SPBU CURUG-2008

00000000

10000000

20000000

30000000

XXXXXXXX

InvestPerincian Pembangunan Tangki BBMSTPI Curug*Harga termasuk Jasa KontraktorJenis PekerjaanQty / satHarga SatuanTotal HargaIPEKERJAAN PERSIAPAN1Pembuatan Bedeng1.00bhRp$5,000,000Rp$5,000,0002Pasang pompa air u/ kerja1.00bhRp$800,000Rp$800,0003Pengukuran1.00lsRp$400,000Rp$400,0004Pasang bouwplank1.00lsRp$500,000Rp$500,000Sub Total$6,700,000IITangki Pendam1Tangki Pendam (20kl)7.00bhRp$45,000,000Rp$315,000,000lengkap dg appendages & tutup dombakTangki Pendam AVIGAS1.00bhRp$80,000,000Rp$80,000,0002Pasir Urug60.00m3Rp$84,000Rp$5,040,0003Urugan Tanah (jasa)20.00m3Rp$5,000Rp$100,0004Aspal Tangki pendam 40/508.00bhRp$495,000Rp$3,960,0005Pemasangan Tangki pendam8.00bhRp$330,000Rp$2,640,0006Dombak beton cor 1:2:38.00bhRp$810,000Rp$6,480,0007Discharge pipe 3" + fill box8.00bhRp$1,925,000Rp$15,400,0008Transportasi tangki pendam + crane8.00bhRp$1,375,000Rp$11,000,0009Kanopi Tangki (6x4m) Asbes/fiber glass + tiang8.00bhRp$15,000,000Rp$120,000,000Galian Tangki1Galian Tangki pendam dengan Bachu8.00lsRp$12,000,000Rp$96,000,0002Turap Bambu / dolken penahan galian8.00lsRp$3,000,000Rp$24,000,000Sub Total$679,620,000IIIPulau Pompa ( 1,2mx8m ) satu tiang / unit8.00unit1Galian Tanah80.00m3Rp$20,000Rp$1,600,0002Pasir Urug80.00m3Rp$84,000Rp$6,720,0003Pondasi Beton bertulang 1:2:380.00m3Rp$992,500Rp$79,400,0004Pondasi pompa beton cor 1:2:38.00bhRp$192,500Rp$1,540,0005Angkur untuk Pompa45.00bhRp$11,250Rp$506,2506Urugan Tanah (jasa)100.00m3Rp$55,000Rp$5,500,0007Pasang Lantai Keramik100.00m2Rp$65,000Rp$6,500,0008Pasang Step Nossing8.00bhRp$8,600Rp$68,8009Pasang Pipa Isap 15" (6 jalur)150.00mRp$290,000Rp$43,500,00010Check Valve 1,5"15.00bhRp$800,000Rp$12,000,000Sub Total$157,335,050$157,335,050IVKanopi ( 4x3m) / unit1Galian Tanah100.00m3Rp$20,000Rp$2,000,0002Pasir Urug100.00m3Rp$83,000Rp$8,300,0003Pondasi Beton bertulang 1:2:396.00m3Rp$992,500Rp$95,280,0004Konstruksi Baja u/ Atap & Plafon800.00kgRp$5,700Rp$4,560,0005Talang Tegak Galvanis 3"80.00mRp$47,750Rp$3,820,0006Atap Zincalume 0,4mm80.00m2Rp$512,650Rp$41,011,9677Talang Seng BLJS 4080.00mRp$31,300Rp$2,504,0008Listplank Alumunium Composite80.00mRp$1,150,000Rp$92,000,0009Tulisan Curug di Listplank Acrylic2.00bhRp$5,500,000Rp$11,000,00010Plafond Alumunium Spandrill80.00m2Rp$99,600Rp$7,968,00011Instalasi Listrik+Lampu9.00bhRp$1,000,000Rp$9,000,00012Saluran air hujan pipa galvanis 3"100.00mRp$27,580Rp$2,758,02513Lampu TL 40w sekeliling listplank80.00bhRp$50,000Rp$4,000,00014Pengecatan Tiang Kanopy dr pipa gal 4"16.00bhRp$192,500Rp$3,080,000Sub Total$287,281,992VInstalasi Listrik & Penerangan1Kabel NYFGBY 4x2.5mm dari kios ke kanopy400.00Rp$14,250Rp$5,700,0002Kabel NYFGBY 4x2.5mm u/ p.listrik400.00Rp$16,750Rp$6,700,0003Kabel NYFGBY 4x2.5mm u/ listplank400.00Rp$16,750Rp$6,700,0004Kabel NYM 4x2.5mm u/listplank400.00Rp$14,250Rp$5,700,0005Kabel NYFGBY 4x2.55mm u/ lampu taman400.00Rp$14,250Rp$5,700,0006Kabel NYM 3x2.5mm u/ glamox400.00Rp$12,750Rp$5,100,0007Pasang Lampu Taman16.00Rp$450,000Rp$7,200,0008Bahan-bahan lainnya :8.00Rp$418,000Rp$3,344,000Sub Total$46,144,000VIBeton Slab untuk Bongkar BBM1Galian Tanah30.00Rp$20,000Rp$600,0002Sirdam / Sirtu30.00Rp$54,000Rp$1,620,0003Ondeerlag / kuricuk30.00Rp$36,305Rp$1,089,1504Workfloor beton cor 1:2:330.00Rp$22,600Rp$678,0005Beton bertulang double pembesian adukan 