PERHITUNGAN UPAH & MATERIAL RUMAH TYPE 45 (7 X 13

PT. BUMI PAPAN SELARAS (MODONG - GRINTING)

Upah Kerja
NO. URAIAN PEKERJAAN VOLUME SAT.
(Rp.)

II. PEKERJAAN STRUKTUR BETON DAN PASANGAN

1 Rabatan camp 1 : 3 : 5 3.92 M3

Upah Kerja :
Upah cor lantai kerja site mix 78.40 M2 7,500.00
Material :
Semen 22.87 Zak
Pasir 1.76 M3
Split 3.27 M3
Sewa Molen 1.00 Hari

2 Bata ringan citicone tebal 10 cm 235.74 M2

Upah Kerja :
Upah pasangan dinding bata 15.74 M2 30,000.00
Material :
Bata ringan citicone 1.62 M3
Semen MU 380 1.57 Zak

3 Rollag pasangan 1 bata T. 30 cm 9.00 M'

Upah Kerja :
Upah pasangan 1 bata 2.70 M2 50,000.00
Material :
Bata ringan 0.90 M3
Semen MU 380 0.34 Zak

4 Plesteran + Acian 266.08 M2

Upah Kerja :
Upah plesteran & acian 66.08 M2 30,000.00
Material :
Semen 6.03 Zak
Semen 11.56 Zak
Pasir 1.49 M3
Sipatan alumuium 1.00 Btg
5 Benangan 230.99 M'
Upah Kerja :
Upah Benangan sudut luar 50.99 M' 10,000.00

12 Plafon gypsum 9 mm (rangka hollow galvalum 4/4 & 2/4 gant 57.12 M2
Upah Kerja :
Upah pasang plafon 57.12 M2 22,500.00
Material :
Plafon gypsum 9 mm ex. Jaya board / Knouf 21.00 Lbr
Hollow galvalume 2/4 cm T. 0,4 mm 26.00 Btg
Hollow galvalume 4/4 cm T. 0,4 mm 26.00 Btg
Wall Angel 30.00 Btg
Screw 1.71 Dus
Cotton tape 2.00 Roll
Compound 2.00 Zak

13 List gypsum (incld cat) 51.40 M'

Subkont :
Material + pasang list gypsum 51.40 M'

14 Cat Exsterior tampak depan dan pagar depan (Alkali) ex. Pr 43.47 M2
Upah Kerja :
Upah cat alkali & Finish 43.47 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 0.18 Pail
Cat Wheather shield ex. Propan 0.29 Pail
Acc 43.47 M2

15 Cat Interior ex. Vinilex 205.86 M2

Upah Kerja :
Upah cat alkali & Finish 205.86 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 1.03 Pail
Cat Vinilex 5.15 Gln
Acc 205.86 M2

16 Cat plafon ex. Vinilex 57.12 M2

Upah Kerja :
Upah compoun + cat plafon 57.12 M2 10,000.00
Material : 380.80
 Compound cornice Aplus 2.54 Zak
Cat Vinilex 1.27 Gln
Acc 57.12 M2

6 Keramik Lantai area dalam Camp 1 : 4 42.06 M2

Upah Kerja :
Upah pasangan keramik lantai 42.06 M2 35,000.00
Material :
Keramik lantai Uk. 50X50 ex. Habitat 44.17 M2
Semen 17.67 Zak
Pasir 1.82 M3
AM Grout 8.41 Kg

7 Keramik Lantai area KM Camp 1 : 4 2.23 M2

Upah Kerja :
Upah pasangan keramik lantai 2.23 M2 40,000.00
Material :
Keramik lantai Uk. 30X30 ex. Asia 2.34 M2
Semen 0.94 Zak
Pasir 0.10 M3
AM Grout 0.74 Kg

8 Keramik Lantai teras & dapur Camp 1 : 4 5.98 M2

Upah Kerja :
Upah pasangan keramik lantai 5.98 M2 40,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 6.27 M2
Semen 2.51 Zak
Pasir 0.26 M3
AM Grout 1.20 Kg

9 Keramik dinding Camp 1 : 4 8.70 M2

Upah Kerja :
Upah pasangan keramik dinding 8.70 M2 45,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 9.14 M2
Semen 3.65 Zak
Pasir 0.38 M3
AM Grout 2.18 Btg
21 Pasangan batu alam 7.50 M2
Upah Kerja
Upah Pasang Batu Alam 7.50 M2 120,000.00
Material
Batu Alam jenis Gilang Uk. 20X20 / 20X40 cm 8.00 M2
Semen 4.00 Zak
Pisau potong batu alam 1.00 Bh
Ongkos kirim batu alam 7.50 M2

11 Urugan sirtu 7.76 M3

Upah Kerja :
Upah gelar urugan 7.76 M3 20,000.00
Material :
Sirtu 10.09 M3
35,541,117.04

SUBTOTAL II. PEKERJAAN PEKERJAAN STRUKTUR BETON & PASANGAN

III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

4 Papan kalsiplank L. 30 cm T. 0,8 mm 27.00 M'

Upah Kerja :
Upah pasangan kalsiplank 27.00 M' 17,500.00
Material :
Kalsiplank motif jati L. 30 cm T. 0,8 mm 9.00 Lbr
Screw 162.00 Pcs

SUBTOTAL III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI LISTRIK
A. PINTU DAN JENDELA ALUMUNIUM
1 Pintu jendela PJ1 (R. Tamu) 1.00 Unit
SUBKONT :
Kusen Alumunium 4" 10.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.41 M2
Sealant 40.00 M'

2 Pintu jendela PJ2 (Pintu Belakang) 1.00 Unit

 SUBKONT :
Kusen Alumunium 4" 8.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.20 M2
Sealant 26.00 M'

3 Pintu P1 (Kamar Tidur) 2.00 Unit

SUBKONT :
Kusen Alumunium 4" 10.20 M'
Pintu double triplex 2.00 Unit
Handle & engsel ex. Lokal 2.00 Set
Sealant 20.40 M'

4 Pintu P2 (Kamar Mandi) 1.00 Unit

SUBKONT :
Kusen Alumunium 3 5.00 M'
Pintu panel PVC 1.00 Unit
Sealant 10.00 M'

5 Jendela J1 (Kamar Tidur & Ruang Depan) 3.00 Unit

SUBKONT :
Kusen Alumunium 4" 5.18 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.14 M2
Sealant 14.74 M'

6 Jendela J2 (Kamar Tidur) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 2.68 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 0.33 M2
Sealant 10.72 M'

7 Jendela atas J3 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 11.25 M'
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.52 M2
 Sealant 57.70 M'

B. SANITAIR
1 Kloset Duduk ex. China 1.00 Unit
Upah Kerja :
Upah pasang kloset duduk 1.00 M' 100,000.00
Material :
Kloset jongkok ex. China / Ina 1.00 Unit

2 Jet Shower 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 25,000.00
Material :
Jet Shower 1.00 Unit

3 Floor drain 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 15,000.00
Material :
Floor drain 1.00 Unit

4 Kran air double dia. 1/2" 1.00 Unit

Material :
Kran air double dia. 1/2" 1.00 Unit

5 Kran air 1/2" 2.00 Unit

Material :
Kran air 1/2" 2.00 Unit

6 Meja dapur keramik & kithcen sink 1 lubang 1.00 Unit

Upah Kerja :
Upah cor meja 1.00 Unit 100,000.00
Upah pasang keramik 2.38 M2 75,000.00
Material :
Keramik lantai granit 2.38 M2
Semen 1.00 Zak
Pasir 0.11 M3
Semen 0.05 Zak
Pasir 0.00 M3
 Split 0.00 M3
Kran air bebek 1.00 M3
Kitchen zink 1.00 Unit

C. PLUMBING
1 Pipa Air Bersih PVC dia. 1" AW ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 1" 8.00 M' 10,000.00
Upah instalasi pipa PVC 3/4" 16.00 M' 10,000.00
Material :
Pipa PVC dia. 1" AW ex. Maspion / Wavin 2.00 Btg
Pipa PVC dia. 3/4" AW ex. Maspion / Wavin 4.00 Btg
Acc. Pipa 10.00 Ls
Lem pipa PVC 0.50 Klg

2 Pipa PVC dia. 2" D Air kotor Wastafel & Afoer ex. Maspion / 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 2" 12.00 M' 10,000.00
Material :
Pipa PVC dia. 2" AW ex. Maspion / Wavin 3.00 Btg
Acc. Pipa 5.00 Ls
Lem pipa PVC 0.25 Klg

3 Pipa PVC dia. 3" D Air Kotoran Kloset ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 3" 20.00 M' 10,000.00
Material :
Pipa PVC dia. 3" D ex. Maspion / Wavin 5.00 Btg
Acc. Pipa 10.00 Ls
Lem pipa PVC 0.50 Klg

4 Pipa PVC dia. 4" D Air Talang tegak ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 4" 40.00 M' 10,000.00
Material :
Pipa PVC dia. 4" D ex. Maspion / Wavin 10.00 Btg
Acc. Pipa 50.00 Ls
Lem pipa PVC 2.00 Klg

5 Bak kontrol 5.00 Unit

 SUBKONT :
Bak Kontrol buat + pasang 5.00 Unit 100,000.00

D. INSTALASI LISTRIK
1 Box Panel 4 Group 1.00 Unit
Upah Kerja :
Upah pasang box panel 4 group 1.00 Unit 400,000.00
Material :
MCB 6A / 1 P 3.00 Pcs
MCB 12A / 1 P 1.00 Pcs
Box panel outbow 4 Group Hager 1.00 Unit

2 Instalasi titik lampu & Stop kontak 21.00 Titik

Upah Kerja :
Upah instalasi listrik 21.00 Titik 60,000.00
Material :
Kabel NYM 2 X 1,5 mm eterna 75.00 M
Kabel NYM 3 X 1,5 mm eterna 75.00 M
Isolasi Unibelt 2.00 Roll
Pipa PVC 5/8 C 30.00 Btg
Flexible 5.00 M
Imbow Dos / T dos 30.00 Titik

3 Saklar double 3.00 Unit

Upah Kerja :
Upah pasang saklar double 3.00 Unit 20,000.00
Material :
Saklar double 3.00 Unit

4 Saklar single 3.00 Unit

Upah Kerja :
Upah pasang saklar single 3.00 Unit 20,000.00
Material :
Saklar single 3.00 Unit

5 Stop kontak 7.00 Unit

Upah Kerja :
Upah pasang saklar double 7.00 Unit 20,000.00
Material :
 Stop Kontak 7.00 Unit

6 Fitting Lampu 9.00 Unit

Upah Kerja :
Upah pasang fitting lampu 9.00 Unit 15,000.00
Material :
Fitting Lampu 9.00 Unit

7 Lampu taman model fiting gantung 1.00 Unit

Upah Kerja :
Upah pasang fitting lampu 1.00 Unit 200,000.00
Material :
Kap hijau E24 1.00 Unit
Lampu LED 15 W 1.00 Unit
Pipa Galvanish dia. 1,5" 1.00 Btg

SUBTOTAL IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI L

GRAND TOTAL RUMAH TYPE 50 UPAH KERJA :

L RUMAH TYPE 45 (7 X 13) M
ODONG - GRINTING)

Total Upah Material Total Material Total

(Rp.) (Rp.) (Rp.) (Rp.)

588,000.00

52,000.00 1,189,066.67
230,000.00 405,720.00
235,000.00 767,666.67
200,000.00
588,000.00 2,362,453.33 2,950,453.33

472,312.50 -

623,000.00 1,010,260.69
100,000.00 157,437.50
472,312.50 1,167,698.19 1,640,010.69

135,000.00

623,000.00 560,700.00
100,000.00 33,750.00
135,000.00 594,450.00 729,450.00

1,982,250.00

52,000.00 313,555.09
52,000.00 601,282.50
230,000.00 341,938.13
120,000.00 120,000.00
1,982,250.00 1,376,775.72 3,359,025.72
 509,900.00
509,900.00 - 509,900.00

1,285,200.00

53,500.00 1,123,500.00
17,000.00 442,000.00
19,000.00 494,000.00
8,000.00 240,000.00
60,000.00 102,857.14
15,000.00 30,000.00
70,000.00 140,000.00
1,285,200.00 2,572,357.14 3,857,557.14

12,000.00 616,800.00
- 616,800.00 616,800.00

434,702.50

1,560,000.00 282,556.63
1,600,000.00 463,682.67
2,000.00 86,940.50
434,702.50 833,179.79 1,267,882.29

2,058,597.50

1,560,000.00 1,605,706.05
99,000.00 509,502.88
2,000.00 411,719.50
2,058,597.50 2,526,928.43 4,585,525.93

571,200.00
 70,000.00 177,706.67
99,000.00 125,664.00
2,000.00 114,240.00
571,200.00 417,610.67 988,810.67

1,472,231.25 -

80,000.00 3,533,355.00
52,000.00 918,672.30
230,000.00 417,945.42
12,000.00 100,953.00
1,472,231.25 4,970,925.72 6,443,156.97

89,100.00 -

65,000.00 152,026.88
52,000.00 48,648.60
230,000.00 22,132.44
12,000.00 8,910.00
89,100.00 231,717.92 320,817.92

239,000.00 -

80,000.00 501,900.00
52,000.00 130,494.00
230,000.00 59,367.60
12,000.00 14,340.00
239,000.00 706,101.60 945,101.60

391,500.00 -

65,000.00 593,775.00
52,000.00 190,008.00
230,000.00 86,443.20
12,000.00 26,100.00
391,500.00 896,326.20 1,287,826.20
 900,000.00

90,000.00 720,000.00
52,000.00 208,000.00
92,000.00 92,000.00
4,000.00 30,000.00
900,000.00 1,050,000.00 1,950,000.00

155,275.67

50,000.00 504,645.91
155,275.67 504,645.91 659,921.58

11,284,269.42 20,827,970.63 18,185,742.43

472,500.00 -

64,000.00 576,000.00
200.00 32,400.00
472,500.00 608,400.00 1,080,900.00

472,500.00 608,400.00 15,788,906.22

80,000.00 800,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 800,000.00
90,000.00 216,450.00
5,000.00 200,000.00
- 3,316,450.00 3,316,450.00
 80,000.00 640,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 400,000.00
90,000.00 108,225.00
5,000.00 130,000.00
- 2,578,225.00 2,578,225.00

80,000.00 816,000.00
850,000.00 1,700,000.00
200,000.00 400,000.00
5,000.00 102,000.00
- 3,018,000.00 3,018,000.00

75,000.00 375,000.00
450,000.00 450,000.00
5,000.00 50,000.00
- 875,000.00 875,000.00

80,000.00 414,400.00
400,000.00 400,000.00
90,000.00 102,375.00
5,000.00 73,700.00
- 990,475.00 990,475.00

80,000.00 214,400.00
200,000.00 200,000.00
90,000.00 29,250.00
5,000.00 53,600.00
- 497,250.00 497,250.00

80,000.00 900,000.00
400,000.00 800,000.00
90,000.00 226,800.00
 5,000.00 288,500.00
- 2,215,300.00 2,215,300.00

100,000.00

825,000.00 825,000.00
100,000.00 825,000.00 925,000.00

25,000.00

75,000.00 75,000.00
25,000.00 75,000.00 100,000.00

15,000.00

60,000.00 60,000.00
15,000.00 60,000.00 75,000.00

400,000.00 400,000.00
- 400,000.00 400,000.00

75,000.00 150,000.00
- 150,000.00 150,000.00

100,000.00
178,500.00

90,000.00 214,200.00
52,000.00 51,979.20
230,000.00 26,275.20
52,000.00 2,730.00
230,000.00 621.00
 235,000.00 1,057.50
150,000.00 150,000.00
200,000.00 200,000.00
278,500.00 646,862.90 925,362.90

80,000.00
160,000.00
-
39,000.00 78,000.00
29,000.00 116,000.00
6,000.00 60,000.00
35,000.00 17,500.00
240,000.00 271,500.00 511,500.00

120,000.00
-
50,000.00 150,000.00
6,000.00 30,000.00
25,000.00 6,250.00
120,000.00 186,250.00 306,250.00

200,000.00
-
120,000.00 600,000.00
6,000.00 60,000.00
25,000.00 12,500.00
200,000.00 672,500.00 872,500.00

400,000.00
-
180,000.00 1,800,000.00
6,000.00 300,000.00
25,000.00 50,000.00
400,000.00 2,150,000.00 2,550,000.00
 500,000.00 -
500,000.00 - 500,000.00

400,000.00

50,000.00 150,000.00
50,000.00 50,000.00
75,000.00 75,000.00
400,000.00 275,000.00 675,000.00

1,260,000.00

6,500.00 487,500.00
8,500.00 637,500.00
8,000.00 16,000.00
9,000.00 270,000.00
500.00 2,500.00
1,000.00 30,000.00
1,260,000.00 1,443,500.00 2,703,500.00

60,000.00

20,000.00 60,000.00
60,000.00 60,000.00 120,000.00

60,000.00

15,000.00 45,000.00
60,000.00 45,000.00 105,000.00

140,000.00
 20,000.00 140,000.00
140,000.00 140,000.00 280,000.00

135,000.00

12,500.00 112,500.00
135,000.00 112,500.00 247,500.00

200,000.00

- 20,000.00 20,000.00
- 50,000.00 50,000.00
225,000.00 225,000.00
200,000.00 295,000.00 495,000.00

4,133,500.00 21,298,812.90 7,315,612.90

15,890,269.42 MATERIAL : 42,735,183.53 25,501,355.33 58,625,452.94

 KEBUTUHAN DANA (UPAH & MATERIAL) RUMAH TYPE 5
PT. BANGUN PAPAN SELARAS

Upah Kerja
NO. URAIAN PEKERJAAN VOLUME SAT.
(Rp.)

14 Plafon gypsum 9 mm (rangka hollow galvalum 4/4 & 2/4 gant 57.12 M2
Upah Kerja :
Upah pasang plafon 57.12 M2 22,500.00
Material :
Plafon gypsum 9 mm ex. Jaya board / Knouf 21.00 Lbr
Hollow galvalume 2/4 cm T. 0,4 mm 26.00 Btg
Hollow galvalume 4/4 cm T. 0,4 mm 26.00 Btg
Wall Angel 30.00 Btg
Screw 1.71 Dus
Cotton tape 2.00 Roll
Compound 2.00 Zak

15 List gypsum (incld cat) 51.40 M'

Subkont :
Material + pasang list gypsum 51.40 M'

16 Cat Exsterior tampak depan dan pagar depan (Alkali) ex. Pr 43.47 M2
Upah Kerja :
Upah cat alkali & Finish 43.47 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 0.18 Pail
Cat Wheather shield ex. Propan 0.29 Pail
Acc 43.47 M2

17 Cat Interior ex. Vinilex 205.86 M2

Upah Kerja :
Upah cat alkali & Finish 205.86 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 1.03 Pail
Cat Vinilex 5.15 Gln
Acc 205.86 M2

18 Cat plafon ex. Vinilex 57.12 M2

 Upah Kerja :
Upah compoun + cat plafon 57.12 M2 10,000.00
Material : 380.80
Compound cornice Aplus 2.54 Zak
Cat Vinilex 1.27 Gln
Acc 57.12 M2

23 Pasangan batu alam 7.50 M2

Upah Kerja
Upah Pasang Batu Alam 7.50 M2 120,000.00
Material
Batu Alam jenis Gilang Uk. 20X20 / 20X40 cm 8.00 M2
Semen 4.00 Zak
Pisau potong batu alam 1.00 Bh
Ongkos kirim batu alam 7.50 M2

24 Urugan sirtu 7.76 M3

Upah Kerja :
Upah gelar urugan 7.76 M3 20,000.00
Material :
Sirtu 10.09 M3
35,541,117.04

SUBTOTAL II. PEKERJAAN PEKERJAAN STRUKTUR BETON & PASANGAN

4 Papan kalsiplank L. 30 cm T. 0,8 mm 27.00 M'

Upah Kerja :
Upah pasangan kalsiplank 27.00 M' 17,500.00
Material :
Kalsiplank motif jati L. 30 cm T. 0,8 mm 9.00 Lbr
Screw 162.00 Pcs

SUBTOTAL III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI LISTRIK
A. PINTU DAN JENDELA ALUMUNIUM
1 Pintu jendela PJ1 (R. Tamu) 1.00 Unit
SUBKONT :
Kusen Alumunium 4" 10.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 2.00 Unit
 Kaca clear T. 5 mm 2.41 M2
Sealant 40.00 M'

2 Pintu jendela PJ2 (Pintu Belakang) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 8.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.20 M2
Sealant 26.00 M'

3 Pintu P1 (Kamar Tidur) 2.00 Unit

SUBKONT :
Kusen Alumunium 4" 10.20 M'
Pintu double triplex 2.00 Unit
Handle & engsel ex. Lokal 2.00 Set
Sealant 20.40 M'

4 Pintu P2 (Kamar Mandi) 1.00 Unit

SUBKONT :
Kusen Alumunium 3 5.00 M'
Pintu panel PVC 1.00 Unit
Sealant 10.00 M'

5 Jendela J1 (Kamar Tidur & Ruang Depan) 3.00 Unit

SUBKONT :
Kusen Alumunium 4" 5.18 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.14 M2
Sealant 14.74 M'

6 Jendela J2 (Kamar Tidur) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 2.68 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 0.33 M2
Sealant 10.72 M'
7 Jendela atas J3 1.00 Unit
SUBKONT :
Kusen Alumunium 4" 11.25 M'
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.52 M2
Sealant 57.70 M'

B. SANITAIR
1 Kloset Duduk ex. China 1.00 Unit
Upah Kerja :
Upah pasang kloset duduk 1.00 M' 100,000.00
Material :
Kloset jongkok ex. China / Ina 1.00 Unit

2 Jet Shower 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 25,000.00
Material :
Jet Shower 1.00 Unit

3 Floor drain 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 15,000.00
Material :
Floor drain 1.00 Unit

4 Kran air double dia. 1/2" 1.00 Unit

Material :
Kran air double dia. 1/2" 1.00 Unit

5 Kran air 1/2" 2.00 Unit

Material :
Kran air 1/2" 2.00 Unit

C. PLUMBING

5 Bak kontrol 5.00 Unit

SUBKONT :
 Bak Kontrol buat + pasang 5.00 Unit 100,000.00

6 Septick Tank Kap. 1,5 M3 + Resapan 2 Buis 1.00 Unit

SUBKONT :
Septick Tank Kap. 1,5 M3 + Resapan 3 Buis 1.00 Unit

D. INSTALASI LISTRIK
1 Box Panel 4 Group 1.00 Unit
Upah Kerja :
Upah pasang box panel 4 group 1.00 Unit 400,000.00
Material :
MCB 6A / 1 P 3.00 Pcs
MCB 12A / 1 P 1.00 Pcs
Box panel outbow 4 Group Hager 1.00 Unit

2 Instalasi titik lampu & Stop kontak 21.00 Titik

Upah Kerja :
Upah instalasi listrik 21.00 Titik 60,000.00
Material :
Kabel NYM 2 X 1,5 mm eterna 75.00 M
Kabel NYM 3 X 1,5 mm eterna 75.00 M
Isolasi Unibelt 2.00 Roll
Pipa PVC 5/8 C 30.00 Btg
Flexible 5.00 M
Imbow Dos / T dos 30.00 Titik

3 Saklar double 3.00 Unit

Upah Kerja :
Upah pasang saklar double 3.00 Unit 20,000.00
Material :
Saklar double 3.00 Unit

4 Saklar single 3.00 Unit

Upah Kerja :
Upah pasang saklar single 3.00 Unit 20,000.00
Material :
Saklar single 3.00 Unit

5 Stop kontak 7.00 Unit

 Upah Kerja :
Upah pasang saklar double 7.00 Unit 20,000.00
Material :
Stop Kontak 7.00 Unit

6 Fitting Lampu 9.00 Unit

Upah Kerja :
Upah pasang fitting lampu 9.00 Unit 15,000.00
Material :
Fitting Lampu 9.00 Unit

7 Lampu taman model fiting gantung 1.00 Unit

Upah Kerja :
Upah pasang fitting lampu 1.00 Unit 200,000.00
Material :
Kap hijau E24 1.00 Unit
Lampu LED 15 W 1.00 Unit
Pipa Galvanish dia. 1,5" 1.00 Btg

SUBTOTAL IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI L

GRAND TOTAL RUMAH TYPE 50 UPAH KERJA :

ATERIAL) RUMAH TYPE 50
SELARAS

Total Upah Material Total Material Total

(Rp.) (Rp.) (Rp.) (Rp.)

1,285,200.00

53,500.00 1,123,500.00
17,000.00 442,000.00
19,000.00 494,000.00
8,000.00 240,000.00
60,000.00 102,857.14
15,000.00 30,000.00
70,000.00 140,000.00
1,285,200.00 2,572,357.14 3,857,557.14

12,000.00 616,800.00
- 616,800.00 616,800.00

434,702.50

1,560,000.00 282,556.63
1,600,000.00 463,682.67
2,000.00 86,940.50
434,702.50 833,179.79 1,267,882.29

2,058,597.50

1,560,000.00 1,605,706.05
99,000.00 509,502.88
2,000.00 411,719.50
2,058,597.50 2,526,928.43 4,585,525.93
 571,200.00

70,000.00 177,706.67
99,000.00 125,664.00
2,000.00 114,240.00
571,200.00 417,610.67 988,810.67

900,000.00

90,000.00 720,000.00
52,000.00 208,000.00
92,000.00 92,000.00
4,000.00 30,000.00
900,000.00 1,050,000.00 1,950,000.00

155,275.67

50,000.00 504,645.91
155,275.67 504,645.91 659,921.58

5,404,975.67 8,521,521.95 13,926,497.61

472,500.00 -

64,000.00 576,000.00
200.00 32,400.00
472,500.00 608,400.00 1,080,900.00

472,500.00 608,400.00 1,080,900.00

80,000.00 800,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 800,000.00
 90,000.00 216,450.00
5,000.00 200,000.00
- 3,316,450.00 3,316,450.00

80,000.00 640,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 400,000.00
90,000.00 108,225.00
5,000.00 130,000.00
- 2,578,225.00 2,578,225.00

80,000.00 816,000.00
850,000.00 1,700,000.00
200,000.00 400,000.00
5,000.00 102,000.00
- 3,018,000.00 3,018,000.00

75,000.00 375,000.00
450,000.00 450,000.00
5,000.00 50,000.00
- 875,000.00 875,000.00

80,000.00 414,400.00
400,000.00 400,000.00
90,000.00 102,375.00
5,000.00 73,700.00
- 990,475.00 990,475.00

80,000.00 214,400.00
200,000.00 200,000.00
90,000.00 29,250.00
5,000.00 53,600.00
- 497,250.00 497,250.00
 80,000.00 900,000.00
400,000.00 800,000.00
90,000.00 226,800.00
5,000.00 288,500.00
- 2,215,300.00 2,215,300.00

100,000.00

825,000.00 825,000.00
100,000.00 825,000.00 925,000.00

25,000.00

75,000.00 75,000.00
25,000.00 75,000.00 100,000.00

15,000.00

60,000.00 60,000.00
15,000.00 60,000.00 75,000.00

400,000.00 400,000.00
- 400,000.00 400,000.00

75,000.00 150,000.00
- 150,000.00 150,000.00
 500,000.00 -
500,000.00 - 500,000.00

- 1,600,000.00 1,600,000.00
- 1,600,000.00 1,600,000.00

400,000.00

50,000.00 150,000.00
50,000.00 50,000.00
75,000.00 75,000.00
400,000.00 275,000.00 675,000.00

1,260,000.00

6,500.00 487,500.00
8,500.00 637,500.00
8,000.00 16,000.00
9,000.00 270,000.00
500.00 2,500.00
1,000.00 30,000.00
1,260,000.00 1,443,500.00 2,703,500.00

60,000.00

20,000.00 60,000.00
60,000.00 60,000.00 120,000.00

60,000.00

15,000.00 45,000.00
60,000.00 45,000.00 105,000.00
 140,000.00

20,000.00 140,000.00
140,000.00 140,000.00 280,000.00

135,000.00

12,500.00 112,500.00
135,000.00 112,500.00 247,500.00

200,000.00

- 20,000.00 20,000.00
- 50,000.00 50,000.00
225,000.00 225,000.00
200,000.00 295,000.00 495,000.00

2,895,000.00 18,971,700.00 21,866,700.00

8,772,475.67 MATERIAL : 28,101,621.95 36,874,097.61 1,650,000.00

 KEBUTUHAN DANA (UPAH & MATERIAL) RUMAH TY
PT. BANGUN PAPAN SELARAS

Upah Kerja
NO. URAIAN PEKERJAAN VOLUME SAT.
(Rp.)

II. PEKERJAAN STRUKTUR BETON DAN PASANGAN

1 Rabatan camp 1 : 3 : 5 3.92 M3

Upah Kerja :
Upah cor lantai kerja site mix 78.40 M2 7,500.00
Material :
Semen 22.87 Zak
Pasir 1.76 M3
Split 3.27 M3
Sewa Molen 1.00 Hari

2 Cor Dak Beton T. 10 CM 2.61 M3

Upah Kerja :
Upah begesting 26.06 M2 50,000.00
Upah pembesian 111.95 Kg 2,500.00
Upah cor sitemix 2.61 M3 200,000.00
Upah trowel 26.06 M2 12,500.00
Material :
BB. Ø. 8 mm 15.86 Btg
BB. Ø. 6 mm 13.83 Btg
Bendrat 0.75 Kg
Semen 22.80 Zak
Pasir 1.17 M3
Split 1.95 M3
Triplex 9 mm 3.02 Lbr
Kayu MC Uk. 4/6 P. 4 M 92.10 Btg
Paku 10.000 Kg
Sewa Molen 3.00 Hari

3 Bata ringan citicone tebal 10 cm 235.74 M2

Upah Kerja :
Upah pasangan dinding bata 235.74 M2 30,000.00
Material :
Bata ringan citicone 24.28 M3
Semen MU 380 23.57 Zak
4 Rollag pasangan 1 bata T. 30 cm 9.00 M'
Upah Kerja :
Upah pasangan 1 bata 2.70 M2 50,000.00
Material :
Bata ringan 0.90 M3
Semen MU 380 0.34 Zak

5 Plesteran + Acian 266.08 M2

Upah Kerja :
Upah plesteran & acian 266.08 M2 30,000.00
Material :
Semen 9.98 Zak
Semen 46.56 Zak
Pasir 5.99 M3
Sipatan alumuium 2.00 Btg

6 Benangan 230.99 M'

Upah Kerja :
Upah Benangan sudut luar 230.99 M' 10,000.00

7 Plafon gypsum 9 mm (rangka hollow galvalum 4/4 & 2/4 gant 57.12 M2
Upah Kerja :
Upah pasang plafon 57.12 M2 22,500.00
Material :
Plafon gypsum 9 mm ex. Jaya board / Knouf 21.00 Lbr
Hollow galvalume 2/4 cm T. 0,4 mm 26.00 Btg
Hollow galvalume 4/4 cm T. 0,4 mm 26.00 Btg
Wall Angel 30.00 Btg
Screw 1.71 Dus
Cotton tape 2.00 Roll
Compound 2.00 Zak

8 List gypsum (incld cat) 51.40 M'

Subkont :
Material + pasang list gypsum 51.40 M'

9 Cat Exsterior tampak depan dan pagar depan (Alkali) ex. Pr 43.47 M2
Upah Kerja :
Upah cat alkali & Finish 43.47 M2 10,000.00
 Material :
Cat alkali primer ex. Propan (water base) 0.18 Pail
Cat Wheather shield ex. Propan 0.29 Pail
Acc 43.47 M2

10 Cat Interior ex. Vinilex 205.86 M2

Upah Kerja :
Upah cat alkali & Finish 205.86 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 1.03 Pail
Cat Vinilex 5.15 Gln
Acc 205.86 M2

11 Cat plafon ex. Vinilex 57.12 M2

Upah Kerja :
Upah compoun + cat plafon 57.12 M2 10,000.00
Material : 380.80
Compound cornice Aplus 2.54 Zak
Cat Vinilex 1.27 Gln
Acc 57.12 M2

12 Keramik Lantai area dalam Camp 1 : 4 42.06 M2

Upah Kerja :
Upah pasangan keramik lantai 42.06 M2 35,000.00
Material :
Keramik lantai Uk. 50X50 ex. Habitat 44.17 M2
Semen 17.67 Zak
Pasir 1.82 M3
AM Grout 8.41 Kg

13 Keramik Lantai area KM Camp 1 : 4 2.23 M2

Upah Kerja :
Upah pasangan keramik lantai 2.23 M2 40,000.00
Material :
Keramik lantai Uk. 30X30 ex. Asia 2.34 M2
Semen 0.94 Zak
Pasir 0.10 M3
AM Grout 0.74 Kg

14 Keramik Lantai teras & dapur Camp 1 : 4 5.98 M2

 Upah Kerja :
Upah pasangan keramik lantai 5.98 M2 40,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 6.27 M2
Semen 2.51 Zak
Pasir 0.26 M3
AM Grout 1.20 Kg

15 Keramik dinding Camp 1 : 4 8.70 M2

Upah Kerja :
Upah pasangan keramik dinding 8.70 M2 45,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 9.14 M2
Semen 3.65 Zak
Pasir 0.38 M3
AM Grout 2.18 Btg

16 Pasangan batu alam 7.50 M2

Upah Kerja
Upah Pasang Batu Alam 7.50 M2 120,000.00
Material
Batu Alam jenis Gilang Uk. 20X20 / 20X40 cm 8.00 M2
Semen 4.00 Zak
Pisau potong batu alam 1.00 Bh
Ongkos kirim batu alam 7.50 M2

17 Urugan sirtu 7.76 M3

Upah Kerja :
Upah gelar urugan 7.76 M3 20,000.00
Material :
Sirtu 10.09 M3
35,541,117.04

SUBTOTAL II. PEKERJAAN PEKERJAAN STRUKTUR BETON & PASANGAN

III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

1 Struktur rangka atap baja ringan ex. Inersia 51.96 M2

SUB KONT
Subkont Rangka Atap Baja Ringan 51.96 M2
2 Genteng beton ex Monier 51.96 M2
Upah Kerja :
Upah pasangan genteng 51.96 M2 25,000.00
Material :
Genteng monier flat & Acc 532.61 Pcs

3 Bubungan 45.80 M'

Upah Kerja :
Upah pasangan wuwungan 45.80 M' 30,000.00
Material :
Wuwungan genteng keramik 183.20 Pcs
Semen 4.01 Zak
Pasir 0.01 M3

4 Papan kalsiplank L. 30 cm T. 0,8 mm 27.00 M'

Upah Kerja :
Upah pasangan kalsiplank 27.00 M' 17,500.00
Material :
Kalsiplank motif jati L. 30 cm T. 0,8 mm 9.00 Lbr
Screw 162.00 Pcs

SUBTOTAL III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI LISTRIK
A. PINTU DAN JENDELA ALUMUNIUM
1 Pintu jendela PJ1 (R. Tamu) 1.00 Unit
SUBKONT :
Kusen Alumunium 4" 10.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.41 M2
Sealant 40.00 M'

2 Pintu jendela PJ2 (Pintu Belakang) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 8.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.20 M2
 Sealant 26.00 M'

3 Pintu P1 (Kamar Tidur) 2.00 Unit

SUBKONT :
Kusen Alumunium 4" 10.20 M'
Pintu double triplex 2.00 Unit
Handle & engsel ex. Lokal 2.00 Set
Sealant 20.40 M'

4 Pintu P2 (Kamar Mandi) 1.00 Unit

SUBKONT :
Kusen Alumunium 3 5.00 M'
Pintu panel PVC 1.00 Unit
Sealant 10.00 M'

5 Jendela J1 (Kamar Tidur & Ruang Depan) 3.00 Unit

SUBKONT :
Kusen Alumunium 4" 5.18 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.14 M2
Sealant 14.74 M'

6 Jendela J2 (Kamar Tidur) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 2.68 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 0.33 M2
Sealant 10.72 M'

7 Jendela atas J3 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 11.25 M'
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.52 M2
Sealant 57.70 M'

B. SANITAIR
1 Kloset Duduk ex. China 1.00 Unit
Upah Kerja :
 Upah pasang kloset duduk 1.00 M' 100,000.00
Material :
Kloset jongkok ex. China / Ina 1.00 Unit

2 Jet Shower 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 25,000.00
Material :
Jet Shower 1.00 Unit

3 Floor drain 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 15,000.00
Material :
Floor drain 1.00 Unit

4 Kran air double dia. 1/2" 1.00 Unit

Material :
Kran air double dia. 1/2" 1.00 Unit

5 Kran air 1/2" 2.00 Unit

Material :
Kran air 1/2" 2.00 Unit

6 Meja dapur keramik & kithcen sink 1 lubang 1.00 Unit

Upah Kerja :
Upah cor meja 1.00 Unit 100,000.00
Upah pasang keramik 2.38 M2 75,000.00
Material :
Keramik lantai granit 2.38 M2
Semen 1.00 Zak
Pasir 0.11 M3
Semen 0.05 Zak
Pasir 0.00 M3
Split 0.00 M3
Kran air bebek 1.00 M3
Kitchen zink 1.00 Unit

C. PLUMBING
1 Pipa Air Bersih PVC dia. 1" AW ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 1" 8.00 M' 10,000.00
Upah instalasi pipa PVC 3/4" 16.00 M' 10,000.00
Material :
Pipa PVC dia. 1" AW ex. Maspion / Wavin 2.00 Btg
Pipa PVC dia. 3/4" AW ex. Maspion / Wavin 4.00 Btg
Acc. Pipa 10.00 Ls
Lem pipa PVC 0.50 Klg

2 Pipa PVC dia. 2" D Air kotor Wastafel & Afoer ex. Maspion / 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 2" 12.00 M' 10,000.00
Material :
Pipa PVC dia. 2" AW ex. Maspion / Wavin 3.00 Btg
Acc. Pipa 5.00 Ls
Lem pipa PVC 0.25 Klg

3 Pipa PVC dia. 3" D Air Kotoran Kloset ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 3" 20.00 M' 10,000.00
Material :
Pipa PVC dia. 3" D ex. Maspion / Wavin 5.00 Btg
Acc. Pipa 10.00 Ls
Lem pipa PVC 0.50 Klg

4 Pipa PVC dia. 4" D Air Talang tegak ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 4" 40.00 M' 10,000.00
Material :
Pipa PVC dia. 4" D ex. Maspion / Wavin 10.00 Btg
Acc. Pipa 50.00 Ls
Lem pipa PVC 2.00 Klg

5 Bak kontrol 5.00 Unit

SUBKONT :
Bak Kontrol buat + pasang 5.00 Unit 100,000.00

6 Septick Tank Kap. 1,5 M3 + Resapan 2 Buis 1.00 Unit

SUBKONT :
 Septick Tank Kap. 1,5 M3 + Resapan 3 Buis 1.00 Unit

D. INSTALASI LISTRIK
1 Box Panel 4 Group 1.00 Unit
Upah Kerja :
Upah pasang box panel 4 group 1.00 Unit 400,000.00
Material :
MCB 6A / 1 P 3.00 Pcs
MCB 12A / 1 P 1.00 Pcs
Box panel outbow 4 Group Hager 1.00 Unit

2 Instalasi titik lampu & Stop kontak 21.00 Titik

Upah Kerja :
Upah instalasi listrik 21.00 Titik 60,000.00
Material :
Kabel NYM 2 X 1,5 mm eterna 75.00 M
Kabel NYM 3 X 1,5 mm eterna 75.00 M
Isolasi Unibelt 2.00 Roll
Pipa PVC 5/8 C 30.00 Btg
Flexible 5.00 M
Imbow Dos / T dos 30.00 Titik

3 Saklar double 3.00 Unit

Upah Kerja :
Upah pasang saklar double 3.00 Unit 20,000.00
Material :
Saklar double 3.00 Unit

4 Saklar single 3.00 Unit

Upah Kerja :
Upah pasang saklar single 3.00 Unit 20,000.00
Material :
Saklar single 3.00 Unit

5 Stop kontak 7.00 Unit

Upah Kerja :
Upah pasang saklar double 7.00 Unit 20,000.00
Material :
Stop Kontak 7.00 Unit
6 Fitting Lampu 9.00 Unit
Upah Kerja :
Upah pasang fitting lampu 9.00 Unit 15,000.00
Material :
Fitting Lampu 9.00 Unit

7 Lampu taman model fiting gantung 1.00 Unit

Upah Kerja :
Upah pasang fitting lampu 1.00 Unit 200,000.00
Material :
Kap hijau E24 1.00 Unit
Lampu LED 15 W 1.00 Unit
Pipa Galvanish dia. 1,5" 1.00 Btg

SUBTOTAL IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI L

GRAND TOTAL RUMAH TYPE 50 UPAH KERJA :

 MATERIAL) RUMAH TYPE 50
APAN SELARAS

Total Upah Material Total Material Total

(Rp.) (Rp.) (Rp.) (Rp.)

588,000.00

52,000.00 1,189,066.67
230,000.00 405,720.00
235,000.00 767,666.67
200,000.00
588,000.00 2,362,453.33 2,950,453.33

1,303,000.00
279,880.00
521,200.00
325,750.00

36,735.00 582,453.83
20,748.00 287,014.00
15,000.00 11,195.20
52,000.00 1,185,730.00
230,000.00 269,721.00
235,000.00 459,307.50
120,000.00 361,944.44
28,800.00 2,652,480.00
15,000.00 150,000.00
200,000.00 600,000.00
2,429,830.00 6,559,845.98 8,989,675.98

7,072,312.50 -

623,000.00 15,127,440.69
100,000.00 2,357,437.50
7,072,312.50 17,484,878.19 24,557,190.69
 135,000.00

623,000.00 560,700.00
100,000.00 33,750.00
135,000.00 594,450.00 729,450.00

7,982,250.00

52,000.00 518,846.25
52,000.00 2,421,282.50
230,000.00 1,376,938.13
120,000.00 240,000.00
7,982,250.00 4,557,066.88 12,539,316.88

2,309,900.00
2,309,900.00 - 2,309,900.00

1,285,200.00

53,500.00 1,123,500.00
17,000.00 442,000.00
19,000.00 494,000.00
8,000.00 240,000.00
60,000.00 102,857.14
15,000.00 30,000.00
70,000.00 140,000.00
1,285,200.00 2,572,357.14 3,857,557.14

12,000.00 616,800.00
- 616,800.00 616,800.00

434,702.50
 1,560,000.00 282,556.63
1,600,000.00 463,682.67
2,000.00 86,940.50
434,702.50 833,179.79 1,267,882.29

2,058,597.50

1,560,000.00 1,605,706.05
99,000.00 509,502.88
2,000.00 411,719.50
2,058,597.50 2,526,928.43 4,585,525.93

571,200.00

70,000.00 177,706.67
99,000.00 125,664.00
2,000.00 114,240.00
571,200.00 417,610.67 988,810.67

1,472,231.25 -

80,000.00 3,533,355.00
52,000.00 918,672.30
230,000.00 417,945.42
12,000.00 100,953.00
1,472,231.25 4,970,925.72 6,443,156.97

89,100.00 -

65,000.00 152,026.88
52,000.00 48,648.60
230,000.00 22,132.44
12,000.00 8,910.00
89,100.00 231,717.92 320,817.92
 239,000.00 -

80,000.00 501,900.00
52,000.00 130,494.00
230,000.00 59,367.60
12,000.00 14,340.00
239,000.00 706,101.60 945,101.60

391,500.00 -

65,000.00 593,775.00
52,000.00 190,008.00
230,000.00 86,443.20
12,000.00 26,100.00
391,500.00 896,326.20 1,287,826.20

900,000.00

90,000.00 720,000.00
52,000.00 208,000.00
92,000.00 92,000.00
4,000.00 30,000.00
900,000.00 1,050,000.00 1,950,000.00

155,275.67

50,000.00 504,645.91
155,275.67 504,645.91 659,921.58

28,114,099.42 46,885,287.76 74,999,387.18

113,977.94 5,922,467.63
5,922,467.63 5,922,467.63
 1,299,038.11 -

8,500.00 4,527,147.80
1,299,038.11 4,527,147.80 5,826,185.90

1,374,000.00 -

7,500.00 1,374,000.00
52,000.00 208,390.00
230,000.00 2,962.69
1,374,000.00 1,585,352.69 2,959,352.69

472,500.00 -

64,000.00 576,000.00
200.00 32,400.00
472,500.00 608,400.00 1,080,900.00

3,145,538.11 12,643,368.11 15,788,906.22

80,000.00 800,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 800,000.00
90,000.00 216,450.00
5,000.00 200,000.00
- 3,316,450.00 3,316,450.00

80,000.00 640,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 400,000.00
90,000.00 108,225.00
 5,000.00 130,000.00
- 2,578,225.00 2,578,225.00

80,000.00 816,000.00
850,000.00 1,700,000.00
200,000.00 400,000.00
5,000.00 102,000.00
- 3,018,000.00 3,018,000.00

75,000.00 375,000.00
450,000.00 450,000.00
5,000.00 50,000.00
- 875,000.00 875,000.00

80,000.00 414,400.00
400,000.00 400,000.00
90,000.00 102,375.00
5,000.00 73,700.00
- 990,475.00 990,475.00

80,000.00 214,400.00
200,000.00 200,000.00
90,000.00 29,250.00
5,000.00 53,600.00
- 497,250.00 497,250.00

80,000.00 900,000.00
400,000.00 800,000.00
90,000.00 226,800.00
5,000.00 288,500.00
- 2,215,300.00 2,215,300.00
100,000.00

825,000.00 825,000.00
100,000.00 825,000.00 925,000.00

25,000.00

75,000.00 75,000.00
25,000.00 75,000.00 100,000.00

15,000.00

60,000.00 60,000.00
15,000.00 60,000.00 75,000.00

400,000.00 400,000.00
- 400,000.00 400,000.00

75,000.00 150,000.00
- 150,000.00 150,000.00

100,000.00
178,500.00

90,000.00 214,200.00
52,000.00 51,979.20
230,000.00 26,275.20
52,000.00 2,730.00
230,000.00 621.00
235,000.00 1,057.50
150,000.00 150,000.00
200,000.00 200,000.00
278,500.00 646,862.90 925,362.90
 80,000.00
160,000.00
-
39,000.00 78,000.00
29,000.00 116,000.00
6,000.00 60,000.00
35,000.00 17,500.00
240,000.00 271,500.00 511,500.00

120,000.00
-
50,000.00 150,000.00
6,000.00 30,000.00
25,000.00 6,250.00
120,000.00 186,250.00 306,250.00

200,000.00
-
120,000.00 600,000.00
6,000.00 60,000.00
25,000.00 12,500.00
200,000.00 672,500.00 872,500.00

400,000.00
-
180,000.00 1,800,000.00
6,000.00 300,000.00
25,000.00 50,000.00
400,000.00 2,150,000.00 2,550,000.00

500,000.00 -
500,000.00 - 500,000.00
 - 1,600,000.00 1,600,000.00
- 1,600,000.00 1,600,000.00

400,000.00

50,000.00 150,000.00
50,000.00 50,000.00
75,000.00 75,000.00
400,000.00 275,000.00 675,000.00

1,260,000.00

6,500.00 487,500.00
8,500.00 637,500.00
8,000.00 16,000.00
9,000.00 270,000.00
500.00 2,500.00
1,000.00 30,000.00
1,260,000.00 1,443,500.00 2,703,500.00

60,000.00

20,000.00 60,000.00
60,000.00 60,000.00 120,000.00

60,000.00

15,000.00 45,000.00
60,000.00 45,000.00 105,000.00

140,000.00

20,000.00 140,000.00
140,000.00 140,000.00 280,000.00
 135,000.00

12,500.00 112,500.00
135,000.00 112,500.00 247,500.00

200,000.00

- 20,000.00 20,000.00
- 50,000.00 50,000.00
225,000.00 225,000.00
200,000.00 295,000.00 495,000.00

4,133,500.00 22,898,812.90 27,032,312.90

35,393,137.52 MATERIAL : 82,427,468.78 117,820,606.30

 KEBUTUHAN DANA (UPAH & MATERIAL) RUMAH TYPE 5
PT. BANGUN PAPAN SELARAS

Upah Kerja
NO. URAIAN PEKERJAAN VOLUME SAT.
(Rp.)

