SPBU CURUG-2008

Perincian Pembangunan Tangki BBM STPI Curug *Harga termasuk Jasa Kontraktor

Jenis Pekerjaan Pekerjaa n I

II

III

PEK PEKERJA ERJAAN AN PER PERSIA SIAPAN PAN 1 Pembuatan Bedeng 2 Pasang pompa air u/ kerja 3 Pengukuran 4 Pasang bouwplank Sub Total Tangki Pend am am 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

Qty / sat

1.00 1.00 1.00 1.00

Harga Satuan bh bh bh bh ls ls ls ls

Rp Rp Rp Rp

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

Rp Rp Rp Rp Rp Rp Rp Rp

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

7.00

bh bh

Rp

45,000,000 Rp Rp

315,000,000

1.00 60.00 20.00 8.00 8.00 8.00 8.00 8.00 8.00

bh bh m3 m3 m3 m3 bh bh bh bh bh bh 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 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

Galian Tangki 1 Galian Tangki pendam dengan Bachu 2 Turap Bambu / dolken penahan galian

8.00 8.00

ls ls ls ls

Rp Rp

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

96,000,000 24,000,000

Sub Total Pulau Pulau Pompa Pompa ( 1,2mx8 1,2mx8m m ) satu satu tiang tiang / unit 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"

8.00 80.00 80.00 80.00 8.00 45.00 100.00 100.00 8.00 150.00 15.00

679,620,000 unit m3 m3 m3 m3 m3 m3 bh bh bh bh m3 m3 m2 m2 bh bh m bh bh

Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp

Sub Total IV

Total Harga

Kano Kanopi pi ( 4x3 4x3m) m) / uni unitt 1 Ga 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 Instal Instalasi asi Listri Listrik+L k+Lampu ampu 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

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 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 9.00 100.00 80.00

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

Rp

192,500 Rp Rp

Sub Total V

Inst Instal alas asii List Listrik rik & Pen Penera erang ngan an 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 Rp Rp Rp Rp Rp Rp Rp Rp

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


Sub Total VI

Beto Beton n Slab Slab unt untuk uk Bon Bongka gkarr BBM BBM 1 Galian Tanah 2 Si 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


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


400.00 60.00 60.00

Rp Rp Rp Rp Rp Rp

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

Sub Total

300.00 300.00 30.00 30.00 30.00 30.00

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

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


Sub Total IX

Pema Pemasa sang ngan an Paga Pagarr Pagar Besi


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


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


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 Su S umur Pantau

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

Sub Total SALURAN TERBUKA 1 Galian Tanah 2 Pa P asir Urug 3 Pasangan Batu Kali 1:4 4 Pl Plesteran

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

VIII III DUIK DUIKER ER 1 Galian Tanah 2 Pa P asir 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 VII Bing Bingka kaii Jala Jalan n 1 Galian Tanah 2 Pa 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


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


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

1 2 3 4

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

200.00 200.00 50.00 400.00


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


Sub Total X

Pengad Pengadaan aan & Pemb Pembuat uatan an Rumah Rumah Racu Racun n Api Api 1 Pembuatan Rumah Racun Api 2 Racun Api 80kg Cartridge 3 Ra Racun Api 9 kg

81,750,000

8.00 8.00 16.00

bh bh bh bh bh bh

Rp Rp Rp

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

Sub Total XI

Landscape

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

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

800.00

m2 m2 Rp

10,850 Rp

8,680,000

XII Conblok Conblok disekit disekitar ar Dombak Dombak

400.00

m2 m2 Rp

50,000 Rp

20,000,000

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

1.00 8.00 2.00 1.00 1.00 16.00

bh bh Rp bh bh Rp se s et Rp bh bh Rp bh bh Rp bh bh Rp

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


Sub Total

61,200,000

XIV Penyam Penyambun bungan gan PLN 32 Kva Kva

XV Ruma Rumah h Gens Genset et ( 3x2, 3x2,5 5) 1 Galian Tanah 2 Po 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 Ta Talang seng BJLS 40 11 Ta Talang tegak PVC 4" 12 Lampu SL - 18w 13 Kabel NYFGBY 4x16mm dr panel ke genset 14 Kabel Kabel NYFGBY NYFGBY 4x2.5m 4x2.5mm m 15 Instalaso Listrik 16 Ohm Sakelar 17 Pintu roll door u/ ruang genset (2,2mx1,2m) 18 La Lantai beton tumbuk 19 Ke Keramik untuk teras 20 Pe Pengecatan dinding 21 Pengecatan Listplank plat roll 22 Saluran Pembuangan air dari buis beton 20cm

