Kegiatan
Pekerjaan
Lokasi
: Rehabilitasi Gedung
: Rehabilitasi Gedung Laboratorium Diseminasi
: Kota Padang
No
1
Uraian
( Rp )
Oh
Oh
Pekerja
Mandor
Sub Jumlah
Overhead 10 %
Jumlah
Dibulatkan
75,000.00
100,000.00
-
500,025.00
33,300.00
533,325.00
500,025.00
300.00
500,325.00
37,500.00
2,500.00
40,000.00
375.00
4,750.00
5,125.00
7,500.00
500.00
2,375.00
257.50
10,632.50
533,325.00
53,332.50
586,657.50
586,600.00
Oh
Oh
Pekerja
Mandor
Sub Jumlah
Overhead 10 %
Jumlah
Dibulatkan
75,000.00
100,000.00
500,325.00
50,032.50
550,357.50
550,300.00
Oh
Oh
Pekerja
Mandor
Sub Jumlah
Overhead 10 %
Jumlah
Dibulatkan
75,000.00
100,000.00
40,000.00
4,000.00
44,000.00
44,000.00
Jumlah
( Rp )
Upah
( Rp )
Bahan
( Rp )
H. Satuan
Oh
Oh
Pekerja
Tukang Besi
Sub Jumlah
Overhead 10 %
Jumlah
Dibulatkan
75,000.00
95,000.00
5,125.00
512.50
5,637.50
5,600.00
Oh
Oh
Oh
Oh
Pekerja
Mandor
Tukang Kayu
Kepala Tukang
Sub Jumlah
Overhead 10 %
Jumlah
Dibulatkan
75,000.00
100,000.00
95,000.00
103,000.00
10,632.50
1,063.25
11,695.75
11,600.00
Pekerjaan
Lokasi
No
6
Uraian
Bongkaran 1 M2 Loteng
Upah
0.2000 Oh Pekerja
0.0100 Oh Mandor
0.0600 Oh Tukang Kayu
0.0060 Oh Kepala Tukang
Sub Jumlah
Overhead 10 %
Jumlah
Dibulatkan
Bongkaran 1 M2 Pas. Keramik
Upah
0.2000 Oh Pekerja
0.0100 Oh Mandor
Sub Jumlah
Overhead 10 %
Jumlah
Dibulatkan
Bongkaran 1 M2 Kozen
Upah
0.0600 Oh Tukang Kayu
0.0060 Oh Kepala Tukang
0.2000 Oh Pekerja
0.0100 Oh Mandor
Sub Jumlah
Overhead 10 %
Jumlah
Dibulatkan
H. Satuan
Bahan
Upah
Jumlah
( Rp )
( Rp )
( Rp )
( Rp )
75,000.00
100,000.00
95,000.00
103,000.00
-
15,000.00
1,000.00
5,700.00
618.00
22,318.00
15,000.00
1,000.00
16,000.00
5,700.00
618.00
15,000.00
1,000.00
22,318.00
75,000.00
100,000.00
95,000.00
103,000.00
75,000.00
100,000.00
22,318.00
2,231.80
24,549.80
24,500.00
16,000.00
1,600.00
17,600.00
17,600.00
22,318.00
2,231.80
24,549.80
24,500.00
1 m Beton Mutu f'c = 7,4 Mpa (K 100), Slump (12 2) cm, w/c =0,87 (SNI 7394 : 2008)
Bahan
247.0000
869.0000
999.000
Upah
1.6500
0.2750
0.0280
0.0830
Kg
Kg
Kg
Oh
Oh
Oh
Oh
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Jumlah
Overhead 10 %
Jumlah
Dibulatkan
1,300.00
100.00
111.11
321,100.00
86,900.00
111,000.00
75,000.00
95,000.00
103,000.00
100,000.00
519,000.00
123,750.00
26,125.00
2,884.00
8,300.00
161,059.00
680,059.00
68,005.90
748,064.90
748,000.00
Pekerjaan
Lokasi
No
10
Uraian
Kg
Kg
1,029.0000 Kg
215.0000 Liter
Upah
1.6500 Oh
0.2750 Oh
0.0280 Oh
0.0830 Oh
Upah
Jumlah
( Rp )
( Rp )
( Rp )
1,300.00
100.00
111.11
-
423,800.00
76,000.00
114,333.33
-
75,000.00
95,000.00
