CITRA SIRKUIT RESIDENCE JO PROYEK CITRA SENTUL RAYA

SENTUL, BOGOR RAP

RENCANA ANGGARAN BIAYA TYPE RUMAH : HANALEI-WAIKIKI 78 STD : HANALEI-WAIKIKI 78 STD
KONTRAKTOR : LUAS BANGUNAN (M2) : 78 : 78
LOKASI BANGUNAN : LUAS TANAH (M2) : 96 / VAR : 96 / VAR
LAMA PEKERJAAN (MINGGU)
: :
NO JENIS PEKERJAAN UNIT VOL. HARGA SATUAN (Rp) JUMLAH HARGA (Rp) HARGA SATUAN (Rp) JUMLAH HARGA (Rp)
I PEKERJAAN PERSIAPAN
1 Air Kerja ls 1.00 1,000,000 1,000,000 1,000,000 1,000,000
2 Listrik Kerja ls 1.00 1,000,000 1,000,000 1,000,000 1,000,000
3 Direksi Keet, Termasuk :
- Office Biasa (Incl. Toilet) ls 0.10 10,000,000 1,000,000 10,000,000 1,000,000
- Bedeng Pekerja (Inc.Toilet dan Warung) ls 0.10 6,000,000 600,000 10,000,000 1,000,000
- Gudang ls 0.10 5,000,000 500,000 5,000,000 500,000
- Peralatan P3K kelas A ls 0.10 750,000 75,000 750,000 75,000
- Signage K3 ls 0.10 1,750,000 175,000 1,750,000 175,000
- Poster K3, Bendera K3, Bendera Merah Putih & Bendera Logo Kontraktor ls 0.10 1,750,000 175,000 1,750,000 175,000
-
4 Perlengkapan Keselamatan Kerja (Sesuai Jumlah Pekerja) -
- Helm Merk MSA Kuning 10.00 bh 70,000 700,000 70,000 700,000
- Sepatu AP Boot Karet ( 2 kali Ganti Dalam 1 Tahun) 0.30 bh 350,000 105,000 350,000 105,000
- Body Harness ( 3 bh / by Kontraktor) 0.30 bh 700,000 210,000 700,000 210,000
-
6 Gerbang Masuk -
- Security (3 Orang, 2 Shift + Pengganti Off) -
- Toa 1 bh 0.10 bh 700,000 70,000 700,000 70,000
- Helm Tamu Merk MSA Putih ( 5 Set) 0.50 bh 70,000 35,000 70,000 35,000
-
7 Safety Officer (Pengawas K3) Bersertifikat Disnakertrans / min SMA/STM 1.00 ls 4,100,000 4,100,000 4,100,000 4,100,000
-
8 Asuransi Kecelakaan Kerja 1.00 ls 165,000 165,000 165,000 165,000
-
SUB TOTAL I 9,910,000 10,310,000
II PEKERJAAN PONDASI
1 Pasang Bouwplank m' 28.00 23,625 661,500 22,200 621,600
2 Potong Tiang Pancang ttk 10.00 35,000 350,000 55,000 550,000
3 Galian pondasi batukali, tie beam, sloof, area KM, area carport m3 52.20 50,000 2,609,771 65,000 3,392,703
4 Pemadatan Tanah m2 30.73 10,000 307,275 16,200 497,786
5 Anti Rayap m2 96.00 10,890 1,045,440 10,890 1,045,440
6 Urugan Pasir t= 5 cm termasuk bawah kramik m3 2.11 264,083 556,687 393,500 829,498
7 Lantai Kerja t= 5 cm termasuk bawah kramik m2 42.16 66,500 2,803,640 66,500 2,803,640
8 Pasang Batu Kali 25/60/60 kamar pembantu dan WC, sirip kiri dan kanan m3 10.35 625,000 6,469,359 717,000 7,421,649
9 Beton Tulang Sloof / Tie Beam (Sesuai Gambar Kerja) m3 1.38 3,688,785 5,076,690 3,688,785 5,076,690
10 Beton Pilecap (Sesuai Gambar Kerja) m3 2.88 3,385,891 9,736,433 3,385,891 9,736,433
11 Rollag Bata m3 0.41 834,851 343,374 834,851 343,374
12 Urug Tanah Kembali m3 32.97 15,000 494,480 15,000 494,480

SUB TOTAL II 30,454,650 32,813,293

III PEKERJAAN STRUKTUR (dimensi dan besi sesuai gambar kerja)
1 Beton Tulang KP (13/13) m3 1.55 2,681,263 4,143,452 2,681,263 4,143,452
2 Beton Kolom Struktur (K2, K3, K25, K15, K2A) (Beton K-225) m3 2.83 5,637,797 15,962,858 5,637,797 15,962,858
3 Balok Beton RB (13/15) m3 1.76 2,925,000 5,139,269 2,925,000 5,139,269
4 Balok Struktur (Beton K-225) m3 4.49 4,299,066 19,303,988 4,299,066 19,303,988
5 Balok Beton Struktur BL (Balok Latei) (12/15) m3 1.63 4,498,995 7,312,216 4,498,995 7,312,216
6 Dak Atap Beton (Beton K-225) m3 0.58 3,202,208 1,849,275 3,202,208 1,849,275
7 Kanopi Beton (Termasuk Teras dan Di atas Jendela Jendela) m3 1.92 2,800,353 5,364,664 2,800,353 5,364,664
8 Beton Tangga (Beton K-225) m3 1.89 3,202,208 6,037,963 3,202,208 6,037,963
9 Meja Dapur m3 0.17 2,513,452 416,102 2,513,452 416,102
10 Plat Lantai Lt Atas t= 8 cm Besi 1 Lapis P8 Jarak 20cm K225 m3 3.41 1,996,993 6,807,932 1,996,993 6,807,932
11 Slab on Ground Lt Bawah t= 8 cm+ M6 K175 m3 4.24 1,200,000 5,089,920 1,200,000 5,089,920

SUB TOTAL III 77,427,640 77,427,640

IV PEKERJAAN DINDING
1 Pasang Bata Trasram atas sloof dan tie beam, termasuk KM m2 31.87 110,987 3,536,601 108,400 3,454,166
2 Pasang Bata Ringan t= 10 cm m2 232.72 97,500 22,690,493 100,600 23,411,934
3 Plesteran Trasram + Acian PC m2 38.69 65,000 2,514,850 88,100 3,408,589
4 Plesteran Biasa + Acian Mortar m2 361.34 60,500 21,860,876 78,100 28,220,404
5 Facade Depan HT 30x60 (ex. Valentino Sedona Ivory) + Waterprofing SIKA m2 14.57 272,000 3,964,060 272,000 3,964,060