1.00

ls ls

12.00 m2 m2 6.00 m2 m2 12.00 m 42.00 m2 m2 84.00 m2 m2 300.00 kg kg 16.00 m2 m2 16.00 m 16.00 m2 m2 16.00 m 10.00 m 2.00 bh bh 20.00 m 50.00 50.00 m 6.00 tt t tk 2.00 bh bh 1.00 se s et 9.00 m2 m2 9.00 m2 m2 84.00 m2 m2 16.00 m 10.00 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 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 XVI Shelt Shelter er Moto Motorr 1 Galian Tanah 2 Pa Pasir Urug 3 Urugan Tanah (jasa)


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

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 R p. - Rp Rp m3 m3 Rp

20,000 Rp Rp 84,000 Rp Rp 5,000 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 Ch 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 bh m3 m3 m3 m3 kg kg m2 m2 m m bh bh m2 m2 m m m m m bh bh bh 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 Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp

Sub Total XVII XVII Lain Lain-la -lain in 1 Quick Kopling 2 Hose Besar / slang 3m 3 Hose Kecil 4 PV P V Valve flanges 5 Ru R umah Deepstick 6 Kali Kalibr bras asii tang tangki ki

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 4.00


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


Sub Total

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

XVIII PERALATAN PERALATAN NOZLE Dispenser 1 Nozle (7 AVTUR & 1 AVGAS)

8 buah

60,000,000

480,000,000 275,000,000

Monitor tank

1 bu b u ah

275,000,000

Psw. Telepon

1 ps p sw

300,000

300,000

Komputer + printer

1 un u nit

6,000,000

6,000,000

Genset 25 KVA

1 un unit

25,000,000

25,000,000

Biaya tera

8 un u nit

1,333,333

10,666,667

AC

1 un u nit

3,000,000

3,000,000

Total

TOTAL BIAYA PEMBANGUNAN


799,966,667

Rp

2,969,637,259



Peke Pekerrjaan jaan Pers Persia iapa pan n

II

Tangki Pend am am 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 bh

Rp

45,000,000 Rp Rp

315,000,000

1.00 60.00 20.00 8.00 8.00 8.00 8.00 8.00 8.00



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


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 ls ls

Rp Rp

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

96,000,000 24,000,000

Total III

Pulau Pulau Pompa Pompa ( 1,2mx8 1,2mx8m m ) satu satu tiang tiang / unit 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 m3 m3 m3 bh bh bh bh m3 m3 m2 m2 bh bh m bh bh


Total IV

Kano Kanopi pi ( 4x3 4x3m) m) / uni unitt 1 Ga 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 Instal Instalasi asi Listri Listrik+L k+Lampu ampu 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


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 9.00 100.00 80.00 16.00

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

V


400.00 400.00 400.00 400.00 400.00 400.00 16.00 8.00


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


Total VI


46,144,000

30.00 30.00 30.00 30.00 30.00


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


Total VII VII Bing Bingka kaii Jala Jalan n 1 Galian Tanah 2 Pa Pasir Urug 3 Beton Cor 1:2:3

400.00 60.00 60.00

Rp Rp Rp Rp Rp Rp

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

Total

300.00 300.00 30.00 30.00 30.00 30.00


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


Total

100.00 100.00 100.00 100.00


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


Total

Perb Perbai aika kan n Paga Pagarr Pagar Besi 1 Pengecatan 2 Cat Besi 3 Cat Tembok


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

200.00 200. 200.00 00 200.00 8.00 8.00


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


Total IX

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

PEMBUATAN SELOKAN GRILL 1 Galian Tanah 2 Selo Seloka kan n dari dari beto beton n 3 Grill dari besi UNP dan besi siku 4 Pembuatan Oil Catcher 2,4x1,4x1,5 5 Su S umur Pantau

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

SALURAN TERBUKA 1 Galian Tanah 2 Pa P asir Urug 3 Pasangan Batu Kali 1:4 4 Pl Plesteran

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


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 Rp Rp Rp

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

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

Total X

Pengad Pengadaan aan & Pemb Pembuat uatan an Rumah Rumah Racu Racun n Api 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 bh bh bh

Rp Rp Rp

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

Total XI

Landscape

9,040,000 30,000,000 39,600,000 78,640,000

800.00

m2 m2 Rp

10,850 Rp

8,680,000


400.00

m2 m2 Rp

50,000 Rp

20,000,000


1.00 8.00 2.00 1.00 1.00 16.00


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


Total

61,200,000


1.00

XV Perba Perbaika ikan n Ruma Rumah h Gens Genset et 1 Pengecatan 2 Cat Besi 3 Cat Tembok

