Ganti HPL Pintu Depan BH 50 RP 450,000.00 RP 22,500,000.00

PT.
ROLAS NUSANTARA MEDIKA

RUMAH SAKIT UMUM KALIWATES
RENCANA ANGGARAN BIAYA UPAH PEKERJA

Kegiatan: Ganti HPL Pintu IRNA
Lokasi : RSU Kaliwates
No Uraian Pekerjaan Satuan Volume Harga Satuan Jumlah Harga

A Pekerjaan Ganti HPL
1. Ganti HPL Pintu Depan bh 50 Rp 450,000.00 Rp 22,500,000.00
TOTAL Rp 22,500,000.00
TOTAL RAB Upah Pekerja Rp 22,500,000.00
PPh 4% Rp 900,000.00
TOTAL RAB SETELAH PPh Rp 23,400,000.00
RENCANA ANGGARAN BIAYA UPAH PEKERJA PER BULAN 4 PINTU

No Uraian Pekerjaan Satuan Volume Harga Satuan Jumlah Harga

A Pekerjaan Ganti HPL
1. Ganti HPL Pintu Depan bh 4 Rp 450,000.00 Rp 1,800,000.00
TOTAL Rp 1,800,000.00
TOTAL RAB Upah Pekerja Rp 1,800,000.00
PPh 4% Rp 72,000.00
TOTAL RAB SETELAH PPh Rp 1,872,000.00
No Uraian Pekerjaan p l t
1 Bongkar Keramik 1.8 1.85
1.45 1.35
1.3 1.35
6.6 1.5
5 1.96
4.6 1.96
Total
2 Pasang Partisi BARU 3 2.3
8 2.3
0 0
Total
3 Bongkar Bata 0.9 0.8 0.3
4 Tutup lubang partisi 1.25 3.45
5 Pasang Keramik RPB 1.85 1.9 1
6 Pasang Keramik Toilet 2.7 1.35 1
7 Urug pasir bawah lantai 0.5 3 9
8 Spesi bawah lantai 0.3 3 9
0.12 1.5
jml Volume
8 26.64
1 1.9575
1 1.755
8 79.2
1 9.8
1 9.016
128.3685
3 14.7
18.4
0 0
33.1
8 1.728
4.3125
8 28.12
3.645
13.5 Jml Kayu Pallet + Paku 1365000
8.1 Cat Kayu 675000
Tukang 200000
2240000
165925.9
4252500
17 Rak Pallet 1974000

