BLOK : 1 Blok : 1A1-1A2-1A3 WORKSHOP 1, 2, 3 LUAS Lantai = 130.00 x 38.00 = 4.940 m2 LUAS Lahan = 410.00 x 168.00 = 68.880 m2 RENCANA ANGGARAN BIAYA (RAB) BOBOT HARGA SATUAN NO. URAIAN PEKERJAAN SAT. VOLUME HARGA SAT. JUMLAH % MATERIAL UPAH I PEKERJAAN PERSIAPAN 1 Mobilisasi dan demobilisasi alat + material Is 1.00 - 6,198.50 6,198.50 6,198.50 2 Setting out & surveyor Is 1.00 - 2,972.72 2,972.72 2,972.72 3 Site management Is 1.00 - 9,840.78 9,840.78 9,840.78 4 Peralatan kerja Is 1.00 - 8,528.28 8,528.28 8,528.28 5 Pengadaan listrik dan air kerja Is 1.00 - 5,172.67 5,172.67 5,172.67 6 Pembersihan lokasi Is 1.00 - 2,408.33 2,408.33 2,408.33 7 Site office & bedeng pekerja (Peti Kemas) Is 1.00 - 10,850.56 10,850.56 10,850.56 TOTAL I 1.71% 45,971.84 II PEKERJAAN PEMATANGAN LAHAN m2 9,600.00 1 Penambahan Elevasi m3 11,520.00 21.98 2.53 24.51 282,368.00 2 Perkerasan m2 9,600.00 - 1.11 1.11 10,650.67 TOTAL II 10.88% 293,018.67 III PEKERJAAN STRUKTUR PONDASI A PEKERJAAN SIPIL LT-1 1 PONDASI PL1 Pilling K-450 D-60 cm Panjang 12 m ( x 2) / On Site Titik 32.50 Pengadaan Piling K-450 D-60 cm Panjang 12 m ( x 2) / On Site Btg 65.00 530.94 43.28 574.22 37,324.41 Pasang Piling Btg 65.00 31.86 88.61 120.47 7,830.69 Cuting Piling Btg 65.00 21.08 24.18 45.25 2,941.43 Sub Total 48,096.53 2 PONDASI PL2 Pilling K-450 D-45 cm Panjang 12 m ( x 2) / On Site Titik 8.00 Pengadaan Piling K-450 D-45 cm Panjang 12 m ( x 2) / On Site Btg 16.00 409.72 43.28 453.01 7,248.08 Pasang Piling Btg 16.00 31.86 88.61 120.47 1,927.56 Cuting Piling Btg 16.00 21.08 24.18 45.25 724.04 Sub Total 9,899.68 3 PILE CUP (1500X1500X900 mm) pcs 40.50 Galian Pondasi m3 136.69 - 3.09 3.09 422.97 Urugan Pasir 15 cm m3 13.67 17.12 5.29 22.41 306.33 Lantai Kerja Pondasi 15 cm K-300 m3 13.67 98.50 20.61 119.11 1,628.10 Beton K - 400 m3 136.69 203.64 18.19 221.84 30,322.60 Besi Ø 16 - 200 kg 3,341.25 1.87 0.17 2.05 6,835.83 Bekisting Pile Cup m2 364.50 18.62 3.85 22.47 8,188.70 Sub Total 47,704.53 B STUMP 1 STUMP KOLOM C1 1000 mm x 1000 mm x 1500 mm pcs 32.50 Beton K - 400 m3 48.75 203.64 18.19 221.84 10,814.65 Besi 4Ø16 kg 2,071.88 1.87 0.17 2.05 4,238.83 Besi Ø 12 - 100 mm kg 1,511.25 1.87 0.17 2.05 3,091.85 Bekisting Kolom m2 195.00 18.62 3.85 22.47 4,380.78 Sub Total 22,526.10 2 STUMP KOLOM C1A 800 mm x 800 mm x 1500 mm pcs 8.00 Beton K - 400 m3 7.68 203.64 18.19 