Fp falahindo perkasa

Date : 10 Juni 2015

HARGA PENAWARAN PEKERJAAN WTP

CV. FALAHINDO PERKASA
BILL OF QUANTITY (BQ) B.O.Q
BOBOT HARGA
NO. URAIAN PEKERJAAN SAT. VOL HARGA SAT. JUMLAH
% MATERIAL UPAH
I PEKERJAAN PERSIAPAN
1 Mobilisasi dan demobilisasi alat + material Is 1.00 1,071,625.00 1,071,625.00 1,071,625.00
2 Setting out & surveyor Is 1.00 393,862.00 393,862.00 393,862.00
3 Site management Is 1.00 889,176.25 889,176.25 889,176.25
4 Peralatan kerja Is 1.00 643,862.00 643,862.00 643,862.00
5 Pengadaan listrik dan air kerja Is 1.00 388,850.00 388,850.00 388,850.00
6 Pembersihan lokasi Is 1.00 241,875.00 241,875.00 241,875.00
TOTAL I 1.05% - 3,629,250.25
II PEKERJAAN STRUKTUR PONDASI -
A -
1 PONDASI PL1 Pilling 25 x 25cm Titik 10.00 -
Pengadaan Piling 250 x 250 mm Btg 20.00 1,900,000.00 1,900,000.00 38,000,000.00
Pasang Piling M' 100.00 115,500.00 115,500.00 11,550,000.00
Cuting Piling Btg 10.00 125,000.00 125,000.00 1,250,000.00
Joint Piling Btg 10.00 110,000.00 110,000.00 1,100,000.00
Sub Total - 51,900,000.00
2 PILE CUP (800X800X300 mm) pcs 10.00 -
Galian Pondasi m3 9.00 25,687.50 25,687.50 231,187.50
Urugan Pasir 5 cm m3 0.50 156,250.00 40,625.00 196,875.00 98,437.50
Lantai Kerja Pondasi 5 cm 1Pc : 5 Ps m3 0.50 575,000.00 95,625.00 670,625.00 335,312.50
Beton K - 300 m3 2.43 1,200,000.00 102,937.50 1,302,937.50 3,166,138.13
Besi Ø 16 - 200 kg 525.00 11,071.88 3,500.00 14,571.88 7,650,237.00
Kawat Ikat kg 7.88 16,500.00 3,500.00 20,000.00 157,500.00
Bekisting Pile Cup m2 9.60 68,500.00 25,000.00 93,500.00 897,600.00
Sub Total - 12,536,412.63
B STUMP -
1 STUMP KOLOM C1 300 mm x 300 mm pcs 10.00 -
Beton K - 300 m3 1.04 1,200,000.00 102,937.50 1,302,937.50 1,348,540.31
Besi 8Ø16 kg 480.00 11,071.88 3,500.00 14,571.88 6,994,502.40
Besi Ø 10 - 150 mm kg 165.00 11,071.88 3,500.00 14,571.88 2,404,360.20
Kawat Ikat kg 9.68 16,500.00 3,500.00 20,000.00 193,500.00
Bekisting m2 8.40 68,500.00 25,000.00 93,500.00 785,400.00
Sub Total - 11,726,302.91
2 KOLOM K1 300 mm x 300 mm pcs 10.00 -
Beton K - 300 m3 3.74 1,200,000.00 102,937.50 1,302,937.50 4,866,471.56
Besi 8Ø16 kg 480.00 11,071.88 3,500.00 14,571.88 6,994,502.40
Besi Ø10 - 150 kg 195.00 11,071.88 3,500.00 14,571.88 2,841,516.60
Kawat Ikat kg 9.68 16,500.00 3,500.00 20,000.00 193,500.00
Bekisting Kolom m2 5.76 72,500.00 25,000.00 97,500.00 561,600.00
Sub Total - 15,457,590.56
C SLOOF -
1 SLOOF GB1 (250x600 mm) m' 15.05 -
Galian Sloof m3 2.26 25,687.50 25,687.50 57,989.53
Urugan Pasir 5 cm m3 0.15 156,250.00 40,625.00 196,875.00 29,629.69
Lantai Kerja sloof 5 cm 1 pc : 5 Ps m3 0.15 575,000.00 95,625.00 670,625.00 100,929.06
Beton K - 300 m3 1.51 1,200,000.00 102,937.50 1,302,937.50 1,960,920.94
Besi 14Ø16 kg 353.68 11,071.88 3,500.00 14,571.88 5,153,709.66
Besi Ø 10 - 100 kg 235.53 11,071.88 3,500.00 14,571.88 3,432,151.33
Kawat Ikat kg 8.28 16,500.00 3,500.00 20,000.00 165,550.00
Bekisting Sloof m2 3.01 68,900.00 25,000.00 93,900.00 282,639.00
Sub Total - 11,183,519.20
2 SLOOF GB2 (250x500 mm) m' 25.05 -
Galian Sloof m3 1.50 25,687.50 25,687.50 38,608.31
Urugan Pasir 5 cm m3 0.19 156,250.00 40,625.00 196,875.00 36,987.89
Lantai Kerja sloof 5 cm 1 pc : 5 Ps m3 0.19 575,000.00 95,625.00 670,625.00 125,993.67