II. PEKERJAAN STRUKTUR BETON DAN PASANGAN

1 Kolom K1 Uk. 15/25 (BB. 6 Ø. 12, Ø.8 - 150 mm) 56.20 M'
Upah Kerja : 13.00 Unit
Upah begesting 44.96 M2 32,500.00
Upah pembesian 433.04 Kg 2,500.00
Upah cor sitemix 2.11 M3 200,000.00
Material :
BB. Ø. 10 mm 30.10 Btg
BB. Ø. 8 mm 23.42 Btg
Bendrat 2.89 Kg
Semen 18.44 Zak
Pasir 0.95 M3
Split 1.58 M3
Triplex 9 mm 7.81 Lbr
Paku 12.000 Kg
Sewa scafolding 39.00 Set
Sewa Molen 1.00 Hari

2 Kolom K2 Uk. 15/15 (BB. 4 Ø. 12, Ø.8 - 150 mm) 10.10 M'
Upah Kerja : 2.00 Unit
Upah begesting 6.06 M2 32,500.00
Upah pembesian 66.23 Kg 2,500.00
Upah cor sitemix 0.38 M3 200,000.00
Material :
BB. Ø. 10 mm 4.70 Btg
BB. Ø. 8 mm 3.37 Btg
Bendrat 0.44 Kg
Semen 3.31 Zak
Pasir 0.17 M3
Split 0.28 M3
Triplex 9 mm 1.05 Lbr
Paku 5.000 Kg
Sewa scafolding 6.00 Set
Sewa Molen Hari
3 Kolom (Kp) Uk. 10/10 (BB. 4 Ø. 8, Ø.6 - 200 mm) 33.85 M'
Upah Kerja :
Upah begesting 6.77 M2 32,500.00
Upah pembesian 77.80 Kg 2,500.00
Upah cor sitemix 0.34 M3 200,000.00
Material :
BB. Ø. 8 mm 12.62 Btg
BB. Ø. 6 mm 6.77 Btg
Bendrat 0.52 Kg
Semen 2.96 Zak
Pasir 0.15 M3
Split 0.25 M3
Triplex 9 mm 0.78 Lbr
Paku 7.00 Kg
Sewa Molen Hari

4 RB. Uk. 10/10 (BB. 4 Ø. 8, Ø.6 - 200 mm) 53.55 M'

Upah Kerja :
Upah begesting 10.71 M2 32,500.00
Upah pembesian 119.41 Kg 2,500.00
Upah cor sitemix 0.54 M3 200,000.00
Material :
BB. Ø. 8 mm 19.18 Btg
BB. Ø. 6 mm 10.71 Btg
Bendrat 0.80 Kg
Semen 4.69 Zak
Pasir 0.24 M3
Split 0.40 M3
Triplex 9 mm 1.24 Lbr
Paku 16.000 Kg
Sewa Molen 1.00 Hari

5 RB. Uk. 10/10 (BB. 2 Ø. 8, Ø.6 - 200 mm) 20.50 M'

Upah Kerja :
Upah begesting 4.10 M2 32,500.00
Upah pembesian 28.44 Kg 2,500.00
Upah cor sitemix 0.21 M3 200,000.00
Material :
BB. Ø. 8 mm 4.08 Btg
BB. Ø. 6 mm 3.42 Btg
Bendrat 0.19 Kg
Semen 1.79 Zak
Pasir 0.09 M3
 Split 0.15 M3
Triplex 9 mm 0.47 Lbr
Paku 16.000 Kg
Sewa Molen 1.00 Hari

6 Balok B1. Uk. 15/30 (BB. 6 Ø. 10, Ø.8 - 150 mm) 38.48 M'
Upah Kerja :
Upah begesting 28.86 M2 37,500.00
Upah pembesian 244.02 Kg 2,500.00
Upah cor sitemix 1.73 M3 300,000.00
Material :
BB. Ø. 10 mm 21.24 Btg
BB. Ø. 8 mm 18.32 Btg 0.85
Bendrat 1.63 Kg 14.12
Semen 15.15 Zak
Pasir 0.78 M3
Split 1.30 M3
Triplex 9 mm 5.01 Lbr
Kayu MC 6/10 P. 4 Mtr 6.41 Btg
Kayu MC 5/7 P. 4 Mtr 30.14 Btg
Paku 7.000 Kg
Scafolding 57.72 pcs
Sewa Molen 1.00 Hari

7 BG. Uk. 10/25 (BB. 6 Ø. 8, Ø.6 - 150 mm) 9.50 M'

Upah Kerja :
Upah begesting 4.75 M2 37,500.00
Upah pembesian 41.90 Kg 2,500.00
Upah cor sitemix 0.24 M3 200,000.00
Material :
BB. Ø. 8 mm 6.75 Btg
BB. Ø. 6 mm 3.73 Btg 0.70
Bendrat 0.28 Kg 17.14
Semen 2.08 Zak
Pasir 0.11 M3
Split 0.18 M3
Triplex 9 mm 0.55 Lbr
Paku 2.000 Kg
Sewa Molen 0.50 Hari

8 Rabatan camp 1 : 3 : 5 3.92 M3

Upah Kerja :
 Upah cor lantai kerja site mix 78.40 M2 7,500.00
Material :
Semen 22.87 Zak
Pasir 1.76 M3
Split 3.27 M3
Sewa Molen 1.00 Hari

9 Cor Dak Beton T. 10 CM 2.61 M3

Upah Kerja :
Upah begesting 26.06 M2 50,000.00
Upah pembesian 111.95 Kg 2,500.00
Upah cor sitemix 2.61 M3 200,000.00
Upah trowel 26.06 M2 12,500.00
Material :
BB. Ø. 8 mm 15.86 Btg
BB. Ø. 6 mm 13.83 Btg
Bendrat 0.75 Kg
Semen 22.80 Zak
Pasir 1.17 M3
Split 1.95 M3
Triplex 9 mm 3.02 Lbr
Kayu MC Uk. 4/6 P. 4 M 92.10 Btg
Paku 10.000 Kg
Sewa Molen 3.00 Hari

10 Bata ringan citicone tebal 10 cm 235.74 M2

Upah Kerja :
Upah pasangan dinding bata 235.74 M2 30,000.00
Material :
Bata ringan citicone 24.28 M3
Semen MU 380 23.57 Zak

11 Rollag pasangan 1 bata T. 30 cm 9.00 M'

Upah Kerja :
Upah pasangan 1 bata 2.70 M2 50,000.00
Material :
Bata ringan 0.90 M3
Semen MU 380 0.34 Zak

12 Plesteran + Acian 266.08 M2

Upah Kerja :
 Upah plesteran & acian 266.08 M2 30,000.00
Material :
Semen 9.98 Zak
Semen 46.56 Zak
Pasir 5.99 M3
Sipatan alumuium 2.00 Btg

13 Benangan 230.99 M'

Upah Kerja :
Upah Benangan sudut luar 230.99 M' 10,000.00

14 Plafon gypsum 9 mm (rangka hollow galvalum 4/4 & 2/4 gant 57.12 M2
Upah Kerja :
Upah pasang plafon 57.12 M2 22,500.00
Material :
Plafon gypsum 9 mm ex. Jaya board / Knouf 21.00 Lbr
Hollow galvalume 2/4 cm T. 0,4 mm 26.00 Btg
Hollow galvalume 4/4 cm T. 0,4 mm 26.00 Btg
Wall Angel 30.00 Btg
Screw 1.71 Dus
Cotton tape 2.00 Roll
Compound 2.00 Zak

15 List gypsum (incld cat) 51.40 M'

Subkont :
Material + pasang list gypsum 51.40 M'

16 Cat Exsterior tampak depan dan pagar depan (Alkali) ex. Pr 43.47 M2
Upah Kerja :
Upah cat alkali & Finish 43.47 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 0.18 Pail
Cat Wheather shield ex. Propan 0.29 Pail
Acc 43.47 M2

17 Cat Interior ex. Vinilex 205.86 M2

Upah Kerja :
Upah cat alkali & Finish 205.86 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 1.03 Pail
 Cat Vinilex 5.15 Gln
Acc 205.86 M2

18 Cat plafon ex. Vinilex 57.12 M2

Upah Kerja :
Upah compoun + cat plafon 57.12 M2 10,000.00
Material : 380.80
Compound cornice Aplus 2.54 Zak
Cat Vinilex 1.27 Gln
Acc 57.12 M2

19 Keramik Lantai area dalam Camp 1 : 4 42.06 M2

Upah Kerja :
Upah pasangan keramik lantai 42.06 M2 35,000.00
Material :
Keramik lantai Uk. 50X50 ex. Habitat 44.17 M2
Semen 17.67 Zak
Pasir 1.82 M3
AM Grout 8.41 Kg

20 Keramik Lantai area KM Camp 1 : 4 2.23 M2

Upah Kerja :
Upah pasangan keramik lantai 2.23 M2 40,000.00
Material :
Keramik lantai Uk. 30X30 ex. Asia 2.34 M2
Semen 0.94 Zak
Pasir 0.10 M3
AM Grout 0.74 Kg

21 Keramik Lantai teras & dapur Camp 1 : 4 5.98 M2

Upah Kerja :
Upah pasangan keramik lantai 5.98 M2 40,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 6.27 M2
Semen 2.51 Zak
Pasir 0.26 M3
AM Grout 1.20 Kg

22 Keramik dinding Camp 1 : 4 8.70 M2

Upah Kerja :
 Upah pasangan keramik dinding 8.70 M2 45,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 9.14 M2
Semen 3.65 Zak
Pasir 0.38 M3
AM Grout 2.18 Btg

23 Pasangan batu alam 7.50 M2

Upah Kerja
Upah Pasang Batu Alam 7.50 M2 120,000.00
Material
Batu Alam jenis Gilang Uk. 20X20 / 20X40 cm 8.00 M2
Semen 4.00 Zak
Pisau potong batu alam 1.00 Bh
Ongkos kirim batu alam 7.50 M2

24 Urugan sirtu 7.76 M3

Upah Kerja :
Upah gelar urugan 7.76 M3 20,000.00
Material :
Sirtu 10.09 M3
35,541,117.04

SUBTOTAL II. PEKERJAAN PEKERJAAN STRUKTUR BETON & PASANGAN

III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

1 Struktur rangka atap baja ringan ex. Inersia 51.96 M2

SUB KONT
Subkont Rangka Atap Baja Ringan 51.96 M2

2 Genteng beton ex Monier 51.96 M2

Upah Kerja :
Upah pasangan genteng 51.96 M2 25,000.00
Material :
Genteng monier flat & Acc 532.61 Pcs

3 Bubungan 45.80 M'

Upah Kerja :
Upah pasangan wuwungan 45.80 M' 30,000.00
Material :
 Wuwungan genteng keramik 183.20 Pcs
Semen 4.01 Zak
Pasir 0.01 M3

4 Papan kalsiplank L. 30 cm T. 0,8 mm 27.00 M'

Upah Kerja :
Upah pasangan kalsiplank 27.00 M' 17,500.00
Material :
Kalsiplank motif jati L. 30 cm T. 0,8 mm 9.00 Lbr
Screw 162.00 Pcs

SUBTOTAL III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI LISTRIK
A. PINTU DAN JENDELA ALUMUNIUM
1 Pintu jendela PJ1 (R. Tamu) 1.00 Unit
SUBKONT :
Kusen Alumunium 4" 10.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.41 M2
Sealant 40.00 M'

2 Pintu jendela PJ2 (Pintu Belakang) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 8.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.20 M2
Sealant 26.00 M'

3 Pintu P1 (Kamar Tidur) 2.00 Unit

SUBKONT :
Kusen Alumunium 4" 10.20 M'
Pintu double triplex 2.00 Unit
Handle & engsel ex. Lokal 2.00 Set
Sealant 20.40 M'
4 Pintu P2 (Kamar Mandi) 1.00 Unit
SUBKONT :
Kusen Alumunium 3 5.00 M'
Pintu panel PVC 1.00 Unit
Sealant 10.00 M'

5 Jendela J1 (Kamar Tidur & Ruang Depan) 3.00 Unit

SUBKONT :
Kusen Alumunium 4" 5.18 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.14 M2
Sealant 14.74 M'

6 Jendela J2 (Kamar Tidur) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 2.68 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 0.33 M2
Sealant 10.72 M'

7 Jendela atas J3 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 11.25 M'
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.52 M2
Sealant 57.70 M'

B. SANITAIR
1 Kloset Duduk ex. China 1.00 Unit
Upah Kerja :
Upah pasang kloset duduk 1.00 M' 100,000.00
Material :
Kloset jongkok ex. China / Ina 1.00 Unit

2 Jet Shower 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 25,000.00
Material :
Jet Shower 1.00 Unit
3 Floor drain 1.00 Unit
Upah Kerja :
Upah pasang jet shower 1.00 M' 15,000.00
Material :
Floor drain 1.00 Unit

4 Kran air double dia. 1/2" 1.00 Unit

Material :
Kran air double dia. 1/2" 1.00 Unit

5 Kran air 1/2" 2.00 Unit

Material :
Kran air 1/2" 2.00 Unit

6 Meja dapur keramik & kithcen sink 1 lubang 1.00 Unit

Upah Kerja :
Upah cor meja 1.00 Unit 100,000.00
Upah pasang keramik 2.38 M2 75,000.00
Material :
Keramik lantai granit 2.38 M2
Semen 1.00 Zak
Pasir 0.11 M3
Semen 0.05 Zak
Pasir 0.00 M3
Split 0.00 M3
Kran air bebek 1.00 M3
Kitchen zink 1.00 Unit

C. PLUMBING
1 Pipa Air Bersih PVC dia. 1" AW ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 1" 8.00 M' 10,000.00
Upah instalasi pipa PVC 3/4" 16.00 M' 10,000.00
Material :
Pipa PVC dia. 1" AW ex. Maspion / Wavin 2.00 Btg
Pipa PVC dia. 3/4" AW ex. Maspion / Wavin 4.00 Btg
Acc. Pipa 10.00 Ls
Lem pipa PVC 0.50 Klg
2 Pipa PVC dia. 2" D Air kotor Wastafel & Afoer ex. Maspion / 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 2" 12.00 M' 10,000.00
Material :
Pipa PVC dia. 2" AW ex. Maspion / Wavin 3.00 Btg
Acc. Pipa 5.00 Ls
Lem pipa PVC 0.25 Klg

3 Pipa PVC dia. 3" D Air Kotoran Kloset ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 3" 20.00 M' 10,000.00
Material :
Pipa PVC dia. 3" D ex. Maspion / Wavin 5.00 Btg
Acc. Pipa 10.00 Ls
Lem pipa PVC 0.50 Klg

4 Pipa PVC dia. 4" D Air Talang tegak ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 4" 40.00 M' 10,000.00
Material :
Pipa PVC dia. 4" D ex. Maspion / Wavin 10.00 Btg
Acc. Pipa 50.00 Ls
Lem pipa PVC 2.00 Klg

5 Bak kontrol 5.00 Unit

SUBKONT :
Bak Kontrol buat + pasang 5.00 Unit 100,000.00

6 Septick Tank Kap. 1,5 M3 + Resapan 2 Buis 1.00 Unit

SUBKONT :
Septick Tank Kap. 1,5 M3 + Resapan 3 Buis 1.00 Unit

D. INSTALASI LISTRIK
1 Box Panel 4 Group 1.00 Unit
Upah Kerja :
Upah pasang box panel 4 group 1.00 Unit 400,000.00
Material :
MCB 6A / 1 P 3.00 Pcs
MCB 12A / 1 P 1.00 Pcs
Box panel outbow 4 Group Hager 1.00 Unit
2 Instalasi titik lampu & Stop kontak 21.00 Titik
Upah Kerja :
Upah instalasi listrik 21.00 Titik 60,000.00
Material :
Kabel NYM 2 X 1,5 mm eterna 75.00 M
Kabel NYM 3 X 1,5 mm eterna 75.00 M
Isolasi Unibelt 2.00 Roll
Pipa PVC 5/8 C 30.00 Btg
Flexible 5.00 M
Imbow Dos / T dos 30.00 Titik

3 Saklar double 3.00 Unit

Upah Kerja :
Upah pasang saklar double 3.00 Unit 20,000.00
Material :
Saklar double 3.00 Unit

4 Saklar single 3.00 Unit

Upah Kerja :
Upah pasang saklar single 3.00 Unit 20,000.00
Material :
Saklar single 3.00 Unit

5 Stop kontak 7.00 Unit

Upah Kerja :
Upah pasang saklar double 7.00 Unit 20,000.00
Material :
Stop Kontak 7.00 Unit

6 Fitting Lampu 9.00 Unit

Upah Kerja :
Upah pasang fitting lampu 9.00 Unit 15,000.00
Material :
Fitting Lampu 9.00 Unit

7 Lampu taman model fiting gantung 1.00 Unit

Upah Kerja :
Upah pasang fitting lampu 1.00 Unit 200,000.00
Material :
Kap hijau E24 1.00 Unit
Lampu LED 15 W 1.00 Unit
Pipa Galvanish dia. 1,5" 1.00 Btg

SUBTOTAL IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI L

GRAND TOTAL RUMAH TYPE 50 UPAH KERJA :

ATERIAL) RUMAH TYPE 50
SELARAS

Total Upah Material Total Material Total

(Rp.) (Rp.) (Rp.) (Rp.)

1,461,200.00
1,082,609.00
421,500.00

66,600.00 2,004,526.80
36,735.00 860,211.25
15,000.00 43,304.36
52,000.00 958,912.50
230,000.00 218,126.25
235,000.00 371,446.88
120,000.00 936,666.67
15,000.00 180,000.00
40,000.00 1,560,000.00
200,000.00 200,000.00
2,965,309.00 7,333,194.70 10,298,503.70

196,950.00
165,584.33
75,750.00

8,500.00 39,938.67
36,735.00 123,674.50
15,000.00 6,623.37
52,000.00 172,331.25
230,000.00 39,200.63
235,000.00 66,754.69
120,000.00 126,250.00
15,000.00 75,000.00
40,000.00 240,000.00
200,000.00 -
438,284.33 889,773.10 1,328,057.44
220,025.00
194,512.20
67,700.00

36,735.00 463,424.27
20,748.00 140,463.96
15,000.00 7,780.49
52,000.00 154,017.50
230,000.00 35,034.75
235,000.00 59,660.63
120,000.00 94,027.78
15,000.00 105,000.00
200,000.00 -
482,237.20 1,059,409.37 1,541,646.57

348,075.00
298,528.20
107,100.00

36,735.00 704,650.77
20,748.00 222,211.08
15,000.00 11,941.13
52,000.00 243,652.50
230,000.00 55,424.25
235,000.00 94,381.88
120,000.00 148,750.00
15,000.00 240,000.00
200,000.00
753,703.20 1,721,011.60 2,474,714.80

133,250.00
71,100.43
41,000.00

36,735.00 149,976.76
20,748.00 70,889.00
15,000.00 2,844.02
52,000.00 93,275.00
230,000.00 21,217.50
 235,000.00 36,131.25
120,000.00 56,944.44
15,000.00 240,000.00
200,000.00
245,350.43 671,277.97 916,628.41

1,082,250.00
610,040.14
519,480.00

66,600.00 1,414,450.80
36,735.00 673,125.14
15,000.00 24,401.61
52,000.00 787,878.00
230,000.00 179,220.60
235,000.00 305,194.50
120,000.00 601,250.00
84,000.00 538,720.00
42,000.00 1,265,992.00
15,000.00 105,000.00
40,000.00 2,308,800.00
200,000.00 200,000.00
2,211,770.14 8,404,032.65 10,615,802.79

178,125.00
104,738.31
47,500.00

36,735.00 247,887.78
20,748.00 77,296.47
15,000.00 4,189.53
52,000.00 108,062.50
230,000.00 24,581.25
235,000.00 41,859.38
120,000.00 65,972.22
15,000.00 30,000.00
200,000.00 100,000.00
330,363.31 699,849.13 1,030,212.44
 588,000.00

52,000.00 1,189,066.67
230,000.00 405,720.00
235,000.00 767,666.67
200,000.00
588,000.00 2,362,453.33 2,950,453.33

1,303,000.00
279,880.00
521,200.00
325,750.00

36,735.00 582,453.83
20,748.00 287,014.00
15,000.00 11,195.20
52,000.00 1,185,730.00
230,000.00 269,721.00
235,000.00 459,307.50
120,000.00 361,944.44
28,800.00 2,652,480.00
15,000.00 150,000.00
200,000.00 600,000.00
2,429,830.00 6,559,845.98 8,989,675.98

7,072,312.50 -

623,000.00 15,127,440.69
100,000.00 2,357,437.50
7,072,312.50 17,484,878.19 24,557,190.69

135,000.00

623,000.00 560,700.00
100,000.00 33,750.00
135,000.00 594,450.00 729,450.00
7,982,250.00

52,000.00 518,846.25
52,000.00 2,421,282.50
230,000.00 1,376,938.13
120,000.00 240,000.00
7,982,250.00 4,557,066.88 12,539,316.88

2,309,900.00
2,309,900.00 - 2,309,900.00

1,285,200.00

53,500.00 1,123,500.00
17,000.00 442,000.00
19,000.00 494,000.00
8,000.00 240,000.00
60,000.00 102,857.14
15,000.00 30,000.00
70,000.00 140,000.00
1,285,200.00 2,572,357.14 3,857,557.14

12,000.00 616,800.00
- 616,800.00 616,800.00

434,702.50

1,560,000.00 282,556.63
1,600,000.00 463,682.67
2,000.00 86,940.50
434,702.50 833,179.79 1,267,882.29

2,058,597.50

1,560,000.00 1,605,706.05
 99,000.00 509,502.88
2,000.00 411,719.50
2,058,597.50 2,526,928.43 4,585,525.93

571,200.00

70,000.00 177,706.67
99,000.00 125,664.00
2,000.00 114,240.00
571,200.00 417,610.67 988,810.67

1,472,231.25 -

80,000.00 3,533,355.00
52,000.00 918,672.30
230,000.00 417,945.42
12,000.00 100,953.00
1,472,231.25 4,970,925.72 6,443,156.97

89,100.00 -

65,000.00 152,026.88
52,000.00 48,648.60
230,000.00 22,132.44
12,000.00 8,910.00
89,100.00 231,717.92 320,817.92

239,000.00 -

80,000.00 501,900.00
52,000.00 130,494.00
230,000.00 59,367.60
12,000.00 14,340.00
239,000.00 706,101.60 945,101.60
 391,500.00 -

65,000.00 593,775.00
52,000.00 190,008.00
230,000.00 86,443.20
12,000.00 26,100.00
391,500.00 896,326.20 1,287,826.20

900,000.00

90,000.00 720,000.00
52,000.00 208,000.00
92,000.00 92,000.00
4,000.00 30,000.00
900,000.00 1,050,000.00 1,950,000.00

155,275.67

50,000.00 504,645.91
155,275.67 504,645.91 659,921.58

35,541,117.04 67,663,836.29 103,204,953.33

113,977.94 5,922,467.63
5,922,467.63 5,922,467.63

1,299,038.11 -

8,500.00 4,527,147.80
1,299,038.11 4,527,147.80 5,826,185.90

1,374,000.00 -
 7,500.00 1,374,000.00
52,000.00 208,390.00
230,000.00 2,962.69
1,374,000.00 1,585,352.69 2,959,352.69

472,500.00 -

64,000.00 576,000.00
200.00 32,400.00
472,500.00 608,400.00 1,080,900.00

3,145,538.11 12,643,368.11 15,788,906.22

80,000.00 800,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 800,000.00
90,000.00 216,450.00
5,000.00 200,000.00
- 3,316,450.00 3,316,450.00

80,000.00 640,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 400,000.00
90,000.00 108,225.00
5,000.00 130,000.00
- 2,578,225.00 2,578,225.00

80,000.00 816,000.00
850,000.00 1,700,000.00
200,000.00 400,000.00
5,000.00 102,000.00
- 3,018,000.00 3,018,000.00
 75,000.00 375,000.00
450,000.00 450,000.00
5,000.00 50,000.00
- 875,000.00 875,000.00

80,000.00 414,400.00
400,000.00 400,000.00
90,000.00 102,375.00
5,000.00 73,700.00
- 990,475.00 990,475.00

80,000.00 214,400.00
200,000.00 200,000.00
90,000.00 29,250.00
5,000.00 53,600.00
- 497,250.00 497,250.00

80,000.00 900,000.00
400,000.00 800,000.00
90,000.00 226,800.00
5,000.00 288,500.00
- 2,215,300.00 2,215,300.00

100,000.00

825,000.00 825,000.00
100,000.00 825,000.00 925,000.00

25,000.00

75,000.00 75,000.00
25,000.00 75,000.00 100,000.00
 15,000.00

60,000.00 60,000.00
15,000.00 60,000.00 75,000.00

400,000.00 400,000.00
- 400,000.00 400,000.00

75,000.00 150,000.00
- 150,000.00 150,000.00

100,000.00
178,500.00

90,000.00 214,200.00
52,000.00 51,979.20
230,000.00 26,275.20
52,000.00 2,730.00
230,000.00 621.00
235,000.00 1,057.50
150,000.00 150,000.00
200,000.00 200,000.00
278,500.00 646,862.90 925,362.90

80,000.00
160,000.00
-
39,000.00 78,000.00
29,000.00 116,000.00
6,000.00 60,000.00
35,000.00 17,500.00
240,000.00 271,500.00 511,500.00
120,000.00
-
50,000.00 150,000.00
6,000.00 30,000.00
25,000.00 6,250.00
120,000.00 186,250.00 306,250.00

200,000.00
-
120,000.00 600,000.00
6,000.00 60,000.00
25,000.00 12,500.00
200,000.00 672,500.00 872,500.00

400,000.00
-
180,000.00 1,800,000.00
6,000.00 300,000.00
25,000.00 50,000.00
400,000.00 2,150,000.00 2,550,000.00

500,000.00 -
500,000.00 - 500,000.00

- 1,600,000.00 1,600,000.00
- 1,600,000.00 1,600,000.00

400,000.00

50,000.00 150,000.00
50,000.00 50,000.00
75,000.00 75,000.00
 400,000.00 275,000.00 675,000.00

1,260,000.00

6,500.00 487,500.00
8,500.00 637,500.00
8,000.00 16,000.00
9,000.00 270,000.00
500.00 2,500.00
1,000.00 30,000.00
1,260,000.00 1,443,500.00 2,703,500.00

60,000.00

20,000.00 60,000.00
60,000.00 60,000.00 120,000.00

60,000.00

15,000.00 45,000.00
60,000.00 45,000.00 105,000.00

140,000.00

20,000.00 140,000.00
140,000.00 140,000.00 280,000.00

135,000.00

12,500.00 112,500.00
135,000.00 112,500.00 247,500.00

200,000.00
 - 20,000.00 20,000.00
- 50,000.00 50,000.00
225,000.00 225,000.00
200,000.00 295,000.00 495,000.00

4,133,500.00 22,898,812.90 27,032,312.90

42,820,155.14 MATERIAL : 103,206,017.30 146,026,172.45

 KEBUTUHAN DANA (UPAH & MATERIAL) RUMAH TYPE 5
PT. BANGUN PAPAN SELARAS

Upah Kerja
NO. URAIAN PEKERJAAN VOLUME SAT.
(Rp.)

II. PEKERJAAN STRUKTUR BETON DAN PASANGAN

1 Kolom K1 Uk. 15/25 (BB. 6 Ø. 12, Ø.8 - 150 mm) 56.20 M'
Upah Kerja : 13.00 Unit
Upah begesting 44.96 M2 32,500.00
Upah pembesian 433.04 Kg 2,500.00
Upah cor sitemix 2.11 M3 200,000.00
Material :
BB. Ø. 10 mm 30.10 Btg
BB. Ø. 8 mm 23.42 Btg
Bendrat 2.89 Kg
Semen 18.44 Zak
Pasir 0.95 M3
Split 1.58 M3
Triplex 9 mm 7.81 Lbr
Paku 12.000 Kg
Sewa scafolding 39.00 Set
Sewa Molen 1.00 Hari

2 Kolom K2 Uk. 15/15 (BB. 4 Ø. 12, Ø.8 - 150 mm) 10.10 M'
Upah Kerja : 2.00 Unit
Upah begesting 6.06 M2 32,500.00
Upah pembesian 66.23 Kg 2,500.00
Upah cor sitemix 0.38 M3 200,000.00
Material :
BB. Ø. 10 mm 4.70 Btg
BB. Ø. 8 mm 3.37 Btg
Bendrat 0.44 Kg
Semen 3.31 Zak
Pasir 0.17 M3
Split 0.28 M3
Triplex 9 mm 1.05 Lbr
Paku 5.000 Kg
Sewa scafolding 6.00 Set
Sewa Molen Hari
3 Kolom (Kp) Uk. 10/10 (BB. 4 Ø. 8, Ø.6 - 200 mm) 33.85 M'
Upah Kerja :
Upah begesting 6.77 M2 32,500.00
Upah pembesian 77.80 Kg 2,500.00
Upah cor sitemix 0.34 M3 200,000.00
Material :
BB. Ø. 8 mm 12.62 Btg
BB. Ø. 6 mm 6.77 Btg
Bendrat 0.52 Kg
Semen 2.96 Zak
Pasir 0.15 M3
Split 0.25 M3
Triplex 9 mm 0.78 Lbr
Paku 7.00 Kg
Sewa Molen Hari

4 RB. Uk. 10/10 (BB. 4 Ø. 8, Ø.6 - 200 mm) 53.55 M'

Upah Kerja :
Upah begesting 10.71 M2 32,500.00
Upah pembesian 119.41 Kg 2,500.00
Upah cor sitemix 0.54 M3 200,000.00
Material :
BB. Ø. 8 mm 19.18 Btg
BB. Ø. 6 mm 10.71 Btg
Bendrat 0.80 Kg
Semen 4.69 Zak
Pasir 0.24 M3
Split 0.40 M3
Triplex 9 mm 1.24 Lbr
Paku 16.000 Kg
Sewa Molen 1.00 Hari

5 RB. Uk. 10/10 (BB. 2 Ø. 8, Ø.6 - 200 mm) 20.50 M'

Upah Kerja :
Upah begesting 4.10 M2 32,500.00
Upah pembesian 28.44 Kg 2,500.00
Upah cor sitemix 0.21 M3 200,000.00
Material :
BB. Ø. 8 mm 4.08 Btg
BB. Ø. 6 mm 3.42 Btg
Bendrat 0.19 Kg
Semen 1.79 Zak
Pasir 0.09 M3
 Split 0.15 M3
Triplex 9 mm 0.47 Lbr
Paku 16.000 Kg
Sewa Molen 1.00 Hari

6 Balok B1. Uk. 15/30 (BB. 6 Ø. 10, Ø.8 - 150 mm) 38.48 M'
Upah Kerja :
Upah begesting 28.86 M2 37,500.00
Upah pembesian 244.02 Kg 2,500.00
Upah cor sitemix 1.73 M3 300,000.00
Material :
BB. Ø. 10 mm 21.24 Btg
BB. Ø. 8 mm 18.32 Btg 0.85
Bendrat 1.63 Kg 14.12
Semen 15.15 Zak
Pasir 0.78 M3
Split 1.30 M3
Triplex 9 mm 5.01 Lbr
Kayu MC 6/10 P. 4 Mtr 6.41 Btg
Kayu MC 5/7 P. 4 Mtr 30.14 Btg
Paku 7.000 Kg
Scafolding 57.72 pcs
Sewa Molen 1.00 Hari

7 BG. Uk. 10/25 (BB. 6 Ø. 8, Ø.6 - 150 mm) 9.50 M'

Upah Kerja :
Upah begesting 4.75 M2 37,500.00
Upah pembesian 41.90 Kg 2,500.00
Upah cor sitemix 0.24 M3 200,000.00
Material :
BB. Ø. 8 mm 6.75 Btg
BB. Ø. 6 mm 3.73 Btg 0.70
Bendrat 0.28 Kg 17.14
Semen 2.08 Zak
Pasir 0.11 M3
Split 0.18 M3
Triplex 9 mm 0.55 Lbr
Paku 2.000 Kg
Sewa Molen 0.50 Hari

8 Rabatan camp 1 : 3 : 5 3.92 M3

Upah Kerja :
 Upah cor lantai kerja site mix 78.40 M2 7,500.00
Material :
Semen 22.87 Zak
Pasir 1.76 M3
Split 3.27 M3
Sewa Molen 1.00 Hari

9 Cor Dak Beton T. 10 CM 2.61 M3

Upah Kerja :
Upah begesting 26.06 M2 50,000.00
Upah pembesian 111.95 Kg 2,500.00
Upah cor sitemix 2.61 M3 200,000.00
Upah trowel 26.06 M2 12,500.00
Material :
BB. Ø. 8 mm 15.86 Btg
BB. Ø. 6 mm 13.83 Btg
Bendrat 0.75 Kg
Semen 22.80 Zak
Pasir 1.17 M3
Split 1.95 M3
Triplex 9 mm 3.02 Lbr
Kayu MC Uk. 4/6 P. 4 M 92.10 Btg
Paku 10.000 Kg
Sewa Molen 3.00 Hari

10 Bata ringan citicone tebal 10 cm 235.74 M2

Upah Kerja :
Upah pasangan dinding bata 235.74 M2 30,000.00
Material :
Bata ringan citicone 24.28 M3
Semen MU 380 23.57 Zak

11 Rollag pasangan 1 bata T. 30 cm 9.00 M'

Upah Kerja :
Upah pasangan 1 bata 2.70 M2 50,000.00
Material :
Bata ringan 0.90 M3
Semen MU 380 0.34 Zak

12 Plesteran + Acian 266.08 M2

Upah Kerja :
 Upah plesteran & acian 266.08 M2 30,000.00
Material :
Semen 9.98 Zak
Semen 46.56 Zak
Pasir 5.99 M3
Sipatan alumuium 2.00 Btg

13 Benangan 230.99 M'

Upah Kerja :
Upah Benangan sudut luar 230.99 M' 10,000.00

14 Plafon gypsum 9 mm (rangka hollow galvalum 4/4 & 2/4 gant 57.12 M2
Upah Kerja :
Upah pasang plafon 57.12 M2 22,500.00
Material :
Plafon gypsum 9 mm ex. Jaya board / Knouf 21.00 Lbr
Hollow galvalume 2/4 cm T. 0,4 mm 26.00 Btg
Hollow galvalume 4/4 cm T. 0,4 mm 26.00 Btg
Wall Angel 30.00 Btg
Screw 1.71 Dus
Cotton tape 2.00 Roll
Compound 2.00 Zak

15 List gypsum (incld cat) 51.40 M'

Subkont :
Material + pasang list gypsum 51.40 M'

16 Cat Exsterior tampak depan dan pagar depan (Alkali) ex. Pr 43.47 M2
Upah Kerja :
Upah cat alkali & Finish 43.47 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 0.18 Pail
Cat Wheather shield ex. Propan 0.29 Pail
Acc 43.47 M2

17 Cat Interior ex. Vinilex 205.86 M2

Upah Kerja :
Upah cat alkali & Finish 205.86 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 1.03 Pail
 Cat Vinilex 5.15 Gln
Acc 205.86 M2

18 Cat plafon ex. Vinilex 57.12 M2

Upah Kerja :
Upah compoun + cat plafon 57.12 M2 10,000.00
Material : 380.80
Compound cornice Aplus 2.54 Zak
Cat Vinilex 1.27 Gln
Acc 57.12 M2

19 Keramik Lantai area dalam Camp 1 : 4 42.06 M2

Upah Kerja :
Upah pasangan keramik lantai 42.06 M2 35,000.00
Material :
Keramik lantai Uk. 50X50 ex. Habitat 44.17 M2
Semen 17.67 Zak
Pasir 1.82 M3
AM Grout 8.41 Kg

20 Keramik Lantai area KM Camp 1 : 4 2.23 M2

Upah Kerja :
Upah pasangan keramik lantai 2.23 M2 40,000.00
Material :
Keramik lantai Uk. 30X30 ex. Asia 2.34 M2
Semen 0.94 Zak
Pasir 0.10 M3
AM Grout 0.74 Kg

21 Keramik Lantai teras & dapur Camp 1 : 4 5.98 M2

Upah Kerja :
Upah pasangan keramik lantai 5.98 M2 40,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 6.27 M2
Semen 2.51 Zak
Pasir 0.26 M3
AM Grout 1.20 Kg

22 Keramik dinding Camp 1 : 4 8.70 M2

Upah Kerja :
 Upah pasangan keramik dinding 8.70 M2 45,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 9.14 M2
Semen 3.65 Zak
Pasir 0.38 M3
AM Grout 2.18 Btg

23 Pasangan batu alam 7.50 M2

Upah Kerja
Upah Pasang Batu Alam 7.50 M2 120,000.00
Material
Batu Alam jenis Gilang Uk. 20X20 / 20X40 cm 8.00 M2
Semen 4.00 Zak
Pisau potong batu alam 1.00 Bh
Ongkos kirim batu alam 7.50 M2

24 Urugan sirtu 7.76 M3

Upah Kerja :
Upah gelar urugan 7.76 M3 20,000.00
Material :
Sirtu 10.09 M3
35,541,117.04

SUBTOTAL II. PEKERJAAN PEKERJAAN STRUKTUR BETON & PASANGAN

III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

1 Struktur rangka atap baja ringan ex. Inersia 51.96 M2

SUB KONT
Subkont Rangka Atap Baja Ringan 51.96 M2

2 Genteng beton ex Monier 51.96 M2

Upah Kerja :
Upah pasangan genteng 51.96 M2 25,000.00
Material :
Genteng monier flat & Acc 532.61 Pcs

3 Bubungan 45.80 M'

Upah Kerja :
Upah pasangan wuwungan 45.80 M' 30,000.00
Material :
 Wuwungan genteng keramik 183.20 Pcs
Semen 4.01 Zak
Pasir 0.01 M3

4 Papan kalsiplank L. 30 cm T. 0,8 mm 27.00 M'

Upah Kerja :
Upah pasangan kalsiplank 27.00 M' 17,500.00
Material :
Kalsiplank motif jati L. 30 cm T. 0,8 mm 9.00 Lbr
Screw 162.00 Pcs

SUBTOTAL III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI LISTRIK
A. PINTU DAN JENDELA ALUMUNIUM
1 Pintu jendela PJ1 (R. Tamu) 1.00 Unit
SUBKONT :
Kusen Alumunium 4" 10.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.41 M2
Sealant 40.00 M'

2 Pintu jendela PJ2 (Pintu Belakang) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 8.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.20 M2
Sealant 26.00 M'

3 Pintu P1 (Kamar Tidur) 2.00 Unit

SUBKONT :
Kusen Alumunium 4" 10.20 M'
Pintu double triplex 2.00 Unit
Handle & engsel ex. Lokal 2.00 Set
Sealant 20.40 M'
4 Pintu P2 (Kamar Mandi) 1.00 Unit
SUBKONT :
Kusen Alumunium 3 5.00 M'
Pintu panel PVC 1.00 Unit
Sealant 10.00 M'

5 Jendela J1 (Kamar Tidur & Ruang Depan) 3.00 Unit

SUBKONT :
Kusen Alumunium 4" 5.18 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.14 M2
Sealant 14.74 M'

6 Jendela J2 (Kamar Tidur) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 2.68 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 0.33 M2
Sealant 10.72 M'

7 Jendela atas J3 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 11.25 M'
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.52 M2
Sealant 57.70 M'

B. SANITAIR
1 Kloset Duduk ex. China 1.00 Unit
Upah Kerja :
Upah pasang kloset duduk 1.00 M' 100,000.00
Material :
Kloset jongkok ex. China / Ina 1.00 Unit

2 Jet Shower 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 25,000.00
Material :
Jet Shower 1.00 Unit
3 Floor drain 1.00 Unit
Upah Kerja :
Upah pasang jet shower 1.00 M' 15,000.00
Material :
Floor drain 1.00 Unit

4 Kran air double dia. 1/2" 1.00 Unit

Material :
Kran air double dia. 1/2" 1.00 Unit

5 Kran air 1/2" 2.00 Unit

Material :
Kran air 1/2" 2.00 Unit

6 Meja dapur keramik & kithcen sink 1 lubang 1.00 Unit

Upah Kerja :
Upah cor meja 1.00 Unit 100,000.00
Upah pasang keramik 2.38 M2 75,000.00
Material :
Keramik lantai granit 2.38 M2
Semen 1.00 Zak
Pasir 0.11 M3
Semen 0.05 Zak
Pasir 0.00 M3
Split 0.00 M3
Kran air bebek 1.00 M3
Kitchen zink 1.00 Unit

C. PLUMBING
1 Pipa Air Bersih PVC dia. 1" AW ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 1" 8.00 M' 10,000.00
Upah instalasi pipa PVC 3/4" 16.00 M' 10,000.00
Material :
Pipa PVC dia. 1" AW ex. Maspion / Wavin 2.00 Btg
Pipa PVC dia. 3/4" AW ex. Maspion / Wavin 4.00 Btg
Acc. Pipa 10.00 Ls
Lem pipa PVC 0.50 Klg
2 Pipa PVC dia. 2" D Air kotor Wastafel & Afoer ex. Maspion / 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 2" 12.00 M' 10,000.00
Material :
Pipa PVC dia. 2" AW ex. Maspion / Wavin 3.00 Btg
Acc. Pipa 5.00 Ls
Lem pipa PVC 0.25 Klg

3 Pipa PVC dia. 3" D Air Kotoran Kloset ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 3" 20.00 M' 10,000.00
Material :
Pipa PVC dia. 3" D ex. Maspion / Wavin 5.00 Btg
Acc. Pipa 10.00 Ls
Lem pipa PVC 0.50 Klg

4 Pipa PVC dia. 4" D Air Talang tegak ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 4" 40.00 M' 10,000.00
Material :
Pipa PVC dia. 4" D ex. Maspion / Wavin 10.00 Btg
Acc. Pipa 50.00 Ls
Lem pipa PVC 2.00 Klg

5 Bak kontrol 5.00 Unit

SUBKONT :
Bak Kontrol buat + pasang 5.00 Unit 100,000.00

6 Septick Tank Kap. 1,5 M3 + Resapan 2 Buis 1.00 Unit

SUBKONT :
Septick Tank Kap. 1,5 M3 + Resapan 3 Buis 1.00 Unit

D. INSTALASI LISTRIK
1 Box Panel 4 Group 1.00 Unit
Upah Kerja :
Upah pasang box panel 4 group 1.00 Unit 400,000.00
Material :
MCB 6A / 1 P 3.00 Pcs
MCB 12A / 1 P 1.00 Pcs
Box panel outbow 4 Group Hager 1.00 Unit
2 Instalasi titik lampu & Stop kontak 21.00 Titik
Upah Kerja :
Upah instalasi listrik 21.00 Titik 60,000.00
Material :
Kabel NYM 2 X 1,5 mm eterna 75.00 M
Kabel NYM 3 X 1,5 mm eterna 75.00 M
Isolasi Unibelt 2.00 Roll
Pipa PVC 5/8 C 30.00 Btg
Flexible 5.00 M
Imbow Dos / T dos 30.00 Titik

3 Saklar double 3.00 Unit

Upah Kerja :
Upah pasang saklar double 3.00 Unit 20,000.00
Material :
Saklar double 3.00 Unit

4 Saklar single 3.00 Unit

Upah Kerja :
Upah pasang saklar single 3.00 Unit 20,000.00
Material :
Saklar single 3.00 Unit

5 Stop kontak 7.00 Unit

Upah Kerja :
Upah pasang saklar double 7.00 Unit 20,000.00
Material :
Stop Kontak 7.00 Unit

6 Fitting Lampu 9.00 Unit

Upah Kerja :
Upah pasang fitting lampu 9.00 Unit 15,000.00
Material :
Fitting Lampu 9.00 Unit

7 Lampu taman model fiting gantung 1.00 Unit

Upah Kerja :
Upah pasang fitting lampu 1.00 Unit 200,000.00
Material :
Kap hijau E24 1.00 Unit
Lampu LED 15 W 1.00 Unit
Pipa Galvanish dia. 1,5" 1.00 Btg

SUBTOTAL IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI L

GRAND TOTAL RUMAH TYPE 50 UPAH KERJA :

ATERIAL) RUMAH TYPE 50
SELARAS

Total Upah Material Total Material Total

(Rp.) (Rp.) (Rp.) (Rp.)

1,461,200.00
1,082,609.00
421,500.00

66,600.00 2,004,526.80
36,735.00 860,211.25
15,000.00 43,304.36
52,000.00 958,912.50
230,000.00 218,126.25
235,000.00 371,446.88
120,000.00 936,666.67
15,000.00 180,000.00
40,000.00 1,560,000.00
200,000.00 200,000.00
2,965,309.00 7,333,194.70 10,298,503.70

196,950.00
165,584.33
75,750.00

8,500.00 39,938.67
36,735.00 123,674.50
15,000.00 6,623.37
52,000.00 172,331.25
230,000.00 39,200.63
235,000.00 66,754.69
120,000.00 126,250.00
15,000.00 75,000.00
40,000.00 240,000.00
200,000.00 -
438,284.33 889,773.10 1,328,057.44
220,025.00
194,512.20
67,700.00

36,735.00 463,424.27
20,748.00 140,463.96
15,000.00 7,780.49
52,000.00 154,017.50
230,000.00 35,034.75
235,000.00 59,660.63
120,000.00 94,027.78
15,000.00 105,000.00
200,000.00 -
482,237.20 1,059,409.37 1,541,646.57

348,075.00
298,528.20
107,100.00

36,735.00 704,650.77
20,748.00 222,211.08
15,000.00 11,941.13
52,000.00 243,652.50
230,000.00 55,424.25
235,000.00 94,381.88
120,000.00 148,750.00
15,000.00 240,000.00
200,000.00
753,703.20 1,721,011.60 2,474,714.80

133,250.00
71,100.43
41,000.00

36,735.00 149,976.76
20,748.00 70,889.00
15,000.00 2,844.02
52,000.00 93,275.00
230,000.00 21,217.50
 235,000.00 36,131.25
120,000.00 56,944.44
15,000.00 240,000.00
200,000.00
245,350.43 671,277.97 916,628.41

1,082,250.00
610,040.14
519,480.00

66,600.00 1,414,450.80
36,735.00 673,125.14
15,000.00 24,401.61
52,000.00 787,878.00
230,000.00 179,220.60
235,000.00 305,194.50
120,000.00 601,250.00
84,000.00 538,720.00
42,000.00 1,265,992.00
15,000.00 105,000.00
40,000.00 2,308,800.00
200,000.00 200,000.00
2,211,770.14 8,404,032.65 10,615,802.79

178,125.00
104,738.31
47,500.00

36,735.00 247,887.78
20,748.00 77,296.47
15,000.00 4,189.53
52,000.00 108,062.50
230,000.00 24,581.25
235,000.00 41,859.38
120,000.00 65,972.22
15,000.00 30,000.00
200,000.00 100,000.00
330,363.31 699,849.13 1,030,212.44
 588,000.00

52,000.00 1,189,066.67
230,000.00 405,720.00
235,000.00 767,666.67
200,000.00
588,000.00 2,362,453.33 2,950,453.33

1,303,000.00
279,880.00
521,200.00
325,750.00

36,735.00 582,453.83
20,748.00 287,014.00
15,000.00 11,195.20
52,000.00 1,185,730.00
230,000.00 269,721.00
235,000.00 459,307.50
120,000.00 361,944.44
28,800.00 2,652,480.00
15,000.00 150,000.00
200,000.00 600,000.00
2,429,830.00 6,559,845.98 8,989,675.98

7,072,312.50 -

623,000.00 15,127,440.69
100,000.00 2,357,437.50
7,072,312.50 17,484,878.19 24,557,190.69

135,000.00

623,000.00 560,700.00
100,000.00 33,750.00
135,000.00 594,450.00 729,450.00
7,982,250.00

52,000.00 518,846.25
52,000.00 2,421,282.50
230,000.00 1,376,938.13
120,000.00 240,000.00
7,982,250.00 4,557,066.88 12,539,316.88

2,309,900.00
2,309,900.00 - 2,309,900.00

1,285,200.00

53,500.00 1,123,500.00
17,000.00 442,000.00
19,000.00 494,000.00
8,000.00 240,000.00
60,000.00 102,857.14
15,000.00 30,000.00
70,000.00 140,000.00
1,285,200.00 2,572,357.14 3,857,557.14

12,000.00 616,800.00
- 616,800.00 616,800.00

434,702.50

1,560,000.00 282,556.63
1,600,000.00 463,682.67
2,000.00 86,940.50
434,702.50 833,179.79 1,267,882.29

2,058,597.50

1,560,000.00 1,605,706.05
 99,000.00 509,502.88
2,000.00 411,719.50
2,058,597.50 2,526,928.43 4,585,525.93

571,200.00

70,000.00 177,706.67
99,000.00 125,664.00
2,000.00 114,240.00
571,200.00 417,610.67 988,810.67

1,472,231.25 -

80,000.00 3,533,355.00
52,000.00 918,672.30
230,000.00 417,945.42
12,000.00 100,953.00
1,472,231.25 4,970,925.72 6,443,156.97

89,100.00 -

65,000.00 152,026.88
52,000.00 48,648.60
230,000.00 22,132.44
12,000.00 8,910.00
89,100.00 231,717.92 320,817.92

239,000.00 -

80,000.00 501,900.00
52,000.00 130,494.00
230,000.00 59,367.60
12,000.00 14,340.00
239,000.00 706,101.60 945,101.60
 391,500.00 -

65,000.00 593,775.00
52,000.00 190,008.00
230,000.00 86,443.20
12,000.00 26,100.00
391,500.00 896,326.20 1,287,826.20

900,000.00

90,000.00 720,000.00
52,000.00 208,000.00
92,000.00 92,000.00
4,000.00 30,000.00
900,000.00 1,050,000.00 1,950,000.00

155,275.67

50,000.00 504,645.91
155,275.67 504,645.91 659,921.58

35,541,117.04 67,663,836.29 103,204,953.33

113,977.94 5,922,467.63
5,922,467.63 5,922,467.63

1,299,038.11 -

8,500.00 4,527,147.80
1,299,038.11 4,527,147.80 5,826,185.90

1,374,000.00 -
 7,500.00 1,374,000.00
52,000.00 208,390.00
230,000.00 2,962.69
1,374,000.00 1,585,352.69 2,959,352.69

472,500.00 -

64,000.00 576,000.00
200.00 32,400.00
472,500.00 608,400.00 1,080,900.00

3,145,538.11 12,643,368.11 15,788,906.22

80,000.00 800,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 800,000.00
90,000.00 216,450.00
5,000.00 200,000.00
- 3,316,450.00 3,316,450.00

80,000.00 640,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 400,000.00
90,000.00 108,225.00
5,000.00 130,000.00
- 2,578,225.00 2,578,225.00

80,000.00 816,000.00
850,000.00 1,700,000.00
200,000.00 400,000.00
5,000.00 102,000.00
- 3,018,000.00 3,018,000.00
 75,000.00 375,000.00
450,000.00 450,000.00
5,000.00 50,000.00
- 875,000.00 875,000.00

80,000.00 414,400.00
400,000.00 400,000.00
90,000.00 102,375.00
5,000.00 73,700.00
- 990,475.00 990,475.00

80,000.00 214,400.00
200,000.00 200,000.00
90,000.00 29,250.00
5,000.00 53,600.00
- 497,250.00 497,250.00

80,000.00 900,000.00
400,000.00 800,000.00
90,000.00 226,800.00
5,000.00 288,500.00
- 2,215,300.00 2,215,300.00

100,000.00

825,000.00 825,000.00
100,000.00 825,000.00 925,000.00

25,000.00

75,000.00 75,000.00
25,000.00 75,000.00 100,000.00
 15,000.00

60,000.00 60,000.00
15,000.00 60,000.00 75,000.00

400,000.00 400,000.00
- 400,000.00 400,000.00

75,000.00 150,000.00
- 150,000.00 150,000.00

100,000.00
178,500.00

90,000.00 214,200.00
52,000.00 51,979.20
230,000.00 26,275.20
52,000.00 2,730.00
230,000.00 621.00
235,000.00 1,057.50
150,000.00 150,000.00
200,000.00 200,000.00
278,500.00 646,862.90 925,362.90

80,000.00
160,000.00
-
39,000.00 78,000.00
29,000.00 116,000.00
6,000.00 60,000.00
35,000.00 17,500.00
240,000.00 271,500.00 511,500.00
120,000.00
-
50,000.00 150,000.00
6,000.00 30,000.00
25,000.00 6,250.00
120,000.00 186,250.00 306,250.00

200,000.00
-
120,000.00 600,000.00
6,000.00 60,000.00
25,000.00 12,500.00
200,000.00 672,500.00 872,500.00

400,000.00
-
180,000.00 1,800,000.00
6,000.00 300,000.00
25,000.00 50,000.00
400,000.00 2,150,000.00 2,550,000.00

500,000.00 -
500,000.00 - 500,000.00

- 1,600,000.00 1,600,000.00
- 1,600,000.00 1,600,000.00

400,000.00

50,000.00 150,000.00
50,000.00 50,000.00
75,000.00 75,000.00
 400,000.00 275,000.00 675,000.00

1,260,000.00

6,500.00 487,500.00
8,500.00 637,500.00
8,000.00 16,000.00
9,000.00 270,000.00
500.00 2,500.00
1,000.00 30,000.00
1,260,000.00 1,443,500.00 2,703,500.00

60,000.00

20,000.00 60,000.00
60,000.00 60,000.00 120,000.00

60,000.00

15,000.00 45,000.00
60,000.00 45,000.00 105,000.00

140,000.00

20,000.00 140,000.00
140,000.00 140,000.00 280,000.00

135,000.00

12,500.00 112,500.00
135,000.00 112,500.00 247,500.00

200,000.00
 - 20,000.00 20,000.00
- 50,000.00 50,000.00
225,000.00 225,000.00
200,000.00 295,000.00 495,000.00

4,133,500.00 22,898,812.90 27,032,312.90

42,820,155.14 MATERIAL : 103,206,017.30 146,026,172.45

 KEBUTUHAN DANA (UPAH & MATERIAL) RUMAH TYPE 5
PT. BANGUN PAPAN SELARAS

Upah Kerja
NO. URAIAN PEKERJAAN VOLUME SAT.
(Rp.)