221.84 1,703.72 Besi 4Ø16 kg 668.00 1.87 0.17 2.05 1,366.65 Besi Ø 12 - 100 mm kg 372.00 1.87 0.17 2.05 761.07 Bekisting Kolom m2 30.72 18.62 3.85 22.47 690.14 Sub Total 4,521.59 C SLOOF 1 SLOOF GB1 (600x1500 mm) m' 877.50 Galian Sloof m3 1,184.63 - 3.09 3.09 3,665.76 Urugan Pasir 15 cm m3 118.46 17.12 5.29 22.41 2,654.88 Lantai Kerja sloof 15 cm K-300 m3 118.46 98.50 20.61 119.11 14,110.20 Beton K - 400 m3 789.75 203.64 18.19 221.84 175,197.26 Besi Ø 16 - 200 kg 37,293.75 1.87 0.17 2.05 76,298.87 Bekisting Sloof m2 1,579.50 18.62 3.85 22.47 35,484.35 Sub Total 307,411.31 2 SLOOF GB2 (400x1500 mm) m' 24.00 Galian Sloof m3 14.40 - 3.09 3.09 44.56 Urugan Pasir 15 cm m3 1.44 17.12 5.29 22.41 32.27 Lantai Kerja sloof 15 cm K-300 m3 1.44 98.50 20.61 119.11 171.52 Beton K - 400 m3 14.40 203.64 18.19 221.84 3,194.48 Besi Ø 16 - 200 kg 2,010.00 1.87 0.17 2.05 4,112.24 Bekisting Sloof m2 28.80 18.62 3.85 22.47 647.01 Sub Total 8,202.08 TOTAL III 16.64% 448,361.82 IV PEKERJAAN RANGKA STRUKTUR A PEKERJAAN RANGKA STRUKTUR BAJA
2 BILL OF QUANTITY (BQ)
SPESIFIKASI TEKNIS PEKERJAAN : STRUCTURE & ME
BLOK : 1 Blok : 1A1-1A2-1A3 WORKSHOP 1, 2, 3 LUAS Lantai = 130.00 x 38.00 = 4.940 m2 LUAS Lahan = 410.00 x 168.00 = 68.880 m2 RENCANA ANGGARAN BIAYA (RAB) BOBOT HARGA SATUAN NO. URAIAN PEKERJAAN SAT. VOLUME HARGA SAT. JUMLAH % MATERIAL UPAH 1 Base plate 1200 x 1200 x 24 mm kg 2,226.25 2.73 0.57 3.30 7,354.29 2 Base plate 1000 x 1000 x 24 mm kg 532.00 2.73 0.57 3.30 1,757.43 3 Column C1 WF 900 x 300 x 243 kg/m' kg 15,795.00 2.73 0.57 3.30 52,177.91 4 Column C1A WF 700 x 300 x 235.5 kg/m' kg 942.00 2.73 0.57 3.30 3,111.84 5 Beam B1 WF 700 x 300 x 235.5 kg/m' kg 7,653.75 2.73 0.57 3.30 25,283.74 6 Beam B1 WF 600 x 300 x 192.5 kg/m' kg 7,315.00 2.73 0.57 3.30 24,164.70 7 Foot 1/2 WF 900 x 300 x 243 kg/m' kg 1,996.70 2.73 0.57 3.30 6,595.99 8 Join Plate 1 900 x 300 x 24mm kg 4,102.20 2.73 0.57 3.30 13,551.39 9 Join Plate 2700 x 300 x 24mm kg 226.80 2.73 0.57 3.30 749.22 10 Stiffeners 600 x 120 x 16mm kg 2,450.72 2.73 0.57 3.30 8,095.82 11 Bolt HBT A325+nut+spring washer+plat washer Ø 24mm kg 4,101.12 2.73 0.57 3.30 13,547.82 12 Bolt HBT A325+nut+spring washer+plat washer Ø 20mm kg 515.20 2.73 0.57 3.30 1,701.93 14 Anchor Bolt Ø 34mm x 1800mm pcs 1,073.25 1.52 1.52 3.03 3,253.14 Sub Total 161,345.22 B PEKERJAAN STRUKTUR BAJA ATAP 