HARGA PERHITUNGAN SENDIRI ( HPS )

BIAYA PEKERJAAN : GUDANG PENYIMPANAN BARANG

LOKASI : PT. JBI - PLANT SADANG

HARGA SATUAN (Rp) JUMLAH HARGA (Rp)

NO URAIAN PEKERJAAN SAT VOLUME
MATERIAL UPAH MATERIAL UPAH TOTAL
A PEK. PERSIAPAN
1 Persiapan, pengukuran dan persiapan area kerja Ls 1.00 - 1,500,000.00 - 1,500,000.00 1,500,000.00

B PEK. PONDASI
1 Bobokan Lantai beton Tbl. 30cm ( Menggunakan jack hammer dr JBI ) M3 4.20 - 120,000.00 - 504,000.00 504,000.00
2 Galian tanah Kedalaman 0,9 meter M3 12.60 - 65,000.00 - 819,000.00 819,000.00
3 Pek. Pemasangan tul. Besi Dia. 12-10mm + plastik sheet + bekisting M3 0.98 2,905,000.00 939,000.00 2,858,520.00 923,976.00 3,782,496.00
( Cor beton dari JBI )
4 Pas. Angkur Dia. 19mm Pjg. 45cm Btg 56.00 135,000.00 15,000.00 7,560,000.00 840,000.00 8,400,000.00
5 Urugan kembali tanah Ls 1.00 - 300,000.00 - 300,000.00 300,000.00

C PEK. STRUKTUR KOLOM & RAFTER

1 Pemasangan Tiang pancang + Erection ( Crane dari JBI ) Btg 14.00 - 350,000.00 - 4,900,000.00 4,900,000.00
2 Pas. Plat 12mm untuk baseplate Kolom support + rib Kg 420.00 16,000.00 6,000.00 6,720,000.00 2,520,000.00 9,240,000.00
3 Pas. Plat 10mm untuk baseplate Overstack + rib Kg 233.30 16,000.00 6,000.00 3,732,800.00 1,399,800.00 5,132,600.00
4 Pas. Plat 6mm untuk stifner & Gusset gording Kg 280.00 16,000.00 6,000.00 4,480,000.00 1,680,000.00 6,160,000.00
5 Pas. WF 250x125x6x8mm berikut pemotongan + pengelasan + Instal Kg 4617.60 16,000.00 6,000.00 73,881,600.00 27,705,600.00 101,587,200.00
6 Pas. WF 150x75x7x5mm berikut pemotongan + pengelasan u/ Overstack Kg 336.00 16,000.00 6,000.00 5,376,000.00 2,016,000.00 7,392,000.00
7 Pas. CNP 100x50x20x2,3mm berikut pemotongan & pengeboran Kg 1756.80 16,000.00 4,000.00 28,108,800.00 7,027,200.00 35,136,000.00
8 Pas. Besi beton Dia. 12mm pjg. 1.3mtr + mur + ring u/ Trekstang Kg 117.70 16,000.00 6,000.00 1,883,200.00 706,200.00 2,589,400.00
9 Pas. Besi beton Dia. 19mm Untuk bracing rafter + Turnbackle Set 12.00 250,000.00 30,000.00 3,000,000.00 360,000.00 3,360,000.00
10 Pas. Atap Spandek Pjg. 6,7 Meter + Screw + alluminium foil @ 6,7 meter M' 442.20 65,000.00 10,000.00 28,743,000.00 4,422,000.00 33,165,000.00
11 Pas. Plat alluminium untuk Flashing + Pembentukan bubungan Atap + Screw M' 32.00 75,000.00 15,000.00 2,400,000.00 480,000.00 2,880,000.00
13 Pengecatan Struktur dengan Cat Jotun M2 191.52 17,702.00 23,730.00 3,390,287.04 4,544,769.60 7,935,056.64
14 Pas. Baut Hitam HS M22 + ring untuk rafter Bh 119.00 6,500.00 1,500.00 773,500.00 178,500.00 952,000.00
15 Pas. Baut Hitam HS M14 + ring untuk balok Bh 96.00 4,500.00 1,500.00 432,000.00 144,000.00 576,000.00
16 Pas. Baut Hitam HS M12 + ring untuk gording Bh 336.00 3,000.00 1,500.00 1,008,000.00 504,000.00 1,512,000.00
17 Pembuatan Pintu Utama Gudang Dengan spesifikasi material Unit 1.00 8,000,000.00 1,500,000.00 8,000,000.00 1,500,000.00 9,500,000.00
- Rangka Hollow 60x60
- Plat 2mm
- Rel + roda baja
- Kunci + Slot

