ANGGARAN BIAYA PEMBANGUNAN SPBU SWASTANISASI TYPE "D"

BIL : 01- PEKERJAAN PERSIAPAN

HARGA SATUAN JUMLAH SATUAN
BIL DESKRIPSI SATUAN VOLUME
(Rp) (Rp)
Pekerjaan Persiapan
1 Pengukuran & Pemasangan Bouwplank Ls 1.00 22,500,000.00 22,500,000.00
Direksikets Ls 1.00 12,500,000.00 12,500,000.00
Pemagaran lokasi kerja m' 43.00 415,000.00 17,845,000.00
Listrik kerja Ls 1.00 12,500,000.00 12,500,000.00
Mobolisasi & Demobilisasi Ls 1.00 1,500,000.00 1,500,000.00

Pekerjaan tanah
Pasir dan batu (Sirtu) M³ 1,240.75 65,000.00 80,648,750.00
Compact layer by layer M² 3,745.00 5,500.00 20,597,500.00
Sub Total 1 ###
 ANGGRAN BIAYA PEMBNGUNAN SPBU SWASTANISASI TYPE"D"
BIL : 2 - PEKERJAAN KANTOR

HARGA JUMLAH SATUAN

BIL DESKRIPSI SATUAN VOLUME
SATUAN (Rp) (Rp)

2 Pekerjaan sipil/bangunan kantor (bangunan bertingkat)

a. Pondasi + Tiang
> Urugan dan perataan tanah padat dengan stamper M³ 79.25 45,000.00 3,566,250.00
> Pasir urug tebal 15 Cm padat M³ 86.40 85,000.00 7,344,000.00
> Beton sloof 25/25 K 225 besi 12 mm Ø 16 M³ 36.50 525,000.00 19,162,500.00
> Kolom praktis M³ 12.04 455,000.00 5,478,200.00
> Beton sloof 25/25 K 225 besi 12 mm Ø 16 (Lt II) M³ 32.60 525,000.00 17,115,000.00
> Lantai kerja untuk keramik M³ 12.50 235,000.00 2,937,500.00
55,603,450.00

b. Atap lengkap dengan bangunan tambahan

> Baja rangka atap Kg 628.50 24,500.00 15,398,250.00
> Rangka lisplank besi L 60 x 60 Kg 598.75 18,500.00 11,076,875.00
> Atap spandeck t=0,35 mm BHP M² 105.75 105,000.00 11,103,750.00
> Flashing plat besi 2 mm M' 78.50 94,500.00 7,418,250.00
> Talang plat besi 2 mm plat hitam M' 34.00 145,000.00 4,930,000.00
> Cat baja Kg 50.00 20,500.00 1,025,000.00
> Lisplank jendela merah + putih + green pantone 303 C M' 35.80 680,000.00 24,344,000.00
> Waterproofing talang M² 35.60 95,000.00 3,382,000.00
78,678,125.00

c. Jendela dan pintu

> Kusen jendela aluminium M' 45.00 275,000.00 12,375,000.00
> Daun pintu lengkap penggantung, kunci dan kaca LS 4.00 750,000.00 3,000,000.00
> Daun pintu double lengkap engsel tanam + kunci dan kaca LS 1.00 1,350,000.00 1,350,000.00
> Daun pintu toilet lengkap LS 2.00 450,000.00 900,000.00
> Daun jendela kaca nako LS 10.00 325,000.00 3,250,000.00
> Kaca 5 mm putih M² 38.00 385,000.00 14,630,000.00
35,505,000.00

d. Dinding dan Finishing

> Dinding bata 1 : 4 M² 142.68 58,800.00 8,389,584.00
> Plester aci 1 : 4 M² 285.36 37,500.00 10,701,000.00
> Balok 15/20 K 250 besi 8 mm Ø 16 M³ 31.24 485,000.00 15,151,400.00
> Dinding keramik toilet ex Roman M² 56.75 128,800.00 7,309,400.00
> Cat tembok ICI dana Cryl M² 376.50 15,500.00 5,835,750.00
47,387,134.00

