METODE PEMBAYARAN
50% : Down payment
50% : Setelah Pekerjaan Selesai
1 Pekerjaan Persipan
Pek. Persiapan Ls 1 500,000 500,000
1 m3 Pasangan Pondasi Cyclop, 60% batu kali beton campuran 1 SP:2PB:3Kr dan 40% Batu Belah
A. Bahan
126.000 kg Besi beton x Rp. 11,000.00 Rp.
4.850 Zak Semen Pc 40 Kg x Rp. 48,000.00 Rp.
0.312 M3 Pasir beton x Rp. 184,589.00 Rp.
0.468 M3 Koral beton x Rp. 252,596.00 Rp.
1.800 kg Kawat beton x Rp. 25,000.00 Rp.
Rp.
B. Tenaga
3.400 oh Pekerja x Rp. 90,000.00 Rp.
0.850 oh Tukang Batu x Rp. 113,500.00 Rp.
0.085 oh Kepala Tukang x Rp. 140,500.00 Rp.
0.170 oh Mandor x Rp. 140,500.00 Rp.
Rp.
C Peralatan
-
D. Jumlah Bahan, Tenaga dan Peralatan (A+B+C) Rp.
E. Overhead dan Profit 5% XD Rp.
F. Harga Satuan Pekerjaan (D+E) Rp.
PEKERJAAN DINDING
Memasang 1 m2 dinding bata merah ukuran (5x11x22) cm tebal 1/2 bata, Campuran spesi 1 PC : 2 PP
A. Bahan
70.000 Biji Batu Bata x Rp. 750.00 Rp.
0.379 Zak Semen 50 Kg x Rp. 60,000.00 Rp.
0.038 M3 Pasir Pasangan x Rp. 165,076.00 Rp.
Rp.
B. Tenaga
0.100 Oh Tukang Batu x Rp. 113,500.00 Rp.
0.010 Oh Kepala Tukang x Rp. 140,500.00 Rp.
0.300 Oh Pekerja x Rp. 90,000.00 Rp.
0.015 Oh Mandor x Rp. 140,500.00 Rp.
Rp.
C Peralatan
-
D. Jumlah Bahan, Tenaga dan Peralatan (A+B+C) Rp.
E. Overhead dan Profit 5% XD Rp.
F. Harga Satuan Pekerjaan (D+E) Rp.
Memasang 1 m2 dinding bata merah ukuran (5x11x22) cm tebal 1/2 bata, Campuran spesi 1 PC : 4 PP
A. Bahan
70.000 Biji Batu Bata x Rp. 750.00 Rp.
0.230 Zak Semen 50 Kg x Rp. 60,000.00 Rp.
0.043 M3 Pasir Pasangan x Rp. 165,076.00 Rp.
Rp.
B. Tenaga
0.100 Oh Tukang Batu x Rp. 113,500.00 Rp.
0.010 Oh Kepala Tukang x Rp. 140,500.00 Rp.
0.300 Oh Pekerja x Rp. 90,000.00 Rp.
0.015 Oh Mandor x Rp. 140,500.00 Rp.
Rp.
C Peralatan
-
D. Jumlah Bahan, Tenaga dan Peralatan (A+B+C) Rp.
E. Overhead dan Profit 5% XD Rp.
F. Harga Satuan Pekerjaan (D+E) Rp.
Memasang 1 m2 dinding bata merah ukuran (5x11x22) cm tebal 1/2 bata, Campuran spesi 1 PC : 3 PP
A. Bahan
70.000 Biji Batu Bata x Rp. 750.00 Rp.
0.287 Zak Semen 50 Kg x Rp. 60,000.00 Rp.
0.040 M3 Pasir Pasangan x Rp. 165,076.00 Rp.
Rp.
B. Tenaga
0.100 Oh Tukang Batu x Rp. 113,500.00 Rp.
0.010 Oh Kepala Tukang x Rp. 140,500.00 Rp.
0.300 Oh Pekerja x Rp. 90,000.00 Rp.
0.015 Oh Mandor x Rp. 140,500.00 Rp.
Rp.