1:2:330.00Rp$992,500Rp$29,775,000Sub Total$33,762,150VIIBingkai Jalan1Galian Tanah400.00Rp$20,000Rp$8,000,0002Pasir Urug60.00Rp$84,000Rp$5,040,0003Beton Cor 1:2:360.00Rp$455,000Rp$27,300,000Sub Total$40,340,000VIIIDUIKER1Galian Tanah300.00Rp$20,000Rp$6,000,0002Pasir Urug300.00Rp$84,000Rp$25,200,0003Pasangan Batu Kali 1:430.00Rp$225,000Rp$6,750,0004Beton Cor 1:2:330.00Rp$455,000Rp$13,650,0005Beton Bertulang 1:2:330.00Rp$992,500Rp$29,775,0006Plesteran30.00Rp$19,000Rp$570,000Sub Total$81,945,000SALURAN TERBUKA1Galian Tanah100.00Rp$20,000Rp$2,000,0002Pasir Urug100.00Rp$84,000Rp$8,400,0003Pasangan Batu Kali 1:4100.00Rp$225,000Rp$22,500,0004Plesteran100.00Rp$19,000Rp$1,900,000Sub Total$34,800,000PEMBUATAN SELOKAN GRILL1Galian Tanah200.00Rp$20,000Rp$4,000,0002Selokan dr beton bertulang tebal 15cm200.00Rp$992,500Rp$198,500,0003Grill dari besi UNP dan besi siku200.00Rp$57,750Rp$11,550,0004Pembuatan Oil Catcher 2,4x1,4x1,58.00Rp$765,000Rp$6,120,0005Sumur Pantau8.00Rp$307,500Rp$2,460,000Sub Total$222,630,000IXPemasangan PagarPagar Besi1Galian Tanah200.00Rp$20,000Rp$4,000,0002Pasir Urug200.00Rp$84,000Rp$16,800,0003Beton Cor 1:2:350.00Rp$455,000Rp$22,750,0004Pagar BRC T = 0,90 m400.00Rp$95,500Rp$38,200,000Sub Total$81,750,000XPengadaan & Pembuatan Rumah Racun Api1Pembuatan Rumah Racun Api8.00bhRp$1,130,000Rp$9,040,0002Racun Api 80kg Cartridge8.00bhRp$15,000,000Rp$120,000,0003Racun Api 9 kg16.00bhRp$4,950,000Rp$79,200,000Sub Total$208,240,000XILandscape800.00m2Rp$10,850Rp$8,680,000XIIConblok disekitar Dombak400.00m2Rp$50,000Rp$20,000,000XIIIPemasangan & Pembuatan Rambu1Pembuatan rambu-rambu besar1.00bhRp$1,500,000Rp$1,500,0002Rambu Petunjuk BBM (Acrylic)8.00bhRp$6,000,000Rp$48,000,0003Rambu Jalan2.00setRp$2,000,000Rp$4,000,0004Jembatan Tiris1.00bhRp$800,000Rp$800,0005Bejana Teras1.00bhRp$500,000Rp$500,0006Drum Pasir16.00bhRp$400,000Rp$6,400,000Sub Total$61,200,000XIVPenyambungan PLN 32 Kva1.00lsRp$35,000,000Rp$35,000,000XVRumah Genset ( 3x2,5 )1Galian Tanah12.00m2Rp$20,000Rp$240,0002Pondasi batu kali6.00m2Rp.$225,000Rp$1,350,0003Pagar BRC T = 0,90 m12.00mRp$95,500Rp$1,146,0004Dinding Bata42.00m2Rp$37,000Rp$1,554,0005Plesteran84.00m2Rp$19,000Rp$1,596,0006Konstruksi Baja u/ Atap & Plafon300.00kgRp$5,700Rp$1,710,0007Atap Zincalume 0,4mm16.00m2Rp$53,300Rp$852,8008Listpalnk plat roll model serong16.00mRp$300,000Rp$4,800,0009Plafond spandril bag overstek16.00m2Rp$99,600Rp$1,593,60010Talang seng BJLS 4016.00mRp$31,300Rp$500,80011Talang tegak PVC 4"10.00mRp$13,750Rp$137,50012Lampu SL - 18w2.00bhRp$113,750Rp$227,50013Kabel NYFGBY 4x16mm dr panel ke genset20.00mRp$45,250Rp$905,00014Kabel NYFGBY 4x2.5mm50.00mRp$14,250Rp$712,50015Instalaso Listrik6.00ttkRp$66,500Rp$399,00016Ohm Sakelar2.00bhRp$900,000Rp$1,800,00017Pintu roll door u/ ruang genset (2,2mx1,2m)1.00setRp$1,350,000Rp$1,350,00018Lantai beton tumbuk9.00m2Rp$27,000Rp$243,00019Keramik untuk teras9.00m2Rp$65,000Rp$585,00020Pengecatan dinding84.00m2Rp$13,000Rp$1,092,00021Pengecatan Listplank plat roll16.00mRp$17,000Rp$272,00022Saluran Pembuangan air dari buis beton 20cm10.00mRp$155,100Rp$1,551,000Sub Total$24,617,700XVIShelter Motor1Galian Tanah20.000.0Rp.$20,000Rp$400,0002Pasir Urug10.000.0Rp$84,000Rp$840,0003Urugan Tanah (jasa)20.00m3Rp$5,000Rp$100,0004Pagar BRC T = 0,90 m30.00mRp$993,000Rp$29,790,0005Beton Cor 1:2:330.00bhRp$455,000Rp$13,650,0006Lantai keramik lokalo 10/2020.00m3Rp.