RAB PEMBANGUNAN SIPIL GARDU BETON TYPE ST3 ( DAK MIRING )

NAMA PELANGGAN
PB / PD - kVA
ALAMAT
GARDU / TYPE
NO JUMLAH HARGA PROGRES LALU SAAT INI TOTAL PROGRES
URAIAN PEKERJAAN VOLUME SAT ( Rp ) BOBOT % Progres Bobot Progres Bobot Progres Bobot
Lap % Lap % Lap %

I PEKERJAAN PERSIAPAN
Stripping, tebal 20 cm 54 m2 134,352.00 0.088% 100.00% 0.088% 0.000% 0.000% 100% 0.088%
Pasang Bouwplank 36 m' 721,584.00 0.470% 100.00% 0.470% 0.000% 0.000% 100% 0.470%

II PEKERJAAN GALIAN DAN URUGAN

Galian tanah keras 55 m3 1,847,835.00 1.204% 100.00% 1.204% 0.000% 0.000% 100% 1.204%
Urugan pasir urug darat padat 10 m3 1,380,250.00 0.899% 100.00% 0.899% 0.000% 0.000% 100% 0.899%
Urugan tanah kembali 19 m3 235,277.00 0.153% 100.00% 0.153% 0.000% 0.000% 100% 0.153%

IV PEKERJAAN PASANGAN
Lantai kerja 1 : 2 : 3 ( tebal 10 cm ) 83 m2 7,073,011.00 4.609% 100.00% 4.609% 0.000% 0.000% 100% 4.609%
Pasangan batu kali, batu belah ( 1PC : 2 PS ) 29.6 m2 5,434,560.00 3.541% 100.00% 3.541% 0.000% 0.000% 100% 3.541%
Pasangan batu kali, batu belah ( 1PC : 4 PS ) 48.4 m2 8,884,352.40 5.789% 100.00% 5.789% 0.000% 0.000% 100% 5.789%

V PEKERJAAN PLESTERAN
Plesteran 1PC : 2PS ( 15 mm ) 59.2 m2 2,614,923.20 1.704% 0.00% 0.000% 80.000% 1.363% 80% 1.363%
Plesteran 1PC : 4PS ( 15 mm ) 96.8 m2 3,963,282.40 2.582% 0.00% 0.000% 80.000% 2.066% 80% 2.066%
Acian beton 234.5 m2 2,620,303.00 1.707% 0.00% 0.000% 30.000% 0.512% 30% 0.512%

VI PEKERJAAN BETON DAN PONDASI

Bekisting untuk Balok dan Sloof. 3 m3 beton 2,431,173.00 1.584% 35.00% 0.554% 65.000% 1.0297% 100% 1.584%
Bekisting untuk Plat dak 76 m2 8,040,420.00 5.239% 0.00% 0.000% 65.000% 3.405% 65% 3.405%
Beton bertulang readymix 1 m3 (K.175) / 200 kg (kolom,sloof) 2.64 m3 2,770,893.84 1.805% 0.00% 0.000% 100.000% 1.805% 100% 1.805%
Beton bertulang readymix 1 m3 (K.225) / 150 kg (pondasi plat) 8 m3 8,507,664.00 5.543% 0.00% 0.000% 100.000% 5.543% 100% 5.543%
Beton bertulang readymix 1 m3 (K.225) / 175 kg (plat dak & balok) 8.2 m3 15,630,758.00 10.185% 0.00% 0.000% 80.000% 8.148% 80% 8.148%
Beton bertulang 1 PC : 2 PS : 3 KR m3/100 kg (sal.kbl, rabat gardu) 7.5 m3 14,165,977.50 9.230% 0.00% 0.000% 100.000% 9.230% 100% 9.230%
Beton bertulang Strouspal Ø 30 cm, 1PC : 1,5PS : 2,5KR m3/150 kg + bor 1.7 m3 3,513,050.00 2.289% 0.00% 0.000% 100.000% 2.289% 100% 2.289%

VII PEKERJAAN BESI DAN PEMASANGAN

Pintu besi 2 mm + ventilasi + kusen C.15 12.6 m2 12,049,770.60 7.851% 0.00% 0.000% 0.000% 0.000% 0% 0.000%
Plat bordes 4 mm + rangka 1.6 m2 533,211.20 0.347% 0.00% 0.000% 0.000% 0.000% 0% 0.000%
Besi UNP 14 untuk saluran kabel 6 m 1,725,792.00 1.124% 0.00% 0.000% 0.000% 0.000% 0% 0.000%
Besi L 50.50.5 untuk tali angin 148 kg 2,464,348.00 1.606% 0.00% 0.000% 0.000% 0.000% 0% 0.000%