0.18 Cat Kayu 850000
94.44444 Tukang 200000
3024000
177882.4
6.14 1 m2 Pengecatan tembok baru/interior (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
6.14.1 Bahan
0.100 kg Plamur Tembok @ Rp. 12,000.00 = Rp.
0.100 kg Cat dasar @ Rp. 50,000.00 = Rp.
0.260 kg Cat penutup 2x @ Rp. 100,000.00 = Rp.
6.14.2 Tenaga Jumlah (I) = Rp.
0.020 OH Pekerja @ Rp. 70,000.00 = Rp.
0.063 OH Tukang Cat @ Rp. 80,000.00 = Rp.
0.006 OH Kepala Tukang Cat @ Rp. 90,000.00 = Rp.
0.003 OH Mandor @ Rp. 100,000.00 = Rp.
Jumlah (II) = Rp.
Harga satuan pekerjaan = Rp.
Harga setelah dibulatkan = Rp.
6.14 1 m2 Pengecatan tembok baru/interior (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup MOTIF)
6.14.1 Bahan
0.100 kg Plamur Tembok @ Rp. 12,000.00 = Rp.
0.100 kg Cat dasar @ Rp. 50,000.00 = Rp.
0.260 kg Cat penutup 2x @ Rp. 125,000.00 = Rp.
0.020 OH Pekerja @ Rp. 70,000.00 = Rp.
0.063 OH Tukang Cat @ Rp. 80,000.00 = Rp.
0.006 OH Kepala Tukang Cat @ Rp. 90,000.00 = Rp.
0.003 OH Mandor @ Rp. 100,000.00 = Rp.
Jumlah (II) = Rp.
6.8 Memasang 1 m’ list plafond gypsum profil besar
6.9.1 Bahan
1.050 m' List Gypsum @ Rp. 33,000.00 = Rp.
0.015 kg Serbuk Gypsum @ Rp. 3,500.00 = Rp.
0.060 OH Pekerja @ Rp. 70,000.00 = Rp.
0.060 OH Tukang Kayu @ Rp. 80,000.00 = Rp.
0.006 OH Kepala Tukang Kayu @ Rp. 90,000.00 = Rp.
0.003 OH Mandor @ Rp. 100,000.00 = Rp.
Jumlah (II) = Rp.
6.6 Memasang 1 m2 wall paper, lebar 50 cm
6,60,1 Bahan
2.200 m Wall paper @ Rp. 60,000.00 = Rp.
0.250 kg Lem @ Rp. 35,000.00 = Rp.
6,60,2 Tenaga Jumlah (I) = Rp.
0.350 OH Pekerja @ Rp. 70,000.00 = Rp.
0.175 OH Tukang @ Rp. 80,000.00 = Rp.
0.017 OH Kepala Tukang @ Rp. 90,000.00 = Rp.
0.002 OH Mandor @ Rp. 100,000.00 = Rp.
Jumlah (II) = Rp.
6.25 Memasang 1 m' pipa PVC tipe AW dia. 1/2"
6.25.1 Bahan
1.200 m' Pipa PVC 1/2" @ Rp. 25,000.00 = Rp.
35% x harga pipa Perlengkapan @ Rp. 8,750.00 = Rp.
0.036 OH Pekerja @ Rp. 70,000.00 = Rp.
0.060 OH Tukang @ Rp. 80,000.00 = Rp.
0.002 OH Mandor @ Rp. 100,000.00 = Rp.
Jumlah (II) = Rp.
Memasang 1 buah Bak Cuci
Bahan
2.000 buah Bak Cuci Piring Logam @ Rp. 350,000.00 = Rp.
2.000 buah Afour @ Rp. 45,000.00 = Rp.
Tenaga Jumlah (I) = Rp.
0.030 OH Pekerja @ Rp. 70,000.00 = Rp.
0.300 OH Tukang @ Rp. 80,000.00 = Rp.
0.015 OH Mandor @ Rp. 100,000.00 = Rp.
Jumlah (II) = Rp.
6.5 Memasang 1 buah wastafel
6.5.1 Bahan
1.000 buah Wastafel Keramik @ Rp. 1,200,000.00 = Rp.
12% x harga WastafelPerlengkapan @ Rp. 360,000.00 = Rp.
6.000 kg Semen PC @ Rp. 4,000.00 = Rp.
0.010 m3 Pasir pasang @ Rp. 210,000.00 = Rp.
1.200 OH Pekerja @ Rp. 70,000.00 = Rp.
1.450 OH Tukang @ Rp. 80,000.00 = Rp.
0.060 OH Mandor @ Rp. 100,000.00 = Rp.
Jumlah (II) = Rp.
1 1 Ttk Pasang lampu TL 2 x 18 watt ( Philips )
48.1 Bahan
1.0000 bh Lampu TL 2 x 13 watt @ Rp. 90,000.00 = Rp.
48.2 Upah Jumlah (I) = Rp.
0.1000 Org Pekerja @ Rp. 70,000.00 = Rp.
Jumlah (II) = Rp.
1 Pasang stop kontak
47.1 Bahan
1.000 buah Stop kontak @ Rp. 36,000.00 = Rp.
47.2 Tenaga Jumlah (I) = Rp.
0.015 OH Pekerja @ Rp. 70,000.00 = Rp.
0.150 OH Tukang listrik @ Rp. 80,000.00 = Rp.
0.015 OH Kepala tukang @ Rp. 90,000.00 = Rp.
0.00075 OH Mandor @ Rp. 100,000.00 = Rp.
Jumlah (II) = Rp.
2 Pasang saklar ganda
51.1 Bahan
1.000 buah Saklar ganda @ Rp. 82,000.00 = Rp.
51.2 Tenaga Jumlah (I) = Rp.
0.015 OH Pekerja @ Rp. 70,000.00 = Rp.
0.150 OH Tukang listrik @ Rp. 80,000.00 = Rp.
0.00075 OH Mandor @ Rp. 100,000.00 = Rp.
Jumlah (II) = Rp.
6.11 Mengurug 1 m3 pasir urug
6.11.1 Bahan
1.200 m3 Pasir Urug @ Rp. 300,000.00 = Rp.
0.300 OH Pekerja @ Rp. 70,000.00 = Rp.
0.010 OH Mandor @ Rp. 100,000.00 = Rp.
Jumlah (II) = Rp.
Memasang 1 m2 dinding pemisah kalsiboard rangkap, rangka galvalume
Bahan
0.542 btg Galvalume C75 @ Rp. 125,000.00 = Rp.
0.150 kg Paku Skrup @ Rp. 25,000.00 = Rp.
0.860 lembar Kalsiboard 4mm @ Rp. 125,000.00 = Rp.
0.150 OH Pekerja @ Rp. 70,000.00 = Rp.
0.450 OH Tukang Besi @ Rp. 80,000.00 = Rp.
0.008 OH Mandor @ Rp. 100,000.00 = Rp.
Jumlah (II) = Rp.
6.18 Memasang 1 m2 rangka atap sirap, kayu kelas II / ky.kruing
6.18.1 Bahan
0.014 m3 Kayu Balok @ Rp. 6,500,000.00 = Rp.
0.057 kg Paku Usuk 4" @ Rp. 25,000.00 = Rp.
0.120 OH Pekerja @ Rp. 70,000.00 = Rp.
0.006 OH Mandor @ Rp. 100,000.00 = Rp.
Jumlah (II) = Rp.
