Anda di halaman 1dari 61

BILL OF QUANTITY

NGUNAN FASILITAS PARKIR INAP KENDARAAN


INTERNASIONAL SOEKARNO-HATTA

No.

I
1
2
3
4
5
6
7
8
9
10
11

PEKERJAAN

PEKERJAAN PERSIAPAN
Administrasi Proyek,dokumentasi & Pelaporan
Pembersihan lokasi ( sesuai luas terukur)
Pengukuran dan bowplank
Direksi keet & Los kerja
Pagar proyek
Listrik dan Air kerja
Mobilisasi, Demobilisasi
Bongkar Aspal existing, termasuk buang
Bongkar paving block, termasuk pemindahan dan penyimpanan
Bongkar kanstin termasuk pemindahan dan penyimpanan
Penebangan pohon dan pengangkutan pohon

SATUAN

ls
m2
m2
m2
m'
ls
ls
m2
m2
m'
phn

HARGA SATUAN
( Rp. )

VOLUME

1.00
41,178.33
1,222.60
72.00
622.00
1.00
1.00
2,722.24
3,810.60
780.00
20.00
Sub Jumlah I

II
A
1

PEKERJAAN AREA PARKIR


Pekerjaan Galian
Kupas lapisan tanah existing 30 cm dan buang

B
1
2
3
4
5
6
7
8
C
1
1

E
1
2

Pekerjaan Perkerasan Aspal, Paving Block dan Kansteen


Pemadatan tanah dg mesin gilas 8 - 10 ton
Limestone 30 cm
Lapisan Sirtu tebal 20 cm padat
Prime coat ( 2kg / m2 )
Hotmix 5 cm
Paving Block 6 cm alas pasir 15 cm
Pasang Kansteen
Pasang stop car
Pekerjaan Taman
Penanaman rumput
Penanaman pohon pelindung jalan
a. Godenshower ( CASSIA fistula) 75 L
b. Kenari ( CANNARIUM comune ) 75 L
Perawatan dan penyiraman
Pekerjaan Pagar
Galian tanah
Pemadatan tanah dengan stamper
Urug pasir t = 10 cm
Pasangan batu kali
Pagar BRC tinggi 1.90m besi 7mm lengkap tiang, setiap 3 panel di beri
skoor
Pekerjaan Saluran
Buis beton 800 mm
Manhole 80 x 80

III

PEKERJAAN PENUNJANG

2
D
1
2
3
4
5

m3

7,583.69

m2
m3
m2
m2
m2
m2
m'
bh

38,899.85
7,523.39
15,251.21
15,251.21
15,251.21
12,651.48
6,165.60
2,012.00

m2

phn
phn
hr

30.00
56.00
30.00

m3
m2
m3
m3
m'

811.86
902.07
90.21
586.34
622.00

m'
unit

1,279.00
25.00

Sub Jumlah II

Pekerjaan Bangunan Pengelola


Pekerjaan Struktur
1 Galian tanah
2 Pemadatan tanah dengan stamper
3 Urug pasir t = 10 cm
4 Lantai kerja t= 5 cm
5 Pondasi tapak
a. Beton K 275
b. Besi beton
c. Bekisting
6 Sloof
a. Beton K 275
b. Besi beton
c. Bekisting
7 Plat lantai ground
a. Beton K 275
b. Besi beton
c. Bekisting
8 Kolom
a. Beton K 275
b. Besi beton
c. Bekisting
9 Balok
a. Beton K 275
b. Besi beton
c. Bekisting
10 Plat lantai 1
a. Beton K 275
b. Besi beton
c. Bekisting

JUMLAH HARGA
( Rp. )

m3
m2
m2
m2

51.44
87.75
162.82
162.82

63,994.75
3,818.00
197,438.00
3,200.00

3,291,569.97
335,029.50
32,146,855.16
521,024.00

m3
kg
m2

4.44
798.87
22.80

850,000.00
10,750.00
165,000.00

3,774,000.00
8,587,798.75
3,762,000.00

m3
kg
m2

5.88
1,058.40
56

850,000.00
10,750.00
165,000.00

4,998,000.00
11,377,800.00
9,240,000.00

m3
kg
m2

10.53
1,895.40
4.80

850,000.00
10,750.00
165,000.00

8,950,500.00
20,375,550.00
792,000.00

m3
kg
m2

1.32
236.25
2.63

850,000.00
10,750.00
165,000.00

1,117,750.00
2,539,687.50
433,125.00

m3
kg
m2

3.15
567
28.35

850,000.00
10,750.00
165,000.00

2,677,500.00
6,095,250.00
4,677,750.00

m3
kg
m2

5.44
979.44
38.49

850,000.00
10,750.00
165,000.00

4,624,000.00
10,528,980.00
6,350,025.00

No.

PEKERJAAN

11 Tangga
a. Beton K 275
b. Besi beton
c. Bekisting
12 Dak talang
a. Beton K 275
b. Besi beton
c. Bekisting
13 Urug Tanah kembali
14 Buang Tanah

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
B

1
2
3
4
5
6

Pekerjaan Arsitektur
- Lantai Ground
Pasangan Bata
Kolom praktis
Plesteran dan aci
Cat dinding ( included plamur )
Keramik lantai 300 x 300 mm ex roman
Keramik lantai toilet 300 x 300 mm ex roman
Keramik dinding toilet 300 x 300 mm
Keramik lantai teras 300 x 300 mm ex roman
Meja beton pantry
Keramik meja pantry
Plafond GRC rangka hollow 9 mm
Plafond toilet gypsum WR
List profil kayu kamper 5 x 3 cm
Cat plafond ( included plamur )
Railing tangga
Pintu dan Jendela (DWI 1) 2600 x 2100 mm
Pintu dan Jendela (DWI 1) 2150 x 2100 mm
Pintu (D1) 850 x 2100 mm
Jendela ( WI 1) 2210 x 1800 mm
Jendela ( WI 2) 440 x 1800 mm
Jendela ( WI 3) 1200 x 490 mm
Kanopi beton di atas jendela
Cubical Toilet
Batu alam Travertime 300 x 600 mm pada dinding exterior
Kanopi Teras
a. Pipa kolom dia 4"
b. Plat 10 mm
c. Plat 8 mm
d. Hollow rectang 125x70x2,3 mm
e. Hollow rectang 100x50x2 mm
f. Angkur dia 16
g. Atap metal
- Lantai 1
Pasangan Bata
Kolom praktis
Plesteran dan aci
Cat dinding ( included plamur )
Keramik lantai 300 x 300 mm
Plafond GRC rangka hollow 9 mm
List profil kayu kamper 5 x 3 cm
Cat plafond ( included plamur )
Pintu (D1) 850 x 2100 mm
Jendela ( WI 1) 2210 x 1800 mm
Kanopi beton di atas jendela
Batu alam Travertime 300 x 600 mm pada dinding exterior
Atap baja ringan
Genting
Kerpus
Lisplank
Pekerjaan Bangunan Toilet
Parking Toilet = 1 Unit
Struktur
Galian tanah
Pemadatan tanah dengan stamper
Pasir urug tebal 10 cm
Lantai kerja t= 5 cm
Pasangan batu kali
Pondasi tapak
a. Beton K 275
b. Besi beton
c. Bekisting
Sloof
a. Beton K 275
b. Besi beton
c. Bekisting

SATUAN

VOLUME

HARGA SATUAN
( Rp. )

JUMLAH HARGA
( Rp. )

m3
kg
m2

m3
kg
m2
m3
m3

m2
m
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m
m2
m'
unit
unit
unit
unit
unit
unit
m2
unit
m2

16.69
34.75
331.86
301.23
70.44
9.89
27.71
17.80
0.75
1.65
64.03
9.89
74 1/2
73.92
5.38
1.00
1.00
7.00
9.00
6.00
6.00
13.25
5.00
24.50

94,000.00
68,000.00
75,000.00
21,000.00
136,200.00
136,200.00
199,690.00
128,000.00
765,000.00
128,000.00
127,000.00
127,000.00
28,000.00
21,000.00
790,000.00
13,500,000.00
11,500,000.00
3,700,000.00
2,050,000.00
635,000.00
1,100,000.00
730,000.00
3,800,000.00
150,000.00

1,568,860.00
2,362,660.00
24,889,500.00
6,325,725.00
9,593,247.00
1,347,018.00
5,532,411.45
2,278,400.00
573,750.00
210,560.00
8,131,810.00
1,256,030.00
2,086,000.00
1,552,320.00
4,250,200.00
13,500,000.00
11,500,000.00
25,900,000.00
18,450,000.00
3,810,000.00
6,600,000.00
9,672,500.00
19,000,000.00
3,675,000.00

kg
kg
kg
kg
kg
bh
m2

219.20
35.49
37.34
243.30
247.56
20.00
30.01

21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
100,000.00
220,000.00

4,603,200.00
745,290.00
784,140.00
5,109,300.00
5,198,760.00
2,000,000.00
6,602,200.00

m2
m3
m2
m2
m2
m2
m
m2
unit
unit
m2
m2
m2
m2
m
m

m3
m2
m3
m2
m3

41.79
136.16
29.58
188.77
5.22

63,994.75
3,600.00
222,000.00
3,200.00
650,000.00

2,674,340.60
490,176.00
6,565,761.00
604,064.00
3,393,000.00

m3
kg
m2

2.42
435.97
14.46

850,000.00
10,750.00
165,000.00

2,057,000.00
4,686,677.50
2,385,900.00

m3
kg
m2

3.72
669.60
24.80

850,000.00
10,750.00
165,000.00

3,162,000.00
7,198,200.00
4,092,000.00

No.

PEKERJAAN

Plat lantai
a. Beton K 275
b. Besi beton
c. Bekisting
9 Kolom
a. Beton K 275
b. Besi beton
c. Bekisting
10 Balok
a. Beton K 275
b. Besi beton
c. Bekisting
11 Plat Atap
a. Beton K 275
b. Besi beton
c. Bekisting

SATUAN

VOLUME

HARGA SATUAN
( Rp. )

JUMLAH HARGA
( Rp. )

Arsitektur
Pasangan bata
Kolom praktis dan ring balk
Plester dan aci
Cat dinding ( included plamur )
Keramik lantai toilet 300 x 300 mm
Keramik lantai selasar 300x300 mm
Keramik dinding toilet 300x 300 mm
Plafond gypsum WR
Cat Plafond gypsum WR ( included plamur )
Bovenlight 400 x 400 mm
Batu karawang
Pintu janitor 2100 x 800 mm
Meja beton tebal 7 cm
Granit tile untuk meja wastafel type niro absolute ex granito
a. Wastafel toilet pria uk 2370 x 600 mm
b. Meja belakang urinal toilet pria uk 5120 x 400 mm
c. Meja belakang closed toilet pria uk 3870 x 400 mm
d. Meja washtafel toilet wanita uk 3370 x 600 mm
e. Meja belakang closed jongkok toilet wanita uk 2870 x 400 mm
f. Meja belakang closed duduk toilet wanita uk 5120 x 400 mm
15 Cubical Toilet
16 Kaca cermin
a. Toilet pria 3800 x 900 mm
b. Toilet wanita 4765 x 900 mm
1
2
3
4
5
6
7
8
9
10
11
12
13
14

m3
kg
m2

13.99
2,518.81
9.66

850,000.00
10,750.00
165,000.00

11,891,500.00
27,077,207.50
1,593,900.00

m3
kg
m2

1.71
342.72
34.27

850,000.00
10,750.00
165,000.00

1,453,500.00
3,684,240.00
5,654,550.00

m3
kg
m2

3.72
669.60
49.60

850,000.00
10,750.00
165,000.00

3,162,000.00
7,198,200.00
8,184,000.00

m3
kg
m2

10.92
1,964.73
114.18

850,000.00
10,750.00
165,000.00

9,282,000.00
21,120,847.50
18,839,700.00

m2
m3
m2
m2
m2
m2
m2
m2
m2
unit
m2
unit
m2

272.03
3.06
527.71
363.99
80
56.16
138.65
80
103.62
16
5 1/2
2
7.17

94,000.00
68,000.00
75,000.00
21,000.00
128,000.00
128,000.00
180,000.00
127,000.00
21,000.00
125,000.00
130,000.00
800,000.00
730,000.00

25,570,820.00
208,080.00
39,578,250.00
7,643,790.00
10,240,000.00
7,188,480.00
24,957,000.00
10,160,000.00
2,176,020.00
2,000,000.00
715,000.00
1,600,000.00
5,232,640.00

unit
unit
unit
unit
unit
unit
unit

1
1
1
1
1
1
12

408,341.52
588,103.68
444,523.68
580,637.52
329,659.68
588,103.68
3,800,000.00

408,341.52
588,103.68
444,523.68
580,637.52
329,659.68
588,103.68
45,600,000.00

unit
unit

1
1

2,900,000.00
3,700,000.00

2,900,000.00
3,700,000.00

17 Saluran buis beton dia 400 mm


18 Planter boks uk 400 x 2000 mm
19 Water proofing atap

m
bh
m2

53.60
2
122.57

230,000.00
650,000.00
75,000.00

12,328,000.00
1,300,000.00
9,192,750.00

C
1
2
3
4

m3
m3
m3

1,065.00
106.50
53.25

63,994.75
197,438.00
3,200.00

68,154,408.75
21,027,147.00
170,400.00

m3
kg
m2

86.90
260.70
912.45

850,000.00
10,750.00
165,000.00

73,865,000.00
2,802,525.00
150,554,250.00

m3
kg
m2
m3
m3

28.40
85.20
99.40
852.00
213.00

850,000.00
10,750.00
165,000.00
69,000.00
27,500.00

24,140,000.00
915,900.00
16,401,000.00
58,788,000.00
5,857,500.00

6
7

Kanopi Parkir Mobil


Galian Tanah
Pasir urug tebal 10 cm
Lantai Kerja tebal 5 cm di bawah pondasi dan sloof
Pondasi
- Beton K 275
- Besi beton
- Bekisting
Sloof
- Beton K 275
- Besi beton
- Bekisting
Urug tanah kembali
Buang tanah

Kolom, pipa black steel dia 5" lengkap dengan zincromate dan pengecatan

kg

13,929.30

21,000.00

292,515,300.00

Kuda kuda, pipa black steel dia 3" lengkap dengan zincromate dan
pengecatan

kg

15,731.10

21,000.00

330,353,100.00

10 Pipa pipa black steel dia 4" lengkap dengan zincromate dan pengecatan

kg

14,091.00

21,000.00

295,911,000.00

11 Pipa pipa black steel dia 2" lengkap dengan zincromate dan pengecatan

kg

10,328.47

21,000.00

216,897,912.00

12 Plat 12 mm, baseplate


13 Plat 10 mm, stifner
Gording Channal C 100x50x20x2,3 lengkap dengan zincromate dan
14
pengecatan
15 Hollow 40x40x2,3 lengkap dengan zincromate
16 Plat 6 mm, dudukan gording
17 Dudukan talang Siku 40x40x4
18 Trackstang, besi dia 16 mm
19 Plat 10 mm, dudukan trackstang
20 Baut
21 Angkur dia 19
22 Atap Metal t = 0.4 mm
23 Talang

kg
kg

kg
kg
kg
kg
kg
kg
bh
bh
m2
m'

18,595.50
6,375.60
26,068.35
67,100.00
33,550.00
11,163.00
2,178.00
18,310.60
880.00
880.00
6,588.00
710.00

21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
7,500.00
125,000.00
215,000.00
325,000.00

390,505,500.00
133,887,600.00
547,435,350.00
1,409,100,000.00
704,550,000.00
234,423,000.00
45,738,000.00
384,522,600.00
6,600,000.00
110,000,000.00
1,416,420,000.00
230,750,000.00

No.