e. Lantai dan finishing

> Lantai kerja t= 10 cm M³ 14.84 235,000.00 3,487,400.00
> Lantai keramik 40/40 ex Roman M² 67.28 128,800.00 8,665,664.00
> Lantai keramik teras 40/40 ex Roman M² 36.75 128,800.00 4,733,400.00
> Lantai keramik toilet 20/20 ex Roman M² 18.50 98,000.00 1,813,000.00
18,699,464.00

f. Plafon dan finishing

> Plafon spndrill teras M² 46.75 135,000.00 6,311,250.00
> Plafond Gypsum M² 82.35 110,000.00 9,058,500.00
15,369,750.00

g. Plumbing air kotor dan bersih

> Pipa PVC 3" M' 24.00 30,500.00 732,000.00
> Pipa PVC 2" M' 12.00 25,500.00 306,000.00
> Pipa PVC 1,5" M' 8.00 20,500.00 164,000.00
> Pipa PVC 1" M' 12.00 15,800.00 189,600.00
> Elbow 3" Pcs 8.00 12,500.00 100,000.00
> Elbow 2" Pcs 4.00 12,500.00 50,000.00
> Elbow 1,5" Pcs 4.00 10,500.00 42,000.00
> Elbow 1" Pcs 12.00 8,500.00 102,000.00
> Closed duduk lengkap Set 2.00 965,000.00 1,930,000.00
> Kran dinding Pcs 2.00 63,000.00 126,000.00
> Floor drain Pcs 2.00 85,000.00 170,000.00
> Septi Tank Ls 1.00 3,500,000.00 3,500,000.00
> Cermin dinding Set 1.00 750,000.00 750,000.00
> Shower spray lengkap Set 2.00 135,000.00 270,000.00
8,431,600.00

h. Listrik + Aksesoris
> Lampu downlight 5" 18 watt Set 32.00 65,000.00 2,080,000.00
> Saklar tunggal 10 A Ttk 6.00 75,000.00 450,000.00
> Saklar seri 10 A Ttk 6.00 95,000.00 570,000.00
> Stop kontak 1 Phase 13 A Ttk 8.00 75,000.00 3,100,000.00
> Instalasi titik lampu Ttk 32.00 48,000.00 1,536,000.00
> Instalasi stop kontak Ttk 8.00 48,000.00 384,000.00
8,120,000.00
Sub Total ###
 ANGGRAN BIAYA PEMBNGUNAN SPBU SWASTANISASI TYPE"D"
BIL : 3 - PEKERJAAN SHELTER / CANOPY MOBIL

BIL DESKRIPSI SATUAN VOLUME

2 Pekerjaan Canopy Mobil

a. Pondasi + Tiang
> Galian tanah pondasi tiang canopy M³ 215.00
> Pembesian pondasi Kg 755.00
> Bekisting M² 284.00
> Lantai kerja 1 : 3 : 5 M³ 87.50
> Pipa PVC 4" M' 86.00
> Beton pondasi M³ 115.00
> Baut angker Bh 32.00
> Plat tapak 50 x 50 x 12mm Bh 8.00

b. Lantai dan finishing

> Lantai kerja keramik dudukan dispenser Kg 628.50
> Rangka lisplank besi L 60 x 60 Kg 598.75
> Atap spandeck t=0,35 mm BHP M² 105.75
> Flashing plat besi 2 mm M' 78.50
> Talang plat besi 2 mm plat hitam M' 34.00
> Cat baja Kg 50.00
> Lisplank jendela merah + putih + green pantone 303 C M' 35.80
> Waterproofing talang M² 35.60

c. Jendela dan pintu

> Kusen jendela aluminium M' 45.00
> Daun pintu lengkap penggantung, kunci dan kaca LS 4.00
> Daun pintu double lengkap engsel tanam + kunci dan kaca LS 1.00
> Daun pintu toilet lengkap LS 2.00
> Daun jendela kaca nako LS 10.00
> Kaca 5 mm putih M² 38.00