D PEK. DINDING
1 Pek. Sloof uk. 15x20 berikut Tul. Besi Dia.10mm ~ 6mm + Bekisting + pengkasaran M3 3.17 2,238,781.00 1,100,000.00 7,085,741.87 3,481,500.00 10,567,241.87
( Cor beton dari JBI )
2 Pek. Kolom uk. 15x20 berikut Tul. Besi Dia.12mm ~ 10mm + Bekisting + pengkasaran M3 0.42 2,905,000.00 939,000.00 1,220,100.00 394,380.00 1,614,480.00
( Cor beton dari JBI )
3 Pek. Ringbalk uk. 15x20 berikut Tul. Besi Dia.10mm ~ 6mm + Bekisting + pengkasaran M3 3.17 2,238,781.00 1,100,000.00 7,085,741.87 3,481,500.00 10,567,241.87
( Cor beton dari JBI )
4 Urugan Tanah untuk level lantai kantor tbl. 20cm ( tanah dari JBI ) M3 15.00 - 50,000.00 - 750,000.00 750,000.00
5 Pas. Keramik uk. 40x40cm STD Asia M2 72.75 79,215.00 35,500.00 5,762,891.25 2,582,625.00 8,345,516.25
6 Pas. Bata Merah Ad. 1:5 M2 177.00 95,790.00 39,823.00 16,954,830.00 7,048,671.00 24,003,501.00
7 Plesteran + Acian Ad. 1:5 M2 354.00 16,046.00 19,323.00 5,680,284.00 6,840,342.00 12,520,626.00
8 Pengecatan dengan cat Vinilex M2 354.00 8,348.00 19,493.00 2,955,192.00 6,900,522.00 9,855,714.00
9 Pas. Plafond GRC 4 mm, + hollou 30x30mm + clamp + penggantung rod Ø 2mm M2 75.00 110,000.00 55,000.00 8,250,000.00 4,125,000.00 12,375,000.00
10 Pengecatan Plafond dengan cat Vinilex M2 75.00 12,000.00 18,000.00 900,000.00 1,350,000.00 2,250,000.00
11 Pas. Jendela uk. 60x120cm kusen alluminium + kaca rayband hitam + karet + engsel Unit 3.00 400,000.00 100,000.00 1,200,000.00 300,000.00 1,500,000.00
12 Pas. Pintu single uk. 90x210cm + Kaca jendela + Kusen alluminium + handle + kunci Set 2.00 2,500,000.00 200,000.00 5,000,000.00 400,000.00 5,400,000.00
13 Pas. Rangka + Dinding Sidding
- Pas. Rangka baja ringan tbl. 0.75mm ( u/ dudukan sidding ) M2 305.00 120,000.00 20,000.00 36,600,000.00 6,100,000.00 42,700,000.00
- Pas. Spandek Pjg. Meter + Screw @ 4,5 meter ( untuk Sidding ) M' 270.00 65,000.00 10,000.00 17,550,000.00 2,700,000.00 20,250,000.00
- Pas. Spandek Pjg. Meter + Screw @ 1,5 meter ( untuk Sidding ) M' 36.00 65,000.00 10,000.00 2,340,000.00 360,000.00 2,700,000.00