II. PEKERJAAN STRUKTUR BETON DAN PASANGAN

1 Kolom K1 Uk. 15/25 (BB. 6 Ø. 12, Ø.8 - 150 mm) 56.20 M'
Upah Kerja : 13.00 Unit
Upah begesting 44.96 M2 32,500.00
Upah pembesian 433.04 Kg 2,500.00
Upah cor sitemix 2.11 M3 200,000.00
Material :
BB. Ø. 10 mm 30.10 Btg
BB. Ø. 8 mm 23.42 Btg
Bendrat 2.89 Kg
Semen 18.44 Zak
Pasir 0.95 M3
Split 1.58 M3
Triplex 9 mm 7.81 Lbr
Paku 12.000 Kg
Sewa scafolding 39.00 Set
Sewa Molen 1.00 Hari

2 Kolom K2 Uk. 15/15 (BB. 4 Ø. 12, Ø.8 - 150 mm) 10.10 M'
Upah Kerja : 2.00 Unit
Upah begesting 6.06 M2 32,500.00
Upah pembesian 66.23 Kg 2,500.00
Upah cor sitemix 0.38 M3 200,000.00
Material :
BB. Ø. 10 mm 4.70 Btg
BB. Ø. 8 mm 3.37 Btg
Bendrat 0.44 Kg
Semen 3.31 Zak
Pasir 0.17 M3
Split 0.28 M3
Triplex 9 mm 1.05 Lbr
Paku 5.000 Kg
Sewa scafolding 6.00 Set
Sewa Molen Hari
3 Kolom (Kp) Uk. 10/10 (BB. 4 Ø. 8, Ø.6 - 200 mm) 33.85 M'
Upah Kerja :
Upah begesting 6.77 M2 32,500.00
Upah pembesian 77.80 Kg 2,500.00
Upah cor sitemix 0.34 M3 200,000.00
Material :
BB. Ø. 8 mm 12.62 Btg
BB. Ø. 6 mm 6.77 Btg
Bendrat 0.52 Kg
Semen 2.96 Zak
Pasir 0.15 M3
Split 0.25 M3
Triplex 9 mm 0.78 Lbr
Paku 7.00 Kg
Sewa Molen Hari

4 RB. Uk. 10/10 (BB. 4 Ø. 8, Ø.6 - 200 mm) 53.55 M'

Upah Kerja :
Upah begesting 10.71 M2 32,500.00
Upah pembesian 119.41 Kg 2,500.00
Upah cor sitemix 0.54 M3 200,000.00
Material :
BB. Ø. 8 mm 19.18 Btg
BB. Ø. 6 mm 10.71 Btg
Bendrat 0.80 Kg
Semen 4.69 Zak
Pasir 0.24 M3
Split 0.40 M3
Triplex 9 mm 1.24 Lbr
Paku 16.000 Kg
Sewa Molen 1.00 Hari

5 RB. Uk. 10/10 (BB. 2 Ø. 8, Ø.6 - 200 mm) 20.50 M'

Upah Kerja :
Upah begesting 4.10 M2 32,500.00
Upah pembesian 28.44 Kg 2,500.00
Upah cor sitemix 0.21 M3 200,000.00
Material :
BB. Ø. 8 mm 4.08 Btg
BB. Ø. 6 mm 3.42 Btg
Bendrat 0.19 Kg
Semen 1.79 Zak
Pasir 0.09 M3
 Split 0.15 M3
Triplex 9 mm 0.47 Lbr
Paku 16.000 Kg
Sewa Molen 1.00 Hari

6 Balok B1. Uk. 15/30 (BB. 6 Ø. 10, Ø.8 - 150 mm) 38.48 M'
Upah Kerja :
Upah begesting 28.86 M2 37,500.00
Upah pembesian 244.02 Kg 2,500.00
Upah cor sitemix 1.73 M3 300,000.00
Material :
BB. Ø. 10 mm 21.24 Btg
BB. Ø. 8 mm 18.32 Btg 0.85
Bendrat 1.63 Kg 14.12
Semen 15.15 Zak
Pasir 0.78 M3
Split 1.30 M3
Triplex 9 mm 5.01 Lbr
Kayu MC 6/10 P. 4 Mtr 6.41 Btg
Kayu MC 5/7 P. 4 Mtr 30.14 Btg
Paku 7.000 Kg
Scafolding 57.72 pcs
Sewa Molen 1.00 Hari

7 BG. Uk. 10/25 (BB. 6 Ø. 8, Ø.6 - 150 mm) 9.50 M'

Upah Kerja :
Upah begesting 4.75 M2 37,500.00
Upah pembesian 41.90 Kg 2,500.00
Upah cor sitemix 0.24 M3 200,000.00
Material :
BB. Ø. 8 mm 6.75 Btg
BB. Ø. 6 mm 3.73 Btg 0.70
Bendrat 0.28 Kg 17.14
Semen 2.08 Zak
Pasir 0.11 M3
Split 0.18 M3
Triplex 9 mm 0.55 Lbr
Paku 2.000 Kg
Sewa Molen 0.50 Hari

8 Rabatan camp 1 : 3 : 5 3.92 M3

Upah Kerja :
 Upah cor lantai kerja site mix 78.40 M2 7,500.00
Material :
Semen 22.87 Zak
Pasir 1.76 M3
Split 3.27 M3
Sewa Molen 1.00 Hari

9 Cor Dak Beton T. 10 CM 2.61 M3

Upah Kerja :
Upah begesting 26.06 M2 50,000.00
Upah pembesian 111.95 Kg 2,500.00
Upah cor sitemix 2.61 M3 200,000.00
Upah trowel 26.06 M2 12,500.00
Material :
BB. Ø. 8 mm 15.86 Btg
BB. Ø. 6 mm 13.83 Btg
Bendrat 0.75 Kg
Semen 22.80 Zak
Pasir 1.17 M3
Split 1.95 M3
Triplex 9 mm 3.02 Lbr
Kayu MC Uk. 4/6 P. 4 M 92.10 Btg
Paku 10.000 Kg
Sewa Molen 3.00 Hari

10 Bata ringan citicone tebal 10 cm 235.74 M2

Upah Kerja :
Upah pasangan dinding bata 235.74 M2 30,000.00
Material :
Bata ringan citicone 24.28 M3
Semen MU 380 23.57 Zak

11 Rollag pasangan 1 bata T. 30 cm 9.00 M'

Upah Kerja :
Upah pasangan 1 bata 2.70 M2 50,000.00
Material :
Bata ringan 0.90 M3
Semen MU 380 0.34 Zak

12 Plesteran + Acian 266.08 M2

Upah Kerja :
 Upah plesteran & acian 266.08 M2 30,000.00
Material :
Semen 9.98 Zak
Semen 46.56 Zak
Pasir 5.99 M3
Sipatan alumuium 2.00 Btg

13 Benangan 230.99 M'

Upah Kerja :
Upah Benangan sudut luar 230.99 M' 10,000.00

14 Plafon gypsum 9 mm (rangka hollow galvalum 4/4 & 2/4 gant 57.12 M2
Upah Kerja :
Upah pasang plafon 57.12 M2 22,500.00
Material :
Plafon gypsum 9 mm ex. Jaya board / Knouf 21.00 Lbr
Hollow galvalume 2/4 cm T. 0,4 mm 26.00 Btg
Hollow galvalume 4/4 cm T. 0,4 mm 26.00 Btg
Wall Angel 30.00 Btg
Screw 1.71 Dus
Cotton tape 2.00 Roll
Compound 2.00 Zak

15 List gypsum (incld cat) 51.40 M'

Subkont :
Material + pasang list gypsum 51.40 M'

16 Cat Exsterior tampak depan dan pagar depan (Alkali) ex. Pr 43.47 M2
Upah Kerja :
Upah cat alkali & Finish 43.47 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 0.18 Pail
Cat Wheather shield ex. Propan 0.29 Pail
Acc 43.47 M2

17 Cat Interior ex. Vinilex 205.86 M2

Upah Kerja :
Upah cat alkali & Finish 205.86 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 1.03 Pail
 Cat Vinilex 5.15 Gln
Acc 205.86 M2

18 Cat plafon ex. Vinilex 57.12 M2

Upah Kerja :
Upah compoun + cat plafon 57.12 M2 10,000.00
Material : 380.80
Compound cornice Aplus 2.54 Zak
Cat Vinilex 1.27 Gln
Acc 57.12 M2

19 Keramik Lantai area dalam Camp 1 : 4 42.06 M2

Upah Kerja :
Upah pasangan keramik lantai 42.06 M2 35,000.00
Material :
Keramik lantai Uk. 50X50 ex. Habitat 44.17 M2
Semen 17.67 Zak
Pasir 1.82 M3
AM Grout 8.41 Kg

20 Keramik Lantai area KM Camp 1 : 4 2.23 M2

Upah Kerja :
Upah pasangan keramik lantai 2.23 M2 40,000.00
Material :
Keramik lantai Uk. 30X30 ex. Asia 2.34 M2
Semen 0.94 Zak
Pasir 0.10 M3
AM Grout 0.74 Kg

21 Keramik Lantai teras & dapur Camp 1 : 4 5.98 M2

Upah Kerja :
Upah pasangan keramik lantai 5.98 M2 40,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 6.27 M2
Semen 2.51 Zak
Pasir 0.26 M3
AM Grout 1.20 Kg

22 Keramik dinding Camp 1 : 4 8.70 M2

Upah Kerja :
 Upah pasangan keramik dinding 8.70 M2 45,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 9.14 M2
Semen 3.65 Zak
Pasir 0.38 M3
AM Grout 2.18 Btg

23 Pasangan batu alam 7.50 M2

Upah Kerja
Upah Pasang Batu Alam 7.50 M2 120,000.00
Material
Batu Alam jenis Gilang Uk. 20X20 / 20X40 cm 8.00 M2
Semen 4.00 Zak
Pisau potong batu alam 1.00 Bh
Ongkos kirim batu alam 7.50 M2

24 Urugan sirtu 7.76 M3

Upah Kerja :
Upah gelar urugan 7.76 M3 20,000.00
Material :
Sirtu 10.09 M3
35,541,117.04

SUBTOTAL II. PEKERJAAN PEKERJAAN STRUKTUR BETON & PASANGAN

III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

1 Struktur rangka atap baja ringan ex. Inersia 51.96 M2

SUB KONT
Subkont Rangka Atap Baja Ringan 51.96 M2

2 Genteng beton ex Monier 51.96 M2

Upah Kerja :
Upah pasangan genteng 51.96 M2 25,000.00
Material :
Genteng monier flat & Acc 532.61 Pcs

3 Bubungan 45.80 M'

Upah Kerja :
Upah pasangan wuwungan 45.80 M' 30,000.00
Material :
 Wuwungan genteng keramik 183.20 Pcs
Semen 4.01 Zak
Pasir 0.01 M3

4 Papan kalsiplank L. 30 cm T. 0,8 mm 27.00 M'

Upah Kerja :
Upah pasangan kalsiplank 27.00 M' 17,500.00
Material :
Kalsiplank motif jati L. 30 cm T. 0,8 mm 9.00 Lbr
Screw 162.00 Pcs

SUBTOTAL III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI LISTRIK
A. PINTU DAN JENDELA ALUMUNIUM
1 Pintu jendela PJ1 (R. Tamu) 1.00 Unit
SUBKONT :
Kusen Alumunium 4" 10.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.41 M2
Sealant 40.00 M'

2 Pintu jendela PJ2 (Pintu Belakang) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 8.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.20 M2
Sealant 26.00 M'

3 Pintu P1 (Kamar Tidur) 2.00 Unit

SUBKONT :
Kusen Alumunium 4" 10.20 M'
Pintu double triplex 2.00 Unit
Handle & engsel ex. Lokal 2.00 Set
Sealant 20.40 M'
4 Pintu P2 (Kamar Mandi) 1.00 Unit
SUBKONT :
Kusen Alumunium 3 5.00 M'
Pintu panel PVC 1.00 Unit
Sealant 10.00 M'

5 Jendela J1 (Kamar Tidur & Ruang Depan) 3.00 Unit

SUBKONT :
Kusen Alumunium 4" 5.18 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.14 M2
Sealant 14.74 M'

6 Jendela J2 (Kamar Tidur) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 2.68 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 0.33 M2
Sealant 10.72 M'

7 Jendela atas J3 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 11.25 M'
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.52 M2
Sealant 57.70 M'

B. SANITAIR
1 Kloset Duduk ex. China 1.00 Unit
Upah Kerja :
Upah pasang kloset duduk 1.00 M' 100,000.00
Material :
Kloset jongkok ex. China / Ina 1.00 Unit

2 Jet Shower 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 25,000.00
Material :
Jet Shower 1.00 Unit
3 Floor drain 1.00 Unit
Upah Kerja :
Upah pasang jet shower 1.00 M' 15,000.00
Material :
Floor drain 1.00 Unit

4 Kran air double dia. 1/2" 1.00 Unit

Material :
Kran air double dia. 1/2" 1.00 Unit

5 Kran air 1/2" 2.00 Unit

Material :
Kran air 1/2" 2.00 Unit

6 Meja dapur keramik & kithcen sink 1 lubang 1.00 Unit

Upah Kerja :
Upah cor meja 1.00 Unit 100,000.00
Upah pasang keramik 2.38 M2 75,000.00
Material :
Keramik lantai granit 2.38 M2
Semen 1.00 Zak
Pasir 0.11 M3
Semen 0.05 Zak
Pasir 0.00 M3
Split 0.00 M3
Kran air bebek 1.00 M3
Kitchen zink 1.00 Unit

C. PLUMBING
1 Pipa Air Bersih PVC dia. 1" AW ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 1" 8.00 M' 10,000.00
Upah instalasi pipa PVC 3/4" 16.00 M' 10,000.00
Material :
Pipa PVC dia. 1" AW ex. Maspion / Wavin 2.00 Btg
Pipa PVC dia. 3/4" AW ex. Maspion / Wavin 4.00 Btg
Acc. Pipa 10.00 Ls
Lem pipa PVC 0.50 Klg
2 Pipa PVC dia. 2" D Air kotor Wastafel & Afoer ex. Maspion / 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 2" 12.00 M' 10,000.00
Material :
Pipa PVC dia. 2" AW ex. Maspion / Wavin 3.00 Btg
Acc. Pipa 5.00 Ls
Lem pipa PVC 0.25 Klg

3 Pipa PVC dia. 3" D Air Kotoran Kloset ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 3" 20.00 M' 10,000.00
Material :
Pipa PVC dia. 3" D ex. Maspion / Wavin 5.00 Btg
Acc. Pipa 10.00 Ls
Lem pipa PVC 0.50 Klg

4 Pipa PVC dia. 4" D Air Talang tegak ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 4" 40.00 M' 10,000.00
Material :
Pipa PVC dia. 4" D ex. Maspion / Wavin 10.00 Btg
Acc. Pipa 50.00 Ls
Lem pipa PVC 2.00 Klg

5 Bak kontrol 5.00 Unit

SUBKONT :
Bak Kontrol buat + pasang 5.00 Unit 100,000.00

6 Septick Tank Kap. 1,5 M3 + Resapan 2 Buis 1.00 Unit

SUBKONT :
Septick Tank Kap. 1,5 M3 + Resapan 3 Buis 1.00 Unit

D. INSTALASI LISTRIK
1 Box Panel 4 Group 1.00 Unit
Upah Kerja :
Upah pasang box panel 4 group 1.00 Unit 400,000.00
Material :
MCB 6A / 1 P 3.00 Pcs
MCB 12A / 1 P 1.00 Pcs
Box panel outbow 4 Group Hager 1.00 Unit
2 Instalasi titik lampu & Stop kontak 21.00 Titik
Upah Kerja :
Upah instalasi listrik 21.00 Titik 60,000.00
Material :
Kabel NYM 2 X 1,5 mm eterna 75.00 M
Kabel NYM 3 X 1,5 mm eterna 75.00 M
Isolasi Unibelt 2.00 Roll
Pipa PVC 5/8 C 30.00 Btg
Flexible 5.00 M
Imbow Dos / T dos 30.00 Titik

3 Saklar double 3.00 Unit

Upah Kerja :
Upah pasang saklar double 3.00 Unit 20,000.00
Material :
Saklar double 3.00 Unit

4 Saklar single 3.00 Unit

Upah Kerja :
Upah pasang saklar single 3.00 Unit 20,000.00
Material :
Saklar single 3.00 Unit

5 Stop kontak 7.00 Unit

Upah Kerja :
Upah pasang saklar double 7.00 Unit 20,000.00
Material :
Stop Kontak 7.00 Unit

6 Fitting Lampu 9.00 Unit

Upah Kerja :
Upah pasang fitting lampu 9.00 Unit 15,000.00
Material :
Fitting Lampu 9.00 Unit

7 Lampu taman model fiting gantung 1.00 Unit

Upah Kerja :
Upah pasang fitting lampu 1.00 Unit 200,000.00
Material :
Kap hijau E24 1.00 Unit
Lampu LED 15 W 1.00 Unit
Pipa Galvanish dia. 1,5" 1.00 Btg

SUBTOTAL IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI L

GRAND TOTAL RUMAH TYPE 50 UPAH KERJA :

ATERIAL) RUMAH TYPE 50
SELARAS

Total Upah Material Total Material Total

(Rp.) (Rp.) (Rp.) (Rp.)

1,461,200.00
1,082,609.00
421,500.00

66,600.00 2,004,526.80
36,735.00 860,211.25
15,000.00 43,304.36
52,000.00 958,912.50
230,000.00 218,126.25
235,000.00 371,446.88
120,000.00 936,666.67
15,000.00 180,000.00
40,000.00 1,560,000.00
200,000.00 200,000.00
2,965,309.00 7,333,194.70 10,298,503.70

196,950.00
165,584.33
75,750.00

8,500.00 39,938.67
36,735.00 123,674.50
15,000.00 6,623.37
52,000.00 172,331.25
230,000.00 39,200.63
235,000.00 66,754.69
120,000.00 126,250.00
15,000.00 75,000.00
40,000.00 240,000.00
200,000.00 -
438,284.33 889,773.10 1,328,057.44
220,025.00
194,512.20
67,700.00

36,735.00 463,424.27
20,748.00 140,463.96
15,000.00 7,780.49
52,000.00 154,017.50
230,000.00 35,034.75
235,000.00 59,660.63
120,000.00 94,027.78
15,000.00 105,000.00
200,000.00 -
482,237.20 1,059,409.37 1,541,646.57

348,075.00
298,528.20
107,100.00

36,735.00 704,650.77
20,748.00 222,211.08
15,000.00 11,941.13
52,000.00 243,652.50
230,000.00 55,424.25
235,000.00 94,381.88
120,000.00 148,750.00
15,000.00 240,000.00
200,000.00
753,703.20 1,721,011.60 2,474,714.80

133,250.00
71,100.43
41,000.00

36,735.00 149,976.76
20,748.00 70,889.00
15,000.00 2,844.02
52,000.00 93,275.00
230,000.00 21,217.50
 235,000.00 36,131.25
120,000.00 56,944.44
15,000.00 240,000.00
200,000.00
245,350.43 671,277.97 916,628.41

1,082,250.00
610,040.14
519,480.00

66,600.00 1,414,450.80
36,735.00 673,125.14
15,000.00 24,401.61
52,000.00 787,878.00
230,000.00 179,220.60
235,000.00 305,194.50
120,000.00 601,250.00
84,000.00 538,720.00
42,000.00 1,265,992.00
15,000.00 105,000.00
40,000.00 2,308,800.00
200,000.00 200,000.00
2,211,770.14 8,404,032.65 10,615,802.79

178,125.00
104,738.31
47,500.00

36,735.00 247,887.78
20,748.00 77,296.47
15,000.00 4,189.53
52,000.00 108,062.50
230,000.00 24,581.25
235,000.00 41,859.38
120,000.00 65,972.22
15,000.00 30,000.00
200,000.00 100,000.00
330,363.31 699,849.13 1,030,212.44
 588,000.00

52,000.00 1,189,066.67
230,000.00 405,720.00
235,000.00 767,666.67
200,000.00
588,000.00 2,362,453.33 2,950,453.33

1,303,000.00
279,880.00
521,200.00
325,750.00

36,735.00 582,453.83
20,748.00 287,014.00
15,000.00 11,195.20
52,000.00 1,185,730.00
230,000.00 269,721.00
235,000.00 459,307.50
120,000.00 361,944.44
28,800.00 2,652,480.00
15,000.00 150,000.00
200,000.00 600,000.00
2,429,830.00 6,559,845.98 8,989,675.98

7,072,312.50 -

623,000.00 15,127,440.69
100,000.00 2,357,437.50
7,072,312.50 17,484,878.19 24,557,190.69

135,000.00

623,000.00 560,700.00
100,000.00 33,750.00
135,000.00 594,450.00 729,450.00
7,982,250.00

52,000.00 518,846.25
52,000.00 2,421,282.50
230,000.00 1,376,938.13
120,000.00 240,000.00
7,982,250.00 4,557,066.88 12,539,316.88

2,309,900.00
2,309,900.00 - 2,309,900.00

1,285,200.00

53,500.00 1,123,500.00
17,000.00 442,000.00
19,000.00 494,000.00
8,000.00 240,000.00
60,000.00 102,857.14
15,000.00 30,000.00
70,000.00 140,000.00
1,285,200.00 2,572,357.14 3,857,557.14

12,000.00 616,800.00
- 616,800.00 616,800.00

434,702.50

1,560,000.00 282,556.63
1,600,000.00 463,682.67
2,000.00 86,940.50
434,702.50 833,179.79 1,267,882.29

2,058,597.50

1,560,000.00 1,605,706.05
 99,000.00 509,502.88
2,000.00 411,719.50
2,058,597.50 2,526,928.43 4,585,525.93

571,200.00

70,000.00 177,706.67
99,000.00 125,664.00
2,000.00 114,240.00
571,200.00 417,610.67 988,810.67

1,472,231.25 -

80,000.00 3,533,355.00
52,000.00 918,672.30
230,000.00 417,945.42
12,000.00 100,953.00
1,472,231.25 4,970,925.72 6,443,156.97

89,100.00 -

65,000.00 152,026.88
52,000.00 48,648.60
230,000.00 22,132.44
12,000.00 8,910.00
89,100.00 231,717.92 320,817.92

239,000.00 -

80,000.00 501,900.00
52,000.00 130,494.00
230,000.00 59,367.60
12,000.00 14,340.00
239,000.00 706,101.60 945,101.60
 391,500.00 -

65,000.00 593,775.00
52,000.00 190,008.00
230,000.00 86,443.20
12,000.00 26,100.00
391,500.00 896,326.20 1,287,826.20

900,000.00

90,000.00 720,000.00
52,000.00 208,000.00
92,000.00 92,000.00
4,000.00 30,000.00
900,000.00 1,050,000.00 1,950,000.00

155,275.67

50,000.00 504,645.91
155,275.67 504,645.91 659,921.58

35,541,117.04 67,663,836.29 103,204,953.33

113,977.94 5,922,467.63
5,922,467.63 5,922,467.63

1,299,038.11 -

8,500.00 4,527,147.80
1,299,038.11 4,527,147.80 5,826,185.90

1,374,000.00 -
 7,500.00 1,374,000.00
52,000.00 208,390.00
230,000.00 2,962.69
1,374,000.00 1,585,352.69 2,959,352.69

472,500.00 -

64,000.00 576,000.00
200.00 32,400.00
472,500.00 608,400.00 1,080,900.00

3,145,538.11 12,643,368.11 15,788,906.22

80,000.00 800,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 800,000.00
90,000.00 216,450.00
5,000.00 200,000.00
- 3,316,450.00 3,316,450.00

80,000.00 640,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 400,000.00
90,000.00 108,225.00
5,000.00 130,000.00
- 2,578,225.00 2,578,225.00

80,000.00 816,000.00
850,000.00 1,700,000.00
200,000.00 400,000.00
5,000.00 102,000.00
- 3,018,000.00 3,018,000.00
 75,000.00 375,000.00
450,000.00 450,000.00
5,000.00 50,000.00
- 875,000.00 875,000.00

80,000.00 414,400.00
400,000.00 400,000.00
90,000.00 102,375.00
5,000.00 73,700.00
- 990,475.00 990,475.00

80,000.00 214,400.00
200,000.00 200,000.00
90,000.00 29,250.00
5,000.00 53,600.00
- 497,250.00 497,250.00

80,000.00 900,000.00
400,000.00 800,000.00
90,000.00 226,800.00
5,000.00 288,500.00
- 2,215,300.00 2,215,300.00

100,000.00

825,000.00 825,000.00
100,000.00 825,000.00 925,000.00

25,000.00

75,000.00 75,000.00
25,000.00 75,000.00 100,000.00
 15,000.00

60,000.00 60,000.00
15,000.00 60,000.00 75,000.00

400,000.00 400,000.00
- 400,000.00 400,000.00

75,000.00 150,000.00
- 150,000.00 150,000.00

100,000.00
178,500.00

90,000.00 214,200.00
52,000.00 51,979.20
230,000.00 26,275.20
52,000.00 2,730.00
230,000.00 621.00
235,000.00 1,057.50
150,000.00 150,000.00
200,000.00 200,000.00
278,500.00 646,862.90 925,362.90

80,000.00
160,000.00
-
39,000.00 78,000.00
29,000.00 116,000.00
6,000.00 60,000.00
35,000.00 17,500.00
240,000.00 271,500.00 511,500.00
120,000.00
-
50,000.00 150,000.00
6,000.00 30,000.00
25,000.00 6,250.00
120,000.00 186,250.00 306,250.00

200,000.00
-
120,000.00 600,000.00
6,000.00 60,000.00
25,000.00 12,500.00
200,000.00 672,500.00 872,500.00

400,000.00
-
180,000.00 1,800,000.00
6,000.00 300,000.00
25,000.00 50,000.00
400,000.00 2,150,000.00 2,550,000.00

500,000.00 -
500,000.00 - 500,000.00

- 1,600,000.00 1,600,000.00
- 1,600,000.00 1,600,000.00

400,000.00

50,000.00 150,000.00
50,000.00 50,000.00
75,000.00 75,000.00
 400,000.00 275,000.00 675,000.00

1,260,000.00

6,500.00 487,500.00
8,500.00 637,500.00
8,000.00 16,000.00
9,000.00 270,000.00
500.00 2,500.00
1,000.00 30,000.00
1,260,000.00 1,443,500.00 2,703,500.00

60,000.00

20,000.00 60,000.00
60,000.00 60,000.00 120,000.00

60,000.00

15,000.00 45,000.00
60,000.00 45,000.00 105,000.00

140,000.00

20,000.00 140,000.00
140,000.00 140,000.00 280,000.00

135,000.00

12,500.00 112,500.00
135,000.00 112,500.00 247,500.00

200,000.00
 - 20,000.00 20,000.00
- 50,000.00 50,000.00
225,000.00 225,000.00
200,000.00 295,000.00 495,000.00

4,133,500.00 22,898,812.90 27,032,312.90

42,820,155.14 MATERIAL : 103,206,017.30 146,026,172.45

 KEBUTUHAN DANA (UPAH & MATERIAL) RUMAH TYPE 5
PT. BANGUN PAPAN SELARAS

Upah Kerja
NO. URAIAN PEKERJAAN VOLUME SAT.
(Rp.)

II. PEKERJAAN STRUKTUR BETON DAN PASANGAN

1 Rabatan camp 1 : 3 : 5 3.92 M3

Upah Kerja :
Upah cor lantai kerja site mix 30.83 M2 7,500.00
Material :
Semen 8.94 Zak
Pasir 0.69 M3
Split 1.28 M3
Sewa Molen 1.00 Hari

2 Rollag pasangan 1 bata T. 30 cm 9.00 M'

Upah Kerja :
Upah pasangan 1 bata 1.05 M2 50,000.00
Material :
Bata ringan 0.35 M3
Semen MU 380 0.13 Zak

3 Plesteran + Acian 266.08 M2

Upah Kerja :
Upah plesteran & acian 16.08 M2 30,000.00
Material :
Semen 0.60 Zak
Semen 2.81 Zak
Pasir 0.36 M3
Sipatan alumuium 1.00 Btg

4 Benangan 230.99 M'

Upah Kerja :
Upah Benangan sudut luar 10.99 M' 10,000.00

14 Plafon gypsum 9 mm (rangka hollow galvalum 4/4 & 2/4 gant 57.12 M2
Upah Kerja :
Upah pasang plafon 57.12 M2 22,500.00
 Material :
Plafon gypsum 9 mm ex. Jaya board / Knouf 21.00 Lbr
Hollow galvalume 2/4 cm T. 0,4 mm 26.00 Btg
Hollow galvalume 4/4 cm T. 0,4 mm 26.00 Btg
Wall Angel 30.00 Btg
Screw 1.71 Dus
Cotton tape 2.00 Roll
Compound 2.00 Zak

15 List gypsum (incld cat) 51.40 M'

Subkont :
Material + pasang list gypsum 51.40 M'

16 Cat Exsterior tampak depan dan pagar depan (Alkali) ex. Pr 43.47 M2
Upah Kerja :
Upah cat alkali & Finish 43.47 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 0.18 Pail
Cat Wheather shield ex. Propan 0.29 Pail
Acc 43.47 M2

17 Cat Interior ex. Vinilex 205.86 M2

Upah Kerja :
Upah cat alkali & Finish 205.86 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 1.03 Pail
Cat Vinilex 5.15 Gln
Acc 205.86 M2

18 Cat plafon ex. Vinilex 57.12 M2

Upah Kerja :
Upah compoun + cat plafon 57.12 M2 10,000.00
Material : 380.80
Compound cornice Aplus 2.54 Zak
Cat Vinilex 1.27 Gln
Acc 57.12 M2

5 Keramik Lantai area dalam Camp 1 : 4 42.06 M2

Upah Kerja :
Upah pasangan keramik lantai 42.06 M2 35,000.00
 Material :
Keramik lantai Uk. 50X50 ex. Habitat 44.17 M2
Semen 17.67 Zak
Pasir 1.82 M3
AM Grout 8.41 Kg

6 Keramik Lantai area KM Camp 1 : 4 2.23 M2

Upah Kerja :
Upah pasangan keramik lantai 2.23 M2 40,000.00
Material :
Keramik lantai Uk. 30X30 ex. Asia 2.34 M2
Semen 0.94 Zak
Pasir 0.10 M3
AM Grout 0.74 Kg

7 Keramik Lantai teras & dapur Camp 1 : 4 5.98 M2

Upah Kerja :
Upah pasangan keramik lantai 5.98 M2 40,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 6.27 M2
Semen 2.51 Zak
Pasir 0.26 M3
AM Grout 1.20 Kg

8 Keramik dinding Camp 1 : 4 8.70 M2

Upah Kerja :
Upah pasangan keramik dinding 8.70 M2 45,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 9.14 M2
Semen 3.65 Zak
Pasir 0.38 M3
AM Grout 2.18 Btg

23 Pasangan batu alam 7.50 M2

Upah Kerja
Upah Pasang Batu Alam 7.50 M2 120,000.00
Material
Batu Alam jenis Gilang Uk. 20X20 / 20X40 cm 8.00 M2
Semen 4.00 Zak
Pisau potong batu alam 1.00 Bh
Ongkos kirim batu alam 7.50 M2
24 Urugan sirtu 7.76 M3
Upah Kerja :
Upah gelar urugan 7.76 M3 20,000.00
Material :
Sirtu 10.09 M3
35,541,117.04

SUBTOTAL II. PEKERJAAN PEKERJAAN STRUKTUR BETON & PASANGAN

III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

1 Struktur rangka atap baja ringan ex. Inersia 51.96 M2

SUB KONT
Subkont Rangka Atap Baja Ringan 51.96 M2

4 Papan kalsiplank L. 30 cm T. 0,8 mm 27.00 M'

Upah Kerja :
Upah pasangan kalsiplank 27.00 M' 17,500.00
Material :
Kalsiplank motif jati L. 30 cm T. 0,8 mm 9.00 Lbr
Screw 162.00 Pcs

SUBTOTAL III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI LISTRIK
A. PINTU DAN JENDELA ALUMUNIUM
1 Pintu jendela PJ1 (R. Tamu) 1.00 Unit
SUBKONT :
Kusen Alumunium 4" 10.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.41 M2
Sealant 40.00 M'

2 Pintu jendela PJ2 (Pintu Belakang) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 8.00 M'
Pintu panel ex. Angz door 1.00 Unit
 Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.20 M2
Sealant 26.00 M'

3 Pintu P1 (Kamar Tidur) 2.00 Unit

SUBKONT :
Kusen Alumunium 4" 10.20 M'
Pintu double triplex 2.00 Unit
Handle & engsel ex. Lokal 2.00 Set
Sealant 20.40 M'

4 Pintu P2 (Kamar Mandi) 1.00 Unit

SUBKONT :
Kusen Alumunium 3 5.00 M'
Pintu panel PVC 1.00 Unit
Sealant 10.00 M'

5 Jendela J1 (Kamar Tidur & Ruang Depan) 3.00 Unit

SUBKONT :
Kusen Alumunium 4" 5.18 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.14 M2
Sealant 14.74 M'

6 Jendela J2 (Kamar Tidur) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 2.68 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 0.33 M2
Sealant 10.72 M'

7 Jendela atas J3 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 11.25 M'
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.52 M2
Sealant 57.70 M'
 B. SANITAIR
1 Kloset Duduk ex. China 1.00 Unit
Upah Kerja :
Upah pasang kloset duduk 1.00 M' 100,000.00
Material :
Kloset jongkok ex. China / Ina 1.00 Unit

2 Jet Shower 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 25,000.00
Material :
Jet Shower 1.00 Unit

3 Floor drain 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 15,000.00
Material :
Floor drain 1.00 Unit

4 Kran air double dia. 1/2" 1.00 Unit

Material :
Kran air double dia. 1/2" 1.00 Unit

5 Kran air 1/2" 2.00 Unit

Material :
Kran air 1/2" 2.00 Unit

6 Meja dapur keramik & kithcen sink 1 lubang 1.00 Unit

Upah Kerja :
Upah cor meja 1.00 Unit 100,000.00
Upah pasang keramik 2.38 M2 75,000.00
Material :
Keramik lantai granit 2.38 M2
Semen 1.00 Zak
Pasir 0.11 M3
Semen 0.05 Zak
Pasir 0.00 M3
Split 0.00 M3
Kran air bebek 1.00 M3
Kitchen zink 1.00 Unit
 C. PLUMBING
1 Pipa Air Bersih PVC dia. 1" AW ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 1" 8.00 M' 10,000.00
Upah instalasi pipa PVC 3/4" 16.00 M' 10,000.00
Material :
Pipa PVC dia. 1" AW ex. Maspion / Wavin 2.00 Btg
Pipa PVC dia. 3/4" AW ex. Maspion / Wavin 4.00 Btg
Acc. Pipa 10.00 Ls
Lem pipa PVC 0.50 Klg

2 Pipa PVC dia. 3" D Air Kotoran Kloset ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 3" 10.00 M' 10,000.00
Material :
Pipa PVC dia. 3" D ex. Maspion / Wavin 3.00 Btg
Acc. Pipa 5.00 Ls
Lem pipa PVC 0.25 Klg

3 Pipa PVC dia. 4" D Air Talang tegak ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 4" 40.00 M' 10,000.00
Material :
Pipa PVC dia. 4" D ex. Maspion / Wavin 10.00 Btg
Acc. Pipa 50.00 Ls
Lem pipa PVC 2.00 Klg

4 Bak kontrol 5.00 Unit

SUBKONT :
Bak Kontrol buat + pasang 5.00 Unit 100,000.00

6 Septick Tank Kap. 1,5 M3 + Resapan 2 Buis 1.00 Unit

SUBKONT :
Septick Tank Kap. 1,5 M3 + Resapan 3 Buis 1.00 Unit

D. INSTALASI LISTRIK
1 Box Panel 4 Group 1.00 Unit
Upah Kerja :
 Upah pasang box panel 4 group 1.00 Unit 400,000.00
Material :
MCB 6A / 1 P 3.00 Pcs
MCB 12A / 1 P 1.00 Pcs
Box panel outbow 4 Group Hager 1.00 Unit

2 Instalasi titik lampu & Stop kontak 21.00 Titik

Upah Kerja :
Upah instalasi listrik 21.00 Titik 60,000.00
Material :
Kabel NYM 2 X 1,5 mm eterna 75.00 M
Kabel NYM 3 X 1,5 mm eterna 75.00 M
Isolasi Unibelt 2.00 Roll
Pipa PVC 5/8 C 30.00 Btg
Flexible 5.00 M
Imbow Dos / T dos 30.00 Titik

3 Saklar double 3.00 Unit

Upah Kerja :
Upah pasang saklar double 3.00 Unit 20,000.00
Material :
Saklar double 3.00 Unit

4 Saklar single 3.00 Unit

Upah Kerja :
Upah pasang saklar single 3.00 Unit 20,000.00
Material :
Saklar single 3.00 Unit

5 Stop kontak 7.00 Unit

Upah Kerja :
Upah pasang saklar double 7.00 Unit 20,000.00
Material :
Stop Kontak 7.00 Unit

6 Fitting Lampu 9.00 Unit

Upah Kerja :
Upah pasang fitting lampu 9.00 Unit 15,000.00
Material :
Fitting Lampu 9.00 Unit
7 Lampu taman model fiting gantung 1.00 Unit
Upah Kerja :
Upah pasang fitting lampu 1.00 Unit 200,000.00
Material :
Kap hijau E24 1.00 Unit
Lampu LED 15 W 1.00 Unit
Pipa Galvanish dia. 1,5" 1.00 Btg

SUBTOTAL IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI L

GRAND TOTAL RUMAH TYPE 50 UPAH KERJA :

ATERIAL) RUMAH TYPE 50
SELARAS

Total Upah Material Total Material Total

(Rp.) (Rp.) (Rp.) (Rp.)

231,225.00
M'
52,000.00 464,916.40 0.29
230,000.00 159,183.47 0.022449
235,000.00 301,879.50 0.041667
200,000.00
231,225.00 925,979.36 1,157,204.36

52,500.00
M'
623,000.00 218,049.78 0.333333
100,000.00 13,125.00 0.125
52,500.00 231,174.78 283,674.78

482,250.00

52,000.00 31,356.00 0.0375

52,000.00 146,328.00 0.175
230,000.00 83,214.00 0.0225
120,000.00 120,000.00
482,250.00 380,898.00 863,148.00

109,900.00
109,900.00 - 109,900.00

1,285,200.00
 53,500.00 1,123,500.00
17,000.00 442,000.00
19,000.00 494,000.00
8,000.00 240,000.00
60,000.00 102,857.14
15,000.00 30,000.00
70,000.00 140,000.00
1,285,200.00 2,572,357.14 3,857,557.14

12,000.00 616,800.00
- 616,800.00 616,800.00

434,702.50

1,560,000.00 282,556.63
1,600,000.00 463,682.67
2,000.00 86,940.50
434,702.50 833,179.79 1,267,882.29

2,058,597.50

1,560,000.00 1,605,706.05
99,000.00 509,502.88
2,000.00 411,719.50
2,058,597.50 2,526,928.43 4,585,525.93

571,200.00

70,000.00 177,706.67
99,000.00 125,664.00
2,000.00 114,240.00
571,200.00 417,610.67 988,810.67

1,472,231.25 -
 80,000.00 3,533,355.00
52,000.00 918,672.30
230,000.00 417,945.42
12,000.00 100,953.00
1,472,231.25 4,970,925.72 6,443,156.97

89,100.00 -

65,000.00 152,026.88
52,000.00 48,648.60
230,000.00 22,132.44
12,000.00 8,910.00
89,100.00 231,717.92 320,817.92

239,000.00 -

80,000.00 501,900.00
52,000.00 130,494.00
230,000.00 59,367.60
12,000.00 14,340.00
239,000.00 706,101.60 945,101.60

391,500.00 -

65,000.00 593,775.00
52,000.00 190,008.00
230,000.00 86,443.20
12,000.00 26,100.00
391,500.00 896,326.20 1,287,826.20

900,000.00

90,000.00 720,000.00
52,000.00 208,000.00
92,000.00 92,000.00
4,000.00 30,000.00
 900,000.00 1,050,000.00 1,950,000.00

155,275.67

50,000.00 504,645.91
155,275.67 504,645.91 659,921.58

8,472,681.92 16,864,645.53 25,337,327.44

113,977.94 5,922,467.63
5,922,467.63 5,922,467.63

472,500.00 -

64,000.00 576,000.00
200.00 32,400.00
472,500.00 608,400.00 1,080,900.00

472,500.00 6,530,867.63 7,003,367.63

80,000.00 800,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 800,000.00
90,000.00 216,450.00
5,000.00 200,000.00
- 3,316,450.00 3,316,450.00

80,000.00 640,000.00
1,000,000.00 1,000,000.00
 300,000.00 300,000.00
400,000.00 400,000.00
90,000.00 108,225.00
5,000.00 130,000.00
- 2,578,225.00 2,578,225.00

80,000.00 816,000.00
850,000.00 1,700,000.00
200,000.00 400,000.00
5,000.00 102,000.00
- 3,018,000.00 3,018,000.00

75,000.00 375,000.00
450,000.00 450,000.00
5,000.00 50,000.00
- 875,000.00 875,000.00

80,000.00 414,400.00
400,000.00 400,000.00
90,000.00 102,375.00
5,000.00 73,700.00
- 990,475.00 990,475.00

80,000.00 214,400.00
200,000.00 200,000.00
90,000.00 29,250.00
5,000.00 53,600.00
- 497,250.00 497,250.00

80,000.00 900,000.00
400,000.00 800,000.00
90,000.00 226,800.00
5,000.00 288,500.00
- 2,215,300.00 2,215,300.00
100,000.00

825,000.00 825,000.00
100,000.00 825,000.00 925,000.00

25,000.00

75,000.00 75,000.00
25,000.00 75,000.00 100,000.00

15,000.00

60,000.00 60,000.00
15,000.00 60,000.00 75,000.00

400,000.00 400,000.00
- 400,000.00 400,000.00

75,000.00 150,000.00
- 150,000.00 150,000.00

100,000.00
178,500.00

90,000.00 214,200.00
52,000.00 51,979.20
230,000.00 26,275.20
52,000.00 2,730.00
230,000.00 621.00
235,000.00 1,057.50
150,000.00 150,000.00
200,000.00 200,000.00
278,500.00 646,862.90 925,362.90

80,000.00
160,000.00
-
39,000.00 78,000.00
29,000.00 116,000.00
6,000.00 60,000.00
35,000.00 17,500.00
240,000.00 271,500.00 511,500.00

100,000.00
-
120,000.00 360,000.00
6,000.00 30,000.00
25,000.00 6,250.00
100,000.00 396,250.00 496,250.00

400,000.00
-
180,000.00 1,800,000.00
6,000.00 300,000.00
25,000.00 50,000.00
400,000.00 2,150,000.00 2,550,000.00

500,000.00 -
500,000.00 - 500,000.00

- 1,600,000.00 1,600,000.00
- 1,600,000.00 1,600,000.00
 400,000.00

50,000.00 150,000.00
50,000.00 50,000.00
75,000.00 75,000.00
400,000.00 275,000.00 675,000.00

1,260,000.00

6,500.00 487,500.00
8,500.00 637,500.00
8,000.00 16,000.00
9,000.00 270,000.00
500.00 2,500.00
1,000.00 30,000.00
1,260,000.00 1,443,500.00 2,703,500.00

60,000.00

20,000.00 60,000.00
60,000.00 60,000.00 120,000.00

60,000.00

15,000.00 45,000.00
60,000.00 45,000.00 105,000.00

140,000.00

20,000.00 140,000.00
140,000.00 140,000.00 280,000.00

135,000.00

12,500.00 112,500.00
 135,000.00 112,500.00 247,500.00

200,000.00

- 20,000.00 20,000.00
- 50,000.00 50,000.00
225,000.00 225,000.00
200,000.00 295,000.00 495,000.00

3,913,500.00 22,436,312.90 26,349,812.90

12,858,681.92 MATERIAL : 45,831,826.06 58,690,507.97

 KEBUTUHAN DANA (UPAH & MATERIAL) RUMAH TYPE 5
PT. BANGUN PAPAN SELARAS

Upah Kerja
NO. URAIAN PEKERJAAN VOLUME SAT.
(Rp.)

