Anda di halaman 1dari 12

Perincian Pembangunan Tangki BBM

STPI Curug
*Harga termasuk Jasa Kontraktor

Jenis Pekerjaan
I

II

PEKERJAAN PERSIAPAN
1 Pembuatan Bedeng
2 Pasang pompa air u/ kerja
3 Pengukuran
4 Pasang bouwplank
Sub Total
Tangki Pendam
1 Tangki Pendam (20kl)
lengkap dg appendages & tutup dombak
Tangki Pendam AVIGAS
2 Pasir Urug
3 Urugan Tanah (jasa)
4 Aspal Tangki pendam 40/50
5 Pemasangan Tangki pendam
6 Dombak beton cor 1:2:3
7 Discharge pipe 3" + fill box
8 Transportasi tangki pendam + crane
9 Kanopi Tangki (6x4m) Asbes/fiber glass + tiang
Galian Tangki
1 Galian Tangki pendam dengan Bachu
2 Turap Bambu / dolken penahan galian

III

Sub Total
Pulau Pompa ( 1,2mx8m ) satu tiang / unit
1 Galian Tanah
2 Pasir Urug
3 Pondasi Beton bertulang 1:2:3
4 Pondasi pompa beton cor 1:2:3
5 Angkur untuk Pompa
6 Urugan Tanah (jasa)
7 Pasang Lantai Keramik
8 Pasang Step Nossing
9 Pasang Pipa Isap 15" (6 jalur)
10 Check Valve 1,5"

Qty / sat
1.00
1.00
1.00
1.00

Harga Satuan
bh
bh
ls
ls

Rp
Rp
Rp
Rp

Kanopi ( 4x3m) / unit


1 Galian Tanah
2 Pasir Urug
3 Pondasi Beton bertulang 1:2:3
4 Konstruksi Baja u/ Atap & Plafon
5 Talang Tegak Galvanis 3"
6 Atap Zincalume 0,4mm
7 Talang Seng BLJS 40
8 Listplank Alumunium Composite
9 Tulisan Curug di Listplank Acrylic
10 Plafond Alumunium Spandrill
11 Instalasi Listrik+Lampu
12 Saluran air hujan pipa galvanis 3"
13 Lampu TL 40w sekeliling listplank

jr - 4/13/2014 - 11:15 PM - 222348363.xls.ms_office - Invest

Rp
Rp
Rp
Rp

5,000,000
800,000
400,000
500,000
6,700,000

7.00

bh

Rp

45,000,000 Rp

315,000,000

1.00
60.00
20.00
8.00
8.00
8.00
8.00
8.00
8.00

bh
m3
m3
bh
bh
bh
bh
bh
bh

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

80,000,000
84,000
5,000
495,000
330,000
810,000
1,925,000
1,375,000
15,000,000

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

80,000,000
5,040,000
100,000
3,960,000
2,640,000
6,480,000
15,400,000
11,000,000
120,000,000

8.00
8.00

ls
ls

Rp
Rp

12,000,000 Rp
3,000,000 Rp

96,000,000
24,000,000
679,620,000

8.00
80.00
80.00
80.00
8.00
45.00
100.00
100.00
8.00
150.00
15.00

unit
m3
m3
m3
bh
bh
m3
m2
bh
m
bh

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

Sub Total
IV

5,000,000
800,000
400,000
500,000

Total Harga

20,000
84,000
992,500
192,500
11,250
55,000
65,000
8,600
290,000
800,000

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

157,335,050

100.00
100.00
96.00
800.00
80.00
80.00
80.00
80.00
2.00
80.00
9.00
100.00
80.00

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

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

20,000
83,000
992,500
5,700
47,750
512,650
31,300
1,150,000
5,500,000
99,600
1,000,000
27,580
50,000

1,600,000
6,720,000
79,400,000
1,540,000
506,250
5,500,000
6,500,000
68,800
43,500,000
12,000,000
157,335,050

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

2,000,000
8,300,000
95,280,000
4,560,000
3,820,000
41,011,967
2,504,000
92,000,000
11,000,000
7,968,000
9,000,000
2,758,025
4,000,000

14 Pengecatan Tiang Kanopy dr pipa gal 4"

16.00

bh

Rp

192,500 Rp

Sub Total
V

Instalasi Listrik & Penerangan


1 Kabel NYFGBY 4x2.5mm dari kios ke kanopy
2 Kabel NYFGBY 4x2.5mm u/ p.listrik
3 Kabel NYFGBY 4x2.5mm u/ listplank
4 Kabel NYM 4x2.5mm u/listplank
5 Kabel NYFGBY 4x2.55mm u/ lampu taman
6 Kabel NYM 3x2.5mm u/ glamox
7 Pasang Lampu Taman
8 Bahan-bahan lainnya :

287,281,992

400.00
400.00
400.00
400.00
400.00
400.00
16.00
8.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