$57,000Rp.$1,140,0007Lantai step nossing20.00m3Rp.$8,000Rp$160,0008Konstruksi Baja u/ Atap & Plafon1,000.00kgRp$5,700Rp$5,700,0009Atap Zincalume 0,4mm4.00m2Rp$53,300Rp$213,20010Talang seng BJLS 4030.00mRp$31,300Rp$939,00011Listplank palt roll model serong30.00mRp$350,000Rp$10,500,00012Lampu down light 15'4.00bhRp$253,000Rp$1,012,00013Pengecatan lisplank plat roll30.00m2Rp$17,500Rp$525,00014Plafon Alumunium Spandrill30.00mRp$99,600Rp$2,988,00015Kabel NYFGBY 4x2.5mm untuk listrik30.00mRp$14,250Rp$427,50016Kabel NYFGBY 4x6mm untuk pompa30.00mRp$16,750Rp$502,50017Pipa isap flexible 1,5"30.00mRp$400,000Rp$12,000,00018Beton tumbuk 1:2:3 utnk jalan tebal 20cm30.00mRp$55,000Rp$1,650,00019Talang tegak PVC 4"2.00bhRp$13,750Rp$27,50020Check Valve 1,5"2.00bhRp$800,000Rp$1,600,00021Tiang Shelter dibungkus platroll2.00bhRp$13,400,000Rp$26,800,000Sub Total$110,964,700XVIILain-lain1Quick Kopling2.00Rp$3,000,000Rp$6,000,0002Hose Besar / slang 3m2.00Rp$2,750,000Rp$5,500,0003Hose Kecil2.00Rp$480,000Rp$960,0004PV Valve flanges4.00Rp$1,500,000Rp$6,000,0005Rumah Deepstick4.00Rp$175,000Rp$700,0006Kalibrasi tangki4.00Rp$2,375,000Rp$9,500,000Sub Total$28,660,000XVIIIPERALATAN NOZLEDispenser1 Nozle (7 AVTUR & 1 AVGAS)8buah$60,000,000$480,000,000Monitor tank1buah$275,000,000$275,000,000Psw. Telepon1psw$300,000$300,000Komputer + printer1unit$6,000,000$6,000,000Genset 25 KVA1unit$25,000,000$25,000,000Biaya tera8unit$1,333,333$10,666,667AC1unit$3,000,000$3,000,000Total$799,966,667TOTAL BIAYA PEMBANGUNANRp$2,969,637,259296,963,725.88RESUME INVESTASIJenis PekerjaanTotal HargaIPEKERJAAN PERSIAPAN0.0Rp$6,700,000IITangki Pendam0.0Rp$679,620,000IIIPulau Pompa ( 1,2mx8m ) satu tiang / unit0.0Rp$157,335,050IVKanopi ( 4x3m) / unit0.0Rp$287,281,992VInstalasi Listrik & Penerangan0.0Rp$46,144,000VIBeton Slab untuk Bongkar BBM0.0Rp$33,762,150VIIBingkai Jalan0.0Rp$40,340,000VIIIDUIKER0.0Rp$339,375,000IXPemasangan Pagar0.0Rp$81,750,000XPengadaan & Pembuatan Rumah Racun Api0.0Rp$208,240,000XILandscape0.0Rp$8,680,000XIIConblok disekitar Dombak0.0Rp$20,000,000XIIIPemasangan & Pembuatan Rambu0.0Rp$61,200,000XIVPenyambungan PLN 32 Kva0.0Rp$35,000,000XVRumah Genset ( 3x2,5 )0.0Rp$24,617,700XVIShelter Motor0.0Rp$110,964,700XVIILain-lain0.0Rp$28,660,000XVIIIPERALATAN NOZLE0.0Rp$799,966,667TOTALRp$2,969,637,259OE$4,000,000,000Penawaran$3,900,000,00098%Pajak$354,545,455Penawaran diluar pajak$3,545,454,545HPP$2,969,637,25984%$575,817,287STPI$354,545,45510%Gambir$59,392,7452%Panitia (lelang&penerimaan)$59,392,7452%Pemeriksaan$59,392,7452%Tagihan$29,696,3731%PPK (Asri cs.)$29,696,3731%Sisa$(16,299,149)

&L&9jr - &D - &T - &F - &A

Invest HalimPerincian Pembangunan Tangki BBMSTPI Curug*Harga termasuk Jasa KontraktorJenis PekerjaanQty / satHarga SatuanTotal HargaIPekerjaan PersiapanIITangki Pendam1Tangki Pendam (20kl)7.00bhRp$45,000,000Rp$315,000,000lengkap dg appendages & tutup dombakTangki Pendam AVIGAS1.00bhRp$80,000,000Rp$80,000,0002Pasir Urug60.00m3Rp$84,000Rp$5,040,0003Urugan Tanah (jasa)20.00m3Rp$5,000Rp$100,0004Aspal Tangki pendam 40/508.00bhRp$495,000Rp$3,960,0005Pemasangan Tangki pendam8.00bhRp$330,000Rp$2,640,0006Dombak beton cor 1:2:38.00bhRp$810,000Rp$6,480,0007Discharge pipe 3" + fill box8.00bhRp$1,925,000Rp$15,400,0008Transportasi tangki pendam + crane8.00bhRp$1,375,000Rp$11,000,0009Kanopi Tangki (6x4m) Asbes/fiber glass + tiang8.00bhRp$15,000,000Rp$120,000,000Galian Tangki1Galian Tangki pendam dengan Bachu8.00lsRp$12,000,000Rp$96,000,0002Turap Bambu / dolken penahan galian8.00lsRp$3,000,000Rp$24,000,000Total$679,620,000IIIPulau Pompa ( 1,2mx8m ) satu tiang / unit8.00unit1Galian Tanah80.00m3Rp$20,000Rp$1,600,0002Pasir Urug80.00m3Rp$84,000Rp$6,720,0003Pondasi Beton bertulang 1:2:380.00m3Rp$992,500Rp$79,400,0004Pondasi pompa beton cor 1:2:38.00bhRp$192,500Rp$1,540,0005Angkur untuk Pompa45.00bhRp$11,250Rp$506,2506Urugan Tanah (jasa)100.00m3Rp$55,000Rp$5,500,0007Pasang Lantai Keramik100.00m2Rp$65,000Rp$6,500,0008Pasang Step Nossing8.00bhRp$8,600Rp$68,8009Pasang Pipa Isap 15" (6 jalur)150.00mRp$290,000Rp$43,500,00010Check Valve 1,5"15.00bhRp$800,000Rp$12,000,000Total$157,335,050$157,335,050IVKanopi ( 4x3m) / unit1Galian Tanah100.00m3Rp$20,000Rp$2,000,0002Pasir Urug100.00m3Rp$83,000Rp$8,300,0003Pondasi Beton bertulang 1:2:396.00m3Rp$992,500Rp$95,280,0004Konstruksi Baja u/ Atap & Plafon800.00kgRp$5,700Rp$4,560,0005Talang Tegak Galvanis 3"80.00mRp$47,750Rp$3,820,0006Atap Zincalume 0,4mm80.00m2Rp$512,650Rp$41,011,9677Talang Seng BLJS 4080.00mRp$31,300Rp$2,504,0008Listplank Alumunium Composite80.00mRp$1,150,000Rp$92,000,0009Tulisan Curug di Listplank Acrylic2.00bhRp$5,500,000Rp$11,000,00010Plafond Alumunium Spandrill80.00m2Rp$99,600Rp$7,968,00011Instalasi Listrik+Lampu9.00bhRp$1,000,000Rp$9,000,00012Saluran air hujan pipa galvanis 3"100.00mRp$27,580Rp$2,758,02513Lampu TL 40w sekeliling listplank80.00bhRp$50,000Rp$4,000,00014Pengecatan Tiang Kanopy dr pipa gal 4"16.00bhRp$192,500Rp$3,080,000Total$287,281,992VInstalasi Listrik & Penerangan1Kabel NYFGBY 4x2.5mm dari kios ke kanopy400.00Rp$14,250Rp$5,700,0002Kabel NYFGBY 4x2.5mm u/ p.listrik400.00Rp$16,750Rp$6,700,0003Kabel NYFGBY 4x2.5mm u/ listplank400.00Rp$16,750Rp$6,700,0004Kabel NYM 4x2.5mm u/listplank400.00Rp$14,250Rp$5,700,0005Kabel NYFGBY 4x2.55mm u/ lampu taman400.00Rp$14,250Rp$5,700,0006Kabel NYM 3x2.5mm u/ glamox400.00Rp$12,750Rp$5,100,0007Pasang Lampu Taman16.00Rp$450,000Rp$7,200,0008Bahan-bahan lainnya :8.00Rp$418,000Rp$3,344,000Total$46,144,000VIBeton Slab untuk Bongkar BBM1Galian Tanah30.00Rp$20,000Rp$600,0002Sirdam / Sirtu30.00Rp$54,000Rp$1,620,0003Ondeerlag / kuricuk30.00Rp$36,305Rp$1,089,1504Workfloor beton cor 1:2:330.00Rp$22,600Rp$678,0005Beton bertulang double pembesian adukan 1:2:330.00Rp$992,500Rp$29,775,000Total$33,762,150VIIBingkai Jalan1Galian Tanah400.00Rp$20,000Rp$8,000,0002Pasir Urug60.00Rp$84,000Rp$5,040,0003Beton Cor 1:2:360.00Rp$455,000Rp$27,300,000Total$40,340,000VIIIDUIKER1Galian Tanah300.00Rp$20,000Rp$6,000,0002Pasir Urug300.00Rp$84,000Rp$25,200,0003Pasangan Batu Kali 1:430.00Rp$225,000Rp$6,750,0004Beton Cor 1:2:330.00Rp$455,000Rp$13,650,0005Beton Bertulang 1:2:330.00Rp$992,500Rp$29,775,0006Plesteran30.00Rp$19,000Rp$570,000Total$81,945,000SALURAN TERBUKA1Galian Tanah100.00Rp$20,000Rp$2,000,0002Pasir Urug100.00Rp$84,000Rp$8,400,0003Pasangan Batu Kali 1:4100.00Rp$225,000Rp$22,500,0004Plesteran100.00Rp$19,000Rp$1,900,000Total$34,800,000PEMBUATAN SELOKAN GRILL1Galian Tanah200.00Rp$20,000Rp$4,000,0002Selokan dari beton200.00Rp$500,000Rp$100,000,0003Grill dari besi UNP dan besi siku200.00Rp$57,750Rp$11,550,0004Pembuatan Oil Catcher 2,4x1,4x1,58.00Rp$765,000Rp$6,120,0005Sumur Pantau8.00Rp$307,500Rp$2,460,000Total$124,130,000IXPerbaikan PagarPagar Besi1Pengecatan400.00Rp$20,000Rp$8,000,0002Cat