3
Fp falahindo perkasa
Date : 10 Juni 2015

HARGA PENAWARAN PEKERJAAN WTP

CV. FALAHINDO PERKASA
BILL OF QUANTITY (BQ) B.O.Q
BOBOT HARGA
NO. URAIAN PEKERJAAN SAT. VOL HARGA SAT. JUMLAH
% MATERIAL UPAH
Beton K - 300 m3 1.50 1,200,000.00 102,937.50 1,302,937.50 1,958,315.06
Besi 10Ø16 kg 394.54 11,071.88 3,500.00 14,571.88 5,749,153.11
Besi Ø 10 - 200 kg 219.19 11,071.88 3,500.00 14,571.88 3,193,973.95
Kawat Ikat kg 13.78 16,500.00 3,500.00 20,000.00 275,550.00
Bekisting Sloof m2 3.01 68,900.00 25,000.00 93,900.00 282,263.40
Sub Total - 11,660,845.39
3 RB1(300x150 mm) m' 20.05 -
Beton K - 300 m3 0.90 1,200,000.00 102,937.50 1,302,937.50 1,175,575.36
Besi 6 θ 12 kg 235.59 11,071.88 3,500.00 14,571.88 3,432,952.78
Besi θ 6 - 150 kg 135.34 11,071.88 3,500.00 14,571.88 1,972,121.81
Kawat Ikat kg 9.22 16,500.00 5,687.50 22,187.50 204,635.31
Bekisting m2 1.80 68,900.00 25,000.00 93,900.00 169,442.55
Sub Total - 6,954,727.81
4 RB2(200x150 mm) m' 20.05 -
Beton K - 300 m3 0.60 1,200,000.00 102,937.50 1,302,937.50 783,716.91
Besi 4 θ 16 kg 195.49 11,071.88 3,500.00 14,571.88 2,848,620.39
Besi θ 6 - 150 kg 135.34 11,071.88 3,500.00 14,571.88 1,972,121.81
Kawat Ikat kg 2.01 16,500.00 5,687.50 22,187.50 44,485.94
Bekisting m2 1.80 68,900.00 25,000.00 93,900.00 169,442.55
Sub Total - 5,818,387.59
TOTAL II 36.82% - 127,237,786.10
III PEKERJAAN RANGKA STRUKTUR -
A PEKERJAAN ATAP -
1 Rangka Atap baja ringan m2 153.76 157,000.00 56,250.00 213,250.00 32,789,320.00
2 Atap Onduline m2 153.76 197,000.00 43,437.50 240,437.50 36,969,670.00
3 Paku spandek 2" @400 box 4.00 209,437.50 209,437.50 837,750.00
Sub Total - 70,596,740.00
B PLAT LANTAI DASAR T = 15 CM ELEV. + 0.00 m2 100.00 -
1 Urugan Pasir m3 5.00 156,250.00 40,625.00 196,875.00 984,375.00
2 Besi D10-150 (2 Layer ) kg 1,736.00 11,071.88 3,500.00 14,571.88 25,296,783.68
3 Kawat Ikat kg 8.50 16,500.00 5,687.50 22,187.50 188,593.75
4 Plastik Cor m2 100.00 9,500.00 1,781.25 11,281.25 1,128,125.00
5 Beton K - 300 Tebal 15 cm m3 15.00 1,200,000.00 102,937.50 1,302,937.50 19,544,062.50
Sub Total - 47,141,939.93
C PLAT LANTAI DAK KANOPI Tebal = 10 CM ELEV. +m2
3.30 56.25 -
1 Besi D10-200 (1 Layer ) kg 868.00 11,071.88 5,687.50 16,759.38 14,547,141.84
2 Beton K-300 Tebal 10 cm m3 6.75 1,200,000.00 102,937.50 1,302,937.50 8,794,828.13
3 Bekisting Plat Lantai m2 100.00 111,962.50 34,475.00 146,437.50 14,643,750.00
Sub Total - 37,985,719.97
TOTAL III 45.06% - 155,724,399.90
IV PEKERJAAN DINDING m2 132.00 -
1 Pasang Bata Celcon m2 132.00 135,000.00 40,000.00 175,000.00 23,100,000.00
2 Pasang Dinding batu m2 15.00 250,000.00 45,000.00 295,000.00 4,425,000.00
2 Plaster kamprot m2 66.00 50,000.00 30,000.00 80,000.00 5,280,000.00
TOTAL IV 9.49% - 32,805,000.00
V PEKERJAAN APRON m2 96.00 -
1 Urugan Pasir 5 cm m3 4.80 156,250.00 40,625.00 196,875.00 945,000.00
2 Beton K - 100 m3 9.60 575,000.00 95,625.00 670,625.00 6,438,000.00
3 Bekisting m2 9.60 72,500.00 34,475.00 106,975.00 1,026,960.00
TOTAL V 2.43% - 8,409,960.00
VI PEKERJAAN PINTU DAN JENDELA Unit 3.00 -
1 Pintu P1 ( folding gate ) Unit 2.00
2 Pintu P2 ( steel gate) Unit 1.00

3
Fp falahindo perkasa
Date : 10 Juni 2015

HARGA PENAWARAN PEKERJAAN WTP

CV. FALAHINDO PERKASA
BILL OF QUANTITY (BQ) B.O.Q
BOBOT HARGA
NO. URAIAN PEKERJAAN SAT. VOL HARGA SAT. JUMLAH
% MATERIAL UPAH
3 Jendela J ( kisi kayu ) m2 24.90 550,000.00 104,361.60 654,361.60 16,293,603.84
TOTAL VI 4.71% - 16,293,603.84
VII PEKERJAAN PEMBERSIHAN -
1 Pembersihan lokasi ls 1.00 1,500,000.00 1,500,000.00 1,500,000.00
TOTAL VII 0.43% 1,500,000.00

GRAND TOTAL I+II+III+IV+V+VI+VII 100.00% 345,600,000.08

HARGA RATA-RATA PER M2 2,400,000.00

Diajukan oleh :

CV. FALAHINDO PERKASA