1 Base plate C1 - C2 1200 x 1200 x 24 mm kg 135.50 2.73 0.57 3.30 447.63 2 End plate C1 1200 x 1200 x 24 mm kg 121.10 2.73 0.57 3.30 400.06 3 End plate Hollow 600 x 120 x 24 mm kg 50.58 2.73 0.57 3.30 167.09 4 End plate C1A 250 x 125 x 12mm kg 37.36 2.73 0.57 3.30 123.42 5 Column C2 WF 700 x 300 x 235.5 kg/m' kg 1,375.20 2.73 0.57 3.30 4,542.90 6 Hollow 600 x 200 x 11 x 17 x 1.272 kg/m' kg 3,088.80 2.73 0.57 3.30 10,203.68 8 Rafter WF 700 x 300 x 235.5 kg/m' kg 2,172.60 2.73 0.57 3.30 7,177.06 10 Angle bar 400 x 400 x 24.7 kg/m' kg 1,275.98 2.73 0.57 3.30 4,215.11 11 Tie rods Ø 24mm 1.62 kg/m' kg 640.77 2.73 0.57 3.30 2,116.75 12 End plate 600 x 120 x 24 mm kg 1,588.01 2.73 0.57 3.30 5,245.91 13 Tie plate WF 600 x 120 x 27.2 kg kg 1,619.20 2.73 0.57 3.30 5,348.94 17 Bracing (tali angin) Ø 24mm kg 4,015.02 2.73 0.57 3.30 13,263.38 18 Flashing kg 344.50 2.73 0.57 3.30 1,138.04 19 Tumbuckei 24" pcs 1,113.00 4.18 0.97 5.16 5,739.37 20 Spandek 6.8mm x 16.5 m m2 2,226.00 9.72 2.75 12.47 27,752.04 21 Bolt HBT A325+nut+spring washer+plat washer Ø 24mm pcs 952.00 2.73 0.78 3.51 3,339.99 22 Bolt purlin + washer Ø 24 mm pcs 2,120.00 2.08 0.21 2.29 4,858.45 23 Nut tie rods Ø 24mm + washer pcs 3,180.00 2.08 0.21 2.29 7,287.68 24 Paku spandek 4" @400 box 388.23 18.62 2.06 20.68 8,028.49 Sub Total 111,395.97 C PLAT LANTAI DASAR T = 60 CM ELEV. + 0.00 m2 465.00 1 Urugan Pasir m3 279.00 17.12 5.29 22.41 6,252.70 2 Besi Ø 16 - 200 (2 LAYER) kg 20,692.50 9.73 0.96 10.69 221,168.34 3 Plastik Cor m2 465.00 1.00 0.16 1.16 539.92 4 Beton K - 400 Tebal 60 cm m3 279.00 203.64 18.19 221.84 61,893.05 5 Finishing Trowel m2 465.00 36.80 3.81 40.61 18,883.42 Sub Total 308,737.42 TOTAL IV 21.95% 581,478.62 XII PEKERJAAN DINDING m2 520.00 1 Pasang Bata Celcon same as Bungalow tinggi 250 cm m2 520.00 21.98 7.50 29.48 15,331.33 2 Plaster dan aci m2 1,040.00 7.54 5.32 12.86 13,369.78 3 Rangka Hollow 400 x 200 x 11 x 17 x 1.272 kg/m' kg 4,375.80 2.73 0.57 3.30 14,455.21 4 Spandek 6.8mm x 16.5 m m2 4,680.00 9.72 2.75 12.47 58,346.60 5 Paku spandek 4" @400 box 441.23 18.62 2.06 20.68 9,124.53 TOTAL V 4.11% 110,627.46 100.00% 2,683,927.85
HARGA RATA-RATA PER M2 4,940.00 M2 543.31
PAJAK PPN + PPH 10% 268,392.79 TOTAL 2,952,320.64 TOTAL UNIT 3.00 UNIT 8,856,961.91 Kurs SGD 1 = Rp. 10.000,- Nb : Pph 23 ( 3%) menjadi tanggung jawab pihak kontraktor