RABT PERSIAPAN

PEMBANGUNAN HOTEL D' BIG SaMe

CILACAP - JAWA TENGAH

Waktu Pelaksanaan 12.0 BK 48 MK 336 HK. Harsat Jumlah

1 Pagar proyek = - m' x 150,000 = -

Renovasi pagar 2 x = - M' x 20,000 = -
2 Bouwplank = 350 M' x 15,000 = 5,250,000
Land clearing - M2 1,500 -
3 Direksi keet (container) = - bh x 58,000,000 = -
4 Kontraktor keet = 1 bh x 58,000,000 = 58,000,000
Kontraktor keet semi permanen 36 M2 500,000 = 18,000,000
5 Bongkar pasang etc. = 18 M2 x 50,000 = 900,000
6 Sub-kontraktor keet = - M2 x 500,000 = -
7 MCK pekerja = 2 bh x 4,000,000 = 8,000,000
MCK dalam bangunan 2 Bh 5,000,000 10,000,000
8 Barak pekerja = 150 m2 x 500,000 = 75,000,000
9 Sewa tanah = - Th x 25,000,000 = -
10 Gudang = 50 m2 x 450,000 = 22,500,000
11 Stock material = 36 M2 x 150,000 = 5,400,000
12 Los kerja = 36 M2 x 250,000 = 9,000,000
13 Pos jaga = - Bh x 5,000,000 = -
14 Ruang Genset = 21 M2 x 250,000 = 5,250,000
15 Kanteen = - M2 x 200,000 = -
16 Papan nama = 1 Bh x 2,500,000 = 2,500,000
Ukuran 12 m x 6 m - Bh x 14,400,000 = -
17 Jalan kerja (perkuatan jembatan) = - Ls x 20,000,000 = -
18 Telephone Biaya Sambung = 12 bln 10 Line x 1,000,000 =
Telephone - line - bln x 1,500,000 = -
18 Hand phone = 10 Org x 12 Bln x 200,000 = 24,000,000
19 Air kerja = 1 Jt. + 12 bln x 1,000,000 = 12,000,000
Sarana Air kerja 1 1 Ls x 10,000,000 = 10,000,000
20 Listrik kerja = - Jt. + 1 LS x =
- Penyambungan 10 KVA 1 kl 12,000,000 12,000,000
- Biaya Pemakaian 1 12 Bln 2,500,000 = 30,000,000
- Sarana listrik kerja 1 Ls 5,000,000 = 5,000,000
21 Pemadam kebakaran = Bh x 900,000 = -
22 Listrik kerja untuk kontraktor spesialis = - Ls x - = -
23 Bak curing = 1 Ls x 2,500,000 = 2,500,000
23 Safety = 1 ls x 5,000,000 = 5,000,000
24 Pembersihan : -
- Rutin = - Org x 12 Bln x 400,000 = -
- Akhir (Cleaning service) = - - M2 x 10,000 = -
- Ritasi beton = 200 rit x 20,000 = 4,000,000
- Calbond = BL 1 ls x 5,000,000 = 5,000,000
25 Buang sampah / puing = 5 Rit x 12 bln x 250,000 = 15,000,000
26 Penangkal petir = - Ls x 15,000,000 = -
27 Ramp cuci kendaraan = 1 Ls x 6,000,000 = 6,000,000
28 Plastic cover Galian = 5 rol x 1,250,000 = 6,250,000
29 Pintu Masuk / Keluar = - Bh x 10,000,000 = -
30 Bongkar Rumah existing = - m2 x 250,000 = -
31 Temporary drainase = 20 m2 100,000 = 2,000,000
32 Proteksi Pekerjaan = 1 ls x 5,000,000 5,000,000
33 Perbaikan jln untuk acces = 1 Ls x 50,000,000 = 50,000,000
34 Biaya Perbaikan beton dan lain-lain - m2 x 300,000 = -
35 Angkut material di dalam proyek 6 Org x 1 ls x 1,000,000 = 6,000,000
36 Biaya Transoprtasi Pekerja 100 org x 500,000 = 50,000,000
37 Biaya Preman 1 ls x 50,000,000 = 50,000,000
JUMLAH = 519,550,000

Rata2/Bulan 43,295,833

Jakarta, 10 Oktober 2023

disusun oleh :

Christoporus.P