6 Facade Depan Woodplank ex. to be confirm + Waterprofing SIKA m2 6.25 252,000 1,575,945 252,000 1,575,945
7 Facade Depan Kisi + Kisi Hollow + Finish Cat m2 4.91 500,000 2,454,000 500,000 2,454,000
8 Beton Batas Kavling (15x20 --> 4P10, bg P8-200) m3 0.60 2,681,100 1,600,617 2,681,100 1,600,617
9 Ekspose Bawah Tangga dan bawah Kanopi m2 18.45 50,000 922,718 50,000 922,718
10 Tali Air Dinding Façade m1 10.15 15,000 152,250 15,000 152,250
11 Penebalan Dinding Tampak Depan Finish Plester Aci Cat m2 18.54 110,000 2,039,785 110,000 2,039,785
12 Finish opening kusen m1 119.04 20,000 2,380,800 20,000 2,380,800

SUB TOTAL IV 65,692,994 73,585,267

V PEKERJAAN ATAP
1 Rangka Atap Baja Ringan (Termasuk Talang Tikus, Flashing, Dudukan m2 50.21 145,000 7,280,572 200,000 10,042,169
Listplank, dan
Talang Jurai) m' 3.55 55,000 195,294 75,000 266,311
2 Listplank Eaves 2 in1 (Coonwood t= 8 mm) m' 32.00 75,000 2,400,000 75,000 2,400,000
3 Genteng Beton ex. Moenir Type ex. Roof System m2 50.21 77,653 3,899,004 84,600 4,247,837
4 Genteng Nok ex. Moenir (Include Sistem Dry Fix) m1 15.35 255,911 3,928,240 255,911 3,928,240
Genteng Nok
Topflex
Hollow GI 40x40
Ridge tree
Screw
Sealant
5 Genteng Tepi ex. Moenir m1 3.60 71,680 258,048 71,680 258,048
6 Flashing Seng Genteng Full Sistem Moenir (Camel Flash) m1 15.35 180,000 2,763,000 180,000 2,763,000
Camel flash
Camel strip
Screw
Sealant
7 Alumunium Foil Single Side Monier m2 50.21 19,667 987,480 22,000 1,104,639
8 Waterproofing Dak Beton ( KM, kanopi) m2 24.83 90,000 2,234,754 105,000 2,607,213
9 Screeding + Aci (KM, kanopi) m2 16.02 50,000 801,030 50,000 801,030

SUB TOTAL V 24,747,423 28,418,486

VI PEKERJAAN PLAFOND
1 Plafond Gypsum Elephant 9 mm+Rangka Metal Furring (dry area-C1) m2 56.26 75,000 4,219,500 96,200 5,412,212

Page 1 of 20
CITRA SIRKUIT RESIDENCE JO PROYEK CITRA SENTUL RAYA
SENTUL, BOGOR RAP
RENCANA ANGGARAN BIAYA TYPE RUMAH : HANALEI-WAIKIKI 78 STD : HANALEI-WAIKIKI 78 STD
KONTRAKTOR : LUAS BANGUNAN (M2) : 78 : 78
LOKASI BANGUNAN : LUAS TANAH (M2) : 96 / VAR : 96 / VAR
LAMA PEKERJAAN (MINGGU)
: :
2 Plafond Gypsum WR Elephant 9 mm+ Rangka Metal Furring (Wet Area-C2) m2 8.69 97,500 846,897 111,400 967,634

2 Plafond Gypsum WR Elephant 9 mm+ Rangka Besi Hollow (Tritisan-C3) m2 11.33 97,500 1,104,831 111,400 1,262,340

3 Plafond expose fin cat (C4) m2 21.14 50,000 1,057,188 50,000 1,057,188
4 Manhole + Mantie Alluminium bh 1.00 90,000 90,000 287,500 287,500
5 List Plafond ( U channel/ cornerbeat /shadow line ) m' 84.87 16,490 1,399,506 27,000 2,291,490
6 Lis plafond, gypsum WR 10x40 mm m' 65.80 15,000 987,000 23,500 1,546,300

SUB TOTAL VI 9,704,922 12,824,664

Page 2 of 20
CITRA SIRKUIT RESIDENCE JO PROYEK CITRA SENTUL RAYA
SENTUL, BOGOR RAP
RENCANA ANGGARAN BIAYA TYPE RUMAH : HANALEI-WAIKIKI 78 STD : HANALEI-WAIKIKI 78 STD
KONTRAKTOR : LUAS BANGUNAN (M2) : 78 : 78
LOKASI BANGUNAN : LUAS TANAH (M2) : 96 / VAR : 96 / VAR
LAMA PEKERJAAN (MINGGU)
: :
VII PEKERJAAN LANTAI
1 Pemadatan Tanah (sdh include II.3) m2 - - - - -
2 Urugan Pasir t= 2.5 cm (sdh include II.5) m3 - - - - -
3 Floor Bawah Keramik t= 4 cm (sdh include II.6) m2 - - - - -
4 Tali Air Carport m1 31.00 20,000 620,000 20,000 620,000
5 Keramik Valentino Gress uk. 60x60 Tipe Snowy Carrara Polished/Glossy (R. m2 51.61 195,000 10,063,463 195,000 10,063,463
Tamu, R. Klg, R. Mkn,R. Tdr) + Upah
6 Keramik Valentino Gress uk. 10x60 Tipe Snowy Carrara Polished/Glossy (Plint m1 46.00 37,319 1,716,660 37,319 1,716,660
Lantai) + Upah
7 Keramik Lantai Valentino Gress uk. 60x60 Tipe Lava Moka (Teras Depan + m2 7.60 182,050 1,384,472 182,050 1,384,472
Teras Belakang + Balkon) + Upah
8 Keramik Valentino Gress uk. 10x60 Tipe Lava Moka (Plint Lantai) + Upah - m1 9.65 36,319 350,439 36,319 350,439
(Teras Depan + Teras Belakang + Balkon)
Kamar Mandi :
9 Keramik Lantai Valentino Gress uk. 60x60 Tipe Bulgary Grey Matt (KM/WC m2 4.94 198,000 978,120 198,000 978,120
LT.1 & LT.2) + Upah
10 Keramik Lantai Valentino Gress uk. 60x60 Tipe Savana Cream Matte (KM/WC m2 3.05 195,000 595,238 195,000 595,238
Utama LT.2) + Upah
11 Keramik Dinding Valentino Gress uk. 60x60 Tipe New Bulgary Grey Polished m2 29.96 208,000 6,231,680 208,000 6,231,680
(KM/WC LT.1 & LT.2) (Termasuk Upah)
12 Aksen Tipe New Bulgary Dark Grey Polished uk. 60x60 (Termasuk Upah) m2 5.04 208,000 1,048,320 208,000 1,048,320

13 Keramik Dinding Valentino Gress uk. 60x60 Tipe Savana Cream Polished m2 15.40 205,000 3,157,000 205,000 3,157,000
(KM/WC Utama LT.2) dan
14 Aksen Tipe Judy Beige Polished uk. 60x60 (Termasuk Upah) m2 2.52 215,500 543,060 215,500 543,060
15 Keramik Valentino Gress uk. 60x60 Tipe New Snowy Carrara Polished (Tangga) m2 9.25 195,000 1,803,067 195,000 1,803,067
+ Upah
16 Keramik Valentino Gress plint uk. 10x60 Tipe New Snowy Carrara Polished m1 19.32 52,000 1,004,640 52,000 1,004,640
(Stepnosing Tangga) + Upah
17 Keramik Valentino Gress uk. 60x60 Tipe New Classic White (Meja & Dinding m2 4.15 190,000 788,500 190,000 788,500
Dapur) + Upah

