Rab Hotel Nabasa @ (Autosaved)

8/16/2019 Rab Hotel Nabasa @ (Autosaved)

1/34

ANALISA HARGA SATUAN

No. Uraian Unit Qt'y Harga Satuan otal Harga

(Rp) (Rp)

A.1 1M3 Galian Tanah

Pekerja :

1 Mandor Org 0.0! 100"000 "!00

Pekerja Org 0.#! $0"000 %0"000

62,500

Perala&an :

1 Ala& 'an&( ) 1 "!00 "!00

Sub Total 65,000

1!.A.1 1M3 Ur(ngan Tanah *e)+ali

Pekerja :

1,- Analia A.II / 0.! %"!00 1!"%!

15,625

Sub Total 1!"%!

A.1" 1M3 Pair Ur(g

Pekerja :

1 Mandor Org 0.01 100"000 1"000

Pekerja Org 0.3 $0"000 -"000

25,000

Ma&erial :

1 Pair Ur(g )3 1. #0"000 $-"000

"!,000

Perala&an :

1 Ala& 'an&( ) 1 1"!00 1"!00

Sub Total 110,500

A.1".a 1M3 Ti)+(nan Tanah

Pekerja :

1 Mandor Org 0.01 100"000 1"000

Pekerja Org 0.3 $0"000 -"000

25,000

Ma&erial :

1 Tanah Ti)+(n )3 1. !0"000 %0"000

60,000

Perala&an :1 Ala& 'an&( ) 1 1"!00 1"!00

Sub Total "6,500

#.$1.% 1M3 Paangan 'a&( *ali 1 : -

Ma&erial :

1 'a&( *ali 'h 1. 1%!"!00 1$"%00

Se)en P 2ak 3.$# -$"000 1$!"#%0

3 Pair Paang M3 0.- $!"000 -1"%!0

!26,010

Pekerja :

1 Mandor Org 0.1$ 100"000 1$"000

*eala T(kang Org 0.1 10"000 1-"-003 T(kang Org 1. 100"000 10"000

- Pekerja Org 3.% $0"000 $$"000

!!0 !00


2/34

#.$2.% 1M Paangan 'a&( 'a&a

Ma&erial :

1 'a&( 'a&a 'h #0 !!0 3$"!00

Se)en P 2ak 0.$# -$"000 13"##%

3 air Paang M3 0.0-3 $!"000 3"%!!

55,$1

Pekerja :

1 Mandor Org 0.01! 100"000 1"!00

*eala T(kang Org 0.01 10"000 1"00

3 T(kang Org 0.1 100"000 10"000

- Pekerja Org 0.3 $0"000 !"%00

$",$00

Perala&an :

1 Ala& 'an&( ) 1 1"!00 1"!00

Sub Total 5,&$1

#.50. 1M Ple&eran 1:- & 41!))

Ma&erial :

1 Se)en P 2ak 0.13 -$"000 %"-0

Pair Paang M3 0.0 $!"000 1"#00

&,!0

Pekerja :

1 Mandor Org 0.01 100"000 1"000

*eala T(kang Org 0.01! 10"000 1"$00

3 T(kang Org 0.1! 100"000 1!"000

- Pekerja Org 0. $0"000 1%"000

$$,"00

Perala&an :

1 Ala& 'an&( ) 1 1"!00 1"!00

Sub Total !$,2!0

#.50.% 1M Ple&eran 1: & 41!))

Ma&erial :

1 Se)en P 2ak 0.13 -$"000 %"-0

Pair Paang M3 0.0 $!"000 1"#00

#"-0

Pekerja :

1 Mandor Org 0.01! 100"000 1"!00

*eala T(kang Org 0.01! 10"000 1"$00

3 T(kang Org 0.1! 100"000 1!"000

- Pekerja Org 0.3 $0"000 -"000

!2,$00

Perala&an :

1 Ala& 'an&( ) 1 1"!00 1"!00

Sub Total 51,&!0

Anl.Supl. .a S(le)en 5 (n&(k 'e&on 'er&(lang 1::3 'alok Ind(k 0 6 -! 7)

a. 1M3 'e&on or 1::3

Ma&erial :

1 Se)en P 2ak %.$ -$"000 3%"-00

'a&( *erikil 8A9 M3 0.$3 1"!00 1%!"!$!