14,250
16,750
16,750
14,250
14,250
12,750
450,000
418,000

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

Sub Total
VI

Beton Slab untuk Bongkar BBM


1 Galian Tanah
2 Sirdam / Sirtu
3 Ondeerlag / kuricuk
4 Workfloor beton cor 1:2:3
5 Beton bertulang double pembesian adukan 1:2:3

30.00
30.00
30.00
30.00
30.00

Rp
Rp
Rp
Rp
Rp

20,000
54,000
36,305
22,600
992,500

Rp
Rp
Rp
Rp
Rp

Rp
Rp
Rp

20,000 Rp
84,000 Rp
455,000 Rp

Sub Total

300.00
300.00
30.00
30.00
30.00
30.00

Rp
Rp
Rp
Rp
Rp
Rp

20,000
84,000
225,000
455,000
992,500
19,000

Rp
Rp
Rp
Rp
Rp
Rp

Sub Total
IX

Pemasangan Pagar
Pagar Besi

jr - 4/13/2014 - 11:15 PM - 222348363.xls.ms_office - Invest

6,000,000
25,200,000
6,750,000
13,650,000
29,775,000
570,000
81,945,000

100.00
100.00
100.00
100.00

Rp
Rp
Rp
Rp

20,000
84,000
225,000
19,000

Rp
Rp
Rp
Rp

Sub Total
PEMBUATAN SELOKAN GRILL
1
Galian Tanah
2
Selokan dr beton bertulang tebal 15cm
3
Grill dari besi UNP dan besi siku
4
Pembuatan Oil Catcher 2,4x1,4x1,5
5
Sumur Pantau

8,000,000
5,040,000
27,300,000
40,340,000

Sub Total
SALURAN TERBUKA
1
Galian Tanah
2
Pasir Urug
3
Pasangan Batu Kali 1:4
4
Plesteran

600,000
1,620,000
1,089,150
678,000
29,775,000
33,762,150

400.00
60.00
60.00

VIII DUIKER
1
Galian Tanah
2
Pasir Urug
3
Pasangan Batu Kali 1:4
4
Beton Cor 1:2:3
5
Beton Bertulang 1:2:3
6
Plesteran

5,700,000
6,700,000
6,700,000
5,700,000
5,700,000
5,100,000
7,200,000
3,344,000
46,144,000

Sub Total
VII Bingkai Jalan
1
Galian Tanah
2
Pasir Urug
3
Beton Cor 1:2:3

3,080,000

2,000,000
8,400,000
22,500,000
1,900,000
34,800,000

200.00
200.00
200.00
8.00
8.00

Rp
Rp
Rp
Rp
Rp

20,000
992,500
57,750
765,000
307,500

Rp
Rp
Rp
Rp
Rp

4,000,000
198,500,000
11,550,000
6,120,000
2,460,000
222,630,000

1
2
3
4

Galian Tanah
Pasir Urug
Beton Cor 1:2:3
Pagar BRC T = 0,90 m

200.00
200.00
50.00
400.00

Rp
Rp
Rp
Rp

20,000
84,000
455,000
95,500

Rp
Rp
Rp
Rp

Sub Total
X

Pengadaan & Pembuatan Rumah Racun Api


1 Pembuatan Rumah Racun Api
2 Racun Api 80kg Cartridge
3 Racun Api 9 kg

81,750,000

8.00
8.00
16.00

bh
bh
bh

Rp
Rp
Rp

1,130,000 Rp
15,000,000 Rp
4,950,000 Rp

Sub Total
XI

Landscape

XII Conblok disekitar Dombak

XIII Pemasangan & Pembuatan Rambu


1 Pembuatan rambu-rambu besar
2 Rambu Petunjuk BBM (Acrylic)
3 Rambu Jalan
4 Jembatan Tiris
5 Bejana Teras
6 Drum Pasir

XV Rumah Genset ( 3x2,5 )


1 Galian Tanah
2 Pondasi batu kali
3 Pagar BRC T = 0,90 m
4 Dinding Bata
5 Plesteran
6 Konstruksi Baja u/ Atap & Plafon
7 Atap Zincalume 0,4mm
8 Listpalnk plat roll model serong
9 Plafond spandril bag overstek
10 Talang seng BJLS 40
11 Talang tegak PVC 4"
12 Lampu SL - 18w
13 Kabel NYFGBY 4x16mm dr panel ke genset
14 Kabel NYFGBY 4x2.5mm
15 Instalaso Listrik
16 Ohm Sakelar
17 Pintu roll door u/ ruang genset (2,2mx1,2m)
18 Lantai beton tumbuk
19 Keramik untuk teras
20 Pengecatan dinding
21 Pengecatan Listplank plat roll
22 Saluran Pembuangan air dari buis beton 20cm