II. PEKERJAAN STRUKTUR BETON DAN PASANGAN

1 Rabatan camp 1 : 3 : 5 3.92 M3

Upah Kerja :
Upah cor lantai kerja site mix 30.83 M2 7,500.00
Material :
Semen 8.94 Zak
Pasir 0.69 M3
Split 1.28 M3
Sewa Molen 1.00 Hari

2 Rollag pasangan 1 bata T. 30 cm 9.00 M'

Upah Kerja :
Upah pasangan 1 bata 1.05 M2 50,000.00
Material :
Bata ringan 0.35 M3
Semen MU 380 0.13 Zak

3 Plesteran + Acian 266.08 M2

Upah Kerja :
Upah plesteran & acian 16.08 M2 30,000.00
Material :
Semen 0.60 Zak
Semen 2.81 Zak
Pasir 0.36 M3
Sipatan alumuium 1.00 Btg

4 Benangan 230.99 M'

Upah Kerja :
Upah Benangan sudut luar 10.99 M' 10,000.00

14 Plafon gypsum 9 mm (rangka hollow galvalum 4/4 & 2/4 gant 57.12 M2
Upah Kerja :
Upah pasang plafon 57.12 M2 22,500.00
 Material :
Plafon gypsum 9 mm ex. Jaya board / Knouf 21.00 Lbr
Hollow galvalume 2/4 cm T. 0,4 mm 26.00 Btg
Hollow galvalume 4/4 cm T. 0,4 mm 26.00 Btg
Wall Angel 30.00 Btg
Screw 1.71 Dus
Cotton tape 2.00 Roll
Compound 2.00 Zak

15 List gypsum (incld cat) 51.40 M'

Subkont :
Material + pasang list gypsum 51.40 M'

16 Cat Exsterior tampak depan dan pagar depan (Alkali) ex. Pr 43.47 M2
Upah Kerja :
Upah cat alkali & Finish 43.47 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 0.18 Pail
Cat Wheather shield ex. Propan 0.29 Pail
Acc 43.47 M2

17 Cat Interior ex. Vinilex 205.86 M2

Upah Kerja :
Upah cat alkali & Finish 205.86 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 1.03 Pail
Cat Vinilex 5.15 Gln
Acc 205.86 M2

18 Cat plafon ex. Vinilex 57.12 M2

Upah Kerja :
Upah compoun + cat plafon 57.12 M2 10,000.00
Material : 380.80
Compound cornice Aplus 2.54 Zak
Cat Vinilex 1.27 Gln
Acc 57.12 M2

5 Keramik Lantai area dalam Camp 1 : 4 42.06 M2

Upah Kerja :
Upah pasangan keramik lantai 42.06 M2 35,000.00
 Material :
Keramik lantai Uk. 50X50 ex. Habitat 44.17 M2
Semen 17.67 Zak
Pasir 1.82 M3
AM Grout 8.41 Kg

6 Keramik Lantai area KM Camp 1 : 4 2.23 M2

Upah Kerja :
Upah pasangan keramik lantai 2.23 M2 40,000.00
Material :
Keramik lantai Uk. 30X30 ex. Asia 2.34 M2
Semen 0.94 Zak
Pasir 0.10 M3
AM Grout 0.74 Kg

7 Keramik Lantai teras & dapur Camp 1 : 4 5.98 M2

Upah Kerja :
Upah pasangan keramik lantai 5.98 M2 40,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 6.27 M2
Semen 2.51 Zak
Pasir 0.26 M3
AM Grout 1.20 Kg

8 Keramik dinding Camp 1 : 4 8.70 M2

Upah Kerja :
Upah pasangan keramik dinding 8.70 M2 45,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 9.14 M2
Semen 3.65 Zak
Pasir 0.38 M3
AM Grout 2.18 Btg

23 Pasangan batu alam 7.50 M2

Upah Kerja
Upah Pasang Batu Alam 7.50 M2 120,000.00
Material
Batu Alam jenis Gilang Uk. 20X20 / 20X40 cm 8.00 M2
Semen 4.00 Zak
Pisau potong batu alam 1.00 Bh
Ongkos kirim batu alam 7.50 M2
24 Urugan sirtu 7.76 M3
Upah Kerja :
Upah gelar urugan 7.76 M3 20,000.00
Material :
Sirtu 10.09 M3
35,541,117.04

SUBTOTAL II. PEKERJAAN PEKERJAAN STRUKTUR BETON & PASANGAN

III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

1 Struktur rangka atap baja ringan ex. Inersia 51.96 M2

SUB KONT
Subkont Rangka Atap Baja Ringan 51.96 M2

4 Papan kalsiplank L. 30 cm T. 0,8 mm 27.00 M'

Upah Kerja :
Upah pasangan kalsiplank 27.00 M' 17,500.00
Material :
Kalsiplank motif jati L. 30 cm T. 0,8 mm 9.00 Lbr
Screw 162.00 Pcs

SUBTOTAL III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI LISTRIK
A. PINTU DAN JENDELA ALUMUNIUM
1 Pintu jendela PJ1 (R. Tamu) 1.00 Unit
SUBKONT :
Kusen Alumunium 4" 10.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.41 M2
Sealant 40.00 M'

2 Pintu jendela PJ2 (Pintu Belakang) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 8.00 M'
Pintu panel ex. Angz door 1.00 Unit
 Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.20 M2
Sealant 26.00 M'

3 Pintu P1 (Kamar Tidur) 2.00 Unit

SUBKONT :
Kusen Alumunium 4" 10.20 M'
Pintu double triplex 2.00 Unit
Handle & engsel ex. Lokal 2.00 Set
Sealant 20.40 M'

4 Pintu P2 (Kamar Mandi) 1.00 Unit

SUBKONT :
Kusen Alumunium 3 5.00 M'
Pintu panel PVC 1.00 Unit
Sealant 10.00 M'

5 Jendela J1 (Kamar Tidur & Ruang Depan) 3.00 Unit

SUBKONT :
Kusen Alumunium 4" 5.18 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.14 M2
Sealant 14.74 M'

6 Jendela J2 (Kamar Tidur) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 2.68 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 0.33 M2
Sealant 10.72 M'

7 Jendela atas J3 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 11.25 M'
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.52 M2
Sealant 57.70 M'
 B. SANITAIR
1 Kloset Duduk ex. China 1.00 Unit
Upah Kerja :
Upah pasang kloset duduk 1.00 M' 100,000.00
Material :
Kloset jongkok ex. China / Ina 1.00 Unit

2 Jet Shower 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 25,000.00
Material :
Jet Shower 1.00 Unit

3 Floor drain 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 15,000.00
Material :
Floor drain 1.00 Unit

4 Kran air double dia. 1/2" 1.00 Unit

Material :
Kran air double dia. 1/2" 1.00 Unit

5 Kran air 1/2" 2.00 Unit

Material :
Kran air 1/2" 2.00 Unit

6 Meja dapur keramik & kithcen sink 1 lubang 1.00 Unit

Upah Kerja :
Upah cor meja 1.00 Unit 100,000.00
Upah pasang keramik 2.38 M2 75,000.00
Material :
Keramik lantai granit 2.38 M2
Semen 1.00 Zak
Pasir 0.11 M3
Semen 0.05 Zak
Pasir 0.00 M3
Split 0.00 M3
Kran air bebek 1.00 M3
Kitchen zink 1.00 Unit
 C. PLUMBING
1 Pipa Air Bersih PVC dia. 1" AW ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 1" 8.00 M' 10,000.00
Upah instalasi pipa PVC 3/4" 16.00 M' 10,000.00
Material :
Pipa PVC dia. 1" AW ex. Maspion / Wavin 2.00 Btg
Pipa PVC dia. 3/4" AW ex. Maspion / Wavin 4.00 Btg
Acc. Pipa 10.00 Ls
Lem pipa PVC 0.50 Klg

2 Pipa PVC dia. 3" D Air Kotoran Kloset ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 3" 10.00 M' 10,000.00
Material :
Pipa PVC dia. 3" D ex. Maspion / Wavin 3.00 Btg
Acc. Pipa 5.00 Ls
Lem pipa PVC 0.25 Klg

3 Pipa PVC dia. 4" D Air Talang tegak ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 4" 40.00 M' 10,000.00
Material :
Pipa PVC dia. 4" D ex. Maspion / Wavin 10.00 Btg
Acc. Pipa 50.00 Ls
Lem pipa PVC 2.00 Klg

4 Bak kontrol 5.00 Unit

SUBKONT :
Bak Kontrol buat + pasang 5.00 Unit 100,000.00

6 Septick Tank Kap. 1,5 M3 + Resapan 2 Buis 1.00 Unit

SUBKONT :
Septick Tank Kap. 1,5 M3 + Resapan 3 Buis 1.00 Unit

D. INSTALASI LISTRIK
1 Box Panel 4 Group 1.00 Unit
Upah Kerja :
 Upah pasang box panel 4 group 1.00 Unit 400,000.00
Material :
MCB 6A / 1 P 3.00 Pcs
MCB 12A / 1 P 1.00 Pcs
Box panel outbow 4 Group Hager 1.00 Unit

2 Instalasi titik lampu & Stop kontak 21.00 Titik

Upah Kerja :
Upah instalasi listrik 21.00 Titik 60,000.00
Material :
Kabel NYM 2 X 1,5 mm eterna 75.00 M
Kabel NYM 3 X 1,5 mm eterna 75.00 M
Isolasi Unibelt 2.00 Roll
Pipa PVC 5/8 C 30.00 Btg
Flexible 5.00 M
Imbow Dos / T dos 30.00 Titik

3 Saklar double 3.00 Unit

Upah Kerja :
Upah pasang saklar double 3.00 Unit 20,000.00
Material :
Saklar double 3.00 Unit

4 Saklar single 3.00 Unit

Upah Kerja :
Upah pasang saklar single 3.00 Unit 20,000.00
Material :
Saklar single 3.00 Unit

5 Stop kontak 7.00 Unit

Upah Kerja :
Upah pasang saklar double 7.00 Unit 20,000.00
Material :
Stop Kontak 7.00 Unit

6 Fitting Lampu 9.00 Unit

Upah Kerja :
Upah pasang fitting lampu 9.00 Unit 15,000.00
Material :
Fitting Lampu 9.00 Unit
7 Lampu taman model fiting gantung 1.00 Unit
Upah Kerja :
Upah pasang fitting lampu 1.00 Unit 200,000.00
Material :
Kap hijau E24 1.00 Unit
Lampu LED 15 W 1.00 Unit
Pipa Galvanish dia. 1,5" 1.00 Btg

SUBTOTAL IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI L

GRAND TOTAL RUMAH TYPE 50 UPAH KERJA :

ATERIAL) RUMAH TYPE 50
SELARAS

Total Upah Material Total Material Total

(Rp.) (Rp.) (Rp.) (Rp.)

231,225.00
M'
52,000.00 464,916.40 0.29
230,000.00 159,183.47 0.022449
235,000.00 301,879.50 0.041667
200,000.00
231,225.00 925,979.36 1,157,204.36

52,500.00
M'
623,000.00 218,049.78 0.333333
100,000.00 13,125.00 0.125
52,500.00 231,174.78 283,674.78

482,250.00

52,000.00 31,356.00 0.0375

52,000.00 146,328.00 0.175
230,000.00 83,214.00 0.0225
120,000.00 120,000.00
482,250.00 380,898.00 863,148.00

109,900.00
109,900.00 - 109,900.00

1,285,200.00
 53,500.00 1,123,500.00
17,000.00 442,000.00
19,000.00 494,000.00
8,000.00 240,000.00
60,000.00 102,857.14
15,000.00 30,000.00
70,000.00 140,000.00
1,285,200.00 2,572,357.14 3,857,557.14

12,000.00 616,800.00
- 616,800.00 616,800.00

434,702.50

1,560,000.00 282,556.63
1,600,000.00 463,682.67
2,000.00 86,940.50
434,702.50 833,179.79 1,267,882.29

2,058,597.50

1,560,000.00 1,605,706.05
99,000.00 509,502.88
2,000.00 411,719.50
2,058,597.50 2,526,928.43 4,585,525.93

571,200.00

70,000.00 177,706.67
99,000.00 125,664.00
2,000.00 114,240.00
571,200.00 417,610.67 988,810.67

1,472,231.25 -
 80,000.00 3,533,355.00
52,000.00 918,672.30
230,000.00 417,945.42
12,000.00 100,953.00
1,472,231.25 4,970,925.72 6,443,156.97

89,100.00 -

65,000.00 152,026.88
52,000.00 48,648.60
230,000.00 22,132.44
12,000.00 8,910.00
89,100.00 231,717.92 320,817.92

239,000.00 -

80,000.00 501,900.00
52,000.00 130,494.00
230,000.00 59,367.60
12,000.00 14,340.00
239,000.00 706,101.60 945,101.60

391,500.00 -

65,000.00 593,775.00
52,000.00 190,008.00
230,000.00 86,443.20
12,000.00 26,100.00
391,500.00 896,326.20 1,287,826.20

900,000.00

90,000.00 720,000.00
52,000.00 208,000.00
92,000.00 92,000.00
4,000.00 30,000.00
 900,000.00 1,050,000.00 1,950,000.00

155,275.67

50,000.00 504,645.91
155,275.67 504,645.91 659,921.58

8,472,681.92 16,864,645.53 25,337,327.44

113,977.94 5,922,467.63
5,922,467.63 5,922,467.63

472,500.00 -

64,000.00 576,000.00
200.00 32,400.00
472,500.00 608,400.00 1,080,900.00

472,500.00 6,530,867.63 7,003,367.63

80,000.00 800,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 800,000.00
90,000.00 216,450.00
5,000.00 200,000.00
- 3,316,450.00 3,316,450.00

80,000.00 640,000.00
1,000,000.00 1,000,000.00
 300,000.00 300,000.00
400,000.00 400,000.00
90,000.00 108,225.00
5,000.00 130,000.00
- 2,578,225.00 2,578,225.00

80,000.00 816,000.00
850,000.00 1,700,000.00
200,000.00 400,000.00
5,000.00 102,000.00
- 3,018,000.00 3,018,000.00

75,000.00 375,000.00
450,000.00 450,000.00
5,000.00 50,000.00
- 875,000.00 875,000.00

80,000.00 414,400.00
400,000.00 400,000.00
90,000.00 102,375.00
5,000.00 73,700.00
- 990,475.00 990,475.00

80,000.00 214,400.00
200,000.00 200,000.00
90,000.00 29,250.00
5,000.00 53,600.00
- 497,250.00 497,250.00

80,000.00 900,000.00
400,000.00 800,000.00
90,000.00 226,800.00
5,000.00 288,500.00
- 2,215,300.00 2,215,300.00
100,000.00

825,000.00 825,000.00
100,000.00 825,000.00 925,000.00

25,000.00

75,000.00 75,000.00
25,000.00 75,000.00 100,000.00

15,000.00

60,000.00 60,000.00
15,000.00 60,000.00 75,000.00

400,000.00 400,000.00
- 400,000.00 400,000.00

75,000.00 150,000.00
- 150,000.00 150,000.00

100,000.00
178,500.00

90,000.00 214,200.00
52,000.00 51,979.20
230,000.00 26,275.20
52,000.00 2,730.00
230,000.00 621.00
235,000.00 1,057.50
150,000.00 150,000.00
200,000.00 200,000.00
278,500.00 646,862.90 925,362.90

80,000.00
160,000.00
-
39,000.00 78,000.00
29,000.00 116,000.00
6,000.00 60,000.00
35,000.00 17,500.00
240,000.00 271,500.00 511,500.00

100,000.00
-
120,000.00 360,000.00
6,000.00 30,000.00
25,000.00 6,250.00
100,000.00 396,250.00 496,250.00

400,000.00
-
180,000.00 1,800,000.00
6,000.00 300,000.00
25,000.00 50,000.00
400,000.00 2,150,000.00 2,550,000.00

500,000.00 -
500,000.00 - 500,000.00

- 1,600,000.00 1,600,000.00
- 1,600,000.00 1,600,000.00
 400,000.00

50,000.00 150,000.00
50,000.00 50,000.00
75,000.00 75,000.00
400,000.00 275,000.00 675,000.00

1,260,000.00

6,500.00 487,500.00
8,500.00 637,500.00
8,000.00 16,000.00
9,000.00 270,000.00
500.00 2,500.00
1,000.00 30,000.00
1,260,000.00 1,443,500.00 2,703,500.00

60,000.00

20,000.00 60,000.00
60,000.00 60,000.00 120,000.00

60,000.00

15,000.00 45,000.00
60,000.00 45,000.00 105,000.00

140,000.00

20,000.00 140,000.00
140,000.00 140,000.00 280,000.00

135,000.00

12,500.00 112,500.00
 135,000.00 112,500.00 247,500.00

200,000.00

- 20,000.00 20,000.00
- 50,000.00 50,000.00
225,000.00 225,000.00
200,000.00 295,000.00 495,000.00

3,913,500.00 22,436,312.90 26,349,812.90

12,858,681.92 MATERIAL : 45,831,826.06 58,690,507.97

 KEBUTUHAN DANA (UPAH & MATERIAL) RUMAH TYPE 5
PT. BANGUN PAPAN SELARAS

Upah Kerja
NO. URAIAN PEKERJAAN VOLUME SAT.
(Rp.)

II. PEKERJAAN STRUKTUR BETON DAN PASANGAN

1 Rabatan camp 1 : 3 : 5 3.92 M3

Upah Kerja :
Upah cor lantai kerja site mix 30.83 M2 7,500.00
Material :
Semen 8.94 Zak
Pasir 0.69 M3
Split 1.28 M3
Sewa Molen 1.00 Hari

2 Rollag pasangan 1 bata T. 30 cm 9.00 M'

Upah Kerja :
Upah pasangan 1 bata 1.05 M2 50,000.00
Material :
Bata ringan 0.35 M3
Semen MU 380 0.13 Zak

3 Plesteran + Acian 266.08 M2

Upah Kerja :
Upah plesteran & acian 16.08 M2 30,000.00
Material :
Semen 0.60 Zak
Semen 2.81 Zak
Pasir 0.36 M3
Sipatan alumuium 1.00 Btg

4 Benangan 230.99 M'

Upah Kerja :
Upah Benangan sudut luar 10.99 M' 10,000.00

14 Plafon gypsum 9 mm (rangka hollow galvalum 4/4 & 2/4 gant 57.12 M2
Upah Kerja :
Upah pasang plafon 57.12 M2 22,500.00
 Material :
Plafon gypsum 9 mm ex. Jaya board / Knouf 21.00 Lbr
Hollow galvalume 2/4 cm T. 0,4 mm 26.00 Btg
Hollow galvalume 4/4 cm T. 0,4 mm 26.00 Btg
Wall Angel 30.00 Btg
Screw 1.71 Dus
Cotton tape 2.00 Roll
Compound 2.00 Zak

15 List gypsum (incld cat) 51.40 M'

Subkont :
Material + pasang list gypsum 51.40 M'

16 Cat Exsterior tampak depan dan pagar depan (Alkali) ex. Pr 43.47 M2
Upah Kerja :
Upah cat alkali & Finish 43.47 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 0.18 Pail
Cat Wheather shield ex. Propan 0.29 Pail
Acc 43.47 M2

17 Cat Interior ex. Vinilex 205.86 M2

Upah Kerja :
Upah cat alkali & Finish 205.86 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 1.03 Pail
Cat Vinilex 5.15 Gln
Acc 205.86 M2

18 Cat plafon ex. Vinilex 57.12 M2

Upah Kerja :
Upah compoun + cat plafon 57.12 M2 10,000.00
Material : 380.80
Compound cornice Aplus 2.54 Zak
Cat Vinilex 1.27 Gln
Acc 57.12 M2

5 Keramik Lantai area dalam Camp 1 : 4 42.06 M2

Upah Kerja :
Upah pasangan keramik lantai 42.06 M2 35,000.00
 Material :
Keramik lantai Uk. 50X50 ex. Habitat 44.17 M2
Semen 17.67 Zak
Pasir 1.82 M3
AM Grout 8.41 Kg

6 Keramik Lantai area KM Camp 1 : 4 2.23 M2

Upah Kerja :
Upah pasangan keramik lantai 2.23 M2 40,000.00
Material :
Keramik lantai Uk. 30X30 ex. Asia 2.34 M2
Semen 0.94 Zak
Pasir 0.10 M3
AM Grout 0.74 Kg

7 Keramik Lantai teras & dapur Camp 1 : 4 5.98 M2

Upah Kerja :
Upah pasangan keramik lantai 5.98 M2 40,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 6.27 M2
Semen 2.51 Zak
Pasir 0.26 M3
AM Grout 1.20 Kg

8 Keramik dinding Camp 1 : 4 8.70 M2

Upah Kerja :
Upah pasangan keramik dinding 8.70 M2 45,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 9.14 M2
Semen 3.65 Zak
Pasir 0.38 M3
AM Grout 2.18 Btg

23 Pasangan batu alam 7.50 M2

Upah Kerja
Upah Pasang Batu Alam 7.50 M2 120,000.00
Material
Batu Alam jenis Gilang Uk. 20X20 / 20X40 cm 8.00 M2
Semen 4.00 Zak
Pisau potong batu alam 1.00 Bh
Ongkos kirim batu alam 7.50 M2
24 Urugan sirtu 7.76 M3
Upah Kerja :
Upah gelar urugan 7.76 M3 20,000.00
Material :
Sirtu 10.09 M3
35,541,117.04

SUBTOTAL II. PEKERJAAN PEKERJAAN STRUKTUR BETON & PASANGAN

III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

1 Struktur rangka atap baja ringan ex. Inersia 51.96 M2

SUB KONT
Subkont Rangka Atap Baja Ringan 51.96 M2

4 Papan kalsiplank L. 30 cm T. 0,8 mm 27.00 M'

Upah Kerja :
Upah pasangan kalsiplank 27.00 M' 17,500.00
Material :
Kalsiplank motif jati L. 30 cm T. 0,8 mm 9.00 Lbr
Screw 162.00 Pcs

SUBTOTAL III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI LISTRIK
A. PINTU DAN JENDELA ALUMUNIUM
1 Pintu jendela PJ1 (R. Tamu) 1.00 Unit
SUBKONT :
Kusen Alumunium 4" 10.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.41 M2
Sealant 40.00 M'

2 Pintu jendela PJ2 (Pintu Belakang) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 8.00 M'
Pintu panel ex. Angz door 1.00 Unit
 Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.20 M2
Sealant 26.00 M'

3 Pintu P1 (Kamar Tidur) 2.00 Unit

SUBKONT :
Kusen Alumunium 4" 10.20 M'
Pintu double triplex 2.00 Unit
Handle & engsel ex. Lokal 2.00 Set
Sealant 20.40 M'

4 Pintu P2 (Kamar Mandi) 1.00 Unit

SUBKONT :
Kusen Alumunium 3 5.00 M'
Pintu panel PVC 1.00 Unit
Sealant 10.00 M'

5 Jendela J1 (Kamar Tidur & Ruang Depan) 3.00 Unit

SUBKONT :
Kusen Alumunium 4" 5.18 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.14 M2
Sealant 14.74 M'

6 Jendela J2 (Kamar Tidur) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 2.68 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 0.33 M2
Sealant 10.72 M'

7 Jendela atas J3 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 11.25 M'
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.52 M2
Sealant 57.70 M'
 B. SANITAIR
1 Kloset Duduk ex. China 1.00 Unit
Upah Kerja :
Upah pasang kloset duduk 1.00 M' 100,000.00
Material :
Kloset jongkok ex. China / Ina 1.00 Unit

2 Jet Shower 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 25,000.00
Material :
Jet Shower 1.00 Unit

3 Floor drain 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 15,000.00
Material :
Floor drain 1.00 Unit

4 Kran air double dia. 1/2" 1.00 Unit

Material :
Kran air double dia. 1/2" 1.00 Unit

5 Kran air 1/2" 2.00 Unit

Material :
Kran air 1/2" 2.00 Unit

6 Meja dapur keramik & kithcen sink 1 lubang 1.00 Unit

Upah Kerja :
Upah cor meja 1.00 Unit 100,000.00
Upah pasang keramik 2.38 M2 75,000.00
Material :
Keramik lantai granit 2.38 M2
Semen 1.00 Zak
Pasir 0.11 M3
Semen 0.05 Zak
Pasir 0.00 M3
Split 0.00 M3
Kran air bebek 1.00 M3
Kitchen zink 1.00 Unit
 C. PLUMBING
1 Pipa Air Bersih PVC dia. 1" AW ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 1" 8.00 M' 10,000.00
Upah instalasi pipa PVC 3/4" 16.00 M' 10,000.00
Material :
Pipa PVC dia. 1" AW ex. Maspion / Wavin 2.00 Btg
Pipa PVC dia. 3/4" AW ex. Maspion / Wavin 4.00 Btg
Acc. Pipa 10.00 Ls
Lem pipa PVC 0.50 Klg

2 Pipa PVC dia. 3" D Air Kotoran Kloset ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 3" 10.00 M' 10,000.00
Material :
Pipa PVC dia. 3" D ex. Maspion / Wavin 3.00 Btg
Acc. Pipa 5.00 Ls
Lem pipa PVC 0.25 Klg

3 Pipa PVC dia. 4" D Air Talang tegak ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 4" 40.00 M' 10,000.00
Material :
Pipa PVC dia. 4" D ex. Maspion / Wavin 10.00 Btg
Acc. Pipa 50.00 Ls
Lem pipa PVC 2.00 Klg

4 Bak kontrol 5.00 Unit

SUBKONT :
Bak Kontrol buat + pasang 5.00 Unit 100,000.00

6 Septick Tank Kap. 1,5 M3 + Resapan 2 Buis 1.00 Unit

SUBKONT :
Septick Tank Kap. 1,5 M3 + Resapan 3 Buis 1.00 Unit

D. INSTALASI LISTRIK
1 Box Panel 4 Group 1.00 Unit
Upah Kerja :
 Upah pasang box panel 4 group 1.00 Unit 400,000.00
Material :
MCB 6A / 1 P 3.00 Pcs
MCB 12A / 1 P 1.00 Pcs
Box panel outbow 4 Group Hager 1.00 Unit

2 Instalasi titik lampu & Stop kontak 21.00 Titik

Upah Kerja :
Upah instalasi listrik 21.00 Titik 60,000.00
Material :
Kabel NYM 2 X 1,5 mm eterna 75.00 M
Kabel NYM 3 X 1,5 mm eterna 75.00 M
Isolasi Unibelt 2.00 Roll
Pipa PVC 5/8 C 30.00 Btg
Flexible 5.00 M
Imbow Dos / T dos 30.00 Titik

3 Saklar double 3.00 Unit

Upah Kerja :
Upah pasang saklar double 3.00 Unit 20,000.00
Material :
Saklar double 3.00 Unit

4 Saklar single 3.00 Unit

Upah Kerja :
Upah pasang saklar single 3.00 Unit 20,000.00
Material :
Saklar single 3.00 Unit

5 Stop kontak 7.00 Unit

Upah Kerja :
Upah pasang saklar double 7.00 Unit 20,000.00
Material :
Stop Kontak 7.00 Unit

6 Fitting Lampu 9.00 Unit

Upah Kerja :
Upah pasang fitting lampu 9.00 Unit 15,000.00
Material :
Fitting Lampu 9.00 Unit
7 Lampu taman model fiting gantung 1.00 Unit
Upah Kerja :
Upah pasang fitting lampu 1.00 Unit 200,000.00
Material :
Kap hijau E24 1.00 Unit
Lampu LED 15 W 1.00 Unit
Pipa Galvanish dia. 1,5" 1.00 Btg

SUBTOTAL IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI L

GRAND TOTAL RUMAH TYPE 50 UPAH KERJA :

ATERIAL) RUMAH TYPE 50
SELARAS

Total Upah Material Total Material Total

(Rp.) (Rp.) (Rp.) (Rp.)

231,225.00
M'
52,000.00 464,916.40 0.29
230,000.00 159,183.47 0.022449
235,000.00 301,879.50 0.041667
200,000.00
231,225.00 925,979.36 1,157,204.36

52,500.00
M'
623,000.00 218,049.78 0.333333
100,000.00 13,125.00 0.125
52,500.00 231,174.78 283,674.78

482,250.00

52,000.00 31,356.00 0.0375

52,000.00 146,328.00 0.175
230,000.00 83,214.00 0.0225
120,000.00 120,000.00
482,250.00 380,898.00 863,148.00

109,900.00
109,900.00 - 109,900.00

1,285,200.00
 53,500.00 1,123,500.00
17,000.00 442,000.00
19,000.00 494,000.00
8,000.00 240,000.00
60,000.00 102,857.14
15,000.00 30,000.00
70,000.00 140,000.00
1,285,200.00 2,572,357.14 3,857,557.14

12,000.00 616,800.00
- 616,800.00 616,800.00

434,702.50

1,560,000.00 282,556.63
1,600,000.00 463,682.67
2,000.00 86,940.50
434,702.50 833,179.79 1,267,882.29

2,058,597.50

1,560,000.00 1,605,706.05
99,000.00 509,502.88
2,000.00 411,719.50
2,058,597.50 2,526,928.43 4,585,525.93

571,200.00

70,000.00 177,706.67
99,000.00 125,664.00
2,000.00 114,240.00
571,200.00 417,610.67 988,810.67

1,472,231.25 -
 80,000.00 3,533,355.00
52,000.00 918,672.30
230,000.00 417,945.42
12,000.00 100,953.00
1,472,231.25 4,970,925.72 6,443,156.97

89,100.00 -

65,000.00 152,026.88
52,000.00 48,648.60
230,000.00 22,132.44
12,000.00 8,910.00
89,100.00 231,717.92 320,817.92

239,000.00 -

80,000.00 501,900.00
52,000.00 130,494.00
230,000.00 59,367.60
12,000.00 14,340.00
239,000.00 706,101.60 945,101.60

391,500.00 -

65,000.00 593,775.00
52,000.00 190,008.00
230,000.00 86,443.20
12,000.00 26,100.00
391,500.00 896,326.20 1,287,826.20

900,000.00

90,000.00 720,000.00
52,000.00 208,000.00
92,000.00 92,000.00
4,000.00 30,000.00
 900,000.00 1,050,000.00 1,950,000.00

155,275.67

50,000.00 504,645.91
155,275.67 504,645.91 659,921.58

8,472,681.92 16,864,645.53 25,337,327.44

113,977.94 5,922,467.63
5,922,467.63 5,922,467.63

472,500.00 -

64,000.00 576,000.00
200.00 32,400.00
472,500.00 608,400.00 1,080,900.00

472,500.00 6,530,867.63 7,003,367.63

80,000.00 800,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 800,000.00
90,000.00 216,450.00
5,000.00 200,000.00
- 3,316,450.00 3,316,450.00

80,000.00 640,000.00
1,000,000.00 1,000,000.00
 300,000.00 300,000.00
400,000.00 400,000.00
90,000.00 108,225.00
5,000.00 130,000.00
- 2,578,225.00 2,578,225.00

80,000.00 816,000.00
850,000.00 1,700,000.00
200,000.00 400,000.00
5,000.00 102,000.00
- 3,018,000.00 3,018,000.00

75,000.00 375,000.00
450,000.00 450,000.00
5,000.00 50,000.00
- 875,000.00 875,000.00

80,000.00 414,400.00
400,000.00 400,000.00
90,000.00 102,375.00
5,000.00 73,700.00
- 990,475.00 990,475.00

80,000.00 214,400.00
200,000.00 200,000.00
90,000.00 29,250.00
5,000.00 53,600.00
- 497,250.00 497,250.00

80,000.00 900,000.00
400,000.00 800,000.00
90,000.00 226,800.00
5,000.00 288,500.00
- 2,215,300.00 2,215,300.00
100,000.00

825,000.00 825,000.00
100,000.00 825,000.00 925,000.00

25,000.00

75,000.00 75,000.00
25,000.00 75,000.00 100,000.00

15,000.00

60,000.00 60,000.00
15,000.00 60,000.00 75,000.00

400,000.00 400,000.00
- 400,000.00 400,000.00

75,000.00 150,000.00
- 150,000.00 150,000.00

100,000.00
178,500.00

90,000.00 214,200.00
52,000.00 51,979.20
230,000.00 26,275.20
52,000.00 2,730.00
230,000.00 621.00
235,000.00 1,057.50
150,000.00 150,000.00
200,000.00 200,000.00
278,500.00 646,862.90 925,362.90

80,000.00
160,000.00
-
39,000.00 78,000.00
29,000.00 116,000.00
6,000.00 60,000.00
35,000.00 17,500.00
240,000.00 271,500.00 511,500.00

100,000.00
-
120,000.00 360,000.00
6,000.00 30,000.00
25,000.00 6,250.00
100,000.00 396,250.00 496,250.00

400,000.00
-
180,000.00 1,800,000.00
6,000.00 300,000.00
25,000.00 50,000.00
400,000.00 2,150,000.00 2,550,000.00

500,000.00 -
500,000.00 - 500,000.00

- 1,600,000.00 1,600,000.00
- 1,600,000.00 1,600,000.00
 400,000.00

50,000.00 150,000.00
50,000.00 50,000.00
75,000.00 75,000.00
400,000.00 275,000.00 675,000.00

1,260,000.00

6,500.00 487,500.00
8,500.00 637,500.00
8,000.00 16,000.00
9,000.00 270,000.00
500.00 2,500.00
1,000.00 30,000.00
1,260,000.00 1,443,500.00 2,703,500.00

60,000.00

20,000.00 60,000.00
60,000.00 60,000.00 120,000.00

60,000.00

15,000.00 45,000.00
60,000.00 45,000.00 105,000.00

140,000.00

20,000.00 140,000.00
140,000.00 140,000.00 280,000.00

135,000.00

12,500.00 112,500.00
 135,000.00 112,500.00 247,500.00

200,000.00

- 20,000.00 20,000.00
- 50,000.00 50,000.00
225,000.00 225,000.00
200,000.00 295,000.00 495,000.00

3,913,500.00 22,436,312.90 26,349,812.90

12,858,681.92 MATERIAL : 45,831,826.06 58,690,507.97

 KEBUTUHAN DANA (UPAH & MATERIAL) RUMAH TYPE 5
PT. BANGUN PAPAN SELARAS

Upah Kerja
NO. URAIAN PEKERJAAN VOLUME SAT.
(Rp.)

II. PEKERJAAN STRUKTUR BETON DAN PASANGAN

1 Rabatan camp 1 : 3 : 5 3.92 M3

Upah Kerja :
Upah cor lantai kerja site mix 30.83 M2 7,500.00
Material :
Semen 8.94 Zak
Pasir 0.69 M3
Split 1.28 M3
Sewa Molen 1.00 Hari

2 Rollag pasangan 1 bata T. 30 cm 9.00 M'

Upah Kerja :
Upah pasangan 1 bata 1.05 M2 50,000.00
Material :
Bata ringan 0.35 M3
Semen MU 380 0.13 Zak

3 Plesteran + Acian 266.08 M2

Upah Kerja :
Upah plesteran & acian 16.08 M2 30,000.00
Material :
Semen 0.60 Zak
Semen 2.81 Zak
Pasir 0.36 M3
Sipatan alumuium 1.00 Btg

4 Benangan 230.99 M'

Upah Kerja :
Upah Benangan sudut luar 10.99 M' 10,000.00

14 Plafon gypsum 9 mm (rangka hollow galvalum 4/4 & 2/4 gant 57.12 M2
Upah Kerja :
Upah pasang plafon 57.12 M2 22,500.00
 Material :
Plafon gypsum 9 mm ex. Jaya board / Knouf 21.00 Lbr
Hollow galvalume 2/4 cm T. 0,4 mm 26.00 Btg
Hollow galvalume 4/4 cm T. 0,4 mm 26.00 Btg
Wall Angel 30.00 Btg
Screw 1.71 Dus
Cotton tape 2.00 Roll
Compound 2.00 Zak

15 List gypsum (incld cat) 51.40 M'

Subkont :
Material + pasang list gypsum 51.40 M'

16 Cat Exsterior tampak depan dan pagar depan (Alkali) ex. Pr 43.47 M2
Upah Kerja :
Upah cat alkali & Finish 43.47 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 0.18 Pail
Cat Wheather shield ex. Propan 0.29 Pail
Acc 43.47 M2

17 Cat Interior ex. Vinilex 205.86 M2

Upah Kerja :
Upah cat alkali & Finish 205.86 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 1.03 Pail
Cat Vinilex 5.15 Gln
Acc 205.86 M2

18 Cat plafon ex. Vinilex 57.12 M2

Upah Kerja :
Upah compoun + cat plafon 57.12 M2 10,000.00
Material : 380.80
Compound cornice Aplus 2.54 Zak
Cat Vinilex 1.27 Gln
Acc 57.12 M2

5 Keramik Lantai area dalam Camp 1 : 4 42.06 M2

Upah Kerja :
Upah pasangan keramik lantai 42.06 M2 35,000.00
 Material :
Keramik lantai Uk. 50X50 ex. Habitat 44.17 M2
Semen 17.67 Zak
Pasir 1.82 M3
AM Grout 8.41 Kg

6 Keramik Lantai area KM Camp 1 : 4 2.23 M2

Upah Kerja :
Upah pasangan keramik lantai 2.23 M2 40,000.00
Material :
Keramik lantai Uk. 30X30 ex. Asia 2.34 M2
Semen 0.94 Zak
Pasir 0.10 M3
AM Grout 0.74 Kg

7 Keramik Lantai teras & dapur Camp 1 : 4 5.98 M2

Upah Kerja :
Upah pasangan keramik lantai 5.98 M2 40,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 6.27 M2
Semen 2.51 Zak
Pasir 0.26 M3
AM Grout 1.20 Kg

8 Keramik dinding Camp 1 : 4 8.70 M2

Upah Kerja :
Upah pasangan keramik dinding 8.70 M2 45,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 9.14 M2
Semen 3.65 Zak
Pasir 0.38 M3
AM Grout 2.18 Btg

23 Pasangan batu alam 7.50 M2

Upah Kerja
Upah Pasang Batu Alam 7.50 M2 120,000.00
Material
Batu Alam jenis Gilang Uk. 20X20 / 20X40 cm 8.00 M2
Semen 4.00 Zak
Pisau potong batu alam 1.00 Bh
Ongkos kirim batu alam 7.50 M2
24 Urugan sirtu 7.76 M3
Upah Kerja :
Upah gelar urugan 7.76 M3 20,000.00
Material :
Sirtu 10.09 M3
35,541,117.04

SUBTOTAL II. PEKERJAAN PEKERJAAN STRUKTUR BETON & PASANGAN

III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

1 Struktur rangka atap baja ringan ex. Inersia 51.96 M2

SUB KONT
Subkont Rangka Atap Baja Ringan 51.96 M2

4 Papan kalsiplank L. 30 cm T. 0,8 mm 27.00 M'

Upah Kerja :
Upah pasangan kalsiplank 27.00 M' 17,500.00
Material :
Kalsiplank motif jati L. 30 cm T. 0,8 mm 9.00 Lbr
Screw 162.00 Pcs

SUBTOTAL III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI LISTRIK
A. PINTU DAN JENDELA ALUMUNIUM
1 Pintu jendela PJ1 (R. Tamu) 1.00 Unit
SUBKONT :
Kusen Alumunium 4" 10.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.41 M2
Sealant 40.00 M'

2 Pintu jendela PJ2 (Pintu Belakang) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 8.00 M'
Pintu panel ex. Angz door 1.00 Unit
 Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.20 M2
Sealant 26.00 M'

3 Pintu P1 (Kamar Tidur) 2.00 Unit

SUBKONT :
Kusen Alumunium 4" 10.20 M'
Pintu double triplex 2.00 Unit
Handle & engsel ex. Lokal 2.00 Set
Sealant 20.40 M'

4 Pintu P2 (Kamar Mandi) 1.00 Unit

SUBKONT :
Kusen Alumunium 3 5.00 M'
Pintu panel PVC 1.00 Unit
Sealant 10.00 M'

5 Jendela J1 (Kamar Tidur & Ruang Depan) 3.00 Unit

SUBKONT :
Kusen Alumunium 4" 5.18 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.14 M2
Sealant 14.74 M'

6 Jendela J2 (Kamar Tidur) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 2.68 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 0.33 M2
Sealant 10.72 M'

7 Jendela atas J3 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 11.25 M'
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.52 M2
Sealant 57.70 M'
 B. SANITAIR
1 Kloset Duduk ex. China 1.00 Unit
Upah Kerja :
Upah pasang kloset duduk 1.00 M' 100,000.00
Material :
Kloset jongkok ex. China / Ina 1.00 Unit

2 Jet Shower 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 25,000.00
Material :
Jet Shower 1.00 Unit

3 Floor drain 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 15,000.00
Material :
Floor drain 1.00 Unit

4 Kran air double dia. 1/2" 1.00 Unit

Material :
Kran air double dia. 1/2" 1.00 Unit

5 Kran air 1/2" 2.00 Unit

Material :
Kran air 1/2" 2.00 Unit

6 Meja dapur keramik & kithcen sink 1 lubang 1.00 Unit

Upah Kerja :
Upah cor meja 1.00 Unit 100,000.00
Upah pasang keramik 2.38 M2 75,000.00
Material :
Keramik lantai granit 2.38 M2
Semen 1.00 Zak
Pasir 0.11 M3
Semen 0.05 Zak
Pasir 0.00 M3
Split 0.00 M3
Kran air bebek 1.00 M3
Kitchen zink 1.00 Unit
 C. PLUMBING
1 Pipa Air Bersih PVC dia. 1" AW ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 1" 8.00 M' 10,000.00
Upah instalasi pipa PVC 3/4" 16.00 M' 10,000.00
Material :
Pipa PVC dia. 1" AW ex. Maspion / Wavin 2.00 Btg
Pipa PVC dia. 3/4" AW ex. Maspion / Wavin 4.00 Btg
Acc. Pipa 10.00 Ls
Lem pipa PVC 0.50 Klg

2 Pipa PVC dia. 3" D Air Kotoran Kloset ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 3" 10.00 M' 10,000.00
Material :
Pipa PVC dia. 3" D ex. Maspion / Wavin 3.00 Btg
Acc. Pipa 5.00 Ls
Lem pipa PVC 0.25 Klg

3 Pipa PVC dia. 4" D Air Talang tegak ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 4" 40.00 M' 10,000.00
Material :
Pipa PVC dia. 4" D ex. Maspion / Wavin 10.00 Btg
Acc. Pipa 50.00 Ls
Lem pipa PVC 2.00 Klg

4 Bak kontrol 5.00 Unit

SUBKONT :
Bak Kontrol buat + pasang 5.00 Unit 100,000.00

6 Septick Tank Kap. 1,5 M3 + Resapan 2 Buis 1.00 Unit

SUBKONT :
Septick Tank Kap. 1,5 M3 + Resapan 3 Buis 1.00 Unit

D. INSTALASI LISTRIK
1 Box Panel 4 Group 1.00 Unit
Upah Kerja :
 Upah pasang box panel 4 group 1.00 Unit 400,000.00
Material :
MCB 6A / 1 P 3.00 Pcs
MCB 12A / 1 P 1.00 Pcs
Box panel outbow 4 Group Hager 1.00 Unit

2 Instalasi titik lampu & Stop kontak 21.00 Titik

Upah Kerja :
Upah instalasi listrik 21.00 Titik 60,000.00
Material :
Kabel NYM 2 X 1,5 mm eterna 75.00 M
Kabel NYM 3 X 1,5 mm eterna 75.00 M
Isolasi Unibelt 2.00 Roll
Pipa PVC 5/8 C 30.00 Btg
Flexible 5.00 M
Imbow Dos / T dos 30.00 Titik

3 Saklar double 3.00 Unit

Upah Kerja :
Upah pasang saklar double 3.00 Unit 20,000.00
Material :
Saklar double 3.00 Unit

4 Saklar single 3.00 Unit

Upah Kerja :
Upah pasang saklar single 3.00 Unit 20,000.00
Material :
Saklar single 3.00 Unit

5 Stop kontak 7.00 Unit

Upah Kerja :
Upah pasang saklar double 7.00 Unit 20,000.00
Material :
Stop Kontak 7.00 Unit

6 Fitting Lampu 9.00 Unit

Upah Kerja :
Upah pasang fitting lampu 9.00 Unit 15,000.00
Material :
Fitting Lampu 9.00 Unit
7 Lampu taman model fiting gantung 1.00 Unit
Upah Kerja :
Upah pasang fitting lampu 1.00 Unit 200,000.00
Material :
Kap hijau E24 1.00 Unit
Lampu LED 15 W 1.00 Unit
Pipa Galvanish dia. 1,5" 1.00 Btg

SUBTOTAL IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI L

GRAND TOTAL RUMAH TYPE 50 UPAH KERJA :

ATERIAL) RUMAH TYPE 50
SELARAS

Total Upah Material Total Material Total

(Rp.) (Rp.) (Rp.) (Rp.)

231,225.00
M'
52,000.00 464,916.40 0.29
230,000.00 159,183.47 0.022449
235,000.00 301,879.50 0.041667
200,000.00
231,225.00 925,979.36 1,157,204.36

52,500.00
M'
623,000.00 218,049.78 0.333333
100,000.00 13,125.00 0.125
52,500.00 231,174.78 283,674.78

482,250.00

52,000.00 31,356.00 0.0375

52,000.00 146,328.00 0.175
230,000.00 83,214.00 0.0225
120,000.00 120,000.00
482,250.00 380,898.00 863,148.00

109,900.00
109,900.00 - 109,900.00

1,285,200.00
 53,500.00 1,123,500.00
17,000.00 442,000.00
19,000.00 494,000.00
8,000.00 240,000.00
60,000.00 102,857.14
15,000.00 30,000.00
70,000.00 140,000.00
1,285,200.00 2,572,357.14 3,857,557.14

12,000.00 616,800.00
- 616,800.00 616,800.00

434,702.50

1,560,000.00 282,556.63
1,600,000.00 463,682.67
2,000.00 86,940.50
434,702.50 833,179.79 1,267,882.29

2,058,597.50

1,560,000.00 1,605,706.05
99,000.00 509,502.88
2,000.00 411,719.50
2,058,597.50 2,526,928.43 4,585,525.93

571,200.00

70,000.00 177,706.67
99,000.00 125,664.00
2,000.00 114,240.00
571,200.00 417,610.67 988,810.67

1,472,231.25 -
 80,000.00 3,533,355.00
52,000.00 918,672.30
230,000.00 417,945.42
12,000.00 100,953.00
1,472,231.25 4,970,925.72 6,443,156.97

89,100.00 -

65,000.00 152,026.88
52,000.00 48,648.60
230,000.00 22,132.44
12,000.00 8,910.00
89,100.00 231,717.92 320,817.92

239,000.00 -

80,000.00 501,900.00
52,000.00 130,494.00
230,000.00 59,367.60
12,000.00 14,340.00
239,000.00 706,101.60 945,101.60

391,500.00 -

65,000.00 593,775.00
52,000.00 190,008.00
230,000.00 86,443.20
12,000.00 26,100.00
391,500.00 896,326.20 1,287,826.20

900,000.00

90,000.00 720,000.00
52,000.00 208,000.00
92,000.00 92,000.00
4,000.00 30,000.00
 900,000.00 1,050,000.00 1,950,000.00

155,275.67

50,000.00 504,645.91
155,275.67 504,645.91 659,921.58

8,472,681.92 16,864,645.53 25,337,327.44

113,977.94 5,922,467.63
5,922,467.63 5,922,467.63

472,500.00 -

64,000.00 576,000.00
200.00 32,400.00
472,500.00 608,400.00 1,080,900.00

472,500.00 6,530,867.63 7,003,367.63

80,000.00 800,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 800,000.00
90,000.00 216,450.00
5,000.00 200,000.00
- 3,316,450.00 3,316,450.00

80,000.00 640,000.00
1,000,000.00 1,000,000.00
 300,000.00 300,000.00
400,000.00 400,000.00
90,000.00 108,225.00
5,000.00 130,000.00
- 2,578,225.00 2,578,225.00

80,000.00 816,000.00
850,000.00 1,700,000.00
200,000.00 400,000.00
5,000.00 102,000.00
- 3,018,000.00 3,018,000.00

75,000.00 375,000.00
450,000.00 450,000.00
5,000.00 50,000.00
- 875,000.00 875,000.00

80,000.00 414,400.00
400,000.00 400,000.00
90,000.00 102,375.00
5,000.00 73,700.00
- 990,475.00 990,475.00

80,000.00 214,400.00
200,000.00 200,000.00
90,000.00 29,250.00
5,000.00 53,600.00
- 497,250.00 497,250.00

80,000.00 900,000.00
400,000.00 800,000.00
90,000.00 226,800.00
5,000.00 288,500.00
- 2,215,300.00 2,215,300.00
100,000.00

825,000.00 825,000.00
100,000.00 825,000.00 925,000.00

25,000.00

75,000.00 75,000.00
25,000.00 75,000.00 100,000.00

15,000.00

60,000.00 60,000.00
15,000.00 60,000.00 75,000.00

400,000.00 400,000.00
- 400,000.00 400,000.00

75,000.00 150,000.00
- 150,000.00 150,000.00

100,000.00
178,500.00

90,000.00 214,200.00
52,000.00 51,979.20
230,000.00 26,275.20
52,000.00 2,730.00
230,000.00 621.00
235,000.00 1,057.50
150,000.00 150,000.00
200,000.00 200,000.00
278,500.00 646,862.90 925,362.90

80,000.00
160,000.00
-
39,000.00 78,000.00
29,000.00 116,000.00
6,000.00 60,000.00
35,000.00 17,500.00
240,000.00 271,500.00 511,500.00

100,000.00
-
120,000.00 360,000.00
6,000.00 30,000.00
25,000.00 6,250.00
100,000.00 396,250.00 496,250.00

400,000.00
-
180,000.00 1,800,000.00
6,000.00 300,000.00
25,000.00 50,000.00
400,000.00 2,150,000.00 2,550,000.00

500,000.00 -
500,000.00 - 500,000.00

- 1,600,000.00 1,600,000.00
- 1,600,000.00 1,600,000.00
 400,000.00

50,000.00 150,000.00
50,000.00 50,000.00
75,000.00 75,000.00
400,000.00 275,000.00 675,000.00

1,260,000.00

6,500.00 487,500.00
8,500.00 637,500.00
8,000.00 16,000.00
9,000.00 270,000.00
500.00 2,500.00
1,000.00 30,000.00
1,260,000.00 1,443,500.00 2,703,500.00

60,000.00

20,000.00 60,000.00
60,000.00 60,000.00 120,000.00

60,000.00

15,000.00 45,000.00
60,000.00 45,000.00 105,000.00

140,000.00

20,000.00 140,000.00
140,000.00 140,000.00 280,000.00

135,000.00

12,500.00 112,500.00
 135,000.00 112,500.00 247,500.00

200,000.00

- 20,000.00 20,000.00
- 50,000.00 50,000.00
225,000.00 225,000.00
200,000.00 295,000.00 495,000.00

3,913,500.00 22,436,312.90 26,349,812.90

12,858,681.92 MATERIAL : 45,831,826.06 58,690,507.97

 KEBUTUHAN DANA (UPAH & MATERIAL) RUMAH TYPE 5
PT. BANGUN PAPAN SELARAS

Upah Kerja
NO. URAIAN PEKERJAAN VOLUME SAT.
(Rp.)

