I PEKERJAAN PERSIAPAN
1 Administrasi Proyek,dokumentasi & Pelaporan ls 1.00 -
2 Pembersihan lokasi ( sesuai luas terukur) m2 41,178.33 -
3 Pengukuran dan bowplank m2 1,222.60 -
4 Direksi keet & Los kerja m2 72.00 -
5 Pagar proyek m' 622.00 -
6 Listrik dan Air kerja ls 1.00 -
7 Mobilisasi, Demobilisasi ls 1.00 -
8 Bongkar Aspal existing, termasuk buang m2 2,722.24 -
9 Bongkar paving block, termasuk pemindahan dan penyimpanan m2 3,810.60 -
10 Bongkar kanstin termasuk pemindahan dan penyimpanan m' 780.00 -
11 Penebangan pohon dan pengangkutan pohon phn 20.00 -
Sub Jumlah I -
11 Tangga
a. Beton K 275 m3 -
b. Besi beton kg -
c. Bekisting m2 -
12 Dak talang
a. Beton K 275 m3 -
b. Besi beton kg -
c. Bekisting m2 -
13 Urug Tanah kembali m3 -
14 Buang Tanah m3 -
Pekerjaan Arsitektur
- Lantai Ground
1 Pasangan Bata m2 16.69 94,000.00 1,568,860.00
2 Kolom praktis m 34.75 68,000.00 2,362,660.00
3 Plesteran dan aci m2 331.86 75,000.00 24,889,500.00
4 Cat dinding ( included plamur ) m2 301.23 21,000.00 6,325,725.00
5 Keramik lantai 300 x 300 mm ex roman m2 70.44 136,200.00 9,593,247.00
6 Keramik lantai toilet 300 x 300 mm ex roman m2 9.89 136,200.00 1,347,018.00
7 Keramik dinding toilet 300 x 300 mm m2 27.71 199,690.00 5,532,411.45
8 Keramik lantai teras 300 x 300 mm ex roman m2 17.80 128,000.00 2,278,400.00
9 Meja beton pantry m2 0.75 765,000.00 573,750.00
10 Keramik meja pantry m2 1.65 128,000.00 210,560.00
11 Plafond GRC rangka hollow 9 mm m2 64.03 127,000.00 8,131,810.00
12 Plafond toilet gypsum WR m2 9.89 127,000.00 1,256,030.00
13 List profil kayu kamper 5 x 3 cm m 74 1/2 28,000.00 2,086,000.00
14 Cat plafond ( included plamur ) m2 73.92 21,000.00 1,552,320.00
15 Railing tangga m' 5.38 790,000.00 4,250,200.00
16 Pintu dan Jendela (DWI 1) 2600 x 2100 mm unit 1.00 13,500,000.00 13,500,000.00
17 Pintu dan Jendela (DWI 1) 2150 x 2100 mm unit 1.00 11,500,000.00 11,500,000.00
18 Pintu (D1) 850 x 2100 mm unit 7.00 3,700,000.00 25,900,000.00
19 Jendela ( WI 1) 2210 x 1800 mm unit 9.00 2,050,000.00 18,450,000.00
20 Jendela ( WI 2) 440 x 1800 mm unit 6.00 635,000.00 3,810,000.00
21 Jendela ( WI 3) 1200 x 490 mm unit 6.00 1,100,000.00 6,600,000.00
22 Kanopi beton di atas jendela m2 13.25 730,000.00 9,672,500.00
23 Cubical Toilet unit 5.00 3,800,000.00 19,000,000.00
24 Batu alam Travertime 300 x 600 mm pada dinding exterior m2 24.50 150,000.00 3,675,000.00
25 Kanopi Teras
a. Pipa kolom dia 4" kg 219.20 21,000.00 4,603,200.00
b. Plat 10 mm kg 35.49 21,000.00 745,290.00
c. Plat 8 mm kg 37.34 21,000.00 784,140.00
d. Hollow rectang 125x70x2,3 mm kg 243.30 21,000.00 5,109,300.00
e. Hollow rectang 100x50x2 mm kg 247.56 21,000.00 5,198,760.00
f. Angkur dia 16 bh 20.00 100,000.00 2,000,000.00
g. Atap metal m2 30.01 220,000.00 6,602,200.00
- Lantai 1
1 Pasangan Bata m2 -
2 Kolom praktis m3 -
3 Plesteran dan aci m2 -
4 Cat dinding ( included plamur ) m2 -
5 Keramik lantai 300 x 300 mm m2 -
6 Plafond GRC rangka hollow 9 mm m2 -
7 List profil kayu kamper 5 x 3 cm m -
8 Cat plafond ( included plamur ) m2 -
9 Pintu (D1) 850 x 2100 mm unit -
10 Jendela ( WI 1) 2210 x 1800 mm unit -
11 Kanopi beton di atas jendela m2 -
12 Batu alam Travertime 300 x 600 mm pada dinding exterior m2 -
13 Atap baja ringan m2 -
14 Genting m2 -
15 Kerpus m -
16 Lisplank m -