E PEK. TOILET DAN SANITARY AIR

1 Pas. Pintu PVC uk. 90x210 + Kusen ( Menggunakan Pintu baru Ex. Kantor ) Set 1.00 - 150,000.00 - 150,000.00 150,000.00
2 Pas. Keramik Lantai 40x40 STD Asia UNPOLISHED M2 9.00 83,725.00 35,500.00 753,525.00 319,500.00 1,073,025.00
3 Pas. Keramik Dinding 20x25 STD Asia (Tinggi 1.8mtr) M2 2.25 91,968.00 65,314.00 206,928.00 146,956.50 353,884.50
4 Pas. Kran air merk KRANZ Bh 1.00 65,000.00 5,000.00 65,000.00 5,000.00 70,000.00
5 Pas. Closet Duduk Merk American Standart Unit 1.00 3,350,000.00 250,000.00 3,350,000.00 250,000.00 3,600,000.00

eNda
 HARGA SATUAN (Rp) JUMLAH HARGA (Rp)
NO URAIAN PEKERJAAN SAT VOLUME
MATERIAL UPAH MATERIAL UPAH TOTAL

6 Pas. Floor drain Bh 1.00 35,000.00 7,000.00 35,000.00 7,000.00 42,000.00

7 Pas. Cap Lampu + lampu 18 watt Philips Set 1.00 120,000.00 20,000.00 120,000.00 20,000.00 140,000.00
8 Pengecatan dinding dengan cat Vinilex M2 7.20 8,348.00 19,348.00 60,105.60 139,305.60 199,411.20
9 Pas. Ceiling Fan 30R Panasonic ( Toilet ) Set 1.00 625,000.00 75,000.00 625,000.00 75,000.00 700,000.00
10 Consumable Plumbing ( Pipa air bersih dan Kotor ) Ls 1.00 1,500,000.00 200,000.00 1,500,000.00 200,000.00 1,700,000.00
11 Pek. Pembuatan Septictank :
- Bobokan lantai beton existing u/ septictank + resapan & pipa buangan tbl. 30 cm M3 1.00 - 939,389.00 - 939,389.00 939,389.00
- Galian tanah u/ septictank + resapan M3 8.00 - 65,000.00 - 520,000.00 520,000.00
- Galian tanah u/ pas. Pipa buangan uk.30x30cm ( dari WC ke septictank & M3 1.00 - 65,000.00 - 65,000.00 65,000.00
dari septictank ke resapan)
- Pas. bata merah 1/4 bt ad. 1 : 5 + plesteran alas M2 3.00 65,240.00 39,538.80 195,720.00 118,616.40 314,336.40
- Pas. bata merah 1/2 bt ad. 1 : 5 M2 11.00 95,790.00 39,823.00 1,053,690.00 438,053.00 1,491,743.00
- Plesteran ad. 1 : 5 + acian, tebal 15 mm M2 13.00 16,046.00 19,323.00 208,598.00 251,199.00 459,797.00
- Pas. pipa Glv. MD. Ø 2" + fitting & las potong pj,120 cm Btg 1.00 200,000.00 50,000.00 200,000.00 50,000.00 250,000.00
- Pas. Elbow PVC Ø 4" AW Btg 1.00 89,050.00 20,000.00 89,050.00 20,000.00 109,050.00
a Pek. balok beton uk. 15 x 20cm :
- Pas. bekisting papan 2/20 cm, albasia ( 2 x pakai ) M2 1.00 62,720.00 49,494.00 62,720.00 49,494.00 112,214.00
- Pas. besi Ø 8 mm Kg 3.00 12,000.00 4,000.00 36,000.00 12,000.00 48,000.00
- Pas. besi Ø 6 - 150 mm Kg 2.00 12,000.00 4,000.00 24,000.00 8,000.00 32,000.00
- Cor beton 1 : 2 : 3 M3 0.10 891,072.00 250,880.00 89,107.20 25,088.00 114,195.20
b Pek. penutup septictank, tebal 10 cm + tutup beton uk. 36 x 36 cm :
- Pas. bekisting papan 2/20 cm, albasia ( 2 x pakai ) M2 4.00 62,720.00 49,494.00 250,880.00 197,976.00 448,856.00
- Pas. plastik sheet M2 3.00 3,000.00 2,000.00 9,000.00 6,000.00 15,000.00
- Pas. besi Ø 10 - 200 mm + tarikan Kg 27.00 12,000.00 4,000.00 324,000.00 108,000.00 432,000.00
- Cor beton 1 : 2 : 3 M3 0.50 891,072.00 250,880.00 445,536.00 125,440.00 570,976.00
c Pemb. resapan uk. 200 x 100 x 120 cm :
- Pas. Ijuk tebal 5 cm untuk resapan M2 4.00 50,000.00 10,000.00 200,000.00 40,000.00 240,000.00
- Urugan batu koral M3 1.00 250,000.00 50,000.00 250,000.00 50,000.00 300,000.00
- Urugan pasir pasang M3 1.00 310,000.00 50,000.00 310,000.00 50,000.00 360,000.00
- Pas. pipa PVC Ø 4" Wavin ( berlubang ) Btg 1.00 420,600.00 40,000.00 420,600.00 40,000.00 460,600.00
- Urugan tanah kembali + pemadatan (Ex. Galian pipa Buangan) M3 1.00 - 20,608.00 - 20,608.00 20,608.00
- Pas. plastik sheet M2 1.50 3,000.00 2,000.00 4,500.00 3,000.00 7,500.00
- Pas. bekisting papan 2/20 cm, albasia ( 2 x pakai ) M2 1.00 62,720.00 49,494.00 62,720.00 49,494.00 112,214.00
- Pas. besi Ø 10 - 200 mm Kg 15.00 12,000.00 4,000.00 180,000.00 60,000.00 240,000.00
- Cor beton 1 : 2 : 3 M3 0.20 891,072.00 250,880.00 178,214.40 50,176.00 228,390.40

