BQ Parkir Inap bASARNAS
BQ Parkir Inap bASARNAS
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
B
1
2
3
4
5
6
7
8
C
1
1
E
1
2
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
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
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
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
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
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
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
m'
bh
bh
5,415.00
95.00
30.00
Sub Jumlah IV
V
A
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
B
1
2
3
4
5
6
7
8
C
1
E
1
2
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
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
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
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
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
bh
5.00
E
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
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
Sub Jumlah IV
V
A
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
No.
JUMLAH HARGA
( Rp. )
VOLUME
PEKERJAAN PERSIAPAN
II
III
PEKERJAAN PENUNJANG
IV
TERBILANG :
TOTAL
PPn 10%
Total
RpRpRp-
Dibulatkan
Rp-
TANGERANG,
MARET 2012
EDUARDUS RUMYAAN
TARICHUDAYA
Mengetahui dan Menyetujui
SUDARYANTO
MULYA ABDI
NO
I
URAIAN PEKERJAAN
Vol
Sat
lot
set
bh
bh
bh
set
lot
lot
set
bh
bh
bh
set
lot
lot
set
bh
29
bh
Timer
bh
Contactor 32A/3P
bh
lot
lot
set
bh
bh
lot
lot
set
bh
bh
lot
lot
bh
bh
20
bh
lot
lot
bh
300
300
PEKERJAAN PERSIAPAN
Administrasi dan Foto
II
PENGADAAN MATERIAL
II.I
a.
b.
Ukuran Panel 80 x 60 x 30 cm
c.
d.
Uk. 80 x 60 x 30 cm
e.
f.
g.
h.
i.
II.2
KABEL FEEDER
a.
b.
Material
Harga Satuan
Upah
Jumlah
Harga Satuan
Jumlah
c.
II.3
a.
b.
900
425
bh
60
bh
c.
1600
d.
1850
e.
12
set
diameter 20 mm
II.4
II.5
a.
GEDUNG PENGELOLA
16
bh
b.
bh
c.
bh
d.
bh
e.
30
bh
f.
bh
g.
Saklar Tunggal
bh
h.
Saklar Ganda
14
bh
i.
40
bh
j.
500
k.
500
II.6
MAIN GATE
a.
12
bh
b.
bh
c.
Sakelar Tunggal
bh
d.
12
bh
e.
400
f.
400
III
ONGKOS KERJA
Unit
Unit
(P-GB)
3
bh
300
300
900
1600
900
1850
10
Instalasi Timer
bh
11
Instalasi Contaktor
bh
12
lot
13
12
bh
14
425
bh
15
83
bh
16
Instalasi Sakelar
28
bh
17
52
bh
18
60
bh
19
1500
20
1600
bh
10
hr
21
22
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
SENIOR MANAGER
Jumlah (Rp)
RpRpRp-
L ENGINEERING MANAGER
NO
I
URAIAN PEKERJAAN
Material
Upah
Vol
Sat
lot
1,800,000.00
set
17,224,800.00
Rp17,224,800.00
bh
bh
bh
set
lot
lot
set
14,195,800.00
Rp14,195,800.00
bh
bh
bh
set
lot
lot
set
12,116,000.00
Rp48,464,000.00
bh
29
bh
Timer
bh
Contactor 32A/3P
bh
lot
lot
set
10,172,000.00
Rp10,172,000.00
bh
bh
lot
lot
set
8,174,800.00
Rp8,174,800.00
bh
bh
lot
lot
bh
500,000.00
Rp4,500,000.00
bh
728,400.00
Rp6,555,600.00
20
bh
446,400.00
Rp8,928,000.00
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
a.
Rp1,800,000.00
b.
Ukuran Panel 80 x 60 x 30 cm
c.
d.
Uk. 80 x 60 x 30 cm
e.
f.
g.
h.
i.
II.2
KABEL FEEDER
a.
b.
Harga Satuan
Jumlah
c.
II.3
a.
b.
900
90,000.00
Rp81,000,000.00
425
bh
800,000.00
Rp340,000,000.00
60
bh
227,500.00
Rp13,650,000.00
c.
1600
23,280.00
Rp37,248,000.00
d.
1850
10,200.00
Rp18,870,000.00
e.
11,570.00
Rp21,404,500.00
12
set
39,000,000.00
Rp468,000,000.00
diameter 20 mm
II.4
II.5
a.
GEDUNG PENGELOLA
16
bh
1,304,420.00
Rp20,870,720.00
b.
bh
2,588,820.00
Rp7,766,460.00
c.
bh
837,810.00
Rp5,026,860.00
d.
bh
1,525,810.00
Rp4,577,430.00
e.