800.00

m2 Rp

10,850 Rp

8,680,000

400.00

m2 Rp

50,000 Rp

20,000,000

1.00
8.00
2.00
1.00
1.00
16.00

bh
bh
set
bh
bh
bh

Rp
Rp
Rp
Rp
Rp
Rp

1,500,000
6,000,000
2,000,000
800,000
500,000
400,000

Rp
Rp
Rp
Rp
Rp
Rp

jr - 4/13/2014 - 11:15 PM - 222348363.xls.ms_office - Invest

1,500,000
48,000,000
4,000,000
800,000
500,000
6,400,000
61,200,000

1.00

12.00
6.00
12.00
42.00
84.00
300.00
16.00
16.00
16.00
16.00
10.00
2.00
20.00
50.00
6.00
2.00
1.00
9.00
9.00
84.00
16.00
10.00

ls

m2
m2
m
m2
m2
kg
m2
m
m2
m
m
bh
m
m
ttk
bh
set
m2
m2
m2
m
m

Rp

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

35,000,000 Rp

20,000
225,000
95,500
37,000
19,000
5,700
53,300
300,000
99,600
31,300
13,750
113,750
45,250
14,250
66,500
900,000
1,350,000
27,000
65,000
13,000
17,000
155,100

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

Sub Total
XVI Shelter Motor
1
Galian Tanah
2
Pasir Urug
3
Urugan Tanah (jasa)

9,040,000
120,000,000
79,200,000
208,240,000

Sub Total
XIV Penyambungan PLN 32 Kva

4,000,000
16,800,000
22,750,000
38,200,000

35,000,000

240,000
1,350,000
1,146,000
1,554,000
1,596,000
1,710,000
852,800
4,800,000
1,593,600
500,800
137,500
227,500
905,000
712,500
399,000
1,800,000
1,350,000
243,000
585,000
1,092,000
272,000
1,551,000
24,617,700

20.00
10.00
20.00

- Rp.
- Rp
m3
Rp

20,000
84,000
5,000

Rp
Rp
Rp

400,000
840,000
100,000

4
Pagar BRC T = 0,90 m
5
Beton Cor 1:2:3
6
Lantai keramik lokalo 10/20
7
Lantai step nossing
8
Konstruksi Baja u/ Atap & Plafon
9
Atap Zincalume 0,4mm
10 Talang seng BJLS 40
11 Listplank palt roll model serong
12 Lampu down light 15'
13 Pengecatan lisplank plat roll
14 Plafon Alumunium Spandrill
15 Kabel NYFGBY 4x2.5mm untuk listrik
16 Kabel NYFGBY 4x6mm untuk pompa
17 Pipa isap flexible 1,5"
18 Beton tumbuk 1:2:3 utnk jalan tebal 20cm
19 Talang tegak PVC 4"
20 Check Valve 1,5"
21 Tiang Shelter dibungkus platroll

30.00
30.00
20.00
20.00
1,000.00
4.00
30.00
30.00
4.00
30.00
30.00
30.00
30.00
30.00
30.00
2.00
2.00
2.00

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

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

993,000
455,000
57,000
8,000
5,700
53,300
31,300
350,000
253,000
17,500
99,600
14,250
16,750
400,000
55,000
13,750
800,000
13,400,000

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

Sub Total
XVII Lain-lain
1 Quick Kopling
2 Hose Besar / slang 3m
3 Hose Kecil
4 PV Valve flanges
5 Rumah Deepstick
6 Kalibrasi tangki

29,790,000
13,650,000
1,140,000
160,000
5,700,000
213,200
939,000
10,500,000
1,012,000
525,000
2,988,000
427,500
502,500
12,000,000
1,650,000
27,500
1,600,000
26,800,000
110,964,700

2.00
2.00
2.00
4.00
4.00
4.00

Rp
Rp
Rp
Rp
Rp
Rp

3,000,000
2,750,000
480,000
1,500,000
175,000
2,375,000

Rp
Rp
Rp
Rp
Rp
Rp

Sub Total

6,000,000
5,500,000
960,000
6,000,000
700,000
9,500,000
28,660,000

XVIII PERALATAN NOZLE


Dispenser
1 Nozle (7 AVTUR & 1 AVGAS)

8 buah

60,000,000

480,000,000

Monitor tank

1 buah

275,000,000

275,000,000

Psw. Telepon

1 psw

300,000

300,000

Komputer + printer

1 unit

6,000,000

6,000,000

Genset 25 KVA

1 unit

25,000,000

25,000,000

Biaya tera

8 unit

1,333,333

10,666,667

AC

1 unit

3,000,000

3,000,000

Total

TOTAL BIAYA PEMBANGUNAN

jr - 4/13/2014 - 11:15 PM - 222348363.xls.ms_office - Invest

799,966,667

Rp

2,969,637,259

Perincian Pembangunan Tangki BBM


STPI Curug
*Harga termasuk Jasa Kontraktor

Jenis Pekerjaan
I

Pekerjaan Persiapan

II

Tangki Pendam
1 Tangki Pendam (20kl)
lengkap dg appendages & tutup dombak
Tangki Pendam AVIGAS
2 Pasir Urug
3 Urugan Tanah (jasa)
4 Aspal Tangki pendam 40/50
5 Pemasangan Tangki pendam
6 Dombak beton cor 1:2:3
7 Discharge pipe 3" + fill box
8 Transportasi tangki pendam + crane
9 Kanopi Tangki (6x4m) Asbes/fiber glass + tiang
Galian Tangki
1 Galian Tangki pendam dengan Bachu
2 Turap Bambu / dolken penahan galian