PEKERJAAN

SATUAN

VOLUME

HARGA SATUAN
( Rp. )

JUMLAH HARGA
( Rp. )

D
I
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22

Pintu Gerbang
Gerbang Masuk dan keluar
Galian Tanah
Pasir urug tebal 10 cm
Lantai Kerja tebal 5 cm di bawah pondasi dan sloof
Pondasi Beton K 275
Sloof Beton K 275
Urug tanah kembali
Buang tanah
Kolom, pipa dia 5"
Kuda kuda, pipa dia 3"
Pipa dia 4"
Plat 12 mm, baseplate
Plat 10 mm, stifner
Gording Channal C 100x50x20x2,3
Hollow 40x40x2,3
Dudukan talang Siku 40x40x4
Baut
Angkur dia 19
Atap Metal t = 0.4 mm
Talang
Kolom pedestal
Plat lantai t=20 cm
Pasang Kansteen

m3
m3
m3
m3
m3
m3
m3
kg
kg
kg
kg
kg
kg
kg
kg
bh
bh
m2
m'
m3
m3
m'

44.65
3.57
4.00
14.08
16.07
13.34
14.08
3,483.50
1,087.38
2,393.83
508.89
2,788.73
51.88
1,248.53
45.68
168.00
168.00
957.92
30.00
35.40
98.28
360.00

63,994.75
197,438.00
3,200.00
3,695,682.24
3,695,682.24
69,000.00
27,500.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
7,500.00
125,000.00
215,000.00
325,000.00
215,000.00
3,695,682.24
120,000.00

2,857,445.58
705,268.28
12,790.26
52,017,651.45
59,395,873.16
920,477.25
387,069.38
73,153,565.10
22,834,980.00
50,270,454.36
10,686,730.95
58,563,354.15
1,089,490.50
26,219,214.00
959,175.00
1,260,000.00
21,000,000.00
205,953,337.50
9,750,000.00
7,611,483.75
363,211,650.55
43,200,000.00

II

Pos portable uk 1.2x1.2

bh

2.00

9,000,000.00

18,000,000.00

E
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

Pembangunan Shelter Bus (1 Unit)


Galian Tanah
Pasir urug tebal 10 cm
Lantai Kerja tebal 5 cm di bawah pondasi dan sloof
Pondasi Beton K 275, dengan besi 10 mm+bekisting
Sloof Beton K 275, dengan besi 10 mm+bekisting
Urug tanah
Buang tanah
Kolom, WF 200x100x3,2x4,5 mm
Pipa dia 4"
Plat 12 mm, baseplate
Plat 10 mm, stifner
Gording Channal C 100x50x20x2,3
Hollow 40x40x2,3
Baut
Angkur dia 19
Atap Metal t = 0.4 mm
Kolom pedestal
Plat lantai t=20 cm
Pasang Kansteen
Kursi Perforated Plate + Sheet

m3
m3
m3
m3
m3
m3
m3
kg
kg
kg
kg
kg
kg
bh
bh
m2
m3
m3
m'
bh

5.06
0.41
1.95
1.63
12.25
24.31
1.63
178.75
960.00
117.75
119.59
325.33
117.44
30.00
20.00
80.00
0.75
16.00
120.00
14.00

63,994.75
197,438.00
3,200.00
3,695,682.24
3,695,682.24
197,438.00
27,500.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
21,000.00
7,500.00
125,000.00
215,000.00
3,695,682.24
1,104,891.39
120,000.00
500,000.00
Sub Jumlah III

323,973.42
79,962.39
6,248.00
6,005,483.64
45,272,107.44
4,800,211.38
44,687.50
3,753,750.00
20,160,000.00
2,472,750.00
2,511,489.75
6,832,000.00
2,466,240.00
225,000.00
2,500,000.00
17,200,000.00
2,771,761.68
17,678,262.24
14,400,000.00
7,000,000.00
9,086,835,471.59

IV
1
2
3

PEKERJAAN MARKA DAN RAMBU


Marka pemisah jalur parkir
Marka penunjuk arah
Rambu

m'
bh
bh

5,415.00
95.00
30.00
Sub Jumlah IV

V
A

PEKERJAAN MEKANIKAL, ELEKTRIKAL DAN ELEKTRONIKA


ELEKTRIKAL

Panel tegangan rendah


(detail BQ terlampir)
Kabek feeder
(detail BQ terlampir)
Instalasi lampu dan stop kontak
(detail BQ terlampir)

2
3

MEKANIKAL

VAC SYSTEM
(detail BQ terlampir)
Instalasi air kotor
(detail BQ terlampir)
Instalasi air bersih
(detail BQ terlampir)
Sanitary fixture
(detail BQ terlampir)
Instalasi Down Spot
(detail BQ terlampir)

2
3
4
5

ELEKTRONIKA

System parkir
(detail BQ terlampir)

1,819,448,700.00

ls

1.00

ls

1.00

ls

1.00

ls

1.00

177,588,445.00

177,588,445.00

ls

1.00

142,573,323.20

142,573,323.20

ls

1.00

ls

1.00

ls

1.00

ls

1.00

931,025,000.00

1,819,448,700.00

931,025,000.00

No.
2

PEKERJAAN
CCTV
(detail BQ terlampir)

SATUAN
ls

VOLUME
1.00

HARGA SATUAN
( Rp. )
2,106,650,000.00
Sub Jumlah V

JUMLAH HARGA
( Rp. )
2,106,650,000.00
5,177,285,468.20

TOTAL
Ppn 10%
Total

Rp14,264,120,939.79
Rp1,426,412,093.98
Rp15,690,533,033.76

Dibulatkan

Rp15,690,533,000.00

BILL OF QUANTITY
PEKERJAAN PEMBANGUNAN FASILITAS PARKIR INAP KENDARAAN
BANDARA INTERNASIONAL SOEKARNO-HATTA

No.

I
1
2
3
4
5
6
7
8
9
10
11

PEKERJAAN

PEKERJAAN PERSIAPAN
Administrasi Proyek,dokumentasi & Pelaporan
Pembersihan lokasi ( sesuai luas terukur)
Pengukuran dan bowplank
Direksi keet & Los kerja
Pagar proyek
Listrik dan Air kerja
Mobilisasi, Demobilisasi
Bongkar Aspal existing, termasuk buang
Bongkar paving block, termasuk pemindahan dan penyimpanan
Bongkar kanstin termasuk pemindahan dan penyimpanan
Penebangan pohon dan pengangkutan pohon

SATUAN

ls
m2
m2
m2
m'
ls
ls
m2
m2
m'
phn

VOLUME

HARGA SATUAN
( Rp. )

1.00
41,178.33
1,222.60
72.00
622.00
1.00
1.00
2,722.24
3,810.60
780.00
20.00
Sub Jumlah I

II
A
1

PEKERJAAN AREA PARKIR


Pekerjaan Galian
Kupas lapisan tanah existing 30 cm dan buang

B
1
2
3
4
5
6
7
8
C
1

E
1
2

Pekerjaan Perkerasan Aspal, Paving Block dan Kansteen


Pemadatan tanah dg mesin gilas 8 - 10 ton
Limestone 30 cm
Lapisan Sirtu tebal 20 cm padat
Prime coat ( 2kg / m2 )
Hotmix 5 cm
Paving Block 6 cm alas pasir 15 cm
Pasang Kansteen
Pasang stop car
Pekerjaan Taman
Penanaman pohon pelindung jalan
a. Godenshower ( CASSIA fistula) 75 L
b. Kenari ( CANNARIUM comune ) 75 L
Perawatan dan penyiraman
Pekerjaan Pagar
Galian tanah
Pemadatan tanah dengan stamper
Urug pasir t = 10 cm
Pasangan batu kali
Pagar BRC tinggi 1.90m besi 7mm lengkap tiang, setiap 3 panel di beri
skoor
Pekerjaan Saluran
Buis beton 800 mm
Manhole 80 x 80

III

PEKERJAAN PENUNJANG

2
D
1
2
3
4
5

m3

7,583.69

m2
m3
m2
m2
m2
m2
m'
bh

38,899.85
7,523.39
15,251.21
15,251.21
15,251.21
12,651.48
6,165.60
2,012.00

phn
phn
hr

30.00
56.00
30.00

m3
m2
m3
m3
m'

811.86
902.07
90.21
586.34
622.00

m'
unit

1,279.00
25.00

Sub Jumlah II

Pekerjaan Bangunan Pengelola


Pekerjaan Struktur
1 Galian tanah
2 Pemadatan tanah dengan stamper
3 Urug pasir t = 10 cm
4 Lantai kerja t= 5 cm
5 Pondasi tapak
a. Beton K 275
b. Besi beton
c. Bekisting
6 Sloof
a. Beton K 275
b. Besi beton
c. Bekisting
7 Plat lantai ground
a. Beton K 275
b. Besi beton
c. Bekisting
8 Kolom
a. Beton K 275
b. Besi beton
c. Bekisting
9 Balok
a. Beton K 275
b. Besi beton
c. Bekisting
10 Plat lantai 1
a. Beton K 275
b. Besi beton
c. Bekisting

JUMLAH HARGA
( Rp. )

m3
m2
m2
m2

102.87
175.50
325.64
325.64

m3
kg
m2

8.88
1,597.73
45.60

m3
kg
m2

11.76
2,116.80
112.00

m3
kg
m2

21.06
3,790.80
9.60

m3
kg
m2

2.63
472.50
5.25

m3
kg
m2

6.30
1,134.00
56.70

m3
kg
m2

10.88
1,958.88
76.97

No.

PEKERJAAN

11 Tangga
a. Beton K 275
b. Besi beton
c. Bekisting
12 Dak talang
a. Beton K 275
b. Besi beton
c. Bekisting
13 Urug Tanah kembali
14 Buang Tanah

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
B

1
2
3
4
5
6

Pekerjaan Arsitektur
- Lantai Ground
Pasangan Bata
Kolom praktis
Plesteran dan aci
Cat dinding ( included plamur )
Keramik lantai 300 x 300 mm ex roman
Keramik lantai toilet 300 x 300 mm ex roman
Keramik dinding toilet 300 x 300 mm
Keramik lantai teras 300 x 300 mm ex roman
Meja beton pantry
Keramik meja pantry
Plafond GRC rangka hollow 9 mm
Plafond toilet gypsum WR
List profil kayu kamper 5 x 3 cm
Cat plafond ( included plamur )
Railing tangga
Pintu dan Jendela (DWI 1) 2600 x 2100 mm
Pintu dan Jendela (DWI 1) 2150 x 2100 mm
Pintu (D1) 850 x 2100 mm
Jendela ( WI 1) 2210 x 1800 mm
Jendela ( WI 2) 440 x 1800 mm
Jendela ( WI 3) 1200 x 490 mm
Kanopi beton di atas jendela
Cubical Toilet
Batu alam Travertime 300 x 600 mm pada dinding exterior
Kanopi Teras
a. Pipa kolom dia 4"
b. Plat 10 mm
c. Plat 8 mm
d. Hollow rectang 125x70x2,3 mm
e. Hollow rectang 100x50x2 mm
f. Angkur dia 16
g. Atap metal
- Lantai 1
Pasangan Bata
Kolom praktis
Plesteran dan aci
Cat dinding ( included plamur )
Keramik lantai 300 x 300 mm
Plafond GRC rangka hollow 9 mm
List profil kayu kamper 5 x 3 cm
Cat plafond ( included plamur )
Pintu (D1) 850 x 2100 mm
Jendela ( WI 1) 2210 x 1800 mm
Kanopi beton di atas jendela
Batu alam Travertime 300 x 600 mm pada dinding exterior
Atap baja ringan
Genting
Kerpus
Lisplank
Pekerjaan Bangunan Toilet
Parking Toilet = 2 Unit
Struktur
Galian tanah
Pemadatan tanah dengan stamper
Pasir urug tebal 10 cm
Lantai kerja t= 5 cm
Pasangan batu kali
Pondasi tapak
a. Beton K 275
b. Besi beton
c. Bekisting
Sloof
a. Beton K 275
b. Besi beton
c. Bekisting

SATUAN

VOLUME

HARGA SATUAN
( Rp. )

JUMLAH HARGA
( Rp. )

m3
kg
m2

2.07
414.00
15.67

m3
kg
m2
m3
m3

11.93
2,385.60
86.83
33.38
69.49

m2
m
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m
m2
m'
unit
unit
unit
unit
unit
unit
m2
unit
m2

33.38
69.49
663.72
602.45
140.87
19.78
55.41
35.60
1.50
3.29
128.06
19.78
149.00
147.84
10.76
1.00
1.00
7.00
9.00
6.00
6.00
13.25
5.00
24.50

kg
kg
kg
kg
kg
bh
m2

219.20
35.49
37.34
243.30
247.56
20.00
30.01

m2
m3
m2
m2
m2
m2
m
m2
unit
unit
m2
m2
m2
m2
m
m

111.53
1.59
223.05
223.05
65.46
77.53
65.00
77.53
2.00
10.00
11.20
53.35
179.36
179.36
39.60
69.20

m3
m2
m3
m2
m3

83.58
272.32
59.15
377.54
10.44

m3
kg
m2

4.84
871.94
28.92

m3
kg
m2

7.44
1,339.20
49.60

No.