II. PEKERJAAN STRUKTUR BETON DAN PASANGAN

1 Rabatan camp 1 : 3 : 5 3.92 M3

Upah Kerja :
Upah cor lantai kerja site mix 3.92 M2 7,500.00
Material :
Semen 1.14 Zak
Pasir 0.09 M3
Split 0.16 M3
Sewa Molen 1.00 Hari

2 Rollag pasangan 1 bata T. 30 cm 9.00 M'

Upah Kerja :
Upah pasangan 1 bata 0.54 M2 50,000.00
Material :
Bata ringan 0.18 M3
Semen MU 380 0.07 Zak

3 Plesteran + Acian 266.08 M2

Upah Kerja :
Upah plesteran & acian 26.60 M2 30,000.00
Material :
Semen 1.00 Zak
Semen 4.66 Zak
Pasir 0.60 M3
Sipatan alumuium 1.00 Btg

4 Benangan 230.99 M'

Upah Kerja :
Upah Benangan sudut luar 23.10 M' 10,000.00

14 Plafon gypsum 9 mm (rangka hollow galvalum 4/4 & 2/4 gant 57.12 M2
Upah Kerja :
Upah pasang plafon 57.12 M2 22,500.00
 Material :
Plafon gypsum 9 mm ex. Jaya board / Knouf 21.00 Lbr
Hollow galvalume 2/4 cm T. 0,4 mm 26.00 Btg
Hollow galvalume 4/4 cm T. 0,4 mm 26.00 Btg
Wall Angel 30.00 Btg
Screw 1.71 Dus
Cotton tape 2.00 Roll
Compound 2.00 Zak

15 List gypsum (incld cat) 51.40 M'

Subkont :
Material + pasang list gypsum 51.40 M'

16 Cat Exsterior tampak depan dan pagar depan (Alkali) ex. Pr 43.47 M2
Upah Kerja :
Upah cat alkali & Finish 43.47 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 0.18 Pail
Cat Wheather shield ex. Propan 0.29 Pail
Acc 43.47 M2

17 Cat Interior ex. Vinilex 205.86 M2

Upah Kerja :
Upah cat alkali & Finish 205.86 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 1.03 Pail
Cat Vinilex 5.15 Gln
Acc 205.86 M2

18 Cat plafon ex. Vinilex 57.12 M2

Upah Kerja :
Upah compoun + cat plafon 57.12 M2 10,000.00
Material : 380.80
Compound cornice Aplus 2.54 Zak
Cat Vinilex 1.27 Gln
Acc 57.12 M2

5 Keramik Lantai area dalam Camp 1 : 4 42.06 M2

Upah Kerja :
Upah pasangan keramik lantai 42.06 M2 35,000.00
 Material :
Keramik lantai Uk. 50X50 ex. Habitat 44.17 M2
Semen 17.67 Zak
Pasir 1.82 M3
AM Grout 8.41 Kg

6 Keramik Lantai area KM Camp 1 : 4 2.23 M2

Upah Kerja :
Upah pasangan keramik lantai 2.23 M2 40,000.00
Material :
Keramik lantai Uk. 30X30 ex. Asia 2.34 M2
Semen 0.94 Zak
Pasir 0.10 M3
AM Grout 0.74 Kg

7 Keramik Lantai teras & dapur Camp 1 : 4 5.98 M2

Upah Kerja :
Upah pasangan keramik lantai 5.98 M2 40,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 6.27 M2
Semen 2.51 Zak
Pasir 0.26 M3
AM Grout 1.20 Kg

8 Keramik dinding Camp 1 : 4 8.70 M2

Upah Kerja :
Upah pasangan keramik dinding 8.70 M2 45,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 9.14 M2
Semen 3.65 Zak
Pasir 0.38 M3
AM Grout 2.18 Btg

23 Pasangan batu alam 7.50 M2

Upah Kerja
Upah Pasang Batu Alam 7.50 M2 120,000.00
Material
Batu Alam jenis Gilang Uk. 20X20 / 20X40 cm 8.00 M2
Semen 4.00 Zak
Pisau potong batu alam 1.00 Bh
Ongkos kirim batu alam 7.50 M2
24 Urugan sirtu 7.76 M3
Upah Kerja :
Upah gelar urugan 7.76 M3 20,000.00
Material :
Sirtu 10.09 M3
35,541,117.04

SUBTOTAL II. PEKERJAAN PEKERJAAN STRUKTUR BETON & PASANGAN

III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

1 Struktur rangka atap baja ringan ex. Inersia 51.96 M2

SUB KONT
Subkont Rangka Atap Baja Ringan 51.96 M2

4 Papan kalsiplank L. 30 cm T. 0,8 mm 27.00 M'

Upah Kerja :
Upah pasangan kalsiplank 27.00 M' 17,500.00
Material :
Kalsiplank motif jati L. 30 cm T. 0,8 mm 9.00 Lbr
Screw 162.00 Pcs

SUBTOTAL III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI LISTRIK
A. PINTU DAN JENDELA ALUMUNIUM
1 Pintu jendela PJ1 (R. Tamu) 1.00 Unit
SUBKONT :
Kusen Alumunium 4" 10.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.41 M2
Sealant 40.00 M'

2 Pintu jendela PJ2 (Pintu Belakang) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 8.00 M'
Pintu panel ex. Angz door 1.00 Unit
 Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.20 M2
Sealant 26.00 M'

3 Pintu P1 (Kamar Tidur) 2.00 Unit

SUBKONT :
Kusen Alumunium 4" 10.20 M'
Pintu double triplex 2.00 Unit
Handle & engsel ex. Lokal 2.00 Set
Sealant 20.40 M'

4 Pintu P2 (Kamar Mandi) 1.00 Unit

SUBKONT :
Kusen Alumunium 3 5.00 M'
Pintu panel PVC 1.00 Unit
Sealant 10.00 M'

5 Jendela J1 (Kamar Tidur & Ruang Depan) 3.00 Unit

SUBKONT :
Kusen Alumunium 4" 5.18 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.14 M2
Sealant 14.74 M'

6 Jendela J2 (Kamar Tidur) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 2.68 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 0.33 M2
Sealant 10.72 M'

7 Jendela atas J3 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 11.25 M'
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.52 M2
Sealant 57.70 M'
 B. SANITAIR
1 Kloset Duduk ex. China 1.00 Unit
Upah Kerja :
Upah pasang kloset duduk 1.00 M' 100,000.00
Material :
Kloset jongkok ex. China / Ina 1.00 Unit

2 Jet Shower 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 25,000.00
Material :
Jet Shower 1.00 Unit

3 Floor drain 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 15,000.00
Material :
Floor drain 1.00 Unit

4 Kran air double dia. 1/2" 1.00 Unit

Material :
Kran air double dia. 1/2" 1.00 Unit

5 Kran air 1/2" 2.00 Unit

Material :
Kran air 1/2" 2.00 Unit

6 Meja dapur keramik & kithcen sink 1 lubang 1.00 Unit

Upah Kerja :
Upah cor meja 1.00 Unit 100,000.00
Upah pasang keramik 2.38 M2 75,000.00
Material :
Keramik lantai granit 2.38 M2
Semen 1.00 Zak
Pasir 0.11 M3
Semen 0.05 Zak
Pasir 0.00 M3
Split 0.00 M3
Kran air bebek 1.00 M3
Kitchen zink 1.00 Unit
 C. PLUMBING
1 Pipa Air Bersih PVC dia. 1" AW ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 1" 8.00 M' 10,000.00
Upah instalasi pipa PVC 3/4" 16.00 M' 10,000.00
Material :
Pipa PVC dia. 1" AW ex. Maspion / Wavin 2.00 Btg
Pipa PVC dia. 3/4" AW ex. Maspion / Wavin 4.00 Btg
Acc. Pipa 10.00 Ls
Lem pipa PVC 0.50 Klg

2 Pipa PVC dia. 4" D Air Talang tegak ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 4" 40.00 M' 10,000.00
Material :
Pipa PVC dia. 4" D ex. Maspion / Wavin 10.00 Btg
Acc. Pipa 50.00 Ls
Lem pipa PVC 2.00 Klg

3 Bak kontrol 5.00 Unit

SUBKONT :
Bak Kontrol buat + pasang 4.50 Unit 100,000.00

6 Septick Tank Kap. 1,5 M3 + Resapan 2 Buis 1.00 Unit

SUBKONT :
Septick Tank Kap. 1,5 M3 + Resapan 3 Buis 1.00 Unit

D. INSTALASI LISTRIK
1 Box Panel 4 Group 1.00 Unit
Upah Kerja :
Upah pasang box panel 4 group 1.00 Unit 400,000.00
Material :
MCB 6A / 1 P 3.00 Pcs
MCB 12A / 1 P 1.00 Pcs
Box panel outbow 4 Group Hager 1.00 Unit

2 Instalasi titik lampu & Stop kontak 21.00 Titik

Upah Kerja :
 Upah instalasi listrik 21.00 Titik 60,000.00
Material :
Kabel NYM 2 X 1,5 mm eterna 75.00 M
Kabel NYM 3 X 1,5 mm eterna 75.00 M
Isolasi Unibelt 2.00 Roll
Pipa PVC 5/8 C 30.00 Btg
Flexible 5.00 M
Imbow Dos / T dos 30.00 Titik

3 Saklar double 3.00 Unit

Upah Kerja :
Upah pasang saklar double 3.00 Unit 20,000.00
Material :
Saklar double 3.00 Unit

4 Saklar single 3.00 Unit

Upah Kerja :
Upah pasang saklar single 3.00 Unit 20,000.00
Material :
Saklar single 3.00 Unit

5 Stop kontak 7.00 Unit

Upah Kerja :
Upah pasang saklar double 7.00 Unit 20,000.00
Material :
Stop Kontak 7.00 Unit

6 Fitting Lampu 9.00 Unit

Upah Kerja :
Upah pasang fitting lampu 9.00 Unit 15,000.00
Material :
Fitting Lampu 9.00 Unit

7 Lampu taman model fiting gantung 1.00 Unit

Upah Kerja :
Upah pasang fitting lampu 1.00 Unit 200,000.00
Material :
Kap hijau E24 1.00 Unit
Lampu LED 15 W 1.00 Unit
Pipa Galvanish dia. 1,5" 1.00 Btg
SUBTOTAL IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI L

GRAND TOTAL RUMAH TYPE 50 UPAH KERJA :

ATERIAL) RUMAH TYPE 50
SELARAS

Total Upah Material Total Material Total

(Rp.) (Rp.) (Rp.) (Rp.)

29,400.00
M'
52,000.00 59,113.60 0.29
230,000.00 20,240.02 0.022449
235,000.00 38,383.64 0.041667
200,000.00
29,400.00 117,737.26 147,137.26

27,000.00
M'
623,000.00 112,139.89 0.333333
100,000.00 6,750.00 0.125
27,000.00 118,889.89 145,889.89

798,090.00

52,000.00 51,870.00 0.0375

52,000.00 242,060.00 0.175
230,000.00 137,655.00 0.0225
120,000.00 120,000.00
798,090.00 551,585.00 1,349,675.00

230,990.00
230,990.00 - 230,990.00

1,285,200.00
 53,500.00 1,123,500.00
17,000.00 442,000.00
19,000.00 494,000.00
8,000.00 240,000.00
60,000.00 102,857.14
15,000.00 30,000.00
70,000.00 140,000.00
1,285,200.00 2,572,357.14 3,857,557.14

12,000.00 616,800.00
- 616,800.00 616,800.00

434,702.50

1,560,000.00 282,556.63
1,600,000.00 463,682.67
2,000.00 86,940.50
434,702.50 833,179.79 1,267,882.29

2,058,597.50

1,560,000.00 1,605,706.05
99,000.00 509,502.88
2,000.00 411,719.50
2,058,597.50 2,526,928.43 4,585,525.93

571,200.00

70,000.00 177,706.67
99,000.00 125,664.00
2,000.00 114,240.00
571,200.00 417,610.67 988,810.67

1,472,231.25 -
 80,000.00 3,533,355.00
52,000.00 918,672.30
230,000.00 417,945.42
12,000.00 100,953.00
1,472,231.25 4,970,925.72 6,443,156.97

89,100.00 -

65,000.00 152,026.88
52,000.00 48,648.60
230,000.00 22,132.44
12,000.00 8,910.00
89,100.00 231,717.92 320,817.92

239,000.00 -

80,000.00 501,900.00
52,000.00 130,494.00
230,000.00 59,367.60
12,000.00 14,340.00
239,000.00 706,101.60 945,101.60

391,500.00 -

65,000.00 593,775.00
52,000.00 190,008.00
230,000.00 86,443.20
12,000.00 26,100.00
391,500.00 896,326.20 1,287,826.20

900,000.00

90,000.00 720,000.00
52,000.00 208,000.00
92,000.00 92,000.00
4,000.00 30,000.00
 900,000.00 1,050,000.00 1,950,000.00

155,275.67

50,000.00 504,645.91
155,275.67 504,645.91 659,921.58

8,682,286.92 16,114,805.53 24,797,092.45

113,977.94 5,922,467.63
5,922,467.63 5,922,467.63

472,500.00 -

64,000.00 576,000.00
200.00 32,400.00
472,500.00 608,400.00 1,080,900.00

472,500.00 6,530,867.63 7,003,367.63

80,000.00 800,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 800,000.00
90,000.00 216,450.00
5,000.00 200,000.00
- 3,316,450.00 3,316,450.00

80,000.00 640,000.00
1,000,000.00 1,000,000.00
 300,000.00 300,000.00
400,000.00 400,000.00
90,000.00 108,225.00
5,000.00 130,000.00
- 2,578,225.00 2,578,225.00

80,000.00 816,000.00
850,000.00 1,700,000.00
200,000.00 400,000.00
5,000.00 102,000.00
- 3,018,000.00 3,018,000.00

75,000.00 375,000.00
450,000.00 450,000.00
5,000.00 50,000.00
- 875,000.00 875,000.00

80,000.00 414,400.00
400,000.00 400,000.00
90,000.00 102,375.00
5,000.00 73,700.00
- 990,475.00 990,475.00

80,000.00 214,400.00
200,000.00 200,000.00
90,000.00 29,250.00
5,000.00 53,600.00
- 497,250.00 497,250.00

80,000.00 900,000.00
400,000.00 800,000.00
90,000.00 226,800.00
5,000.00 288,500.00
- 2,215,300.00 2,215,300.00
100,000.00

825,000.00 825,000.00
100,000.00 825,000.00 925,000.00

25,000.00

75,000.00 75,000.00
25,000.00 75,000.00 100,000.00

15,000.00

60,000.00 60,000.00
15,000.00 60,000.00 75,000.00

400,000.00 400,000.00
- 400,000.00 400,000.00

75,000.00 150,000.00
- 150,000.00 150,000.00

100,000.00
178,500.00

90,000.00 214,200.00
52,000.00 51,979.20
230,000.00 26,275.20
52,000.00 2,730.00
230,000.00 621.00
235,000.00 1,057.50
150,000.00 150,000.00
200,000.00 200,000.00
278,500.00 646,862.90 925,362.90

80,000.00
160,000.00
-
39,000.00 78,000.00
29,000.00 116,000.00
6,000.00 60,000.00
35,000.00 17,500.00
240,000.00 271,500.00 511,500.00

400,000.00
-
180,000.00 1,800,000.00
6,000.00 300,000.00
25,000.00 50,000.00
400,000.00 2,150,000.00 2,550,000.00

450,000.00 -
450,000.00 - 450,000.00

- 1,600,000.00 1,600,000.00
- 1,600,000.00 1,600,000.00

400,000.00

50,000.00 150,000.00
50,000.00 50,000.00
75,000.00 75,000.00
400,000.00 275,000.00 675,000.00
1,260,000.00

6,500.00 487,500.00
8,500.00 637,500.00
8,000.00 16,000.00
9,000.00 270,000.00
500.00 2,500.00
1,000.00 30,000.00
1,260,000.00 1,443,500.00 2,703,500.00

60,000.00

20,000.00 60,000.00
60,000.00 60,000.00 120,000.00

60,000.00

15,000.00 45,000.00
60,000.00 45,000.00 105,000.00

140,000.00

20,000.00 140,000.00
140,000.00 140,000.00 280,000.00

135,000.00

12,500.00 112,500.00
135,000.00 112,500.00 247,500.00

200,000.00

- 20,000.00 20,000.00
- 50,000.00 50,000.00
225,000.00 225,000.00
 200,000.00 295,000.00 495,000.00

3,763,500.00 22,040,062.90 25,803,562.90

12,918,286.92 MATERIAL : 44,685,736.06 57,604,022.97

 KEBUTUHAN DANA (UPAH & MATERIAL) RUMAH TYPE 5
PT. BANGUN PAPAN SELARAS

Upah Kerja
NO. URAIAN PEKERJAAN VOLUME SAT.
(Rp.)

II. PEKERJAAN STRUKTUR BETON DAN PASANGAN

1 Rabatan camp 1 : 3 : 5 3.92 M3

Upah Kerja :
Upah cor lantai kerja site mix 15.68 M2 7,500.00
Material :
Semen 4.55 Zak
Pasir 0.35 M3
Split 0.65 M3
Sewa Molen 1.00 Hari

2 Bata ringan citicone tebal 10 cm 235.74 M2

Upah Kerja :
Upah pasangan dinding bata 11.79 M2 30,000.00
Material :
Bata ringan citicone 1.21 M3
Semen MU 380 1.18 Zak

3 Rollag pasangan 1 bata T. 30 cm 9.00 M'

Upah Kerja :
Upah pasangan 1 bata 0.54 M2 50,000.00
Material :
Bata ringan 0.18 M3
Semen MU 380 0.07 Zak

4 Plesteran + Acian 266.08 M2

Upah Kerja :
Upah plesteran & acian 26.60 M2 30,000.00
Material :
Semen 1.00 Zak
Semen 4.66 Zak
Pasir 0.60 M3
Sipatan alumuium 1.00 Btg
5 Benangan 230.99 M'
Upah Kerja :
Upah Benangan sudut luar 23.10 M' 10,000.00

14 Plafon gypsum 9 mm (rangka hollow galvalum 4/4 & 2/4 gant 57.12 M2
Upah Kerja :
Upah pasang plafon 57.12 M2 22,500.00
Material :
Plafon gypsum 9 mm ex. Jaya board / Knouf 21.00 Lbr
Hollow galvalume 2/4 cm T. 0,4 mm 26.00 Btg
Hollow galvalume 4/4 cm T. 0,4 mm 26.00 Btg
Wall Angel 30.00 Btg
Screw 1.71 Dus
Cotton tape 2.00 Roll
Compound 2.00 Zak

15 List gypsum (incld cat) 51.40 M'

Subkont :
Material + pasang list gypsum 51.40 M'

16 Cat Exsterior tampak depan dan pagar depan (Alkali) ex. Pr 43.47 M2
Upah Kerja :
Upah cat alkali & Finish 43.47 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 0.18 Pail
Cat Wheather shield ex. Propan 0.29 Pail
Acc 43.47 M2

17 Cat Interior ex. Vinilex 205.86 M2

Upah Kerja :
Upah cat alkali & Finish 205.86 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 1.03 Pail
Cat Vinilex 5.15 Gln
Acc 205.86 M2

18 Cat plafon ex. Vinilex 57.12 M2

Upah Kerja :
Upah compoun + cat plafon 57.12 M2 10,000.00
Material : 380.80
 Compound cornice Aplus 2.54 Zak
Cat Vinilex 1.27 Gln
Acc 57.12 M2

5 Keramik Lantai area dalam Camp 1 : 4 42.06 M2

Upah Kerja :
Upah pasangan keramik lantai 42.06 M2 35,000.00
Material :
Keramik lantai Uk. 50X50 ex. Habitat 44.17 M2
Semen 17.67 Zak
Pasir 1.82 M3
AM Grout 8.41 Kg

6 Keramik Lantai area KM Camp 1 : 4 2.23 M2

Upah Kerja :
Upah pasangan keramik lantai 2.23 M2 40,000.00
Material :
Keramik lantai Uk. 30X30 ex. Asia 2.34 M2
Semen 0.94 Zak
Pasir 0.10 M3
AM Grout 0.74 Kg

7 Keramik Lantai teras & dapur Camp 1 : 4 5.98 M2

Upah Kerja :
Upah pasangan keramik lantai 5.98 M2 40,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 6.27 M2
Semen 2.51 Zak
Pasir 0.26 M3
AM Grout 1.20 Kg

8 Keramik dinding Camp 1 : 4 8.70 M2

Upah Kerja :
Upah pasangan keramik dinding 0.43 M2 45,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 0.46 M2
Semen 0.18 Zak
Pasir 0.02 M3
AM Grout 0.11 Btg
23 Pasangan batu alam 7.50 M2
Upah Kerja
Upah Pasang Batu Alam 7.50 M2 120,000.00
Material
Batu Alam jenis Gilang Uk. 20X20 / 20X40 cm 8.00 M2
Semen 4.00 Zak
Pisau potong batu alam 1.00 Bh
Ongkos kirim batu alam 7.50 M2

24 Urugan sirtu 7.76 M3

Upah Kerja :
Upah gelar urugan 7.76 M3 20,000.00
Material :
Sirtu 10.09 M3
35,541,117.04

SUBTOTAL II. PEKERJAAN PEKERJAAN STRUKTUR BETON & PASANGAN

III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

1 Struktur rangka atap baja ringan ex. Inersia 51.96 M2

SUB KONT
Subkont Rangka Atap Baja Ringan 51.96 M2

4 Papan kalsiplank L. 30 cm T. 0,8 mm 27.00 M'

Upah Kerja :
Upah pasangan kalsiplank 27.00 M' 17,500.00
Material :
Kalsiplank motif jati L. 30 cm T. 0,8 mm 9.00 Lbr
Screw 162.00 Pcs

SUBTOTAL III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI LISTRIK
A. PINTU DAN JENDELA ALUMUNIUM
1 Pintu jendela PJ1 (R. Tamu) 1.00 Unit
SUBKONT :
Kusen Alumunium 4" 10.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.41 M2
 Sealant 40.00 M'

2 Pintu jendela PJ2 (Pintu Belakang) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 8.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.20 M2
Sealant 26.00 M'

3 Pintu P1 (Kamar Tidur) 2.00 Unit

SUBKONT :
Kusen Alumunium 4" 10.20 M'
Pintu double triplex 2.00 Unit
Handle & engsel ex. Lokal 2.00 Set
Sealant 20.40 M'

4 Pintu P2 (Kamar Mandi) 1.00 Unit

SUBKONT :
Kusen Alumunium 3 5.00 M'
Pintu panel PVC 1.00 Unit
Sealant 10.00 M'

5 Jendela J1 (Kamar Tidur & Ruang Depan) 3.00 Unit

SUBKONT :
Kusen Alumunium 4" 5.18 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.14 M2
Sealant 14.74 M'

6 Jendela J2 (Kamar Tidur) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 2.68 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 0.33 M2
Sealant 10.72 M'

7 Jendela atas J3 1.00 Unit

 SUBKONT :
Kusen Alumunium 4" 11.25 M'
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.52 M2
Sealant 57.70 M'

B. SANITAIR
1 Kloset Duduk ex. China 1.00 Unit
Upah Kerja :
Upah pasang kloset duduk 1.00 M' 100,000.00
Material :
Kloset jongkok ex. China / Ina 1.00 Unit

2 Jet Shower 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 25,000.00
Material :
Jet Shower 1.00 Unit

3 Floor drain 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 15,000.00
Material :
Floor drain 1.00 Unit

4 Kran air double dia. 1/2" 1.00 Unit

Material :
Kran air double dia. 1/2" 1.00 Unit

5 Kran air 1/2" 2.00 Unit

Material :
Kran air 1/2" 2.00 Unit

6 Meja dapur keramik & kithcen sink 1 lubang 1.00 Unit

Upah Kerja :
Upah cor meja 1.00 Unit 100,000.00
Upah pasang keramik 2.38 M2 75,000.00
Material :
Keramik lantai granit 2.38 M2
 Semen 1.00 Zak
Pasir 0.11 M3
Semen 0.05 Zak
Pasir 0.00 M3
Split 0.00 M3
Kran air bebek 1.00 M3
Kitchen zink 1.00 Unit

C. PLUMBING
1 Pipa Air Bersih PVC dia. 1" AW ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 1" 8.00 M' 10,000.00
Upah instalasi pipa PVC 3/4" 16.00 M' 10,000.00
Material :
Pipa PVC dia. 1" AW ex. Maspion / Wavin 2.00 Btg
Pipa PVC dia. 3/4" AW ex. Maspion / Wavin 4.00 Btg
Acc. Pipa 10.00 Ls
Lem pipa PVC 0.50 Klg

2 Pipa PVC dia. 2" D Air kotor Wastafel & Afoer ex. Maspion / 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 2" 1.20 M' 10,000.00
Material :
Pipa PVC dia. 2" AW ex. Maspion / Wavin 1.00 Btg
Acc. Pipa 3.00 Ls
Lem pipa PVC 0.25 Klg

3 Pipa PVC dia. 4" D Air Talang tegak ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 4" 40.00 M' 10,000.00
Material :
Pipa PVC dia. 4" D ex. Maspion / Wavin 10.00 Btg
Acc. Pipa 50.00 Ls
Lem pipa PVC 2.00 Klg

4 Bak kontrol 5.00 Unit

SUBKONT :
Bak Kontrol buat + pasang 3.50 Unit 100,000.00

6 Septick Tank Kap. 1,5 M3 + Resapan 2 Buis 1.00 Unit

 SUBKONT :
Septick Tank Kap. 1,5 M3 + Resapan 3 Buis 1.00 Unit

D. INSTALASI LISTRIK
1 Box Panel 4 Group 1.00 Unit
Upah Kerja :
Upah pasang box panel 4 group 1.00 Unit 400,000.00
Material :
MCB 6A / 1 P 3.00 Pcs
MCB 12A / 1 P 1.00 Pcs
Box panel outbow 4 Group Hager 1.00 Unit

2 Instalasi titik lampu & Stop kontak 21.00 Titik

Upah Kerja :
Upah instalasi listrik 21.00 Titik 60,000.00
Material :
Kabel NYM 2 X 1,5 mm eterna 75.00 M
Kabel NYM 3 X 1,5 mm eterna 75.00 M
Isolasi Unibelt 2.00 Roll
Pipa PVC 5/8 C 30.00 Btg
Flexible 5.00 M
Imbow Dos / T dos 30.00 Titik

3 Saklar double 3.00 Unit

Upah Kerja :
Upah pasang saklar double 3.00 Unit 20,000.00
Material :
Saklar double 3.00 Unit

4 Saklar single 3.00 Unit

Upah Kerja :
Upah pasang saklar single 3.00 Unit 20,000.00
Material :
Saklar single 3.00 Unit

5 Stop kontak 7.00 Unit

Upah Kerja :
Upah pasang saklar double 7.00 Unit 20,000.00
Material :
Stop Kontak 7.00 Unit
6 Fitting Lampu 9.00 Unit
Upah Kerja :
Upah pasang fitting lampu 9.00 Unit 15,000.00
Material :
Fitting Lampu 9.00 Unit

7 Lampu taman model fiting gantung 1.00 Unit

Upah Kerja :
Upah pasang fitting lampu 1.00 Unit 200,000.00
Material :
Kap hijau E24 1.00 Unit
Lampu LED 15 W 1.00 Unit
Pipa Galvanish dia. 1,5" 1.00 Btg

SUBTOTAL IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI L

GRAND TOTAL RUMAH TYPE 50 UPAH KERJA :

ATERIAL) RUMAH TYPE 50
SELARAS

Total Upah Material Total Material Total

(Rp.) (Rp.) (Rp.) (Rp.)

117,600.00
M'
52,000.00 236,454.40 0.29
230,000.00 80,960.07 0.022449
235,000.00 153,534.56 0.041667
200,000.00
117,600.00 470,949.04 588,549.04

353,722.50 -

623,000.00 756,600.64
100,000.00 117,907.50
353,722.50 874,508.14 1,228,230.64

27,000.00
M'
623,000.00 112,139.89 0.333333
100,000.00 6,750.00 0.125
27,000.00 118,889.89 145,889.89

798,090.00

52,000.00 51,870.00 0.0375

52,000.00 242,060.00 0.175
230,000.00 137,655.00 0.0225
120,000.00 120,000.00
798,090.00 551,585.00 1,349,675.00
 230,990.00
230,990.00 - 230,990.00

1,285,200.00

53,500.00 1,123,500.00
17,000.00 442,000.00
19,000.00 494,000.00
8,000.00 240,000.00
60,000.00 102,857.14
15,000.00 30,000.00
70,000.00 140,000.00
1,285,200.00 2,572,357.14 3,857,557.14

12,000.00 616,800.00
- 616,800.00 616,800.00

434,702.50

1,560,000.00 282,556.63
1,600,000.00 463,682.67
2,000.00 86,940.50
434,702.50 833,179.79 1,267,882.29

2,058,597.50

1,560,000.00 1,605,706.05
99,000.00 509,502.88
2,000.00 411,719.50
2,058,597.50 2,526,928.43 4,585,525.93

571,200.00
 70,000.00 177,706.67
99,000.00 125,664.00
2,000.00 114,240.00
571,200.00 417,610.67 988,810.67

1,472,231.25 -

80,000.00 3,533,355.00
52,000.00 918,672.30
230,000.00 417,945.42
12,000.00 100,953.00
1,472,231.25 4,970,925.72 6,443,156.97

89,100.00 -

65,000.00 152,026.88
52,000.00 48,648.60
230,000.00 22,132.44
12,000.00 8,910.00
89,100.00 231,717.92 320,817.92

239,000.00 -

80,000.00 501,900.00
52,000.00 130,494.00
230,000.00 59,367.60
12,000.00 14,340.00
239,000.00 706,101.60 945,101.60

19,575.00 -

65,000.00 29,688.75
52,000.00 9,500.40
230,000.00 4,322.16
12,000.00 1,305.00
19,575.00 44,816.31 64,391.31
 900,000.00

90,000.00 720,000.00
52,000.00 208,000.00
92,000.00 92,000.00
4,000.00 30,000.00
900,000.00 1,050,000.00 1,950,000.00

155,275.67

50,000.00 504,645.91
155,275.67 504,645.91 659,921.58

8,752,284.42 16,491,015.55 25,243,299.97

113,977.94 5,922,467.63
5,922,467.63 5,922,467.63

472,500.00 -

64,000.00 576,000.00
200.00 32,400.00
472,500.00 608,400.00 1,080,900.00

472,500.00 6,530,867.63 7,003,367.63

80,000.00 800,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 800,000.00
90,000.00 216,450.00
 5,000.00 200,000.00
- 3,316,450.00 3,316,450.00

80,000.00 640,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 400,000.00
90,000.00 108,225.00
5,000.00 130,000.00
- 2,578,225.00 2,578,225.00

80,000.00 816,000.00
850,000.00 1,700,000.00
200,000.00 400,000.00
5,000.00 102,000.00
- 3,018,000.00 3,018,000.00

75,000.00 375,000.00
450,000.00 450,000.00
5,000.00 50,000.00
- 875,000.00 875,000.00

80,000.00 414,400.00
400,000.00 400,000.00
90,000.00 102,375.00
5,000.00 73,700.00
- 990,475.00 990,475.00

80,000.00 214,400.00
200,000.00 200,000.00
90,000.00 29,250.00
5,000.00 53,600.00
- 497,250.00 497,250.00
 80,000.00 900,000.00
400,000.00 800,000.00
90,000.00 226,800.00
5,000.00 288,500.00
- 2,215,300.00 2,215,300.00

100,000.00

825,000.00 825,000.00
100,000.00 825,000.00 925,000.00

25,000.00

75,000.00 75,000.00
25,000.00 75,000.00 100,000.00

15,000.00

60,000.00 60,000.00
15,000.00 60,000.00 75,000.00

400,000.00 400,000.00
- 400,000.00 400,000.00

75,000.00 150,000.00
- 150,000.00 150,000.00

100,000.00
178,500.00

90,000.00 214,200.00
 52,000.00 51,979.20
230,000.00 26,275.20
52,000.00 2,730.00
230,000.00 621.00
235,000.00 1,057.50
150,000.00 150,000.00
200,000.00 200,000.00
278,500.00 646,862.90 925,362.90

80,000.00
160,000.00
-
39,000.00 78,000.00
29,000.00 116,000.00
6,000.00 60,000.00
35,000.00 17,500.00
240,000.00 271,500.00 511,500.00

12,000.00
-
50,000.00 50,000.00
6,000.00 18,000.00
25,000.00 6,250.00
12,000.00 74,250.00 86,250.00

400,000.00
-
180,000.00 1,800,000.00
6,000.00 300,000.00
25,000.00 50,000.00
400,000.00 2,150,000.00 2,550,000.00

350,000.00 -
350,000.00 - 350,000.00
 - 1,600,000.00 1,600,000.00
- 1,600,000.00 1,600,000.00

400,000.00

50,000.00 150,000.00
50,000.00 50,000.00
75,000.00 75,000.00
400,000.00 275,000.00 675,000.00

1,260,000.00

6,500.00 487,500.00
8,500.00 637,500.00
8,000.00 16,000.00
9,000.00 270,000.00
500.00 2,500.00
1,000.00 30,000.00
1,260,000.00 1,443,500.00 2,703,500.00

60,000.00

20,000.00 60,000.00
60,000.00 60,000.00 120,000.00

60,000.00

15,000.00 45,000.00
60,000.00 45,000.00 105,000.00

140,000.00

20,000.00 140,000.00
 140,000.00 140,000.00 280,000.00

135,000.00

12,500.00 112,500.00
135,000.00 112,500.00 247,500.00

200,000.00

- 20,000.00 20,000.00
- 50,000.00 50,000.00
225,000.00 225,000.00
200,000.00 295,000.00 495,000.00

3,675,500.00 22,114,312.90 25,789,812.90

12,900,284.42 MATERIAL : 45,136,196.08 58,036,480.50

 KEBUTUHAN DANA (UPAH & MATERIAL) RUMAH TYPE 5
PT. BANGUN PAPAN SELARAS

Upah Kerja
NO. URAIAN PEKERJAAN VOLUME SAT.
(Rp.)

II. PEKERJAAN STRUKTUR BETON DAN PASANGAN

1 Rabatan camp 1 : 3 : 5 3.92 M3

Upah Kerja :
Upah cor lantai kerja site mix 78.40 M2 7,500.00
Material :
Semen 22.87 Zak
Pasir 1.76 M3
Split 3.27 M3
Sewa Molen 1.00 Hari

2 Bata ringan citicone tebal 10 cm 235.74 M2

Upah Kerja :
Upah pasangan dinding bata 35.74 M2 30,000.00
Material :
Bata ringan citicone 3.68 M3
Semen MU 380 3.57 Zak

3 Rollag pasangan 1 bata T. 30 cm 9.00 M'

Upah Kerja :
Upah pasangan 1 bata 2.70 M2 50,000.00
Material :
Bata ringan 0.90 M3
Semen MU 380 0.34 Zak

4 Plesteran + Acian 266.08 M2

Upah Kerja :
Upah plesteran & acian 116.08 M2 30,000.00
Material :
Semen 4.35 Zak
Semen 20.31 Zak
Pasir 2.61 M3
Sipatan alumuium 1.00 Btg
5 Benangan 230.99 M'
Upah Kerja :
Upah Benangan sudut luar 130.99 M' 10,000.00

14 Plafon gypsum 9 mm (rangka hollow galvalum 4/4 & 2/4 gant 57.12 M2
Upah Kerja :
Upah pasang plafon 57.12 M2 22,500.00
Material :
Plafon gypsum 9 mm ex. Jaya board / Knouf 21.00 Lbr
Hollow galvalume 2/4 cm T. 0,4 mm 26.00 Btg
Hollow galvalume 4/4 cm T. 0,4 mm 26.00 Btg
Wall Angel 30.00 Btg
Screw 1.71 Dus
Cotton tape 2.00 Roll
Compound 2.00 Zak

15 List gypsum (incld cat) 51.40 M'

Subkont :
Material + pasang list gypsum 51.40 M'

16 Cat Exsterior tampak depan dan pagar depan (Alkali) ex. Pr 43.47 M2
Upah Kerja :
Upah cat alkali & Finish 43.47 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 0.18 Pail
Cat Wheather shield ex. Propan 0.29 Pail
Acc 43.47 M2

17 Cat Interior ex. Vinilex 205.86 M2

Upah Kerja :
Upah cat alkali & Finish 205.86 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 1.03 Pail
Cat Vinilex 5.15 Gln
Acc 205.86 M2

18 Cat plafon ex. Vinilex 57.12 M2

Upah Kerja :
Upah compoun + cat plafon 57.12 M2 10,000.00
Material : 380.80
 Compound cornice Aplus 2.54 Zak
Cat Vinilex 1.27 Gln
Acc 57.12 M2

5 Keramik Lantai area dalam Camp 1 : 4 42.06 M2

Upah Kerja :
Upah pasangan keramik lantai 42.06 M2 35,000.00
Material :
Keramik lantai Uk. 50X50 ex. Habitat 44.17 M2
Semen 17.67 Zak
Pasir 1.82 M3
AM Grout 8.41 Kg

6 Keramik Lantai area KM Camp 1 : 4 2.23 M2

Upah Kerja :
Upah pasangan keramik lantai 2.23 M2 40,000.00
Material :
Keramik lantai Uk. 30X30 ex. Asia 2.34 M2
Semen 0.94 Zak
Pasir 0.10 M3
AM Grout 0.74 Kg

7 Keramik Lantai teras & dapur Camp 1 : 4 5.98 M2

Upah Kerja :
Upah pasangan keramik lantai 5.98 M2 40,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 6.27 M2
Semen 2.51 Zak
Pasir 0.26 M3
AM Grout 1.20 Kg

8 Keramik dinding Camp 1 : 4 8.70 M2

Upah Kerja :
Upah pasangan keramik dinding 8.70 M2 45,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 9.14 M2
Semen 3.65 Zak
Pasir 0.38 M3
AM Grout 2.18 Btg
23 Pasangan batu alam 7.50 M2
Upah Kerja
Upah Pasang Batu Alam 7.50 M2 120,000.00
Material
Batu Alam jenis Gilang Uk. 20X20 / 20X40 cm 8.00 M2
Semen 4.00 Zak
Pisau potong batu alam 1.00 Bh
Ongkos kirim batu alam 7.50 M2

24 Urugan sirtu 7.76 M3

Upah Kerja :
Upah gelar urugan 7.76 M3 20,000.00
Material :
Sirtu 10.09 M3
35,541,117.04

SUBTOTAL II. PEKERJAAN PEKERJAAN STRUKTUR BETON & PASANGAN

III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

4 Papan kalsiplank L. 30 cm T. 0,8 mm 27.00 M'

Upah Kerja :
Upah pasangan kalsiplank 27.00 M' 17,500.00
Material :
Kalsiplank motif jati L. 30 cm T. 0,8 mm 9.00 Lbr
Screw 162.00 Pcs

SUBTOTAL III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI LISTRIK
A. PINTU DAN JENDELA ALUMUNIUM
1 Pintu jendela PJ1 (R. Tamu) 1.00 Unit
SUBKONT :
Kusen Alumunium 4" 10.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.41 M2
Sealant 40.00 M'

2 Pintu jendela PJ2 (Pintu Belakang) 1.00 Unit

SUBKONT :
 Kusen Alumunium 4" 8.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.20 M2
Sealant 26.00 M'

3 Pintu P1 (Kamar Tidur) 2.00 Unit

SUBKONT :
Kusen Alumunium 4" 10.20 M'
Pintu double triplex 2.00 Unit
Handle & engsel ex. Lokal 2.00 Set
Sealant 20.40 M'

4 Pintu P2 (Kamar Mandi) 1.00 Unit

SUBKONT :
Kusen Alumunium 3 5.00 M'
Pintu panel PVC 1.00 Unit
Sealant 10.00 M'

5 Jendela J1 (Kamar Tidur & Ruang Depan) 3.00 Unit

SUBKONT :
Kusen Alumunium 4" 5.18 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.14 M2
Sealant 14.74 M'

6 Jendela J2 (Kamar Tidur) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 2.68 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 0.33 M2
Sealant 10.72 M'

7 Jendela atas J3 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 11.25 M'
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.52 M2
Sealant 57.70 M'
 B. SANITAIR
1 Kloset Duduk ex. China 1.00 Unit
Upah Kerja :
Upah pasang kloset duduk 1.00 M' 100,000.00
Material :
Kloset jongkok ex. China / Ina 1.00 Unit

2 Jet Shower 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 25,000.00
Material :
Jet Shower 1.00 Unit

3 Floor drain 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 15,000.00
Material :
Floor drain 1.00 Unit

4 Kran air double dia. 1/2" 1.00 Unit

Material :
Kran air double dia. 1/2" 1.00 Unit

5 Kran air 1/2" 2.00 Unit

Material :
Kran air 1/2" 2.00 Unit

6 Meja dapur keramik & kithcen sink 1 lubang 1.00 Unit

Upah Kerja :
Upah cor meja 1.00 Unit 100,000.00
Upah pasang keramik 2.38 M2 75,000.00
Material :
Keramik lantai granit 2.38 M2
Semen 1.00 Zak
Pasir 0.11 M3
Semen 0.05 Zak
Pasir 0.00 M3
Split 0.00 M3
 Kran air bebek 1.00 M3
Kitchen zink 1.00 Unit

C. PLUMBING
1 Pipa Air Bersih PVC dia. 1" AW ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 1" 8.00 M' 10,000.00
Upah instalasi pipa PVC 3/4" 16.00 M' 10,000.00
Material :
Pipa PVC dia. 1" AW ex. Maspion / Wavin 2.00 Btg
Pipa PVC dia. 3/4" AW ex. Maspion / Wavin 4.00 Btg
Acc. Pipa 10.00 Ls
Lem pipa PVC 0.50 Klg

2 Pipa PVC dia. 2" D Air kotor Wastafel & Afoer ex. Maspion / 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 2" 12.00 M' 10,000.00
Material :
Pipa PVC dia. 2" AW ex. Maspion / Wavin 3.00 Btg
Acc. Pipa 5.00 Ls
Lem pipa PVC 0.25 Klg

3 Pipa PVC dia. 3" D Air Kotoran Kloset ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 3" 20.00 M' 10,000.00
Material :
Pipa PVC dia. 3" D ex. Maspion / Wavin 5.00 Btg
Acc. Pipa 10.00 Ls
Lem pipa PVC 0.50 Klg

4 Pipa PVC dia. 4" D Air Talang tegak ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 4" 40.00 M' 10,000.00
Material :
Pipa PVC dia. 4" D ex. Maspion / Wavin 10.00 Btg
Acc. Pipa 50.00 Ls
Lem pipa PVC 2.00 Klg

5 Bak kontrol 5.00 Unit

SUBKONT :
 Bak Kontrol buat + pasang 5.00 Unit 100,000.00

6 Septick Tank Kap. 1,5 M3 + Resapan 2 Buis 1.00 Unit

SUBKONT :
Septick Tank Kap. 1,5 M3 + Resapan 3 Buis 1.00 Unit

D. INSTALASI LISTRIK
1 Box Panel 4 Group 1.00 Unit
Upah Kerja :
Upah pasang box panel 4 group 1.00 Unit 400,000.00
Material :
MCB 6A / 1 P 3.00 Pcs
MCB 12A / 1 P 1.00 Pcs
Box panel outbow 4 Group Hager 1.00 Unit

2 Instalasi titik lampu & Stop kontak 21.00 Titik

Upah Kerja :
Upah instalasi listrik 21.00 Titik 60,000.00
Material :
Kabel NYM 2 X 1,5 mm eterna 75.00 M
Kabel NYM 3 X 1,5 mm eterna 75.00 M
Isolasi Unibelt 2.00 Roll
Pipa PVC 5/8 C 30.00 Btg
Flexible 5.00 M
Imbow Dos / T dos 30.00 Titik

3 Saklar double 3.00 Unit

Upah Kerja :
Upah pasang saklar double 3.00 Unit 20,000.00
Material :
Saklar double 3.00 Unit

4 Saklar single 3.00 Unit

Upah Kerja :
Upah pasang saklar single 3.00 Unit 20,000.00
Material :
Saklar single 3.00 Unit

5 Stop kontak 7.00 Unit

 Upah Kerja :
Upah pasang saklar double 7.00 Unit 20,000.00
Material :
Stop Kontak 7.00 Unit

6 Fitting Lampu 9.00 Unit

Upah Kerja :
Upah pasang fitting lampu 9.00 Unit 15,000.00
Material :
Fitting Lampu 9.00 Unit

7 Lampu taman model fiting gantung 1.00 Unit

Upah Kerja :
Upah pasang fitting lampu 1.00 Unit 200,000.00
Material :
Kap hijau E24 1.00 Unit
Lampu LED 15 W 1.00 Unit
Pipa Galvanish dia. 1,5" 1.00 Btg

SUBTOTAL IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI L

GRAND TOTAL RUMAH TYPE 50 UPAH KERJA :

ATERIAL) RUMAH TYPE 50
SELARAS

Total Upah Material Total Material Total

(Rp.) (Rp.) (Rp.) (Rp.)

588,000.00

52,000.00 1,189,066.67
230,000.00 405,720.00
235,000.00 767,666.67
200,000.00
588,000.00 2,362,453.33 2,950,453.33

1,072,312.50 -

623,000.00 2,293,640.69
100,000.00 357,437.50
1,072,312.50 2,651,078.19 3,723,390.69

135,000.00

623,000.00 560,700.00
100,000.00 33,750.00
135,000.00 594,450.00 729,450.00

3,482,250.00

52,000.00 226,356.00 0.0375

52,000.00 1,056,328.00 0.175
230,000.00 600,714.00 0.0225
120,000.00 120,000.00
3,482,250.00 2,003,398.00 5,485,648.00
1,309,900.00
1,309,900.00 - 1,309,900.00

1,285,200.00

53,500.00 1,123,500.00
17,000.00 442,000.00
19,000.00 494,000.00
8,000.00 240,000.00
60,000.00 102,857.14
15,000.00 30,000.00
70,000.00 140,000.00
1,285,200.00 2,572,357.14 3,857,557.14

12,000.00 616,800.00
- 616,800.00 616,800.00

434,702.50

1,560,000.00 282,556.63
1,600,000.00 463,682.67
2,000.00 86,940.50
434,702.50 833,179.79 1,267,882.29

2,058,597.50

1,560,000.00 1,605,706.05
99,000.00 509,502.88
2,000.00 411,719.50
2,058,597.50 2,526,928.43 4,585,525.93

571,200.00
 70,000.00 177,706.67
99,000.00 125,664.00
2,000.00 114,240.00
571,200.00 417,610.67 988,810.67

1,472,231.25 -

80,000.00 3,533,355.00
52,000.00 918,672.30
230,000.00 417,945.42
12,000.00 100,953.00
1,472,231.25 4,970,925.72 6,443,156.97

89,100.00 -

65,000.00 152,026.88
52,000.00 48,648.60
230,000.00 22,132.44
12,000.00 8,910.00
89,100.00 231,717.92 320,817.92

239,000.00 -

80,000.00 501,900.00
52,000.00 130,494.00
230,000.00 59,367.60
12,000.00 14,340.00
239,000.00 706,101.60 945,101.60

391,500.00 -

65,000.00 593,775.00
52,000.00 190,008.00
230,000.00 86,443.20
12,000.00 26,100.00
391,500.00 896,326.20 1,287,826.20
 900,000.00

90,000.00 720,000.00
52,000.00 208,000.00
92,000.00 92,000.00
4,000.00 30,000.00
900,000.00 1,050,000.00 1,950,000.00

155,275.67

50,000.00 504,645.91
155,275.67 504,645.91 659,921.58

14,184,269.42 22,937,972.91 37,122,242.33

472,500.00 -

64,000.00 576,000.00
200.00 32,400.00
472,500.00 608,400.00 1,080,900.00

472,500.00 608,400.00 1,080,900.00

80,000.00 800,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 800,000.00
90,000.00 216,450.00
5,000.00 200,000.00
- 3,316,450.00 3,316,450.00
 80,000.00 640,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 400,000.00
90,000.00 108,225.00
5,000.00 130,000.00
- 2,578,225.00 2,578,225.00

80,000.00 816,000.00
850,000.00 1,700,000.00
200,000.00 400,000.00
5,000.00 102,000.00
- 3,018,000.00 3,018,000.00

75,000.00 375,000.00
450,000.00 450,000.00
5,000.00 50,000.00
- 875,000.00 875,000.00

80,000.00 414,400.00
400,000.00 400,000.00
90,000.00 102,375.00
5,000.00 73,700.00
- 990,475.00 990,475.00

80,000.00 214,400.00
200,000.00 200,000.00
90,000.00 29,250.00
5,000.00 53,600.00
- 497,250.00 497,250.00

80,000.00 900,000.00
400,000.00 800,000.00
90,000.00 226,800.00
5,000.00 288,500.00
 - 2,215,300.00 2,215,300.00

100,000.00

825,000.00 825,000.00
100,000.00 825,000.00 925,000.00

25,000.00

75,000.00 75,000.00
25,000.00 75,000.00 100,000.00

15,000.00

60,000.00 60,000.00
15,000.00 60,000.00 75,000.00

400,000.00 400,000.00
- 400,000.00 400,000.00

75,000.00 150,000.00
- 150,000.00 150,000.00

100,000.00
178,500.00

90,000.00 214,200.00
52,000.00 51,979.20
230,000.00 26,275.20
52,000.00 2,730.00
230,000.00 621.00
235,000.00 1,057.50
 150,000.00 150,000.00
200,000.00 200,000.00
278,500.00 646,862.90 925,362.90

80,000.00
160,000.00
-
39,000.00 78,000.00
29,000.00 116,000.00
6,000.00 60,000.00
35,000.00 17,500.00
240,000.00 271,500.00 511,500.00

120,000.00
-
50,000.00 150,000.00
6,000.00 30,000.00
25,000.00 6,250.00
120,000.00 186,250.00 306,250.00

200,000.00
-
120,000.00 600,000.00
6,000.00 60,000.00
25,000.00 12,500.00
200,000.00 672,500.00 872,500.00

400,000.00
-
180,000.00 1,800,000.00
6,000.00 300,000.00
25,000.00 50,000.00
400,000.00 2,150,000.00 2,550,000.00
 500,000.00 -
500,000.00 - 500,000.00

- 1,600,000.00 1,600,000.00
- 1,600,000.00 1,600,000.00

400,000.00

50,000.00 150,000.00
50,000.00 50,000.00
75,000.00 75,000.00
400,000.00 275,000.00 675,000.00

1,260,000.00

6,500.00 487,500.00
8,500.00 637,500.00
8,000.00 16,000.00
9,000.00 270,000.00
500.00 2,500.00
1,000.00 30,000.00
1,260,000.00 1,443,500.00 2,703,500.00

60,000.00

20,000.00 60,000.00
60,000.00 60,000.00 120,000.00

60,000.00

15,000.00 45,000.00
60,000.00 45,000.00 105,000.00
 140,000.00

20,000.00 140,000.00
140,000.00 140,000.00 280,000.00

135,000.00

12,500.00 112,500.00
135,000.00 112,500.00 247,500.00

200,000.00

- 20,000.00 20,000.00
- 50,000.00 50,000.00
225,000.00 225,000.00
200,000.00 295,000.00 495,000.00

4,133,500.00 22,898,812.90 27,032,312.90

18,790,269.42 MATERIAL : 46,445,185.81 65,235,455.23

 KEBUTUHAN DANA (UPAH & MATERIAL) RUMAH TYPE 5
PT. BANGUN PAPAN SELARAS

Upah Kerja
NO. URAIAN PEKERJAAN VOLUME SAT.
(Rp.)