SUB TOTAL VII 30,284,659 30,284,659

VIII PEKERJAAN PINTU & JENDELA (Kusen Alexindo Alumunium CA 4")
1 P1 Kusen 4" (Pintu Utama / R Tamu Lt Dasar Kusen Allumunium Powder unit 1.00 1,092,908 1,092,908 1,092,908 1,092,908
Coating Brown 4” ex. Alexindo) Uk. 1000x2400
2 P2 (Pintu Lipat Alumunium, Kusen Allumunium Powder Coating Profil 4" unit 1.00 9,748,512 9,748,512 9,748,512 9,748,512
Warna Coklat ex. Alexindo, Kaca Clear 5 mm)Uk.2275x2400 mm
3 P3 & P3' (Pintu Kamar Lt.atas dan Multifungsi Lt. Dasar) Kusen Allumunium unit 2.00 1,076,625 2,153,250 1,076,625 2,153,250
Powder Coating Brown 4” ex. Alexindo) Uk. 900x2400
4 P4 & P4' (Pintu KM/WC) Kusen Allumunium Powder Coating Brown 4” ex. unit 3.00 1,060,342 3,181,025 1,060,342 3,181,025
Alexindo) Uk. 800x2400
5 J1 (R. Tamu Lt Dasar) - Kusen Allumunium Powder Coating Brown 4” ex. unit 1.00 2,795,208 2,795,208 2,795,208 2,795,208
Alexindo) + Kaca Clear t=5mm Uk. 1025x2300
6 PJ1 (Balkon Lt Atas) - Kusen Allumunium Powder Coating Brown 4” ex. unit 1.00 2,756,102 2,756,102 2,756,102 2,756,102
Alexindo) + Kaca Clear t=6mm & 8mm Uk. 1770x2300
7 J2 (Dapur Lt. dasar) - Kusen 4" + Daun Jendela Kaca Clear t=5mm uk. 1850x400 unit 1.00 1,385,412 1,385,412 1,385,412 1,385,412

8 J3 (R. Makan Lt. dasar) - Kusen 4" + Daun Jendela Kaca Clear t=5 & 6 mm Uk. unit 1.00 3,595,104 3,595,104 3,595,104 3,595,104
1850x2300
9 J4 (R. Multifungsi Lt. dasar & R. Tidur Utama Lt. Atas) - Kusen 4" + Daun unit 1.00 2,244,143 2,244,143 2,244,143 2,244,143
Jendela Kaca Clear t=5 mm Uk. 1225x1500
10 J5 (R. Multifungsi Lt. dasar ) - Kusen 4" + Daun Jendela Kaca Clear t=5 mm Uk. unit 2.00 3,023,162 6,046,324 3,023,162 6,046,324
1225x2300
11 J6 (Hall Lt. atas) - Kusen 4" + Daun Jendela Kaca Clear t=5 mm Uk. 600x2300 unit 1.00 2,062,447 2,062,447 2,062,447 2,062,447

12 J7 (R. Tidur Anak Lt. atas) - Kusen 4" + Daun Jendela Kaca Clear t=5 mm Uk. unit 1.00 3,112,502 3,112,502 3,112,502 3,112,502
1425x2300
13 BV1 KM Anak Lt. Atas (Kusen 4") Kaca Es 5mm uk.1775x400 unit 1.00 816,533 816,533 816,533 816,533
14 BV2 KM Utama Lt.Atas (Kusen 4") Kaca Es 5mm uk.1850x400 unit 1.00 847,139 847,139 847,139 847,139
15 Pintu Utama (P1) Engineering Solid Door ex. AK. Door (incl finished) bh 1.00 1,450,000 1,450,000 1,450,000 1,450,000
16 Pintu Jendela Balkon (PJ1) Engineering Door ex. AK. Door (incl finished) bh 1.00 1,450,000 1,450,000 1,450,000 1,450,000

17 Pintu (P3&P3') Honeycomb Door (Pintu Kamar Lt.atas dan Multifungsi Lt. bh 2.00 750,000 1,500,000 850,000 1,700,000
Dasar) ex. AK Door
18 Pintu (P4&P4') Honeycomb Door (Pintu KM/WC) ex. AK Door bh 3.00 750,000 2,250,000 850,000 2,550,000

SUB TOTAL VIII 48,486,608 48,986,608

IX PEKERJAAN ENGSEL & KUNCI
1 Engsel Pintu Utama 4", ex.Onasis HI/ONS 432 bh 3.00 19,406 58,218 19,406 58,218
2 Engsel Pintu Typical 4", ex.Onasis HI/ONS 432 bh 21.00 15,019 315,399 15,019 315,399
3 Kunci Pintu Utama Onasis T5 Pro bh 1.00 1,950,000 1,950,000 1,950,000 1,950,000
4 Kunci Pintu Kamar Utama :
Lever Handle Onasis LHD/ONS 204 psg 3.00 126,563 379,689 126,563 379,689
Mortise Lock Onasis BD/ONS 8811-50 LW bh 3.00 72,563 217,689 72,563 217,689
Cylinder Dekkson CY/ONS 60 mm DO bh 3.00 57,375 172,125 57,375 172,125
5 Kunci Pintu Kamar Mandi :
Lever Handle Onasis LHD/ONS 204 psg 3.00 126,563 379,689 126,563 379,689
Mortise Lock Onasis BD/ONS 8811-50 LW bh 3.00 72,563 217,689 72,563 217,689
Cylinder Dekkson CY/ONS 60 mm TT-ET bh 3.00 62,438 187,314 62,438 187,314

SUB TOTAL IX 3,877,812 3,877,812

X PEKERJAAN PENGECATAN
1 Cat Listplank ex. Jotun Include Pek. Lis plafond m' 181.51 20,000 3,630,200 20,000 3,630,200
2 Cat Plafond incl List Plafond ex. Jotun m2 83.21 18,000 1,497,825 18,000 1,497,825
4 Cat Dinding Luar ex. Jotun Wheathercoat m2 104.39 27,000 2,818,604 27,000 2,818,604
5 Cat Dinding Dalam ex. Jotun m2 224.17 18,000 4,035,047 18,000 4,035,047
6 Cat Expose Beton ex. Jotun m2 17.16 27,000 463,432 27,000 463,432
7 Cat Daun Pintu Duco (Semua Pintu, Kecuali Pintu Utama dan Pintu Belakang) m2 21.60 80,000 1,728,000 80,000 1,728,000