PEKERJAAN

Plat lantai
a. Beton K 275
b. Besi beton
c. Bekisting
9 Kolom
a. Beton K 275
b. Besi beton
c. Bekisting
10 Balok
a. Beton K 275
b. Besi beton
c. Bekisting
11 Plat Atap
a. Beton K 275
b. Besi beton
c. Bekisting

SATUAN

VOLUME

HARGA SATUAN
( Rp. )

JUMLAH HARGA
( Rp. )

m3
kg
m2

27.98
5,037.62
19.32

m3
kg
m2

3.42
685.44
68.54

m3
kg
m2

7.44
1,339.20
99.20

m3
kg
m2

21.84
3,929.46
228.36

m2
m3
m2
m2
m2
m2
m2
m2
m2
unit
m2
unit
m2

544.06
6.12
1,055.42
727.98
160.00
112.32
277.30
160.00
207.24
32.00
11.00
4.00
14.34

unit
unit
unit
unit
unit
unit
unit

2.00
2.00
2.00
2.00
2.00
2.00
24.00

unit
unit

2.00
2.00

17 Saluran buis beton dia 400 mm


18 Planter boks uk 400 x 2000 mm
19 Water proofing atap

m
bh
m2

107.20
4.00
245.14

C
1
2
3
4

m3
m3
m3

2,412.55
192.55
1,925.46

m3
kg
m2

347.75
55,625.62
1,839.00

m3
kg
m2
m3
m3

76.45
9,043.63
764.46
1,699.53
713.02

Arsitektur
Pasangan bata
Kolom praktis dan ring balk
Plester dan aci
Cat dinding ( included plamur )
Keramik lantai toilet 300 x 300 mm
Keramik lantai selasar 300x300 mm
Keramik dinding toilet 300x 300 mm
Plafond gypsum WR
Cat Plafond gypsum WR ( included plamur )
Bovenlight 400 x 400 mm
Batu karawang
Pintu janitor 2100 x 800 mm
Meja beton tebal 7 cm
Granit tile untuk meja wastafel type niro absolute ex granito
a. Wastafel toilet pria uk 2370 x 600 mm
b. Meja belakang urinal toilet pria uk 5120 x 400 mm
c. Meja belakang closed toilet pria uk 3870 x 400 mm
d. Meja washtafel toilet wanita uk 3370 x 600 mm
e. Meja belakang closed jongkok toilet wanita uk 2870 x 400 mm
f. Meja belakang closed duduk toilet wanita uk 5120 x 400 mm
15 Cubical Toilet
16 Kaca cermin
a. Toilet pria 3800 x 900 mm
b. Toilet wanita 4765 x 900 mm
1
2
3
4
5
6
7
8
9
10
11
12
13
14

6
7

Kanopi Parkir Mobil


Galian Tanah
Pasir urug tebal 10 cm
Lantai Kerja tebal 5 cm di bawah pondasi dan sloof
Pondasi
- Beton K 275
- Besi beton
- Bekisting
Sloof
- Beton K 275
- Besi beton
- Bekisting
Urug tanah kembali
Buang tanah

Kolom, pipa black steel dia 5" lengkap dengan zincromate dan pengecatan

kg

56,706.00

Kuda kuda, pipa black steel dia 3" lengkap dengan zincromate dan
pengecatan

kg

32,835.63

10

Pipa pipa black steel dia 4" lengkap dengan zincromate dan pengecatan

kg

53,344.00

11 Plat 12 mm, baseplate


12 Plat 10 mm, stifner
Gording Channal C 100x50x20x2,3 lengkap dengan zincromate dan
13
pengecatan
14 Hollow 40x40x2,3 lengkap dengan zincromate
15 Plat 6 mm, dudukan gording
16 Dudukan talang Siku 40x40x4
17 Trackstang, besi dia 16 mm
18 Plat 10 mm, dudukan trackstang
19 Baut
20 Angkur dia 19
21 Atap Metal t = 0.4 mm
22 Talang

kg
kg
kg
kg
kg
kg
kg
kg
bh
bh
m2
m'

14,145.82
17,161.17
46,286.42
35,904.42
2,333.34
21,327.63
4,566.07
3,146.96
12,800.00
3,492.00
14,026.09
1,297.75

No.

PEKERJAAN

SATUAN

VOLUME

HARGA SATUAN
( Rp. )

JUMLAH HARGA
( Rp. )

D
I
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22

Pintu Gerbang
Gerbang Masuk dan keluar
Galian Tanah
Pasir urug tebal 10 cm
Lantai Kerja tebal 5 cm di bawah pondasi dan sloof
Pondasi Beton K 275
Sloof Beton K 275
Urug tanah kembali
Buang tanah
Kolom, pipa dia 5"
Kuda kuda, pipa dia 3"
Pipa dia 4"
Plat 12 mm, baseplate
Plat 10 mm, stifner
Gording Channal C 100x50x20x2,3
Hollow 40x40x2,3
Dudukan talang Siku 40x40x4
Baut
Angkur dia 19
Atap Metal t = 0.4 mm
Talang
Kolom pedestal
Plat lantai t=20 cm
Pasang Kansteen

m3
m3
m3
m3
m3
m3
m3
kg
kg
kg
kg
kg
kg
kg
kg
bh
bh
m2
m'
m3
m3
m'

14.88
1.19
1.33
4.69
5.36
4.45
4.69
1,161.17
362.46
797.94
169.63
929.58
17.29
416.18
15.23
56.00
56.00
319.31
10.00
11.80
32.76
120.00

II

Pos portable uk 1.2x1.2

bh

5.00

E
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

Pembangunan Shelter Bus (2 Unit)


Galian Tanah
Pasir urug tebal 10 cm
Lantai Kerja tebal 5 cm di bawah pondasi dan sloof
Pondasi Beton K 275, dengan besi 10 mm+bekisting
Sloof Beton K 275, dengan besi 10 mm+bekisting
Urug tanah
Buang tanah
Kolom, WF 200x100x3,2x4,5 mm
Pipa dia 4"
Plat 12 mm, baseplate
Plat 10 mm, stifner
Gording Channal C 100x50x20x2,3
Hollow 40x40x2,3
Baut
Angkur dia 19
Atap Metal t = 0.4 mm
Kolom pedestal
Plat lantai t=20 cm
Pasang Kansteen
Kursi Perforated Plate + Sheet

m3
m3
m3
m3
m3
m3
m3
kg
kg
kg
kg
kg
kg
bh
bh
m2
m3
m3
m'
bh

10.13
0.81
3.91
3.25
24.50
48.63
3.25
357.50
1,920.00
235.50
239.19
650.67
234.88
60.00
40.00
160.00
1.50
32.00
240.00
56.00
Sub Jumlah III

IV
1
2
3

PEKERJAAN MARKA DAN RAMBU


Marka pemisah jalur parkir
Marka penunjuk arah
Rambu

Sub Jumlah IV

V
A

PEKERJAAN MEKANIKAL, ELEKTRIKAL DAN ELEKTRONIKA


ELEKTRIKAL

Panel tegangan rendah


(detail BQ terlampir)
Kabek feeder
(detail BQ terlampir)
Instalasi lampu dan stop kontak
(detail BQ terlampir)

2
3

MEKANIKAL

VAC SYSTEM
(detail BQ terlampir)
Instalasi air kotor
(detail BQ terlampir)
Instalasi air bersih
(detail BQ terlampir)
Sanitary fixture
(detail BQ terlampir)
Instalasi Down Spot
(detail BQ terlampir)

2
3
4
5

ELEKTRONIKA

System parkir
(detail BQ terlampir)

m'
bh
bh

5,415.00
95.00
30.00

ls

1.00

ls

1.00

ls

1.00

ls

1.00

ls

1.00

ls

1.00

ls

1.00

ls

1.00

ls

1.00

No.
2

PEKERJAAN
CCTV
(detail BQ terlampir)

SATUAN
ls

VOLUME

HARGA SATUAN
( Rp. )

1.00

JUMLAH HARGA
( Rp. )
-

Sub Jumlah V

REKAPITULASI BILL OF QUANTITY


PEKERJAAN PEMBANGUNAN FASILITAS PARKIR INAP KENDARAAN
BANDARA INTERNASIONAL SOEKARNO-HATTA

No.

JUMLAH HARGA
( Rp. )

VOLUME

PEKERJAAN PERSIAPAN

II

PEKERJAAN AREA PARKIR

III

PEKERJAAN PENUNJANG

IV

PEKERJAAN MARKA DAN RAMBU

PEKERJAAN MEKANIKAL, ELEKTRIKAL DAN ELEKTRONIKA

TERBILANG :

TOTAL
PPn 10%
Total

RpRpRp-

Dibulatkan

Rp-

TANGERANG,

MARET 2012

AIRPORT FACILITY ENGINEERING


SENIOR MANAGER

AIRPORT CIVIL ENGINEERING


SENIOR MANAGER

EDUARDUS RUMYAAN

TARICHUDAYA
Mengetahui dan Menyetujui

SENIOR GENERAL MANAGER

DEPUTY SENIOR GENERAL MANAGER

SUDARYANTO

MULYA ABDI

RENCANA ANGGARAN BIAYA


PROYEK : PARKIR INAP BANDARA SOEKARNO HATTA
PAKET PEKERJAAN : ELEKTRIKAL

NO
I

URAIAN PEKERJAAN

Vol

Sat

lot

set

MCCB 150A, 4P, 36kA

bh

MCB 63A, 4P, 15kA

bh

MCB 32A, 4P, 10kA

bh

Pilot Lamp + Fuse

set

Busbar, Terminal wiring, labeling & accesoris

lot

Box Panel (outdoor type) 2 pintu

lot

Distribution panel (DP) Dari jaringan Priority

set

MCCB 100A, 4P, 36kA

bh

MCB 32A, 4P, 15kA

bh

MCB 16A, 4P, 10kA

bh

Pilot Lamp + Fuse

set

Busbar, Terminal wiring, labeling & accesoris

lot

Box Panel (outdoor type)

lot

Panel Gear Box (P-GB) Uk. 80 x 60 x 30 cm

set

MCB 32A, 4P, 15kA

bh

MCB 25A, 4P, 10kA

29

bh

Timer

bh

Contactor 32A/3P

bh

Busbar, Terminal, wiring, labeling & accessories

lot

Box Panel (outdoor type)

lot

Panel Gear Box (P-GB) Gd. Pengelola

set

MCB 40A, 4P, 20kA

bh

MCB 16A, 2P, 4.5kA

bh

Busbar, Terminal, wiring, labeling & accessories

lot

Box Panel (outdoor type)

lot

Panel Gear Box (P-GB) 70x50x25 cm untuk Toilet

set

MCB 25A, 4P, 10kA

bh

MCB 10A, 2P, 4.5 kA

bh

Busbar, Terminal, wiring, labeling & accessories

lot

Box Panel (outdoor type)

lot

Panel Hagger 12 pair untuk Gate

bh

MCB 25A, 4P, 10kA

bh

MCB 10A, 2P, 4.5 kA

20

bh

Penambahan MCCB 160~250A, 4P, 36kA di

lot

lot

bh

300

300

PEKERJAAN PERSIAPAN
Administrasi dan Foto

II

PENGADAAN MATERIAL

II.I

PANEL TEGANGAN RENDAH

a.

Distribution panel (DP) Dari jaringan Non Priority


Ukuran Panel 80 x 120 x 30 cm

b.

Ukuran Panel 80 x 60 x 30 cm

c.

d.

Uk. 80 x 60 x 30 cm

e.

f.

g.

PUTR Gardu NP55 (Existing)

h.

Penambahan MCCB 160~250A, 4P, 36kA di


PUTR Gardu P55 (Existing)

i.

Kerangkereng Panel + Kunci Gembok (bahan


galvanis)

II.2

KABEL FEEDER

a.

Kabel Feeder dari PUTR Gardu NP 55 (Existing) ke


SDP-Parkir NYFGBY 4x50mm2

b.

Kabel Feeder dari PUTR Gardu P 55 (Existing) ke SDPParkir NYFGBY 4x25mm2

Material
Harga Satuan

Upah
Jumlah

Harga Satuan

Jumlah

c.

Kabel Feeder Dari SDP-Parkir ke P-GB Gdg.Pengelola


dan Toilet NYFGBY 4x10mm2

II.3

INSTALASI LAMPU KANOPI PARKIR

a.
b.

900

Dust Proof TL-D 1 x 36 watt

425

bh

Junction terminal + Junction box

60

bh

c.

Kabel NYY 4x2.5mm2, 4 besar

1600

d.

Kabel NYY 2x1.5mm2,4 besar

1850

e.

Hi-Impact PVC Conduit termasuk accessories


1850

12

set

diameter 20 mm

II.4

PENERANGAN JALAN UMUM (PJU)


Tiang lampu sorot solar cell + lampu (komplit)

II.5
a.

GEDUNG PENGELOLA
16

bh

b.

Recessed Mounted TL-D 2x36w standard mirror reflector


+ Battery

bh

c.

V-SHAPE TL-D 2x36w

bh

d.

V-SHAPE TL-D 2x36w + Battery

bh

e.

Down Light PLC 1x13w

30

bh

f.

Down Light PLC 1x13w + Battery

bh

g.

Saklar Tunggal

bh

h.

Saklar Ganda

14

bh

i.

Stop Kontak Inbow

40

bh

j.

Kabel NYY 3x2.5mm2, 4 Besar

500

k.

Hi-Impact PVC Conduit dia.20mm

500

II.6

MAIN GATE

a.

Dust Proof TL-D 1 x 36 w

12

bh

b.

Down Light PLC 1x13w

bh

c.

Sakelar Tunggal

bh

d.

Stop Kontak Inbow

12

bh

e.

Kabel NYY 3 x 2.5 mm2, 4 besar

400

f.

Hi-Impact PVC conduit dia. 20 mm

400

III

ONGKOS KERJA

Pemasangan dan Instalasi Panel Distribusi (P-DP)

Unit

Pemasangan dan Instalasi Panel Distribusi

Unit

Recessed Mounted TL-D 2x36w standard mirror reflector

(P-GB)
3

Pemasangan Panel Hager

bh

Penarikan Kabel NYFGBY 4 x50 mm

300

Penarikan Kabel NYFGBY 4 x 25 mm

300

Penarikan Kabel NYFGbY 4 x 10 mm

900

Penarikan Kabel NYY 4 x 2.5 mm

1600

Penarikan Kabel NYY 3 x 2.5 mm

900

Penarikan Kabel NYY 2 x 1.5 mm

1850

10

Instalasi Timer

bh

11

Instalasi Contaktor

bh

12

Pembuatan Pondasi Panel

lot

13

Pemasangan Tiang Lampu Penerangan

12

bh

14

Instalasi Lampu Penerangan Parkir

425

bh

15

Instalasi Lampu Penerangan Bangunan

83

bh

16

Instalasi Sakelar

28

bh

17

Instalasi Stop kontak

52

bh

18

Instalasi Juction Box

60

bh

19

Gali Urug Kabel Feeder

1500

20

Gali Urug Kabel Instalasi

1600

bh

10

hr

21
22

Pemasangan MCCB 160-250A di gardu NP-55 dan P 55


Testing and Comisioning

JUMLAH
ppn 10 %
Jumlah
Dibulatkan
Terbilang

Satu Miliar Delapan Ratus Sembilan Belas Juta Empat Ratus Empat Puluh Delapan Ribu Tujuh Ratus Rupiah

Mengetahui
AIRPORT FACILITY ENGINEERING

Tangerang,

Mei 2012

ELECTRICAL ENGINEERING MANAGER

SENIOR MANAGER

EDUARDUS RUMYAAN, S.Kom., MM.

SOHERI, ST., MBA.