3 Pair Paang M3 0.!- $!"000 -!"00

5$&,""5

Pekerja :

1 T(kang Org 1 100"000 100"000

Pekerja Org % $0"000 -$0"0005"0,000

Perala&an :


3/34

+. Mengerjakan 100 *g 'ei .Me)o&ong , Me)aang Un&(k 'e&on 'er&(lang

Ma&erial :

1 'ei 'e&on *g 110 $"!00 3!"000

*aa& 'e&on *g 13"000 %"000

61,000

Pekerja :

1 T(kang Org ! 100"000 !00"000

Pekerja Org $0"000 #0"000

1,220,000

(ah 0.! 1"0"000 610,000

Perala&an :

1 Ala& 'an&( ) 1 1"!00 1"!00

Total 1,5&2,500

Tia;&ia 1M3 'e&on dierl(kan 1#0 *g 'ei 'e&on )aka :

1 M3 'e&on dierl(kan 1.# *g 1"!#"!00 2,6&$,250

7. 1M3 'e&on dierl(kan # M Paan 'eki&ing

1M Uah e&akan 'e&on :

Ma&erial :

1 *a


4/34


Ma&erial :

1 'ei 'e&on *g 110 $"!00 3!"000

*aa& 'e&on *g 13"000 %"000

61,000

Pekerja :

1 T(kang Org ! 100"000 !00"000


1,220,000

(ah 0.! 1"0"000 610,000

Perala&an :

1 Ala& 'an&( ) 1 1"!00 1"!00

Total 1,5&2,500

Tia;&ia 1M3 'e&on dierl(kan 1-0 *g 'ei 'e&on )aka :

1 M3 'e&on dierl(kan 1.- *g 1"!#"!00 2,201,500

7. 1M3 'e&on dierl(kan % M Paan 'eki&ing


Ma&erial :

1 *a


5/34

Pekerja :

1 T(kang Org ! 100"000 !00"000


1,220,000

(ah 0.! 1"0"000 610,000

Perala&an :

1 Ala& 'an&( ) 1 1"!00 1"!00

Total 1,5&2,500

Tia;&ia 1M3 'e&on dierl(kan 1-# *g 'ei 'e&on )aka :

1 M3 'e&on dierl(kan 1.-# *g 1"!#"!00 2,$11,5&5

7. 1M3 'e&on dierl(kan ! M Paan 'eki&ing


Ma&erial :

1 *a


6/34

Tia;&ia 1M3 'e&on dierl(kan 1#0 *g 'ei 'e&on )aka :

1 M3 'e&on dierl(kan 1.# *g 1"!#"!00 2,6&$,250

7. 1M3 'e&on dierl(kan #.! M Paan 'eki&ing


Ma&erial :

1 *a


7/34

Pekerja :

1 T(kang Org 0.! 100"000 !0"000

Pekerja Org 0. $0"000 1%"000

66,000

Un&(k % M % %%"000 $6,000

Perala&an :

1 Ala& 'an&( ) 1 1"!00 1"!00

Total ",500

d. 1M3 Me)+ongkar e&akan

Pekerja :

1 Pekerja Org 3 $0"000 -0"000

2!0,000

Perala&an :

1 Ala& 'an&( ) 1 1"!00 1"!00

Total 2!1,500

Sub Total ( a*b*+*) !,551,""5

Anl.Supl -./ S(le)en 5 Un&(k 'e&on 'er&(lang 1::3 Sloo= 0 6 30 7)

a. 1M3 'e&on or 1::3

Ma&erial :

1 Se)en P 2ak %.$ -$"000 3%"-00

'a&( *erikil 8A9 M3 0.$3 1"!00 1%!"!$!