Qty / sat

Harga Satuan

Total Harga

7.00

bh

Rp

45,000,000 Rp

315,000,000

1.00
60.00
20.00
8.00
8.00
8.00
8.00
8.00
8.00

bh
m3
m3
bh
bh
bh
bh
bh
bh

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

80,000,000
84,000
5,000
495,000
330,000
810,000
1,925,000
1,375,000
15,000,000

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

80,000,000
5,040,000
100,000
3,960,000
2,640,000
6,480,000
15,400,000
11,000,000
120,000,000

8.00
8.00

ls
ls

Rp
Rp

12,000,000 Rp
3,000,000 Rp

96,000,000
24,000,000

Total
III

Pulau Pompa ( 1,2mx8m ) satu tiang / unit


1 Galian Tanah
2 Pasir Urug
3 Pondasi Beton bertulang 1:2:3
4 Pondasi pompa beton cor 1:2:3
5 Angkur untuk Pompa
6 Urugan Tanah (jasa)
7 Pasang Lantai Keramik
8 Pasang Step Nossing
9 Pasang Pipa Isap 15" (6 jalur)
10 Check Valve 1,5"

679,620,000
8.00
80.00
80.00
80.00
8.00
45.00
100.00
100.00
8.00
150.00
15.00

unit
m3
m3
m3
bh
bh
m3
m2
bh
m
bh

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

Total
IV

Kanopi ( 4x3m) / unit


1 Galian Tanah
2 Pasir Urug
3 Pondasi Beton bertulang 1:2:3
4 Konstruksi Baja u/ Atap & Plafon
5 Talang Tegak Galvanis 3"
6 Atap Zincalume 0,4mm
7 Talang Seng BLJS 40
8 Listplank Alumunium Composite
9 Tulisan Curug di Listplank Acrylic
10 Plafond Alumunium Spandrill
11 Instalasi Listrik+Lampu
12 Saluran air hujan pipa galvanis 3"
13 Lampu TL 40w sekeliling listplank
14 Pengecatan Tiang Kanopy dr pipa gal 4"
Total

jr - 4/13/2014 - 11:15 PM - 222348363.xls.ms_office - Invest Halim

20,000
84,000
992,500
192,500
11,250
55,000
65,000
8,600
290,000
800,000

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

157,335,050

100.00
100.00
96.00
800.00
80.00
80.00
80.00
80.00
2.00
80.00
9.00
100.00
80.00
16.00

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

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

20,000
83,000
992,500
5,700
47,750
512,650
31,300
1,150,000
5,500,000
99,600
1,000,000
27,580
50,000
192,500

1,600,000
6,720,000
79,400,000
1,540,000
506,250
5,500,000
6,500,000
68,800
43,500,000
12,000,000
157,335,050

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

2,000,000
8,300,000
95,280,000
4,560,000
3,820,000
41,011,967
2,504,000
92,000,000
11,000,000
7,968,000
9,000,000
2,758,025
4,000,000
3,080,000
287,281,992

Instalasi Listrik & Penerangan


1 Kabel NYFGBY 4x2.5mm dari kios ke kanopy
2 Kabel NYFGBY 4x2.5mm u/ p.listrik
3 Kabel NYFGBY 4x2.5mm u/ listplank
4 Kabel NYM 4x2.5mm u/listplank
5 Kabel NYFGBY 4x2.55mm u/ lampu taman
6 Kabel NYM 3x2.5mm u/ glamox
7 Pasang Lampu Taman
8 Bahan-bahan lainnya :

400.00
400.00
400.00
400.00
400.00
400.00
16.00
8.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

14,250
16,750
16,750
14,250
14,250
12,750
450,000
418,000

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

Total
VI

Beton Slab untuk Bongkar BBM


1 Galian Tanah
2 Sirdam / Sirtu
3 Ondeerlag / kuricuk
4 Workfloor beton cor 1:2:3
5 Beton bertulang double pembesian adukan 1:2:3

