Revisi yRAB BU ELFA Pekerjaan Tambah Kurang
Revisi yRAB BU ELFA Pekerjaan Tambah Kurang
NO
A PEKERJAAN BANGUNAN
URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN
1
2
3
4
5
6
7
8
9
pembongkaran atap
pembongkaran lantai
pembongkaran kusen lama
pembongkaran dinding lama
pembongkaran plafond lama
BOWPLANK DAN PENGUKURAN
MOBILISASI ALAT DAN TUKANG
KEAMANAN LINGKUNGAN
JASA KULI BONGKAR DARI PERUMAHAN
II
1
2
3
4
5
6
7
8
9
III
1
2
3
4
5
6
7
8
9
10
11
12
IV
1
2
3
4
5
6
7
8
9
VOLUME
SAT
HARGA SATUAN
Rp
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m2
m2
lot
m2
m2
m
lot
bln
bln
75,000.00
75,000.00
150,000.00
50,000.00
50,000.00
63,800.00
1,000,000.00
1,000,000.00
500,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m3
m3
m3
m3
m3
m3
m3
m3
m3
151,900.00
151,900.00
239,400.00
347,400.00
347,400.00
347,400.00
347,400.00
239,400.00
239,400.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
832,400.00
832,400.00
832,400.00
5,600,000.00
4,457,100.00
6,309,100.00
6,043,000.00
5,261,200.00
5,261,200.00
5,261,200.00
4,684,700.00
4,684,700.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m3
m3
m3
m3
m3
m3
m3
m3
m3
6,419,200.00
6,419,200.00
6,043,000.00
4,684,700.00
6,419,200.00
6,419,200.00
4,884,700.00
6,309,100.00
4,684,700.00
8.25
0.00
m2
m2
96,700.00
108,400.00
LANTAI 1
1
2
NO
URAIAN PEKERJAAN
3
4
5
6
7
8
9
10
11
VI
1
2
3
4
5
6
7
VII
PEKERJAAN LANTAI
LANTAI 1
1
2
3
4
5
6
VOLUME
SAT
HARGA SATUAN
8.25
8.25
0.00
0.00
0.00
8.25
0.00
0.00
0.00
m2
m2
m2
m2
m2
m2
m
m
m2
43,900.00
50,000.00
50,000.00
211,500.00
211,500.00
24,700.00
30,800.00
34,580.00
206,520.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m2
m2
m2
m2
m
m2
m
96,700.00
43,900.00
50,000.00
24,700.00
30,800.00
206,520.00
34,580.00
6.00
4.00
7.00
3.00
3.00
0.00
m2
m2
m2
m2
m2
m
487,500.00
170,000.00
200,000.00
-105,000.00
200,000.00
28,200.00
4.00
0.00
8.00
4.00
0.00
0.00
0.00
m2
m2
m2
m2
m2
m2
m
487,500.00
170,000.00
200,000.00
-105,000.00
487,500.00
200,000.00
28,200.00
0.00
12.00
0.00
21.00
0.00
0.00
0.00
m'
sat
m'
sat
sat
unit
set
155,000.00
-175,000.00
155,000.00
-45,000.00
510,000.00
900,000.00
250,000.00
0.00
0.00
0.00
0.00
0.00
set
unit
m
m
unit
250,000.00
800,000.00
155,000.00
155,000.00
510,000.00
1
2
3
4
5
6
7
IX
1
2
3
4
5
6
7
1
2
3
4
5
NO
URAIAN PEKERJAAN
XI
1
2
3
4
5
6
7
XII
1
2
3
4
VOLUME
SAT
HARGA SATUAN
1.00
unit
4,500,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m2
m2
m3
m
m
m2
ml
172,100.00
33,300.00
190,600.00
115,000.00
92,400.00
461,800.00
120,400.00
0.00
0.00
0.00
0.00
m2
m2
m2
m2
175,000.00
140,000.00
28,400.00
28,400.00
0.00
0.00
0.00
0.00
m2
m2
m2
m"
28,400.00
28,400.00
140,000.00
175,000.00
2.00
2.00
5.00
3.00
1.00
1.00
2.00
0.00
0.00
0.00
1.00
1.00
buah
buah
buah
buah
unit
unit
unit
m
m
m
unit
unit
-1,750,000.00
-215,000.00
-55,000.00
-45,000.00
-485,000.00
-85,000.00
-235,000.00
13,500.00
45,000.00
52,500.00
4,650,000.00
4,875,000.00
0.00
0.00
5.00
2.00
4.00
18.00
1.00
titik
titik
titik
bh
titik
titik
unit
275,000.00
212,000.00
275,000.00
455,000.00
-45,000.00
-45,000.00
7,100,000.00
1.00
142.80
1.00
unit
m2
lot
13,560,000.00
58,500.00
950,000.00
1
2
3
4
Cat dinding
cat plafon
finishing melamin/cat duco daun jendela lt 2
finishing melamin/cat duco kusen pintu pindahan existing
1
2
3
4
5
6
7
8
9
10
11
12
XV PEKERJAAN LISTRIK
1
2
3
4
5
6
7
1
2
3
NO
URAIAN PEKERJAAN
TOTAL
VOLUME
SAT
HARGA SATUAN
JUMLAH HARGA
Rp
797,775
-
JUMLAH HARGA
362,175
412,500
203,775
1,776,225
2,925,000
680,000
1,400,000
(315,000)
600,000
5,290,000
1,950,000
1,600,000
(420,000)
3,130,000
(2,100,000)
(945,000)
(3,045,000)
JUMLAH HARGA
4,500,000
4,500,000
-
(3,500,000)
(430,000)
(275,000)
(135,000)
(485,000)
(85,000)
(470,000)
4,650,000
4,875,000
4,145,000
1,375,000
910,000
(180,000)
(810,000)
7,100,000
8,395,000
13,560,000
8,353,800
950,000
22,863,800
JUMLAH HARGA
47,055,025