C Peralatan
-
D. Jumlah Bahan, Tenaga dan Peralatan (A+B+C) Rp.
E. Overhead dan Profit 5% XD Rp.
F. Harga Satuan Pekerjaan (D+E) Rp.
Memasang 1 m2 dinding bata merah ukuran (5x11x22) cm tebal 1/2 bata, Campuran spesi 1 PC : 5 PP
A. Bahan
70.000 Biji Batu Bata x Rp. 750.00 Rp.
0.194 Zak Semen 50 Kg x Rp. 60,000.00 Rp.
0.045 M3 Pasir Pasangan x Rp. 165,076.00 Rp.
Rp.
B. Tenaga
0.100 Oh Tukang Batu x Rp. 113,500.00 Rp.
0.010 Oh Kepala Tukang x Rp. 140,500.00 Rp.
0.300 Oh Pekerja x Rp. 90,000.00 Rp.
0.015 Oh Mandor x Rp. 140,500.00 Rp.
Rp.
C Peralatan
-
D. Jumlah Bahan, Tenaga dan Peralatan (A+B+C) Rp.
E. Overhead dan Profit 5% XD Rp.
F. Harga Satuan Pekerjaan (D+E) Rp.
PEKERJAAN PLESTERAN
Memasang 1 m2 acian
A. Bahan
0.0650 Zak Semen 50 kg x Rp. 60,000.00 Rp.
Rp.
B. Tenaga
0.1000 Oh Tukang Batu x Rp. 113,500.00 Rp.
0.0100 Oh Kepala Tukang x Rp. 140,500.00 Rp.
0.2000 Oh Pekerja x Rp. 90,000.00 Rp.
0.0100 Oh Mandor x Rp. 140,500.00 Rp.
Rp.
C Peralatan
-
D. Jumlah Bahan, Tenaga dan Peralatan (A+B+C) Rp.
E. Overhead dan Profit 5% XD Rp.
F. Harga Satuan Pekerjaan (D+E) Rp.
PEKERJAAN BETON
Membuat 1 m3 lantai kerja beton mutu f'c =7,4 Mpa (K100) slump (3-6) cm, w/c = 0,87
A. Bahan
4.600 Zak Semen 50 Kg x Rp. 60,000.00 Rp.
0.638 M3 Pasir Beton / Kasar x Rp. 184,589.00 Rp.
0.761 M3 Batu Pecah 2-3 x Rp. 400,000.00 Rp.
200.000 Air x Rp. 100.00 Rp.
Rp.
B. Tenaga
0.200 Oh Tukang Batu x Rp. 113,500.00 Rp.
0.020 Oh Kepala Tukang x Rp. 140,500.00 Rp.
1.200 Oh Pekerja x Rp. 90,000.00 Rp.
0.060 Oh Mandor x Rp. 140,500.00 Rp.
Rp.
C Peralatan
-
D. Jumlah Bahan, Tenaga dan Peralatan (A+B+C) Rp.
E. Overhead dan Profit 5% XD Rp.
F. Harga Satuan Pekerjaan (D+E) Rp.
Membuat 1 m3 beton mutu f'c =7,4 Mpa (K100) slump (12+-2) cm, w/c = 0,87
A. Bahan
4.940 Zak Semen 50 Kg x Rp. 60,000.00 Rp.
0.621 M3 Pasir Beton / Kasar x Rp. 184,589.00 Rp.
0.740 M3 Batu Pecah 2-3 x Rp. 400,000.00 Rp.
200.000 Air x Rp. 100.00 Rp.
Rp.
B. Tenaga
0.275 Oh Tukang Batu x Rp. 113,500.00 Rp.
0.028 Oh Kepala Tukang x Rp. 140,500.00 Rp.
1.650 Oh Pekerja x Rp. 90,000.00 Rp.
0.083 Oh Mandor x Rp. 140,500.00 Rp.
Rp.