II. PEKERJAAN STRUKTUR BETON DAN PASANGAN

1 Rabatan camp 1 : 3 : 5 3.92 M3

Upah Kerja :
Upah cor lantai kerja site mix 78.40 M2 7,500.00
Material :
Semen 22.87 Zak
Pasir 1.76 M3
Split 3.27 M3
Sewa Molen 1.00 Hari

2 Bata ringan citicone tebal 10 cm 235.74 M2

Upah Kerja :
Upah pasangan dinding bata 35.74 M2 30,000.00
Material :
Bata ringan citicone 3.68 M3
Semen MU 380 3.57 Zak

3 Rollag pasangan 1 bata T. 30 cm 9.00 M'

Upah Kerja :
Upah pasangan 1 bata 2.70 M2 50,000.00
Material :
Bata ringan 0.90 M3
Semen MU 380 0.34 Zak

4 Plesteran + Acian 266.08 M2

Upah Kerja :
Upah plesteran & acian 116.08 M2 30,000.00
Material :
Semen 4.35 Zak
Semen 20.31 Zak
Pasir 2.61 M3
Sipatan alumuium 1.00 Btg
5 Benangan 230.99 M'
Upah Kerja :
Upah Benangan sudut luar 130.99 M' 10,000.00

14 Plafon gypsum 9 mm (rangka hollow galvalum 4/4 & 2/4 gant 57.12 M2
Upah Kerja :
Upah pasang plafon 57.12 M2 22,500.00
Material :
Plafon gypsum 9 mm ex. Jaya board / Knouf 21.00 Lbr
Hollow galvalume 2/4 cm T. 0,4 mm 26.00 Btg
Hollow galvalume 4/4 cm T. 0,4 mm 26.00 Btg
Wall Angel 30.00 Btg
Screw 1.71 Dus
Cotton tape 2.00 Roll
Compound 2.00 Zak

15 List gypsum (incld cat) 51.40 M'

Subkont :
Material + pasang list gypsum 51.40 M'

16 Cat Exsterior tampak depan dan pagar depan (Alkali) ex. Pr 43.47 M2
Upah Kerja :
Upah cat alkali & Finish 43.47 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 0.18 Pail
Cat Wheather shield ex. Propan 0.29 Pail
Acc 43.47 M2

17 Cat Interior ex. Vinilex 205.86 M2

Upah Kerja :
Upah cat alkali & Finish 205.86 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 1.03 Pail
Cat Vinilex 5.15 Gln
Acc 205.86 M2

18 Cat plafon ex. Vinilex 57.12 M2

Upah Kerja :
Upah compoun + cat plafon 57.12 M2 10,000.00
Material : 380.80
 Compound cornice Aplus 2.54 Zak
Cat Vinilex 1.27 Gln
Acc 57.12 M2

5 Keramik Lantai area dalam Camp 1 : 4 42.06 M2

Upah Kerja :
Upah pasangan keramik lantai 42.06 M2 35,000.00
Material :
Keramik lantai Uk. 50X50 ex. Habitat 44.17 M2
Semen 17.67 Zak
Pasir 1.82 M3
AM Grout 8.41 Kg

6 Keramik Lantai area KM Camp 1 : 4 2.23 M2

Upah Kerja :
Upah pasangan keramik lantai 2.23 M2 40,000.00
Material :
Keramik lantai Uk. 30X30 ex. Asia 2.34 M2
Semen 0.94 Zak
Pasir 0.10 M3
AM Grout 0.74 Kg

7 Keramik Lantai teras & dapur Camp 1 : 4 5.98 M2

Upah Kerja :
Upah pasangan keramik lantai 5.98 M2 40,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 6.27 M2
Semen 2.51 Zak
Pasir 0.26 M3
AM Grout 1.20 Kg

8 Keramik dinding Camp 1 : 4 8.70 M2

Upah Kerja :
Upah pasangan keramik dinding 8.70 M2 45,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 9.14 M2
Semen 3.65 Zak
Pasir 0.38 M3
AM Grout 2.18 Btg
23 Pasangan batu alam 7.50 M2
Upah Kerja
Upah Pasang Batu Alam 7.50 M2 120,000.00
Material
Batu Alam jenis Gilang Uk. 20X20 / 20X40 cm 8.00 M2
Semen 4.00 Zak
Pisau potong batu alam 1.00 Bh
Ongkos kirim batu alam 7.50 M2

24 Urugan sirtu 7.76 M3

Upah Kerja :
Upah gelar urugan 7.76 M3 20,000.00
Material :
Sirtu 10.09 M3
35,541,117.04

SUBTOTAL II. PEKERJAAN PEKERJAAN STRUKTUR BETON & PASANGAN

III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

4 Papan kalsiplank L. 30 cm T. 0,8 mm 27.00 M'

Upah Kerja :
Upah pasangan kalsiplank 27.00 M' 17,500.00
Material :
Kalsiplank motif jati L. 30 cm T. 0,8 mm 9.00 Lbr
Screw 162.00 Pcs

SUBTOTAL III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI LISTRIK
A. PINTU DAN JENDELA ALUMUNIUM
1 Pintu jendela PJ1 (R. Tamu) 1.00 Unit
SUBKONT :
Kusen Alumunium 4" 10.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.41 M2
Sealant 40.00 M'

2 Pintu jendela PJ2 (Pintu Belakang) 1.00 Unit

SUBKONT :
 Kusen Alumunium 4" 8.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.20 M2
Sealant 26.00 M'

3 Pintu P1 (Kamar Tidur) 2.00 Unit

SUBKONT :
Kusen Alumunium 4" 10.20 M'
Pintu double triplex 2.00 Unit
Handle & engsel ex. Lokal 2.00 Set
Sealant 20.40 M'

4 Pintu P2 (Kamar Mandi) 1.00 Unit

SUBKONT :
Kusen Alumunium 3 5.00 M'
Pintu panel PVC 1.00 Unit
Sealant 10.00 M'

5 Jendela J1 (Kamar Tidur & Ruang Depan) 3.00 Unit

SUBKONT :
Kusen Alumunium 4" 5.18 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.14 M2
Sealant 14.74 M'

6 Jendela J2 (Kamar Tidur) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 2.68 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 0.33 M2
Sealant 10.72 M'

7 Jendela atas J3 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 11.25 M'
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.52 M2
Sealant 57.70 M'
 B. SANITAIR
1 Kloset Duduk ex. China 1.00 Unit
Upah Kerja :
Upah pasang kloset duduk 1.00 M' 100,000.00
Material :
Kloset jongkok ex. China / Ina 1.00 Unit

2 Jet Shower 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 25,000.00
Material :
Jet Shower 1.00 Unit

3 Floor drain 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 15,000.00
Material :
Floor drain 1.00 Unit

4 Kran air double dia. 1/2" 1.00 Unit

Material :
Kran air double dia. 1/2" 1.00 Unit

5 Kran air 1/2" 2.00 Unit

Material :
Kran air 1/2" 2.00 Unit

6 Meja dapur keramik & kithcen sink 1 lubang 1.00 Unit

Upah Kerja :
Upah cor meja 1.00 Unit 100,000.00
Upah pasang keramik 2.38 M2 75,000.00
Material :
Keramik lantai granit 2.38 M2
Semen 1.00 Zak
Pasir 0.11 M3
Semen 0.05 Zak
Pasir 0.00 M3
Split 0.00 M3
 Kran air bebek 1.00 M3
Kitchen zink 1.00 Unit

C. PLUMBING
1 Pipa Air Bersih PVC dia. 1" AW ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 1" 8.00 M' 10,000.00
Upah instalasi pipa PVC 3/4" 16.00 M' 10,000.00
Material :
Pipa PVC dia. 1" AW ex. Maspion / Wavin 2.00 Btg
Pipa PVC dia. 3/4" AW ex. Maspion / Wavin 4.00 Btg
Acc. Pipa 10.00 Ls
Lem pipa PVC 0.50 Klg

2 Pipa PVC dia. 2" D Air kotor Wastafel & Afoer ex. Maspion / 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 2" 12.00 M' 10,000.00
Material :
Pipa PVC dia. 2" AW ex. Maspion / Wavin 3.00 Btg
Acc. Pipa 5.00 Ls
Lem pipa PVC 0.25 Klg

3 Pipa PVC dia. 3" D Air Kotoran Kloset ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 3" 20.00 M' 10,000.00
Material :
Pipa PVC dia. 3" D ex. Maspion / Wavin 5.00 Btg
Acc. Pipa 10.00 Ls
Lem pipa PVC 0.50 Klg

4 Pipa PVC dia. 4" D Air Talang tegak ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 4" 40.00 M' 10,000.00
Material :
Pipa PVC dia. 4" D ex. Maspion / Wavin 10.00 Btg
Acc. Pipa 50.00 Ls
Lem pipa PVC 2.00 Klg

5 Bak kontrol 5.00 Unit

SUBKONT :
 Bak Kontrol buat + pasang 5.00 Unit 100,000.00

6 Septick Tank Kap. 1,5 M3 + Resapan 2 Buis 1.00 Unit

SUBKONT :
Septick Tank Kap. 1,5 M3 + Resapan 3 Buis 1.00 Unit

D. INSTALASI LISTRIK
1 Box Panel 4 Group 1.00 Unit
Upah Kerja :
Upah pasang box panel 4 group 1.00 Unit 400,000.00
Material :
MCB 6A / 1 P 3.00 Pcs
MCB 12A / 1 P 1.00 Pcs
Box panel outbow 4 Group Hager 1.00 Unit

2 Instalasi titik lampu & Stop kontak 21.00 Titik

Upah Kerja :
Upah instalasi listrik 21.00 Titik 60,000.00
Material :
Kabel NYM 2 X 1,5 mm eterna 75.00 M
Kabel NYM 3 X 1,5 mm eterna 75.00 M
Isolasi Unibelt 2.00 Roll
Pipa PVC 5/8 C 30.00 Btg
Flexible 5.00 M
Imbow Dos / T dos 30.00 Titik

3 Saklar double 3.00 Unit

Upah Kerja :
Upah pasang saklar double 3.00 Unit 20,000.00
Material :
Saklar double 3.00 Unit

4 Saklar single 3.00 Unit

Upah Kerja :
Upah pasang saklar single 3.00 Unit 20,000.00
Material :
Saklar single 3.00 Unit

5 Stop kontak 7.00 Unit

 Upah Kerja :
Upah pasang saklar double 7.00 Unit 20,000.00
Material :
Stop Kontak 7.00 Unit

6 Fitting Lampu 9.00 Unit

Upah Kerja :
Upah pasang fitting lampu 9.00 Unit 15,000.00
Material :
Fitting Lampu 9.00 Unit

7 Lampu taman model fiting gantung 1.00 Unit

Upah Kerja :
Upah pasang fitting lampu 1.00 Unit 200,000.00
Material :
Kap hijau E24 1.00 Unit
Lampu LED 15 W 1.00 Unit
Pipa Galvanish dia. 1,5" 1.00 Btg

SUBTOTAL IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI L

GRAND TOTAL RUMAH TYPE 50 UPAH KERJA :

ATERIAL) RUMAH TYPE 50
SELARAS

Total Upah Material Total Material Total

(Rp.) (Rp.) (Rp.) (Rp.)

588,000.00

52,000.00 1,189,066.67
230,000.00 405,720.00
235,000.00 767,666.67
200,000.00
588,000.00 2,362,453.33 2,950,453.33

1,072,312.50 -

623,000.00 2,293,640.69
100,000.00 357,437.50
1,072,312.50 2,651,078.19 3,723,390.69

135,000.00

623,000.00 560,700.00
100,000.00 33,750.00
135,000.00 594,450.00 729,450.00

3,482,250.00

52,000.00 226,356.00 0.0375

52,000.00 1,056,328.00 0.175
230,000.00 600,714.00 0.0225
120,000.00 120,000.00
3,482,250.00 2,003,398.00 5,485,648.00
1,309,900.00
1,309,900.00 - 1,309,900.00

1,285,200.00

53,500.00 1,123,500.00
17,000.00 442,000.00
19,000.00 494,000.00
8,000.00 240,000.00
60,000.00 102,857.14
15,000.00 30,000.00
70,000.00 140,000.00
1,285,200.00 2,572,357.14 3,857,557.14

12,000.00 616,800.00
- 616,800.00 616,800.00

434,702.50

1,560,000.00 282,556.63
1,600,000.00 463,682.67
2,000.00 86,940.50
434,702.50 833,179.79 1,267,882.29

2,058,597.50

1,560,000.00 1,605,706.05
99,000.00 509,502.88
2,000.00 411,719.50
2,058,597.50 2,526,928.43 4,585,525.93

571,200.00
 70,000.00 177,706.67
99,000.00 125,664.00
2,000.00 114,240.00
571,200.00 417,610.67 988,810.67

1,472,231.25 -

80,000.00 3,533,355.00
52,000.00 918,672.30
230,000.00 417,945.42
12,000.00 100,953.00
1,472,231.25 4,970,925.72 6,443,156.97

89,100.00 -

65,000.00 152,026.88
52,000.00 48,648.60
230,000.00 22,132.44
12,000.00 8,910.00
89,100.00 231,717.92 320,817.92

239,000.00 -

80,000.00 501,900.00
52,000.00 130,494.00
230,000.00 59,367.60
12,000.00 14,340.00
239,000.00 706,101.60 945,101.60

391,500.00 -

65,000.00 593,775.00
52,000.00 190,008.00
230,000.00 86,443.20
12,000.00 26,100.00
391,500.00 896,326.20 1,287,826.20
 900,000.00

90,000.00 720,000.00
52,000.00 208,000.00
92,000.00 92,000.00
4,000.00 30,000.00
900,000.00 1,050,000.00 1,950,000.00

155,275.67

50,000.00 504,645.91
155,275.67 504,645.91 659,921.58

14,184,269.42 22,937,972.91 37,122,242.33

472,500.00 -

64,000.00 576,000.00
200.00 32,400.00
472,500.00 608,400.00 1,080,900.00

472,500.00 608,400.00 1,080,900.00

80,000.00 800,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 800,000.00
90,000.00 216,450.00
5,000.00 200,000.00
- 3,316,450.00 3,316,450.00
 80,000.00 640,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 400,000.00
90,000.00 108,225.00
5,000.00 130,000.00
- 2,578,225.00 2,578,225.00

80,000.00 816,000.00
850,000.00 1,700,000.00
200,000.00 400,000.00
5,000.00 102,000.00
- 3,018,000.00 3,018,000.00

75,000.00 375,000.00
450,000.00 450,000.00
5,000.00 50,000.00
- 875,000.00 875,000.00

80,000.00 414,400.00
400,000.00 400,000.00
90,000.00 102,375.00
5,000.00 73,700.00
- 990,475.00 990,475.00

80,000.00 214,400.00
200,000.00 200,000.00
90,000.00 29,250.00
5,000.00 53,600.00
- 497,250.00 497,250.00

80,000.00 900,000.00
400,000.00 800,000.00
90,000.00 226,800.00
5,000.00 288,500.00
 - 2,215,300.00 2,215,300.00

100,000.00

825,000.00 825,000.00
100,000.00 825,000.00 925,000.00

25,000.00

75,000.00 75,000.00
25,000.00 75,000.00 100,000.00

15,000.00

60,000.00 60,000.00
15,000.00 60,000.00 75,000.00

400,000.00 400,000.00
- 400,000.00 400,000.00

75,000.00 150,000.00
- 150,000.00 150,000.00

100,000.00
178,500.00

90,000.00 214,200.00
52,000.00 51,979.20
230,000.00 26,275.20
52,000.00 2,730.00
230,000.00 621.00
235,000.00 1,057.50
 150,000.00 150,000.00
200,000.00 200,000.00
278,500.00 646,862.90 925,362.90

80,000.00
160,000.00
-
39,000.00 78,000.00
29,000.00 116,000.00
6,000.00 60,000.00
35,000.00 17,500.00
240,000.00 271,500.00 511,500.00

120,000.00
-
50,000.00 150,000.00
6,000.00 30,000.00
25,000.00 6,250.00
120,000.00 186,250.00 306,250.00

200,000.00
-
120,000.00 600,000.00
6,000.00 60,000.00
25,000.00 12,500.00
200,000.00 672,500.00 872,500.00

400,000.00
-
180,000.00 1,800,000.00
6,000.00 300,000.00
25,000.00 50,000.00
400,000.00 2,150,000.00 2,550,000.00
 500,000.00 -
500,000.00 - 500,000.00

- 1,600,000.00 1,600,000.00
- 1,600,000.00 1,600,000.00

400,000.00

50,000.00 150,000.00
50,000.00 50,000.00
75,000.00 75,000.00
400,000.00 275,000.00 675,000.00

1,260,000.00

6,500.00 487,500.00
8,500.00 637,500.00
8,000.00 16,000.00
9,000.00 270,000.00
500.00 2,500.00
1,000.00 30,000.00
1,260,000.00 1,443,500.00 2,703,500.00

60,000.00

20,000.00 60,000.00
60,000.00 60,000.00 120,000.00

60,000.00

15,000.00 45,000.00
60,000.00 45,000.00 105,000.00
 140,000.00

20,000.00 140,000.00
140,000.00 140,000.00 280,000.00

135,000.00

12,500.00 112,500.00
135,000.00 112,500.00 247,500.00

200,000.00

- 20,000.00 20,000.00
- 50,000.00 50,000.00
225,000.00 225,000.00
200,000.00 295,000.00 495,000.00

4,133,500.00 22,898,812.90 27,032,312.90

18,790,269.42 MATERIAL : 46,445,185.81 65,235,455.23

 KEBUTUHAN DANA (UPAH & MATERIAL) RUMAH TYPE 5
PT. BANGUN PAPAN SELARAS

Upah Kerja
NO. URAIAN PEKERJAAN VOLUME SAT.
(Rp.)

II. PEKERJAAN STRUKTUR BETON DAN PASANGAN

1 Rabatan camp 1 : 3 : 5 3.92 M3

Upah Kerja :
Upah cor lantai kerja site mix 23.52 M2 7,500.00
Material :
Semen 6.82 Zak
Pasir 0.53 M3
Split 0.98 M3
Sewa Molen 1.00 Hari

2 Bata ringan citicone tebal 10 cm 235.74 M2

Upah Kerja :
Upah pasangan dinding bata 11.79 M2 30,000.00
Material :
Bata ringan citicone 1.21 M3
Semen MU 380 1.18 Zak

3 Rollag pasangan 1 bata T. 30 cm 9.00 M'

Upah Kerja :
Upah pasangan 1 bata 2.70 M2 50,000.00
Material :
Bata ringan 0.90 M3
Semen MU 380 0.34 Zak

4 Plesteran + Acian 266.08 M2

Upah Kerja :
Upah plesteran & acian 13.30 M2 30,000.00
Material :
Semen 0.50 Zak
Semen 2.33 Zak
Pasir 0.30 M3
Sipatan alumuium 1.00 Btg
5 Benangan 230.99 M'
Upah Kerja :
Upah Benangan sudut luar 11.55 M' 10,000.00

14 Plafon gypsum 9 mm (rangka hollow galvalum 4/4 & 2/4 gant 57.12 M2
Upah Kerja :
Upah pasang plafon 57.12 M2 22,500.00
Material :
Plafon gypsum 9 mm ex. Jaya board / Knouf 21.00 Lbr
Hollow galvalume 2/4 cm T. 0,4 mm 26.00 Btg
Hollow galvalume 4/4 cm T. 0,4 mm 26.00 Btg
Wall Angel 30.00 Btg
Screw 1.71 Dus
Cotton tape 2.00 Roll
Compound 2.00 Zak

15 List gypsum (incld cat) 51.40 M'

Subkont :
Material + pasang list gypsum 51.40 M'

16 Cat Exsterior tampak depan dan pagar depan (Alkali) ex. Pr 43.47 M2
Upah Kerja :
Upah cat alkali & Finish 43.47 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 0.18 Pail
Cat Wheather shield ex. Propan 0.29 Pail
Acc 43.47 M2

17 Cat Interior ex. Vinilex 205.86 M2

Upah Kerja :
Upah cat alkali & Finish 205.86 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 1.03 Pail
Cat Vinilex 5.15 Gln
Acc 205.86 M2

18 Cat plafon ex. Vinilex 57.12 M2

Upah Kerja :
Upah compoun + cat plafon 57.12 M2 10,000.00
Material : 380.80
 Compound cornice Aplus 2.54 Zak
Cat Vinilex 1.27 Gln
Acc 57.12 M2

6 Keramik Lantai area dalam Camp 1 : 4 42.06 M2

Upah Kerja :
Upah pasangan keramik lantai 42.06 M2 35,000.00
Material :
Keramik lantai Uk. 50X50 ex. Habitat 44.17 M2
Semen 17.67 Zak
Pasir 1.82 M3
AM Grout 8.41 Kg

7 Keramik Lantai area KM Camp 1 : 4 2.23 M2

Upah Kerja :
Upah pasangan keramik lantai 2.23 M2 40,000.00
Material :
Keramik lantai Uk. 30X30 ex. Asia 2.34 M2
Semen 0.94 Zak
Pasir 0.10 M3
AM Grout 0.74 Kg

8 Keramik Lantai teras & dapur Camp 1 : 4 5.98 M2

Upah Kerja :
Upah pasangan keramik lantai 5.98 M2 40,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 6.27 M2
Semen 2.51 Zak
Pasir 0.26 M3
AM Grout 1.20 Kg

9 Keramik dinding Camp 1 : 4 8.70 M2

Upah Kerja :
Upah pasangan keramik dinding 0.43 M2 45,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 0.46 M2
Semen 0.18 Zak
Pasir 0.02 M3
AM Grout 0.11 Btg
23 Pasangan batu alam 7.50 M2
Upah Kerja
Upah Pasang Batu Alam 7.50 M2 120,000.00
Material
Batu Alam jenis Gilang Uk. 20X20 / 20X40 cm 8.00 M2
Semen 4.00 Zak
Pisau potong batu alam 1.00 Bh
Ongkos kirim batu alam 7.50 M2

24 Urugan sirtu 7.76 M3

Upah Kerja :
Upah gelar urugan 7.76 M3 20,000.00
Material :
Sirtu 10.09 M3
35,541,117.04

SUBTOTAL II. PEKERJAAN PEKERJAAN STRUKTUR BETON & PASANGAN

III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

4 Papan kalsiplank L. 30 cm T. 0,8 mm 27.00 M'

Upah Kerja :
Upah pasangan kalsiplank 27.00 M' 17,500.00
Material :
Kalsiplank motif jati L. 30 cm T. 0,8 mm 9.00 Lbr
Screw 162.00 Pcs

SUBTOTAL III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI LISTRIK
A. PINTU DAN JENDELA ALUMUNIUM
1 Pintu jendela PJ1 (R. Tamu) 1.00 Unit
SUBKONT :
Kusen Alumunium 4" 10.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.41 M2
Sealant 40.00 M'

2 Pintu jendela PJ2 (Pintu Belakang) 1.00 Unit

SUBKONT :
 Kusen Alumunium 4" 8.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.20 M2
Sealant 26.00 M'

3 Pintu P1 (Kamar Tidur) 2.00 Unit

SUBKONT :
Kusen Alumunium 4" 10.20 M'
Pintu double triplex 2.00 Unit
Handle & engsel ex. Lokal 2.00 Set
Sealant 20.40 M'

4 Pintu P2 (Kamar Mandi) 1.00 Unit

SUBKONT :
Kusen Alumunium 3 5.00 M'
Pintu panel PVC 1.00 Unit
Sealant 10.00 M'

5 Jendela J1 (Kamar Tidur & Ruang Depan) 3.00 Unit

SUBKONT :
Kusen Alumunium 4" 5.18 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.14 M2
Sealant 14.74 M'

6 Jendela J2 (Kamar Tidur) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 2.68 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 0.33 M2
Sealant 10.72 M'

7 Jendela atas J3 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 11.25 M'
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.52 M2
Sealant 57.70 M'
 B. SANITAIR
1 Kloset Duduk ex. China 1.00 Unit
Upah Kerja :
Upah pasang kloset duduk 1.00 M' 100,000.00
Material :
Kloset jongkok ex. China / Ina 1.00 Unit

2 Jet Shower 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 25,000.00
Material :
Jet Shower 1.00 Unit

3 Floor drain 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 15,000.00
Material :
Floor drain 1.00 Unit

4 Kran air double dia. 1/2" 1.00 Unit

Material :
Kran air double dia. 1/2" 1.00 Unit

5 Kran air 1/2" 2.00 Unit

Material :
Kran air 1/2" 2.00 Unit

C. PLUMBING
1 Pipa Air Bersih PVC dia. 1" AW ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 1" 8.00 M' 10,000.00
Upah instalasi pipa PVC 3/4" 16.00 M' 10,000.00
Material :
Pipa PVC dia. 1" AW ex. Maspion / Wavin 2.00 Btg
Pipa PVC dia. 3/4" AW ex. Maspion / Wavin 4.00 Btg
Acc. Pipa 10.00 Ls
Lem pipa PVC 0.50 Klg
2 Pipa PVC dia. 4" D Air Talang tegak ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 4" 40.00 M' 10,000.00
Material :
Pipa PVC dia. 4" D ex. Maspion / Wavin 10.00 Btg
Acc. Pipa 50.00 Ls
Lem pipa PVC 2.00 Klg

3 Bak kontrol 5.00 Unit

SUBKONT :
Bak Kontrol buat + pasang 4.00 Unit 100,000.00

4 Septick Tank Kap. 1,5 M3 + Resapan 2 Buis 1.00 Unit

SUBKONT :
Septick Tank Kap. 1,5 M3 + Resapan 3 Buis 1.00 Unit

D. INSTALASI LISTRIK
1 Box Panel 4 Group 1.00 Unit
Upah Kerja :
Upah pasang box panel 4 group 1.00 Unit 400,000.00
Material :
MCB 6A / 1 P 3.00 Pcs
MCB 12A / 1 P 1.00 Pcs
Box panel outbow 4 Group Hager 1.00 Unit

2 Instalasi titik lampu & Stop kontak 21.00 Titik

Upah Kerja :
Upah instalasi listrik 21.00 Titik 60,000.00
Material :
Kabel NYM 2 X 1,5 mm eterna 75.00 M
Kabel NYM 3 X 1,5 mm eterna 75.00 M
Isolasi Unibelt 2.00 Roll
Pipa PVC 5/8 C 30.00 Btg
Flexible 5.00 M
Imbow Dos / T dos 30.00 Titik

3 Saklar double 3.00 Unit

Upah Kerja :
 Upah pasang saklar double 3.00 Unit 20,000.00
Material :
Saklar double 3.00 Unit

4 Saklar single 3.00 Unit

Upah Kerja :
Upah pasang saklar single 3.00 Unit 20,000.00
Material :
Saklar single 3.00 Unit

5 Stop kontak 7.00 Unit

Upah Kerja :
Upah pasang saklar double 7.00 Unit 20,000.00
Material :
Stop Kontak 7.00 Unit

6 Fitting Lampu 9.00 Unit

Upah Kerja :
Upah pasang fitting lampu 9.00 Unit 15,000.00
Material :
Fitting Lampu 9.00 Unit

7 Lampu taman model fiting gantung 1.00 Unit

Upah Kerja :
Upah pasang fitting lampu 1.00 Unit 200,000.00
Material :
Kap hijau E24 1.00 Unit
Lampu LED 15 W 1.00 Unit
Pipa Galvanish dia. 1,5" 1.00 Btg

SUBTOTAL IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI L

GRAND TOTAL RUMAH TYPE 50 UPAH KERJA :

ATERIAL) RUMAH TYPE 50
SELARAS

Total Upah Material Total Material Total

(Rp.) (Rp.) (Rp.) (Rp.)

176,400.00
M'
52,000.00 354,681.60 0.29
230,000.00 121,440.11 0.022449
235,000.00 230,301.84 0.041667
200,000.00
176,400.00 706,423.55 882,823.55

353,722.50 -

623,000.00 756,600.64
100,000.00 117,907.50
353,722.50 874,508.14 1,228,230.64

135,000.00

623,000.00 560,700.00
100,000.00 33,750.00
135,000.00 594,450.00 729,450.00

398,970.00

52,000.00 25,935.00 0.0375

52,000.00 121,030.00 0.175
230,000.00 68,827.50 0.0225
120,000.00 120,000.00
398,970.00 335,792.50 734,762.50
 115,495.00
115,495.00 - 115,495.00

1,285,200.00

53,500.00 1,123,500.00
17,000.00 442,000.00
19,000.00 494,000.00
8,000.00 240,000.00
60,000.00 102,857.14
15,000.00 30,000.00
70,000.00 140,000.00
1,285,200.00 2,572,357.14 3,857,557.14

12,000.00 616,800.00
- 616,800.00 616,800.00

434,702.50

1,560,000.00 282,556.63
1,600,000.00 463,682.67
2,000.00 86,940.50
434,702.50 833,179.79 1,267,882.29

2,058,597.50

1,560,000.00 1,605,706.05
99,000.00 509,502.88
2,000.00 411,719.50
2,058,597.50 2,526,928.43 4,585,525.93

571,200.00
 70,000.00 177,706.67
99,000.00 125,664.00
2,000.00 114,240.00
571,200.00 417,610.67 988,810.67

1,472,231.25 -

80,000.00 3,533,355.00
52,000.00 918,672.30
230,000.00 417,945.42
12,000.00 100,953.00
1,472,231.25 4,970,925.72 6,443,156.97

89,100.00 -

65,000.00 152,026.88
52,000.00 48,648.60
230,000.00 22,132.44
12,000.00 8,910.00
89,100.00 231,717.92 320,817.92

239,000.00 -

80,000.00 501,900.00
52,000.00 130,494.00
230,000.00 59,367.60
12,000.00 14,340.00
239,000.00 706,101.60 945,101.60

19,575.00 -

65,000.00 29,688.75
52,000.00 9,500.40
230,000.00 4,322.16
12,000.00 1,305.00
19,575.00 44,816.31 64,391.31
 900,000.00

90,000.00 720,000.00
52,000.00 208,000.00
92,000.00 92,000.00
4,000.00 30,000.00
900,000.00 1,050,000.00 1,950,000.00

155,275.67

50,000.00 504,645.91
155,275.67 504,645.91 659,921.58

8,404,469.42 16,986,257.68 25,390,727.10

472,500.00 -

64,000.00 576,000.00
200.00 32,400.00
472,500.00 608,400.00 1,080,900.00

472,500.00 608,400.00 1,080,900.00

80,000.00 800,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 800,000.00
90,000.00 216,450.00
5,000.00 200,000.00
- 3,316,450.00 3,316,450.00
 80,000.00 640,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 400,000.00
90,000.00 108,225.00
5,000.00 130,000.00
- 2,578,225.00 2,578,225.00

80,000.00 816,000.00
850,000.00 1,700,000.00
200,000.00 400,000.00
5,000.00 102,000.00
- 3,018,000.00 3,018,000.00

75,000.00 375,000.00
450,000.00 450,000.00
5,000.00 50,000.00
- 875,000.00 875,000.00

80,000.00 414,400.00
400,000.00 400,000.00
90,000.00 102,375.00
5,000.00 73,700.00
- 990,475.00 990,475.00

80,000.00 214,400.00
200,000.00 200,000.00
90,000.00 29,250.00
5,000.00 53,600.00
- 497,250.00 497,250.00

80,000.00 900,000.00
400,000.00 800,000.00
90,000.00 226,800.00
5,000.00 288,500.00
 - 2,215,300.00 2,215,300.00

100,000.00

825,000.00 825,000.00
100,000.00 825,000.00 925,000.00

25,000.00

75,000.00 75,000.00
25,000.00 75,000.00 100,000.00

15,000.00

60,000.00 60,000.00
15,000.00 60,000.00 75,000.00

400,000.00 400,000.00
- 400,000.00 400,000.00

75,000.00 150,000.00
- 150,000.00 150,000.00

80,000.00
160,000.00
-
39,000.00 78,000.00
29,000.00 116,000.00
6,000.00 60,000.00
35,000.00 17,500.00
 240,000.00 271,500.00 511,500.00

400,000.00
-
180,000.00 1,800,000.00
6,000.00 300,000.00
25,000.00 50,000.00
400,000.00 2,150,000.00 2,550,000.00

400,000.00 -
400,000.00 - 400,000.00

- 1,600,000.00 1,600,000.00
- 1,600,000.00 1,600,000.00

400,000.00

50,000.00 150,000.00
50,000.00 50,000.00
75,000.00 75,000.00
400,000.00 275,000.00 675,000.00

1,260,000.00

6,500.00 487,500.00
8,500.00 637,500.00
8,000.00 16,000.00
9,000.00 270,000.00
500.00 2,500.00
1,000.00 30,000.00
1,260,000.00 1,443,500.00 2,703,500.00
 60,000.00

20,000.00 60,000.00
60,000.00 60,000.00 120,000.00

60,000.00

15,000.00 45,000.00
60,000.00 45,000.00 105,000.00

140,000.00

20,000.00 140,000.00
140,000.00 140,000.00 280,000.00

135,000.00

12,500.00 112,500.00
135,000.00 112,500.00 247,500.00

200,000.00

- 20,000.00 20,000.00
- 50,000.00 50,000.00
225,000.00 225,000.00
200,000.00 295,000.00 495,000.00

3,435,000.00 21,393,200.00 24,828,200.00

12,311,969.42 MATERIAL : 38,987,857.68 51,299,827.10

 KEBUTUHAN DANA (UPAH & MATERIAL) RUMAH TYPE 5
PT. BANGUN PAPAN SELARAS

Upah Kerja
NO. URAIAN PEKERJAAN VOLUME SAT.
(Rp.)

II. PEKERJAAN STRUKTUR BETON DAN PASANGAN

1 Kolom K1 Uk. 15/25 (BB. 6 Ø. 12, Ø.8 - 150 mm) 56.20 M'
Upah Kerja : 13.00 Unit
Upah begesting 44.96 M2 32,500.00
Upah pembesian 433.04 Kg 2,500.00
Upah cor sitemix 2.11 M3 200,000.00
Material :
BB. Ø. 10 mm 30.10 Btg
BB. Ø. 8 mm 23.42 Btg
Bendrat 2.89 Kg
Semen 18.44 Zak
Pasir 0.95 M3
Split 1.58 M3
Triplex 9 mm 7.81 Lbr
Paku 12.000 Kg
Sewa scafolding 39.00 Set
Sewa Molen 1.00 Hari

2 Kolom K2 Uk. 15/15 (BB. 4 Ø. 12, Ø.8 - 150 mm) 10.10 M'
Upah Kerja : 2.00 Unit
Upah begesting 6.06 M2 32,500.00
Upah pembesian 66.23 Kg 2,500.00
Upah cor sitemix 0.38 M3 200,000.00
Material :
BB. Ø. 10 mm 4.70 Btg
BB. Ø. 8 mm 3.37 Btg
Bendrat 0.44 Kg
Semen 3.31 Zak
Pasir 0.17 M3
Split 0.28 M3
Triplex 9 mm 1.05 Lbr
Paku 5.000 Kg
Sewa scafolding 6.00 Set
Sewa Molen Hari
3 Kolom (Kp) Uk. 10/10 (BB. 4 Ø. 8, Ø.6 - 200 mm) 33.85 M'
Upah Kerja :
Upah begesting 6.77 M2 32,500.00
Upah pembesian 77.80 Kg 2,500.00
Upah cor sitemix 0.34 M3 200,000.00
Material :
BB. Ø. 8 mm 12.62 Btg
BB. Ø. 6 mm 6.77 Btg
Bendrat 0.52 Kg
Semen 2.96 Zak
Pasir 0.15 M3
Split 0.25 M3
Triplex 9 mm 0.78 Lbr
Paku 7.00 Kg
Sewa Molen Hari

4 RB. Uk. 10/10 (BB. 4 Ø. 8, Ø.6 - 200 mm) 53.55 M'

Upah Kerja :
Upah begesting 10.71 M2 32,500.00
Upah pembesian 119.41 Kg 2,500.00
Upah cor sitemix 0.54 M3 200,000.00
Material :
BB. Ø. 8 mm 19.18 Btg
BB. Ø. 6 mm 10.71 Btg
Bendrat 0.80 Kg
Semen 4.69 Zak
Pasir 0.24 M3
Split 0.40 M3
Triplex 9 mm 1.24 Lbr
Paku 16.000 Kg
Sewa Molen 1.00 Hari

5 RB. Uk. 10/10 (BB. 2 Ø. 8, Ø.6 - 200 mm) 20.50 M'

Upah Kerja :
Upah begesting 4.10 M2 32,500.00
Upah pembesian 28.44 Kg 2,500.00
Upah cor sitemix 0.21 M3 200,000.00
Material :
BB. Ø. 8 mm 4.08 Btg
BB. Ø. 6 mm 3.42 Btg
Bendrat 0.19 Kg
Semen 1.79 Zak
Pasir 0.09 M3
 Split 0.15 M3
Triplex 9 mm 0.47 Lbr
Paku 16.000 Kg
Sewa Molen 1.00 Hari

6 Balok B1. Uk. 15/30 (BB. 6 Ø. 10, Ø.8 - 150 mm) 38.48 M'
Upah Kerja :
Upah begesting 28.86 M2 37,500.00
Upah pembesian 244.02 Kg 2,500.00
Upah cor sitemix 1.73 M3 300,000.00
Material :
BB. Ø. 10 mm 21.24 Btg
BB. Ø. 8 mm 18.32 Btg 0.85
Bendrat 1.63 Kg 14.12
Semen 15.15 Zak
Pasir 0.78 M3
Split 1.30 M3
Triplex 9 mm 5.01 Lbr
Kayu MC 6/10 P. 4 Mtr 6.41 Btg
Kayu MC 5/7 P. 4 Mtr 30.14 Btg
Paku 7.000 Kg
Scafolding 57.72 pcs
Sewa Molen 1.00 Hari

7 BG. Uk. 10/25 (BB. 6 Ø. 8, Ø.6 - 150 mm) 9.50 M'

Upah Kerja :
Upah begesting 4.75 M2 37,500.00
Upah pembesian 41.90 Kg 2,500.00
Upah cor sitemix 0.24 M3 200,000.00
Material :
BB. Ø. 8 mm 6.75 Btg
BB. Ø. 6 mm 3.73 Btg 0.70
Bendrat 0.28 Kg 17.14
Semen 2.08 Zak
Pasir 0.11 M3
Split 0.18 M3
Triplex 9 mm 0.55 Lbr
Paku 2.000 Kg
Sewa Molen 0.50 Hari

8 Rabatan camp 1 : 3 : 5 3.92 M3

Upah Kerja :
 Upah cor lantai kerja site mix 78.40 M2 7,500.00
Material :
Semen 22.87 Zak
Pasir 1.76 M3
Split 3.27 M3
Sewa Molen 1.00 Hari

9 Cor Dak Beton T. 10 CM 2.61 M3

Upah Kerja :
Upah begesting 26.06 M2 50,000.00
Upah pembesian 111.95 Kg 2,500.00
Upah cor sitemix 2.61 M3 200,000.00
Upah trowel 26.06 M2 12,500.00
Material :
BB. Ø. 8 mm 15.86 Btg
BB. Ø. 6 mm 13.83 Btg
Bendrat 0.75 Kg
Semen 22.80 Zak
Pasir 1.17 M3
Split 1.95 M3
Triplex 9 mm 3.02 Lbr
Kayu MC Uk. 4/6 P. 4 M 92.10 Btg
Paku 10.000 Kg
Sewa Molen 3.00 Hari

10 Bata ringan citicone tebal 10 cm 235.74 M2

Upah Kerja :
Upah pasangan dinding bata 235.74 M2 30,000.00
Material :
Bata ringan citicone 24.28 M3
Semen MU 380 23.57 Zak

11 Rollag pasangan 1 bata T. 30 cm 9.00 M'

Upah Kerja :
Upah pasangan 1 bata 2.70 M2 50,000.00
Material :
Bata ringan 0.90 M3
Semen MU 380 0.34 Zak

12 Plesteran + Acian 266.08 M2

Upah Kerja :
 Upah plesteran & acian 266.08 M2 30,000.00
Material :
Semen 9.98 Zak
Semen 46.56 Zak
Pasir 5.99 M3
Sipatan alumuium 2.00 Btg

13 Benangan 230.99 M'

Upah Kerja :
Upah Benangan sudut luar 230.99 M' 10,000.00

14 Plafon gypsum 9 mm (rangka hollow galvalum 4/4 & 2/4 gant 57.12 M2
Upah Kerja :
Upah pasang plafon 57.12 M2 22,500.00
Material :
Plafon gypsum 9 mm ex. Jaya board / Knouf 21.00 Lbr
Hollow galvalume 2/4 cm T. 0,4 mm 26.00 Btg
Hollow galvalume 4/4 cm T. 0,4 mm 26.00 Btg
Wall Angel 30.00 Btg
Screw 1.71 Dus
Cotton tape 2.00 Roll
Compound 2.00 Zak

15 List gypsum (incld cat) 51.40 M'

Subkont :
Material + pasang list gypsum 51.40 M'

16 Cat Exsterior tampak depan dan pagar depan (Alkali) ex. Pr 43.47 M2
Upah Kerja :
Upah cat alkali & Finish 43.47 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 0.18 Pail
Cat Wheather shield ex. Propan 0.29 Pail
Acc 43.47 M2

17 Cat Interior ex. Vinilex 205.86 M2

Upah Kerja :
Upah cat alkali & Finish 205.86 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 1.03 Pail
 Cat Vinilex 5.15 Gln
Acc 205.86 M2

18 Cat plafon ex. Vinilex 57.12 M2

Upah Kerja :
Upah compoun + cat plafon 57.12 M2 10,000.00
Material : 380.80
Compound cornice Aplus 2.54 Zak
Cat Vinilex 1.27 Gln
Acc 57.12 M2

19 Keramik Lantai area dalam Camp 1 : 4 42.06 M2

Upah Kerja :
Upah pasangan keramik lantai 42.06 M2 35,000.00
Material :
Keramik lantai Uk. 50X50 ex. Habitat 44.17 M2
Semen 17.67 Zak
Pasir 1.82 M3
AM Grout 8.41 Kg

20 Keramik Lantai area KM Camp 1 : 4 2.23 M2

Upah Kerja :
Upah pasangan keramik lantai 2.23 M2 40,000.00
Material :
Keramik lantai Uk. 30X30 ex. Asia 2.34 M2
Semen 0.94 Zak
Pasir 0.10 M3
AM Grout 0.74 Kg

21 Keramik Lantai teras & dapur Camp 1 : 4 5.98 M2

Upah Kerja :
Upah pasangan keramik lantai 5.98 M2 40,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 6.27 M2
Semen 2.51 Zak
Pasir 0.26 M3
AM Grout 1.20 Kg

22 Keramik dinding Camp 1 : 4 8.70 M2

Upah Kerja :
 Upah pasangan keramik dinding 8.70 M2 45,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 9.14 M2
Semen 3.65 Zak
Pasir 0.38 M3
AM Grout 2.18 Btg

23 Pasangan batu alam 7.50 M2

Upah Kerja
Upah Pasang Batu Alam 7.50 M2 120,000.00
Material
Batu Alam jenis Gilang Uk. 20X20 / 20X40 cm 8.00 M2
Semen 4.00 Zak
Pisau potong batu alam 1.00 Bh
Ongkos kirim batu alam 7.50 M2

24 Urugan sirtu 7.76 M3

Upah Kerja :
Upah gelar urugan 7.76 M3 20,000.00
Material :
Sirtu 10.09 M3
35,541,117.04

SUBTOTAL II. PEKERJAAN PEKERJAAN STRUKTUR BETON & PASANGAN

III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

1 Struktur rangka atap baja ringan ex. Inersia 51.96 M2

SUB KONT
Subkont Rangka Atap Baja Ringan 51.96 M2

2 Genteng beton ex Monier 51.96 M2

Upah Kerja :
Upah pasangan genteng 51.96 M2 25,000.00
Material :
Genteng monier flat & Acc 532.61 Pcs

3 Bubungan 45.80 M'

Upah Kerja :
Upah pasangan wuwungan 45.80 M' 30,000.00
Material :
 Wuwungan genteng keramik 183.20 Pcs
Semen 4.01 Zak
Pasir 0.01 M3

4 Papan kalsiplank L. 30 cm T. 0,8 mm 27.00 M'

Upah Kerja :
Upah pasangan kalsiplank 27.00 M' 17,500.00
Material :
Kalsiplank motif jati L. 30 cm T. 0,8 mm 9.00 Lbr
Screw 162.00 Pcs

SUBTOTAL III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI LISTRIK
A. PINTU DAN JENDELA ALUMUNIUM
1 Pintu jendela PJ1 (R. Tamu) 1.00 Unit
SUBKONT :
Kusen Alumunium 4" 10.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.41 M2
Sealant 40.00 M'

2 Pintu jendela PJ2 (Pintu Belakang) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 8.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.20 M2
Sealant 26.00 M'

3 Pintu P1 (Kamar Tidur) 2.00 Unit

SUBKONT :
Kusen Alumunium 4" 10.20 M'
Pintu double triplex 2.00 Unit
Handle & engsel ex. Lokal 2.00 Set
Sealant 20.40 M'
4 Pintu P2 (Kamar Mandi) 1.00 Unit
SUBKONT :
Kusen Alumunium 3 5.00 M'
Pintu panel PVC 1.00 Unit
Sealant 10.00 M'

5 Jendela J1 (Kamar Tidur & Ruang Depan) 3.00 Unit

SUBKONT :
Kusen Alumunium 4" 5.18 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.14 M2
Sealant 14.74 M'

6 Jendela J2 (Kamar Tidur) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 2.68 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 0.33 M2
Sealant 10.72 M'

7 Jendela atas J3 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 11.25 M'
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.52 M2
Sealant 57.70 M'

B. SANITAIR
1 Kloset Duduk ex. China 1.00 Unit
Upah Kerja :
Upah pasang kloset duduk 1.00 M' 100,000.00
Material :
Kloset jongkok ex. China / Ina 1.00 Unit

2 Jet Shower 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 25,000.00
Material :
Jet Shower 1.00 Unit
3 Floor drain 1.00 Unit
Upah Kerja :
Upah pasang jet shower 1.00 M' 15,000.00
Material :
Floor drain 1.00 Unit

4 Kran air double dia. 1/2" 1.00 Unit

Material :
Kran air double dia. 1/2" 1.00 Unit

5 Kran air 1/2" 2.00 Unit

Material :
Kran air 1/2" 2.00 Unit

6 Meja dapur keramik & kithcen sink 1 lubang 1.00 Unit

Upah Kerja :
Upah cor meja 1.00 Unit 100,000.00
Upah pasang keramik 2.38 M2 75,000.00
Material :
Keramik lantai granit 2.38 M2
Semen 1.00 Zak
Pasir 0.11 M3
Semen 0.05 Zak
Pasir 0.00 M3
Split 0.00 M3
Kran air bebek 1.00 M3
Kitchen zink 1.00 Unit

C. PLUMBING
1 Pipa Air Bersih PVC dia. 1" AW ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 1" 8.00 M' 10,000.00
Upah instalasi pipa PVC 3/4" 16.00 M' 10,000.00
Material :
Pipa PVC dia. 1" AW ex. Maspion / Wavin 2.00 Btg
Pipa PVC dia. 3/4" AW ex. Maspion / Wavin 4.00 Btg
Acc. Pipa 10.00 Ls
Lem pipa PVC 0.50 Klg
2 Pipa PVC dia. 2" D Air kotor Wastafel & Afoer ex. Maspion / 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 2" 12.00 M' 10,000.00
Material :
Pipa PVC dia. 2" AW ex. Maspion / Wavin 3.00 Btg
Acc. Pipa 5.00 Ls
Lem pipa PVC 0.25 Klg

3 Pipa PVC dia. 3" D Air Kotoran Kloset ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 3" 20.00 M' 10,000.00
Material :
Pipa PVC dia. 3" D ex. Maspion / Wavin 5.00 Btg
Acc. Pipa 10.00 Ls
Lem pipa PVC 0.50 Klg

4 Pipa PVC dia. 4" D Air Talang tegak ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 4" 40.00 M' 10,000.00
Material :
Pipa PVC dia. 4" D ex. Maspion / Wavin 10.00 Btg
Acc. Pipa 50.00 Ls
Lem pipa PVC 2.00 Klg

5 Bak kontrol 5.00 Unit

SUBKONT :
Bak Kontrol buat + pasang 5.00 Unit 100,000.00

6 Septick Tank Kap. 1,5 M3 + Resapan 2 Buis 1.00 Unit

SUBKONT :
Septick Tank Kap. 1,5 M3 + Resapan 3 Buis 1.00 Unit

D. INSTALASI LISTRIK
1 Box Panel 4 Group 1.00 Unit
Upah Kerja :
Upah pasang box panel 4 group 1.00 Unit 400,000.00
Material :
MCB 6A / 1 P 3.00 Pcs
MCB 12A / 1 P 1.00 Pcs
Box panel outbow 4 Group Hager 1.00 Unit
2 Instalasi titik lampu & Stop kontak 21.00 Titik
Upah Kerja :
Upah instalasi listrik 21.00 Titik 60,000.00
Material :
Kabel NYM 2 X 1,5 mm eterna 75.00 M
Kabel NYM 3 X 1,5 mm eterna 75.00 M
Isolasi Unibelt 2.00 Roll
Pipa PVC 5/8 C 30.00 Btg
Flexible 5.00 M
Imbow Dos / T dos 30.00 Titik

3 Saklar double 3.00 Unit

Upah Kerja :
Upah pasang saklar double 3.00 Unit 20,000.00
Material :
Saklar double 3.00 Unit

4 Saklar single 3.00 Unit

Upah Kerja :
Upah pasang saklar single 3.00 Unit 20,000.00
Material :
Saklar single 3.00 Unit

5 Stop kontak 7.00 Unit

Upah Kerja :
Upah pasang saklar double 7.00 Unit 20,000.00
Material :
Stop Kontak 7.00 Unit

6 Fitting Lampu 9.00 Unit

Upah Kerja :
Upah pasang fitting lampu 9.00 Unit 15,000.00
Material :
Fitting Lampu 9.00 Unit

7 Lampu taman model fiting gantung 1.00 Unit

Upah Kerja :
Upah pasang fitting lampu 1.00 Unit 200,000.00
Material :
Kap hijau E24 1.00 Unit
Lampu LED 15 W 1.00 Unit
Pipa Galvanish dia. 1,5" 1.00 Btg

SUBTOTAL IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI L

GRAND TOTAL RUMAH TYPE 50 UPAH KERJA :

ATERIAL) RUMAH TYPE 50
SELARAS

Total Upah Material Total Material Total

(Rp.) (Rp.) (Rp.) (Rp.)