Jumlah (Rp)

Tujuh Ratus Rupiah

RpRpRp-

L ENGINEERING MANAGER

RENCANA ANGGARAN BIAYA


PROYEK : PARKIR INAP BANDARA SOEKARNO HATTA
PAKET PEKERJAAN : ELEKTRIKAL

NO
I

URAIAN PEKERJAAN

Material

Upah

Vol

Sat

lot

1,800,000.00

set

17,224,800.00

Rp17,224,800.00

MCCB 150A, 4P, 36kA

bh

MCB 63A, 4P, 15kA

bh

MCB 32A, 4P, 10kA

bh

Pilot Lamp + Fuse

set

Busbar, Terminal wiring, labeling & accesoris

lot

Box Panel (outdoor type) 2 pintu

lot

Distribution panel (DP) Dari jaringan Priority

set

14,195,800.00

Rp14,195,800.00

MCCB 100A, 4P, 36kA

bh

MCB 32A, 4P, 15kA

bh

MCB 16A, 4P, 10kA

bh

Pilot Lamp + Fuse

set

Busbar, Terminal wiring, labeling & accesoris

lot

Box Panel (outdoor type)

lot

Panel Gear Box (P-GB) Uk. 80 x 60 x 30 cm

set

12,116,000.00

Rp48,464,000.00

MCB 32A, 4P, 15kA

bh

MCB 25A, 4P, 10kA

29

bh

Timer

bh

Contactor 32A/3P

bh

Busbar, Terminal, wiring, labeling & accessories

lot

Box Panel (outdoor type)

lot

Panel Gear Box (P-GB) Gd. Pengelola

set

10,172,000.00

Rp10,172,000.00

MCB 40A, 4P, 20kA

bh

MCB 16A, 2P, 4.5kA

bh

Busbar, Terminal, wiring, labeling & accessories

lot

Box Panel (outdoor type)

lot

Panel Gear Box (P-GB) 70x50x25 cm untuk Toilet

set

8,174,800.00

Rp8,174,800.00

MCB 25A, 4P, 10kA

bh

MCB 10A, 2P, 4.5 kA

bh

Busbar, Terminal, wiring, labeling & accessories

lot

Box Panel (outdoor type)

lot

Panel Hagger 12 pair untuk Gate

bh

500,000.00

Rp4,500,000.00

MCB 25A, 4P, 10kA

bh

728,400.00

Rp6,555,600.00

MCB 10A, 2P, 4.5 kA

20

bh

446,400.00

Rp8,928,000.00

Penambahan MCCB 160~250A, 4P, 36kA di

lot

45,500,000.00

Rp45,500,000.00

lot

45,500,000.00

Rp45,500,000.00

bh

1,950,000.00

Rp15,600,000.00

300

337,080.00

Rp101,124,000.00

300

207,000.00

Rp62,100,000.00

Harga Satuan

Jumlah

PEKERJAAN PERSIAPAN
Administrasi dan Foto

II

PENGADAAN MATERIAL

II.I

PANEL TEGANGAN RENDAH

a.

Distribution panel (DP) Dari jaringan Non Priority

Rp1,800,000.00

Ukuran Panel 80 x 120 x 30 cm

b.

Ukuran Panel 80 x 60 x 30 cm

c.

d.

Uk. 80 x 60 x 30 cm

e.

f.

g.

PUTR Gardu NP55 (Existing)

h.

Penambahan MCCB 160~250A, 4P, 36kA di


PUTR Gardu P55 (Existing)

i.

Kerangkereng Panel + Kunci Gembok (bahan


galvanis)

II.2

KABEL FEEDER

a.

Kabel Feeder dari PUTR Gardu NP 55 (Existing) ke


SDP-Parkir NYFGBY 4x50mm2

b.

Kabel Feeder dari PUTR Gardu P 55 (Existing) ke SDPParkir NYFGBY 4x25mm2

Harga Satuan

Jumlah

c.

Kabel Feeder Dari SDP-Parkir ke P-GB Gdg.Pengelola


dan Toilet NYFGBY 4x10mm2

II.3

INSTALASI LAMPU KANOPI PARKIR

a.
b.

900

90,000.00

Rp81,000,000.00

Dust Proof TL-D 1 x 36 watt

425

bh

800,000.00

Rp340,000,000.00

Junction terminal + Junction box

60

bh

227,500.00

Rp13,650,000.00

c.

Kabel NYY 4x2.5mm2, 4 besar

1600

23,280.00

Rp37,248,000.00

d.

Kabel NYY 2x1.5mm2,4 besar

1850

10,200.00

Rp18,870,000.00

e.

Hi-Impact PVC Conduit termasuk accessories


1850

11,570.00

Rp21,404,500.00

12

set

39,000,000.00

Rp468,000,000.00

diameter 20 mm

II.4

PENERANGAN JALAN UMUM (PJU)


Tiang lampu sorot solar cell + lampu (komplit)

II.5
a.

GEDUNG PENGELOLA
16

bh

1,304,420.00

Rp20,870,720.00

b.

Recessed Mounted TL-D 2x36w standard mirror reflector


+ Battery

bh

2,588,820.00

Rp7,766,460.00

c.

V-SHAPE TL-D 2x36w

bh

837,810.00

Rp5,026,860.00

d.

V-SHAPE TL-D 2x36w + Battery

bh

1,525,810.00

Rp4,577,430.00

e.

Down Light PLC 1x13w

30

bh

240,760.00

Rp7,222,800.00

f.

Down Light PLC 1x13w + Battery

bh

1,440,400.00

Rp10,082,800.00

g.

Saklar Tunggal

bh

75,000.00

Rp600,000.00

h.

Saklar Ganda

14

bh

125,000.00

Rp1,750,000.00

i.

Stop Kontak Inbow

40

bh

150,000.00

Rp6,000,000.00

j.

Kabel NYY 3x2.5mm2, 4 Besar

500

22,000.00

Rp11,000,000.00

k.

Hi-Impact PVC Conduit dia.20mm

500

11,570.00

Rp5,785,000.00

II.6

MAIN GATE

a.

Dust Proof TL-D 1 x 36 w

12

bh

800,000.00

Rp9,600,000.00

b.

Down Light PLC 1x13w

bh

240,760.00

Rp1,444,560.00

c.

Sakelar Tunggal

bh

75,000.00

Rp450,000.00

d.

Stop Kontak Inbow

12

bh

150,000.00

Rp1,800,000.00

e.

Kabel NYY 3 x 2.5 mm2, 4 besar

400

18,360.00

Rp7,344,000.00

f.

Hi-Impact PVC conduit dia. 20 mm

400

11,570.00

Rp4,628,000.00

III

ONGKOS KERJA

Pemasangan dan Instalasi Panel Distribusi (P-DP)

Unit

Rp683,750.00

Rp1,367,500.00

Pemasangan dan Instalasi Panel Distribusi

Unit

Rp548,750.00

Rp3,292,500.00

Recessed Mounted TL-D 2x36w standard mirror reflector

(P-GB)
3

Pemasangan Panel Hager

bh

Rp134,375.00

Rp1,209,375.00

Penarikan Kabel NYFGBY 4 x50 mm

300

Rp36,562.50

Rp10,968,750.00

Penarikan Kabel NYFGBY 4 x 25 mm

300

Rp31,937.50

Rp9,581,250.00

Penarikan Kabel NYFGbY 4 x 10 mm

900

Rp26,875.00

Rp24,187,500.00

Penarikan Kabel NYY 4 x 2.5 mm

1600

Rp10,000.00

Rp16,000,000.00

Penarikan Kabel NYY 3 x 2.5 mm

900

Rp8,500.00

Rp7,650,000.00

Penarikan Kabel NYY 2 x 1.5 mm

1850

Rp6,718.75

Rp12,429,687.50

10

Instalasi Timer

bh

Rp42,500.00

Rp170,000.00

11

Instalasi Contaktor

bh

Rp42,500.00

Rp170,000.00

12

Pembuatan Pondasi Panel

lot

Rp134,375.00

Rp1,075,000.00

13

Pemasangan Tiang Lampu Penerangan

12

bh

Rp551,250.00

Rp6,615,000.00

14

Instalasi Lampu Penerangan Parkir

425

bh

Rp42,500.00

Rp18,062,500.00

15

Instalasi Lampu Penerangan Bangunan

83

bh

Rp42,500.00

Rp3,527,500.00

16

Instalasi Sakelar

28

bh

Rp42,500.00

Rp1,190,000.00

17

Instalasi Stop kontak

52

bh

Rp42,500.00

Rp2,210,000.00

18

Instalasi Juction Box

60

bh

Rp42,500.00

Rp2,550,000.00

19

Gali Urug Kabel Feeder

1500

Rp19,375.00

Rp29,062,500.00

20

Gali Urug Kabel Instalasi

1600

Rp11,562.50

Rp18,500,000.00

bh

Rp688,750.00

Rp1,377,500.00

10

hr

Rp688,750.00

Rp6,887,500.00

21
22

Pemasangan MCCB 160-250A di gardu NP-55 dan P 55


Testing and Comisioning

JUMLAH
ppn 10 %
Jumlah
Dibulatkan
Terbilang

Satu Miliar Delapan Ratus Sembilan Belas Juta Empat Ratus Empat Puluh Delapan Ribu Tujuh Ratus Rupiah

Mengetahui
AIRPORT FACILITY ENGINEERING

Tangerang,

Mei 2012

ELECTRICAL ENGINEERING MANAGER

SENIOR MANAGER

EDUARDUS RUMYAAN, S.Kom., MM.

SOHERI, ST., MBA.

Jumlah (Rp)

Rp1,800,000.00

Rp17,224,800.00

Rp14,195,800.00

Rp48,464,000.00

Rp10,172,000.00

Rp8,174,800.00

Rp4,500,000.00
Rp6,555,600.00
Rp8,928,000.00

Rp45,500,000.00

Rp45,500,000.00

Rp15,600,000.00

Rp101,124,000.00

Rp62,100,000.00

Tujuh Ratus Rupiah

Rp81,000,000.00

Rp340,000,000.00
Rp13,650,000.00
Rp37,248,000.00
Rp18,870,000.00

Rp21,404,500.00

Rp468,000,000.00

Rp20,870,720.00
Rp7,766,460.00
Rp5,026,860.00
Rp4,577,430.00
Rp7,222,800.00
Rp10,082,800.00
Rp600,000.00
Rp1,750,000.00
Rp6,000,000.00
Rp11,000,000.00
Rp5,785,000.00

Rp9,600,000.00
Rp1,444,560.00
Rp450,000.00
Rp1,800,000.00
Rp7,344,000.00
Rp4,628,000.00

Rp1,367,500.00
Rp3,292,500.00

Rp1,209,375.00
Rp10,968,750.00
Rp9,581,250.00
Rp24,187,500.00
Rp16,000,000.00
Rp7,650,000.00
Rp12,429,687.50
Rp170,000.00
Rp170,000.00
Rp1,075,000.00
Rp6,615,000.00
Rp18,062,500.00
Rp3,527,500.00
Rp1,190,000.00
Rp2,210,000.00
Rp2,550,000.00
Rp29,062,500.00
Rp18,500,000.00
Rp1,377,500.00
Rp6,887,500.00

Rp1,654,044,192.50
Rp165,404,419.25
Rp1,819,448,611.75
Rp1,819,448,700.00

L ENGINEERING MANAGER

BILL OF QUANTITY
###
###
PAKET PEKERJAAN : MEKANIKAL
No.

URAIAN PEKERJAAN

SAT

VOL

Unit

2.00

B.1 VAC SYSTEM


I
Peralatan Utama Air Cnditioning System
Pengadaan dan pemasangan Unit Air Conditioner,
termasuk pipa refrigrant, pipa drain beserta isolasi isololasi,
kabel kontrol, fitting, support dan accessories lainnya
sehingga Air conditioner dapat terpasang dan berfungsi
dengan baik.
1

GEDUNG PENGELOLA
AC-1.1 & 1.2
Type : Ceiling Cassette
Cap.: 4.500 kcal/hr
Elect. : 2 kW/1ph/220V/50Hz
Area : R. Administrasi Lt. 1

AC-1.3
Type : Ceiling Cassette
Cap.: 4.500 kcal/hr
Elect. : 2 kW/1ph/220V/50Hz
Area : Lobby - Lt. 1

Unit

1.00

AC-1.4
Type : Wall Mounted
Cap.: 2.250 kcal/hr
Elect. : 1 kW/1ph/220V/50Hz
Area : R. Equipment - Lt. 1

Unit

1.00

AC-G.1 -4
Type : Wall Mounted
Cap.: 1.125 kcal/hr
Elect. : 0,56kW/1ph/220V/50Hz
Area : Counter 1-4 Gate in-Gate out

Unit

4.00

Pipa Refrigerant termasuk Isolasi


dia. 6.4 mm
dia. 9.5 mm
dia. 15.9 mm

m'
m'
m'

95.00
50.00
80.00

Pipa Drain PVC AW termasuk Isolasi


dia. 25 mm
dia. 20 mm

m'
m'

164.00
116.00

Kabel Kontrol NYYHY 3x2.5mm2

m'

95.00

Kabel Power NYY 3x4mm2

m'

200.00

Hi-Impact PVC Conduit dia. 20 mm

m'

200.00

10

Instalasi Kabel NYYHY 3x2.5mm2 (Upah Pasang)

m'

95.00

HARGA SATUAN
(Rp.)

11

Instalasi Kabel NYY 3x2.5mm2 (Upah Pasang)

m'

200.00

12

Testing & Commissioning

lot

1.00

Unit

2.00

Unit

4.00

Unit

4.00

Sub Total I
II

Peralatan Utama Ventilation System


Pengadaan dan pemasangan Unit Ventilation Fan,
termasuk Frame atau suppurt dan accessories lainnya
sehingga Fan dapat terpasang dan berfungsi dengan baik.

13

14

15

Gedung Administrasi
EF-1.1
Type : Wall Mounted
Cap.: 395 cmh
Elect. : 30 W/1 ph/220V/ 50 Hz
Area : Toiletb male & female
EF-1.3 & 1.6
Type : Ceiling Cassette
Cap.: 225 cmh x 3 mmAq
Elect. : 30 W/1ph/220V/50Hz
Area : Pantry, Locker, R. Equipt & Storage Lt. 1
Parkir Area
EF-1-4
Type : Industrial
Cap.: 950 cmh x 3 mmAq
Elect. : 150 W/1ph/220V/50Hz
Area : Toilet Male & female

16

Kabel Power NYY 3x2.5mm2

m'

100.00

17

Hi-Impact PVC Conduit dia. 20 mm

m'

100.00

18

Instalasi Kabel NYY 3x2.5mm2 (Upah Pasang)

m'

100.00

19

Testing & Commissioning

lot

1.00

Sub Total II
TOTAL

B.1.

JUMLAH HARGA
(Rp.)

BILL OF QUANTITY
###
###
PAKET PEKERJAAN : MEKANIKAL
No.

URAIAN PEKERJAAN

HARGA SATUAN
(Rp.)