SUB TOTAL X 14,173,109 14,173,109

Page 3 of 20
CITRA SIRKUIT RESIDENCE JO PROYEK CITRA SENTUL RAYA
SENTUL, BOGOR RAP
RENCANA ANGGARAN BIAYA TYPE RUMAH : HANALEI-WAIKIKI 78 STD : HANALEI-WAIKIKI 78 STD
KONTRAKTOR : LUAS BANGUNAN (M2) : 78 : 78
LOKASI BANGUNAN : LUAS TANAH (M2) : 96 / VAR : 96 / VAR
LAMA PEKERJAAN (MINGGU)
: :
XI PEKERJAAN INSTALASI SANITAIR
1 Pipa Cold Water Wespex Dia 16 s/d 20 mm termasuk asesoris m1 63.30 28,500 1,804,050 28,500 1,804,050
2 Pipa Air Kotor ø 4" Vinylon D Saluran WC dan Saluran Air Hujan sampai m1 30.29 68,600 2,077,894 68,600 2,077,894
3 gorong
Pipa Air Kotor ø 3" Vinylon D m1 17.18 45,000 773,100 45,000 773,100
4 Pipa Air Talang Tegak ø 2,5" Vinylon D, dibungkus kawat ayam m1 30.00 56,000 1,680,000 56,000 1,680,000
5 Bak Kontrol + Grill Besi bh 2.00 350,000 700,000 350,000 700,000
6 Septictank X-tra Biotex ex. Panca Wira 750 Liter, termasuk overflow gorong dan bh 1.00 2,850,000 2,850,000 2,850,000 2,850,000
pipa hawa Ke Solar Waterheater :
Connecting
7 Pipa Hot Water Wespex Dia. 16 mm m1 16.00 28,500 456,000 65,000 1,040,000
8 Pipa Cold Water Wespex Dia. 20 mm m1 4.00 28,500 114,000 28,500 114,000
9 Fitting Expander Cooper S.20,16 bh 1.00 13,000 13,000 13,000 13,000
10 Ball Valve Q20 bh 1.00 200,000 200,000 200,000 200,000
11 Kabel 3x2,5 mm Sampai ke Solarhart Atas m1 15.00 15,000 225,000 15,000 225,000

SUB TOTAL XI 10,893,044 11,477,044

XII PEK. ACCES.INST.SANITAIR
1 Kran Carport & Taman Belakang T23 B13 V7NB ex. Toto (Upah + Material + bh 2.00 184,300 368,600 184,300 368,600
Instalasi)
2 Kran Kitchen Zink T30 AR13 V7N ex. Toto(material+upah) bh 1.00 280,600 280,600 280,600 280,600
3 Kitchen Zink, ex. Royal SB21(material+upah) bh 1.00 375,000 375,000 375,000 375,000
4 Tempat Sabun, S 156 N ex. Toto (material+upah) bh 3.00 100,100 300,300 100,100 300,300
5 Roof Drain Parabola(material+upah) bh 3.00 85,000 255,000 85,000 255,000
6 Floor Drain TX 1 BN ex. Toto(material+upah) bh 5.00 250,700 1,253,500 250,700 1,253,500
7 Cermin 0.80x0.60 m (Sekeliling di Bavel+braket) bh 3.00 350,000 1,050,000 350,000 1,050,000
8 Kran Shower TX 401 SB + Hand Shower (material+upah) bh 3.00 761,000 2,283,000 761,000 2,283,000
9 Closed Duduk CW 421 J/SW 420 JP With Eco Washer(material+upah) bh 3.00 2,381,700 7,145,100 2,381,700 7,145,100
10 Wastafel LW 240 CJ + Kran TX 101 LB (material+upah) bh 3.00 1,282,500 3,847,500 1,282,500 3,847,500

SUB TOTAL XII 17,158,600 17,158,600

XIII PEKERJAAN INSTALASI LISTRIK
1 Titik Lampu + Saklar ex. Panasonic Wide + Instalasi NYM 2x1.5 mm ttk 25.00 189,200 4,730,000 213,000 5,325,000
2 Fiting Lampu exc. Bola Lampu bh 5.00 16,500 82,500 16,500 82,500
3 Armature Downlight Panasonic 4'' exc. Bola Lampu bh 21.00 86,500 1,816,500 86,500 1,816,500
4 Lampu Baret bh 1.00 239,800 239,800 239,800 239,800
5 Instalasi Lampu Taman Kabel NYM 2x1,5 mm ttk 1.00 328,300 328,300 328,300 328,300
6 Titik Lampu + Saklar Hotel ex. Panasonic Wide Area Tangga + Instalasi Kabel ttk 2.00 221,000 442,000 221,000 442,000
7 Stop Kontak ex. Panasonic Wide + Instalasi NYM 3x2.5 mm ttk 13.00 170,000 2,210,000 224,500 2,918,500
8 Instalasi Waterheater Untuk SH NYM 3x2,5 mm + MCB 10 A (Box MCB LT.2) ttk 1.00 239,800 239,800 239,800 239,800
9 Outlet Stop Kontak AC ex. Panasonic Wide Series ttk 4.00 239,800 959,200 239,800 959,200
10 Instalasi Stop Kontak AC NYM 3x2.5 mm ttk 4.00 239,800 959,200 239,800 959,200
11 Sparing Kabel FO Telkom, Pipa HDPE 20 mm + Tambang ex. Wespex ttk 1.00 190,000 190,000 190,000 190,000
(dari Titik Modem / Dalam Rumah Sampai ke Taman)
12 Stop Kontak TV + Instalasi Include Outlet (Outlet Panasonic) ttk 2.00 203,500 407,000 203,500 407,000
13 Sparing TV Pipa PVC 5/8” Include Outlet ttk 2.00 87,500 175,000 87,500 175,000
(di Lantai 2 Untuk Sparing TV, Tanpa Kabel dan Outlet)
14 Titik Kabel Data 1 ex.Belden Cat 5 + Outlet Data RJ.45 (2 bh) ex.Panasonic ttk 2.00 375,000 750,000 375,000 750,000
15 Exhaust Fan Panasonic Seri FV-20TGU5 ttk 3.00 400,000 1,200,000 400,000 1,200,000
16 Sparing SR ttk 1.00 225,000 225,000 225,000 225,000
17 Box MCB Presto 12 Group (Include MCB Sesuai Wiring Diagram) Sudah Lot 2.00 1,350,000 2,700,000 1,350,000 2,700,000
Termasuk :
Kabel Toevoer 4 x 4 mm (dari MCB Lantai 1 ke MCB Lantai 2) dan arde
Kabel Toevoer 4 x 6 mm (dari KWH METER Ke MCB Lantai 1) dan arde
18 Drain AC 3/4” AW ttk 4.00 175,000 700,000 175,000 700,000
19 Pipa Instalasi Refrigerant 1/4"+3/8" (Termasuk Spare dan pipa konduit) m’ 45.00 112,000 5,040,000 112,000 5,040,000
20 Pipa Instalasi Refrigerant 1/4"+1/2" (Termasuk Sparedan pipa konduit) m’ 7.50 122,500 918,750 122,500 918,750
21 Instalasi dari Indoor ke Outdoor Kabel NYM 3x2,5 mm ttk 4.00 200,000 800,000 200,000 800,000
22 Grounding ttk 1.00 275,000 275,000 275,000 275,000
23 Kabel BC 6 mm dari Kwh ke Box MCB Lantai 1 dan Lantai 2 ttk 1.00 175,000 175,000 175,000 175,000
24 Pipa Ceiling Exhaust Fan Area Kamar Mandi 2,5 " m’ 3.00 155,000 465,000 155,000 465,000
25 Outlet Stop Kontak Waterproof untuk Groundtank ex. Panasonic Wide Series ttk 1.00 350,000 350,000 350,000 350,000