C Peralatan
-
D. Jumlah Bahan, Tenaga dan Peralatan (A+B+C) Rp.
E. Overhead dan Profit 5% XD Rp.
F. Harga Satuan Pekerjaan (D+E) Rp.
Membuat 1 m3 beton mutu f'c =9,8 Mpa (K125) slump (12+-2) cm, w/c = 0,78
A. Bahan
5.520 Zak Semen 50 Kg x Rp. 60,000.00 Rp.
0.591 M3 Pasir Beton / Kasar x Rp. 184,589.00 Rp.
0.750 M3 Batu Pecah 2-3 x Rp. 400,000.00 Rp.
200.000 Air x Rp. 100.00 Rp.
Rp.
B. Tenaga
0.275 Oh Tukang Batu x Rp. 113,500.00 Rp.
0.028 Oh Kepala Tukang x Rp. 140,500.00 Rp.
1.650 Oh Pekerja x Rp. 90,000.00 Rp.
0.083 Oh Mandor x Rp. 140,500.00 Rp.
Rp.
C Peralatan
-
D. Jumlah Bahan, Tenaga dan Peralatan (A+B+C) Rp.
E. Overhead dan Profit 5% XD Rp.
F. Harga Satuan Pekerjaan (D+E) Rp.
PEKERJAAN ATAP
1 m' Pasang Woodplank ukuran H. 30 cm
A. Bahan
1.1000 M' Woodplank x Rp. 25,000.00 Rp.
0.0500 Kg Sekrup x Rp. 65,000.00 Rp.
Rp.
B. Tenaga
0.1000 Oh Pekerja x Rp. 90,000.00 Rp.
0.2000 Oh Tukang kayu x Rp. 113,500.00 Rp.
0.0200 Oh Kepala Tukang x Rp. 140,500.00 Rp.
0.0050 Oh Mandor x Rp. 140,500.00 Rp.
Rp.
C Peralatan
-
D. Jumlah Bahan, Tenaga dan Peralatan (A+B+C) Rp.
E. Overhead dan Profit 5% XD Rp.
F. Harga Satuan Pekerjaan (D+E) Rp.
1 m2 Kalsiboard plafond 4 mm
A. Bahan
0.3640 m2 Plafond Kalsiboard t=4 mm x Rp. 68,900.00 Rp.
0.0100 Kg Paku x Rp. 78,000.00 Rp.
Rp.
B. Tenaga
0.0300 Oh Pekerja x Rp. 90,000.00 Rp.
0.0700 Oh Tukang kayu x Rp. 113,500.00 Rp.
0.0070 Oh Kepala Tukang x Rp. 140,500.00 Rp.
0.0020 Oh Mandor x Rp. 140,500.00 Rp.
Rp.
C Peralatan
-
D. Jumlah Bahan, Tenaga dan Peralatan (A+B+C) Rp.
E. Overhead dan Profit 5% XD Rp.
F. Harga Satuan Pekerjaan (D+E) Rp.
PEKERJAAN PENGECATAN
1 m2 Pengecatan Dinding tembok baru interior Setara Mowilex (1 lapis plamuur,1 lapis cat dasar,
2 lapis cat penutup)
A. Bahan
0.1000 Kg Plamur x Rp. 23,000.00 Rp.
0.1000 Kg Cat Dasar x Rp. 42,857.14 Rp.
0.2600 Lbr Cat Penutup tembok interior x Rp. 57,142.86 Rp.
Rp.
B. Tenaga
0.0630 OH Tukang Cat x Rp. 113,500.00 Rp.
0.0063 OH Kepala Tukang x Rp. 140,500.00 Rp.
0.0200 OH Pekerja x Rp. 90,000.00 Rp.
0.0030 OH Mandor x Rp. 140,500.00 Rp.
Rp.
C. Peralatan
-
D. Jumlah Bahan, Tenaga dan Peralatan (A+B+C) Rp.
E. Overhead dan Profit 5% XD Rp.
F. Harga Satuan Pekerjaan (D+E) Rp.
1 m2 Pengecatan Dinding tembok baru Eksterior Setara Mowilex (1 lapis plamuur, 1 lapis cat dasar,
2 lapis cat penutup)
A. Bahan
0.1000 Kg Plamur x Rp. 23,000.00 Rp.
0.1000 Kg Cat Dasar x Rp. 42,857.14 Rp.
0.2600 Lbr Cat Penutup tembok interior x Rp. 85,714.29 Rp.
Rp.
