 1,500,000 1,500,000
50,000 225,000 225,000
75,000 225,000 225,000
85,000 225,000 255,000
85,000 795,600 795,600
Jumlah 4,647,600

90,000 459,000 459,000

500,000 500,000 500,000
50,000 50,000 50,000
85,000 85,000 85,000
Jumlah 1,094,000

90,000 1,557,000 1,557,000

90,000 594,000 594,000
500,000 500,000 500,000
35,260 70,520 70,520
50,250 150,750 150,750
15,825 31,650 31,650
85,000 340,000 340,000
81,050 111,849 111,849
17,210 68,840 68,840
75,000 75,000 75,000
85,000 1,105,000 1,105,000
Jumlah 4,604,609

90,000 540,000 540,000

90,000 810,000 810,000
35,260 70,520 70,520
15,825 31,650 31,650
 81,050 87,631 87,631
17,210 68,840 68,840
85,000 297,500 297,500
Jumlah 1,906,141
-
90,000 1,633,500 1,633,500
90,000 945,000 945,000
35,260 105,780 105,780
15,825 47,475 47,475
81,050 114,281 114,281
17,210 103,260 103,260
85,000 351,900 351,900
Jumlah 3,301,196
Sub Jumlah 15,553,546

18,000 5,825,574 5,825,574

20,000 1,210,000 1,210,000
22,000 198,000 198,000
35,000 679,000 679,000
Sub Jumlah 7,912,574

8,500 51,000 51,000

12,000 378,000 378,000
6,500,000 6,500,000 6,500,000
691,000 691,000 691,000
22,500 135,000 135,000
Sub Jumlah 7,755,000

35,000 682,500 682,500

 55,000 660,000 660,000
1,200,000 1,200,000 1,200,000
254,250 254,250 254,250
Sub Jumlah 2,796,750

1,250,000 1,250,000 1,250,000

33,025 132,100 132,100
260,000 260,000 260,000
253,120 253,120 253,120
49,690 49,690 49,690
350,000 350,000 350,000
75,000 - -
219,250 219,250 219,250
61,000 61,000 61,000
850,000 850,000 850,000
Sub Jumlah 3,425,160

175,000 1,750,000 1,750,000

175,000 700,000 700,000
175,000 - -
175,000 - -
175,000 175,000 175,000
175,000 175,000 175,000
Sub Jumlah 2,800,000

95,092 1,283,742 1,283,742

85,000 3,315,000 3,315,000
80,000 1,920,000 1,920,000
45,000 2,160,000 2,160,000
Sub Jumlah 8,678,742