6.38 1 m2 Pasang atap seng gelombang
6.38.1 Bahan
0.700 lembar Seng Gelombang @ Rp. 225,000.00 = Rp.
0.020 kg Paku Payung @ Rp. 35,000.00 = Rp.
0.120 OH Pekerja @ Rp. 70,000.00 = Rp.
0.006 OH Mandor @ Rp. 100,000.00 = Rp.
Jumlah (II) = Rp.
Memasang 1 m2 langit-langit Calsiboard ukuran (120x240x4) mm, tebal 4 mm
Bahan
0.364 lembar Kalsiboard 4mm @ Rp. 125,000.00 = Rp.
0.110 kg Paku Skrup @ Rp. 25,000.00 = Rp.
0.100 OH Pekerja @ Rp. 70,000.00 = Rp.
0.005 OH Mandor @ Rp. 100,000.00 = Rp.
Jumlah (II) = Rp.
6.11 Memasang 1 m kusen pintu alluminium coklat
6.11.1 Bahan
1.100 m Kusen Aluminium 4" Coklat @ Rp. 250,000.00 = Rp.
2.000 buah Paku skrup @ Rp. 2,500.00 = Rp.
0.060 tube Sealand @ Rp. 55,000.00 = Rp.
0.043 OH Pekerja @ Rp. 70,000.00 = Rp.
0.002 OH Mandor @ Rp. 100,000.00 = Rp.
Jumlah (II) = Rp.
6.14 Memasang 1 m2 Daun pintu kaca rangka alluminium coklat
6.13.1 Bahan
4.400 m' Daun pintu aluminium coklat @ Rp. 250,000.00 = Rp.
4.500 m' Profil Kaca @ Rp. 15,000.00 = Rp.
0.085 OH Pekerja @ Rp. 70,000.00 = Rp.
0.005 OH Mandor @ Rp. 100,000.00 = Rp.
Jumlah (II) = Rp.
6.17a 1 m2 pasang kaca, tebal 5 mm + Sealant
6.17a.1 Bahan
1.100 m2 Kaca Tebal 5mm @ Rp. 175,000.00 = Rp.
6.17a.2 Tenaga Jumlah (I) = Rp.
0.015 OH Pekerja @ Rp. 70,000.00 = Rp.
0.001 OH Mandor @ Rp. 100,000.00 = Rp.
Jumlah (II) = Rp.
6.35a Memasang 1 m2 lantai keramik ukuran (30 x 30) cm / polos
6.35a.1 Bahan
25.000 buah Tegel Keramik 30x30 @ Rp. 10,000.00 = Rp.
10.000 kg Semen PC @ Rp. 4,000.00 = Rp.
1.500 kg Semen warna @ Rp. 8,000.00 = Rp.
0.700 OH Pekerja @ Rp. 70,000.00 = Rp.
0.350 OH Tukang Batu @ Rp. 80,000.00 = Rp.
0.035 OH Mandor @ Rp. 100,000.00 = Rp.
Jumlah (II) = Rp.
6.28 Memasang 1 m' pipa PVC tipe AW dia. 2"
6.28.1 Bahan
1.200 m' Pipa PVC 2" @ Rp. 50,000.00 = Rp.
35% x harga pipa Perlengkapan @ Rp. 17,500.00 = Rp.
0.054 OH Pekerja @ Rp. 70,000.00 = Rp.
0.090 OH Tukang Pipa @ Rp. 80,000.00 = Rp.
0.003 OH Mandor @ Rp. 100,000.00 = Rp.
Jumlah (II) = Rp.
6.35a Memasang 1 m3 Pondasi Rollag Bata 1:4
6.35a.1 Bahan
475.000 buah Bata @ Rp. 750.00 = Rp.
0.120 zak Semen PC @ Rp. 65,000.00 = Rp.
0.700 OH Pekerja @ Rp. 70,000.00 = Rp.
0.350 OH Tukang Batu @ Rp. 80,000.00 = Rp.
0.035 OH Mandor @ Rp. 100,000.00 = Rp.
Jumlah (II) = Rp.
Rekap Kebutuhan Material
cat penutup) No Nama Material Volume
1
1,200.00 #NAME?
5,000.00 #NAME?
26,000.00 #NAME?
32,200.00
1,400.00
5,040.00
567.00
250.00
7,257.00
39,457.00
39,450.00
cat penutup MOTIF)
1,200.00
5,000.00
32,500.00
38,700.00
1,400.00
5,040.00
567.00
250.00
7,257.00
45,957.00
45,950.00
34,650.00
52.50
34,702.50
4,200.00
4,800.00
540.00
300.00
9,840.00
44,542.50
44,540.00
132,000.00
8,750.00
140,750.00
24,500.00
14,000.00
1,530.00
200.00
40,230.00
180,980.00
180,980.00
30,000.00 #NAME?
8,750.00
38,750.00
2,520.00
4,800.00
540.00
180.00
8,040.00
46,790.00
46,790.00
700,000.00
90,000.00
790,000.00
2,100.00
24,000.00
2,700.00
1,500.00
30,300.00
820,300.00
820,300.00
1,200,000.00 #NAME?
360,000.00
24,000.00 #NAME? #NAME?
2,100.00 #NAME?
1,586,100.00
84,000.00
116,000.00
13,500.00
6,000.00
219,500.00
1,805,600.00
1,805,600.00
90,000.00 #NAME?
90,000.00
7,000.00
7,000.00
97,000.00
97,000.00
36,000.00 #NAME?
36,000.00
1,050.00
12,000.00
1,350.00
75.00
14,475.00
50,475.00
50,470.00
82,000.00 #NAME?
82,000.00
1,050.00
12,000.00
1,350.00
75.00
14,475.00
96,475.00
96,470.00
360,000.00 #NAME?
360,000.00
21,000.00
1,000.00
22,000.00
382,000.00
382,000.00
67,708.33 #NAME?
3,750.00 #NAME? #NAME?
107,500.00 #NAME?
178,958.33
10,500.00
36,000.00
4,050.00
800.00
51,350.00
230,308.33
230,300.00
91,000.00 #NAME?
1,425.00 #NAME?
92,425.00
8,400.00
9,600.00
1,080.00
600.00
19,680.00
112,105.00
112,100.00
157,500.00 #NAME?
700.00 #NAME?
158,200.00
8,400.00
4,800.00
540.00
600.00
14,340.00
172,540.00
172,540.00
45,500.00 #NAME?
2,750.00 #NAME?
48,250.00
7,000.00
4,000.00
450.00
500.00
11,950.00
60,200.00
60,200.00
275,000.00
5,000.00
3,300.00
283,300.00
3,010.00
3,440.00
387.00
210.00
7,047.00
290,347.00
290,340.00
1,100,000.00
67,500.00
14,850.00
1,182,350.00
5,950.00
6,800.00
810.00
500.00
14,060.00
1,196,410.00
1,196,410.00
192,500.00 #NAME?
2,750.00 #NAME?
192,500.00
1,050.00
12,000.00
1,350.00
80.00
14,480.00
206,980.00
206,980.00
250,000.00 #NAME? #NAME?