VIII PEKERJAAN PEMIPAAN

Pemasangan Pipa PVC Ø 6" ( AW ) 6 m' 520,188.00 0.339% 0.00% 0.000% 100.000% 0.339% 100% 0.339%
Pemasangan Pipa PVC Ø 4" ( AW ) 30 m' 1,017,180.00 0.663% 0.00% 0.000% 100.000% 0.663% 100% 0.663%
Pemasangan Pipa PVC Ø 3" ( AW ) 32 m' 579,040.00 0.377% 0.00% 0.000% 100.000% 0.377% 100% 0.377%
Pemasangan Pipa PVC Ø 1,5" ( AW ) 12 m' 173,664.00 0.113% 0.00% 0.000% 100.000% 0.113% 100% 0.113%
Pemasangan Pipa knie PVC Ø 3" (Ex.lokal) 16 bh 329,104.00 0.214% 0.00% 0.000% 100.000% 0.214% 100% 0.214%
Arde BC 50 mm2 23 kg 1,302,559.00 0.849% 0.00% 0.000% 100.000% 0.849% 100% 0.849%

IX PEKERJAAN PENGECATAN
Pengecatan tembok - 3 lapis (logo lispin) 308 m2 3,351,040.00 2.183% 0.00% 0.000% 0.000% 0.000% 0% 0.000%
Pengecatan besi ( tinggi : s/d 3 m ) 43 m2 667,962.00 0.435% 0.00% 0.000% 0.000% 0.000% 0% 0.000%
Pengecatan list bawah gardu 6.8 m2 107,984.00 0.070% 0.00% 0.000% 0.000% 0.000% 0% 0.000%
Pengecatan Lantai (Pola 5S) 38.85 m2 616,938.00 0.402% 0.00% 0.000% 0.000% 0.000% 0% 0.000%
Waterproofing "Blue chip 300" 49.8 m2 796,750.20 0.519% 0.00% 0.000% 0.000% 0.000% 0% 0.000%

XII INSTALASI LISTRIK & LAIN-LAIN

Lampu penerangan komplit untuk Gardu 3 ttk 371,220.00 0.242% 0.00% 0.000% 0.000% 0.000% 0% 0.000%
Pipa arde Ø 1,25" 3 btg 817,608.00 0.533% 0.00% 0.000% 0.000% 0.000% 0% 0.000%
Upah pasang kawat BC 50 mm2 *) 23 kg 139,081.00 0.091% 0.00% 0.000% 0.000% 0.000% 0% 0.000%
Label gardu dari marmer berikut grafier ukuran 30 x 40 cm 1 bh 63,946.00 0.042% 0.00% 0.000% 0.000% 0.000% 0% 0.000%
Pembersihan umum lokasi (perlokasi gardu) 1 lokasi 328,896.00 0.214% 0.00% 0.000% 0.000% 0.000% 0% 0.000%
Pembuatan Tanda Gardu / Tanda Jembatan 1 bh 68,083.00 0.044% 0.00% 0.000% 0.000% 0.000% 0% 0.000%
Foto Dokumentasi @ 15 lembar+CD 1 set 155,740.00 0.101% 0.00% 0.000% 0.000% 0.000% 0% 0.000%
Gambar As Built Drawing (1 kalkir + 3 blue print) 1 set 121,474.00 0.079% 0.00% 0.000% 0.000% 0.000% 0% 0.000%
Tanda LBS Masuk ukuran 1/2 A4 2 bh 14,700.00 0.010% 0.00% 0.000% 0.000% 0.000% 0% 0.000%
Tanda LBS Keluar ukuran 1/2 A4 2 bh 14,700.00 0.010% 0.00% 0.000% 0.000% 0.000% 0% 0.000%
Tanda Aman Tidak Ada Tegangan ukuran A4 4 bh 46,416.00 0.030% 0.00% 0.000% 0.000% 0.000% 0% 0.000%
Tanda Awas Jangan Dimasukkan ukuran A4 4 bh 46,416.00 0.030% 0.00% 0.000% 0.000% 0.000% 0% 0.000%
Tanda SMK3 ukuran A2 1 bh 80,522.66 0.052% 0.00% 0.000% 0.000% 0.000% 0% 0.000%

R 118,474,000.00
XIII p
JASA PENGURUSAN DAN INSTALASI KWH
Proses kelengkapan administrasi penambahan daya 1 lot 5,000,000.00 3.258% 100.00% 3.258% 0.000% 0.000% 100% 3.258%
Proses kesepakatan kontrak kerja PJN dan SIP 1 lot 5,000,000.00 3.258% 100.00% 3.258% 0.000% 0.000% 100% 3.258%
Proses Ijin, Hibah Notaris Lahan Gardu 1 lot 10,000,000.00 6.516% 100.00% 6.516% 0.000% 0.000% 100% 6.516%
Commisioning test perubahan pengukuran TR ke TM 1 lot 2,500,000.00 1.629% 100.00% 1.629% 0.000% 0.000% 100% 1.629%
Proses WO(Work Order) jadwal penyambungan 1 lot 2,500,000.00 1.629% 100.00% 1.629% 0.000% 0.000% 100% 1.629%
Jadwal pengoperasian 1 lot 7,500,000.00 4.887% 100.00% 4.887% 0.000% 0.000% 100% 4.887%
Pengoperasian intalasi TM, setting relay 555Kva 1 lot 2,500,000.00 1.629% 100.00% 1.629% 0.000% 0.000% 100% 1.629%

100% 40.112% 37.947% 78.060%

R 35,000,000.00
p
R 153,474,000.00
p