SAT

VOL

Unit

2.00

22,547,200.00

B.1 VAC SYSTEM


I
Peralatan Utama Air Cnditioning System
Pengadaan dan pemasangan Unit Air Conditioner,
termasuk pipa refrigrant, pipa drain beserta isolasi isololasi,
kabel kontrol, fitting, support dan accessories lainnya
sehingga Air conditioner dapat terpasang dan berfungsi
dengan baik.
1

GEDUNG PENGELOLA
AC-1.1 & 1.2
Type : Ceiling Cassette
Cap.: 4.500 kcal/hr
Elect. : 2 kW/1ph/220V/50Hz
Area : R. Administrasi Lt. 1

AC-1.3
Type : Ceiling Cassette
Cap.: 4.500 kcal/hr
Elect. : 2 kW/1ph/220V/50Hz
Area : Lobby - Lt. 1

Unit

1.00

22,547,200.00

AC-1.4
Type : Wall Mounted
Cap.: 2.250 kcal/hr
Elect. : 1 kW/1ph/220V/50Hz
Area : R. Equipment - Lt. 1

Unit

1.00

9,653,750.00

AC-G.1 -4
Type : Wall Mounted
Cap.: 1.125 kcal/hr
Elect. : 0,56kW/1ph/220V/50Hz
Area : Counter 1-4 Gate in-Gate out

Unit

4.00

4,800,000.00

Pipa Refrigerant termasuk Isolasi


dia. 6.4 mm
dia. 9.5 mm
dia. 15.9 mm

m'
m'
m'

95.00
50.00
80.00

62,400.00
96,330.00
155,480.00

Pipa Drain PVC AW termasuk Isolasi


dia. 25 mm
dia. 20 mm

m'
m'

164.00
116.00

37,830.00
31,200.00

Kabel Kontrol NYYHY 3x2.5mm2

m'

95.00

32,500.00

Kabel Power NYY 3x4mm2

m'

200.00

22,000.00

Hi-Impact PVC Conduit dia. 20 mm

m'

200.00

11,570.00

10

Instalasi Kabel NYYHY 3x2.5mm2 (Upah Pasang)

m'

95.00

6,125.00

11

Instalasi Kabel NYY 3x2.5mm2 (Upah Pasang)

m'

200.00

12

Testing & Commissioning

lot

1.00

Sub Total I
II

6,125.00
3,200,000.00
`

Peralatan Utama Ventilation System


Pengadaan dan pemasangan Unit Ventilation Fan,
termasuk Frame atau suppurt dan accessories lainnya
sehingga Fan dapat terpasang dan berfungsi dengan baik.

13

14

15

Gedung Administrasi
EF-1.1
Type : Wall Mounted
Cap.: 395 cmh
Elect. : 30 W/1 ph/220V/ 50 Hz
Area : Toiletb male & female
EF-1.3 & 1.6
Type : Ceiling Cassette
Cap.: 225 cmh x 3 mmAq
Elect. : 30 W/1ph/220V/50Hz
Area : Pantry, Locker, R. Equipt & Storage Lt. 1
Parkir Area
EF-1-4
Type : Industrial
Cap.: 950 cmh x 3 mmAq
Elect. : 150 W/1ph/220V/50Hz
Area : Toilet Male & female

Unit

2.00

1,371,500.00

Unit

4.00

2,470,000.00

Unit

4.00

3,646,500.00

16

Kabel Power NYY 3x2.5mm2

m'

100.00

22,000.00

17

Hi-Impact PVC Conduit dia. 20 mm

m'

100.00

11,570.00

18

Instalasi Kabel NYY 3x2.5mm2 (Upah Pasang)

m'

100.00

6,125.00

19

Testing & Commissioning

lot

1.00

Sub Total II
TOTAL

B.1.

2,100,000.00
`

JUMLAH HARGA
(Rp.)

45,094,400.00

22,547,200.00

9,653,750.00

19,200,000.00

5,928,000.00
4,816,500.00
12,438,400.00

6,204,120.00
3,619,200.00
3,087,500.00
4,400,000.00
2,314,000.00
581,875.00

1,225,000.00
3,200,000.00
144,309,945.00

2,743,000.00

9,880,000.00

14,586,000.00

2,200,000.00
1,157,000.00
612,500.00
2,100,000.00
33,278,500.00
177,588,445.00

BILL OF QUANTITY
###
###
PAKET PEKERJAAN : AIR KOTOR
NO
I.

PEKERJAAN INSTALASI PIPA AIR KOTOR


Pekerjaan Instalasi pipa out put manhole kontrol ke saluran manhole
Existing di jalan raya dekat patung
- Pipa pvc uk. 150mm,6 inch
- Pengurugan galian

II.
1

JENIS PEKERJAAN

VOLUME SATUAN

HARGA SATUAN
( Rp )

37
150

Btg
m

0.62

12

Btg

1
20
1
25
3

bh
Kg
m3
Kg
Lbr

Sub Total I
PEKERJAAN PEMBUATAN MANHOLE SISI TIMUR (dekat Gd 628)

Pekerjaan pembuatan chamber/ manhole


Pembuatan manhole uk.pj 1 m,lbr 1m & dlm 0.8 m :
A. BAHAN DAN MATERIAL
a. Pengecoran beton dinding manhole :
Vol. Luar= 1m x 1m x 0.8m = 0.8m
Vol. Dalam= 0.6m x 0.6m x 0.5m = 0.18m
Vol beton dinding = Vol. Luar - Vol. Dalam = 0.62m
b. Pekerjaan pembesian
kebutuhan satu sisi dinding manhole :
- vertikal = 100 cm : 20 cm = 5 x 2 (dobel) = 10
- horizontal = 100 cm : 10 cm = 10 x 2 (dobel) = 20
vertikal + horizontal = 10 + 20 = 30m
jumlah seluruh sisi = 4 x 1 sisi dinding = 4 x 30m = 120 m
kebutuhan sisi atas dan bawah
= atas + bawah = 16 + 6 = 22m
total seluruh manhole = 120 + 22 = 144m
1 btg besi = 12 m ; 144/12 = 12 btg , 16 mm
c. Manhole Cover Cast Iron Steel made dia. 600 mm
d. Kawat bendrat
e. Kayu uk.5x7cm
f. Paku uk. Pj 7 & 12 cn
g. Triplex uk. tbl 12mm :
Luas = 48 m ; lbr triplex = 1,2 x 2,4 = 2,88m
banyak triplex yg di butuhkan = 7,12/2,88 = 2,47 lbr --> 3 lbr

Jumlah 1
2

Pekerjaan pembuatan chamber/ manhole


Pembuatan manhole uk.pj 1 m,lbr 1m & dlm 0.9 m :
A. BAHAN DAN MATERIAL
a. Pengecoran beton dinding manhole :
Vol. Luar= 1m x 1m x 0.9m = 0.9m
Vol. Dalam= 0.6m x 0.6m x 0.6m = 0.216m
Vol beton dinding = Vol. Luar - Vol. Dalam = 0.684m
b. Pekerjaan pembesian
kebutuhan satu sisi dinding manhole :
- vertikal = 110 cm : 20 cm = 5,5 x 2 (dobel) = 11
- horizontal = 110 cm : 10 cm = 11 x 2 (dobel) = 22
vertikal + horizontal = 11 + 22 = 33m
jumlah seluruh sisi = 4 x 1 sisi dinding = 4 x 33m = 132 m
kebutuhan sisi atas dan bawah
= atas + bawah = 16 + 6 = 22m
total seluruh manhole = 132 + 22 = 154m
1 btg besi = 12 m ; 144/12 = 12,83 btg , 16 mm --> 13 btg
c. Manhole Cover Cast Iron Steel made dia. 600 mm
d. Kawat bendrat
e. Kayu uk.5x7cm
f. Paku uk. Pj 7 & 12 cn
g. Triplex uk. tbl 12mm :
Luas = 48 m ; lbr triplex = 1,2 x 2,4 = 2,88m
banyak triplex yg di butuhkan = 7,84/2,88 = 2,72 lbr --> 3 lbr

Pekerjaan pembuatan chamber/ manhole


Pembuatan manhole uk.pj 1 m,lbr 1m & dlm 1m :
A. BAHAN DAN MATERIAL
a. Pengecoran beton dinding manhole :
Vol. Luar= 1m x 1m x 1m = 1m
Vol. Dalam= 0.6m x 0.6m x 0.7m = 0.252m
Vol beton dinding = Vol. Luar - Vol. Dalam = 0.748m

0.684

13

Btg

1
20
1
25
3

bh
Kg
m3
Kg
Lbr

Jumlah 2
3

JUMLAH

0.748

b. Pekerjaan pembesian
kebutuhan satu sisi dinding manhole :
- vertikal = 120 cm : 20 cm = 6 x 2 (dobel) = 12
- horizontal = 120 cm : 10 cm = 12 x 2 (dobel) = 24
vertikal + horizontal = 12 + 24 = 36m
jumlah seluruh sisi = 4 x 1 sisi dinding = 4 x 36m = 144 m
kebutuhan sisi atas dan bawah
= atas + bawah = 16 + 6 = 22m
total seluruh manhole = 144 + 22 = 166m
1 btg besi = 12 m ; 166/12 = 13,83 btg , 16 mm --> 14 btg
c. Manhole Cover Cast Iron Steel made dia. 600 mm
d. Kawat bendrat
e. Kayu uk.5x7cm
f. Paku uk. Pj 7 & 12 cn
g. Triplex uk. tbl 12mm :
Luas = 48 m ; lbr triplex = 1,2 x 2,4 = 2,88m
banyak triplex yg di butuhkan = 7,12/2,88 = 2,47 lbr --> 3 lbr

14

Btg

1
20
1
25
3

bh
Kg
m3
Kg
Lbr

Jumlah 3
III.
1

Sub Total II
PEKERJAAN PEMBUATAN MANHOLE SISI BARAT (dekat Gd 628)

Pekerjaan pembuatan chamber/ manhole


Pembuatan manhole uk.pj 1 m,lbr 1m & dlm 0.9 m :
A. BAHAN DAN MATERIAL
a. Pengecoran beton dinding manhole :
Vol. Luar= 1m x 1m x 0.9m = 0.9m
Vol. Dalam= 0.6m x 0.6m x 0.6m = 0.216m
Vol beton dinding = Vol. Luar - Vol. Dalam = 0.684m
b. Pekerjaan pembesian
kebutuhan satu sisi dinding manhole :
- vertikal = 110 cm : 20 cm = 5,5 x 2 (dobel) = 11
- horizontal = 110 cm : 10 cm = 11 x 2 (dobel) = 22
vertikal + horizontal = 11 + 22 = 33m
jumlah seluruh sisi = 4 x 1 sisi dinding = 4 x 33m = 132 m
kebutuhan sisi atas dan bawah
= atas + bawah = 16 + 6 = 22m
total seluruh manhole = 132 + 22 = 154m
1 btg besi = 12 m ; 144/12 = 12,83 btg , 16 mm --> 13 btg
c. Manhole Cover Cast Iron Steel made dia. 600 mm
d. Kawat bendrat
e. Kayu uk.5x7cm
f. Paku uk. Pj 7 & 12 cn
g. Triplex uk. tbl 12mm :
Luas = 48 m ; lbr triplex = 1,2 x 2,4 = 2,88m
banyak triplex yg di butuhkan = 7,84/2,88 = 2,72 lbr --> 3 lbr

0.684

13

Btg

1
20
1
25
3

bh
Kg
m3
Kg
Lbr

Jumlah 1
2

Pekerjaan pembuatan chamber/ manhole


Pembuatan manhole uk.pj 1 m,lbr 1m & dlm 1m :
A. BAHAN DAN MATERIAL
a. Pengecoran beton dinding manhole :
Vol. Luar= 1m x 1m x 1m = 1m
Vol. Dalam= 0.6m x 0.6m x 0.7m = 0.252m
Vol beton dinding = Vol. Luar - Vol. Dalam = 0.748m
b. Pekerjaan pembesian
kebutuhan satu sisi dinding manhole :
- vertikal = 120 cm : 20 cm = 6 x 2 (dobel) = 12
- horizontal = 120 cm : 10 cm = 12 x 2 (dobel) = 24
vertikal + horizontal = 12 + 24 = 36m
jumlah seluruh sisi = 4 x 1 sisi dinding = 4 x 36m = 144 m
kebutuhan sisi atas dan bawah
= atas + bawah = 16 + 6 = 22m
total seluruh manhole = 144 + 22 = 166m
1 btg besi = 12 m ; 166/12 = 13,83 btg , 16 mm --> 14 btg
c. Manhole Cover Cast Iron Steel made dia. 600 mm
d. Kawat bendrat
e. Kayu uk.5x7cm
f. Paku uk. Pj 7 & 12 cn
g. Triplex uk. tbl 12mm :
Luas = 48 m ; lbr triplex = 1,2 x 2,4 = 2,88m
banyak triplex yg di butuhkan = 7,12/2,88 = 2,47 lbr --> 3 lbr

0.748

14

Btg

1
20
1
25
3

bh
Kg
m3
Kg
Lbr

Jumlah 2
Sub Total III

III
1
2
3
4
5

UPAH KERJA
Supervisor 1 orang, 30 hari
Teknisi bangunan 2 orang, 30 hari
Pembantu Teknisi 4 orang, 30 hari
Test komisioning
Finishing,kebersihan & perapian

30
60
120
1
1

OH
OH
OH
Pkt
Pkt

Sub Total III


IV
1
2
3
4
5

ALAT BANTU KERJA :


Pacul
Sekop
Kain majun
Penki
Blencong

Rab-Janitor parkir inap depan hotel seraton

6
6
25
30
6
Sub Total IV

Bh
Bh
Kg
Bh
Bh

BILL OF QUANTITY
###
###
PAKET PEKERJAAN : AIR KOTOR
NO
I.