d. Dinding dan Finishing

> Dinding bata 1 : 4 M² 142.68
> Plester aci 1 : 4 M² 285.36
> Balok 15/20 K 250 besi 8 mm Ø 16 M³ 31.24
> Dinding keramik toilet ex Roman M² 56.75
> Cat tembok ICI dana Cryl M² 376.50

e. Lantai dan finishing

> Lantai kerja t= 10 cm M³ 14.84
> Lantai keramik 40/40 ex Roman M² 67.28
> Lantai keramik teras 40/40 ex Roman M² 36.75
> Lantai keramik toilet 20/20 ex Roman M² 18.50

f. Plafon dan finishing

> Plafon spndrill teras M² 46.75
> Plafond Gypsum M² 82.35

g. Plumbing air kotor dan bersih

> Pipa PVC 3" M' 24.00
> Pipa PVC 2" M' 12.00
> Pipa PVC 1,5" M' 8.00
> Pipa PVC 1" M' 12.00
> Elbow 3" Pcs 8.00
> Elbow 2" Pcs 4.00
> Elbow 1,5" Pcs 4.00
> Elbow 1" Pcs 12.00
> Closed duduk lengkap Set 2.00
> Kran dinding Pcs 2.00
> Floor drain Pcs 2.00
> Septi Tank Ls 1.00
> Cermin dinding Set 1.00
> Shower spray lengkap Set 2.00

h. Listrik + Aksesoris
> Lampu downlight 5" 18 watt Set 32.00
> Saklar tunggal 10 A Ttk 6.00
> Saklar seri 10 A Ttk 6.00
> Stop kontak 1 Phase 13 A Ttk 8.00
> Instalasi titik lampu Ttk 32.00
> Instalasi stop kontak Ttk 8.00

Sub Total
STANISASI TYPE"D"
PY MOBIL

HARGA SATUAN JUMLAH

(Rp) SATUAN (Rp)

45,000.00 9,675,000.00
30,500.00 23,027,500.00
50,400.00 14,313,600.00
241,000.00 21,087,500.00
75,000.00 6,450,000.00
325,000.00 37,375,000.00
125,000.00 4,000,000.00
2,500,000.00 20,000,000.00
###

24,500.00 15,398,250.00
18,500.00 11,076,875.00
105,000.00 11,103,750.00
94,500.00 7,418,250.00
145,000.00 4,930,000.00
20,500.00 1,025,000.00
680,000.00 24,344,000.00
95,000.00 3,382,000.00
78,678,125.00

275,000.00 12,375,000.00
750,000.00 3,000,000.00
1,350,000.00 1,350,000.00
450,000.00 900,000.00
325,000.00 3,250,000.00
385,000.00 14,630,000.00
35,505,000.00

58,800.00 8,389,584.00
37,500.00 10,701,000.00
485,000.00 15,151,400.00
128,800.00 7,309,400.00
15,500.00 5,835,750.00
47,387,134.00
235,000.00 3,487,400.00
128,800.00 8,665,664.00
128,800.00 4,733,400.00
98,000.00 1,813,000.00
18,699,464.00

135,000.00 6,311,250.00
110,000.00 9,058,500.00
15,369,750.00

30,500.00 732,000.00
25,500.00 306,000.00
20,500.00 164,000.00
15,800.00 189,600.00
12,500.00 100,000.00
12,500.00 50,000.00
10,500.00 42,000.00
8,500.00 102,000.00
965,000.00 1,930,000.00
63,000.00 126,000.00
85,000.00 170,000.00
3,500,000.00 3,500,000.00
750,000.00 750,000.00
135,000.00 270,000.00
8,431,600.00

65,000.00 2,080,000.00
75,000.00 450,000.00
95,000.00 570,000.00
75,000.00 3,100,000.00
48,000.00 1,536,000.00
48,000.00 384,000.00
8,120,000.00
###