8 Plat lantai
a. Beton K 275 m3 13.99 850,000.00 11,891,500.00
b. Besi beton kg 2,518.81 10,750.00 27,077,207.50
c. Bekisting m2 9.66 165,000.00 1,593,900.00
9 Kolom
a. Beton K 275 m3 1.71 850,000.00 1,453,500.00
b. Besi beton kg 342.72 10,750.00 3,684,240.00
c. Bekisting m2 34.27 165,000.00 5,654,550.00
10 Balok
a. Beton K 275 m3 3.72 850,000.00 3,162,000.00
b. Besi beton kg 669.60 10,750.00 7,198,200.00
c. Bekisting m2 49.60 165,000.00 8,184,000.00
11 Plat Atap
a. Beton K 275 m3 10.92 850,000.00 9,282,000.00
b. Besi beton kg 1,964.73 10,750.00 21,120,847.50
c. Bekisting m2 114.18 165,000.00 18,839,700.00
Arsitektur
1 Pasangan bata m2 272.03 94,000.00 25,570,820.00
2 Kolom praktis dan ring balk m3 3.06 68,000.00 208,080.00
3 Plester dan aci m2 527.71 75,000.00 39,578,250.00
4 Cat dinding ( included plamur ) m2 363.99 21,000.00 7,643,790.00
5 Keramik lantai toilet 300 x 300 mm m2 80 128,000.00 10,240,000.00
6 Keramik lantai selasar 300x300 mm m2 56.16 128,000.00 7,188,480.00
7 Keramik dinding toilet 300x 300 mm m2 138.65 180,000.00 24,957,000.00
8 Plafond gypsum WR m2 80 127,000.00 10,160,000.00
9 Cat Plafond gypsum WR ( included plamur ) m2 103.62 21,000.00 2,176,020.00
10 Bovenlight 400 x 400 mm unit 16 125,000.00 2,000,000.00
11 Batu karawang m2 5 1/2 130,000.00 715,000.00
12 Pintu janitor 2100 x 800 mm unit 2 800,000.00 1,600,000.00
13 Meja beton tebal 7 cm m2 7.17 730,000.00 5,232,640.00
14 Granit tile untuk meja wastafel type niro absolute ex granito
a. Wastafel toilet pria uk 2370 x 600 mm unit 1 408,341.52 408,341.52
b. Meja belakang urinal toilet pria uk 5120 x 400 mm unit 1 588,103.68 588,103.68
c. Meja belakang closed toilet pria uk 3870 x 400 mm unit 1 444,523.68 444,523.68
d. Meja washtafel toilet wanita uk 3370 x 600 mm unit 1 580,637.52 580,637.52
e. Meja belakang closed jongkok toilet wanita uk 2870 x 400 mm unit 1 329,659.68 329,659.68
f. Meja belakang closed duduk toilet wanita uk 5120 x 400 mm unit 1 588,103.68 588,103.68
15 Cubical Toilet unit 12 3,800,000.00 45,600,000.00
16 Kaca cermin
a. Toilet pria 3800 x 900 mm unit 1 2,900,000.00 2,900,000.00
b. Toilet wanita 4765 x 900 mm unit 1 3,700,000.00 3,700,000.00
Kolom, pipa black steel dia 5" lengkap dengan zincromate dan
8 kg 13,929.30 21,000.00 292,515,300.00
pengecatan
Kuda kuda, pipa black steel dia 3" lengkap dengan zincromate dan
9 kg 15,731.10 21,000.00 330,353,100.00
pengecatan
Pipa pipa black steel dia 4" lengkap dengan zincromate dan
10 kg 14,091.00 21,000.00 295,911,000.00
pengecatan
Pipa pipa black steel dia 2" lengkap dengan zincromate dan
11 kg 10,328.47 21,000.00 216,897,912.00
pengecatan
12 Plat 12 mm, baseplate kg 18,595.50 21,000.00 390,505,500.00
13 Plat 10 mm, stifner kg 6,375.60 21,000.00 133,887,600.00
Gording Channal C 100x50x20x2,3 lengkap dengan zincromate dan
14 kg 26,068.35 21,000.00 547,435,350.00
pengecatan
15 Hollow 40x40x2,3 lengkap dengan zincromate kg 67,100.00 21,000.00 1,409,100,000.00
16 Plat 6 mm, dudukan gording kg 33,550.00 21,000.00 704,550,000.00
17 Dudukan talang Siku 40x40x4 kg 11,163.00 21,000.00 234,423,000.00
18 Trackstang, besi dia 16 mm kg 2,178.00 21,000.00 45,738,000.00
19 Plat 10 mm, dudukan trackstang kg 18,310.60 21,000.00 384,522,600.00
20 Baut bh 880.00 7,500.00 6,600,000.00