3 Pair Paang M3 0.!- $!"000 -!"00

5$&,""5

Pekerja :

1 T(kang Org 1 100"000 100"000

Pekerja Org % $0"000 -$0"000

5"0,000

Perala&an :

1 Ala& 'an&( ) 1 1"!00 1"!00

Total 1,11,$"5


Ma&erial :

1 'ei 'e&on *g 110 $"!00 3!"000

*aa& 'e&on *g 13"000 %"000

61,000

Pekerja :

1 T(kang Org ! 100"000 !00"000


1,220,000

(ah 0.! 1"0"000 %10"000

Perala&an :

1 Ala& 'an&( ) 1 1"!00 1"!00

Total 1,5&2,500

Tia;&ia 1M3 'e&on dierl(kan 10 *g 'ei 'e&on )aka :

1 M3 'e&on dierl(kan 1. *g 1"!#"!00 2,"&,&50

7. 1M3 'e&on dierl(kan !"# M Paan 'eki&ing


Ma&erial :

1 *a


8/34

d. 1M3 Me)+ongkar e&akan

Pekerja :

1 Pekerja Org 3 $0"000 -0"000

2!0,000

Perala&an :

1 Ala& 'an&( ) 1 1"!00 1"!00

To&al -1"!00

Sub Total ( a*b*+*) 5,$1",$$5

Anl.Supl -.g S(le)en 5 Un&(k 'e&on 'er&(lang 1::3 Pondai Taak

a. 1M3 'e&on or 1::3

Ma&erial :

1 Se)en P 2ak %.$ -$"000 3%"-00

'a&( *erikil 8A9 M3 0.$3 1"!00 1%!"!$!

3 Pair Paang M3 0.!- $!"000 -!"00

5$&,""5

Pekerja :

1 T(kang Org 1 100"000 100"000

Pekerja Org % $0"000 -$0"000

5"0,000

Perala&an :

1 Ala& 'an&( ) 1 1"!00 1"!00

Total 1,11,$"5


Ma&erial :

1 'ei 'e&on *g 110 $"!00 3!"000

*aa& 'e&on *g 13"000 %"000

61,000

Pekerja :1 T(kang Org ! 100"000 !00"000


1,220,000

(ah 0.! 1"0"000 %10"000

Perala&an :

1 Ala& 'an&( ) 1 1"!00 1"!00

Total 1,5&2,500

Tia;&ia 1M3 'e&on dierl(kan 11$ *g 'ei 'e&on )aka :

1 M3 'e&on dierl(kan 1.1$ *g 1"!#"!00 1,"55,550

7. 1M3 'e&on dierl(kan !"# M Paan 'eki&ing 1M Uah e&akan 'e&on :

Ma&erial :

1 *a


9/34

#.!1 1M3 'e&on or 1:3:! & 4 10 7)

Ma&erial :

1 Se)en P 2ak !.!! -$"000 !-"1$-

'a&( *erikil 8A9 M3 1 1"!00 1"!00

3 Pair Paang M3 0.! $!"000 -"!00

!6,1"!

Pekerja :

1 T(kang Org 0.! 100"000 !0"000

*eala &(kang Org 0.0! 10"000 %"000

3 Mandor Org 0.3 100"000 30"000

- Pekerja Org % $0"000 -$0"000

566,000

Perala&an :

1 Ala& 'an&( ) 1 1"!00 1"!00

Total 1,06$,6"!

#.&2.a 1M Lan&ai *era)ik Uk. 0 6 0 7)

Ma&erial :

1 *era)ik (k.0 60 7) 'h ! "$00 #0"000

Se)en P 2ak 0.1-1 -$"000 %"$11

3 e)en P(&ih M3 0.00 100"000 00

- Pair Paang M3 0.03 $!"000 1"!!

&",66

Pekerja :

1 T(kang Org 0.! 100"000 !"000

*eala &(kang Org 0.0! 10"000 3"000

3 Mandor Org 0.0! 100"000 "!00

- Pekerja Org 0.! $0"000 -0"000

&0,500

Perala&an :

1 Ala& 'an&( ) 1 1"!00 1"!00

Total 150,66

#.&2.b 1M >inding *era)ik Uk. 0 6 ! 7)

Ma&erial :

1 *era)ik (k.0 6! 7) 'h 0 -"000 $0"000

Se)en P 2ak 0.1-1 -$"000 %"$11

3 e)en P(&ih M3 0.00 100"000 00

- Pair Paang M3 0.03 $!"000 1"!!