PEKERJAAN INSTALASI PIPA AIR KOTOR


Pekerjaan Instalasi pipa out put manhole kontrol ke saluran manhole
Existing di jalan raya dekat patung
- Pipa pvc uk. 150mm,6 inch
- Pengurugan galian

II.
1

JENIS PEKERJAAN

VOLUME SATUAN

HARGA SATUAN
( Rp )

37
150

Btg
m

399,516.00
243,000.00

14,782,092.00
36,450,000.00
51,232,092.00

0.62

780,000.00

483,600.00

12

Btg

250,000.00

3,000,000.00

1
20
1
25
3

bh
Kg
m3
Kg
Lbr

3,500,000.00
25,000.00
300,000.00
35,000.00
225,000.00

3,500,000.00
500,000.00
300,000.00
875,000.00
675,000.00

Sub Total I
PEKERJAAN PEMBUATAN MANHOLE SISI TIMUR (dekat Gd 628)

Pekerjaan pembuatan chamber/ manhole


Pembuatan manhole uk.pj 1 m,lbr 1m & dlm 0.8 m :
A. BAHAN DAN MATERIAL
a. Pengecoran beton dinding manhole :
Vol. Luar= 1m x 1m x 0.8m = 0.8m
Vol. Dalam= 0.6m x 0.6m x 0.5m = 0.18m
Vol beton dinding = Vol. Luar - Vol. Dalam = 0.62m
b. Pekerjaan pembesian
kebutuhan satu sisi dinding manhole :
- vertikal = 100 cm : 20 cm = 5 x 2 (dobel) = 10
- horizontal = 100 cm : 10 cm = 10 x 2 (dobel) = 20
vertikal + horizontal = 10 + 20 = 30m
jumlah seluruh sisi = 4 x 1 sisi dinding = 4 x 30m = 120 m
kebutuhan sisi atas dan bawah
= atas + bawah = 16 + 6 = 22m
total seluruh manhole = 120 + 22 = 144m
1 btg besi = 12 m ; 144/12 = 12 btg , 16 mm
c. Manhole Cover Cast Iron Steel made dia. 600 mm
d. Kawat bendrat
e. Kayu uk.5x7cm
f. Paku uk. Pj 7 & 12 cn
g. Triplex uk. tbl 12mm :
Luas = 48 m ; lbr triplex = 1,2 x 2,4 = 2,88m
banyak triplex yg di butuhkan = 7,12/2,88 = 2,47 lbr --> 3 lbr

Jumlah 1
2

Pekerjaan pembuatan chamber/ manhole


Pembuatan manhole uk.pj 1 m,lbr 1m & dlm 0.9 m :
A. BAHAN DAN MATERIAL
a. Pengecoran beton dinding manhole :
Vol. Luar= 1m x 1m x 0.9m = 0.9m
Vol. Dalam= 0.6m x 0.6m x 0.6m = 0.216m
Vol beton dinding = Vol. Luar - Vol. Dalam = 0.684m
b. Pekerjaan pembesian
kebutuhan satu sisi dinding manhole :
- vertikal = 110 cm : 20 cm = 5,5 x 2 (dobel) = 11
- horizontal = 110 cm : 10 cm = 11 x 2 (dobel) = 22
vertikal + horizontal = 11 + 22 = 33m
jumlah seluruh sisi = 4 x 1 sisi dinding = 4 x 33m = 132 m
kebutuhan sisi atas dan bawah
= atas + bawah = 16 + 6 = 22m
total seluruh manhole = 132 + 22 = 154m
1 btg besi = 12 m ; 144/12 = 12,83 btg , 16 mm --> 13 btg
c. Manhole Cover Cast Iron Steel made dia. 600 mm
d. Kawat bendrat
e. Kayu uk.5x7cm
f. Paku uk. Pj 7 & 12 cn
g. Triplex uk. tbl 12mm :
Luas = 48 m ; lbr triplex = 1,2 x 2,4 = 2,88m
banyak triplex yg di butuhkan = 7,84/2,88 = 2,72 lbr --> 3 lbr

9,333,600.00

0.684

780,000.00

533,520.00

13

Btg

250,000.00

3,250,000.00

1
20
1
25
3

bh
Kg
m3
Kg
Lbr

3,500,000.00
25,000.00
300,000.00
35,000.00
225,000.00

3,500,000.00
500,000.00
300,000.00
875,000.00
675,000.00

Jumlah 2
3

Pekerjaan pembuatan chamber/ manhole


Pembuatan manhole uk.pj 1 m,lbr 1m & dlm 1m :
A. BAHAN DAN MATERIAL
a. Pengecoran beton dinding manhole :
Vol. Luar= 1m x 1m x 1m = 1m
Vol. Dalam= 0.6m x 0.6m x 0.7m = 0.252m
Vol beton dinding = Vol. Luar - Vol. Dalam = 0.748m

JUMLAH

0.748

9,633,520.00

780,000.00

583,440.00

b. Pekerjaan pembesian
kebutuhan satu sisi dinding manhole :
- vertikal = 120 cm : 20 cm = 6 x 2 (dobel) = 12
- horizontal = 120 cm : 10 cm = 12 x 2 (dobel) = 24
vertikal + horizontal = 12 + 24 = 36m
jumlah seluruh sisi = 4 x 1 sisi dinding = 4 x 36m = 144 m
kebutuhan sisi atas dan bawah
= atas + bawah = 16 + 6 = 22m
total seluruh manhole = 144 + 22 = 166m
1 btg besi = 12 m ; 166/12 = 13,83 btg , 16 mm --> 14 btg
c. Manhole Cover Cast Iron Steel made dia. 600 mm
d. Kawat bendrat
e. Kayu uk.5x7cm
f. Paku uk. Pj 7 & 12 cn
g. Triplex uk. tbl 12mm :
Luas = 48 m ; lbr triplex = 1,2 x 2,4 = 2,88m
banyak triplex yg di butuhkan = 7,12/2,88 = 2,47 lbr --> 3 lbr

14

Btg

250,000.00

3,500,000.00

1
20
1
25
3

bh
Kg
m3
Kg
Lbr

3,500,000.00
25,000.00
300,000.00
35,000.00
225,000.00

3,500,000.00
500,000.00
300,000.00
875,000.00
675,000.00

Jumlah 3
III.
1

9,933,440.00
28,900,560.00

Sub Total II
PEKERJAAN PEMBUATAN MANHOLE SISI BARAT (dekat Gd 628)

Pekerjaan pembuatan chamber/ manhole


Pembuatan manhole uk.pj 1 m,lbr 1m & dlm 0.9 m :
A. BAHAN DAN MATERIAL
a. Pengecoran beton dinding manhole :
Vol. Luar= 1m x 1m x 0.9m = 0.9m
Vol. Dalam= 0.6m x 0.6m x 0.6m = 0.216m
Vol beton dinding = Vol. Luar - Vol. Dalam = 0.684m
b. Pekerjaan pembesian
kebutuhan satu sisi dinding manhole :
- vertikal = 110 cm : 20 cm = 5,5 x 2 (dobel) = 11
- horizontal = 110 cm : 10 cm = 11 x 2 (dobel) = 22
vertikal + horizontal = 11 + 22 = 33m
jumlah seluruh sisi = 4 x 1 sisi dinding = 4 x 33m = 132 m
kebutuhan sisi atas dan bawah
= atas + bawah = 16 + 6 = 22m
total seluruh manhole = 132 + 22 = 154m
1 btg besi = 12 m ; 144/12 = 12,83 btg , 16 mm --> 13 btg
c. Manhole Cover Cast Iron Steel made dia. 600 mm
d. Kawat bendrat
e. Kayu uk.5x7cm
f. Paku uk. Pj 7 & 12 cn
g. Triplex uk. tbl 12mm :
Luas = 48 m ; lbr triplex = 1,2 x 2,4 = 2,88m
banyak triplex yg di butuhkan = 7,84/2,88 = 2,72 lbr --> 3 lbr

0.684

780,000.00

533,520.00

13

Btg

250,000.00

3,250,000.00

1
20
1
25
3

bh
Kg
m3
Kg
Lbr

3,500,000.00
25,000.00
300,000.00
35,000.00
225,000.00

3,500,000.00
500,000.00
300,000.00
875,000.00
675,000.00

Jumlah 1
2

Pekerjaan pembuatan chamber/ manhole


Pembuatan manhole uk.pj 1 m,lbr 1m & dlm 1m :
A. BAHAN DAN MATERIAL
a. Pengecoran beton dinding manhole :
Vol. Luar= 1m x 1m x 1m = 1m
Vol. Dalam= 0.6m x 0.6m x 0.7m = 0.252m
Vol beton dinding = Vol. Luar - Vol. Dalam = 0.748m
b. Pekerjaan pembesian
kebutuhan satu sisi dinding manhole :
- vertikal = 120 cm : 20 cm = 6 x 2 (dobel) = 12
- horizontal = 120 cm : 10 cm = 12 x 2 (dobel) = 24
vertikal + horizontal = 12 + 24 = 36m
jumlah seluruh sisi = 4 x 1 sisi dinding = 4 x 36m = 144 m
kebutuhan sisi atas dan bawah
= atas + bawah = 16 + 6 = 22m
total seluruh manhole = 144 + 22 = 166m
1 btg besi = 12 m ; 166/12 = 13,83 btg , 16 mm --> 14 btg
c. Manhole Cover Cast Iron Steel made dia. 600 mm
d. Kawat bendrat
e. Kayu uk.5x7cm
f. Paku uk. Pj 7 & 12 cn
g. Triplex uk. tbl 12mm :
Luas = 48 m ; lbr triplex = 1,2 x 2,4 = 2,88m
banyak triplex yg di butuhkan = 7,12/2,88 = 2,47 lbr --> 3 lbr

0.748

780,000.00

583,440.00

14

Btg

250,000.00

3,500,000.00

1
20
1
25
3

bh
Kg
m3
Kg
Lbr

3,500,000.00
25,000.00
300,000.00
35,000.00
225,000.00

3,500,000.00
500,000.00
300,000.00
875,000.00
675,000.00

Jumlah 2
Sub Total III

9,633,520.00

9,933,440.00
19,566,960.00

III
1
2
3
4
5

UPAH KERJA
Supervisor 1 orang, 30 hari
Teknisi bangunan 2 orang, 30 hari
Pembantu Teknisi 4 orang, 30 hari
Test komisioning
Finishing,kebersihan & perapian

30
60
120
1
1

OH
OH
OH
Pkt
Pkt

220,000.00
118,750.00
75,000.00
2,500,000.00
2,500,000.00

Sub Total III


IV
1
2
3
4
5

ALAT BANTU KERJA :


Pacul
Sekop
Kain majun
Penki
Blencong

Rab-Janitor parkir inap depan hotel seraton

27,725,000.00

6
6
25
30
6
Sub Total IV

6,600,000.00
7,125,000.00
9,000,000.00
2,500,000.00
2,500,000.00

Bh
Bh
Kg
Bh
Bh

75,000.00
75,000.00
12,500.00
17,500.00
75,000.00

450,000.00
450,000.00
312,500.00
525,000.00
450,000.00
2,187,500.00
129,612,112.00
12,961,211.20
142,573,323.20

BILL OF QUANTITY
###
###
PAKET PEKERJAAN : AIR BERSIH
No.
B.3.
I
I.1
1
2
I.2
1
2
3
4
5
6
7
8

URAIAN PEKERJAAN

SAT

VOL

INSTALASI AIR BERSIH


PEKERJAAN UTAMA
Pengadan Barang
Pasir pasang
Abu Batu

m'
m'

47.33
234.65

Pengadan Jasa
Pekerjaan Tanah
Penggalian Tanah biasa s/d 1 m ( /m3 ) (0.65x0.85x361m)
Pengurugan Tanah biasa s/d 1 m ( /m3 )
Penggalian Tanah Keras s/d 1 m ( /m3 ) (0.65x0.85x361m)
pengurugan tanah galian tanah keras ( /m3 )
Buangan Tanah dan perapihan ( /m3 )
Pengurugan pasir
Bongkar dan pasang paving block kembali (/m2)
Boring manual dia. 8" (/m')

m3
m3
m3
m3
m3
m3
m2
m1

199.45
162.66
13.26
10.61
50.05
47.33
234.65
18.00

Pemasangan Jalur Induk Dari Chamber Sheraton Menuju


Toilet Parkir Inap
Pemasangan Pipa Cassing ( pipa hitam dia. 8 " ) (/m')
m'
Pemasangan Pipa PVC Rubber Ring dia.150 mm (6" x 6 m) S. 10m'
Pemasangan Pipa PVC Rubber Ring dia.100 mm (4" x 6 m) S. 10m'
Pemasangan Tee All flange dia. 150 x 150 mm
bh
Pemasangan Bend all flange dia. 150 mm x 90
bh
Pemasangan Flange socket dia. 150 mm
bh
Pemasangan Bend all socket dia. 150 mm x 90
bh
Pemasangan Bend all socket dia. 150 mm x 45
bh
Pemasangan Tee All Socket PVC dia. 150 x 150 mm
bh
Pemasangan Reduser All Socket PVC dia. 150 x 100 mm
bh
Pemasangan Flange socket PVC dia. 100 mm
bh
Pemasangan Flange socket PVC dia. 50 mm
bh
Pemasangan Tee All Socket PVC dia. 100 x 50 mm
bh
Pemasangan End Cup dia. 50 mm
bh
Pemasangan Gate Valve dia. 100 mm PN 16
bh
Pemasangan Gate Valve dia. 50 mm PN 16
bh
Boxsteet medium
lot
Pemasangan Bend all socket dia. 100 mm x 90
bh
Pemasangan WaterMeter dia. 4" Setara Actaris
bh
Pemasangan Y Strainer dia. 4"
bh
Pembuatan Chamber Meter (uk. 1 x 1 m)
lot
Pemasangan Flange las dia. 100 mm
bh

18.00
24.00
360.00
2.00
1.00
2.00
2.00
4.00
1.00
1.00
4.00
6.00
6.00
2.00
1.00
6.00
6.00
4.00
1.00
1.00
1.00
2.00

Sub Total I
II
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22

Sub Total II
III

Pemasangan Instalasi Pipa Dalam Bangunan Toilet ( 6 buah


toilet ) typikal

HARGA SATUAN
(Rp.)

1
2
3
4

Pemasangan Pipa IPS dia. 11/2" ( /m' )


Pemasangan Pipa IPS dia. 11/4" ( /m' )
Pemasangan Pipa IPS dia. 3/4" ( /m' )
Pemasangan accessories pipa
- Tee IPS dia. 1 1/2" x 1 1/2"
- Bushing IPS dia. 1 1/2" x 1 1/4"
- Tee IPS dia. 1 1/4" x 3/4"
- Knee IPS dia. 1 1/2"
- Bushing IPS dia. 1 1/2" x 3/4"
- Knee IPS dia. 1 1/4"
- Knee IPS dia. 3/4"
- Bushing IPS dia. 3/4" x 1/2"
- Socket dia. 1 1/2"
- Socket dia. 1 1/4"
- Socket dia. 3/4"
- Seal Threaded
- Epoxi + Hardener

bh
bh
bh

108.00
36.00
36.00

bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh

30.00
30.00
24.00
18.00
6.00
4.00
12.00
30.00
10.00
10.00
10.00
1.00
1.00

bh
bh
bh
bh
bh
bh
bh
bh

4.00
2.00
1.00
1.00
6.00
2.00
1.00
6.00

Sub Total III


IV
1
2
3
4
5
6
7
8

Pekerjaan Pembuatan Thrust block beton


Thrust Block Bend All Socket dia. 150 x 45
Thrust Block Bend All Socket dia. 150 x 90
Thrust Block Tee All Socket PVC dia. 150 x 150 mm
Thrust Block Reduser All Socket PVC dia. 150 x 100 mm
Thrust Block Tee All Socket PVC dia. 100 x 50 mm
Thrust Block End Cup dia. 50 mm
Thrust Block Gate Valve PN 16 dia. 100 mm
Thrust Block Gate Valve PN 16 dia. 50 mm
Sub Total IV

V
1
2
3
4
5
6
7
8
9

Alat Bantu
Mata Gergaji merk Sanflex
Amplas
Kuas 21/2"
Majun / Kain lap
Karet Packing t.4 mm dia. 150 mm
Karet Packing t.4 mm dia. 100 mm
Karet Packing t.4 mm dia. 50 mm
Mur Baut uk. 5/8 x 3 mm
Mur Baut uk. 3/4 x 3 mm

Lbr
Lbr
bh
kg
bh
bh
bh
bh
bh

4
5
2
4
5
14
12
120
40

lot

Sub Total IV
VI
1

Testing Commissioning
Testing Commissioning
Sub Total IV
T O T A L B.3.