103,000.00
100,000.00
614,133.33
123,750.00
26,125.00
2,884.00
8,300.00
161,059.00
775,192.33
77,519.23
852,711.57
852,700.00
12
Bahan
( Rp )
1 m Beton Mutu f'c = 14,5 Mpa (K 175), Slump (12 2) cm, w/c =0,66 (SNI 7394 : 2008)
Bahan
326.0000
760.0000
11
H. Satuan
2,500,000.00
12,000.00
5,000.00
2,500,000.00
117,500.00
20,000.00
100,000.00
4,800.00
1,000.00
37,500.00
41,125.00
40,000.00
75,000.00
95,000.00
103,000.00
100,000.00
49,500.00
31,350.00
3,399.00
3,300.00
224,425.00
125,112.50
87,549.00
212,661.50
21,266.15
233,927.65
233,900.00
2,500,000.00
12,000.00
5,000.00
112,500.00
3,600.00
500.00
75,000.00
95,000.00
103,000.00
100,000.00
39,000.00
24,700.00
2,678.00
2,600.00
116,600.00
71,600.00
68,978.00
140,578.00
14,057.80
154,635.80
154,600.00
Pekerjaan
Lokasi
No
13
Uraian
Jumlah
( Rp )
( Rp )
2,500,000.00
12,000.00
5,000.00
2,500,000.00
117,500.00
20,000.00
100,000.00
4,800.00
1,000.00
45,000.00
41,125.00
40,000.00
75,000.00
95,000.00
103,000.00
100,000.00
49,500.00
31,350.00
3,399.00
3,300.00
211,925.00
128,862.50
87,549.00
216,411.50
21,641.15
238,052.65
238,000.00
Kg
Kg
Besi Beton
Kawat Beton
Oh
Oh
Oh
Oh
Pekerja
Tukang Besi
Kepala Tukang
Mandor
Sub Jumlah
Overhead 10 %
Jumlah
Dibulatkan
9,000.00
15,000.00
9,450.00
225.00
75,000.00
95,000.00
103,000.00
100,000.00
9,675.00
525.00
665.00
72.10
40.00
1,302.10
10,977.10
1,097.71
12,074.81
12,000.00
20
Upah
( Rp )
18
Bahan
( Rp )
16
H. Satuan
M3
M2
Kg
852,700.00
154,600.00
12,000.00
852,700.00
2,061,333.33
1,986,184.00
4,900,217.33
4,900,200.00
852,700.00
233,900.00
12,000.00
852,700.00
3,598,461.54
3,189,865.89
7,641,027.43
7,641,000.00
M3
M2
Kg
Pekerjaan
Lokasi
No
21
Uraian
( Rp )
M3
M2
Kg
912,400.00
233,900.00
12,000.00
912,400.00
3,598,461.54
431,985.78
4,942,847.32
4,942,800.00
M3
M2
Kg
852,700.00
233,900.00
12,000.00
852,700.00
3,598,461.54
749,457.33
5,200,618.87
5,200,600.00
M3
M2
Kg
912,400.00
233,900.00
12,000.00
912,400.00
3,598,461.54
1,726,424.00
6,237,285.54
6,237,200.00
20
Jumlah
( Rp )
22
Upah
( Rp )
21
Bahan
( Rp )
21
H. Satuan
M3
M2
Kg
852,700.00
3,661,538.46
1,986,184.00
6,500,422.46
6,500,400.00
120,485.00
12,048.50
132,533.50
132,500.00
Pekerjaan
Lokasi
No
21
Uraian
Upah
Jumlah
( Rp )
( Rp )
( Rp )
bh
Kg
m
Bata merah 5 x 11 x 22 cm
Portland Cement ( 50 Kg)
Pasir pasangan
800.00
1,300.00
140,000.00
Oh
Oh
Oh
Oh
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Jumlah
Overhead 10 %
Jumlah
Dibulatkan
75,000.00
95,000.00
103,000.00
100,000.00
56,000.00
14,950.00
6,020.00
76,970.00
22,500.00
9,500.00
1,030.00
1,500.00