SUB TOTAL XIII 26,378,050 27,681,550

XIV PEKERJAAN PAGAR BELAKANG
1 Galian m3 9.98 50,000 498,750 65,000 648,375
2 Pasir Urug m3 0.57 264,083 151,584 393,500 225,869
3 Pondasi Batu Kali 25/60/60 m3 3.83 625,000 2,390,625 717,000 2,742,525
4 Urugan Tanah m3 5.58 15,000 83,640 15,000 83,640
5 Sloof 15/20 m3 - 2,975,000 - 2,975,000 -
6 Pas. Bata Ringan t= 10 cm m2 30.14 97,500 2,938,650 100,600 3,032,084
7 Plester Aci Mortar m2 30.14 60,500 1,823,470 78,100 2,353,934
8 Cat Luar Mowilex Weathercoat m2 30.14 32,000 964,480 32,000 964,480
9 Kolom Praktis 13/13 m3 0.25 5,637,797 1,429,182 5,637,797 1,429,182
10 Ringbalk 13/13 m3 0.29 5,637,797 1,656,751 5,637,797 1,656,751

SUB TOTAL XIV 11,937,131 13,136,840

Page 4 of 20
CITRA SIRKUIT RESIDENCE JO PROYEK CITRA SENTUL RAYA
SENTUL, BOGOR RAP
RENCANA ANGGARAN BIAYA TYPE RUMAH : HANALEI-WAIKIKI 78 STD : HANALEI-WAIKIKI 78 STD
KONTRAKTOR : LUAS BANGUNAN (M2) : 78 : 78
LOKASI BANGUNAN : LUAS TANAH (M2) : 96 / VAR : 96 / VAR
LAMA PEKERJAAN (MINGGU)
: :
XV PEKERJAAN LAIN - LAIN
1 Rabat Dudukan Bak Sampah (Termasuk Ban - Ban nan) bh 1.00 200,000 200,000 200,000 200,000
2 Raliing Tangga Besi Hollow + Handrail Kayu + Finish Cat m1 4.40 1,450,000 6,380,000 1,650,000 7,260,000
3 Bak Meter Air + Tutup Bak Meter + Zinchromate + Cat bh 1.00 750,000 750,000 750,000 750,000
4 Perkerasan Carport + Rabat + Keramik (F3) m2 19.00 190,000 3,610,000 210,000 3,990,000
5 Pas. Bata Pembatas Kavling Taman & Jalan Termasuk Finish Plester Aci + Cat m2 11.80 200,000 2,360,000 200,000 2,360,000
6 Pembersihan Akhir Ls 1.00 750,000 750,000 750,000 750,000
7 Keamanan dan Bongkar Muat Ls 1.00 1,000,000 1,000,000 1,000,000 1,000,000
9 Ground Water Tank 1m3 ex Pancawira include pemipaan+pompa 125watt Ls 1.00 4,354,000 4,354,000 4,354,000 4,354,000
Shimizu
11 Railing Hollow Besi Balkon finish cat m1 550,000 - 550,000 -

SUB TOTAL XV 19,404,000 20,664,000

REKAPITULASI
I PEKERJAAN PERSIAPAN 9,910,000 10,310,000
II PEKERJAAN PONDASI 30,454,650 32,813,293
III PEKERJAAN STRUKTUR 77,427,640 77,427,640
IV PEKERJAAN DINDING 65,692,994 73,585,267
V PEKERJAAN ATAP 24,747,423 28,418,486
VI PEKERJAAN PLAFOND 9,704,922 12,824,664
VII PEKERJAAN LANTAI 30,284,659 30,284,659
VIII PEKERJAAN PINTU & JENDELA 48,486,608 48,986,608
IX PEKERJAAN ENGSEL & KUNCI 3,877,812 3,877,812
X PEKERJAAN PENGECATAN 14,173,109 14,173,109
XI PEKERJAAN INSTALASI SANITAIR 10,893,044 11,477,044
XII PEK. ACCES.INST.SANITAIR 17,158,600 17,158,600
XIII PEKERJAAN INSTALASI LISTRIK 26,378,050 27,681,550
XIV PEKERJAAN PAGAR 11,937,131 13,136,840
XV PEKERJAAN LAIN - LAIN 19,404,000 20,664,000
JUMLAH 400,530,642 422,819,572
FEE 10 % 40,053,064 42,281,957
JUMLAH 440,583,706 465,101,529
DIBULATKAN 440,500,000 465,100,000
ASSURANSI CONTRACTOR ALL RISK - -
TOTAL 440,500,000 465,100,000
HARGA BANGUNAN /M2 5,647,436 5,962,821

Page 5 of 20
CITRA SIRKUIT RESIDENCE JO PROYEK CITRA SENTUL RAYA
SENTUL, BOGOR RAP
RENCANA ANGGARAN BIAYA TYPE RUMAH : HANALEI-WAIKIKI 78 STD : HANALEI-WAIKIKI 78 STD
KONTRAKTOR : LUAS BANGUNAN (M2) : 78 : 78
LOKASI BANGUNAN : LUAS TANAH (M2) : 96 / VAR : 96 / VAR
LAMA PEKERJAAN (MINGGU)
: :
NO JENIS PEKERJAAN UNIT VOL. HARGA SATUAN (Rp) JUMLAH HARGA (Rp) HARGA SATUAN (Rp) JUMLAH HARGA (Rp)
I PEKERJAAN PERSIAPAN
1 Air Kerja ls 1.00 1,000,000 1,000,000 1,000,000 1,000,000
2 Listrik Kerja ls 1.00 1,000,000 1,000,000 1,000,000 1,000,000
3 Direksi Keet, Termasuk : -
- Office Biasa (Incl. Toilet) ls 0.10 10,000,000 1,000,000 10,000,000 1,000,000
- Bedeng Pekerja (Inc.Toilet dan Warung) ls 0.10 6,000,000 600,000 10,000,000 1,000,000
- Gudang ls 0.10 5,000,000 500,000 5,000,000 500,000
- Peralatan P3K kelas A ls 0.10 750,000 75,000 750,000 75,000
- Signage K3 ls 0.10 1,750,000 175,000 1,750,000 175,000
- Poster K3, Bendera K3, Bendera Merah Putih & Bendera Logo Kontraktor ls 0.10 1,750,000 175,000 1,750,000 175,000
-
4 Perlengkapan Keselamatan Kerja (Sesuai Jumlah Pekerja) -
- Helm Merk MSA Kuning 10.00 bh 70,000 700,000 70,000 700,000
- Sepatu AP Boot Karet ( 2 kali Ganti Dalam 1 Tahun) 0.30 bh 350,000 105,000 350,000 105,000
- Body Harness ( 3 bh / by Kontraktor) 0.30 bh 700,000 210,000 700,000 210,000
- -
6 Gerbang Masuk - -
- Security (3 Orang, 2 Shift + Pengganti Off) - -
- Toa 1 bh 0.10 bh 700,000 70,000 700,000 70,000
- Helm Tamu Merk MSA Putih ( 5 Set) 0.50 bh 70,000 35,000 70,000 35,000
- -
7 Safety Officer (Pengawas K3) Bersertifikat Disnakertrans / min SMA/STM 1.00 ls 4,100,000 4,100,000 4,100,000 4,100,000
- -
8 Asuransi Kecelakaan Kerja 1.00 ls 165,000 165,000 165,000 165,000