"",66

Pekerja :

1 T(kang Org 0.3! 100"000 3!"000

*eala &(kang Org 0.03! 10"000 -"00

3 Mandor Org 0.03! 100"000 3"!00- Pekerja Org 0.# $0"000 !%"000

",&00

Perala&an :

1 Ala& 'an&( ) 1 1"!00 1"!00

Total 1",166

#.&2.+ 1M Lan&ai *era)ik Uk. -0 6 -0 7)

Ma&erial :

1 *era)ik (k.-0 6-0 7) *? 1 'h %.! 1%"000 100"000

Se)en P 2ak 0.1-1 -$"000 %"$11

3 e)en P(&ih M3 0.00 100"000 00

- Pair Paang M3 0.03 $!"000 1"!!10",66

Pekerja :


10/34

#.&2. 1M >inding *era)ik Uk. ! 6 -0 7)

Ma&erial :

1 *era)ik (k.! 6-07) 'h 10 "000 0"000

Se)en P 2ak 0.1-1 -$"000 %"$11

3 e)en P(&ih M3 0.00 -!"000 0

- Pair Paang M3 0.03 $!"000 1"!!

","56

Pekerja :

1 T(kang Org 0.3! 100"000 3!"000

*eala &(kang Org 0.03! 10"000 -"00

3 Mandor Org 0.03! 100"000 3"!00

- Pekerja Org 0.# $0"000 !%"000

",&00

Perala&an :

1 Ala& 'an&( ) 1 1"!00 1"!00

Total 1,056

#.&2. 1M Plin& *era)ik Uk. 10 6 -0 7)

Ma&erial :

1 *era)ik (k.-0 6-0 7) ) 0.3 100"000 3"000

Se)en P 2ak 0.03! 11"300 3%

3 e)en P(&ih M3 0.003 100"000 300

- Pair Paang M3 0.003 $!"000 !!

2$,51

Pekerja :

1 T(kang Org 0.03 100"000 3"000

*eala &(kang Org 0.003 10"000 3%0

3 Mandor Org 0.003 100"000 300

- Pekerja Org 0.0% $0"000 -"$00

",!60

Perala&an :

1 Ala& 'an&( ) 1 1"!00 1"!00

Total $$,11

Anl.Tair .3 1 Uni& : *oen" >a(n Pin&( T


11/34

4.2$.a 100 M )enge7a&

Pekerja :

1 Mandor org 0.0! 100"000 !"000

*eala T(kang org 0.3 10"000 3%"000

3 T(kang a& org % 100"000 %00"000

- Pekerja org ! $0"000 -00"000

1,0!1,000

Uah (n&(k 1) 4 0.01 6 1"0-1"000 10,!10

a& Te)+ok :

Ma&erial :

1 a& >anahield II *g 0.-! !"000 10"%!

>e)(l *g 0.1! 10"000 1"!00

3 *(a 'h 0.01 0"000 00

- *er&a Pair L+r 0. "000 -00

12,&25

Perala&an :

1 Ala& 'an&( Uni& 1 1"000 1"000

Sub Total 2!,1$5

4.2$.b a& *ila& :

Ma&erial :

1 a& *ila& *g 0.-! !0"000 1"!0

>e)(l *a


12/34

3 T(kang org 0.0! 100"000 "!00

- Pekerja org 0.10!# $0"000 $"-!%

15,556


13/34


14/34

Pekerja org 0.3 $0"000 -"000

$!,000


15/34

Ma&erial :

1 (ring 7hannel L+r 1.$- 1#"300 31"$3

'a(& Ra)e& 'h 0.% 00 !!$

$2,$0

Perala&an :