40,000.00 #NAME? #NAME?
11,250.00 #NAME?
12,000.00 #NAME?
313,250.00
49,000.00
28,000.00
3,150.00
3,500.00
83,650.00
396,900.00
396,900.00
60,000.00 #NAME?
17,500.00
77,500.00
3,780.00
7,200.00
810.00
300.00
12,090.00
89,590.00
89,590.00
356,250.00 23750
7,800.00 6
8,000.00 1.6
372,050.00
49,000.00
28,000.00
3,150.00
3,500.00
83,650.00
455,700.00
455,700.00
p Kebutuhan Material
Sat Harga Satuan Total
PT. ROLAS NUSANTARA MEDIKA
RENCANA ANGGARAN BIAYA BAHAN & UPAH PEKERJA


No Nama Material Volume Dibltkn Sat Harga Satuan Total
1 HPL 100AA 150.0 150.0 lbr Rp 165,000.00 Rp 24,750,000.00
2 Lem Kayu Fox 25.0 25 klg Rp 150,000.00 Rp 3,750,000.00
3 Multipleks 4mm 50.0 50.0 lbr Rp 100,000.00 Rp 5,000,000.00
Total Rp 33,500,000.00
PPN 10% Rp 3,350,000.00
Total Biaya Material Rp 36,850,000.00
Upah pekerja incl. PPh 4% Rp 23,400,000.00
Total Biaya Keseluruhan Rp 60,250,000.00
PT. ROLAS NUSANTARA MEDIKA