SUB TOTAL I 9,910,000 10,310,000

II PEKERJAAN PONDASI
1 Pasang Bouwplank m' 28.00 23,625 661,500 22,200 621,600
2 Potong Tiang Pancang ttk 10.00 35,000 350,000 55,000 550,000
3 Galian pondasi batukali, tie beam, sloof, area KM, area carport m3 52.20 50,000 2,609,771 65,000 3,392,703
4 Pemadatan Tanah m2 30.73 10,000 307,275 16,200 497,786
5 Anti Rayap m2 96.00 10,890 1,045,440 10,890 1,045,440
6 Urugan Pasir t= 5 cm termasuk bawah kramik m3 2.11 264,083 556,687 393,500 829,498
7 Lantai Kerja t= 5 cm termasuk bawah kramik m2 42.16 66,500 2,803,640 66,500 2,803,640
8 Pasang Batu Kali 25/60/60 kamar pembantu dan WC, sirip kiri dan kanan m3 10.35 625,000 6,469,359 717,000 7,421,649
9 Beton Tulang Sloof / Tie Beam (Sesuai Gambar Kerja) m3 1.38 3,688,785 5,076,690 3,688,785 5,076,690
10 Beton Pilecap (Sesuai Gambar Kerja) m3 2.88 3,385,891 9,736,433 3,385,891 9,736,433
11 Rollag Bata m3 0.41 834,851 343,374 834,851 343,374
12 Urug Tanah Kembali m3 32.97 15,000 494,480 15,000 494,480

SUB TOTAL II 30,454,650 32,813,293

III PEKERJAAN STRUKTUR (dimensi dan besi sesuai gambar kerja)
1 Beton Tulang KP (13/13) m3 1.55 2,681,263 4,143,452 2,681,263 4,143,452
2 Beton Kolom Struktur (K2, K3, K25, K15, K2A) (Beton K-225) m3 2.83 5,637,797 15,962,858 5,637,797 15,962,858
3 Balok Beton RB (13/15) m3 1.76 2,925,000 5,139,269 2,925,000 5,139,269
4 Balok Struktur (Beton K-225) m3 4.49 4,299,066 19,303,988 4,299,066 19,303,988
5 Balok Beton Struktur BL (Balok Latei) (12/15) m3 1.63 4,498,995 7,312,216 4,498,995 7,312,216
6 Dak Beton (Beton K-225) m3 0.58 3,202,208 1,849,275 3,202,208 1,849,275
7 Kanopi Beton (Termasuk Teras dan Di atas Jendela Jendela) m3 1.92 2,800,353 5,364,664 2,800,353 5,364,664
8 Beton Tangga (Beton K-225) m3 1.89 3,202,208 6,037,963 3,202,208 6,037,963
9 Meja Dapur m3 0.17 2,513,452 416,102 2,513,452 416,102
10 Plat Lantai Lt Atas t= 8 cm Besi 1 Lapis P8 Jarak 20cm K225 m3 3.41 1,996,993 6,807,932 1,996,993 6,807,932
11 Slab on Ground Lt Bawah t= 8 cm+ M6 K175 m3 4.24 1,200,000 5,089,920 1,200,000 5,089,920

SUB TOTAL III 77,427,640 77,427,640

IV PEKERJAAN DINDING
1 Pasang Bata Trasram atas sloof dan tie beam, termasuk KM m2 31.87 110,987 3,536,601 108,400 3,454,166
2 Pasang Bata Ringan t= 10 cm m2 232.72 97,500 22,690,493 100,600 23,411,934
3 Plesteran Trasram + Acian PC m2 38.69 65,000 2,514,850 88,100 3,408,589
4 Plesteran Biasa + Acian Mortar m2 361.34 60,500 21,860,876 78,100 28,220,404
5 Facade Depan HT 30x60 (ex. Valentino Sedona Ivory) + Waterprofing SIKA m2 14.57 272,000 3,964,060 272,000 3,964,060

6 Facade Depan Woodplank ex. to be confirm + Waterprofing SIKA m2 6.25 252,000 1,575,945 252,000 1,575,945
7 Facade Depan Kisi + Kisi Hollow + Finish Cat m2 4.91 500,000 2,454,000 500,000 2,454,000
8 Beton Batas Kavling (15x20 --> 4P10, bg P8-200) m3 0.60 2,681,100 1,600,617 2,681,100 1,600,617
9 Ekspose Bawah Tangga dan bawah Kanopi m2 18.45 50,000 922,718 50,000 922,718
10 Tali Air Dinding Façade m1 10.15 15,000 152,250 15,000 152,250
11 Penebalan Dinding Tampak Depan Finish Plester Aci Cat m2 18.54 110,000 2,039,785 110,000 2,039,785
12 Finish opening kusen m1 119.04 20,000 2,380,800 20,000 2,380,800

SUB TOTAL IV 65,692,994 73,585,267

V PEKERJAAN ATAP
1 Rangka Atap Baja Ringan (Termasuk Talang Tikus, Flashing, Dudukan m2 50.21 145,000 7,280,572 200,000 10,042,169
Listplank, dan
Talang Jurai) m' 3.55 55,000 195,294 75,000 266,311
2 Listplank Eaves 2 in1 (Coonwood t= 8 mm) m' 32.00 75,000 2,400,000 75,000 2,400,000
3 Genteng Beton ex. Moenir Type ex. Roof System m2 50.21 77,653 3,899,004 84,600 4,247,837
4 Genteng Nok ex. Moenir (Include Sistem Dry Fix) m1 15.35 255,911 3,928,240 255,911 3,928,240
Genteng Nok - -
Topflex - -
Hollow GI 40x40
Ridge tree
Screw
Sealant
5 Genteng Tepi ex. Moenir m1 3.60 71,680 258,048 71,680 258,048
6 Flashing Seng Genteng Full Sistem Moenir (Camel Flash) m1 15.35 180,000 2,763,000 180,000 2,763,000
Camel flash
Camel strip
Screw
Sealant
7 Alumunium Foil Single Side Monier m2 50.21 19,667 987,480 22,000 1,104,639
8 Waterproofing Dak Beton ( KM, kanopi) m2 24.83 90,000 2,234,754 105,000 2,607,213
9 Screeding + Aci (KM, kanopi) m2 16.02 50,000 801,030 50,000 801,030

SUB TOTAL V 24,747,423 28,418,486

VI PEKERJAAN PLAFOND
1 Plafond Gypsum Elephant 9 mm+Rangka Metal Furring (dry area-C1) m2 56.26 75,000 4,219,500 96,200 5,412,212