46,144,000

30.00
30.00
30.00
30.00
30.00

Rp
Rp
Rp
Rp
Rp

20,000
54,000
36,305
22,600
992,500

Rp
Rp
Rp
Rp
Rp

Total
VII Bingkai Jalan
1
Galian Tanah
2
Pasir Urug
3
Beton Cor 1:2:3

Rp
Rp
Rp

20,000 Rp
84,000 Rp
455,000 Rp

Total

Rp
Rp
Rp
Rp
Rp
Rp

20,000
84,000
225,000
455,000
992,500
19,000

Rp
Rp
Rp
Rp
Rp
Rp

Total

Rp
Rp
Rp
Rp

20,000
84,000
225,000
19,000

Rp
Rp
Rp
Rp

Total

Perbaikan Pagar
Pagar Besi
1
Pengecatan
2
Cat Besi
3
Cat Tembok

jr - 4/13/2014 - 11:15 PM - 222348363.xls.ms_office - Invest Halim

2,000,000
8,400,000
22,500,000
1,900,000
34,800,000

200.00
200.00
200.00
8.00
8.00

Rp
Rp
Rp
Rp
Rp

20,000
500,000
57,750
765,000
307,500

Rp
Rp
Rp
Rp
Rp

Total
IX

6,000,000
25,200,000
6,750,000
13,650,000
29,775,000
570,000
81,945,000

100.00
100.00
100.00
100.00

PEMBUATAN SELOKAN GRILL


1
Galian Tanah
2
Selokan dari beton
3
Grill dari besi UNP dan besi siku
4
Pembuatan Oil Catcher 2,4x1,4x1,5
5
Sumur Pantau

8,000,000
5,040,000
27,300,000
40,340,000

300.00
300.00
30.00
30.00
30.00
30.00

SALURAN TERBUKA
1
Galian Tanah
2
Pasir Urug
3
Pasangan Batu Kali 1:4
4
Plesteran

600,000
1,620,000
1,089,150
678,000
29,775,000
33,762,150

400.00
60.00
60.00

VIII DUIKER
1
Galian Tanah
2
Pasir Urug
3
Pasangan Batu Kali 1:4
4
Beton Cor 1:2:3
5
Beton Bertulang 1:2:3
6
Plesteran

5,700,000
6,700,000
6,700,000
5,700,000
5,700,000
5,100,000
7,200,000
3,344,000

4,000,000
100,000,000
11,550,000
6,120,000
2,460,000
124,130,000

400.00
400.00
100.00

Rp
Rp
Rp

20,000 Rp
20,000 Rp
10,000 Rp

8,000,000
8,000,000
1,000,000

Total
X

Pengadaan & Pembuatan Rumah Racun Api


1 Pembuatan Rumah Racun Api
2 Racun Api 80kg Cartridge
3 Racun Api 9 kg

17,000,000

8.00
2.00
8.00

bh
bh
bh

Rp
Rp
Rp

1,130,000 Rp
15,000,000 Rp
4,950,000 Rp

Total
XI

Landscape

XII Conblok disekitar Dombak

XIII Pemasangan & Pembuatan Rambu


1 Pembuatan rambu-rambu besar
2 Rambu Petunjuk BBM (Acrylic)
3 Rambu Jalan
4 Jembatan Tiris
5 Bejana Teras
6 Drum Pasir

78,640,000
800.00

m2 Rp

10,850 Rp

8,680,000

400.00

m2 Rp

50,000 Rp

20,000,000

1.00
8.00
2.00
1.00
1.00
16.00

bh
bh
set
bh
bh
bh

Rp
Rp
Rp
Rp
Rp
Rp

1,500,000
6,000,000
2,000,000
800,000
500,000
400,000

Rp
Rp
Rp
Rp
Rp
Rp

Total
XIV Penyambungan PLN 32 Kva

400.00
400.00
100.00

Total
XVI Shelter Motor
1
Galian Tanah
2
Pasir Urug
3
Urugan Tanah (jasa)
4
Pagar BRC T = 0,90 m
5
Beton Cor 1:2:3
6
Lantai keramik lokalo 10/20
7
Lantai step nossing
8
Konstruksi Baja u/ Atap & Plafon
9
Atap Zincalume 0,4mm
10 Talang seng BJLS 40
11 Listplank palt roll model serong
12 Lampu down light 15'
13 Pengecatan lisplank plat roll
14 Plafon Alumunium Spandrill
15 Kabel NYFGBY 4x2.5mm untuk listrik
16 Kabel NYFGBY 4x6mm untuk pompa
17 Pipa isap flexible 1,5"
18 Beton tumbuk 1:2:3 utnk jalan tebal 20cm
19 Talang tegak PVC 4"
20 Check Valve 1,5"
21 Tiang Shelter dibungkus platroll

ls

Rp

35,000,000 Rp

35,000,000

Rp
Rp
Rp

20,000 Rp
20,000 Rp
10,000 Rp

8,000,000
8,000,000
1,000,000
17,000,000

20.00
10.00
20.00
30.00
30.00
20.00
20.00
1,000.00
4.00
30.00
30.00
4.00
30.00
30.00
30.00
30.00
30.00
30.00
2.00
2.00
2.00