30
bh
240,760.00
Rp7,222,800.00
f.
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.
40
bh
150,000.00
Rp6,000,000.00
j.
500
22,000.00
Rp11,000,000.00
k.
500
11,570.00
Rp5,785,000.00
II.6
MAIN GATE
a.
12
bh
800,000.00
Rp9,600,000.00
b.
bh
240,760.00
Rp1,444,560.00
c.
Sakelar Tunggal
bh
75,000.00
Rp450,000.00
d.
12
bh
150,000.00
Rp1,800,000.00
e.
400
18,360.00
Rp7,344,000.00
f.
400
11,570.00
Rp4,628,000.00
III
ONGKOS KERJA
Unit
Rp683,750.00
Rp1,367,500.00
Unit
Rp548,750.00
Rp3,292,500.00
(P-GB)
3
bh
Rp134,375.00
Rp1,209,375.00
300
Rp36,562.50
Rp10,968,750.00
300
Rp31,937.50
Rp9,581,250.00
900
Rp26,875.00
Rp24,187,500.00
1600
Rp10,000.00
Rp16,000,000.00
900
Rp8,500.00
Rp7,650,000.00
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
lot
Rp134,375.00
Rp1,075,000.00
13
12
bh
Rp551,250.00
Rp6,615,000.00
14
425
bh
Rp42,500.00
Rp18,062,500.00
15
83
bh
Rp42,500.00
Rp3,527,500.00
16
Instalasi Sakelar
28
bh
Rp42,500.00
Rp1,190,000.00
17
52
bh
Rp42,500.00
Rp2,210,000.00
18
60
bh
Rp42,500.00
Rp2,550,000.00
19
1500
Rp19,375.00
Rp29,062,500.00
20
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
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
SENIOR MANAGER
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
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
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
m'
m'
m'
95.00
50.00
80.00
m'
m'
164.00
116.00
m'
95.00
m'
200.00
m'
200.00
10
m'
95.00
HARGA SATUAN
(Rp.)
11
m'
200.00
12
lot
1.00
Unit
2.00
Unit
4.00
Unit
4.00
Sub Total I
II
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
m'
100.00
17
m'
100.00
18
m'
100.00
19
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
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
m'
m'
m'
95.00
50.00
80.00
62,400.00
96,330.00
155,480.00
m'
m'
164.00
116.00
37,830.00
31,200.00
m'
95.00
32,500.00
m'
200.00
22,000.00
m'
200.00
11,570.00
10
m'
95.00
6,125.00
11
m'
200.00
12
lot
1.00
Sub Total I
II
6,125.00
3,200,000.00
`
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
m'
100.00
22,000.00
17
m'
100.00
11,570.00
18
m'
100.00
6,125.00
19
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.
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)
Jumlah 1
2
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)
0.684
13
Btg
1
20
1
25
3
bh
Kg
m3
Kg
Lbr
Jumlah 1
2
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
6
6
25
30
6
Sub Total IV
Bh
Bh
Kg
Bh
Bh
BILL OF QUANTITY
###
###
PAKET PEKERJAAN : AIR KOTOR
NO
I.
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)
Jumlah 1
2
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
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)
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
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
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
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
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
HARGA SATUAN
(Rp.)
1
2
3
4
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
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
SAT
VOL
set
7.00
set
5.00
Urinal : U 57 M
set
6.00
set
7.00
set
7.00
set
12.00
set
5.00
Faucet, Toto : T 23 B 13
set
2.00
set
2.00
10
set
19.00
Sub Total I
II
1
set
5.00
Urinal : U 57 M
set
2.00
set
4.00
set
5.00
set
5.00
set
1.00
set
2.00
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
SAT
VOL
m'
435
bh
87.00
Bak Kontrol
bh
87.00
Gate
Pipa Galvanized Steel Pipe Medium Class
dia. 100 mm
m'
bh
4.00
Bak Kontrol
bh
4.00
Toilet 1 & 2
Pipa PVC Class AW
dia. 100 mm
m'
48.00
bh
8.00
Bak Kontrol
bh
8.00
10
Gedung Pengelola
Pipa PVC Class AW
dia. 100 mm
m'
112.00
11
bh
8.00
12
Bak Kontrol
bh
8.00
TOTAL
B.5.
48
HARGA SATUAN
(Rp.)
JUMLAH HARGA
(Rp.)