RENCANA ANGGARAN BIAYA BAHAN & UPAH PEKERJA PER BULAN 4 PINTU

No Nama Material Volume Dibltkn Sat Harga Satuan Total
1 HPL 100AA 12.0 12.0 lbr Rp 165,000.00 Rp 1,980,000.00
2 Lem Kayu Fox 2.0 2 klg Rp 150,000.00 Rp 300,000.00
3 Multipleks 4mm 4.0 4.0 lbr Rp 100,000.00 Rp 400,000.00
Total Rp 2,680,000.00
PPN 10% Rp 268,000.00
Total Biaya Material Rp 2,948,000.00
Upah pekerja incl. PPh 4% Rp 1,872,000.00
Total Biaya Keseluruhan Rp 4,820,000.00

Ganti HPL Pintu Depan BH 50 RP 450,000.00 RP 22,500,000.00

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Ganti HPL Pintu Depan BH 50 RP 450,000.00 RP 22,500,000.00

Diunggah oleh

Hak Cipta:

Format Tersedia

PT.

ROLAS NUSANTARA MEDIKA

RENCANA ANGGARAN BIAYA UPAH PEKERJA

No Uraian Pekerjaan Satuan Volume Harga Satuan Jumlah Harga

RENCANA ANGGARAN BIAYA UPAH PEKERJA PER BULAN 4 PINTU

No Uraian Pekerjaan Satuan Volume Harga Satuan Jumlah Harga

17 Rak Pallet 1974000

250,000.00 #NAME? #NAME?

RENCANA ANGGARAN BIAYA BAHAN & UPAH PEKERJA

Rekap Kebutuhan Material

PT. ROLAS NUSANTARA MEDIKA

Rekap Kebutuhan Material

Anda mungkin juga menyukai