ANGGARAN BIAYA PEMBANGUNAN SPBU SWASTANISASI TYPE "D"

BIL : 01- PEKERJAAN PERSIAPAN

BIL
1

SATUAN

VOLUME

HARGA SATUAN
(Rp)

JUMLAH SATUAN
(Rp)

Pekerjaan Persiapan
Pengukuran & Pemasangan Bouwplank
Direksikets
Pemagaran lokasi kerja
Listrik kerja
Mobolisasi & Demobilisasi

Ls
Ls
m'
Ls
Ls

1.00
1.00
43.00
1.00
1.00

22,500,000.00
12,500,000.00
415,000.00
12,500,000.00
1,500,000.00

22,500,000.00
12,500,000.00
17,845,000.00
12,500,000.00
1,500,000.00

Pekerjaan tanah
Pasir dan batu (Sirtu)
Compact layer by layer

M
M

1,240.75
3,745.00

65,000.00
5,500.00

80,648,750.00
20,597,500.00

DESKRIPSI

Sub Total 1

168,091,250.00

ANGGRAN BIAYA PEMBNGUNAN SPBU SWASTANISASI TYPE"D"

BIL : 2 - PEKERJAAN KANTOR
SATUAN

VOLUME

HARGA SATUAN
(Rp)

Pekerjaan sipil/bangunan kantor (bangunan bertingkat)

a. Pondasi + Tiang
> Urugan dan perataan tanah padat dengan stamper
> Pasir urug tebal 15 Cm padat
> Beton sloof 25/25 K 225 besi 12 mm 16
> Kolom praktis
> Beton sloof 25/25 K 225 besi 12 mm 16 (Lt II)
> Lantai kerja untuk keramik

M
M
M
M
M
M

79.25
86.40
36.50
12.04
32.60
12.50

45,000.00
85,000.00
525,000.00
455,000.00
525,000.00
235,000.00

b. Atap lengkap dengan bangunan tambahan

> Baja rangka atap
> Rangka lisplank besi L 60 x 60
> Atap spandeck t=0,35 mm BHP
> Flashing plat besi 2 mm
> Talang plat besi 2 mm plat hitam
> Cat baja
> Lisplank jendela merah + putih + green pantone 303 C
> Waterproofing talang

Kg
Kg
M
M'
M'
Kg
M'
M

628.50
598.75
105.75
78.50
34.00
50.00
35.80
35.60

24,500.00
18,500.00
105,000.00
94,500.00
145,000.00
20,500.00
680,000.00
95,000.00

c. Jendela dan pintu

> Kusen jendela aluminium
> Daun pintu lengkap penggantung, kunci dan kaca
> Daun pintu double lengkap engsel tanam + kunci dan kaca
> Daun pintu toilet lengkap
> Daun jendela kaca nako
> Kaca 5 mm putih

M'
LS
LS
LS
LS
M

45.00
4.00
1.00
2.00
10.00
38.00

275,000.00
750,000.00
1,350,000.00
450,000.00
325,000.00
385,000.00

d. Dinding dan Finishing

> Dinding bata 1 : 4
> Plester aci 1 : 4
> Balok 15/20 K 250 besi 8 mm 16
> Dinding keramik toilet ex Roman
> Cat tembok ICI dana Cryl

M
M
M
M
M

142.68
285.36
31.24
56.75
376.50

58,800.00
37,500.00
485,000.00
128,800.00
15,500.00

e. Lantai dan finishing

> Lantai kerja t= 10 cm
> Lantai keramik 40/40 ex Roman
> Lantai keramik teras 40/40 ex Roman
> Lantai keramik toilet 20/20 ex Roman

M
M
M
M

14.84
67.28
36.75
18.50

235,000.00
128,800.00
128,800.00
98,000.00

f. Plafon dan finishing

> Plafon spndrill teras
> Plafond Gypsum

M
M

46.75
82.35

135,000.00
110,000.00

g. Plumbing air kotor dan bersih

> Pipa PVC 3"
> Pipa PVC 2"
> Pipa PVC 1,5"
> Pipa PVC 1"
> Elbow 3"