NO
PEKERJAAN
LOKASI
ANGGARAN
TAHUN 2012
KETERANGAN
NAMA BARANG
VOLUME
SATUAN
HARGA SATUAN
unit
unit
Rp6,500,000
3 Mobile Maintenance Sony Vaio VPC - SB38GG (Include OS dan Ms.Office Original)
unit
Rp14,500,000
Rp4,500,000
Rp52,217,549
unit
1000
unit
Rp29,000
6 Printer Thermal
unit
Rp4,500,000
7 Printer LASER
unit
Rp3,200,000
unit
Rp7,000,000
unit
Rp5,000,000
unit
Rp2,400,000
11 Converter FO to RJ45
unit
Rp1,500,000
unit
Rp15,700,000
unit
5 Smart Card
Rp85,000,000
JUMLAH I
II
MANLESS SYSTEM
PINTU MASUK MOBIL
unit
Rp8,000,000
unit
Rp15,000,000
unit
Rp12,000,000
unit
Rp1,000,000
unit
Rp2,000,000
6 Alarm Bulb
unit
Rp1,500,000
7 Tiang (2mtr)
unit
Rp300,000
unit
Rp6,500,000
lot
Rp6,000,000
unit
Rp5,000,000
unit
Rp7,000,000
unit
Rp5,000,000
unit
Rp2,400,000
14 Converter FO to RJ45
unit
Rp1,500,000
15 Loop Detector
unit
Rp4,000,000
unit
Rp9,060,000
JUMLAH II
NO
KETERANGAN
VOLUME
SATUAN
NAMA BARANG
HARGA SATUAN
unit
Rp8,000,000
unit
Rp12,000,000
unit
Rp1,000,000
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
unit
Rp7,000,000
unit
Rp5,000,000
10 Loop Detector
unit
Rp4,000,000
11 Printer Thermal
unit
Rp4,500,000
unit
Rp500,000
unit
Rp4,500,000
unit
Rp9,060,000
JUMLAH III
IV
MATERIAL BANTU
DATA NETWORKING
1 Cable UTP Cat 6
roll
Rp1,800,000
lot
150
meter
Rp1,000,000
Rp18,430
200
meter
lot
325
meter
Rp23,250
215
meter
Rp35,320
Rp27,500
Rp1,500,000
JARINGAN TELEPON
Rp3,500
100
meter
4 Pesawat Telepon
unit
Rp210,000
unit
Rp125,000
unit
Rp14,000
unit
Rp15,000
50
batang
unit
Rp13,500
Rp4,000,000
POWER NETWORKING
1 Kabel Listrik NYY 3 x 2,5 mm
150
meter
20
batang
Rp16,055
Rp13,500
JUMLAH IV
NO
KETERANGAN
NAMA BARANG
1 Pekerjaan Survei, Analisa Topologi dan perijinan
VOLUME
SATUAN
lot
HARGA SATUAN
Rp3,000,000
lot
Rp1,077,000
lot
Rp40,550,000
lot
Rp12,750,000
lot
Rp4,971,962
lot
Rp6,379,283
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)
lot
Rp8,046,479
lot
Rp870,000
lot
Rp436,000
lot
Rp872,000
lot
Rp1,260,000
14 SITE TRAINNING TEKNISI DAN OPERATOR (15 opr, 10 Tek selama 3 hari)
lot
Rp21,750,000
lot
Rp2,700,000
lot
Rp3,600,000
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
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
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
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
meter
lot
meter
meter
batang
unit
200.00
1.00
100.00
600.00
50.00
1.00
meter
batang
100.00
30.00
C.1.
JUMLAH HARGA
(Rp.)
JML.
SAT.
1
8
Unit
Unit
38,000,000.00
22,000,000.00
38,000,000.00
176,000,000.00
21
2
Unit
Unit
12,271,350.00
257,698,350.00
35,000,000.00
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 Total
(Rp)
I. PENGADAAN BARANG
A. Perangkat Keras
1
2
3
4
5
19,631,000.00
C. Perangkat Jaringan
1
2
3
4
5
1
1
unit
unit
5
1
unit
unit
6
7
8
9
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
1
1
unit
unit
50,322,909.00
7,600,712.50
50,322,909.00
7,600,712.50
1
21
lot
unit
146,025,000.00
1,000,000.00
146,025,000.00
21,000,000.00
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
8
21
unit
unit
5,000,000.00
3,500,000.00
40,000,000.00
73,500,000.00
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
1
1
1
1
1
Lot
Org
450,000.00
9,000,000.00
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
Pkt
5,000,000.00
Sub Total IV
5,000,000.00
55,000,000.00
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
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
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)
ITEM PEKERJAAN
VOLUME
SAT'
HARGA SATUAN
(RUPIAH)
5
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
TARICHUDAYA
MUCHRODIN
RIVALDO AZIS
MULYA ABDI