Besi400.00Rp$20,000Rp$8,000,0003Cat Tembok100.00Rp$10,000Rp$1,000,000Total$17,000,000XPengadaan & Pembuatan Rumah Racun Api1Pembuatan Rumah Racun Api8.00bhRp$1,130,000Rp$9,040,0002Racun Api 80kg Cartridge2.00bhRp$15,000,000Rp$30,000,0003Racun Api 9 kg8.00bhRp$4,950,000Rp$39,600,000Total$78,640,000XILandscape800.00m2Rp$10,850Rp$8,680,000XIIConblok disekitar Dombak400.00m2Rp$50,000Rp$20,000,000XIIIPemasangan & Pembuatan Rambu1Pembuatan rambu-rambu besar1.00bhRp$1,500,000Rp$1,500,0002Rambu Petunjuk BBM (Acrylic)8.00bhRp$6,000,000Rp$48,000,0003Rambu Jalan2.00setRp$2,000,000Rp$4,000,0004Jembatan Tiris1.00bhRp$800,000Rp$800,0005Bejana Teras1.00bhRp$500,000Rp$500,0006Drum Pasir16.00bhRp$400,000Rp$6,400,000Total$61,200,000XIVPenyambungan PLN 32 Kva1.00lsRp$35,000,000Rp$35,000,000XVPerbaikan Rumah Genset1Pengecatan400.00Rp$20,000Rp$8,000,0002Cat Besi400.00Rp$20,000Rp$8,000,0003Cat Tembok100.00Rp$10,000Rp$1,000,000Total$17,000,000XVIShelter Motor1Galian Tanah20.000.0Rp.$20,000Rp$400,0002Pasir Urug10.000.0Rp$84,000Rp$840,0003Urugan Tanah (jasa)20.00m3Rp$5,000Rp$100,0004Pagar BRC T = 0,90 m30.00mRp$993,000Rp$29,790,0005Beton Cor 1:2:330.00bhRp$455,000Rp$13,650,0006Lantai keramik lokalo 10/2020.00m3Rp.$57,000Rp.$1,140,0007Lantai step nossing20.00m3Rp.$8,000Rp$160,0008Konstruksi Baja u/ Atap & Plafon1,000.00kgRp$5,700Rp$5,700,0009Atap Zincalume 0,4mm4.00m2Rp$53,300Rp$213,20010Talang seng BJLS 4030.00mRp$31,300Rp$939,00011Listplank palt roll model serong30.00mRp$350,000Rp$10,500,00012Lampu down light 15'4.00bhRp$253,000Rp$1,012,00013Pengecatan lisplank plat roll30.00m2Rp$17,500Rp$525,00014Plafon Alumunium Spandrill30.00mRp$99,600Rp$2,988,00015Kabel NYFGBY 4x2.5mm untuk listrik30.00mRp$14,250Rp$427,50016Kabel NYFGBY 4x6mm untuk pompa30.00mRp$16,750Rp$502,50017Pipa isap flexible 1,5"30.00mRp$400,000Rp$12,000,00018Beton tumbuk 1:2:3 utnk jalan tebal 20cm30.00mRp$55,000Rp$1,650,00019Talang tegak PVC 4"2.00bhRp$13,750Rp$27,50020Check Valve 1,5"2.00bhRp$800,000Rp$1,600,00021Tiang Shelter dibungkus platroll2.00bhRp$13,400,000Rp$26,800,000Total$110,964,700XVIILain-lain1Quick Kopling2.00Rp$3,000,000Rp$6,000,0002Hose Besar / slang 3m2.00Rp$2,750,000Rp$5,500,0003Hose Kecil2.00Rp$480,000Rp$960,0004PV Valve flanges4.00Rp$1,500,000Rp$6,000,0005Rumah Deepstick4.00Rp$175,000Rp$700,0006Kalibrasi tangki4.00Rp$2,375,000Rp$9,500,000Total$28,660,000XVIIIPERALATAN NOZLEDispenser1 Nozle (7 AVTUR & 1 AVGAS)8buah$60,000,000$480,000,000Monitor tank1buah$275,000,000$275,000,000Psw. Telepon1psw$300,000$300,000Biaya tera8unit$1,333,333$10,666,667Total$765,966,667TOTAL BIAYA PEMBANGUNANRp$2,628,469,559262,846,955.88RESUME INVESTASIJenis PekerjaanTotal HargaIPekerjaan PersiapanIITangki Pendam0.0Rp$679,620,000IIIPulau Pompa ( 1,2mx8m ) satu tiang / unit0.0Rp$157,335,050IVKanopi ( 4x3m) / unit0.0Rp$287,281,992VInstalasi Listrik & Penerangan0.0Rp$46,144,000VIBeton Slab untuk Bongkar BBM0.0Rp$33,762,150VIIBingkai Jalan0.0Rp$40,340,000VIIIDUIKER0.0Rp$240,875,000IXPerbaikan Pagar0.0Rp$17,000,000XPengadaan & Pembuatan Rumah Racun Api0.0Rp$78,640,000XILandscape0.0Rp$8,680,000XIIConblok disekitar Dombak0.0Rp$20,000,000XIIIPemasangan & Pembuatan Rambu0.0Rp$61,200,000XIVPenyambungan PLN 32 Kva0.0Rp$35,000,000XVPerbaikan Rumah Genset0.0Rp$17,000,000XVIShelter Motor0.0Rp$110,964,700XVIILain-lain0.0Rp$28,660,000XVIIIPERALATAN NOZLE0.0Rp$765,966,667TOTALRp$2,628,469,559OE$4,000,000,000Penawaran$3,900,000,00098%Pajak$354,545,455Penawaran diluar pajak$3,545,454,545HPP$2,628,469,55974%$916,984,987STPI$354,545,45510%Gambir$52,569,3912%Panitia (lelang&penerimaan)$52,569,3912%Pemeriksaan$52,569,3912%Tagihan$26,284,6961%PPK (Asri cs.)$26,284,6961%Sisa$352,161,9679.93%