B. Tenaga
0.0630 OH Tukang Cat x Rp. 113,500.00 Rp.
0.0063 OH Kepala Tukang x Rp. 140,500.00 Rp.
0.0200 OH Pekerja x Rp. 90,000.00 Rp.
0.0030 OH Mandor x Rp. 140,500.00 Rp.
Rp.
C. Peralatan
-
D. Jumlah Bahan, Tenaga dan Peralatan (A+B+C) Rp.
E. Overhead dan Profit 5% XD Rp.
F. Harga Satuan Pekerjaan (D+E) Rp.
PEKERJAAN LISTRIK
Rp.
114,000.00
114,000.00
27,000.00
1,405.00
28,405.00
-
142,405.00
7,120.25
149,525.25
67,500.00
3,512.50
71,012.50
-
71,012.50
3,550.63
74,563.13
22,500.00
1,170.83
23,670.83
-
23,670.83
1,183.54
24,854.38
189,864.00
189,864.00
27,000.00
1,405.00
28,405.00
-
218,269.00
10,913.45
229,182.45
169,800.00
169,800.00
27,000.00
1,405.00
28,405.00
-
198,205.00
9,910.25
208,115.25
169,800.00
169,800.00
22,500.00
3,512.50
26,012.50
-
195,812.50
9,790.63
205,603.13
1,386,000.00
232,800.00
57,591.77
118,214.93
45,000.00
1,839,606.70
306,000.00
96,475.00
11,942.50
23,885.00
438,302.50
-
2,277,909.20
113,895.46
2,391,804.66
189,864.00
189,864.00
27,000.00
1,405.00
28,405.00
-
218,269.00
10,913.45
229,182.45
255,000.00
68,351.04
323,351.04
70,200.00
44,265.00
5,479.50
5,479.50
125,424.00
-
448,775.04
22,438.75
471,213.79
255,000.00
242,400.00
80,061.86
577,461.86
85,125.00
10,537.50
135,000.00
10,537.50
241,200.00
-
818,661.86
40,933.09
859,594.95
255,000.00
195,600.00
86,169.67
536,769.67
85,125.00
10,537.50
135,000.00
10,537.50
241,200.00
-
777,969.67
38,898.48
816,868.16
255,000.00
163,200.00
89,801.34
508,001.34
85,125.00
10,537.50
135,000.00
10,537.50
241,200.00
-
749,201.34
37,460.07
786,661.41
105,000.00
39,540.00
15,021.92
159,561.92
54,000.00
22,700.00
2,810.00
4,215.00
83,725.00
-
243,286.92
12,164.35
255,451.26
105,000.00
26,640.00
16,837.75
148,477.75
54,000.00
22,700.00
2,810.00
4,215.00
83,725.00
-
232,202.75
11,610.14
243,812.89
105,000.00
52,200.00
13,206.08
170,406.08
54,000.00
22,700.00
2,810.00
4,215.00
83,725.00
-
254,131.08
12,706.55
266,837.63
105,000.00
31,860.00
15,352.07
152,212.07
54,000.00
22,700.00
2,810.00
4,215.00
83,725.00
-
235,937.07
11,796.85
247,733.92
52,500.00
22,740.00
6,272.89
81,512.89
11,350.00
1,405.00
27,000.00
2,107.50
41,862.50
-
123,375.39
6,168.77
129,544.16
(Analisa PERMEN PU 28/PRT/M/2018)
52,500.00
13,800.00
7,098.27
73,398.27
11,350.00
1,405.00
27,000.00
2,107.50
41,862.50
-
115,260.77
5,763.04
121,023.81
52,500.00
17,244.00
6,603.04
76,347.04
11,350.00
1,405.00
27,000.00
2,107.50
41,862.50
-
118,209.54
5,910.48
124,120.02
52,500.00
11,616.00
7,428.42
71,544.42
11,350.00
1,405.00
27,000.00
2,107.50
41,862.50
-
113,406.92
5,670.35
119,077.27
12,268.80