34,530.00
111,500.00
11,150.00
122,650.00
122,600.00
23
Bahan
( Rp )
Memasang 1 M2 dinding bata merah tebal 1/2 bata, Camp. 1 Pc : 4 Ps ( SNI 6897 : 2008 )
Bahan
70.0000
11.5000
0.0430
Upah
0.3000
0.1000
0.0100
0.0150
22
H. Satuan
M3
Kg
Org
Org
Org
Org
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Jumlah
Overhead 10 %
Jumlah
Dibulatkan
2,500,000.00
12,000.00
4,750.00
1,200.00
75,000.00
95,000.00
103,000.00
100,000.00
5,950.00
11,250.00
9,500.00
1,030.00
750.00
22,530.00
28,480.00
2,848.00
31,328.00
31,300.00
Lbr
Kg
Seng Warna
Paku
Oh
Oh
Oh
Oh
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Jumlah
Overhead 10 %
Jumlah
Dibulatkan
57,000.00
12,000.00
39,900.00
240.00
75,000.00
95,000.00
103,000.00
100,000.00
40,140.00
9,000.00
5,700.00
618.00
600.00
15,918.00
56,058.00
5,605.80
61,663.80
61,600.00
Pekerjaan
Lokasi
No
Uraian
24
26
Oh
Oh
Oh
Oh
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Jumlah
Overhead 10 %
Jumlah
Dibulatkan
Bahan
Upah
Jumlah
( Rp )
( Rp )
( Rp )
( Rp )
68,000.00
14,500.00
20,400.00
290.00
75,000.00
95,000.00
103,000.00
100,000.00
20,690.00
11,250.00
6,650.00
824.00
600.00
19,324.00
40,014.00
4,001.40
44,015.40
44,000.00
27
Lbr
Kg
H. Satuan
Kg
M3
1,300.00
140,000.00
Oh
Oh
Oh
Oh
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Jumlah
Overhead 10 %
Jumlah
Dibulatkan
75,000.00
95,000.00
103,000.00
100,000.00
13,291.20
2,800.00
16,091.20
15,000.00
14,250.00
1,545.00
1,000.00
31,795.00
47,886.20
4,788.62
52,674.82
52,600.00
Kg
M3
1,300.00
140,000.00
Oh
Oh
Oh
Oh
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Jumlah
Overhead 10 %
Jumlah
Dibulatkan
75,000.00
95,000.00
103,000.00
100,000.00
8,112.00
3,360.00
11,472.00
15,000.00
14,250.00
1,545.00
1,000.00
31,795.00
43,267.00
4,326.70
47,593.70
47,500.00
Pekerjaan
Lokasi
No
28
Uraian
Upah
Jumlah
( Rp )
( Rp )
( Rp )
kg
Oh
Oh
Oh
Oh
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Jumlah
Overhead 10 %
Jumlah
Dibulatkan
1,300.00
4,225.00
75,000.00
95,000.00
103,000.00
100,000.00
4,225.00
11,250.00
9,500.00
1,030.00
800.00
22,580.00
26,805.00
2,680.50
29,485.50
29,400.00
30
Bahan
( Rp )
29
H. Satuan
bh
kg
m3
kg
Keramik dinding 10 x 20
Portland Cement ( 50 Kg)
Pasir Pasang
Semen Warna
900.00
1,300.00
140,000.00
5,000.00
Oh
Oh
Oh
Oh
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Jumlah
Overhead 10 %
Jumlah
Dibulatkan
75,000.00
95,000.00
103,000.00
100,000.00
47,700.00
12,090.00
2,520.00
13,750.00
76,060.00
45,000.00
42,750.00
4,635.00
3,000.00
95,385.00
171,445.00
17,144.50
188,589.50
188,500.00
M3
Kg