- Rp.
- Rp
m3
Rp
m
Rp
bh Rp
m3 Rp.
m3 Rp.
kg Rp
m2 Rp
m Rp
m Rp
bh Rp
m2 Rp
m Rp
m Rp
m Rp
m Rp
m Rp
bh Rp
bh Rp
bh Rp

20,000
84,000
5,000
993,000
455,000
57,000
8,000
5,700
53,300
31,300
350,000
253,000
17,500
99,600
14,250
16,750
400,000
55,000
13,750
800,000
13,400,000

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

Total
XVII Lain-lain
1 Quick Kopling
2 Hose Besar / slang 3m

jr - 4/13/2014 - 11:15 PM - 222348363.xls.ms_office - Invest Halim

1,500,000
48,000,000
4,000,000
800,000
500,000
6,400,000
61,200,000

1.00

XV Perbaikan Rumah Genset


1 Pengecatan
2 Cat Besi
3 Cat Tembok

9,040,000
30,000,000
39,600,000

400,000
840,000
100,000
29,790,000
13,650,000
1,140,000
160,000
5,700,000
213,200
939,000
10,500,000
1,012,000
525,000
2,988,000
427,500
502,500
12,000,000
1,650,000
27,500
1,600,000
26,800,000
110,964,700

2.00
2.00

Rp
Rp

3,000,000 Rp
2,750,000 Rp

6,000,000
5,500,000

3
4
5
6

Hose Kecil
PV Valve flanges
Rumah Deepstick
Kalibrasi tangki

2.00
4.00
4.00
4.00

Rp
Rp
Rp
Rp

480,000
1,500,000
175,000
2,375,000

Rp
Rp
Rp
Rp

Total

960,000
6,000,000
700,000
9,500,000
28,660,000

XVIII PERALATAN NOZLE


Dispenser
1 Nozle (7 AVTUR & 1 AVGAS)

8 buah

60,000,000

480,000,000

Monitor tank

1 buah

275,000,000

275,000,000

Psw. Telepon

1 psw

300,000

300,000

Biaya tera

8 unit

1,333,333

10,666,667

Total

TOTAL BIAYA PEMBANGUNAN

jr - 4/13/2014 - 11:15 PM - 222348363.xls.ms_office - Invest Halim

765,966,667

Rp

2,628,469,559

Perincian Pembangunan Tangki BBM


STPI Curug
*Harga termasuk Jasa Kontraktor

Jenis Pekerjaan
I

Pekerjaan Persiapan

II

Tangki Pendam
1 Tangki Pendam (20kl)
lengkap dg appendages & tutup dombak
Tangki Pendam AVIGAS
2 Pasir Urug
3 Urugan Tanah (jasa)
4 Aspal Tangki pendam 40/50
5 Pemasangan Tangki pendam
6 Dombak beton cor 1:2:3
7 Discharge pipe 3" + fill box
8 Transportasi tangki pendam + crane
9 Kanopi Tangki (6x4m) Asbes/fiber glass + tiang
Galian Tangki
1 Galian Tangki pendam dengan Bachu
2 Turap Bambu / dolken penahan galian

Qty / sat

Harga Satuan

Total Harga

7.00

bh

Rp

45,000,000 Rp

315,000,000

1.00
60.00
20.00
8.00
8.00
8.00
8.00
8.00
8.00

bh
m3
m3
bh
bh
bh
bh
bh
bh

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

80,000,000
84,000
5,000
495,000
330,000
810,000
1,925,000
1,375,000
15,000,000

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

80,000,000
5,040,000
100,000
3,960,000
2,640,000
6,480,000
15,400,000
11,000,000
120,000,000

8.00
8.00

ls
ls

Rp
Rp

12,000,000 Rp
3,000,000 Rp

96,000,000
24,000,000

Total
III

Pulau Pompa ( 1,2mx8m ) satu tiang / unit


1 Galian Tanah
2 Pasir Urug
3 Pondasi Beton bertulang 1:2:3
4 Pondasi pompa beton cor 1:2:3
5 Angkur untuk Pompa
6 Urugan Tanah (jasa)
7 Pasang Lantai Keramik
8 Pasang Step Nossing
9 Pasang Pipa Isap 15" (6 jalur)
10 Check Valve 1,5"

679,620,000
8.00
80.00
80.00
80.00
8.00
45.00
100.00
100.00
8.00
150.00
15.00

unit
m3
m3
m3
bh
bh
m3
m2
bh
m
bh

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

Total
IV

Kanopi ( 4x3m) / unit


1 Galian Tanah
2 Pasir Urug
3 Pondasi Beton bertulang 1:2:3
4 Konstruksi Baja u/ Atap & Plafon
5 Talang Tegak Galvanis 3"
6 Atap Zincalume 0,4mm
7 Talang Seng BLJS 40
8 Listplank Alumunium Composite
9 Tulisan Curug di Listplank Acrylic
10 Plafond Alumunium Spandrill
11 Instalasi Listrik+Lampu
12 Saluran air hujan pipa galvanis 3"
13 Lampu TL 40w sekeliling listplank
14 Pengecatan Tiang Kanopy dr pipa gal 4"
Total

jr - 4/13/2014 - 11:15 PM - 222348363.xls.ms_office - Invest Halim (2)