21 Angkur dia 19 bh 880.00 125,000.00 110,000,000.00
22 Atap Metal t = 0.4 mm m2 6,588.00 215,000.00 1,416,420,000.00
23 Talang m' 710.00 325,000.00 230,750,000.00
HARGA SATUAN JUMLAH HARGA
No. PEKERJAAN SATUAN VOLUME ( Rp. ) ( Rp. )
D Pintu Gerbang
I Gerbang Masuk dan keluar
1 Galian Tanah m3 44.65 63,994.75 2,857,445.58
2 Pasir urug tebal 10 cm m3 3.57 197,438.00 705,268.28
3 Lantai Kerja tebal 5 cm di bawah pondasi dan sloof m3 4.00 3,200.00 12,790.26
4 Pondasi Beton K 275 m3 14.08 3,695,682.24 52,017,651.45
5 Sloof Beton K 275 m3 16.07 3,695,682.24 59,395,873.16
6 Urug tanah kembali m3 13.34 69,000.00 920,477.25
7 Buang tanah m3 14.08 27,500.00 387,069.38
8 Kolom, pipa dia 5" kg 3,483.50 21,000.00 73,153,565.10
9 Kuda kuda, pipa dia 3" kg 1,087.38 21,000.00 22,834,980.00
10 Pipa dia 4" kg 2,393.83 21,000.00 50,270,454.36
11 Plat 12 mm, baseplate kg 508.89 21,000.00 10,686,730.95
12 Plat 10 mm, stifner kg 2,788.73 21,000.00 58,563,354.15
13 Gording Channal C 100x50x20x2,3 kg 51.88 21,000.00 1,089,490.50
14 Hollow 40x40x2,3 kg 1,248.53 21,000.00 26,219,214.00
15 Dudukan talang Siku 40x40x4 kg 45.68 21,000.00 959,175.00
16 Baut bh 168.00 7,500.00 1,260,000.00
17 Angkur dia 19 bh 168.00 125,000.00 21,000,000.00
18 Atap Metal t = 0.4 mm m2 957.92 215,000.00 205,953,337.50
19 Talang m' 30.00 325,000.00 9,750,000.00
20 Kolom pedestal m3 35.40 215,000.00 7,611,483.75
21 Plat lantai t=20 cm m3 98.28 3,695,682.24 363,211,650.55
22 Pasang Kansteen m' 360.00 120,000.00 43,200,000.00
B MEKANIKAL
C ELEKTRONIKA
I PEKERJAAN PERSIAPAN
1 Administrasi Proyek,dokumentasi & Pelaporan ls 1.00 -
2 Pembersihan lokasi ( sesuai luas terukur) m2 41,178.33 -
3 Pengukuran dan bowplank m2 1,222.60 -
4 Direksi keet & Los kerja m2 72.00 -
5 Pagar proyek m' 622.00 -
6 Listrik dan Air kerja ls 1.00 -
7 Mobilisasi, Demobilisasi ls 1.00 -
8 Bongkar Aspal existing, termasuk buang m2 2,722.24 -
9 Bongkar paving block, termasuk pemindahan dan penyimpanan m2 3,810.60 -
10 Bongkar kanstin termasuk pemindahan dan penyimpanan m' 780.00 -
11 Penebangan pohon dan pengangkutan pohon phn 20.00 -
Sub Jumlah I -
11 Tangga
a. Beton K 275 m3 2.07 -
b. Besi beton kg 414.00 -
c. Bekisting m2 15.67 -
12 Dak talang
a. Beton K 275 m3 11.93 -
b. Besi beton kg 2,385.60 -
c. Bekisting m2 86.83 -
13 Urug Tanah kembali m3 33.38 -
14 Buang Tanah m3 69.49 -
Pekerjaan Arsitektur
- Lantai Ground
1 Pasangan Bata m2 33.38 -
2 Kolom praktis m 69.49 -
3 Plesteran dan aci m2 663.72 -
4 Cat dinding ( included plamur ) m2 602.45 -
5 Keramik lantai 300 x 300 mm ex roman m2 140.87 -
6 Keramik lantai toilet 300 x 300 mm ex roman m2 19.78 -
7 Keramik dinding toilet 300 x 300 mm m2 55.41 -
8 Keramik lantai teras 300 x 300 mm ex roman m2 35.60 -
9 Meja beton pantry m2 1.50 -
10 Keramik meja pantry m2 3.29 -
11 Plafond GRC rangka hollow 9 mm m2 128.06 -
12 Plafond toilet gypsum WR m2 19.78 -
13 List profil kayu kamper 5 x 3 cm m 149.00 -
14 Cat plafond ( included plamur ) m2 147.84 -
15 Railing tangga m' 10.76 -
16 Pintu dan Jendela (DWI 1) 2600 x 2100 mm unit 1.00 -
17 Pintu dan Jendela (DWI 1) 2150 x 2100 mm unit 1.00 -
18 Pintu (D1) 850 x 2100 mm unit 7.00 -
19 Jendela ( WI 1) 2210 x 1800 mm unit 9.00 -
20 Jendela ( WI 2) 440 x 1800 mm unit 6.00 -
21 Jendela ( WI 3) 1200 x 490 mm unit 6.00 -