Oh
Oh
Oh
Oh
Pekerja
Tukang Besi
Kepala Tukang
Mandor
Sub Jumlah
Overhead 10 %
Jumlah
Dibulatkan
2,500,000.00
12,000.00
40,750.00
3,000.00
75,000.00
95,000.00
103,000.00
100,000.00
43,750.00
15,000.00
28,500.00
3,090.00
1,000.00
47,590.00
91,340.00
9,134.00
100,474.00
100,400.00
Pekerjaan
Lokasi
No
31
Uraian
Upah
Jumlah
( Rp )
( Rp )
( Rp )
Lbr
Kg
Gypsum Board
Paku Skrup
125,000.00
16,000.00
Oh
Oh
Oh
Oh
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Jumlah
Overhead 10 %
Jumlah
Dibulatkan
75,000.00
95,000.00
103,000.00
100,000.00
45,500.00
1,760.00
47,260.00
7,500.00
4,750.00
515.00
500.00
13,265.00
60,525.00
6,052.50
66,577.50
66,500.00
37
Bahan
( Rp )
33
H. Satuan
m'
kg
Oh
Oh
Oh
Oh
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Jumlah
Overhead 10 %
Jumlah
Dibulatkan
17,000.00
15,000.00
17,850.00
2,250.00
75,000.00
95,000.00
103,000.00
100,000.00
20,100.00
4,500.00
5,700.00
618.00
300.00
11,118.00
31,218.00
3,121.80
34,339.80
34,300.00
bh
kg
M3
Kg
Keramik lantai
Portland Cement (50 Kg)
Pasir Pasangan
Tepung Affa
10,500.00
1,300.00
140,000.00
5,000.00
Oh
Oh
Oh
Oh
Pekerja
Tukang Batu
Kepala Tukang
Mandor
Sub Jumlah
Overhead 10 %
Jumlah
Dibulatkan
75,000.00
95,000.00
103,000.00
100,000.00
68,906.25
13,000.00
6,300.00
7,500.00
95,706.25
46,500.00
33,250.00
3,605.00
3,000.00
86,355.00
182,061.25
18,206.13
200,267.38
200,200.00
Pekerjaan
Lokasi
No
39
Uraian
Jumlah
( Rp )
( Rp )
M3
Kg
Oh
Oh
Oh
Oh
Pekerja
Tukang Kayu
Kepala tukang
Mandor
Sub Jumlah
Overhead 10 %
Jumlah
Dibulatkan
2,500,000.00
15,000.00
100,000.00
15,000.00
75,000.00
95,000.00
103,000.00
100,000.00
115,000.00
75,000.00
237,500.00
25,750.00
5,000.00
343,250.00
458,250.00
45,825.00
504,075.00
504,000.00
Bh
Kunci Silinder
Oh
Oh
Oh
Oh
Pekerja
Tukang Kayu
Kepala tukang
Mandor
Sub Jumlah
Overhead 10 %
Jumlah
Dibulatkan
80,000.00
80,000.00
75,000.00
95,000.00
103,000.00
100,000.00
80,000.00
375.00
47,500.00
515.00
250.00
48,640.00
128,640.00
12,864.00
141,504.00
141,500.00
52
Upah
( Rp )
41
Bahan
( Rp )
40
H. Satuan
Bh
Engsel Pintu
Oh
Oh
Oh
Oh
Pekerja
Tukang Kayu
Kepala tukang
Mandor
Sub Jumlah
Overhead 10 %
Jumlah
Dibulatkan
24,000.00
24,000.00
75,000.00
95,000.00
103,000.00
100,000.00
24,000.00
1,125.00
14,250.00
1,545.00
8.00
16,928.00
40,928.00
4,092.80
45,020.80
45,000.00
Lbr
M3
Kg
Gypsum Board
Kayu Balok Klas II
Paku 12 cm
Oh
Oh
Tukang Kayu
Kepala tukang
Sub Jumlah
Overhead 10 %
Jumlah
Dibulatkan
0.336
125,000.00
2,500,000.00
14,000.00
100,800.00
87,500.00
140.00
95,000.00
103,000.00
188,440.00
171,000.00
18,540.00
189,540.00