F PEK. INSTALASI LISTRIK

1 Pas. Kabel NYM 3 x 2,5mm ETERNA @ 50 Meter Roll 6.00 675,000.00 150,000.00 4,050,000.00 900,000.00 4,950,000.00
2 Pas. Kabel NYM 3 x 1,5mm ETERNA @ 50 Meter Roll 2.00 600,000.00 150,000.00 1,200,000.00 300,000.00 1,500,000.00
3 Pas. Kabel NYM 2 x 1,5mm ETERNA @ 50 Meter Roll 2.00 550,000.00 150,000.00 1,100,000.00 300,000.00 1,400,000.00
4 Pas. Stop Kontak Broco Bh 5.00 30,000.00 15,000.00 150,000.00 75,000.00 225,000.00
6 Pas. Cap Jaringan LAN Merk Panasonic WEJ2488 Bh 5.00 120,000.00 15,000.00 600,000.00 75,000.00 675,000.00
7 Pas. AC Panasonic 1 1/2PK + Tubing + Bracket + Instalasi Set 1.00 6,150,000.00 300,000.00 6,150,000.00 300,000.00 6,450,000.00
9 Pas. Lampu TL 2 x 36 watt Rim Conde Inbow + Refletor ( Area Kantor ) Set 11.00 650,000.00 30,000.00 7,150,000.00 330,000.00 7,480,000.00
10 Pas. Kap lampu + Fitting + Lampu Philips 40 Watt Set 16.00 425,000.00 35,000.00 6,800,000.00 560,000.00 7,360,000.00
11 Consumable material ( Pipa kabel, Clip, dll ) Ls 1.00 1,200,000.00 100,000.00 1,200,000.00 100,000.00 1,300,000.00
12 Pas. Panel MCB ( Komplit ) Ls 1.00 9,500,000.00 1,500,000.00 9,500,000.00 1,500,000.00 11,000,000.00
- NFB 50 AMP Schneider 3 Phase
- MCB 16 Amp Schneider 1 Phase
- Basbar Netral
- Basbar Grounding

G PEK. PERAPIHAN
1 Pemberesan dan Perapihan area kerja Ls 1.00 - 500,000.00 - 500,000.00 500,000.00

TOTAL 350,142,382.22 121,339,881.10 471,482,263.32

Terbilang : ( RIBU RUPIAH ) *

Keterangan : * Belum Termasuk PPN 10 %

Prepared By
PT. GOOD WAY SUPPORT

eNda