JUMLAH HARGA
(Rp.)

BILL OF QUANTITY
###
###
PAKET PEKERJAAN : SANITARY FIXTURE
No.

URAIAN PEKERJAAN

B.4 PEKERJAAN SANITARY FIXTURE


I
Toilet Parkir
1 Closet Duduk, Toto : CW 705L/ TV 150NS

SAT

VOL

set

7.00

Closet Jongkok, Toto CE 9/ TV 150NWV12

set

5.00

Urinal : U 57 M

set

6.00

Wastefel : LW 521 V1A

set

7.00

Eco Washer, Toto : TCW 03 S

set

7.00

Paper Holder, Toto : AW 360 J

set

12.00

Jet Shower, Toto : TX 403 SECR

set

5.00

Faucet, Toto : T 23 B 13

set

2.00

Hand Dryer, Toto : HD 3100 R

set

2.00

10

Floor Drain, Toto : TX 1 BN

set

19.00

Sub Total I
II
1

Toilet Gedung Pengelola


Closet Duduk, Toto : CW 705L/ TV 150NS

set

5.00

Urinal : U 57 M

set

2.00

Wastefel : LW 521 V1A

set

4.00

Eco Washer, Toto : TCW 03 S

set

5.00

Paper Holder, Toto : AW 360 J

set

5.00

Sink Faucet, Toto : T 30 ARQ 13N

set

1.00

Hand Dryer, Toto : HD 3100 R

set

2.00

Floor Drain, Toto : TX 1 BN

set

9.00

Sub Total II
TOTAL

B.4.

HARGA SATUAN
(Rp.)

JUMLAH HARGA
(Rp.)

BILL OF QUANTITY
###
###
PAKET PEKERJAAN : DOWN SPOUT
No.

URAIAN PEKERJAAN

B.5. INSTALASI DOWN SPOUT


Kanopi Parkir
1 Pipa Galvanized Steel Pipe Medium Class
dia. 100 mm

SAT

VOL

m'

435

Roof Drain dia. 100 mm

bh

87.00

Bak Kontrol

bh

87.00

Gate
Pipa Galvanized Steel Pipe Medium Class
dia. 100 mm

m'

Roof Drain dia. 100 mm

bh

4.00

Bak Kontrol

bh

4.00

Toilet 1 & 2
Pipa PVC Class AW
dia. 100 mm

m'

48.00

Roof Drain dia. 100 mm

bh

8.00

Bak Kontrol

bh

8.00

10

Gedung Pengelola
Pipa PVC Class AW
dia. 100 mm

m'

112.00

11

Roof Drain dia. 100 mm

bh

8.00

12

Bak Kontrol

bh

8.00

TOTAL

B.5.

48

HARGA SATUAN
(Rp.)

JUMLAH HARGA
(Rp.)

RENCANA ANGGARAN BIAYA

NO

PEKERJAAN

PEMBANGUNAN SISTEM PARKIR INAP SISI TIMUR GEDUNG BASARNAS

LOKASI

DI AREA PARKIR BANDARA INTERNASIONAL SOEKARNO - HATTA

ANGGARAN

TAHUN 2012

KETERANGAN

NAMA BARANG

VOLUME

SATUAN

HARGA SATUAN

1 Server branded with OS + Licence + Perangkat Pendukung

unit

2 Computer PC (1 Admin + 2 Check Fisik Mobil)

unit

Rp6,500,000

3 Mobile Maintenance Sony Vaio VPC - SB38GG (Include OS dan Ms.Office Original)

unit

Rp14,500,000
Rp4,500,000

KEBUTUHAN SYSTEM PARKIR


I

SERVER & PC ADMIN

4 Smart Card reader

Rp52,217,549

unit

1000

unit

Rp29,000

6 Printer Thermal

unit

Rp4,500,000

7 Printer LASER

unit

Rp3,200,000

8 Switch Hub 16 port

unit

Rp7,000,000

9 Patch Panel 16 port

unit

Rp5,000,000

10 Rak Switch 8U 19"

unit

Rp2,400,000

11 Converter FO to RJ45

unit

Rp1,500,000

12 UPS 3000 VA SineWave

unit

Rp15,700,000

13 Electricity Treatment System 15 KVA

unit

5 Smart Card

Rp85,000,000
JUMLAH I

II

MANLESS SYSTEM
PINTU MASUK MOBIL

1 Barrier Gate (with led arm red&green)

unit

Rp8,000,000

2 Dispenser Manless (ENTRANCE)

unit

Rp15,000,000

3 IP Camera + Auto Iris Lens

unit

Rp12,000,000

4 Casing Camera Outdoor

unit

Rp1,000,000

5 Focus light + Casing + light sensor

unit

Rp2,000,000

6 Alarm Bulb

unit

Rp1,500,000

7 Tiang (2mtr)

unit

Rp300,000

8 Computer PC (1 utk Gate in dan 1 utk Kapasitas LED Display)

unit

Rp6,500,000

9 Client Software USB Dog

lot

Rp6,000,000

10 Kapasitas LED Display Gate in (Box Signed) + Counter

unit

Rp5,000,000

11 Switch Hub 16 port

unit

Rp7,000,000

12 Patch Panel 16 port

unit

Rp5,000,000

13 Rak Switch 8U 19"

unit

Rp2,400,000

14 Converter FO to RJ45

unit

Rp1,500,000

15 Loop Detector

unit

Rp4,000,000

16 UPS 1500 VA SineWave

unit

Rp9,060,000
JUMLAH II

NO

KETERANGAN

PINTU KELUAR POS MOBIL

VOLUME

SATUAN

1 Barrier Gate (with led arm red&green)

NAMA BARANG

HARGA SATUAN

unit

Rp8,000,000

2 IP Camera + Auto Iris Lens

unit

Rp12,000,000

3 Casing Camera Outdoor

unit

Rp1,000,000

4 Focus light + Casing + light sensor

unit

Rp2,000,000

5 Tiang (2mtr)

unit

Rp300,000

6 Computer PC

unit

Rp6,500,000

7 Converter FO to RJ45

unit

Rp1,500,000

8 Switch Hub 16 port

unit

Rp7,000,000

9 Patch Panel 16 port

unit

Rp5,000,000

10 Loop Detector

unit

Rp4,000,000

11 Printer Thermal

unit

Rp4,500,000

12 Fee Display 5 baris

unit

Rp500,000

13 Smart Card reader

unit

Rp4,500,000

14 UPS 1500 VA SineWave

unit

Rp9,060,000
JUMLAH III

IV

MATERIAL BANTU

DATA NETWORKING
1 Cable UTP Cat 6

roll

Rp1,800,000

2 Accessioris Cable UTP Cat-6

lot

3 Cable Single Mode F/O outdoor 6 core (Fibre Optic)

150

meter

Rp1,000,000
Rp18,430

4 Cable Single Mode F/O outdoor 12 core (Fibre Optic)

200

meter

lot

1 Kabel Tanah ITC 10 x 2 x 0.6 mm

325

meter

Rp23,250

2 Kabel Tanah ITC 20 x 2 x 0.6 mm

215

meter

Rp35,320

5 Accessioreis Cable F/O

Rp27,500
Rp1,500,000

JARINGAN TELEPON

3 Kabel Indoor ITC 2 x 2 x 0.6 mm

Rp3,500

100

meter

4 Pesawat Telepon

unit

Rp210,000

5 Terminal Box kapasitas 5 LSA Fiber

unit

Rp125,000

6 Terminal LSA plus krone

unit

Rp14,000

7 Frame BMF 5 way

unit

Rp15,000

8 Pipa Conduit dan Accessories

50

batang

9 Electronic Tool Sheet

unit

Rp13,500
Rp4,000,000

POWER NETWORKING
1 Kabel Listrik NYY 3 x 2,5 mm

150

meter

2 Pipa Conduit dan Accessories

20

batang

Rp16,055
Rp13,500
JUMLAH IV

NO

KETERANGAN

PEKERJAAN & JASA

NAMA BARANG
1 Pekerjaan Survei, Analisa Topologi dan perijinan

VOLUME

SATUAN

lot

HARGA SATUAN
Rp3,000,000

2 SOFTWARE dan APLIKASI SYSTEM


- Operating System Server LICENSE FEE
- Operating System CLIENT LICENSE FEE

Cloning System Aplikasi Parkir Yang sudah TerInstalasi Saat ini


Manless System Parkir T1

- Data base LICENSE


- Data base BACKUP LICENSE
3 Pekerjaan Integrasi ke sistem parkir Existing di Unit Komersial Gd. 601

lot

Rp1,077,000

4 EQUIPMENT INSTALLATION SYSTEM

lot

Rp40,550,000

5 Installasi Cable UTP Cat 6

lot

Rp12,750,000

6 Installasi Cable Single Mode F/O outdoor 6 core (Fibre Optic)

lot

Rp4,971,962

7 Installasi Cable Single Mode F/O outdoor 12 core (Fibre Optic)

lot

Rp6,379,283

8 Installasi Kabel Tanah ITC 10 x 2 x 0.6 mm

lot

Rp10,272,585

(a.l : PC, Server, Barrier Gate, Dispenser Mainless, IP Camera, Focus Light, Alarm Bulb,
Loop Detektor, LED Display, UPS, Electricity Treatment System)

9 Installasi Kabel Tanah ITC 20 x 2 x 0.6 mm

lot

Rp8,046,479

10 Installasi Kabel Tanah ITC 2 x 2 x 0.6 mm

lot

Rp870,000

11 Installasi Terminal Distribution Box LSA (25x40) fiber

lot

Rp436,000

12 Installasi Rak Switch 8U 19"

lot

Rp872,000

13 Upah instalasi Kabel Listrik

lot

Rp1,260,000

14 SITE TRAINNING TEKNISI DAN OPERATOR (15 opr, 10 Tek selama 3 hari)

lot

Rp21,750,000

15 SITE ACCEPTANCE TEST

lot

Rp2,700,000

16 Testing dan Commissioning Peralatan Terpasang

lot

Rp3,600,000

17 Dokumentasi dan Pelaporan

lot

Rp3,000,000
JUMLAH V

JUMLAH (I+II+III+IV+V)
Ppn 10 %
JUMLAH TOTAL
Pembulatan
Terbilang : " Sembilan Ratus Tiga Puluh Satu Juta Dua Puluh Lima Ribu Rupiah"

Tangerang,
OPERATION INFORMATION TECHNOLOGY
MANAGER

URIP HERMANUS

Mei 2012

DATA NETWORK
JR. MANAGER

ADE SUPRIATNA

TOTAL HARGA

Rp52,217,549
Rp19,500,000
Rp14,500,000
Rp13,500,000
Rp29,000,000
Rp4,500,000
Rp9,600,000
Rp7,000,000
Rp5,000,000
Rp2,400,000
Rp6,000,000
Rp15,700,000
Rp85,000,000
Rp263,917,549
Rp32,000,000
Rp60,000,000
Rp48,000,000
Rp4,000,000
Rp8,000,000
Rp6,000,000
Rp1,200,000
Rp26,000,000
Rp12,000,000
Rp10,000,000
Rp7,000,000
Rp5,000,000
Rp2,400,000
Rp1,500,000
Rp32,000,000
Rp36,240,000
Rp291,340,000

TOTAL HARGA
Rp16,000,000
Rp24,000,000
Rp2,000,000
Rp4,000,000
Rp600,000
Rp13,000,000
Rp1,500,000
Rp7,000,000
Rp5,000,000
Rp16,000,000
Rp9,000,000
Rp1,000,000
Rp9,000,000
Rp18,120,000
Rp126,220,000
Rp9,000,000
Rp1,000,000
Rp2,764,500
Rp5,500,000
Rp1,500,000
Rp7,556,250
Rp7,593,800

Rp350,000
Rp420,000
Rp250,000
Rp56,000
Rp30,000
Rp675,000
Rp4,000,000
Rp2,408,250
Rp270,000
Rp43,373,800

TOTAL HARGA
Rp3,000,000

i Parkir Yang sudah TerInstalasi Saat ini


ess System Parkir T1

Rp1,077,000
Rp40,550,000

Rp12,750,000
Rp4,971,962
Rp6,379,283
Rp10,272,585
Rp8,046,479
Rp870,000
Rp436,000
Rp872,000
Rp1,260,000
Rp21,750,000
Rp2,700,000
Rp3,600,000
Rp3,000,000
Rp121,535,309
Rp846,386,658
Rp84,638,666
Rp931,025,324
Rp931,025,000

gerang,

Mei 2012

DATA NETWORK
JR. MANAGER

ADE SUPRIATNA

BILL OF QUANTITY
###
###
PAKET PEKERJAAN : SISTEM PARKIR
No.

URAIAN PEKERJAAN

SAT

VOL

C.1 PEKERJAAN SYSTEM PARKIR


I

Penerapan Sistem Parkir


PC SERVER & ADMIN
Computer PC Server + HDD 2T untuk database Server
Computer PC (Admin)
Smart Card reader
Smart Card
Printer Thermal
Printer LASER
Switch Hub 8 port
Patch Panel 8 port
Rak Switch 8U 19"
Converter FO to RJ45
UPS 3000 VA SineWave

unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit

1.00
1.00
1.00
2,000.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16

MANLESS SYSTEM
PINTU MASUK MOBIL
Barrier Gate (with led arm red&green)
IP Camera + Auto Iris Lens
Casing Camera Outdoor
Focus light + Casing + light sensor
Tiang (2mtr)
Computer PC (1 unit utk Gate in dan 1 unit utk Kapasitas LED Display)
Kapasitas LED Display Gate in (Box Signed) + Counter
Switch Hub 8 port + Patch Panel 8 port
Converter FO to RJ45
Loop Detector
Air Condition Room 0,5 Pk
UPS 3000 VA SineWave
Air Condition Room 0,5 Pk
UPS 3000 VA SineWave
Air Condition Room 0,5 Pk
UPS 3000 VA SineWave

unit
unit
unit
unit
unit
unit
unit
unit
lot
unit
unit
unit
unit
unit
unit
unit

3.00
3.00
3.00
3.00
3.00
3.00
3.00
2.00
1.00
1.00
1.00
1.00
1.00
1.00
6.00
3.00

3
1
2
3
4
5
6
7
8
9
10
11
12

PINTU KELUAR POS MOBIL


Barrier Gate (with led arm red&green)
IP Camera + Auto Iris Lens
Casing Camera Outdoor
Focus light + Casing + light sensor
Tiang (2mtr)
Computer PC
Converter FO to RJ45
Loop Detector
Printer Thermal
Fee Display 5 baris
Smart Card reader
UPS 1500 VA SineWave

unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit

2.00
2.00
2.00
2.00
2.00
2.00
1.00
4.00
2.00
2.00
2.00
2.00

MATERIAL BANTU
DATA NETWORKING
Cable UTP Cat 6
Accessioris Cable UTP Cat-6

roll
lot

2.00
1.00

1
2
3
4
5
6
7
8
9
10
11
2

1
2

HARGA SATUAN
(Rp.)