377,980.00
37,798.00
415,778.00
415,700.00
Pekerjaan
Lokasi
No
53
Uraian
Upah
Jumlah
( Rp )
( Rp )
( Rp )
m2
80,000.00
88,000.00
Oh
Oh
Oh
Oh
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Sub Jumlah
Overhead 10 %
Jumlah
Dibulatkan
75,000.00
95,000.00
103,000.00
100,000.00
88,000.00
1,125.00
14,250.00
1,545.00
80.00
17,000.00
105,000.00
10,500.00
115,500.00
115,500.00
62
Bahan
( Rp )
60
H. Satuan
kg
kg
Kg
Plamur Tembok
Cat Dasar
Cat Tembok
15,000.00
18,000.00
20,000.00
Oh
Oh
Oh
Oh
Pekerja
Tukang Cat
Kepala Tukang
Mandor
Sub Jumlah
Overhead 10 %
Jumlah
Dibulatkan
75,000.00
95,000.00
103,000.00
100,000.00
1,500.00
1,800.00
5,200.00
8,500.00
1,500.00
5,985.00
648.90
250.00
8,383.90
16,883.90
1,688.39
18,572.29
18,500.00
Pengecatan 1 M Cat Minyak (1 Lapis), 1 Lapis Cat Dasar, 3 Lapis Cat Penutup ( SNI 03-2835-2002 )
Bahan
0.2000
0.1500
0.1700
0.3500
Upah
0.0700
0.1050
0.0040
0.0025
kg
kg
kg
Kg
Cat Meni
Plamir
Cat Dasar
Cat Penutup 3 Kali
Oh
Oh
Oh
Oh
Pekerja
Tukang Cat
Kepala Tukang
Mandor
Sub Jumlah
Overhead 10 %
Jumlah
Dibulatkan
19,000.00
15,000.00
18,000.00
45,000.00
3,800.00
2,250.00
3,060.00
15,750.00
75,000.00
95,000.00
103,000.00
100,000.00
24,860.00
5,250.00
9,975.00
412.00
250.00
15,887.00
40,747.00
4,074.70
44,821.70
44,800.00
Pekerjaan
Lokasi
No
70
Uraian
72
Bahan
Upah
Jumlah
( Rp )
( Rp )
( Rp )
( Rp )
Bahan
0.0800
0.8000
1.2000
0.6100
1.2000
1.0000
Upah
0.3000
0.3000
3.0000
1.8400
71
H. Satuan
Kg
Kg
M2
M2
M2
M1
Paku 1 cm - 2,5 cm
Lem Kayu
Multiplek 9mm
Rangka Multiplek 15mm
HPL
List Stainless
14,500.00
15,000.00
39,471.92
225,000.00
52,069.34
12,000.00
Oh
Oh
Oh
Oh
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
Sub Jumlah
Overhead 10 %
Jumlah Total
Dibulatkan
100,000.00
103,000.00
95,000.00
75,000.00
1,160.00
12,000.00
47,366.30
137,250.00
62,483.20
12,000.00
272,259.50
17,500.00
2,800.00
756,159.50
75,615.95
831,775.45
831,700.00
108,097.50
75,824.00
75,000.00
95,000.00
103,000.00
100,000.00
183,921.50
4,250.00
5,100.00
30,000.00
30,900.00
285,000.00
138,000.00
483,900.00
125,250.00
158,650.00
17,201.00
8,300.00
309,401.00
493,322.50
49,332.25
542,654.75
542,600.00
5,100.00
1,785.00
75,000.00
95,000.00
103,000.00
100,000.00
6,885.00
2,700.00
5,700.00
618.00
180.00
9,198.00
16,083.00
1,608.30
17,691.30
17,600.00
Pekerjaan
Lokasi
No
Uraian
73
H. Satuan
Bahan
Upah
Jumlah
( Rp )
( Rp )
( Rp )
( Rp )
16,375.00
19,650.00
19,650.00
6,877.50
75,000.00
95,000.00
103,000.00
100,000.00
26,527.50
6,075.00
12,825.00
1,390.50
410.00
20,700.50
47,228.00
4,722.80
51,950.80
51,900.00