&L&9jr - &D - &T - &F - &A

Invest Halim (2)Perincian Pembangunan Tangki BBMSTPI Curug*Harga termasuk Jasa KontraktorJenis PekerjaanQty / satHarga SatuanTotal HargaIPekerjaan PersiapanIITangki Pendam1Tangki Pendam (20kl)7.00bhRp$45,000,000Rp$315,000,000lengkap dg appendages & tutup dombakTangki Pendam AVIGAS1.00bhRp$80,000,000Rp$80,000,0002Pasir Urug60.00m3Rp$84,000Rp$5,040,0003Urugan Tanah (jasa)20.00m3Rp$5,000Rp$100,0004Aspal Tangki pendam 40/508.00bhRp$495,000Rp$3,960,0005Pemasangan Tangki pendam8.00bhRp$330,000Rp$2,640,0006Dombak beton cor 1:2:38.00bhRp$810,000Rp$6,480,0007Discharge pipe 3" + fill box8.00bhRp$1,925,000Rp$15,400,0008Transportasi tangki pendam + crane8.00bhRp$1,375,000Rp$11,000,0009Kanopi Tangki (6x4m) Asbes/fiber glass + tiang8.00bhRp$15,000,000Rp$120,000,000Galian Tangki1Galian Tangki pendam dengan Bachu8.00lsRp$12,000,000Rp$96,000,0002Turap Bambu / dolken penahan galian8.00lsRp$3,000,000Rp$24,000,000Total$679,620,000IIIPulau Pompa ( 1,2mx8m ) satu tiang / unit8.00unit1Galian Tanah80.00m3Rp$20,000Rp$1,600,0002Pasir Urug80.00m3Rp$84,000Rp$6,720,0003Pondasi Beton bertulang 1:2:380.00m3Rp$992,500Rp$79,400,0004Pondasi pompa beton cor 1:2:38.00bhRp$192,500Rp$1,540,0005Angkur untuk Pompa45.00bhRp$11,250Rp$506,2506Urugan Tanah (jasa)100.00m3Rp$55,000Rp$5,500,0007Pasang Lantai Keramik100.00m2Rp$65,000Rp$6,500,0008Pasang Step Nossing8.00bhRp$8,600Rp$68,8009Pasang Pipa Isap 15" (6 jalur)150.00mRp$290,000Rp$43,500,00010Check Valve 1,5"15.00bhRp$800,000Rp$12,000,000Total$157,335,050$157,335,050IVKanopi ( 4x3m) / unit1Galian Tanah100.00m3Rp$20,000Rp$2,000,0002Pasir Urug100.00m3Rp$83,000Rp$8,300,0003Pondasi Beton bertulang 1:2:396.00m3Rp$992,500Rp$95,280,0004Konstruksi Baja u/ Atap & Plafon800.00kgRp$5,700Rp$4,560,0005Talang Tegak Galvanis 3"80.00mRp$47,750Rp$3,820,0006Atap Zincalume 0,4mm80.00m2Rp$512,650Rp$41,011,9677Talang Seng BLJS 4080.00mRp$31,300Rp$2,504,0008Listplank Alumunium Composite80.00mRp$1,150,000Rp$92,000,0009Tulisan Curug di Listplank Acrylic2.00bhRp$5,500,000Rp$11,000,00010Plafond Alumunium Spandrill80.00m2Rp$99,600Rp$7,968,00011Instalasi Listrik+Lampu9.00bhRp$1,000,000Rp$9,000,00012Saluran air hujan pipa galvanis 3"100.00mRp$27,580Rp$2,758,02513Lampu TL 40w sekeliling listplank80.00bhRp$50,000Rp$4,000,00014Pengecatan Tiang Kanopy dr pipa gal 4"16.00bhRp$192,500Rp$3,080,000Total$287,281,992VInstalasi Listrik & Penerangan1Kabel NYFGBY 4x2.5mm dari kios ke kanopy400.00Rp$14,250Rp$5,700,0002Kabel NYFGBY 4x2.5mm u/ p.listrik400.00Rp$16,750Rp$6,700,0003Kabel NYFGBY 4x2.5mm u/ listplank400.00Rp$16,750Rp$6,700,0004Kabel NYM 4x2.5mm u/listplank400.00Rp$14,250Rp$5,700,0005Kabel NYFGBY 4x2.55mm u/ lampu taman400.00Rp$14,250Rp$5,700,0006Kabel NYM 3x2.5mm u/ glamox400.00Rp$12,750Rp$5,100,0007Pasang Lampu Taman16.00Rp$450,000Rp$7,200,0008Bahan-bahan lainnya :8.00Rp$418,000Rp$3,344,000Total$46,144,000VIBeton Slab untuk Bongkar BBM1Galian Tanah30.00Rp$20,000Rp$600,0002Sirdam / Sirtu30.00Rp$54,000Rp$1,620,0003Ondeerlag / kuricuk30.00Rp$36,305Rp$1,089,1504Workfloor beton