20,000
84,000
992,500
192,500
11,250
55,000
65,000
8,600
290,000
800,000

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

157,335,050

100.00
100.00
96.00
800.00
80.00
80.00
80.00
80.00
2.00
80.00
9.00
100.00
80.00
16.00

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

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

20,000
83,000
992,500
5,700
47,750
512,650
31,300
1,150,000
5,500,000
99,600
1,000,000
27,580
50,000
192,500

1,600,000
6,720,000
79,400,000
1,540,000
506,250
5,500,000
6,500,000
68,800
43,500,000
12,000,000
157,335,050

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

2,000,000
8,300,000
95,280,000
4,560,000
3,820,000
41,011,967
2,504,000
92,000,000
11,000,000
7,968,000
9,000,000
2,758,025
4,000,000
3,080,000
287,281,992

Instalasi Listrik & Penerangan


1 Kabel NYFGBY 4x2.5mm dari kios ke kanopy
2 Kabel NYFGBY 4x2.5mm u/ p.listrik
3 Kabel NYFGBY 4x2.5mm u/ listplank
4 Kabel NYM 4x2.5mm u/listplank
5 Kabel NYFGBY 4x2.55mm u/ lampu taman
6 Kabel NYM 3x2.5mm u/ glamox
7 Pasang Lampu Taman
8 Bahan-bahan lainnya :

400.00
400.00
400.00
400.00
400.00
400.00
16.00
8.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

14,250
16,750
16,750
14,250
14,250
12,750
450,000
418,000

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

Total
VI

Beton Slab untuk Bongkar BBM


1 Galian Tanah
2 Sirdam / Sirtu
3 Ondeerlag / kuricuk
4 Workfloor beton cor 1:2:3
5 Beton bertulang double pembesian adukan 1:2:3

46,144,000

30.00
30.00
30.00
30.00
30.00

Rp
Rp
Rp
Rp
Rp

20,000
54,000
36,305
22,600
992,500

Rp
Rp
Rp
Rp
Rp

Total
VII Bingkai Jalan
1
Galian Tanah
2
Pasir Urug
3
Beton Cor 1:2:3

Rp
Rp
Rp

20,000 Rp
84,000 Rp
455,000 Rp

Total

Rp
Rp
Rp
Rp
Rp
Rp

20,000
84,000
225,000
455,000
992,500
19,000

Rp
Rp
Rp
Rp
Rp
Rp

Total

Rp
Rp
Rp
Rp

20,000
84,000
225,000
19,000

Rp
Rp
Rp
Rp

Total

Perbaikan Pagar
Pagar Besi
1
Pengecatan
2
Cat Besi
3
Cat Tembok

jr - 4/13/2014 - 11:15 PM - 222348363.xls.ms_office - Invest Halim (2)

2,000,000
8,400,000
22,500,000
1,900,000
34,800,000

200.00
200.00
200.00
8.00
8.00

Rp
Rp
Rp
Rp
Rp

20,000
500,000
57,750
765,000
307,500

Rp
Rp
Rp
Rp
Rp

Total
IX

6,000,000
25,200,000
6,750,000
13,650,000
29,775,000
570,000
81,945,000

100.00
100.00
100.00
100.00

PEMBUATAN SELOKAN GRILL


1
Galian Tanah
2
Selokan dari beton
3
Grill dari besi UNP dan besi siku
4
Pembuatan Oil Catcher 2,4x1,4x1,5
5
Sumur Pantau

8,000,000
5,040,000
27,300,000
40,340,000

300.00
300.00
30.00
30.00
30.00
30.00

SALURAN TERBUKA
1
Galian Tanah
2
Pasir Urug
3
Pasangan Batu Kali 1:4
4
Plesteran

600,000
1,620,000
1,089,150
678,000
29,775,000
33,762,150

400.00
60.00
60.00

VIII DUIKER
1
Galian Tanah
2
Pasir Urug
3
Pasangan Batu Kali 1:4
4
Beton Cor 1:2:3
5
Beton Bertulang 1:2:3
6
Plesteran