400.00 400.00 100.00

ls ls

Rp

Rp Rp Rp Rp Rp Rp

35,000,000 Rp

35,000,000

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

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

Total XVI XVI Shelt Shelter er Moto Motorr 1 Galian Tanah 2 Pa 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 Ch Check Valve 1,5" 21 Tiang Shelter dibungkus platroll

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

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


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

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 Rp Rp

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

6,000,000 5,500,000

3 4 5 6

Hose Kecil PV P V Valve flanges Ru R umah Deepstick Kali Kalibr bras asii tang tangki ki

2.00 4.00 4.00 4.00 4.00


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


Total

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


8 buah

60,000,000

480,000,000 275,000,000

Monitor tank

1 bu b u ah

275,000,000

Psw. Telepon

1 ps p sw

300,000

300,000

Biaya tera

8 un u nit

1,333,333

10,666,667

Total



765,966,667

Rp

2,628,469,559



Peke Pekerrjaan jaan Pers Persia iapa pan n

II

Tangki Pend am am 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 bh

Rp

45,000,000 Rp Rp

315,000,000

1.00 60.00 20.00 8.00 8.00 8.00 8.00 8.00 8.00



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


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 ls ls

Rp Rp

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

96,000,000 24,000,000

Total III

Pulau Pulau Pompa Pompa ( 1,2mx8 1,2mx8m m ) satu satu tiang tiang / unit 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 m3 m3 m3 bh bh bh bh m3 m3 m2 m2 bh bh m bh bh


Total IV

Kano Kanopi pi ( 4x3 4x3m) m) / uni unitt 1 Ga 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 Instal Instalasi asi Listri Listrik+L k+Lampu ampu 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


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 9.00 100.00 80.00 16.00

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

V


400.00 400.00 400.00 400.00 400.00 400.00 16.00 8.00


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


Total VI


46,144,000

30.00 30.00 30.00 30.00 30.00


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


Total VII VII Bing Bingka kaii Jala Jalan n 1 Galian Tanah 2 Pa Pasir Urug 3 Beton Cor 1:2:3

400.00 60.00 60.00

Rp Rp Rp Rp Rp Rp

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

Total

300.00 300.00 30.00 30.00 30.00 30.00


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


Total

100.00 100.00 100.00 100.00


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


Total

Perb Perbai aika kan n Paga Pagarr Pagar Besi 1 Pengecatan 2 Cat Besi 3 Cat Tembok


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

200.00 200. 200.00 00 200.00 8.00 8.00


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


Total IX

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

PEMBUATAN SELOKAN GRILL 1 Galian Tanah 2 Selo Seloka kan n dari dari beto beton n 3 Grill dari besi UNP dan besi siku 4 Pembuatan Oil Catcher 2,4x1,4x1,5 5 Su S umur Pantau

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

SALURAN TERBUKA 1 Galian Tanah 2 Pa P asir Urug 3 Pasangan Batu Kali 1:4 4 Pl Plesteran

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


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 Rp Rp Rp

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

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

Total X

Pengad Pengadaan aan & Pemb Pembuat uatan an Rumah Rumah Racu Racun n Api 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 bh bh bh

Rp Rp Rp

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

Total XI

Landscape

9,040,000 30,000,000 39,600,000 78,640,000

800.00

m2 m2 Rp

10,850 Rp

8,680,000


400.00

m2 m2 Rp

50,000 Rp

20,000,000


1.00 8.00 2.00 1.00 1.00 16.00


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


Total

61,200,000


1.00

XV Perba Perbaika ikan n Ruma Rumah h Gens Genset et 1 Pengecatan 2 Cat Besi 3 Cat Tembok

400.00 400.00 100.00

ls ls

Rp

Rp Rp Rp Rp Rp Rp

35,000,000 Rp

35,000,000

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

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

Total XVI XVI Shelt Shelter er Moto Motorr 1 Galian Tanah 2 Pa 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 Ch Check Valve 1,5" 21 Tiang Shelter dibungkus platroll

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

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


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

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 Rp Rp

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

6,000,000 5,500,000

3 4 5 6

Hose Kecil PV P V Valve flanges Ru R umah Deepstick Kali Kalibr bras asii tang tangki ki

2.00 4.00 4.00 4.00 4.00


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


Total

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


8 buah

60,000,000

480,000,000 275,000,000

Monitor tank

1 bu b u ah

275,000,000

Psw. Telepon

1 ps p sw

300,000

300,000

Biaya tera

8 un u nit

1,333,333

10,666,667

Total



765,966,667

Rp

2,628,469,559

SPBU CURUG-2008

Recommend Documents