1,461,200.00
1,082,609.00
421,500.00

66,600.00 2,004,526.80
36,735.00 860,211.25
15,000.00 43,304.36
52,000.00 958,912.50
230,000.00 218,126.25
235,000.00 371,446.88
120,000.00 936,666.67
15,000.00 180,000.00
40,000.00 1,560,000.00
200,000.00 200,000.00
2,965,309.00 7,333,194.70 10,298,503.70

196,950.00
165,584.33
75,750.00

8,500.00 39,938.67
36,735.00 123,674.50
15,000.00 6,623.37
52,000.00 172,331.25
230,000.00 39,200.63
235,000.00 66,754.69
120,000.00 126,250.00
15,000.00 75,000.00
40,000.00 240,000.00
200,000.00 -
438,284.33 889,773.10 1,328,057.44
220,025.00
194,512.20
67,700.00

36,735.00 463,424.27
20,748.00 140,463.96
15,000.00 7,780.49
52,000.00 154,017.50
230,000.00 35,034.75
235,000.00 59,660.63
120,000.00 94,027.78
15,000.00 105,000.00
200,000.00 -
482,237.20 1,059,409.37 1,541,646.57

348,075.00
298,528.20
107,100.00

36,735.00 704,650.77
20,748.00 222,211.08
15,000.00 11,941.13
52,000.00 243,652.50
230,000.00 55,424.25
235,000.00 94,381.88
120,000.00 148,750.00
15,000.00 240,000.00
200,000.00
753,703.20 1,721,011.60 2,474,714.80

133,250.00
71,100.43
41,000.00

36,735.00 149,976.76
20,748.00 70,889.00
15,000.00 2,844.02
52,000.00 93,275.00
230,000.00 21,217.50
 235,000.00 36,131.25
120,000.00 56,944.44
15,000.00 240,000.00
200,000.00
245,350.43 671,277.97 916,628.41

1,082,250.00
610,040.14
519,480.00

66,600.00 1,414,450.80
36,735.00 673,125.14
15,000.00 24,401.61
52,000.00 787,878.00
230,000.00 179,220.60
235,000.00 305,194.50
120,000.00 601,250.00
84,000.00 538,720.00
42,000.00 1,265,992.00
15,000.00 105,000.00
40,000.00 2,308,800.00
200,000.00 200,000.00
2,211,770.14 8,404,032.65 10,615,802.79

178,125.00
104,738.31
47,500.00

36,735.00 247,887.78
20,748.00 77,296.47
15,000.00 4,189.53
52,000.00 108,062.50
230,000.00 24,581.25
235,000.00 41,859.38
120,000.00 65,972.22
15,000.00 30,000.00
200,000.00 100,000.00
330,363.31 699,849.13 1,030,212.44
 588,000.00

52,000.00 1,189,066.67
230,000.00 405,720.00
235,000.00 767,666.67
200,000.00
588,000.00 2,362,453.33 2,950,453.33

1,303,000.00
279,880.00
521,200.00
325,750.00

36,735.00 582,453.83
20,748.00 287,014.00
15,000.00 11,195.20
52,000.00 1,185,730.00
230,000.00 269,721.00
235,000.00 459,307.50
120,000.00 361,944.44
28,800.00 2,652,480.00
15,000.00 150,000.00
200,000.00 600,000.00
2,429,830.00 6,559,845.98 8,989,675.98

7,072,312.50 -

623,000.00 15,127,440.69
100,000.00 2,357,437.50
7,072,312.50 17,484,878.19 24,557,190.69

135,000.00

623,000.00 560,700.00
100,000.00 33,750.00
135,000.00 594,450.00 729,450.00
7,982,250.00

52,000.00 518,846.25
52,000.00 2,421,282.50
230,000.00 1,376,938.13
120,000.00 240,000.00
7,982,250.00 4,557,066.88 12,539,316.88

2,309,900.00
2,309,900.00 - 2,309,900.00

1,285,200.00

53,500.00 1,123,500.00
17,000.00 442,000.00
19,000.00 494,000.00
8,000.00 240,000.00
60,000.00 102,857.14
15,000.00 30,000.00
70,000.00 140,000.00
1,285,200.00 2,572,357.14 3,857,557.14

12,000.00 616,800.00
- 616,800.00 616,800.00

434,702.50

1,560,000.00 282,556.63
1,600,000.00 463,682.67
2,000.00 86,940.50
434,702.50 833,179.79 1,267,882.29

2,058,597.50

1,560,000.00 1,605,706.05
 99,000.00 509,502.88
2,000.00 411,719.50
2,058,597.50 2,526,928.43 4,585,525.93

571,200.00

70,000.00 177,706.67
99,000.00 125,664.00
2,000.00 114,240.00
571,200.00 417,610.67 988,810.67

1,472,231.25 -

80,000.00 3,533,355.00
52,000.00 918,672.30
230,000.00 417,945.42
12,000.00 100,953.00
1,472,231.25 4,970,925.72 6,443,156.97

89,100.00 -

65,000.00 152,026.88
52,000.00 48,648.60
230,000.00 22,132.44
12,000.00 8,910.00
89,100.00 231,717.92 320,817.92

239,000.00 -

80,000.00 501,900.00
52,000.00 130,494.00
230,000.00 59,367.60
12,000.00 14,340.00
239,000.00 706,101.60 945,101.60
 391,500.00 -

65,000.00 593,775.00
52,000.00 190,008.00
230,000.00 86,443.20
12,000.00 26,100.00
391,500.00 896,326.20 1,287,826.20

900,000.00

90,000.00 720,000.00
52,000.00 208,000.00
92,000.00 92,000.00
4,000.00 30,000.00
900,000.00 1,050,000.00 1,950,000.00

155,275.67

50,000.00 504,645.91
155,275.67 504,645.91 659,921.58

35,541,117.04 67,663,836.29 103,204,953.33

113,977.94 5,922,467.63
5,922,467.63 5,922,467.63

1,299,038.11 -

8,500.00 4,527,147.80
1,299,038.11 4,527,147.80 5,826,185.90

1,374,000.00 -
 7,500.00 1,374,000.00
52,000.00 208,390.00
230,000.00 2,962.69
1,374,000.00 1,585,352.69 2,959,352.69

472,500.00 -

64,000.00 576,000.00
200.00 32,400.00
472,500.00 608,400.00 1,080,900.00

3,145,538.11 12,643,368.11 15,788,906.22

80,000.00 800,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 800,000.00
90,000.00 216,450.00
5,000.00 200,000.00
- 3,316,450.00 3,316,450.00

80,000.00 640,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 400,000.00
90,000.00 108,225.00
5,000.00 130,000.00
- 2,578,225.00 2,578,225.00

80,000.00 816,000.00
850,000.00 1,700,000.00
200,000.00 400,000.00
5,000.00 102,000.00
- 3,018,000.00 3,018,000.00
 75,000.00 375,000.00
450,000.00 450,000.00
5,000.00 50,000.00
- 875,000.00 875,000.00

80,000.00 414,400.00
400,000.00 400,000.00
90,000.00 102,375.00
5,000.00 73,700.00
- 990,475.00 990,475.00

80,000.00 214,400.00
200,000.00 200,000.00
90,000.00 29,250.00
5,000.00 53,600.00
- 497,250.00 497,250.00

80,000.00 900,000.00
400,000.00 800,000.00
90,000.00 226,800.00
5,000.00 288,500.00
- 2,215,300.00 2,215,300.00

100,000.00

825,000.00 825,000.00
100,000.00 825,000.00 925,000.00

25,000.00

75,000.00 75,000.00
25,000.00 75,000.00 100,000.00
 15,000.00

60,000.00 60,000.00
15,000.00 60,000.00 75,000.00

400,000.00 400,000.00
- 400,000.00 400,000.00

75,000.00 150,000.00
- 150,000.00 150,000.00

100,000.00
178,500.00

90,000.00 214,200.00
52,000.00 51,979.20
230,000.00 26,275.20
52,000.00 2,730.00
230,000.00 621.00
235,000.00 1,057.50
150,000.00 150,000.00
200,000.00 200,000.00
278,500.00 646,862.90 925,362.90

80,000.00
160,000.00
-
39,000.00 78,000.00
29,000.00 116,000.00
6,000.00 60,000.00
35,000.00 17,500.00
240,000.00 271,500.00 511,500.00
120,000.00
-
50,000.00 150,000.00
6,000.00 30,000.00
25,000.00 6,250.00
120,000.00 186,250.00 306,250.00

200,000.00
-
120,000.00 600,000.00
6,000.00 60,000.00
25,000.00 12,500.00
200,000.00 672,500.00 872,500.00

400,000.00
-
180,000.00 1,800,000.00
6,000.00 300,000.00
25,000.00 50,000.00
400,000.00 2,150,000.00 2,550,000.00

500,000.00 -
500,000.00 - 500,000.00

- 1,600,000.00 1,600,000.00
- 1,600,000.00 1,600,000.00

400,000.00

50,000.00 150,000.00
50,000.00 50,000.00
75,000.00 75,000.00
 400,000.00 275,000.00 675,000.00

1,260,000.00

6,500.00 487,500.00
8,500.00 637,500.00
8,000.00 16,000.00
9,000.00 270,000.00
500.00 2,500.00
1,000.00 30,000.00
1,260,000.00 1,443,500.00 2,703,500.00

60,000.00

20,000.00 60,000.00
60,000.00 60,000.00 120,000.00

60,000.00

15,000.00 45,000.00
60,000.00 45,000.00 105,000.00

140,000.00

20,000.00 140,000.00
140,000.00 140,000.00 280,000.00

135,000.00

12,500.00 112,500.00
135,000.00 112,500.00 247,500.00

200,000.00
 - 20,000.00 20,000.00
- 50,000.00 50,000.00
225,000.00 225,000.00
200,000.00 295,000.00 495,000.00

4,133,500.00 22,898,812.90 27,032,312.90

42,820,155.14 MATERIAL : 103,206,017.30 146,026,172.45

 KEBUTUHAN DANA (UPAH & MATERIAL) RUMAH TYPE 5
PT. BANGUN PAPAN SELARAS

Upah Kerja
NO. URAIAN PEKERJAAN VOLUME SAT.
(Rp.)

II. PEKERJAAN STRUKTUR BETON DAN PASANGAN

1 Rabatan camp 1 : 3 : 5 3.92 M3

Upah Kerja :
Upah cor lantai kerja site mix 15.68 M2 7,500.00
Material :
Semen 4.55 Zak
Pasir 0.35 M3
Split 0.65 M3
Sewa Molen 1.00 Hari

2 Bata ringan citicone tebal 10 cm 235.74 M2

Upah Kerja :
Upah pasangan dinding bata 11.79 M2 30,000.00
Material :
Bata ringan citicone 1.21 M3
Semen MU 380 1.18 Zak

3 Plesteran + Acian 266.08 M2

Upah Kerja :
Upah plesteran & acian 13.30 M2 30,000.00
Material :
Semen 0.50 Zak
Semen 2.33 Zak
Pasir 0.30 M3
Sipatan alumuium 1.00 Btg

4 Benangan 230.99 M'

Upah Kerja :
Upah Benangan sudut luar 11.55 M' 10,000.00

14 Plafon gypsum 9 mm (rangka hollow galvalum 4/4 & 2/4 gant 57.12 M2
Upah Kerja :
Upah pasang plafon 57.12 M2 22,500.00
 Material :
Plafon gypsum 9 mm ex. Jaya board / Knouf 21.00 Lbr
Hollow galvalume 2/4 cm T. 0,4 mm 26.00 Btg
Hollow galvalume 4/4 cm T. 0,4 mm 26.00 Btg
Wall Angel 30.00 Btg
Screw 1.71 Dus
Cotton tape 2.00 Roll
Compound 2.00 Zak

15 List gypsum (incld cat) 51.40 M'

Subkont :
Material + pasang list gypsum 51.40 M'

16 Cat Exsterior tampak depan dan pagar depan (Alkali) ex. Pr 43.47 M2
Upah Kerja :
Upah cat alkali & Finish 43.47 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 0.18 Pail
Cat Wheather shield ex. Propan 0.29 Pail
Acc 43.47 M2

17 Cat Interior ex. Vinilex 205.86 M2

Upah Kerja :
Upah cat alkali & Finish 205.86 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 1.03 Pail
Cat Vinilex 5.15 Gln
Acc 205.86 M2

18 Cat plafon ex. Vinilex 57.12 M2

Upah Kerja :
Upah compoun + cat plafon 57.12 M2 10,000.00
Material : 380.80
Compound cornice Aplus 2.54 Zak
Cat Vinilex 1.27 Gln
Acc 57.12 M2

5 Keramik Lantai area dalam Camp 1 : 4 42.06 M2

Upah Kerja :
Upah pasangan keramik lantai 42.06 M2 35,000.00
 Material :
Keramik lantai Uk. 50X50 ex. Habitat 44.17 M2
Semen 17.67 Zak
Pasir 1.82 M3
AM Grout 8.41 Kg

6 Keramik Lantai area KM Camp 1 : 4 2.23 M2

Upah Kerja :
Upah pasangan keramik lantai 2.23 M2 40,000.00
Material :
Keramik lantai Uk. 30X30 ex. Asia 2.34 M2
Semen 0.94 Zak
Pasir 0.10 M3
AM Grout 0.74 Kg

7 Keramik Lantai teras & dapur Camp 1 : 4 5.98 M2

Upah Kerja :
Upah pasangan keramik lantai 5.98 M2 40,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 6.27 M2
Semen 2.51 Zak
Pasir 0.26 M3
AM Grout 1.20 Kg

8 Keramik dinding Camp 1 : 4 8.70 M2

Upah Kerja :
Upah pasangan keramik dinding 0.43 M2 45,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 0.46 M2
Semen 0.18 Zak
Pasir 0.02 M3
AM Grout 0.11 Btg

23 Pasangan batu alam 7.50 M2

Upah Kerja
Upah Pasang Batu Alam 7.50 M2 120,000.00
Material
Batu Alam jenis Gilang Uk. 20X20 / 20X40 cm 8.00 M2
Semen 4.00 Zak
Pisau potong batu alam 1.00 Bh
Ongkos kirim batu alam 7.50 M2
24 Urugan sirtu 7.76 M3
Upah Kerja :
Upah gelar urugan 7.76 M3 20,000.00
Material :
Sirtu 10.09 M3
35,541,117.04

SUBTOTAL II. PEKERJAAN PEKERJAAN STRUKTUR BETON & PASANGAN

III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

1 Struktur rangka atap baja ringan ex. Inersia 51.96 M2

SUB KONT
Subkont Rangka Atap Baja Ringan 51.96 M2

4 Papan kalsiplank L. 30 cm T. 0,8 mm 27.00 M'

Upah Kerja :
Upah pasangan kalsiplank 27.00 M' 17,500.00
Material :
Kalsiplank motif jati L. 30 cm T. 0,8 mm 9.00 Lbr
Screw 162.00 Pcs

SUBTOTAL III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI LISTRIK
A. PINTU DAN JENDELA ALUMUNIUM
1 Pintu jendela PJ1 (R. Tamu) 1.00 Unit
SUBKONT :
Kusen Alumunium 4" 10.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.41 M2
Sealant 40.00 M'

2 Pintu jendela PJ2 (Pintu Belakang) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 8.00 M'
Pintu panel ex. Angz door 1.00 Unit
 Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.20 M2
Sealant 26.00 M'

3 Pintu P1 (Kamar Tidur) 2.00 Unit

SUBKONT :
Kusen Alumunium 4" 10.20 M'
Pintu double triplex 2.00 Unit
Handle & engsel ex. Lokal 2.00 Set
Sealant 20.40 M'

4 Pintu P2 (Kamar Mandi) 1.00 Unit

SUBKONT :
Kusen Alumunium 3 5.00 M'
Pintu panel PVC 1.00 Unit
Sealant 10.00 M'

5 Jendela J1 (Kamar Tidur & Ruang Depan) 3.00 Unit

SUBKONT :
Kusen Alumunium 4" 5.18 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.14 M2
Sealant 14.74 M'

6 Jendela J2 (Kamar Tidur) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 2.68 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 0.33 M2
Sealant 10.72 M'

7 Jendela atas J3 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 11.25 M'
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.52 M2
Sealant 57.70 M'
 B. SANITAIR
1 Kloset Duduk ex. China 1.00 Unit
Upah Kerja :
Upah pasang kloset duduk 1.00 M' 100,000.00
Material :
Kloset jongkok ex. China / Ina 1.00 Unit

2 Jet Shower 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 25,000.00
Material :
Jet Shower 1.00 Unit

3 Floor drain 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 15,000.00
Material :
Floor drain 1.00 Unit

4 Kran air double dia. 1/2" 1.00 Unit

Material :
Kran air double dia. 1/2" 1.00 Unit

5 Kran air 1/2" 2.00 Unit

Material :
Kran air 1/2" 2.00 Unit

6 Meja dapur keramik & kithcen sink 1 lubang 1.00 Unit

Upah Kerja :
Upah cor meja 1.00 Unit 100,000.00
Upah pasang keramik 2.38 M2 75,000.00
Material :
Keramik lantai granit 2.38 M2
Semen 1.00 Zak
Pasir 0.11 M3
Semen 0.05 Zak
Pasir 0.00 M3
Split 0.00 M3
Kran air bebek 1.00 M3
Kitchen zink 1.00 Unit
 C. PLUMBING
1 Pipa PVC dia. 4" D Air Talang tegak ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 4" 40.00 M' 10,000.00
Material :
Pipa PVC dia. 4" D ex. Maspion / Wavin 10.00 Btg
Acc. Pipa 50.00 Ls
Lem pipa PVC 2.00 Klg

2 Bak kontrol 5.00 Unit

SUBKONT :
Bak Kontrol buat + pasang 0.25 Unit 100,000.00

6 Septick Tank Kap. 1,5 M3 + Resapan 2 Buis 1.00 Unit

SUBKONT :
Septick Tank Kap. 1,5 M3 + Resapan 3 Buis 1.00 Unit

D. INSTALASI LISTRIK
1 Box Panel 4 Group 1.00 Unit
Upah Kerja :
Upah pasang box panel 4 group 1.00 Unit 400,000.00
Material :
MCB 6A / 1 P 3.00 Pcs
MCB 12A / 1 P 1.00 Pcs
Box panel outbow 4 Group Hager 1.00 Unit

2 Instalasi titik lampu & Stop kontak 21.00 Titik

Upah Kerja :
Upah instalasi listrik 21.00 Titik 60,000.00
Material :
Kabel NYM 2 X 1,5 mm eterna 75.00 M
Kabel NYM 3 X 1,5 mm eterna 75.00 M
Isolasi Unibelt 2.00 Roll
Pipa PVC 5/8 C 30.00 Btg
Flexible 5.00 M
Imbow Dos / T dos 30.00 Titik

3 Saklar double 3.00 Unit

 Upah Kerja :
Upah pasang saklar double 3.00 Unit 20,000.00
Material :
Saklar double 3.00 Unit

4 Saklar single 3.00 Unit

Upah Kerja :
Upah pasang saklar single 3.00 Unit 20,000.00
Material :
Saklar single 3.00 Unit

5 Stop kontak 7.00 Unit

Upah Kerja :
Upah pasang saklar double 7.00 Unit 20,000.00
Material :
Stop Kontak 7.00 Unit

6 Fitting Lampu 9.00 Unit

Upah Kerja :
Upah pasang fitting lampu 9.00 Unit 15,000.00
Material :
Fitting Lampu 9.00 Unit

7 Lampu taman model fiting gantung 1.00 Unit

Upah Kerja :
Upah pasang fitting lampu 1.00 Unit 200,000.00
Material :
Kap hijau E24 1.00 Unit
Lampu LED 15 W 1.00 Unit
Pipa Galvanish dia. 1,5" 1.00 Btg

SUBTOTAL IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI L

GRAND TOTAL RUMAH TYPE 50 UPAH KERJA :

ATERIAL) RUMAH TYPE 50
SELARAS

Total Upah Material Total Material Total

(Rp.) (Rp.) (Rp.) (Rp.)

117,600.00
M'
52,000.00 236,454.40 0.29
230,000.00 80,960.07 0.022449
235,000.00 153,534.56 0.041667
200,000.00
117,600.00 470,949.04 588,549.04

353,722.50 -

623,000.00 756,600.64
100,000.00 117,907.50
353,722.50 874,508.14 1,228,230.64

398,970.00

52,000.00 25,935.00 0.0375

52,000.00 121,030.00 0.175
230,000.00 68,827.50 0.0225
120,000.00 120,000.00
398,970.00 335,792.50 734,762.50

115,495.00
115,495.00 - 115,495.00

1,285,200.00
 53,500.00 1,123,500.00
17,000.00 442,000.00
19,000.00 494,000.00
8,000.00 240,000.00
60,000.00 102,857.14
15,000.00 30,000.00
70,000.00 140,000.00
1,285,200.00 2,572,357.14 3,857,557.14

12,000.00 616,800.00
- 616,800.00 616,800.00

434,702.50

1,560,000.00 282,556.63
1,600,000.00 463,682.67
2,000.00 86,940.50
434,702.50 833,179.79 1,267,882.29

2,058,597.50

1,560,000.00 1,605,706.05
99,000.00 509,502.88
2,000.00 411,719.50
2,058,597.50 2,526,928.43 4,585,525.93

571,200.00

70,000.00 177,706.67
99,000.00 125,664.00
2,000.00 114,240.00
571,200.00 417,610.67 988,810.67

1,472,231.25 -
 80,000.00 3,533,355.00
52,000.00 918,672.30
230,000.00 417,945.42
12,000.00 100,953.00
1,472,231.25 4,970,925.72 6,443,156.97

89,100.00 -

65,000.00 152,026.88
52,000.00 48,648.60
230,000.00 22,132.44
12,000.00 8,910.00
89,100.00 231,717.92 320,817.92

239,000.00 -

80,000.00 501,900.00
52,000.00 130,494.00
230,000.00 59,367.60
12,000.00 14,340.00
239,000.00 706,101.60 945,101.60

19,575.00 -

65,000.00 29,688.75
52,000.00 9,500.40
230,000.00 4,322.16
12,000.00 1,305.00
19,575.00 44,816.31 64,391.31

900,000.00

90,000.00 720,000.00
52,000.00 208,000.00
92,000.00 92,000.00
4,000.00 30,000.00
 900,000.00 1,050,000.00 1,950,000.00

155,275.67

50,000.00 504,645.91
155,275.67 504,645.91 659,921.58

8,210,669.42 16,156,333.16 24,367,002.58

113,977.94 5,922,467.63
5,922,467.63 5,922,467.63

472,500.00 -

64,000.00 576,000.00
200.00 32,400.00
472,500.00 608,400.00 1,080,900.00

472,500.00 6,530,867.63 7,003,367.63

80,000.00 800,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 800,000.00
90,000.00 216,450.00
5,000.00 200,000.00
- 3,316,450.00 3,316,450.00

80,000.00 640,000.00
1,000,000.00 1,000,000.00
 300,000.00 300,000.00
400,000.00 400,000.00
90,000.00 108,225.00
5,000.00 130,000.00
- 2,578,225.00 2,578,225.00

80,000.00 816,000.00
850,000.00 1,700,000.00
200,000.00 400,000.00
5,000.00 102,000.00
- 3,018,000.00 3,018,000.00

75,000.00 375,000.00
450,000.00 450,000.00
5,000.00 50,000.00
- 875,000.00 875,000.00

80,000.00 414,400.00
400,000.00 400,000.00
90,000.00 102,375.00
5,000.00 73,700.00
- 990,475.00 990,475.00

80,000.00 214,400.00
200,000.00 200,000.00
90,000.00 29,250.00
5,000.00 53,600.00
- 497,250.00 497,250.00

80,000.00 900,000.00
400,000.00 800,000.00
90,000.00 226,800.00
5,000.00 288,500.00
- 2,215,300.00 2,215,300.00
100,000.00

825,000.00 825,000.00
100,000.00 825,000.00 925,000.00

25,000.00

75,000.00 75,000.00
25,000.00 75,000.00 100,000.00

15,000.00

60,000.00 60,000.00
15,000.00 60,000.00 75,000.00

400,000.00 400,000.00
- 400,000.00 400,000.00

75,000.00 150,000.00
- 150,000.00 150,000.00

100,000.00
178,500.00

90,000.00 214,200.00
52,000.00 51,979.20
230,000.00 26,275.20
52,000.00 2,730.00
230,000.00 621.00
235,000.00 1,057.50
150,000.00 150,000.00
200,000.00 200,000.00
 278,500.00 646,862.90 925,362.90

400,000.00
-
180,000.00 1,800,000.00
6,000.00 300,000.00
25,000.00 50,000.00
400,000.00 2,150,000.00 2,550,000.00

25,000.00 -
25,000.00 - 25,000.00

- 1,600,000.00 1,600,000.00
- 1,600,000.00 1,600,000.00

400,000.00

50,000.00 150,000.00
50,000.00 50,000.00
75,000.00 75,000.00
400,000.00 275,000.00 675,000.00

1,260,000.00

6,500.00 487,500.00
8,500.00 637,500.00
8,000.00 16,000.00
9,000.00 270,000.00
500.00 2,500.00
1,000.00 30,000.00
1,260,000.00 1,443,500.00 2,703,500.00
 60,000.00

20,000.00 60,000.00
60,000.00 60,000.00 120,000.00

60,000.00

15,000.00 45,000.00
60,000.00 45,000.00 105,000.00

140,000.00

20,000.00 140,000.00
140,000.00 140,000.00 280,000.00

135,000.00

12,500.00 112,500.00
135,000.00 112,500.00 247,500.00

200,000.00

- 20,000.00 20,000.00
- 50,000.00 50,000.00
225,000.00 225,000.00
200,000.00 295,000.00 495,000.00

3,098,500.00 21,768,562.90 24,867,062.90

11,781,669.42 MATERIAL : 44,455,763.69 56,237,433.11

 KEBUTUHAN DANA (UPAH & MATERIAL) RUMAH TYPE 5
PT. BANGUN PAPAN SELARAS

Upah Kerja
NO. URAIAN PEKERJAAN VOLUME SAT.
(Rp.)

II. PEKERJAAN STRUKTUR BETON DAN PASANGAN

1 Kolom K1 Uk. 15/25 (BB. 6 Ø. 12, Ø.8 - 150 mm) 56.20 M'
Upah Kerja : 13.00 Unit
Upah begesting 44.96 M2 32,500.00
Upah pembesian 433.04 Kg 2,500.00
Upah cor sitemix 2.11 M3 200,000.00
Material :
BB. Ø. 10 mm 30.10 Btg
BB. Ø. 8 mm 23.42 Btg
Bendrat 2.89 Kg
Semen 18.44 Zak
Pasir 0.95 M3
Split 1.58 M3
Triplex 9 mm 7.81 Lbr
Paku 12.000 Kg
Sewa scafolding 39.00 Set
Sewa Molen 1.00 Hari

2 Kolom K2 Uk. 15/15 (BB. 4 Ø. 12, Ø.8 - 150 mm) 10.10 M'
Upah Kerja : 2.00 Unit
Upah begesting 6.06 M2 32,500.00
Upah pembesian 66.23 Kg 2,500.00
Upah cor sitemix 0.38 M3 200,000.00
Material :
BB. Ø. 10 mm 4.70 Btg
BB. Ø. 8 mm 3.37 Btg
Bendrat 0.44 Kg
Semen 3.31 Zak
Pasir 0.17 M3
Split 0.28 M3
Triplex 9 mm 1.05 Lbr
Paku 5.000 Kg
Sewa scafolding 6.00 Set
Sewa Molen Hari
3 Kolom (Kp) Uk. 10/10 (BB. 4 Ø. 8, Ø.6 - 200 mm) 33.85 M'
Upah Kerja :
Upah begesting 6.77 M2 32,500.00
Upah pembesian 77.80 Kg 2,500.00
Upah cor sitemix 0.34 M3 200,000.00
Material :
BB. Ø. 8 mm 12.62 Btg
BB. Ø. 6 mm 6.77 Btg
Bendrat 0.52 Kg
Semen 2.96 Zak
Pasir 0.15 M3
Split 0.25 M3
Triplex 9 mm 0.78 Lbr
Paku 7.00 Kg
Sewa Molen Hari

4 RB. Uk. 10/10 (BB. 4 Ø. 8, Ø.6 - 200 mm) 53.55 M'

Upah Kerja :
Upah begesting 10.71 M2 32,500.00
Upah pembesian 119.41 Kg 2,500.00
Upah cor sitemix 0.54 M3 200,000.00
Material :
BB. Ø. 8 mm 19.18 Btg
BB. Ø. 6 mm 10.71 Btg
Bendrat 0.80 Kg
Semen 4.69 Zak
Pasir 0.24 M3
Split 0.40 M3
Triplex 9 mm 1.24 Lbr
Paku 16.000 Kg
Sewa Molen 1.00 Hari

5 RB. Uk. 10/10 (BB. 2 Ø. 8, Ø.6 - 200 mm) 20.50 M'

Upah Kerja :
Upah begesting 4.10 M2 32,500.00
Upah pembesian 28.44 Kg 2,500.00
Upah cor sitemix 0.21 M3 200,000.00
Material :
BB. Ø. 8 mm 4.08 Btg
BB. Ø. 6 mm 3.42 Btg
Bendrat 0.19 Kg
Semen 1.79 Zak
Pasir 0.09 M3
 Split 0.15 M3
Triplex 9 mm 0.47 Lbr
Paku 16.000 Kg
Sewa Molen 1.00 Hari

6 Balok B1. Uk. 15/30 (BB. 6 Ø. 10, Ø.8 - 150 mm) 38.48 M'
Upah Kerja :
Upah begesting 28.86 M2 37,500.00
Upah pembesian 244.02 Kg 2,500.00
Upah cor sitemix 1.73 M3 300,000.00
Material :
BB. Ø. 10 mm 21.24 Btg
BB. Ø. 8 mm 18.32 Btg 0.85
Bendrat 1.63 Kg 14.12
Semen 15.15 Zak
Pasir 0.78 M3
Split 1.30 M3
Triplex 9 mm 5.01 Lbr
Kayu MC 6/10 P. 4 Mtr 6.41 Btg
Kayu MC 5/7 P. 4 Mtr 30.14 Btg
Paku 7.000 Kg
Scafolding 57.72 pcs
Sewa Molen 1.00 Hari

7 BG. Uk. 10/25 (BB. 6 Ø. 8, Ø.6 - 150 mm) 9.50 M'

Upah Kerja :
Upah begesting 4.75 M2 37,500.00
Upah pembesian 41.90 Kg 2,500.00
Upah cor sitemix 0.24 M3 200,000.00
Material :
BB. Ø. 8 mm 6.75 Btg
BB. Ø. 6 mm 3.73 Btg 0.70
Bendrat 0.28 Kg 17.14
Semen 2.08 Zak
Pasir 0.11 M3
Split 0.18 M3
Triplex 9 mm 0.55 Lbr
Paku 2.000 Kg
Sewa Molen 0.50 Hari

8 Rabatan camp 1 : 3 : 5 3.92 M3

Upah Kerja :
 Upah cor lantai kerja site mix 78.40 M2 7,500.00
Material :
Semen 22.87 Zak
Pasir 1.76 M3
Split 3.27 M3
Sewa Molen 1.00 Hari

9 Cor Dak Beton T. 10 CM 2.61 M3

Upah Kerja :
Upah begesting 26.06 M2 50,000.00
Upah pembesian 111.95 Kg 2,500.00
Upah cor sitemix 2.61 M3 200,000.00
Upah trowel 26.06 M2 12,500.00
Material :
BB. Ø. 8 mm 15.86 Btg
BB. Ø. 6 mm 13.83 Btg
Bendrat 0.75 Kg
Semen 22.80 Zak
Pasir 1.17 M3
Split 1.95 M3
Triplex 9 mm 3.02 Lbr
Kayu MC Uk. 4/6 P. 4 M 92.10 Btg
Paku 10.000 Kg
Sewa Molen 3.00 Hari

10 Bata ringan citicone tebal 10 cm 235.74 M2

Upah Kerja :
Upah pasangan dinding bata 235.74 M2 30,000.00
Material :
Bata ringan citicone 24.28 M3
Semen MU 380 23.57 Zak

11 Rollag pasangan 1 bata T. 30 cm 9.00 M'

Upah Kerja :
Upah pasangan 1 bata 2.70 M2 50,000.00
Material :
Bata ringan 0.90 M3
Semen MU 380 0.34 Zak

12 Plesteran + Acian 266.08 M2

Upah Kerja :
 Upah plesteran & acian 266.08 M2 30,000.00
Material :
Semen 9.98 Zak
Semen 46.56 Zak
Pasir 5.99 M3
Sipatan alumuium 2.00 Btg

13 Benangan 230.99 M'

Upah Kerja :
Upah Benangan sudut luar 230.99 M' 10,000.00

14 Plafon gypsum 9 mm (rangka hollow galvalum 4/4 & 2/4 gant 57.12 M2
Upah Kerja :
Upah pasang plafon 57.12 M2 22,500.00
Material :
Plafon gypsum 9 mm ex. Jaya board / Knouf 21.00 Lbr
Hollow galvalume 2/4 cm T. 0,4 mm 26.00 Btg
Hollow galvalume 4/4 cm T. 0,4 mm 26.00 Btg
Wall Angel 30.00 Btg
Screw 1.71 Dus
Cotton tape 2.00 Roll
Compound 2.00 Zak

15 List gypsum (incld cat) 51.40 M'

Subkont :
Material + pasang list gypsum 51.40 M'

16 Cat Exsterior tampak depan dan pagar depan (Alkali) ex. Pr 43.47 M2
Upah Kerja :
Upah cat alkali & Finish 43.47 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 0.18 Pail
Cat Wheather shield ex. Propan 0.29 Pail
Acc 43.47 M2

17 Cat Interior ex. Vinilex 205.86 M2

Upah Kerja :
Upah cat alkali & Finish 205.86 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 1.03 Pail
 Cat Vinilex 5.15 Gln
Acc 205.86 M2

18 Cat plafon ex. Vinilex 57.12 M2

Upah Kerja :
Upah compoun + cat plafon 57.12 M2 10,000.00
Material : 380.80
Compound cornice Aplus 2.54 Zak
Cat Vinilex 1.27 Gln
Acc 57.12 M2

19 Keramik Lantai area dalam Camp 1 : 4 42.06 M2

Upah Kerja :
Upah pasangan keramik lantai 42.06 M2 35,000.00
Material :
Keramik lantai Uk. 50X50 ex. Habitat 44.17 M2
Semen 17.67 Zak
Pasir 1.82 M3
AM Grout 8.41 Kg

20 Keramik Lantai area KM Camp 1 : 4 2.23 M2

Upah Kerja :
Upah pasangan keramik lantai 2.23 M2 40,000.00
Material :
Keramik lantai Uk. 30X30 ex. Asia 2.34 M2
Semen 0.94 Zak
Pasir 0.10 M3
AM Grout 0.74 Kg

21 Keramik Lantai teras & dapur Camp 1 : 4 5.98 M2

Upah Kerja :
Upah pasangan keramik lantai 5.98 M2 40,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 6.27 M2
Semen 2.51 Zak
Pasir 0.26 M3
AM Grout 1.20 Kg

22 Keramik dinding Camp 1 : 4 8.70 M2

Upah Kerja :
 Upah pasangan keramik dinding 8.70 M2 45,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 9.14 M2
Semen 3.65 Zak
Pasir 0.38 M3
AM Grout 2.18 Btg

23 Pasangan batu alam 7.50 M2

Upah Kerja
Upah Pasang Batu Alam 7.50 M2 120,000.00
Material
Batu Alam jenis Gilang Uk. 20X20 / 20X40 cm 8.00 M2
Semen 4.00 Zak
Pisau potong batu alam 1.00 Bh
Ongkos kirim batu alam 7.50 M2

24 Urugan sirtu 7.76 M3

Upah Kerja :
Upah gelar urugan 7.76 M3 20,000.00
Material :
Sirtu 10.09 M3
35,541,117.04

SUBTOTAL II. PEKERJAAN PEKERJAAN STRUKTUR BETON & PASANGAN

III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

1 Struktur rangka atap baja ringan ex. Inersia 51.96 M2

SUB KONT
Subkont Rangka Atap Baja Ringan 51.96 M2

2 Genteng beton ex Monier 51.96 M2

Upah Kerja :
Upah pasangan genteng 51.96 M2 25,000.00
Material :
Genteng monier flat & Acc 532.61 Pcs

3 Bubungan 45.80 M'

Upah Kerja :
Upah pasangan wuwungan 45.80 M' 30,000.00
Material :
 Wuwungan genteng keramik 183.20 Pcs
Semen 4.01 Zak
Pasir 0.01 M3

4 Papan kalsiplank L. 30 cm T. 0,8 mm 27.00 M'

Upah Kerja :
Upah pasangan kalsiplank 27.00 M' 17,500.00
Material :
Kalsiplank motif jati L. 30 cm T. 0,8 mm 9.00 Lbr
Screw 162.00 Pcs

SUBTOTAL III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI LISTRIK
A. PINTU DAN JENDELA ALUMUNIUM
1 Pintu jendela PJ1 (R. Tamu) 1.00 Unit
SUBKONT :
Kusen Alumunium 4" 10.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.41 M2
Sealant 40.00 M'

2 Pintu jendela PJ2 (Pintu Belakang) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 8.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.20 M2
Sealant 26.00 M'

3 Pintu P1 (Kamar Tidur) 2.00 Unit

SUBKONT :
Kusen Alumunium 4" 10.20 M'
Pintu double triplex 2.00 Unit
Handle & engsel ex. Lokal 2.00 Set
Sealant 20.40 M'
4 Pintu P2 (Kamar Mandi) 1.00 Unit
SUBKONT :
Kusen Alumunium 3 5.00 M'
Pintu panel PVC 1.00 Unit
Sealant 10.00 M'

5 Jendela J1 (Kamar Tidur & Ruang Depan) 3.00 Unit

SUBKONT :
Kusen Alumunium 4" 5.18 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.14 M2
Sealant 14.74 M'

6 Jendela J2 (Kamar Tidur) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 2.68 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 0.33 M2
Sealant 10.72 M'

7 Jendela atas J3 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 11.25 M'
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.52 M2
Sealant 57.70 M'

B. SANITAIR
1 Kloset Duduk ex. China 1.00 Unit
Upah Kerja :
Upah pasang kloset duduk 1.00 M' 100,000.00
Material :
Kloset jongkok ex. China / Ina 1.00 Unit

2 Jet Shower 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 25,000.00
Material :
Jet Shower 1.00 Unit
3 Floor drain 1.00 Unit
Upah Kerja :
Upah pasang jet shower 1.00 M' 15,000.00
Material :
Floor drain 1.00 Unit

4 Kran air double dia. 1/2" 1.00 Unit

Material :
Kran air double dia. 1/2" 1.00 Unit

5 Kran air 1/2" 2.00 Unit

Material :
Kran air 1/2" 2.00 Unit

6 Meja dapur keramik & kithcen sink 1 lubang 1.00 Unit

Upah Kerja :
Upah cor meja 1.00 Unit 100,000.00
Upah pasang keramik 2.38 M2 75,000.00
Material :
Keramik lantai granit 2.38 M2
Semen 1.00 Zak
Pasir 0.11 M3
Semen 0.05 Zak
Pasir 0.00 M3
Split 0.00 M3
Kran air bebek 1.00 M3
Kitchen zink 1.00 Unit

C. PLUMBING
1 Pipa Air Bersih PVC dia. 1" AW ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 1" 8.00 M' 10,000.00
Upah instalasi pipa PVC 3/4" 16.00 M' 10,000.00
Material :
Pipa PVC dia. 1" AW ex. Maspion / Wavin 2.00 Btg
Pipa PVC dia. 3/4" AW ex. Maspion / Wavin 4.00 Btg
Acc. Pipa 10.00 Ls
Lem pipa PVC 0.50 Klg
2 Pipa PVC dia. 2" D Air kotor Wastafel & Afoer ex. Maspion / 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 2" 12.00 M' 10,000.00
Material :
Pipa PVC dia. 2" AW ex. Maspion / Wavin 3.00 Btg
Acc. Pipa 5.00 Ls
Lem pipa PVC 0.25 Klg

3 Pipa PVC dia. 3" D Air Kotoran Kloset ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 3" 20.00 M' 10,000.00
Material :
Pipa PVC dia. 3" D ex. Maspion / Wavin 5.00 Btg
Acc. Pipa 10.00 Ls
Lem pipa PVC 0.50 Klg

4 Pipa PVC dia. 4" D Air Talang tegak ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 4" 40.00 M' 10,000.00
Material :
Pipa PVC dia. 4" D ex. Maspion / Wavin 10.00 Btg
Acc. Pipa 50.00 Ls
Lem pipa PVC 2.00 Klg

5 Bak kontrol 5.00 Unit

SUBKONT :
Bak Kontrol buat + pasang 5.00 Unit 100,000.00

6 Septick Tank Kap. 1,5 M3 + Resapan 2 Buis 1.00 Unit

SUBKONT :
Septick Tank Kap. 1,5 M3 + Resapan 3 Buis 1.00 Unit

D. INSTALASI LISTRIK
1 Box Panel 4 Group 1.00 Unit
Upah Kerja :
Upah pasang box panel 4 group 1.00 Unit 400,000.00
Material :
MCB 6A / 1 P 3.00 Pcs
MCB 12A / 1 P 1.00 Pcs
Box panel outbow 4 Group Hager 1.00 Unit
2 Instalasi titik lampu & Stop kontak 21.00 Titik
Upah Kerja :
Upah instalasi listrik 21.00 Titik 60,000.00
Material :
Kabel NYM 2 X 1,5 mm eterna 75.00 M
Kabel NYM 3 X 1,5 mm eterna 75.00 M
Isolasi Unibelt 2.00 Roll
Pipa PVC 5/8 C 30.00 Btg
Flexible 5.00 M
Imbow Dos / T dos 30.00 Titik

3 Saklar double 3.00 Unit

Upah Kerja :
Upah pasang saklar double 3.00 Unit 20,000.00
Material :
Saklar double 3.00 Unit

4 Saklar single 3.00 Unit

Upah Kerja :
Upah pasang saklar single 3.00 Unit 20,000.00
Material :
Saklar single 3.00 Unit

5 Stop kontak 7.00 Unit

Upah Kerja :
Upah pasang saklar double 7.00 Unit 20,000.00
Material :
Stop Kontak 7.00 Unit

6 Fitting Lampu 9.00 Unit

Upah Kerja :
Upah pasang fitting lampu 9.00 Unit 15,000.00
Material :
Fitting Lampu 9.00 Unit

7 Lampu taman model fiting gantung 1.00 Unit

Upah Kerja :
Upah pasang fitting lampu 1.00 Unit 200,000.00
Material :
Kap hijau E24 1.00 Unit
Lampu LED 15 W 1.00 Unit
Pipa Galvanish dia. 1,5" 1.00 Btg

SUBTOTAL IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI L

GRAND TOTAL RUMAH TYPE 50 UPAH KERJA :

ATERIAL) RUMAH TYPE 50
SELARAS

Total Upah Material Total Material Total

(Rp.) (Rp.) (Rp.) (Rp.)

1,461,200.00
1,082,609.00
421,500.00

66,600.00 2,004,526.80
36,735.00 860,211.25
15,000.00 43,304.36
52,000.00 958,912.50
230,000.00 218,126.25
235,000.00 371,446.88
120,000.00 936,666.67
15,000.00 180,000.00
40,000.00 1,560,000.00
200,000.00 200,000.00
2,965,309.00 7,333,194.70 10,298,503.70

196,950.00
165,584.33
75,750.00

8,500.00 39,938.67
36,735.00 123,674.50
15,000.00 6,623.37
52,000.00 172,331.25
230,000.00 39,200.63
235,000.00 66,754.69
120,000.00 126,250.00
15,000.00 75,000.00
40,000.00 240,000.00
200,000.00 -
438,284.33 889,773.10 1,328,057.44
220,025.00
194,512.20
67,700.00

36,735.00 463,424.27
20,748.00 140,463.96
15,000.00 7,780.49
52,000.00 154,017.50
230,000.00 35,034.75
235,000.00 59,660.63
120,000.00 94,027.78
15,000.00 105,000.00
200,000.00 -
482,237.20 1,059,409.37 1,541,646.57

348,075.00
298,528.20
107,100.00

36,735.00 704,650.77
20,748.00 222,211.08
15,000.00 11,941.13
52,000.00 243,652.50
230,000.00 55,424.25
235,000.00 94,381.88
120,000.00 148,750.00
15,000.00 240,000.00
200,000.00
753,703.20 1,721,011.60 2,474,714.80

133,250.00
71,100.43
41,000.00

36,735.00 149,976.76
20,748.00 70,889.00
15,000.00 2,844.02
52,000.00 93,275.00
230,000.00 21,217.50
 235,000.00 36,131.25
120,000.00 56,944.44
15,000.00 240,000.00
200,000.00
245,350.43 671,277.97 916,628.41

1,082,250.00
610,040.14
519,480.00

66,600.00 1,414,450.80
36,735.00 673,125.14
15,000.00 24,401.61
52,000.00 787,878.00
230,000.00 179,220.60
235,000.00 305,194.50
120,000.00 601,250.00
84,000.00 538,720.00
42,000.00 1,265,992.00
15,000.00 105,000.00
40,000.00 2,308,800.00
200,000.00 200,000.00
2,211,770.14 8,404,032.65 10,615,802.79

178,125.00
104,738.31
47,500.00

36,735.00 247,887.78
20,748.00 77,296.47
15,000.00 4,189.53
52,000.00 108,062.50
230,000.00 24,581.25
235,000.00 41,859.38
120,000.00 65,972.22
15,000.00 30,000.00
200,000.00 100,000.00
330,363.31 699,849.13 1,030,212.44
 588,000.00

52,000.00 1,189,066.67
230,000.00 405,720.00
235,000.00 767,666.67
200,000.00
588,000.00 2,362,453.33 2,950,453.33

1,303,000.00
279,880.00
521,200.00
325,750.00

36,735.00 582,453.83
20,748.00 287,014.00
15,000.00 11,195.20
52,000.00 1,185,730.00
230,000.00 269,721.00
235,000.00 459,307.50
120,000.00 361,944.44
28,800.00 2,652,480.00
15,000.00 150,000.00
200,000.00 600,000.00
2,429,830.00 6,559,845.98 8,989,675.98

7,072,312.50 -

623,000.00 15,127,440.69
100,000.00 2,357,437.50
7,072,312.50 17,484,878.19 24,557,190.69

135,000.00

623,000.00 560,700.00
100,000.00 33,750.00
135,000.00 594,450.00 729,450.00
7,982,250.00

52,000.00 518,846.25
52,000.00 2,421,282.50
230,000.00 1,376,938.13
120,000.00 240,000.00
7,982,250.00 4,557,066.88 12,539,316.88

2,309,900.00
2,309,900.00 - 2,309,900.00

1,285,200.00

53,500.00 1,123,500.00
17,000.00 442,000.00
19,000.00 494,000.00
8,000.00 240,000.00
60,000.00 102,857.14
15,000.00 30,000.00
70,000.00 140,000.00
1,285,200.00 2,572,357.14 3,857,557.14

12,000.00 616,800.00
- 616,800.00 616,800.00

434,702.50

1,560,000.00 282,556.63
1,600,000.00 463,682.67
2,000.00 86,940.50
434,702.50 833,179.79 1,267,882.29

2,058,597.50

1,560,000.00 1,605,706.05
 99,000.00 509,502.88
2,000.00 411,719.50
2,058,597.50 2,526,928.43 4,585,525.93

571,200.00

70,000.00 177,706.67
99,000.00 125,664.00
2,000.00 114,240.00
571,200.00 417,610.67 988,810.67

1,472,231.25 -

80,000.00 3,533,355.00
52,000.00 918,672.30
230,000.00 417,945.42
12,000.00 100,953.00
1,472,231.25 4,970,925.72 6,443,156.97

89,100.00 -

65,000.00 152,026.88
52,000.00 48,648.60
230,000.00 22,132.44
12,000.00 8,910.00
89,100.00 231,717.92 320,817.92

239,000.00 -

80,000.00 501,900.00
52,000.00 130,494.00
230,000.00 59,367.60
12,000.00 14,340.00
239,000.00 706,101.60 945,101.60
 391,500.00 -

65,000.00 593,775.00
52,000.00 190,008.00
230,000.00 86,443.20
12,000.00 26,100.00
391,500.00 896,326.20 1,287,826.20

900,000.00

90,000.00 720,000.00
52,000.00 208,000.00
92,000.00 92,000.00
4,000.00 30,000.00
900,000.00 1,050,000.00 1,950,000.00

155,275.67

50,000.00 504,645.91
155,275.67 504,645.91 659,921.58

35,541,117.04 67,663,836.29 103,204,953.33

113,977.94 5,922,467.63
5,922,467.63 5,922,467.63

1,299,038.11 -

8,500.00 4,527,147.80
1,299,038.11 4,527,147.80 5,826,185.90

1,374,000.00 -
 7,500.00 1,374,000.00
52,000.00 208,390.00
230,000.00 2,962.69
1,374,000.00 1,585,352.69 2,959,352.69

472,500.00 -

64,000.00 576,000.00
200.00 32,400.00
472,500.00 608,400.00 1,080,900.00

3,145,538.11 12,643,368.11 15,788,906.22

80,000.00 800,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 800,000.00
90,000.00 216,450.00
5,000.00 200,000.00
- 3,316,450.00 3,316,450.00

80,000.00 640,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 400,000.00
90,000.00 108,225.00
5,000.00 130,000.00
- 2,578,225.00 2,578,225.00

80,000.00 816,000.00
850,000.00 1,700,000.00
200,000.00 400,000.00
5,000.00 102,000.00
- 3,018,000.00 3,018,000.00
 75,000.00 375,000.00
450,000.00 450,000.00
5,000.00 50,000.00
- 875,000.00 875,000.00

80,000.00 414,400.00
400,000.00 400,000.00
90,000.00 102,375.00
5,000.00 73,700.00
- 990,475.00 990,475.00

80,000.00 214,400.00
200,000.00 200,000.00
90,000.00 29,250.00
5,000.00 53,600.00
- 497,250.00 497,250.00

80,000.00 900,000.00
400,000.00 800,000.00
90,000.00 226,800.00
5,000.00 288,500.00
- 2,215,300.00 2,215,300.00

100,000.00

825,000.00 825,000.00
100,000.00 825,000.00 925,000.00

25,000.00

75,000.00 75,000.00
25,000.00 75,000.00 100,000.00
 15,000.00

60,000.00 60,000.00
15,000.00 60,000.00 75,000.00

400,000.00 400,000.00
- 400,000.00 400,000.00

75,000.00 150,000.00
- 150,000.00 150,000.00

100,000.00
178,500.00

90,000.00 214,200.00
52,000.00 51,979.20
230,000.00 26,275.20
52,000.00 2,730.00
230,000.00 621.00
235,000.00 1,057.50
150,000.00 150,000.00
200,000.00 200,000.00
278,500.00 646,862.90 925,362.90

80,000.00
160,000.00
-
39,000.00 78,000.00
29,000.00 116,000.00
6,000.00 60,000.00
35,000.00 17,500.00
240,000.00 271,500.00 511,500.00
120,000.00
-
50,000.00 150,000.00
6,000.00 30,000.00
25,000.00 6,250.00
120,000.00 186,250.00 306,250.00

200,000.00
-
120,000.00 600,000.00
6,000.00 60,000.00
25,000.00 12,500.00
200,000.00 672,500.00 872,500.00

400,000.00
-
180,000.00 1,800,000.00
6,000.00 300,000.00
25,000.00 50,000.00
400,000.00 2,150,000.00 2,550,000.00

500,000.00 -
500,000.00 - 500,000.00

- 1,600,000.00 1,600,000.00
- 1,600,000.00 1,600,000.00

400,000.00

50,000.00 150,000.00
50,000.00 50,000.00
75,000.00 75,000.00
 400,000.00 275,000.00 675,000.00

1,260,000.00

6,500.00 487,500.00
8,500.00 637,500.00
8,000.00 16,000.00
9,000.00 270,000.00
500.00 2,500.00
1,000.00 30,000.00
1,260,000.00 1,443,500.00 2,703,500.00

60,000.00

20,000.00 60,000.00
60,000.00 60,000.00 120,000.00

60,000.00

15,000.00 45,000.00
60,000.00 45,000.00 105,000.00

140,000.00

20,000.00 140,000.00
140,000.00 140,000.00 280,000.00

135,000.00

12,500.00 112,500.00
135,000.00 112,500.00 247,500.00

200,000.00
 - 20,000.00 20,000.00
- 50,000.00 50,000.00
225,000.00 225,000.00
200,000.00 295,000.00 495,000.00

4,133,500.00 22,898,812.90 27,032,312.90

42,820,155.14 MATERIAL : 103,206,017.30 146,026,172.45

 KEBUTUHAN DANA (UPAH & MATERIAL) RUMAH TYPE 5
PT. BANGUN PAPAN SELARAS

Upah Kerja
NO. URAIAN PEKERJAAN VOLUME SAT.
(Rp.)