cor 1:2:330.00Rp$22,600Rp$678,0005Beton bertulang double pembesian adukan 1:2:330.00Rp$992,500Rp$29,775,000Total$33,762,150VIIBingkai Jalan1Galian Tanah400.00Rp$20,000Rp$8,000,0002Pasir Urug60.00Rp$84,000Rp$5,040,0003Beton Cor 1:2:360.00Rp$455,000Rp$27,300,000Total$40,340,000VIIIDUIKER1Galian Tanah300.00Rp$20,000Rp$6,000,0002Pasir Urug300.00Rp$84,000Rp$25,200,0003Pasangan Batu Kali 1:430.00Rp$225,000Rp$6,750,0004Beton Cor 1:2:330.00Rp$455,000Rp$13,650,0005Beton Bertulang 1:2:330.00Rp$992,500Rp$29,775,0006Plesteran30.00Rp$19,000Rp$570,000Total$81,945,000SALURAN TERBUKA1Galian Tanah100.00Rp$20,000Rp$2,000,0002Pasir Urug100.00Rp$84,000Rp$8,400,0003Pasangan Batu Kali 1:4100.00Rp$225,000Rp$22,500,0004Plesteran100.00Rp$19,000Rp$1,900,000Total$34,800,000PEMBUATAN SELOKAN GRILL1Galian Tanah200.00Rp$20,000Rp$4,000,0002Selokan dari beton200.00Rp$500,000Rp$100,000,0003Grill dari besi UNP dan besi siku200.00Rp$57,750Rp$11,550,0004Pembuatan Oil Catcher 2,4x1,4x1,58.00Rp$765,000Rp$6,120,0005Sumur Pantau8.00Rp$307,500Rp$2,460,000Total$124,130,000IXPerbaikan PagarPagar Besi1Pengecatan400.00Rp$20,000Rp$8,000,0002Cat Besi400.00Rp$20,000Rp$8,000,0003Cat Tembok100.00Rp$10,000Rp$1,000,000Total$17,000,000XPengadaan & Pembuatan Rumah Racun Api1Pembuatan Rumah Racun Api8.00bhRp$1,130,000Rp$9,040,0002Racun Api 80kg Cartridge2.00bhRp$15,000,000Rp$30,000,0003Racun Api 9 kg8.00bhRp$4,950,000Rp$39,600,000Total$78,640,000XILandscape800.00m2Rp$10,850Rp$8,680,000XIIConblok disekitar Dombak400.00m2Rp$50,000Rp$20,000,000XIIIPemasangan & Pembuatan Rambu1Pembuatan rambu-rambu besar1.00bhRp$1,500,000Rp$1,500,0002Rambu Petunjuk BBM (Acrylic)8.00bhRp$6,000,000Rp$48,000,0003Rambu Jalan2.00setRp$2,000,000Rp$4,000,0004Jembatan Tiris1.00bhRp$800,000Rp$800,0005Bejana Teras1.00bhRp$500,000Rp$500,0006Drum Pasir16.00bhRp$400,000Rp$6,400,000Total$61,200,000XIVPenyambungan PLN 32 Kva1.00lsRp$35,000,000Rp$35,000,000XVPerbaikan Rumah Genset1Pengecatan400.00Rp$20,000Rp$8,000,0002Cat Besi400.00Rp$20,000Rp$8,000,0003Cat Tembok100.00Rp$10,000Rp$1,000,000Total$17,000,000XVIShelter Motor1Galian Tanah20.000.0Rp.$20,000Rp$400,0002Pasir Urug10.000.0Rp$84,000Rp$840,0003Urugan Tanah (jasa)20.00m3Rp$5,000Rp$100,0004Pagar BRC T = 0,90 m30.00mRp$993,000Rp$29,790,0005Beton Cor 1:2:330.00bhRp$455,000Rp$13,650,0006Lantai keramik lokalo 10/2020.00m3Rp.$57,000Rp.$1,140,0007Lantai step nossing20.00m3Rp.$8,000Rp$160,0008Konstruksi Baja u/ Atap & Plafon1,000.00kgRp$5,700Rp$5,700,0009Atap Zincalume 0,4mm4.00m2Rp$53,300Rp$213,20010Talang seng BJLS 4030.00mRp$31,300Rp$939,00011Listplank palt roll model serong30.00mRp$350,000Rp$10,500,00012Lampu down light 15'4.00bhRp$253,000Rp$1,012,00013Pengecatan lisplank plat roll30.00m2Rp$17,500Rp$525,00014Plafon Alumunium Spandrill30.00mRp$99,600Rp$2,988,00015Kabel NYFGBY 4x2.5mm untuk listrik30.00mRp$14,250Rp$427,50016Kabel NYFGBY 4x6mm untuk pompa30.00mRp$16,750Rp$502,50017Pipa isap flexible 1,5"30.00mRp$400,000Rp$12,000,00018Beton tumbuk 1:2:3 utnk jalan tebal 20cm30.00mRp$55,000Rp$1,650,00019Talang tegak PVC 4"2.00bhRp$13,750Rp$27,50020Check Valve 1,5"2.00bhRp$800,000Rp$1,600,00021Tiang Shelter dibungkus platroll2.00bhRp$13,400,000Rp$26,800,000Total$110,964,700XVIILain-lain1Quick Kopling2.00Rp$3,000,000Rp$6,000,0002Hose Besar / slang 3m2.00Rp$2,750,000Rp$5,500,0003Hose Kecil2.00Rp$480,000Rp$960,0004PV Valve flanges4.00Rp$1,500,000Rp$6,000,0005Rumah