22 Kanopi beton di atas jendela m2 13.25 -
23 Cubical Toilet unit 5.00 -
24 Batu alam Travertime 300 x 600 mm pada dinding exterior m2 24.50 -
25 Kanopi Teras
a. Pipa kolom dia 4" kg 219.20 -
b. Plat 10 mm kg 35.49 -
c. Plat 8 mm kg 37.34 -
d. Hollow rectang 125x70x2,3 mm kg 243.30 -
e. Hollow rectang 100x50x2 mm kg 247.56 -
f. Angkur dia 16 bh 20.00 -
g. Atap metal m2 30.01 -
- Lantai 1
1 Pasangan Bata m2 111.53 -
2 Kolom praktis m3 1.59 -
3 Plesteran dan aci m2 223.05 -
4 Cat dinding ( included plamur ) m2 223.05 -
5 Keramik lantai 300 x 300 mm m2 65.46 -
6 Plafond GRC rangka hollow 9 mm m2 77.53 -
7 List profil kayu kamper 5 x 3 cm m 65.00 -
8 Cat plafond ( included plamur ) m2 77.53 -
9 Pintu (D1) 850 x 2100 mm unit 2.00 -
10 Jendela ( WI 1) 2210 x 1800 mm unit 10.00 -
11 Kanopi beton di atas jendela m2 11.20 -
12 Batu alam Travertime 300 x 600 mm pada dinding exterior m2 53.35 -
13 Atap baja ringan m2 179.36 -
14 Genting m2 179.36 -
15 Kerpus m 39.60 -
16 Lisplank m 69.20 -
8
Plat lantai
a. Beton K 275 m3 27.98 -
b. Besi beton kg 5,037.62 -
c. Bekisting m2 19.32 -
9 Kolom
a. Beton K 275 m3 3.42 -
b. Besi beton kg 685.44 -
c. Bekisting m2 68.54 -
10 Balok
a. Beton K 275 m3 7.44 -
b. Besi beton kg 1,339.20 -
c. Bekisting m2 99.20 -
11 Plat Atap
a. Beton K 275 m3 21.84 -
b. Besi beton kg 3,929.46 -
c. Bekisting m2 228.36 -
Arsitektur
1 Pasangan bata m2 544.06 -
2 Kolom praktis dan ring balk m3 6.12 -
3 Plester dan aci m2 1,055.42 -
4 Cat dinding ( included plamur ) m2 727.98 -
5 Keramik lantai toilet 300 x 300 mm m2 160.00 -
6 Keramik lantai selasar 300x300 mm m2 112.32 -
7 Keramik dinding toilet 300x 300 mm m2 277.30 -
8 Plafond gypsum WR m2 160.00 -
9 Cat Plafond gypsum WR ( included plamur ) m2 207.24 -
10 Bovenlight 400 x 400 mm unit 32.00 -
11 Batu karawang m2 11.00 -
12 Pintu janitor 2100 x 800 mm unit 4.00 -
13 Meja beton tebal 7 cm m2 14.34 -
14 Granit tile untuk meja wastafel type niro absolute ex granito
a. Wastafel toilet pria uk 2370 x 600 mm unit 2.00 -
b. Meja belakang urinal toilet pria uk 5120 x 400 mm unit 2.00 -
c. Meja belakang closed toilet pria uk 3870 x 400 mm unit 2.00 -
d. Meja washtafel toilet wanita uk 3370 x 600 mm unit 2.00 -
e. Meja belakang closed jongkok toilet wanita uk 2870 x 400 mm unit 2.00 -
f. Meja belakang closed duduk toilet wanita uk 5120 x 400 mm unit 2.00 -
15 Cubical Toilet unit 24.00 -
16 Kaca cermin
a. Toilet pria 3800 x 900 mm unit 2.00 -
b. Toilet wanita 4765 x 900 mm unit 2.00 -
D Pintu Gerbang
I Gerbang Masuk dan keluar
1 Galian Tanah m3 14.88 -
2 Pasir urug tebal 10 cm m3 1.19 -
3 Lantai Kerja tebal 5 cm di bawah pondasi dan sloof m3 1.33 -
4 Pondasi Beton K 275 m3 4.69 -
5 Sloof Beton K 275 m3 5.36 -
6 Urug tanah kembali m3 4.45 -
7 Buang tanah m3 4.69 -
8 Kolom, pipa dia 5" kg 1,161.17 -
9 Kuda kuda, pipa dia 3" kg 362.46 -
10 Pipa dia 4" kg 797.94 -
11 Plat 12 mm, baseplate kg 169.63 -
12 Plat 10 mm, stifner kg 929.58 -
13 Gording Channal C 100x50x20x2,3 kg 17.29 -
14 Hollow 40x40x2,3 kg 416.18 -
15 Dudukan talang Siku 40x40x4 kg 15.23 -
16 Baut bh 56.00 -
17 Angkur dia 19 bh 56.00 -
18 Atap Metal t = 0.4 mm m2 319.31 -
19 Talang m' 10.00 -
20 Kolom pedestal m3 11.80 -
21 Plat lantai t=20 cm m3 32.76 -
22 Pasang Kansteen m' 120.00 -
B MEKANIKAL