3
4
5
6
7
8
1
2
5
1
2

3
4
5
6
7
8
9
10
11
12
13

Cable Single Mode F/O outdoor 6 core (Fibre Optic)


Accessioreis Cable F/O
Cable Coaxial RG-8
Kabel Tanah ITC 10 x 2 x 0.6 mm
Pipa Conduit dan Accessories
Electronic Tool Sheet
POWER NETWORKING
Kabel Listrik NYY 3 x 2,5 mm
Pipa Conduit dan Accessories

meter
lot
meter
meter
batang
unit

200.00
1.00
100.00
600.00
50.00
1.00

meter
batang

100.00
30.00

PEKERJAAN & JASA


Pekerjaan Survei, Analisa Topologi dan perijinan
lot
1.00
SOFTWARE dan APLIKASI SYSTEM
- Operating System Server LICENSE FEE
- Operating System CLIENT LICENSE FEE
Cloning System Aplikasi Parkir Yang sudah TerInstalasi Saat
ini Manless System Parkir T1
- Data base LICENSE
- Data base BACKUP LICENSE
EQUIPMENT INSTALLATION SYSTEM
lot
1.00
Installasi Cable Coaxial RG-8
lot
1.00
Installasi Cable UTP Cat 6
lot
1.00
Installasi Cable Single Mode F/O outdoor 6 core (Fibre Optic)
lot
1.00
Installasi Kabel Tanah ITC 10 x 2 x 0.6 mm
lot
1.00
Installasi Rak Switch 8U 19"
lot
1.00
Upah instalasi Kabel Listrik
lot
1.00
SITE TRAINNING TEKNISI DAN OPERATOR (15 opr, 10 Tek selama 3 hari) lot
1.00
SITE ACCEPTANCE TEST
lot
1.00
Testing dan Commissioning Peralatan Terpasang
lot
1.00
Dokumentasi dan Pelaporan
lot
1.00
TOTAL

C.1.

JUMLAH HARGA
(Rp.)

rkir Yang sudah TerInstalasi Saat


System Parkir T1
-

RENCANA ANGGARAN BIAYA


PEKERJAAN PENGEMBANGAN CCTV UNTUK PARKIR INAP
BANDARA SOEKARNO-HATTA
URAIAN PEKERJAAN

JML.

SAT.

Aplication Server branded with OS+ Perangkat Pendukung


Kamera SONY SNC-RX550 + Housing dan kelengkapan

1
8

Unit
Unit

38,000,000.00
22,000,000.00

38,000,000.00
176,000,000.00

Kamera SONY SNC-CH240 + housing out door kelengkapan


Workstation PC Client with OS included + LCD 19"

21
2

Unit
Unit

12,271,350.00

257,698,350.00
35,000,000.00

KVM Switch 16 port with 17" LCD Monitor Built in

Unit

17,500,000.00
19,631,000.00

B. Perangkat Lunak
1 Application Software + Intelligent Camera Licence

Set

66,521,000.00

66,521,000.00

Set

500,000.00

500,000.00

800
1,000

meter
meter

20,000.00
28,210.00

16,000,000.00
28,210,000.00

15,000,000.00
41,865,075.00
350,000.00
26,902,575.00

15,000,000.00
41,865,075.00

20,159,912.50

40,319,825.00
64,155,000.00

No

Harga Satuan (Rp)

Harga Total

(Rp)

I. PENGADAAN BARANG
A. Perangkat Keras
1
2
3
4
5

Licence Antivirus Jaringan

19,631,000.00

C. Perangkat Jaringan
1
2

FO SM 9 um/125, 12 core Direct Buried


FO SM 9 um/125, 24 core Direct Buried

3
4
5

Host Bus Adapter 2 Channel


Access Switch 24 Port 100/1000 Base -X with add on 10 gb Slot

1
1

unit
unit

Hub switch 5 port 10/100/1000 Mb


10 GB Base-X Module (Access Switch add on)

5
1

unit
unit

6
7
8
9

10 GBASE-LR XFP Transceiver (SMF ) for 10G Base-X Module(Access Switch


2 add on)
unit
Media Converter Base T to Base F
15
unit

1,750,000.00
26,902,575.00

30
6

unit
Roll

4,277,000.00
7,689,500.00
1,415,000.00

1
1

set
set

15,000,000.00
10,000,000.00

15,000,000.00
10,000,000.00

UPS 5 KVA / 1 Phase


AC SPLIT 2pk

1
1

unit
unit

50,322,909.00
7,600,712.50

50,322,909.00
7,600,712.50

Kabel Listrik dan Accessories


Lightning Protector

1
21

lot
unit

146,025,000.00
1,000,000.00

146,025,000.00
21,000,000.00

1000 Base LX (SFP) Transceiver


10 UTP CAT 6
11 Connector FC/LC/SC (network) & (framerack)
12 Patch Panel / Patch cord & accessories

230,685,000.00
8,490,000.00

D. Perangkat Listrik
1
2
3
4

E. Perangkat Pendukung
1 Rack Core Switch 19" 37U
2
3
3
4

set

4,500,000.00

4,500,000.00

Tiang kamera Galvanis Branded 8 meter, 4x3, Sched. 40


Panel box

8
21

unit
unit

5,000,000.00
3,500,000.00

40,000,000.00
73,500,000.00

Teralis besi pelindung Panel Box bawah tiang + gembok


Panel Box Outdoor weather proof bawah tiang Branded

8
8

unit
unit

1,500,000.00
1,500,000.00

12,000,000.00
12,000,000.00

Sub Total I

1,458,676,446.50

Lot
Lot

53,918,000.00
6,520,000.00

53,918,000.00
6,520,000.00

Lot
Lot

202,797,250.00
78,210,000.00

202,797,250.00
78,210,000.00

Lot

1,276,000.00
Sub Total II

1,276,000.00
342,721,250.00

23,856,000

23,856,000.00

II. PEKERJAAN & JASA


1
2
3
4
5

Instalasi dan set-up Perangkat Keras


Instalasi dan set-up Perangkat Lunak
Instalasi dan set-up Perangkat Jaringan
Instalasi Perangkat Listrik
Instalasi Perangkat Pendukung

1
1
1
1
1

III. UJI COBA dan UJI TERIMA


1
2

Uji coba sistem


Site Acceptance Test (SAT)

Lot

Inspector BSH ( 5 hari X Rp. 450.000 /orang)

Org

450,000.00

9,000,000.00

Sub Total III

32,856,000.00

IV. PELATIHAN
1 On Site Training (OST)
a. Honor Pend. Tng Tek. (10 hari X Rp.200.000,- / org)
b. Honor Pend.Tng Oprtr (10 hari X Rp.200.000,- / org)

10
10

Org
Org

2,500,000.00
2,500,000.00

25,000,000.00
25,000,000.00

c. Biaya Administrasi, snack & makan siang

Pkt

5,000,000.00
Sub Total IV

5,000,000.00
55,000,000.00

V. DOKUMENTASI & ADMINISTRASI

BILL OF QUANTITY
###
###
PAKET PEKERJAAN : CCTV
No

URAIAN PEKERJAAN

SAT.

VOL

I
A.
1
2
3
4

PENGADAAN BARANG
Perangkat Keras
Aplication Server branded with OS+ Perangkat Pendukung
Kamera SONY SNC-RX550 + Housing dan kelengkapan
Kamera SONY SNC-CH240 + housing out door kelengkapan
Workstation PC Client with OS included + LCD 19"

Unit
Unit
unit
unit

1.00
16.00
5.00
2.00

B.
1

Perangkat Lunak
Application Software + Intelligent Camera Licence

Set

1.00

C.
1
2
3
4
5
6
7
8
9
10
11
10

Perangkat Jaringan
FO SM 9 um/125, 12 core Direct Buried
FO SM 9 um/125, 24 core Direct Buried
Host Bus Adapter 2 Channel
Access Switch 24 Port 100/1000 Base -X with add on 10 gb Slot
Hub switch 5 port 10/100/1000 Mb
10 GB Base-X Module (Access Switch add on)
10 GBASE-LR XFP Transceiver (SMF ) for 10G Base-X Module(Access Switch add on)
Media Converter Base T to Base F
1000 Base LX (SFP) Transceiver
UTP CAT 6
Connector FC/LC/SC (network) & (framerack)
Patch Panel / Patch cord & accessories

meter
meter
unit
unit
unit
unit
unit
unit
unit
Roll
set
set

1,500.00
2,000.00
1.00
1.00
5.00
1.00
2.00
16.00
32.00
6.00
1.00
1.00

D.
1
2
3
4

Perangkat Listrik
UPS 5 KVA / 1 Phase
AC SPLIT 2pk
Kabel Listrik dan Accessories
Lightning Protector

unit
unit
lot
unit

1.00
1.00
1.00
21.00

E.
1
2
3
3
4

Perangkat Pendukung
Rack Core Switch 19" 37U
Tiang kamera Galvanis Branded 8 meter, 4x3, Sched. 40
Tiang kamera Galvanis Branded 3 meter, 4x3, Sched. 40
Teralis besi pelindung Panel Box bawah tiang + gembok
Panel Box Outdoor weather proof bawah tiang Branded

set
unit
unit
unit
unit

1.00
9.00
4.00
13.00
21.00

II.
1
2
3
4
5

PEKERJAAN & JASA


Instalasi dan set-up Perangkat Keras
Instalasi dan set-up Perangkat Lunak
Instalasi dan set-up Perangkat Jaringan
Instalasi Perangkat Listrik
Instalasi Perangkat Pendukung

Lot
Lot
Lot
Lot
Lot

1.00
1.00
1.00
1.00
1.00

Lot

1.00

Org

4.00

Org
Org
Pkt

8.00
10.00
1.00

Sub Total I

Sub Total II
III.
1
2

UJI COBA dan UJI TERIMA


Uji coba sistem
Site Acceptance Test (SAT)
Inspector BSH ( 5 hari X Rp. 450.000 /orang)
Sub Total III

IV.
1

PELATIHAN
On Site Training (OST)
a. Honor Pend. Tng Tek. (10 hari X Rp.200.000,- / org)
b. Honor Pend.Tng Oprtr (10 hari X Rp.200.000,- / org)
c. Biaya Administrasi, snack & makan siang
Sub Total IV
Total

Harga Satuan
(Rp)

Harga Total
(Rp)

RENCANA PEMBUATAN PELATARAN PARKIR


LAPANGAN BASARNAS
DI BANDARA SOEKARNO-HATTA
NO
1

ITEM PEKERJAAN

VOLUME

SAT'

HARGA SATUAN
(RUPIAH)
5

JUMLAH HARGA (RUPIAH)


6

RENCANA PEMBUATAN PELATARAN


PARKIR
A

PEKERJAAN PERSIAPAN
1 Mobilisasi dan demobilisasi
2 Pembersihan lapangan dan perataan
3 Administrasi dan pelaporan
4 Penebangan pohon
5 Borrow Material

1.00
13,555.20
1.00
8.00
751.00

ls
m2
ls
buah
m3

Rp.
Rp.
Rp.
Rp.

25,000,000.00
4,275.00
5,000,000.00
128,000.00
115,000.00
Jumlah A

PEKERJAAN KONSTRUKSI
1 Pemadatan tanah Subgrade
2 Macadam 20 cm padat
3 Lapis Basecourse 10 cm padat
(Batu Split ukuran 1-2 cm)
4 Pasang Kanstin
5 Prime Coat 2Kg / m2
6 Lapis Asphalt Concrete ( AC- WC ) ,tebal 5 cm

PEKERJAAN JEMBATAN
1 BOx Culvert 1500 x 1500 x 1000mm LD
2 Borrow Material
3 Pemadatan tanah Subgrade
4 Sirtu 15cm
5 CONBLOCK
6 Pipa Baja 3" p = 6m warna Putih
7 Pipa Baja 2" p = 6m Warna Putih
8 Cor Pondasi Bertulang
PEKERJAAN PENUNJANG FASILITAS
1 Cat Marka+Cat Kansteen
2 Rambu
3 Box Culvert 400 x 400 x 1000mm
4 U-DITCH 600 X 600 X 1000mm
5 Tali Air
6 Tali Air Tipe V

25,000,000.00
57,948,480.00
5,000,000.00
1,024,000.00
86,365,000.00

Rp.

150,337,480.00

13,555.20
2,711.04
1,355.52

m2
m3
m3

Rp.
Rp.
Rp.

6,820.00 Rp.
156,933.33 Rp.
213,500.00 Rp.

92,446,464.00
425,452,534.96
289,403,520.00

22,852
10,844.16
13,555.20

buah
ltr
m2

Rp.
Rp.
Rp.

41,441.75 Rp.
12,260.36
139,120.04

947,036,915.50
132,953,339.33
1,885,799,978.38

8
45.00
66.00
66.00
66.00
2.00
6.00
2.00

901.00
36.00
575.00
21.00
305
375

Unit
m3
m2
m2
m2
Btg
Btg
m3

m2
buah
Unit
Unit
Unit
Unit

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

Jumlah B

Rp.

3,773,092,752.17

5,008,000.00
115,000.00
6,820.00
52,774.00
112,800.00
965,680.00
581,400.00
2,963,103.05
Jumlah B

Rp.
Rp.
Rp.

Rp.

40,064,000.00
5,175,000.00
450,120.00
3,483,084.00
7,444,800.00
1,931,360.00
3,488,400.00
5,926,206.10
67,962,970.10

29,197.07
836,200.00
582,897.56
922,293.56
27,117.56
40,117.56

Rp.
Rp.
Rp.
Rp.
Rp.
Rp.

26,306,560.07
30,103,200.00
335,166,095.36
19,368,164.70
8,270,854.93
15,024,025.15

Rp.
Rp.
Rp.
Rp.
Rp.

434,238,900.21
4,425,632,102.48
442,563,210.25
4,868,195,312.73
4,868,100,000.00

Jumlah C
TOTAL A,B,C,D
PAJAK 10 %
TOTAL
DI BULAT KAN

TERB
ILAN
G :

Rp.
Rp.
Rp.
Rp.

Mengetahui,
AIRPORT CIVIL ENGINEERING
SENIOR MANAGER

Tangerang, Mei 2012


RUNWAY & AIRFIELD ENGINEERING
MANAGER

TARICHUDAYA

MUCHRODIN

PH. SENIOR GENERAL MANAGER

Mengetahui & Menyetujui,


DEPUTY SENIOR GENERAL MANAGER

RIVALDO AZIS

MULYA ABDI

Anda mungkin juga menyukai