5,700,000
6,700,000
6,700,000
5,700,000
5,700,000
5,100,000
7,200,000
3,344,000

4,000,000
100,000,000
11,550,000
6,120,000
2,460,000
124,130,000

400.00
400.00
100.00

Rp
Rp
Rp

20,000 Rp
20,000 Rp
10,000 Rp

8,000,000
8,000,000
1,000,000

Total
X

Pengadaan & Pembuatan Rumah Racun Api


1 Pembuatan Rumah Racun Api
2 Racun Api 80kg Cartridge
3 Racun Api 9 kg

17,000,000

8.00
2.00
8.00

bh
bh
bh

Rp
Rp
Rp

1,130,000 Rp
15,000,000 Rp
4,950,000 Rp

Total
XI

Landscape

XII Conblok disekitar Dombak

XIII Pemasangan & Pembuatan Rambu


1 Pembuatan rambu-rambu besar
2 Rambu Petunjuk BBM (Acrylic)
3 Rambu Jalan
4 Jembatan Tiris
5 Bejana Teras
6 Drum Pasir

78,640,000
800.00

m2 Rp

10,850 Rp

8,680,000

400.00

m2 Rp

50,000 Rp

20,000,000

1.00
8.00
2.00
1.00
1.00
16.00

bh
bh
set
bh
bh
bh

Rp
Rp
Rp
Rp
Rp
Rp

1,500,000
6,000,000
2,000,000
800,000
500,000
400,000

Rp
Rp
Rp
Rp
Rp
Rp

Total
XIV Penyambungan PLN 32 Kva

400.00
400.00
100.00

Total
XVI Shelter Motor
1
Galian Tanah
2
Pasir Urug
3
Urugan Tanah (jasa)
4
Pagar BRC T = 0,90 m
5
Beton Cor 1:2:3
6
Lantai keramik lokalo 10/20
7
Lantai step nossing
8
Konstruksi Baja u/ Atap & Plafon
9
Atap Zincalume 0,4mm
10 Talang seng BJLS 40
11 Listplank palt roll model serong
12 Lampu down light 15'
13 Pengecatan lisplank plat roll
14 Plafon Alumunium Spandrill
15 Kabel NYFGBY 4x2.5mm untuk listrik
16 Kabel NYFGBY 4x6mm untuk pompa
17 Pipa isap flexible 1,5"
18 Beton tumbuk 1:2:3 utnk jalan tebal 20cm
19 Talang tegak PVC 4"
20 Check Valve 1,5"
21 Tiang Shelter dibungkus platroll

ls

Rp

35,000,000 Rp

35,000,000

Rp
Rp
Rp

20,000 Rp
20,000 Rp
10,000 Rp

8,000,000
8,000,000
1,000,000
17,000,000

20.00
10.00
20.00
30.00
30.00
20.00
20.00
1,000.00
4.00
30.00
30.00
4.00
30.00
30.00
30.00
30.00
30.00
30.00
2.00
2.00
2.00

- Rp.
- Rp
m3
Rp
m
Rp
bh Rp
m3 Rp.
m3 Rp.
kg Rp
m2 Rp
m Rp
m Rp
bh Rp
m2 Rp
m Rp
m Rp
m Rp
m Rp
m Rp
bh Rp
bh Rp
bh Rp

20,000
84,000
5,000
993,000
455,000
57,000
8,000
5,700
53,300
31,300
350,000
253,000
17,500
99,600
14,250
16,750
400,000
55,000
13,750
800,000
13,400,000

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

Total
XVII Lain-lain
1 Quick Kopling
2 Hose Besar / slang 3m

jr - 4/13/2014 - 11:15 PM - 222348363.xls.ms_office - Invest Halim (2)

1,500,000
48,000,000
4,000,000
800,000
500,000
6,400,000
61,200,000

1.00

XV Perbaikan Rumah Genset


1 Pengecatan
2 Cat Besi
3 Cat Tembok

9,040,000
30,000,000
39,600,000

400,000
840,000
100,000
29,790,000
13,650,000
1,140,000
160,000
5,700,000
213,200
939,000
10,500,000
1,012,000
525,000
2,988,000
427,500
502,500
12,000,000
1,650,000
27,500
1,600,000
26,800,000
110,964,700

2.00
2.00

Rp
Rp

3,000,000 Rp
2,750,000 Rp

6,000,000
5,500,000

3
4
5
6

Hose Kecil
PV Valve flanges
Rumah Deepstick
Kalibrasi tangki

2.00
4.00
4.00
4.00

Rp
Rp
Rp
Rp

480,000
1,500,000
175,000
2,375,000

Rp
Rp
Rp
Rp

Total

960,000
6,000,000
700,000
9,500,000
28,660,000

XVIII PERALATAN NOZLE


Dispenser
1 Nozle (7 AVTUR & 1 AVGAS)

8 buah

60,000,000

480,000,000

Monitor tank

1 buah

275,000,000

275,000,000

Psw. Telepon

1 psw

300,000

300,000

Biaya tera

8 unit

1,333,333

10,666,667

Total

TOTAL BIAYA PEMBANGUNAN

jr - 4/13/2014 - 11:15 PM - 222348363.xls.ms_office - Invest Halim (2)

765,966,667

Rp

2,628,469,559