C ELEKTRONIKA
2 CCTV ls 1.00 -
(detail BQ terlampir)
Sub Jumlah V -
REKAPITULASI BILL OF QUANTITY
PEKERJAAN PEMBANGUNAN FASILITAS PARKIR INAP KENDARAAN
BANDARA INTERNASIONAL SOEKARNO-HATTA
JUMLAH HARGA
No. VOLUME ( Rp. )
I PEKERJAAN PERSIAPAN -
###
Dibulatkan Rp -
Material Upah
NO URAIAN PEKERJAAN Vol Sat Jumlah (Rp)
Harga Satuan Jumlah Harga Satuan Jumlah
I PEKERJAAN PERSIAPAN
Administrasi dan Foto 1 lot
II PENGADAAN MATERIAL
II.I PANEL TEGANGAN RENDAH
a. Distribution panel (DP) Dari jaringan Non Priority 1 set
Ukuran Panel 80 x 120 x 30 cm
MCCB 150A, 4P, 36kA 1 bh
MCB 63A, 4P, 15kA 5 bh
MCB 32A, 4P, 10kA 1 bh
Pilot Lamp + Fuse 3 set
Busbar, Terminal wiring, labeling & accesoris 1 lot
Box Panel (outdoor type) 2 pintu 1 lot
JUMLAH Rp -
ppn 10 % Rp -
Jumlah Rp -
Dibulatkan
Terbilang Satu Miliar Delapan Ratus Sembilan Belas Juta Empat Ratus Empat Puluh Delapan Ribu Tujuh Ratus Rupiah
Mengetahui Tangerang, Mei 2012
AIRPORT FACILITY ENGINEERING ELECTRICAL ENGINEERING MANAGER
SENIOR MANAGER
Material Upah
NO URAIAN PEKERJAAN Vol Sat Jumlah (Rp)
Harga Satuan Jumlah Harga Satuan Jumlah
I PEKERJAAN PERSIAPAN
Administrasi dan Foto 1 lot 1,800,000.00 Rp 1,800,000.00 Rp 1,800,000.00
II PENGADAAN MATERIAL
II.I PANEL TEGANGAN RENDAH
a. Distribution panel (DP) Dari jaringan Non Priority 1 set 17,224,800.00 Rp 17,224,800.00 Rp 17,224,800.00
Ukuran Panel 80 x 120 x 30 cm
MCCB 150A, 4P, 36kA 1 bh
MCB 63A, 4P, 15kA 5 bh
MCB 32A, 4P, 10kA 1 bh
Pilot Lamp + Fuse 3 set
Busbar, Terminal wiring, labeling & accesoris 1 lot
Box Panel (outdoor type) 2 pintu 1 lot
b. Distribution panel (DP) Dari jaringan Priority 1 set 14,195,800.00 Rp 14,195,800.00 Rp 14,195,800.00
Ukuran Panel 80 x 60 x 30 cm
MCCB 100A, 4P, 36kA 1 bh
MCB 32A, 4P, 15kA 4 bh
MCB 16A, 4P, 10kA 4 bh
Pilot Lamp + Fuse 3 set
Busbar, Terminal wiring, labeling & accesoris 1 lot
Box Panel (outdoor type) 1 lot
d. Panel Gear Box (P-GB) Gd. Pengelola 1 set 10,172,000.00 Rp 10,172,000.00 Rp 10,172,000.00
Uk. 80 x 60 x 30 cm
MCB 40A, 4P, 20kA 1 bh
MCB 16A, 2P, 4.5kA 4 bh
Busbar, Terminal, wiring, labeling & accessories 1 lot
Box Panel (outdoor type) 1 lot
e. Panel Gear Box (P-GB) 70x50x25 cm untuk Toilet 1 set 8,174,800.00 Rp 8,174,800.00 Rp 8,174,800.00
MCB 25A, 4P, 10kA 1 bh
MCB 10A, 2P, 4.5 kA 4 bh
Busbar, Terminal, wiring, labeling & accessories 1 lot
Box Panel (outdoor type) 1 lot
JUMLAH Rp 1,654,044,192.50
ppn 10 % Rp 165,404,419.25
Jumlah Rp 1,819,448,611.75
Dibulatkan Rp 1,819,448,700.00
Terbilang Satu Miliar Delapan Ratus Sembilan Belas Juta Empat Ratus Empat Puluh Delapan Ribu Tujuh Ratus Rupiah
Mengetahui Tangerang, Mei 2012
AIRPORT FACILITY ENGINEERING ELECTRICAL ENGINEERING MANAGER
SENIOR MANAGER
GEDUNG PENGELOLA
1 AC-1.1 & 1.2 Unit 2.00 -
Type : Ceiling Cassette
Cap.: 4.500 kcal/hr
Elect. : 2 kW/1ph/220V/50Hz
Area : R. Administrasi Lt. 1
Sub Total I -
Gedung Administrasi
13 EF-1.1 Unit 2.00 -
Type : Wall Mounted
Cap.: 395 cmh
Elect. : 30 W/1 ph/220V/ 50 Hz
Area : Toiletb male & female
Parkir Area
15 EF-1-4 Unit 4.00 -
Type : Industrial
Cap.: 950 cmh x 3 mmAq
Elect. : 150 W/1ph/220V/50Hz
Area : Toilet Male & female
Sub Total II ` -
T O T A L B.1. -
BILL OF QUANTITY
#REF!
#REF!
PAKET PEKERJAAN : MEKANIKAL
HARGA SATUAN JUMLAH HARGA
No. URAIAN PEKERJAAN SAT VOL
(Rp.) (Rp.)