Page 1 of 20
CITRA SIRKUIT RESIDENCE JO PROYEK CITRA SENTUL RAYA
SENTUL, BOGOR RAP
RENCANA ANGGARAN BIAYA TYPE RUMAH : HANALEI-WAIKIKI 78 STD : HANALEI-WAIKIKI 78 STD
KONTRAKTOR : LUAS BANGUNAN (M2) : 78 : 78
LOKASI BANGUNAN : LUAS TANAH (M2) : 96 / VAR : 96 / VAR
LAMA PEKERJAAN (MINGGU)
: :
2 Plafond Gypsum WR Elephant 9 mm+ Rangka Metal Furring (Wet Area-C2) m2 8.69 97,500 846,897 111,400 967,634

2 Plafond Gypsum WR Elephant 9 mm+ Rangka Besi Hollow (Tritisan-C3) m2 11.33 97,500 1,104,831 111,400 1,262,340

3 Plafond expose fin cat m2 21.14 50,000 1,057,188 50,000 1,057,188

4 Manhole + Mantie Alluminium bh 1.00 90,000 90,000 287,500 287,500
5 List Plafond ( U channel/ cornerbeat /shadow line ) m' 84.87 16,490 1,399,506 27,000 2,291,490
6 Lis plafond, gypsum WR 10x40 mm m' 65.80 15,000 987,000 23,500 1,546,300

SUB TOTAL VI 9,704,922 12,824,664

Page 2 of 20
CITRA SIRKUIT RESIDENCE JO PROYEK CITRA SENTUL RAYA
SENTUL, BOGOR RAP
RENCANA ANGGARAN BIAYA TYPE RUMAH : HANALEI-WAIKIKI 78 STD : HANALEI-WAIKIKI 78 STD
KONTRAKTOR : LUAS BANGUNAN (M2) : 78 : 78
LOKASI BANGUNAN : LUAS TANAH (M2) : 96 / VAR : 96 / VAR
LAMA PEKERJAAN (MINGGU)
: :
VII PEKERJAAN LANTAI
1 Pemadatan Tanah (sdh include II.3) m2 - - - - -
2 Urugan Pasir t= 2.5 cm (sdh include II.5) m3 - - - - -
3 Floor Bawah Keramik t= 4 cm (sdh include II.6) m2 - - - - -
4 Tali Air Carport m1 31.00 20,000 620,000 20,000 620,000
5 Keramik Valentino Gress uk. 60x60 Tipe Snowy Carrara Polished/Glossy (R. m2 51.61 195,000 10,063,463 195,000 10,063,463
Tamu, R. Klg, R. Mkn,R. Tdr) + Upah
6 Keramik Valentino Gress uk. 10x60 Tipe Snowy Carrara Polished/Glossy (Plint m1 46.00 37,319 1,716,660 37,319 1,716,660
Lantai) + Upah
7 Keramik Lantai Valentino Gress uk. 60x60 Tipe Lava Moka (Teras Depan + m2 7.60 182,050 1,384,472 182,050 1,384,472
Teras Belakang + Balkon) + Upah
8 Keramik Valentino Gress uk. 10x60 Tipe Lava Moka (Plint Lantai) + Upah - m1 9.65 36,319 350,439 36,319 350,439
(Teras Depan + Teras Belakang + Balkon)
Kamar Mandi :
9 Keramik Lantai Valentino Gress uk. 60x60 Tipe Bulgary Grey Matt (KM/WC m2 4.94 198,000 978,120 198,000 978,120
LT.1 & LT.2) + Upah
10 Keramik Lantai Valentino Gress uk. 60x60 Tipe Savana Cream Matte (KM/WC m2 3.05 195,000 595,238 195,000 595,238
Utama LT.2) + Upah
11 Keramik Dinding Valentino Gress uk. 60x60 Tipe New Bulgary Grey Polished m2 29.96 208,000 6,231,680 208,000 6,231,680
(KM/WC LT.1 & LT.2) (Termasuk Upah)
12 Aksen Tipe New Bulgary Dark Grey Polished uk. 60x60 (Termasuk Upah) m2 5.04 208,000 1,048,320 208,000 1,048,320

13 Keramik Dinding Valentino Gress uk. 60x60 Tipe Savana Cream Polished m2 15.40 205,000 3,157,000 205,000 3,157,000
(KM/WC Utama LT.2) dan
14 Aksen Tipe Judy Beige Polished uk. 60x60 (Termasuk Upah) m2 2.52 215,500 543,060 215,500 543,060
15 Keramik Valentino Gress uk. 60x60 Tipe New Snowy Carrara Polished (Tangga) m2 9.25 195,000 1,803,067 195,000 1,803,067
+ Upah
16 Keramik Valentino Gress plint uk. 10x60 Tipe New Snowy Carrara Polished m1 19.32 52,000 1,004,640 52,000 1,004,640
(Stepnosing Tangga) + Upah
17 Keramik Valentino Gress uk. 60x60 Tipe New Classic White (Meja & Dinding m2 4.15 190,000 788,500 190,000 788,500
Dapur) + Upah

SUB TOTAL VII 30,284,659 30,284,659

VIII PEKERJAAN PINTU & JENDELA (Kusen Alexindo Alumunium CA 4")
1 P1 Kusen 4" (Pintu Utama / R Tamu Lt Dasar Kusen Allumunium Powder unit 1.00 1,092,908 1,092,908 1,092,908 1,092,908
Coating Brown 4” ex. Alexindo) Uk. 1000x2400
2 P2 (Pintu Lipat Alumunium, Kusen Allumunium Powder Coating Profil 4" unit 1.00 9,748,512 9,748,512 9,748,512 9,748,512
Warna Coklat ex. Alexindo, Kaca Clear 5 mm)Uk.2275x2400 mm
3 P3 & P3' (Pintu Kamar Lt.atas dan Multifungsi Lt. Dasar) Kusen Allumunium unit 2.00 1,076,625 2,153,250 1,076,625 2,153,250
Powder Coating Brown 4” ex. Alexindo) Uk. 900x2400
4 P4 & P4' (Pintu KM/WC) Kusen Allumunium Powder Coating Brown 4” ex. unit 3.00 1,060,342 3,181,025 1,060,342 3,181,025
Alexindo) Uk. 800x2400
5 J1 (R. Tamu Lt Dasar) - Kusen Allumunium Powder Coating Brown 4” ex. unit 1.00 2,795,208 2,795,208 2,795,208 2,795,208
Alexindo) + Kaca Clear t=5mm Uk. 1025x2300
6 PJ1 (Balkon Lt Atas) - Kusen Allumunium Powder Coating Brown 4” ex. unit 1.00 2,756,102 2,756,102 2,756,102 2,756,102
Alexindo) + Kaca Clear t=6mm & 8mm Uk. 1770x2300
7 J2 (Dapur Lt. dasar) - Kusen 4" + Daun Jendela Kaca Clear t=5mm uk. 1850x400 unit 1.00 1,385,412 1,385,412 1,385,412 1,385,412