M'
M'
M'
M'
Pcs

24.00
12.00
8.00
12.00
8.00

30,500.00
25,500.00
20,500.00
15,800.00
12,500.00

BIL
2

DESKRIPSI

> Elbow 2"

> Elbow 1,5"
> Elbow 1"
> Closed duduk lengkap
> Kran dinding
> Floor drain
> Septi Tank
> Cermin dinding
> Shower spray lengkap

Pcs
Pcs
Pcs
Set
Pcs
Pcs
Ls
Set
Set

4.00
4.00
12.00
2.00
2.00
2.00
1.00
1.00
2.00

12,500.00
10,500.00
8,500.00
965,000.00
63,000.00
85,000.00
3,500,000.00
750,000.00
135,000.00

h. Listrik + Aksesoris
> Lampu downlight 5" 18 watt
> Saklar tunggal 10 A
> Saklar seri 10 A
> Stop kontak 1 Phase 13 A
> Instalasi titik lampu
> Instalasi stop kontak

Set
Ttk
Ttk
Ttk
Ttk
Ttk

32.00
6.00
6.00
8.00
32.00
8.00

65,000.00
75,000.00
95,000.00
75,000.00
48,000.00
48,000.00

Sub Total

JUMLAH SATUAN
(Rp)

3,566,250.00
7,344,000.00
19,162,500.00
5,478,200.00
17,115,000.00
2,937,500.00
55,603,450.00

15,398,250.00
11,076,875.00
11,103,750.00
7,418,250.00
4,930,000.00
1,025,000.00
24,344,000.00
3,382,000.00
78,678,125.00

12,375,000.00
3,000,000.00
1,350,000.00
900,000.00
3,250,000.00
14,630,000.00
35,505,000.00

8,389,584.00
10,701,000.00
15,151,400.00
7,309,400.00
5,835,750.00
47,387,134.00

3,487,400.00
8,665,664.00
4,733,400.00
1,813,000.00
18,699,464.00

6,311,250.00
9,058,500.00
15,369,750.00

732,000.00
306,000.00
164,000.00
189,600.00
100,000.00

50,000.00
42,000.00
102,000.00
1,930,000.00
126,000.00
170,000.00
3,500,000.00
750,000.00
270,000.00
8,431,600.00

2,080,000.00
450,000.00
570,000.00
3,100,000.00
1,536,000.00
384,000.00
8,120,000.00

267,794,523.00

ANGGRAN BIAYA PEMBNGUNAN SPBU SWASTANISASI TYPE"D"

BIL : 3 - PEKERJAAN SHELTER / CANOPY MOBIL
BIL
2

DESKRIPSI

SATUAN

VOLUME

Pekerjaan Canopy Mobil

a. Pondasi + Tiang
> Galian tanah pondasi tiang canopy
> Pembesian pondasi
> Bekisting
> Lantai kerja 1 : 3 : 5
> Pipa PVC 4"
> Beton pondasi
> Baut angker
> Plat tapak 50 x 50 x 12mm

M
Kg
M
M
M'
M
Bh
Bh

215.00
755.00
284.00
87.50
86.00
115.00
32.00
8.00

b. Lantai dan finishing

> Lantai kerja keramik dudukan dispenser
> Rangka lisplank besi L 60 x 60
> Atap spandeck t=0,35 mm BHP
> Flashing plat besi 2 mm
> Talang plat besi 2 mm plat hitam
> Cat baja
> Lisplank jendela merah + putih + green pantone 303 C
> Waterproofing talang

Kg
Kg
M
M'
M'
Kg
M'
M

628.50
598.75
105.75
78.50
34.00
50.00
35.80
35.60

c. Jendela dan pintu

> Kusen jendela aluminium
> Daun pintu lengkap penggantung, kunci dan kaca
> Daun pintu double lengkap engsel tanam + kunci dan kaca
> Daun pintu toilet lengkap
> Daun jendela kaca nako
> Kaca 5 mm putih