II. PEKERJAAN STRUKTUR BETON DAN PASANGAN

1 Rabatan camp 1 : 3 : 5 3.92 M3

Upah Kerja :
Upah cor lantai kerja site mix 3.92 M2 7,500.00
Material :
Semen 1.14 Zak
Pasir 0.09 M3
Split 0.16 M3
Sewa Molen 1.00 Hari

2 Bata ringan citicone tebal 10 cm 235.74 M2

Upah Kerja :
Upah pasangan dinding bata 11.79 M2 30,000.00
Material :
Bata ringan citicone 1.21 M3
Semen MU 380 1.18 Zak

3 Rollag pasangan 1 bata T. 30 cm 9.00 M'

Upah Kerja :
Upah pasangan 1 bata 1.35 M2 50,000.00
Material :
Bata ringan 0.45 M3
Semen MU 380 0.17 Zak

4 Plesteran + Acian 266.08 M2

Upah Kerja :
Upah plesteran & acian 79.82 M2 30,000.00
Material :
Semen 2.99 Zak
Semen 13.97 Zak
Pasir 1.80 M3
Sipatan alumuium 1.00 Btg
5 Benangan 230.99 M'
Upah Kerja :
Upah Benangan sudut luar 115.50 M' 10,000.00

14 Plafon gypsum 9 mm (rangka hollow galvalum 4/4 & 2/4 gant 57.12 M2
Upah Kerja :
Upah pasang plafon 57.12 M2 22,500.00
Material :
Plafon gypsum 9 mm ex. Jaya board / Knouf 21.00 Lbr
Hollow galvalume 2/4 cm T. 0,4 mm 26.00 Btg
Hollow galvalume 4/4 cm T. 0,4 mm 26.00 Btg
Wall Angel 30.00 Btg
Screw 1.71 Dus
Cotton tape 2.00 Roll
Compound 2.00 Zak

15 List gypsum (incld cat) 51.40 M'

Subkont :
Material + pasang list gypsum 51.40 M'

16 Cat Exsterior tampak depan dan pagar depan (Alkali) ex. Pr 43.47 M2
Upah Kerja :
Upah cat alkali & Finish 43.47 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 0.18 Pail
Cat Wheather shield ex. Propan 0.29 Pail
Acc 43.47 M2

17 Cat Interior ex. Vinilex 205.86 M2

Upah Kerja :
Upah cat alkali & Finish 205.86 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 1.03 Pail
Cat Vinilex 5.15 Gln
Acc 205.86 M2

18 Cat plafon ex. Vinilex 57.12 M2

Upah Kerja :
Upah compoun + cat plafon 57.12 M2 10,000.00
Material : 380.80
 Compound cornice Aplus 2.54 Zak
Cat Vinilex 1.27 Gln
Acc 57.12 M2

6 Keramik Lantai area dalam Camp 1 : 4 42.06 M2

Upah Kerja :
Upah pasangan keramik lantai 42.06 M2 35,000.00
Material :
Keramik lantai Uk. 50X50 ex. Habitat 44.17 M2
Semen 17.67 Zak
Pasir 1.82 M3
AM Grout 8.41 Kg

7 Keramik Lantai area KM Camp 1 : 4 2.23 M2

Upah Kerja :
Upah pasangan keramik lantai 2.23 M2 40,000.00
Material :
Keramik lantai Uk. 30X30 ex. Asia 2.34 M2
Semen 0.94 Zak
Pasir 0.10 M3
AM Grout 0.74 Kg

8 Keramik Lantai teras & dapur Camp 1 : 4 5.98 M2

Upah Kerja :
Upah pasangan keramik lantai 5.98 M2 40,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 6.27 M2
Semen 2.51 Zak
Pasir 0.26 M3
AM Grout 1.20 Kg

9 Keramik dinding Camp 1 : 4 8.70 M2

Upah Kerja :
Upah pasangan keramik dinding 8.70 M2 45,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 9.14 M2
Semen 3.65 Zak
Pasir 0.38 M3
AM Grout 2.18 Btg
23 Pasangan batu alam 7.50 M2
Upah Kerja
Upah Pasang Batu Alam 7.50 M2 120,000.00
Material
Batu Alam jenis Gilang Uk. 20X20 / 20X40 cm 8.00 M2
Semen 4.00 Zak
Pisau potong batu alam 1.00 Bh
Ongkos kirim batu alam 7.50 M2

24 Urugan sirtu 7.76 M3

Upah Kerja :
Upah gelar urugan 7.76 M3 20,000.00
Material :
Sirtu 10.09 M3
35,541,117.04

SUBTOTAL II. PEKERJAAN PEKERJAAN STRUKTUR BETON & PASANGAN

III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

1 Struktur rangka atap baja ringan ex. Inersia 51.96 M2

SUB KONT
Subkont Rangka Atap Baja Ringan 51.96 M2

4 Papan kalsiplank L. 30 cm T. 0,8 mm 27.00 M'

Upah Kerja :
Upah pasangan kalsiplank 27.00 M' 17,500.00
Material :
Kalsiplank motif jati L. 30 cm T. 0,8 mm 9.00 Lbr
Screw 162.00 Pcs

SUBTOTAL III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI LISTRIK
A. PINTU DAN JENDELA ALUMUNIUM
1 Pintu jendela PJ1 (R. Tamu) 1.00 Unit
SUBKONT :
Kusen Alumunium 4" 10.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.41 M2
 Sealant 40.00 M'

2 Pintu jendela PJ2 (Pintu Belakang) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 8.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.20 M2
Sealant 26.00 M'

3 Pintu P1 (Kamar Tidur) 2.00 Unit

SUBKONT :
Kusen Alumunium 4" 10.20 M'
Pintu double triplex 2.00 Unit
Handle & engsel ex. Lokal 2.00 Set
Sealant 20.40 M'

4 Pintu P2 (Kamar Mandi) 1.00 Unit

SUBKONT :
Kusen Alumunium 3 5.00 M'
Pintu panel PVC 1.00 Unit
Sealant 10.00 M'

5 Jendela J1 (Kamar Tidur & Ruang Depan) 3.00 Unit

SUBKONT :
Kusen Alumunium 4" 5.18 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.14 M2
Sealant 14.74 M'

6 Jendela J2 (Kamar Tidur) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 2.68 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 0.33 M2
Sealant 10.72 M'

7 Jendela atas J3 1.00 Unit

 SUBKONT :
Kusen Alumunium 4" 11.25 M'
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.52 M2
Sealant 57.70 M'

B. SANITAIR
1 Kloset Duduk ex. China 1.00 Unit
Upah Kerja :
Upah pasang kloset duduk 1.00 M' 100,000.00
Material :
Kloset jongkok ex. China / Ina 1.00 Unit

2 Jet Shower 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 25,000.00
Material :
Jet Shower 1.00 Unit

3 Floor drain 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 15,000.00
Material :
Floor drain 1.00 Unit

4 Kran air double dia. 1/2" 1.00 Unit

Material :
Kran air double dia. 1/2" 1.00 Unit

5 Kran air 1/2" 2.00 Unit

Material :
Kran air 1/2" 2.00 Unit

6 Meja dapur keramik & kithcen sink 1 lubang 1.00 Unit

Upah Kerja :
Upah cor meja 1.00 Unit 100,000.00
Upah pasang keramik 2.38 M2 75,000.00
Material :
Keramik lantai granit 2.38 M2
 Semen 1.00 Zak
Pasir 0.11 M3
Semen 0.05 Zak
Pasir 0.00 M3
Split 0.00 M3
Kran air bebek 1.00 M3
Kitchen zink 1.00 Unit

C. PLUMBING
1 Pipa Air Bersih PVC dia. 1" AW ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 1" 6.00 M' 10,000.00
Upah instalasi pipa PVC 3/4" 11.00 M' 10,000.00
Material :
Pipa PVC dia. 1" AW ex. Maspion / Wavin 1.00 Btg
Pipa PVC dia. 3/4" AW ex. Maspion / Wavin 2.00 Btg
Acc. Pipa 5.00 Ls
Lem pipa PVC 0.25 Klg

2 Pipa PVC dia. 4" D Air Talang tegak ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 4" 40.00 M' 10,000.00
Material :
Pipa PVC dia. 4" D ex. Maspion / Wavin 10.00 Btg
Acc. Pipa 50.00 Ls
Lem pipa PVC 2.00 Klg

3 Bak kontrol 5.00 Unit

SUBKONT :
Bak Kontrol buat + pasang 4.00 Unit 100,000.00

6 Septick Tank Kap. 1,5 M3 + Resapan 2 Buis 1.00 Unit

SUBKONT :
Septick Tank Kap. 1,5 M3 + Resapan 3 Buis 1.00 Unit

D. INSTALASI LISTRIK
1 Box Panel 4 Group 1.00 Unit
Upah Kerja :
Upah pasang box panel 4 group 1.00 Unit 400,000.00
Material :
 MCB 6A / 1 P 3.00 Pcs
MCB 12A / 1 P 1.00 Pcs
Box panel outbow 4 Group Hager 1.00 Unit

2 Instalasi titik lampu & Stop kontak 21.00 Titik

Upah Kerja :
Upah instalasi listrik 21.00 Titik 60,000.00
Material :
Kabel NYM 2 X 1,5 mm eterna 75.00 M
Kabel NYM 3 X 1,5 mm eterna 75.00 M
Isolasi Unibelt 2.00 Roll
Pipa PVC 5/8 C 30.00 Btg
Flexible 5.00 M
Imbow Dos / T dos 30.00 Titik

3 Saklar double 3.00 Unit

Upah Kerja :
Upah pasang saklar double 3.00 Unit 20,000.00
Material :
Saklar double 3.00 Unit

4 Saklar single 3.00 Unit

Upah Kerja :
Upah pasang saklar single 3.00 Unit 20,000.00
Material :
Saklar single 3.00 Unit

5 Stop kontak 7.00 Unit

Upah Kerja :
Upah pasang saklar double 7.00 Unit 20,000.00
Material :
Stop Kontak 7.00 Unit

6 Fitting Lampu 9.00 Unit

Upah Kerja :
Upah pasang fitting lampu 9.00 Unit 15,000.00
Material :
Fitting Lampu 9.00 Unit
7 Lampu taman model fiting gantung 1.00 Unit
Upah Kerja :
Upah pasang fitting lampu 1.00 Unit 200,000.00
Material :
Kap hijau E24 1.00 Unit
Lampu LED 15 W 1.00 Unit
Pipa Galvanish dia. 1,5" 1.00 Btg

SUBTOTAL IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI L

GRAND TOTAL RUMAH TYPE 50 UPAH KERJA :

ATERIAL) RUMAH TYPE 50
SELARAS

Total Upah Material Total Material Total

(Rp.) (Rp.) (Rp.) (Rp.)

29,400.00
M'
52,000.00 59,113.60 0.29
230,000.00 20,240.02 0.022449
235,000.00 38,383.64 0.041667
200,000.00
29,400.00 117,737.26 147,137.26

353,722.50 -

623,000.00 756,600.64
100,000.00 117,907.50
353,722.50 874,508.14 1,228,230.64

67,500.00
M'
623,000.00 280,349.72 0.333333
100,000.00 16,875.00 0.125
67,500.00 297,224.72 364,724.72

2,394,570.00

52,000.00 155,649.00 0.0375

52,000.00 726,362.00 0.175
230,000.00 413,068.50 0.0225
120,000.00 120,000.00
2,394,570.00 1,415,079.50 3,809,649.50
1,154,950.00
1,154,950.00 - 1,154,950.00

1,285,200.00

53,500.00 1,123,500.00
17,000.00 442,000.00
19,000.00 494,000.00
8,000.00 240,000.00
60,000.00 102,857.14
15,000.00 30,000.00
70,000.00 140,000.00
1,285,200.00 2,572,357.14 3,857,557.14

12,000.00 616,800.00
- 616,800.00 616,800.00

434,702.50

1,560,000.00 282,556.63
1,600,000.00 463,682.67
2,000.00 86,940.50
434,702.50 833,179.79 1,267,882.29

2,058,597.50

1,560,000.00 1,605,706.05
99,000.00 509,502.88
2,000.00 411,719.50
2,058,597.50 2,526,928.43 4,585,525.93

571,200.00
 70,000.00 177,706.67
99,000.00 125,664.00
2,000.00 114,240.00
571,200.00 417,610.67 988,810.67

1,472,231.25 -

80,000.00 3,533,355.00
52,000.00 918,672.30
230,000.00 417,945.42
12,000.00 100,953.00
1,472,231.25 4,970,925.72 6,443,156.97

89,100.00 -

65,000.00 152,026.88
52,000.00 48,648.60
230,000.00 22,132.44
12,000.00 8,910.00
89,100.00 231,717.92 320,817.92

239,000.00 -

80,000.00 501,900.00
52,000.00 130,494.00
230,000.00 59,367.60
12,000.00 14,340.00
239,000.00 706,101.60 945,101.60

391,500.00 -

65,000.00 593,775.00
52,000.00 190,008.00
230,000.00 86,443.20
12,000.00 26,100.00
391,500.00 896,326.20 1,287,826.20
 900,000.00

90,000.00 720,000.00
52,000.00 208,000.00
92,000.00 92,000.00
4,000.00 30,000.00
900,000.00 1,050,000.00 1,950,000.00

155,275.67

50,000.00 504,645.91
155,275.67 504,645.91 659,921.58

11,596,949.42 18,031,143.00 29,628,092.41

113,977.94 5,922,467.63
5,922,467.63 5,922,467.63

472,500.00 -

64,000.00 576,000.00
200.00 32,400.00
472,500.00 608,400.00 1,080,900.00

472,500.00 6,530,867.63 7,003,367.63

80,000.00 800,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 800,000.00
90,000.00 216,450.00
 5,000.00 200,000.00
- 3,316,450.00 3,316,450.00

80,000.00 640,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 400,000.00
90,000.00 108,225.00
5,000.00 130,000.00
- 2,578,225.00 2,578,225.00

80,000.00 816,000.00
850,000.00 1,700,000.00
200,000.00 400,000.00
5,000.00 102,000.00
- 3,018,000.00 3,018,000.00

75,000.00 375,000.00
450,000.00 450,000.00
5,000.00 50,000.00
- 875,000.00 875,000.00

80,000.00 414,400.00
400,000.00 400,000.00
90,000.00 102,375.00
5,000.00 73,700.00
- 990,475.00 990,475.00

80,000.00 214,400.00
200,000.00 200,000.00
90,000.00 29,250.00
5,000.00 53,600.00
- 497,250.00 497,250.00
 80,000.00 900,000.00
400,000.00 800,000.00
90,000.00 226,800.00
5,000.00 288,500.00
- 2,215,300.00 2,215,300.00

100,000.00

825,000.00 825,000.00
100,000.00 825,000.00 925,000.00

25,000.00

75,000.00 75,000.00
25,000.00 75,000.00 100,000.00

15,000.00

60,000.00 60,000.00
15,000.00 60,000.00 75,000.00

400,000.00 400,000.00
- 400,000.00 400,000.00

75,000.00 150,000.00
- 150,000.00 150,000.00

100,000.00
178,500.00

90,000.00 214,200.00
 52,000.00 51,979.20
230,000.00 26,275.20
52,000.00 2,730.00
230,000.00 621.00
235,000.00 1,057.50
150,000.00 150,000.00
200,000.00 200,000.00
278,500.00 646,862.90 925,362.90

60,000.00 70%
110,000.00 70%
-
39,000.00 39,000.00
29,000.00 58,000.00
6,000.00 30,000.00
35,000.00 8,750.00
170,000.00 135,750.00 305,750.00

400,000.00
-
180,000.00 1,800,000.00
6,000.00 300,000.00
25,000.00 50,000.00
400,000.00 2,150,000.00 2,550,000.00

400,000.00 -
400,000.00 - 400,000.00

- 1,600,000.00 1,600,000.00
- 1,600,000.00 1,600,000.00

400,000.00
 50,000.00 150,000.00
50,000.00 50,000.00
75,000.00 75,000.00
400,000.00 275,000.00 675,000.00

1,260,000.00

6,500.00 487,500.00
8,500.00 637,500.00
8,000.00 16,000.00
9,000.00 270,000.00
500.00 2,500.00
1,000.00 30,000.00
1,260,000.00 1,443,500.00 2,703,500.00

60,000.00

20,000.00 60,000.00
60,000.00 60,000.00 120,000.00

60,000.00

15,000.00 45,000.00
60,000.00 45,000.00 105,000.00

140,000.00

20,000.00 140,000.00
140,000.00 140,000.00 280,000.00

135,000.00

12,500.00 112,500.00
135,000.00 112,500.00 247,500.00
 200,000.00

- 20,000.00 20,000.00
- 50,000.00 50,000.00
225,000.00 225,000.00
200,000.00 295,000.00 495,000.00

3,643,500.00 21,904,312.90 25,547,812.90

15,712,949.42 MATERIAL : 46,466,323.53 62,179,272.94

 KEBUTUHAN DANA (UPAH & MATERIAL) RUMAH TYPE 5
PT. BANGUN PAPAN SELARAS

Upah Kerja
NO. URAIAN PEKERJAAN VOLUME SAT.
(Rp.)

II. PEKERJAAN STRUKTUR BETON DAN PASANGAN

1 Kolom K1 Uk. 15/25 (BB. 6 Ø. 12, Ø.8 - 150 mm) 56.20 M'
Upah Kerja : 13.00 Unit
Upah begesting 44.96 M2 32,500.00
Upah pembesian 433.04 Kg 2,500.00
Upah cor sitemix 2.11 M3 200,000.00
Material :
BB. Ø. 10 mm 30.10 Btg
BB. Ø. 8 mm 23.42 Btg
Bendrat 2.89 Kg
Semen 18.44 Zak
Pasir 0.95 M3
Split 1.58 M3
Triplex 9 mm 7.81 Lbr
Paku 12.000 Kg
Sewa scafolding 39.00 Set
Sewa Molen 1.00 Hari

2 Kolom K2 Uk. 15/15 (BB. 4 Ø. 12, Ø.8 - 150 mm) 10.10 M'
Upah Kerja : 2.00 Unit
Upah begesting 6.06 M2 32,500.00
Upah pembesian 66.23 Kg 2,500.00
Upah cor sitemix 0.38 M3 200,000.00
Material :
BB. Ø. 10 mm 4.70 Btg
BB. Ø. 8 mm 3.37 Btg
Bendrat 0.44 Kg
Semen 3.31 Zak
Pasir 0.17 M3
Split 0.28 M3
Triplex 9 mm 1.05 Lbr
Paku 5.000 Kg
Sewa scafolding 6.00 Set
Sewa Molen Hari
3 Kolom (Kp) Uk. 10/10 (BB. 4 Ø. 8, Ø.6 - 200 mm) 33.85 M'
Upah Kerja :
Upah begesting 6.77 M2 32,500.00
Upah pembesian 77.80 Kg 2,500.00
Upah cor sitemix 0.34 M3 200,000.00
Material :
BB. Ø. 8 mm 12.62 Btg
BB. Ø. 6 mm 6.77 Btg
Bendrat 0.52 Kg
Semen 2.96 Zak
Pasir 0.15 M3
Split 0.25 M3
Triplex 9 mm 0.78 Lbr
Paku 7.00 Kg
Sewa Molen Hari

4 RB. Uk. 10/10 (BB. 4 Ø. 8, Ø.6 - 200 mm) 53.55 M'

Upah Kerja :
Upah begesting 10.71 M2 32,500.00
Upah pembesian 119.41 Kg 2,500.00
Upah cor sitemix 0.54 M3 200,000.00
Material :
BB. Ø. 8 mm 19.18 Btg
BB. Ø. 6 mm 10.71 Btg
Bendrat 0.80 Kg
Semen 4.69 Zak
Pasir 0.24 M3
Split 0.40 M3
Triplex 9 mm 1.24 Lbr
Paku 16.000 Kg
Sewa Molen 1.00 Hari

5 RB. Uk. 10/10 (BB. 2 Ø. 8, Ø.6 - 200 mm) 20.50 M'

Upah Kerja :
Upah begesting 4.10 M2 32,500.00
Upah pembesian 28.44 Kg 2,500.00
Upah cor sitemix 0.21 M3 200,000.00
Material :
BB. Ø. 8 mm 4.08 Btg
BB. Ø. 6 mm 3.42 Btg
Bendrat 0.19 Kg
Semen 1.79 Zak
Pasir 0.09 M3
 Split 0.15 M3
Triplex 9 mm 0.47 Lbr
Paku 16.000 Kg
Sewa Molen 1.00 Hari

6 Balok B1. Uk. 15/30 (BB. 6 Ø. 10, Ø.8 - 150 mm) 38.48 M'
Upah Kerja :
Upah begesting 28.86 M2 37,500.00
Upah pembesian 244.02 Kg 2,500.00
Upah cor sitemix 1.73 M3 300,000.00
Material :
BB. Ø. 10 mm 21.24 Btg
BB. Ø. 8 mm 18.32 Btg 0.85
Bendrat 1.63 Kg 14.12
Semen 15.15 Zak
Pasir 0.78 M3
Split 1.30 M3
Triplex 9 mm 5.01 Lbr
Kayu MC 6/10 P. 4 Mtr 6.41 Btg
Kayu MC 5/7 P. 4 Mtr 30.14 Btg
Paku 7.000 Kg
Scafolding 57.72 pcs
Sewa Molen 1.00 Hari

7 BG. Uk. 10/25 (BB. 6 Ø. 8, Ø.6 - 150 mm) 9.50 M'

Upah Kerja :
Upah begesting 4.75 M2 37,500.00
Upah pembesian 41.90 Kg 2,500.00
Upah cor sitemix 0.24 M3 200,000.00
Material :
BB. Ø. 8 mm 6.75 Btg
BB. Ø. 6 mm 3.73 Btg 0.70
Bendrat 0.28 Kg 17.14
Semen 2.08 Zak
Pasir 0.11 M3
Split 0.18 M3
Triplex 9 mm 0.55 Lbr
Paku 2.000 Kg
Sewa Molen 0.50 Hari

8 Rabatan camp 1 : 3 : 5 3.92 M3

Upah Kerja :
 Upah cor lantai kerja site mix 78.40 M2 7,500.00
Material :
Semen 22.87 Zak
Pasir 1.76 M3
Split 3.27 M3
Sewa Molen 1.00 Hari

9 Cor Dak Beton T. 10 CM 2.61 M3

Upah Kerja :
Upah begesting 26.06 M2 50,000.00
Upah pembesian 111.95 Kg 2,500.00
Upah cor sitemix 2.61 M3 200,000.00
Upah trowel 26.06 M2 12,500.00
Material :
BB. Ø. 8 mm 15.86 Btg
BB. Ø. 6 mm 13.83 Btg
Bendrat 0.75 Kg
Semen 22.80 Zak
Pasir 1.17 M3
Split 1.95 M3
Triplex 9 mm 3.02 Lbr
Kayu MC Uk. 4/6 P. 4 M 92.10 Btg
Paku 10.000 Kg
Sewa Molen 3.00 Hari

10 Bata ringan citicone tebal 10 cm 235.74 M2

Upah Kerja :
Upah pasangan dinding bata 235.74 M2 30,000.00
Material :
Bata ringan citicone 24.28 M3
Semen MU 380 23.57 Zak

11 Rollag pasangan 1 bata T. 30 cm 9.00 M'

Upah Kerja :
Upah pasangan 1 bata 2.70 M2 50,000.00
Material :
Bata ringan 0.90 M3
Semen MU 380 0.34 Zak

12 Plesteran + Acian 266.08 M2

Upah Kerja :
 Upah plesteran & acian 266.08 M2 30,000.00
Material :
Semen 9.98 Zak
Semen 46.56 Zak
Pasir 5.99 M3
Sipatan alumuium 2.00 Btg

13 Benangan 230.99 M'

Upah Kerja :
Upah Benangan sudut luar 230.99 M' 10,000.00

14 Plafon gypsum 9 mm (rangka hollow galvalum 4/4 & 2/4 gant 57.12 M2
Upah Kerja :
Upah pasang plafon 57.12 M2 22,500.00
Material :
Plafon gypsum 9 mm ex. Jaya board / Knouf 21.00 Lbr
Hollow galvalume 2/4 cm T. 0,4 mm 26.00 Btg
Hollow galvalume 4/4 cm T. 0,4 mm 26.00 Btg
Wall Angel 30.00 Btg
Screw 1.71 Dus
Cotton tape 2.00 Roll
Compound 2.00 Zak

15 List gypsum (incld cat) 51.40 M'

Subkont :
Material + pasang list gypsum 51.40 M'

16 Cat Exsterior tampak depan dan pagar depan (Alkali) ex. Pr 43.47 M2
Upah Kerja :
Upah cat alkali & Finish 43.47 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 0.18 Pail
Cat Wheather shield ex. Propan 0.29 Pail
Acc 43.47 M2

17 Cat Interior ex. Vinilex 205.86 M2

Upah Kerja :
Upah cat alkali & Finish 205.86 M2 10,000.00
Material :
Cat alkali primer ex. Propan (water base) 1.03 Pail
 Cat Vinilex 5.15 Gln
Acc 205.86 M2

18 Cat plafon ex. Vinilex 57.12 M2

Upah Kerja :
Upah compoun + cat plafon 57.12 M2 10,000.00
Material : 380.80
Compound cornice Aplus 2.54 Zak
Cat Vinilex 1.27 Gln
Acc 57.12 M2

19 Keramik Lantai area dalam Camp 1 : 4 42.06 M2

Upah Kerja :
Upah pasangan keramik lantai 42.06 M2 35,000.00
Material :
Keramik lantai Uk. 50X50 ex. Habitat 44.17 M2
Semen 17.67 Zak
Pasir 1.82 M3
AM Grout 8.41 Kg

20 Keramik Lantai area KM Camp 1 : 4 2.23 M2

Upah Kerja :
Upah pasangan keramik lantai 2.23 M2 40,000.00
Material :
Keramik lantai Uk. 30X30 ex. Asia 2.34 M2
Semen 0.94 Zak
Pasir 0.10 M3
AM Grout 0.74 Kg

21 Keramik Lantai teras & dapur Camp 1 : 4 5.98 M2

Upah Kerja :
Upah pasangan keramik lantai 5.98 M2 40,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 6.27 M2
Semen 2.51 Zak
Pasir 0.26 M3
AM Grout 1.20 Kg

22 Keramik dinding Camp 1 : 4 8.70 M2

Upah Kerja :
 Upah pasangan keramik dinding 8.70 M2 45,000.00
Material :
Keramik lantai Uk. 40X40 ex. Platinum / Asia 9.14 M2
Semen 3.65 Zak
Pasir 0.38 M3
AM Grout 2.18 Btg

23 Pasangan batu alam 7.50 M2

Upah Kerja
Upah Pasang Batu Alam 7.50 M2 120,000.00
Material
Batu Alam jenis Gilang Uk. 20X20 / 20X40 cm 8.00 M2
Semen 4.00 Zak
Pisau potong batu alam 1.00 Bh
Ongkos kirim batu alam 7.50 M2

24 Urugan sirtu 7.76 M3

Upah Kerja :
Upah gelar urugan 7.76 M3 20,000.00
Material :
Sirtu 10.09 M3
35,541,117.04

SUBTOTAL II. PEKERJAAN PEKERJAAN STRUKTUR BETON & PASANGAN

III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

1 Struktur rangka atap baja ringan ex. Inersia 51.96 M2

SUB KONT
Subkont Rangka Atap Baja Ringan 51.96 M2

2 Genteng beton ex Monier 51.96 M2

Upah Kerja :
Upah pasangan genteng 51.96 M2 25,000.00
Material :
Genteng monier flat & Acc 532.61 Pcs

3 Bubungan 45.80 M'

Upah Kerja :
Upah pasangan wuwungan 45.80 M' 30,000.00
Material :
 Wuwungan genteng keramik 183.20 Pcs
Semen 4.01 Zak
Pasir 0.01 M3

4 Papan kalsiplank L. 30 cm T. 0,8 mm 27.00 M'

Upah Kerja :
Upah pasangan kalsiplank 27.00 M' 17,500.00
Material :
Kalsiplank motif jati L. 30 cm T. 0,8 mm 9.00 Lbr
Screw 162.00 Pcs

SUBTOTAL III. PEKERJAAN RANGKA PENUTUP ATAP & GENTENG

IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI LISTRIK
A. PINTU DAN JENDELA ALUMUNIUM
1 Pintu jendela PJ1 (R. Tamu) 1.00 Unit
SUBKONT :
Kusen Alumunium 4" 10.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.41 M2
Sealant 40.00 M'

2 Pintu jendela PJ2 (Pintu Belakang) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 8.00 M'
Pintu panel ex. Angz door 1.00 Unit
Handle & engsel ex. Solid setara 1.00 Set
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.20 M2
Sealant 26.00 M'

3 Pintu P1 (Kamar Tidur) 2.00 Unit

SUBKONT :
Kusen Alumunium 4" 10.20 M'
Pintu double triplex 2.00 Unit
Handle & engsel ex. Lokal 2.00 Set
Sealant 20.40 M'
4 Pintu P2 (Kamar Mandi) 1.00 Unit
SUBKONT :
Kusen Alumunium 3 5.00 M'
Pintu panel PVC 1.00 Unit
Sealant 10.00 M'

5 Jendela J1 (Kamar Tidur & Ruang Depan) 3.00 Unit

SUBKONT :
Kusen Alumunium 4" 5.18 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 1.14 M2
Sealant 14.74 M'

6 Jendela J2 (Kamar Tidur) 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 2.68 M'
Panel jendela kasement 1.00 Unit
Kaca clear T. 5 mm 0.33 M2
Sealant 10.72 M'

7 Jendela atas J3 1.00 Unit

SUBKONT :
Kusen Alumunium 4" 11.25 M'
Panel jendela kasement 2.00 Unit
Kaca clear T. 5 mm 2.52 M2
Sealant 57.70 M'

B. SANITAIR
1 Kloset Duduk ex. China 1.00 Unit
Upah Kerja :
Upah pasang kloset duduk 1.00 M' 100,000.00
Material :
Kloset jongkok ex. China / Ina 1.00 Unit

2 Jet Shower 1.00 Unit

Upah Kerja :
Upah pasang jet shower 1.00 M' 25,000.00
Material :
Jet Shower 1.00 Unit
3 Floor drain 1.00 Unit
Upah Kerja :
Upah pasang jet shower 1.00 M' 15,000.00
Material :
Floor drain 1.00 Unit

4 Kran air double dia. 1/2" 1.00 Unit

Material :
Kran air double dia. 1/2" 1.00 Unit

5 Kran air 1/2" 2.00 Unit

Material :
Kran air 1/2" 2.00 Unit

6 Meja dapur keramik & kithcen sink 1 lubang 1.00 Unit

Upah Kerja :
Upah cor meja 1.00 Unit 100,000.00
Upah pasang keramik 2.38 M2 75,000.00
Material :
Keramik lantai granit 2.38 M2
Semen 1.00 Zak
Pasir 0.11 M3
Semen 0.05 Zak
Pasir 0.00 M3
Split 0.00 M3
Kran air bebek 1.00 M3
Kitchen zink 1.00 Unit

C. PLUMBING
1 Pipa Air Bersih PVC dia. 1" AW ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 1" 8.00 M' 10,000.00
Upah instalasi pipa PVC 3/4" 16.00 M' 10,000.00
Material :
Pipa PVC dia. 1" AW ex. Maspion / Wavin 2.00 Btg
Pipa PVC dia. 3/4" AW ex. Maspion / Wavin 4.00 Btg
Acc. Pipa 10.00 Ls
Lem pipa PVC 0.50 Klg
2 Pipa PVC dia. 2" D Air kotor Wastafel & Afoer ex. Maspion / 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 2" 12.00 M' 10,000.00
Material :
Pipa PVC dia. 2" AW ex. Maspion / Wavin 3.00 Btg
Acc. Pipa 5.00 Ls
Lem pipa PVC 0.25 Klg

3 Pipa PVC dia. 3" D Air Kotoran Kloset ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 3" 20.00 M' 10,000.00
Material :
Pipa PVC dia. 3" D ex. Maspion / Wavin 5.00 Btg
Acc. Pipa 10.00 Ls
Lem pipa PVC 0.50 Klg

4 Pipa PVC dia. 4" D Air Talang tegak ex. Maspion / Wavin 1.00 Unit
Upah Kerja :
Upah instalasi pipa PVC 4" 40.00 M' 10,000.00
Material :
Pipa PVC dia. 4" D ex. Maspion / Wavin 10.00 Btg
Acc. Pipa 50.00 Ls
Lem pipa PVC 2.00 Klg

5 Bak kontrol 5.00 Unit

SUBKONT :
Bak Kontrol buat + pasang 5.00 Unit 100,000.00

6 Septick Tank Kap. 1,5 M3 + Resapan 2 Buis 1.00 Unit

SUBKONT :
Septick Tank Kap. 1,5 M3 + Resapan 3 Buis 1.00 Unit

D. INSTALASI LISTRIK
1 Box Panel 4 Group 1.00 Unit
Upah Kerja :
Upah pasang box panel 4 group 1.00 Unit 400,000.00
Material :
MCB 6A / 1 P 3.00 Pcs
MCB 12A / 1 P 1.00 Pcs
Box panel outbow 4 Group Hager 1.00 Unit
2 Instalasi titik lampu & Stop kontak 21.00 Titik
Upah Kerja :
Upah instalasi listrik 21.00 Titik 60,000.00
Material :
Kabel NYM 2 X 1,5 mm eterna 75.00 M
Kabel NYM 3 X 1,5 mm eterna 75.00 M
Isolasi Unibelt 2.00 Roll
Pipa PVC 5/8 C 30.00 Btg
Flexible 5.00 M
Imbow Dos / T dos 30.00 Titik

3 Saklar double 3.00 Unit

Upah Kerja :
Upah pasang saklar double 3.00 Unit 20,000.00
Material :
Saklar double 3.00 Unit

4 Saklar single 3.00 Unit

Upah Kerja :
Upah pasang saklar single 3.00 Unit 20,000.00
Material :
Saklar single 3.00 Unit

5 Stop kontak 7.00 Unit

Upah Kerja :
Upah pasang saklar double 7.00 Unit 20,000.00
Material :
Stop Kontak 7.00 Unit

6 Fitting Lampu 9.00 Unit

Upah Kerja :
Upah pasang fitting lampu 9.00 Unit 15,000.00
Material :
Fitting Lampu 9.00 Unit

7 Lampu taman model fiting gantung 1.00 Unit

Upah Kerja :
Upah pasang fitting lampu 1.00 Unit 200,000.00
Material :
Kap hijau E24 1.00 Unit
Lampu LED 15 W 1.00 Unit
Pipa Galvanish dia. 1,5" 1.00 Btg

SUBTOTAL IV. PEKERJAAN PINTU & JENDELA, SANITAIR, PLUMBING & INSTALASI L

GRAND TOTAL RUMAH TYPE 50 UPAH KERJA :

ATERIAL) RUMAH TYPE 50
SELARAS

Total Upah Material Total Material Total

(Rp.) (Rp.) (Rp.) (Rp.)

1,461,200.00
1,082,609.00
421,500.00

66,600.00 2,004,526.80
36,735.00 860,211.25
15,000.00 43,304.36
52,000.00 958,912.50
230,000.00 218,126.25
235,000.00 371,446.88
120,000.00 936,666.67
15,000.00 180,000.00
40,000.00 1,560,000.00
200,000.00 200,000.00
2,965,309.00 7,333,194.70 10,298,503.70

196,950.00
165,584.33
75,750.00

8,500.00 39,938.67
36,735.00 123,674.50
15,000.00 6,623.37
52,000.00 172,331.25
230,000.00 39,200.63
235,000.00 66,754.69
120,000.00 126,250.00
15,000.00 75,000.00
40,000.00 240,000.00
200,000.00 -
438,284.33 889,773.10 1,328,057.44
220,025.00
194,512.20
67,700.00

36,735.00 463,424.27
20,748.00 140,463.96
15,000.00 7,780.49
52,000.00 154,017.50
230,000.00 35,034.75
235,000.00 59,660.63
120,000.00 94,027.78
15,000.00 105,000.00
200,000.00 -
482,237.20 1,059,409.37 1,541,646.57

348,075.00
298,528.20
107,100.00

36,735.00 704,650.77
20,748.00 222,211.08
15,000.00 11,941.13
52,000.00 243,652.50
230,000.00 55,424.25
235,000.00 94,381.88
120,000.00 148,750.00
15,000.00 240,000.00
200,000.00
753,703.20 1,721,011.60 2,474,714.80

133,250.00
71,100.43
41,000.00

36,735.00 149,976.76
20,748.00 70,889.00
15,000.00 2,844.02
52,000.00 93,275.00
230,000.00 21,217.50
 235,000.00 36,131.25
120,000.00 56,944.44
15,000.00 240,000.00
200,000.00
245,350.43 671,277.97 916,628.41

1,082,250.00
610,040.14
519,480.00

66,600.00 1,414,450.80
36,735.00 673,125.14
15,000.00 24,401.61
52,000.00 787,878.00
230,000.00 179,220.60
235,000.00 305,194.50
120,000.00 601,250.00
84,000.00 538,720.00
42,000.00 1,265,992.00
15,000.00 105,000.00
40,000.00 2,308,800.00
200,000.00 200,000.00
2,211,770.14 8,404,032.65 10,615,802.79

178,125.00
104,738.31
47,500.00

36,735.00 247,887.78
20,748.00 77,296.47
15,000.00 4,189.53
52,000.00 108,062.50
230,000.00 24,581.25
235,000.00 41,859.38
120,000.00 65,972.22
15,000.00 30,000.00
200,000.00 100,000.00
330,363.31 699,849.13 1,030,212.44
 588,000.00

52,000.00 1,189,066.67
230,000.00 405,720.00
235,000.00 767,666.67
200,000.00
588,000.00 2,362,453.33 2,950,453.33

1,303,000.00
279,880.00
521,200.00
325,750.00

36,735.00 582,453.83
20,748.00 287,014.00
15,000.00 11,195.20
52,000.00 1,185,730.00
230,000.00 269,721.00
235,000.00 459,307.50
120,000.00 361,944.44
28,800.00 2,652,480.00
15,000.00 150,000.00
200,000.00 600,000.00
2,429,830.00 6,559,845.98 8,989,675.98

7,072,312.50 -

623,000.00 15,127,440.69
100,000.00 2,357,437.50
7,072,312.50 17,484,878.19 24,557,190.69

135,000.00

623,000.00 560,700.00
100,000.00 33,750.00
135,000.00 594,450.00 729,450.00
7,982,250.00

52,000.00 518,846.25
52,000.00 2,421,282.50
230,000.00 1,376,938.13
120,000.00 240,000.00
7,982,250.00 4,557,066.88 12,539,316.88

2,309,900.00
2,309,900.00 - 2,309,900.00

1,285,200.00

53,500.00 1,123,500.00
17,000.00 442,000.00
19,000.00 494,000.00
8,000.00 240,000.00
60,000.00 102,857.14
15,000.00 30,000.00
70,000.00 140,000.00
1,285,200.00 2,572,357.14 3,857,557.14

12,000.00 616,800.00
- 616,800.00 616,800.00

434,702.50

1,560,000.00 282,556.63
1,600,000.00 463,682.67
2,000.00 86,940.50
434,702.50 833,179.79 1,267,882.29

2,058,597.50

1,560,000.00 1,605,706.05
 99,000.00 509,502.88
2,000.00 411,719.50
2,058,597.50 2,526,928.43 4,585,525.93

571,200.00

70,000.00 177,706.67
99,000.00 125,664.00
2,000.00 114,240.00
571,200.00 417,610.67 988,810.67

1,472,231.25 -

80,000.00 3,533,355.00
52,000.00 918,672.30
230,000.00 417,945.42
12,000.00 100,953.00
1,472,231.25 4,970,925.72 6,443,156.97

89,100.00 -

65,000.00 152,026.88
52,000.00 48,648.60
230,000.00 22,132.44
12,000.00 8,910.00
89,100.00 231,717.92 320,817.92

239,000.00 -

80,000.00 501,900.00
52,000.00 130,494.00
230,000.00 59,367.60
12,000.00 14,340.00
239,000.00 706,101.60 945,101.60
 391,500.00 -

65,000.00 593,775.00
52,000.00 190,008.00
230,000.00 86,443.20
12,000.00 26,100.00
391,500.00 896,326.20 1,287,826.20

900,000.00

90,000.00 720,000.00
52,000.00 208,000.00
92,000.00 92,000.00
4,000.00 30,000.00
900,000.00 1,050,000.00 1,950,000.00

155,275.67

50,000.00 504,645.91
155,275.67 504,645.91 659,921.58

35,541,117.04 67,663,836.29 103,204,953.33

113,977.94 5,922,467.63
5,922,467.63 5,922,467.63

1,299,038.11 -

8,500.00 4,527,147.80
1,299,038.11 4,527,147.80 5,826,185.90

1,374,000.00 -
 7,500.00 1,374,000.00
52,000.00 208,390.00
230,000.00 2,962.69
1,374,000.00 1,585,352.69 2,959,352.69

472,500.00 -

64,000.00 576,000.00
200.00 32,400.00
472,500.00 608,400.00 1,080,900.00

3,145,538.11 12,643,368.11 15,788,906.22

80,000.00 800,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 800,000.00
90,000.00 216,450.00
5,000.00 200,000.00
- 3,316,450.00 3,316,450.00

80,000.00 640,000.00
1,000,000.00 1,000,000.00
300,000.00 300,000.00
400,000.00 400,000.00
90,000.00 108,225.00
5,000.00 130,000.00
- 2,578,225.00 2,578,225.00

80,000.00 816,000.00
850,000.00 1,700,000.00
200,000.00 400,000.00
5,000.00 102,000.00
- 3,018,000.00 3,018,000.00
 75,000.00 375,000.00
450,000.00 450,000.00
5,000.00 50,000.00
- 875,000.00 875,000.00

80,000.00 414,400.00
400,000.00 400,000.00
90,000.00 102,375.00
5,000.00 73,700.00
- 990,475.00 990,475.00

80,000.00 214,400.00
200,000.00 200,000.00
90,000.00 29,250.00
5,000.00 53,600.00
- 497,250.00 497,250.00

80,000.00 900,000.00
400,000.00 800,000.00
90,000.00 226,800.00
5,000.00 288,500.00
- 2,215,300.00 2,215,300.00

100,000.00

825,000.00 825,000.00
100,000.00 825,000.00 925,000.00

25,000.00

75,000.00 75,000.00
25,000.00 75,000.00 100,000.00
 15,000.00

60,000.00 60,000.00
15,000.00 60,000.00 75,000.00

400,000.00 400,000.00
- 400,000.00 400,000.00

75,000.00 150,000.00
- 150,000.00 150,000.00

100,000.00
178,500.00

90,000.00 214,200.00
52,000.00 51,979.20
230,000.00 26,275.20
52,000.00 2,730.00
230,000.00 621.00
235,000.00 1,057.50
150,000.00 150,000.00
200,000.00 200,000.00
278,500.00 646,862.90 925,362.90

80,000.00
160,000.00
-
39,000.00 78,000.00
29,000.00 116,000.00
6,000.00 60,000.00
35,000.00 17,500.00
240,000.00 271,500.00 511,500.00
120,000.00
-
50,000.00 150,000.00
6,000.00 30,000.00
25,000.00 6,250.00
120,000.00 186,250.00 306,250.00

200,000.00
-
120,000.00 600,000.00
6,000.00 60,000.00
25,000.00 12,500.00
200,000.00 672,500.00 872,500.00

400,000.00
-
180,000.00 1,800,000.00
6,000.00 300,000.00
25,000.00 50,000.00
400,000.00 2,150,000.00 2,550,000.00

500,000.00 -
500,000.00 - 500,000.00

- 1,600,000.00 1,600,000.00
- 1,600,000.00 1,600,000.00

400,000.00

50,000.00 150,000.00
50,000.00 50,000.00
75,000.00 75,000.00
 400,000.00 275,000.00 675,000.00

1,260,000.00

6,500.00 487,500.00
8,500.00 637,500.00
8,000.00 16,000.00
9,000.00 270,000.00
500.00 2,500.00
1,000.00 30,000.00
1,260,000.00 1,443,500.00 2,703,500.00

60,000.00

20,000.00 60,000.00
60,000.00 60,000.00 120,000.00

60,000.00

15,000.00 45,000.00
60,000.00 45,000.00 105,000.00

140,000.00

20,000.00 140,000.00
140,000.00 140,000.00 280,000.00

135,000.00

12,500.00 112,500.00
135,000.00 112,500.00 247,500.00

200,000.00
 - 20,000.00 20,000.00
- 50,000.00 50,000.00
225,000.00 225,000.00
200,000.00 295,000.00 495,000.00

4,133,500.00 22,898,812.90 27,032,312.90

42,820,155.14 MATERIAL : 103,206,017.30 146,026,172.45