Deepstick4.00Rp$175,000Rp$700,0006Kalibrasi tangki4.00Rp$2,375,000Rp$9,500,000Total$28,660,000XVIIIPERALATAN NOZLEDispenser1 Nozle (7 AVTUR & 1 AVGAS)8buah$60,000,000$480,000,000Monitor tank1buah$275,000,000$275,000,000Psw. Telepon1psw$300,000$300,000Biaya tera8unit$1,333,333$10,666,667Total$765,966,667TOTAL BIAYA PEMBANGUNANRp$2,628,469,559262,846,955.88RESUME INVESTASIJenis PekerjaanTotal HargaIPekerjaan PersiapanIITangki Pendam0.0Rp$679,620,000IIIPulau Pompa ( 1,2mx8m ) satu tiang / unit0.0Rp$157,335,050IVKanopi ( 4x3m) / unit0.0Rp$287,281,992VInstalasi Listrik & Penerangan0.0Rp$46,144,000VIBeton Slab untuk Bongkar BBM0.0Rp$33,762,150VIIBingkai Jalan0.0Rp$40,340,000VIIIDUIKER0.0Rp$240,875,000IXPerbaikan Pagar0.0Rp$17,000,000XPengadaan & Pembuatan Rumah Racun Api0.0Rp$78,640,000XILandscape0.0Rp$8,680,000XIIConblok disekitar Dombak0.0Rp$20,000,000XIIIPemasangan & Pembuatan Rambu0.0Rp$61,200,000XIVPenyambungan PLN 32 Kva0.0Rp$35,000,000XVPerbaikan Rumah Genset0.0Rp$17,000,000XVIShelter Motor0.0Rp$110,964,700XVIILain-lain0.0Rp$28,660,000XVIIIPERALATAN NOZLE0.0Rp$765,966,667TOTALRp$2,628,469,559OE$4,000,000,000Penawaran$3,900,000,00098%Pajak$354,545,455Penawaran diluar pajak$3,545,454,545HPP$2,628,469,55974%$916,984,987STPI$177,272,7275%Gambir$78,854,0873%Panitia (lelang&penerimaan)$52,569,3912%Pemeriksaan$52,569,3912%Tagihan$26,284,6961%PPK (Asri cs.)$78,854,0873%Sisa$450,580,60812.71%

&L&9jr - &D - &T - &F - &A

P'max+PROYEKSI PENJUALAN PERTAMAX PLUS0Penjualan Tahun ke0000000000Bln. ke%KLDOBln. ke%KLDOBln. ke%KLDOBln. ke%KLDOBln. ke%KLDOBln. ke%KLDOBln. ke%KLDOBln. ke%KLDOBln. ke%KLDOBln. ke%KLDO1100%0.0000.0130%0.0000.0250%0.0000.0370%0.0000.0490%0.0000.0610%0.0000.0730%0.0000.0850%0.0000.0970%0.0000.01090%0.0000.02100%0.0000.0140%0.0000.0260%0.0000.0380%0.0000.0500%0.0000.0620%0.0000.0740%0.0000.0860%0.0000.0980%0.0000.01100%0.0000.03100%0.0000.0150%0.0000.0270%0.0000.0390%0.0000.0510%0.0000.0630%0.0000.0750%0.0000.0870%0.0000.0990%0.0000.01110%0.0000.040%0.0000.0160%0.0000.0280%0.0000.0400%0.0000.0520%0.0000.0640%0.0000.0760%0.0000.0880%0.0000.01000%0.0000.01120%0.0000.050%0.0000.0170%0.0000.0290%0.0000.0410%0.0000.0530%0.0000.0650%0.0000.0770%0.0000.0890%0.0000.01010%0.0000.01130%0.0000.060%0.0000.0180%0.0000.0300%0.0000.0420%0.0000.0540%0.0000.0660%0.0000.0780%0.0000.0900%0.0000.01020%0.0000.01140%0.0000.070%0.0000.0190%0.0000.0310%0.0000.0430%0.0000.0550%0.0000.0670%0.0000.0790%0.0000.0910%0.0000.01030%0.0000.01150%0.0000.080%0.0000.0200%0.0000.0320%0.0000.0440%0.0000.0560%0.0000.0680%0.0000.0800%0.0000.0920%0.0000.01040%0.0000.01160%0.0000.090%0.0000.0210%0.0000.0330%0.0000.0450%0.0000.0570%0.0000.0690%0.0000.0810%0.0000.0930%0.0000.01050%0.0000.01170%0.0000.0100%0.0000.0220%0.0000.0340%0.0000.0460%0.0000.0580%0.0000.0700%0.0000.0820%0.0000.0940%0.0000.01060%0.0000.01180%0.0000.0110%0.0000.0230%0.0000.0350%0.0000.0470%0.0000.0590%0.0000.0710%0.0000.0830%0.0000.0950%0.0000.01070%0.0000.01190%0.0000.0120%0.0000.0240%0.0000.0360%0.0000.0480%0.0000.0600%0.0000.0720%0.0000.0840%0.0000.0960%0.0000.01080%0.0000.01200%0.0000.00.00000.00000.00000.00000.00000.00000.00000.00000.00000.0000Pembulatan DO ke Liter0000000000Penjualan Rupiah0000000000Rata - rata penjualan per hari0.000.000.000.000.000.000.000.000.000.00* Note : Nilai DO adalah pembulatan dari KL.

&L&9jr - &D - &T - &F - &A