GEDUNG PENGELOLA
1 AC-1.1 & 1.2 Unit 2.00 22,547,200.00 45,094,400.00
Type : Ceiling Cassette
Cap.: 4.500 kcal/hr
Elect. : 2 kW/1ph/220V/50Hz
Area : R. Administrasi Lt. 1
10 Instalasi Kabel NYYHY 3x2.5mm2 (Upah Pasang) m' 95.00 6,125.00 581,875.00
11 Instalasi Kabel NYY 3x2.5mm2 (Upah Pasang) m' 200.00 6,125.00 1,225,000.00
Gedung Administrasi
13 EF-1.1 Unit 2.00 1,371,500.00 2,743,000.00
Type : Wall Mounted
Cap.: 395 cmh
Elect. : 30 W/1 ph/220V/ 50 Hz
Area : Toiletb male & female
Parkir Area
15 EF-1-4 Unit 4.00 3,646,500.00 14,586,000.00
Type : Industrial
Cap.: 950 cmh x 3 mmAq
Elect. : 150 W/1ph/220V/50Hz
Area : Toilet Male & female
18 Instalasi Kabel NYY 3x2.5mm2 (Upah Pasang) m' 100.00 6,125.00 612,500.00
T O T A L B.1. 177,588,445.00
BILL OF QUANTITY
#REF!
#REF!
PAKET PEKERJAAN : AIR KOTOR
HARGA SATUAN JUMLAH
NO JENIS PEKERJAAN VOLUME SATUAN
( Rp )
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 37 Btg -
- Pengurugan galian 150 m -
Sub Total I -
II. PEKERJAAN PEMBUATAN MANHOLE SISI TIMUR (dekat Gd 628)
Sub Total IV -
-
-
-
Sub Total I -
Sub Total II -
Sub Total IV -
V Alat Bantu
1 Mata Gergaji merk Sanflex Lbr 4 -
2 Amplas Lbr 5 -
3 Kuas 21/2" bh 2 -
4 Majun / Kain lap kg 4 -
5 Karet Packing t.4 mm dia. 150 mm bh 5 -
6 Karet Packing t.4 mm dia. 100 mm bh 14 -
7 Karet Packing t.4 mm dia. 50 mm bh 12 -
8 Mur Baut uk. 5/8 x 3 mm bh 120 -
9 Mur Baut uk. 3/4 x 3 mm bh 40 -
Sub Total IV -
VI Testing Commissioning
1 Testing Commissioning lot 1 -
Sub Total IV -
T O T A L B.3. -
BILL OF QUANTITY
#REF!
#REF!
PAKET PEKERJAAN : SANITARY FIXTURE
HARGA SATUAN JUMLAH HARGA
No. URAIAN PEKERJAAN SAT VOL
(Rp.) (Rp.)
Sub Total I -
Sub Total II -
T O T A L B.4. -
BILL OF QUANTITY
#REF!
#REF!
PAKET PEKERJAAN : DOWN SPOUT
HARGA SATUAN JUMLAH HARGA
No. URAIAN PEKERJAAN SAT VOL
(Rp.) (Rp.)
Gate
4 Pipa Galvanized Steel Pipe Medium Class
dia. 100 mm m' 48 -
Toilet 1 & 2
7 Pipa PVC Class AW
dia. 100 mm m' 48.00 -
Gedung Pengelola
10 Pipa PVC Class AW
dia. 100 mm m' 112.00 -
TOTAL B.5. -
RENCANA ANGGARAN BIAYA
PINTU KELUAR POS MOBIL 1 Barrier Gate (with led arm red&green) 2 unit Rp 8,000,000 Rp 16,000,000
2 IP Camera + Auto Iris Lens 2 unit Rp 12,000,000 Rp 24,000,000
3 Casing Camera Outdoor 2 unit Rp 1,000,000 Rp 2,000,000
4 Focus light + Casing + light sensor 2 unit Rp 2,000,000 Rp 4,000,000
5 Tiang (2mtr) 2 unit Rp 300,000 Rp 600,000
6 Computer PC 2 unit Rp 6,500,000 Rp 13,000,000
7 Converter FO to RJ45 1 unit Rp 1,500,000 Rp 1,500,000
8 Switch Hub 16 port 1 unit Rp 7,000,000 Rp 7,000,000
9 Patch Panel 16 port 1 unit Rp 5,000,000 Rp 5,000,000
10 Loop Detector 4 unit Rp 4,000,000 Rp 16,000,000
11 Printer Thermal 2 unit Rp 4,500,000 Rp 9,000,000
12 Fee Display 5 baris 2 unit Rp 500,000 Rp 1,000,000
13 Smart Card reader 2 unit Rp 4,500,000 Rp 9,000,000
14 UPS 1500 VA SineWave 2 unit Rp 9,060,000 Rp 18,120,000
JUMLAH III Rp 126,220,000
IV MATERIAL BANTU DATA NETWORKING
1 Cable UTP Cat 6 5 roll Rp 1,800,000 Rp 9,000,000
2 Accessioris Cable UTP Cat-6 1 lot Rp 1,000,000 Rp 1,000,000
3 Cable Single Mode F/O outdoor 6 core (Fibre Optic) 150 meter Rp 18,430 Rp 2,764,500
4 Cable Single Mode F/O outdoor 12 core (Fibre Optic) 200 meter Rp 27,500 Rp 5,500,000
5 Accessioreis Cable F/O 1 lot Rp 1,500,000 Rp 1,500,000
JARINGAN TELEPON
1 Kabel Tanah ITC 10 x 2 x 0.6 mm 325 meter Rp 23,250 Rp 7,556,250
2 Kabel Tanah ITC 20 x 2 x 0.6 mm 215 meter Rp 35,320 Rp 7,593,800
3 Kabel Indoor ITC 2 x 2 x 0.6 mm 100 meter Rp 3,500 Rp 350,000