3,301.52
15,570.32
17,025.00
2,107.50
27,000.00
2,107.50
48,240.00
-
63,810.32
3,190.52
67,000.84
9,331.20
3,796.75
13,127.95
17,025.00
2,107.50
27,000.00
2,107.50
48,240.00
-
61,367.95
3,068.40
64,436.35
(Analisa PERMEN PU 28/PRT/M/2018)
7,488.00
3,961.82
11,449.82
17,025.00
2,107.50
27,000.00
2,107.50
48,240.00
-
59,689.82
2,984.49
62,674.32
7,008.00
4,291.98
11,299.98
17,025.00
2,107.50
27,000.00
2,107.50
48,240.00
-
59,539.98
2,977.00
62,516.97
3,729.60
3,729.60
8,512.50
1,124.00
13,500.00
1,124.00
24,260.50
-
27,990.10
1,399.51
29,389.61
1,920.00
1,920.00
3,972.50
562.00
6,300.00
562.00
11,396.50
-
13,316.50
665.83
13,982.33
7,608.00
1,980.91
9,588.91
17,025.00
2,107.50
27,000.00
2,107.50
48,240.00
-
57,828.91
2,891.45
60,720.36
3,900.00
3,900.00
11,350.00
1,405.00
18,000.00
1,405.00
32,160.00
-
36,060.00
1,803.00
37,863.00
276,000.00
117,741.41
304,296.30
20,000.00
718,037.71
22,700.00
2,810.00
108,000.00
8,430.00
141,940.00
-
859,977.71
42,998.89
902,976.59
296,400.00
114,577.03
296,000.00
20,000.00
726,977.03
31,212.50
3,934.00
148,500.00
11,661.50
195,308.00
-
922,285.03
46,114.25
968,399.28
31,212.50
3,934.00
148,500.00
11,661.50
195,308.00
-
955,531.06
47,776.55
1,003,307.61
115,500.00
3,750.00
119,250.00
7,945.00
983.50
6,300.00
562.00
15,790.50
1,579.05
-
135,040.50
6,752.03
141,792.53
14,179.25
120,000.00
6,000.00
1,400.00
127,400.00
29,510.00
3,653.00
46,800.00
3,653.00
83,616.00
-
211,016.00
10,550.80
221,566.80
110,783.40
135,000.00
6,000.00
1,400.00
142,400.00
29,510.00
3,653.00
46,800.00
3,653.00
83,616.00
-
226,016.00
11,300.80
237,316.80
118,658.40
120,000.00
8,000.00
2,800.00
60,000.00
44,940.00
50,000.00
285,740.00
37,455.00
4,636.50
59,400.00
4,636.50
106,128.00
-
391,868.00
19,593.40
411,461.40
205,730.70
120,000.00
8,000.00
2,800.00
72,000.00
44,940.00
50,000.00
297,740.00
37,455.00
4,636.50
59,400.00
4,636.50
106,128.00
-
403,868.00
20,193.40
424,061.40
212,030.70
120,000.00
8,000.00
2,800.00
60,000.00
44,940.00
150,000.00
385,740.00
37,455.00
4,636.50
59,400.00
4,636.50
106,128.00
-
491,868.00
24,593.40
516,461.40
258,230.70
31,212.50
36,811.00
477,000.00
37,232.50
582,256.00
1,732,500.00
56,250.00
1,788,750.00
119,175.00
119,175.00
600,000.00
30,000.00
5,600.00
635,600.00
147,550.00
147,550.00
-
4,100,209.06
205,010.45
4,305,219.51
403,200.00
99,678.06
324,000.00
826,878.06
31,212.50
45,381.50
508,500.00
39,761.50
624,855.50
2,310,000.00
75,000.00
2,385,000.00
158,900.00
158,900.00
600,000.00
30,000.00
5,600.00
635,600.00
147,550.00
147,550.00
-
4,778,783.56
238,939.18
5,017,722.74