1 iher D O+eng (ni& 1 1"!00 1"!00

Sub Total 6&,"0

Anl.Tair A.33 1M la& Ge)(l G


16/34

>ATAR HARGA SATUAN 'AHAN D UPAH

UPAH

NO. URAIAN SATUAN HARGA SATUAN

8R9

1 Pekerja Hari $0"000

T(kang Hari 100"000

3 *eala T(kang Hari 10"000

- Mandor Hari 100"000

'AHAN

NO. U R A I A N SATUAN HARGA SATUAN

8R9

1 Tanah Ti)+(n M3 !0"000

'a&( 'a&a 'h !!0

3 Se)en P 2ak -$"000

- Se)en P(&ih 2ak 100"000

! Pair Ur(g M3 #0"000

% Pair Paang M3 $!"000# *a(r *g 1"!00

$ 'a&( *ali 10 ; 1! 7) M3 1%!"!00

'a&( *erikil 8A9 M3 1"!00

10 'a(& Ra)e& 'h 00

11 'ei 'e&on *g $"!00

1 'ei S&ri 'h $"!00

13 *aa& 'e&on *g 13"000

1- *a


17/34

33 >e)(l Te)+ok *g 10"000

3- Tinner Li&er 1!"000

3! >e)(l *aaa(n Pin&( L(ar 'h. 1!0"000


18/34

S(le)en 5 (n&(k 'e&on 'er&(lang 1::3 *olo) D Sloo= Uk.0 6 30 7)


19/34

Tia;&ia 1M3 'e&on dierl(kan 130 *g 'ei 'e&on )a

1.3

S(le)en 5 (n&(k 'e&on 'er&(lang 1::3 *olo)1! 6 1! 7)


20/34

Tia;&ia 1M3 'e&on dierl(kan ! *g 'ei 'e&on )a

.!


21/34


22/34


23/34


24/34

a :


25/34

a :


26/34

RENCANA ANGGARAN BIAYA (

PEKERJAAN PEMBANGUNAN HOTE

LOKASI BALIGE

N7. URA3AN 84R9AAN ANA3SA 7

1 2 $ !

A. 84R9AAN 8RS3A8AN 8N;AHUUAN <

1 Pek.Mo+iliai;de)o+iliai ekerja D erala&an LS.

Pe)+erihan Lokai LS.

3 G(dang Lo kerja dan +ahan LS.

- Peran7ah LS.

! Pek.Penia)e&er ! 7)9 h4 ! ) ''. * ! Anl.S(l .=

! Pondai Mener( 8 Uk.-06-07)9 h -0 7) 7or 1:3:! G.-1

% Sloo= 8(k. 306-07)9 ''. *! Anl.S(l .=

# Sloo= 8(k. 1!607)9 ''. *!

$ Lan&ai kerja & 410 7) 7or 1:3:! Pondai Taak G.-1

'a&( *ali & 410 7) Pondai Se&e)a& D )ener( G.31.h

10 Lan&ai kerja & 4% 7) 7or 1:3:! di +aah kera)ik G.-1

11 Pair (r(g +aah ondai &aak" &4 ! 7) A.1$

1 Pair (r(g +aah Pondai Mener( &4 ! 7) A.1$ $.3

13 Pair (r(g di +aah *era)ik &4 10 7) A.1$

33. 84R9AAN 477:1 *olo) lan&ai daar 8 Uk.0.3!6 0.3! 7) 9 ''. * ! Anl.S(l .=

*olo) Prak&i lan&ai daar8 Uk.1! 6 1! 7) 9 ''. * !

333. 84R9AAN 8ASAN#AN 8STRAN <

1 Pa. >inding 1, +a&a 7a). 1:- a)ai &i&ik Nol 0

Pa. >inding 1, +a&a 7a). 1:- Lan&ai daar 0

3 Pa. >inding 1, +a&a 7a). 1:- (n&(k >inding Te)+ok Sa)ing 0

Tinggi D "! M

- Pa. >inding 1, +a&a 7a). 1:- (n&(k Tiang >ean D 'elakang 0

! Ple&eran dinding 7a). 1:- Sa)ai Ti&ik Nol

% Ple&eran dinding 7a). 1:- Lan&ai >aar

# Ple&eran dinding 7a). 1:- Un&(k >inding Te)+ok Sa)ing

Tinggi D "! M


27/34

333. 84R9AAN 8A?7N;