4 Pesawat Telepon 2 unit Rp 210,000 Rp 420,000
5 Terminal Box kapasitas 5 LSA Fiber 2 unit Rp 125,000 Rp 250,000
6 Terminal LSA plus krone 4 unit Rp 14,000 Rp 56,000
7 Frame BMF 5 way 2 unit Rp 15,000 Rp 30,000
8 Pipa Conduit dan Accessories 50 batang Rp 13,500 Rp 675,000
9 Electronic Tool Sheet 1 unit Rp 4,000,000 Rp 4,000,000
POWER NETWORKING
1 Kabel Listrik NYY 3 x 2,5 mm 150 meter Rp 16,055 Rp 2,408,250
2 Pipa Conduit dan Accessories 20 batang Rp 13,500 Rp 270,000
JUMLAH IV Rp 43,373,800
V PEKERJAAN & JASA 1 Pekerjaan Survei, Analisa Topologi dan perijinan 1 lot Rp 3,000,000 Rp 3,000,000
2 SOFTWARE dan APLIKASI SYSTEM
2 MANLESS SYSTEM
PINTU MASUK MOBIL
1 Barrier Gate (with led arm red&green) unit 3.00 -
2 IP Camera + Auto Iris Lens unit 3.00 -
3 Casing Camera Outdoor unit 3.00 -
4 Focus light + Casing + light sensor unit 3.00 -
5 Tiang (2mtr) unit 3.00 -
6 Computer PC (1 unit utk Gate in dan 1 unit utk Kapasitas LED Display) unit 3.00 -
7 Kapasitas LED Display Gate in (Box Signed) + Counter unit 3.00 -
8 Switch Hub 8 port + Patch Panel 8 port unit 2.00 -
9 Converter FO to RJ45 lot 1.00 -
10 Loop Detector unit 1.00 -
11 Air Condition Room 0,5 Pk unit 1.00 -
12 UPS 3000 VA SineWave unit 1.00 -
13 Air Condition Room 0,5 Pk unit 1.00 -
14 UPS 3000 VA SineWave unit 1.00 -
15 Air Condition Room 0,5 Pk unit 6.00 -
16 UPS 3000 VA SineWave unit 3.00 -
4 MATERIAL BANTU
DATA NETWORKING
1 Cable UTP Cat 6 roll 2.00 -
2 Accessioris Cable UTP Cat-6 lot 1.00 -
3 Cable Single Mode F/O outdoor 6 core (Fibre Optic) meter 200.00 -
4 Accessioreis Cable F/O lot 1.00 -
5 Cable Coaxial RG-8 meter 100.00 -
6 Kabel Tanah ITC 10 x 2 x 0.6 mm meter 600.00 -
7 Pipa Conduit dan Accessories batang 50.00 -
8 Electronic Tool Sheet unit 1.00 -
POWER NETWORKING
1 Kabel Listrik NYY 3 x 2,5 mm meter 100.00 -
2 Pipa Conduit dan Accessories batang 30.00 -
T O T A L C.1. -
RENCANA ANGGARAN BIAYA
PEKERJAAN PENGEMBANGAN CCTV UNTUK PARKIR INAP
BANDARA SOEKARNO-HATTA
No URAIAN PEKERJAAN JML. SAT. Harga Satuan (Rp) Harga Total (Rp)
I. PENGADAAN BARANG
A. Perangkat Keras
1 Aplication Server branded with OS+ Perangkat Pendukung 1 Unit 38,000,000.00 38,000,000.00
2 Kamera SONY SNC-RX550 + Housing dan kelengkapan 8 Unit 22,000,000.00 176,000,000.00
3 Kamera SONY SNC-CH240 + housing out door kelengkapan 21 Unit 12,271,350.00 257,698,350.00
4 Workstation PC Client with OS included + LCD 19" 2 Unit 17,500,000.00 35,000,000.00
5 KVM Switch 16 port with 17" LCD Monitor Built in 1 Unit 19,631,000.00 19,631,000.00
B. Perangkat Lunak
1 Application Software + Intelligent Camera Licence 1 Set 66,521,000.00 66,521,000.00
2 Licence Antivirus Jaringan 1 Set 500,000.00 500,000.00
C. Perangkat Jaringan
1 FO SM 9 um/125, 12 core Direct Buried 800 meter 20,000.00 16,000,000.00
2 FO SM 9 um/125, 24 core Direct Buried 1,000 meter 28,210.00 28,210,000.00
3 Host Bus Adapter 2 Channel 1 unit 15,000,000.00 15,000,000.00
4 Access Switch 24 Port 100/1000 Base -X with add on 10 gb Slot 1 unit 41,865,075.00 41,865,075.00
5 Hub switch 5 port 10/100/1000 Mb 5 unit 350,000.00 1,750,000.00
6 10 GB Base-X Module (Access Switch add on) 1 unit 26,902,575.00 26,902,575.00
7 10 GBASE-LR XFP Transceiver (SMF ) for 10G Base-X Module(Acces 2 unit 20,159,912.50 40,319,825.00
8 Media Converter Base T to Base F 15 unit 4,277,000.00 64,155,000.00
9 1000 Base LX (SFP) Transceiver 30 unit 7,689,500.00 230,685,000.00