403,200.00
99,678.06
324,000.00
826,878.06
31,212.50
46,786.50
571,500.00
44,679.00
694,178.00
2,310,000.00
75,000.00
2,385,000.00
158,900.00
158,900.00
600,000.00
900,000.00
80,000.00
28,000.00
1,608,000.00
187,275.00
187,275.00
-
5,860,231.06
293,011.55
6,153,242.61
403,200.00
99,678.06
324,000.00
826,878.06
31,212.50
37,232.50
477,000.00
37,232.50
582,677.50
1,732,500.00
56,250.00
1,788,750.00
119,175.00
119,175.00
600,000.00
900,000.00
80,000.00
28,000.00
1,608,000.00
187,275.00
187,275.00
-
5,112,755.56
255,637.78
5,368,393.34
16,200.00
2,270.00
2,270.00
2,270.00
843.00
1,264.50
25,117.50
-
75,950.03
3,797.50
79,747.54
10,500.00
400.00
39,600.00
1,250.00
6,600.00
1,661.30
6,000.00
66,011.30
26,730.00
3,745.50
3,745.50
3,745.50
1,405.00
2,107.50
41,479.00
-
107,490.30
5,374.52
112,864.82
27,500.00
3,250.00
30,750.00
9,000.00
22,700.00
2,810.00
702.50
35,212.50
-
65,962.50
3,298.13
69,260.63
61,950.00
3,300.00
65,250.00
85,125.00
1,124.00
13,500.00
843.00
100,592.00
-
165,842.00
8,292.10
174,134.10
91,000.00
3,300.00
94,300.00
11,350.00
1,405.00
18,000.00
140.50
30,895.50
-
125,195.50
6,259.78
131,455.28
68,750.00
3,300.00
72,050.00
17,025.00
2,107.50
22,500.00
1,826.50
43,459.00
-
115,509.00
5,775.45
121,284.45
23,660.00
8,580.00
32,240.00
5,675.00
702.50
9,000.00
702.50
16,080.00
-
48,320.00
2,416.00
50,736.00
25,079.60
780.00
25,859.60
2,700.00
7,945.00
983.50
281.00
11,909.50
-
37,769.10
1,888.46
39,657.56
82,875.00
7,428.42
9,438.00
11,760.00
111,501.42
14,187.50
1,826.50
22,500.00
1,826.50
40,340.50
-
151,841.92
7,592.10
159,434.02
2,300.00
4,285.71
14,857.14
21,442.86
7,150.50
885.15
1,800.00
421.50
10,257.15
-
31,700.01
1,585.00
33,285.01
2,300.00
4,285.71
22,285.71
28,871.43
7,150.50
885.15
1,800.00
421.50
10,257.15
-
39,128.58
1,956.43
41,085.01
(Analisa Lapangan)
80,000.00
25,000.00
32,100.00
3,800.00
14,800.00
35,600.00
12,600.00
50,000.00
253,900.00
56,750.00
47,500.00
104,250.00
-
358,150.00
17,907.50
376,057.50
(Analisa Lapangan)
39,600.00
3,800.00
50,000.00
115,400.00
113,500.00
5,700.00
119,200.00
-
234,600.00
11,730.00
246,330.00
(Analisa Lapangan)
28,000.00
32,640.00
10,000.00
14,000.00
1,700.00
86,340.00
22,230.00
19,976.00
16,438.50
58,644.50
144,984.50
7,249.23
152,233.73
23,000.00
5,750.00
28,750.00
31,500.00
39,725.00
4,917.50
2,529.00
78,671.50
-
107,421.50
5,371.08
112,792.58
23,660.00
8,580.00
32,240.00
5,675.00
702.50
9,000.00
702.50
16,080.00
-
48,320.00
2,416.00
50,736.00
61,950.00
3,300.00
65,250.00
85,125.00
1,124.00
13,500.00
843.00
100,592.00
-
165,842.00
8,292.10
174,134.10