M'
LS
LS
LS
LS
M

45.00
4.00
1.00
2.00
10.00
38.00

d. Dinding dan Finishing

> Dinding bata 1 : 4
> Plester aci 1 : 4
> Balok 15/20 K 250 besi 8 mm 16
> Dinding keramik toilet ex Roman
> Cat tembok ICI dana Cryl

M
M
M
M
M

142.68
285.36
31.24
56.75
376.50

e. Lantai dan finishing

> Lantai kerja t= 10 cm
> Lantai keramik 40/40 ex Roman

M
M

14.84
67.28

> Lantai keramik teras 40/40 ex Roman

> Lantai keramik toilet 20/20 ex Roman

M
M

36.75
18.50

f. Plafon dan finishing

> Plafon spndrill teras
> Plafond Gypsum

M
M

46.75
82.35

g. Plumbing air kotor dan bersih

> Pipa PVC 3"
> Pipa PVC 2"
> Pipa PVC 1,5"
> Pipa PVC 1"
> Elbow 3"
> Elbow 2"
> Elbow 1,5"
> Elbow 1"
> Closed duduk lengkap
> Kran dinding
> Floor drain
> Septi Tank
> Cermin dinding
> Shower spray lengkap

M'
M'
M'
M'
Pcs
Pcs
Pcs
Pcs
Set
Pcs
Pcs
Ls
Set
Set

24.00
12.00
8.00
12.00
8.00
4.00
4.00
12.00
2.00
2.00
2.00
1.00
1.00
2.00

h. Listrik + Aksesoris
> Lampu downlight 5" 18 watt
> Saklar tunggal 10 A
> Saklar seri 10 A
> Stop kontak 1 Phase 13 A
> Instalasi titik lampu
> Instalasi stop kontak

Set
Ttk
Ttk
Ttk
Ttk
Ttk

32.00
6.00
6.00
8.00
32.00
8.00

Sub Total

TANISASI TYPE"D"

Y MOBIL
HARGA SATUAN
(Rp)

JUMLAH SATUAN
(Rp)

45,000.00
30,500.00
50,400.00
241,000.00
75,000.00
325,000.00
125,000.00
2,500,000.00

9,675,000.00
23,027,500.00
14,313,600.00
21,087,500.00
6,450,000.00
37,375,000.00
4,000,000.00
20,000,000.00
135,928,600.00

24,500.00
18,500.00
105,000.00
94,500.00
145,000.00
20,500.00
680,000.00
95,000.00

15,398,250.00
11,076,875.00
11,103,750.00
7,418,250.00
4,930,000.00
1,025,000.00
24,344,000.00
3,382,000.00
78,678,125.00

275,000.00
750,000.00
1,350,000.00
450,000.00
325,000.00
385,000.00

12,375,000.00
3,000,000.00
1,350,000.00
900,000.00
3,250,000.00
14,630,000.00
35,505,000.00

58,800.00
37,500.00
485,000.00
128,800.00
15,500.00

8,389,584.00
10,701,000.00
15,151,400.00
7,309,400.00
5,835,750.00
47,387,134.00

235,000.00
128,800.00

3,487,400.00
8,665,664.00

128,800.00
98,000.00

4,733,400.00
1,813,000.00
18,699,464.00

135,000.00
110,000.00

6,311,250.00
9,058,500.00
15,369,750.00

30,500.00
25,500.00
20,500.00
15,800.00
12,500.00
12,500.00
10,500.00
8,500.00
965,000.00
63,000.00
85,000.00
3,500,000.00
750,000.00
135,000.00

732,000.00
306,000.00
164,000.00
189,600.00
100,000.00
50,000.00
42,000.00
102,000.00
1,930,000.00
126,000.00
170,000.00
3,500,000.00
750,000.00
270,000.00
8,431,600.00

65,000.00
75,000.00
95,000.00
75,000.00
48,000.00
48,000.00

2,080,000.00
450,000.00
570,000.00
3,100,000.00
1,536,000.00
384,000.00
8,120,000.00

348,119,673.00