10 UTP CAT 6 6 Roll 1,415,000.00 8,490,000.00
11 Connector FC/LC/SC (network) & (framerack) 1 set 15,000,000.00 15,000,000.00
12 Patch Panel / Patch cord & accessories 1 set 10,000,000.00 10,000,000.00
D. Perangkat Listrik
1 UPS 5 KVA / 1 Phase 1 unit 50,322,909.00 50,322,909.00
2 AC SPLIT 2pk 1 unit 7,600,712.50 7,600,712.50
3 Kabel Listrik dan Accessories 1 lot 146,025,000.00 146,025,000.00
4 Lightning Protector 21 unit 1,000,000.00 21,000,000.00
E. Perangkat Pendukung
1 Rack Core Switch 19" 37U 1 set 4,500,000.00 4,500,000.00
2 Tiang kamera Galvanis Branded 8 meter, 4x3, Sched. 40 8 unit 5,000,000.00 40,000,000.00
3 Panel box 21 unit 3,500,000.00 73,500,000.00
3 Teralis besi pelindung Panel Box bawah tiang + gembok 8 unit 1,500,000.00 12,000,000.00
4 Panel Box Outdoor weather proof bawah tiang Branded 8 unit 1,500,000.00 12,000,000.00
Sub Total I 1,458,676,446.50
II. PEKERJAAN & JASA
1 Instalasi dan set-up Perangkat Keras 1 Lot 53,918,000.00 53,918,000.00
2 Instalasi dan set-up Perangkat Lunak 1 Lot 6,520,000.00 6,520,000.00
3 Instalasi dan set-up Perangkat Jaringan 1 Lot 202,797,250.00 202,797,250.00
4 Instalasi Perangkat Listrik 1 Lot 78,210,000.00 78,210,000.00
5 Instalasi Perangkat Pendukung 1 Lot 1,276,000.00 1,276,000.00
Sub Total II 342,721,250.00
IV. PELATIHAN
1 On Site Training (OST)
a. Honor Pend. Tng Tek. (10 hari X Rp.200.000,- / org) 10 Org 2,500,000.00 25,000,000.00
b. Honor Pend.Tng Oprtr (10 hari X Rp.200.000,- / org) 10 Org 2,500,000.00 25,000,000.00
c. Biaya Administrasi, snack & makan siang 1 Pkt 5,000,000.00 5,000,000.00
Sub Total IV 55,000,000.00
I PENGADAAN BARANG
A. Perangkat Keras
1 Aplication Server branded with OS+ Perangkat Pendukung Unit 1.00 -
2 Kamera SONY SNC-RX550 + Housing dan kelengkapan Unit 16.00 -
3 Kamera SONY SNC-CH240 + housing out door kelengkapan unit 5.00 -
4 Workstation PC Client with OS included + LCD 19" unit 2.00 -
B. Perangkat Lunak
1 Application Software + Intelligent Camera Licence Set 1.00 -
C. Perangkat Jaringan
1 FO SM 9 um/125, 12 core Direct Buried meter 1,500.00 -
2 FO SM 9 um/125, 24 core Direct Buried meter 2,000.00 -
3 Host Bus Adapter 2 Channel unit 1.00 -
4 Access Switch 24 Port 100/1000 Base -X with add on 10 gb Slot unit 1.00 -
5 Hub switch 5 port 10/100/1000 Mb unit 5.00 -
6 10 GB Base-X Module (Access Switch add on) unit 1.00 -
7 10 GBASE-LR XFP Transceiver (SMF ) for 10G Base-X Module(Access Switch add on) unit 2.00 -
8 Media Converter Base T to Base F unit 16.00 -
9 1000 Base LX (SFP) Transceiver unit 32.00 -
10 UTP CAT 6 Roll 6.00 -
11 Connector FC/LC/SC (network) & (framerack) set 1.00 -
10 Patch Panel / Patch cord & accessories set 1.00 -
D. Perangkat Listrik
1 UPS 5 KVA / 1 Phase unit 1.00 -
2 AC SPLIT 2pk unit 1.00 -
3 Kabel Listrik dan Accessories lot 1.00 -
4 Lightning Protector unit 21.00 -
E. Perangkat Pendukung
1 Rack Core Switch 19" 37U set 1.00 -
2 Tiang kamera Galvanis Branded 8 meter, 4x3, Sched. 40 unit 9.00 -
3 Tiang kamera Galvanis Branded 3 meter, 4x3, Sched. 40 unit 4.00 -
3 Teralis besi pelindung Panel Box bawah tiang + gembok unit 13.00 -
4 Panel Box Outdoor weather proof bawah tiang Branded unit 21.00 -
Sub Total I -
II. PEKERJAAN & JASA
1 Instalasi dan set-up Perangkat Keras Lot 1.00 -
2 Instalasi dan set-up Perangkat Lunak Lot 1.00 -
3 Instalasi dan set-up Perangkat Jaringan Lot 1.00 -
4 Instalasi Perangkat Listrik Lot 1.00 -
5 Instalasi Perangkat Pendukung Lot 1.00 -
Sub Total II -
TARICHUDAYA MUCHRODIN