1 Pa. Pla=ond ginding 1, +a&a 7a). 1:- Lan&ai I G.3.h

Ple&eran dinding 7a). 1:- Lan&ai I G.!0.K

3 A7ian dinding 7a). 1:- Lan&ai I

333. 84R9AAN ?3N3SH3N# ANTA3 ;3N;3N# <

1 Lan&ai kera)ik *. Mandi Uk. 060 7) G.#.a

Lan&ai kera)ik Uk. -06-0 7) G.#.7

3 *era)ik >inding *. Mandi Uk. 06! 7) & 4 ) G.#.+

- Plin& *era)ik Uk.10 6 -0 7) >ihi&(ng

! An&i Sli Tangga >ala) G.#.e

% An&i Sli anak Tangga L(ar G.#.7

# Lan&ai *era)ik Tangga >ala) Uk.30 630 7) >ihi&(ng

3. 84R9AAN 47@N 83NTU 9N;A <

1 *oen,in&( ka7a do(+le dean dihi&(ng

*oen, in&( ka)ar )andi dihi&(ng

3 *oen ,Pin&( &


28/34

. 84R9AAN SAN3TA3R <

1 loed d(d(k )erk &o&o Lengka dihi&(ng

*ran air 1, C dihi&(ng

3 Te)a& a+(n dihi&(ng

- loor drain dihi&(ng

3. 84R9AAN ?3N3SH3N# =AT <

1 a& dinding &e)+ok 3 6 7a& *.3 a

a& Pla=ond 3 6 7a& * 3 a

33. 84R9AAN 8A?7N;

1 Pa. Pla=ond g A74

1 *olo) 8 Uk.3! 6 %0 7) 9 ''. * ! Anl.S(l .=

*olo) Prak&i8 Uk.1! 6 1! 7) 9 ''. * ! Anl.S(l .=

3 'alok Ind(k8 Uk.30 6#0 7)9 ''. * ! Anl.S(l .=

- 'alok La&ei 8 Uk.! 6-! 7)9 ''. * ! 0

! Pla& Lan&ai & 4 10 7) ''.* ! Anl.S(l .=

33. 84R9AAN 8ASAN#AN 8STRAN <

1 Pa. >inding 1, +a&a 7a). 1:- Lan&ai I 0

Ple&eran dinding 7a). 1:- Lan&ai I 07 an n ng 7a). : an a

333. 84R9AAN ?3N3SH3N# ANTA3 ;3N;3N# <

1 Lan&ai kera)ik *. Mandi Uk. 060 7) 0

Lan&ai kera)ik Uk. -06-0 7) 0

3 *era)ik >inding *. Mandi Uk. 06! 7) & 4 ) 0

- Plin& *era)ik Uk.10 6 -0 7) >ihi&(ng

! An&i Sli Tangga >ala) 0

% An&i Sli anak Tangga L(ar 0

# Lan&ai *era)ik Tangga >ala) Uk.30 630 7) >ihi&(ng


29/34


30/34

333. 84R9AAN 47@N 83NTU 9N;A <

1 *oen ,Pin&( &


31/34

R@*APITULASI

R@NANA ANGGARAN 'IAEA 8RA'9

P@*@RAAN P@M'ANGUNAN GU>ANG 8>UA9 LANTAI

A P@*@RAAN P@RSIAPAN , P@N>AHULUAN

' P@*@RAAN TANAH , GALIAN, TIM'UNAN

P@*@RAAN STRU*TUR

1. P@*@RAAN PON>ASI

. P@*@RAAN *OLOM , SLOO D 'ALO*

> P@*@RAAN STRU*TUR PLAT LANTAI ,ATAP

@ P@*@RAAN ARSIT@*TUR

1. P@*@RAAN PASANGAN , PL@ST@RAN

. P@*@RAAN INISHING LANTAI , >IN>ING

3. P@*@RAAN *OS@N PINTU , @N>@LA

-. P@*@RAAN SANITAIR

!. P@*@RAAN INISHING AT

%. P@*@RAAN PLAON

#. P@*@RAAN AL OMPOSIT@

P@*@RAAN M@

UMLAH .....................

>I'ULAT*AN .............

Ter+ilang : >(a Milliar Li)a Ra&( Tiga 'ela (&a era&( Li)a Ra&( e


32/34

R.

R.

R.

R.

R.

R.

R.

R.

R.

R.

R.

R.

R.

R. 0

R. 0

+ilan 'ela Ri+( R(iah


33/34

REKAPITULASI

RENCANA ANGGARAN BIAYA

PEMBANGUNAN HOTEL NABASA BALIGE

NO URAIAN PEKERJAAN SUB TOTAL (Rp)

I PEKERJAAN PERSIAPAN

II PEKERJAAN TANAH

333


34/34

TOTAL (Rp)

Documents

Rab Hotel Nabasa @ (Autosaved)