8 J3 (R. Makan Lt. dasar) - Kusen 4" + Daun Jendela Kaca Clear t=5 & 6 mm Uk. unit 1.00 3,595,104 3,595,104 3,595,104 3,595,104
1850x2300
9 J4 (R. Multifungsi Lt. dasar & R. Tidur Utama Lt. Atas) - Kusen 4" + Daun unit 1.00 2,244,143 2,244,143 2,244,143 2,244,143
Jendela Kaca Clear t=5 mm Uk. 1225x1500
10 J5 (R. Multifungsi Lt. dasar ) - Kusen 4" + Daun Jendela Kaca Clear t=5 mm Uk. unit 2.00 3,023,162 6,046,324 3,023,162 6,046,324
1225x2300
11 J6 (Hall Lt. atas) - Kusen 4" + Daun Jendela Kaca Clear t=5 mm Uk. 600x2300 unit 1.00 2,062,447 2,062,447 2,062,447 2,062,447

12 J7 (R. Tidur Anak Lt. atas) - Kusen 4" + Daun Jendela Kaca Clear t=5 mm Uk. unit 1.00 3,112,502 3,112,502 3,112,502 3,112,502
1425x2300
13 BV1 KM Anak Lt. Atas (Kusen 4") Kaca Es 5mm uk.1775x400 unit 1.00 816,533 816,533 816,533 816,533
14 BV2 KM Utama Lt.Atas (Kusen 4") Kaca Es 5mm uk.1850x400 unit 1.00 847,139 847,139 847,139 847,139
15 Pintu Utama (P1) Engineering Solid Door ex. AK. Door (incl finished) bh 1.00 1,450,000 1,450,000 1,450,000 1,450,000
16 Pintu Jendela Balkon (PJ1) Engineering Door ex. AK. Door (incl finished) bh 1.00 1,450,000 1,450,000 1,450,000 1,450,000

17 Pintu (P3&P3') Honeycomb Door (Pintu Kamar Lt.atas dan Multifungsi Lt. bh 2.00 750,000 1,500,000 750,000 1,500,000
Dasar) ex. AK Door
18 Pintu (P4&P4') Honeycomb Door (Pintu KM/WC) ex. AK Door bh 3.00 750,000 2,250,000 750,000 2,250,000

SUB TOTAL VIII 48,486,608 48,486,608

IX PEKERJAAN ENGSEL & KUNCI
1 Engsel Pintu Utama 4", ex.Onasis HI/ONS 432 bh 3.00 19,406 58,218 19,406 58,218
2 Engsel Pintu Typical 4", ex.Onasis HI/ONS 432 bh 21.00 15,019 315,399 15,019 315,399
3 Kunci Pintu Utama Onasis T5 Pro bh 1.00 1,950,000 1,950,000 1,950,000 1,950,000
4 Kunci Pintu Kamar Utama : -
Lever Handle Onasis LHD/ONS 204 psg 3.00 126,563 379,689 126,563 379,689
Mortise Lock Onasis BD/ONS 8811-50 LW bh 3.00 72,563 217,689 72,563 217,689
Cylinder Dekkson CY/ONS 60 mm DO bh 3.00 57,375 172,125 57,375 172,125
5 Kunci Pintu Kamar Mandi : -
Lever Handle Onasis LHD/ONS 204 psg 3.00 126,563 379,689 126,563 379,689
Mortise Lock Onasis BD/ONS 8811-50 LW bh 3.00 72,563 217,689 72,563 217,689
Cylinder Dekkson CY/ONS 60 mm TT-ET bh 3.00 62,438 187,314 62,438 187,314

SUB TOTAL IX 3,877,812 3,877,812

X PEKERJAAN PENGECATAN
1 Cat Listplank ex. Jotun Include Pek. Lis plafond m' 181.51 20,000 3,630,200 20,000 3,630,200
2 Cat Plafond incl List Plafond ex. Jotun m2 83.21 18,000 1,497,825 18,000 1,497,825
4 Cat Dinding Luar ex. Jotun Wheathercoat m2 104.39 27,000 2,818,604 27,000 2,818,604
5 Cat Dinding Dalam ex. Jotun m2 224.17 18,000 4,035,047 18,000 4,035,047
6 Cat Expose Beton ex. Jotun m2 17.16 27,000 463,432 27,000 463,432
7 Cat Daun Pintu Duco (Semua Pintu, Kecuali Pintu Utama dan Pintu Belakang) m2 21.60 80,000 1,728,000 80,000 1,728,000

SUB TOTAL X 14,173,109 14,173,109

Page 3 of 20
CITRA SIRKUIT RESIDENCE JO PROYEK CITRA SENTUL RAYA
SENTUL, BOGOR RAP
RENCANA ANGGARAN BIAYA TYPE RUMAH : HANALEI-WAIKIKI 78 STD : HANALEI-WAIKIKI 78 STD
KONTRAKTOR : LUAS BANGUNAN (M2) : 78 : 78
LOKASI BANGUNAN : LUAS TANAH (M2) : 96 / VAR : 96 / VAR
LAMA PEKERJAAN (MINGGU)
: :
XI PEKERJAAN INSTALASI SANITAIR
1 Pipa Cold Water Wespex Dia 16 s/d 20 mm termasuk asesoris m1 63.30 28,500 1,804,050 28,500 1,804,050
2 Pipa Air Kotor ø 4" Vinylon D Saluran WC dan Saluran Air Hujan sampai m1 30.29 68,600 2,077,894 68,600 2,077,894
3 gorong
Pipa Air Kotor ø 3" Vinylon D m1 17.18 45,000 773,100 45,000 773,100
4 Pipa Air Talang Tegak ø 2,5" Vinylon D, dibungkus kawat ayam m1 30.00 56,000 1,680,000 56,000 1,680,000
5 Bak Kontrol + Grill Besi bh 2.00 350,000 700,000 350,000 700,000
6 Septictank X-tra Biotex ex. Panca Wira 750 Liter, termasuk overflow gorong dan bh 1.00 2,850,000 2,850,000 2,850,000 2,850,000
pipa hawa Ke Solar Waterheater :
Connecting
7 Pipa Hot Water Wespex Dia. 16 mm m1 16.00 28,500 456,000 65,000 1,040,000
8 Pipa Cold Water Wespex Dia. 20 mm m1 4.00 28,500 114,000 28,500 114,000
9 Fitting Expander Cooper S.20,16 bh 1.00 13,000 13,000 13,000 13,000
10 Ball Valve Q20 bh 1.00 200,000 200,000 200,000 200,000
11 Kabel 3x2,5 mm Sampai ke Solarhart Atas m1 15.00 15,000 225,000 15,000 225,000

SUB TOTAL XI 10,893,044 11,477,044

XII PEK. ACCES.INST.SANITAIR
1 Kran Carport & Taman Belakang T23 B13 V7NB ex. Toto (Upah + Material + bh 2.00 184,300 368,600 184,300 368,600
Instalasi)
2 Kran Kitchen Zink T30 AR13 V7N ex. Toto(material+upah) bh 1.00 280,600 280,600 280,600 280,600
3 Kitchen Zink, ex. Royal SB21(material+upah) bh 1.00 375,000 375,000 375,000 375,000
4 Tempat Sabun, S 156 N ex. Toto (material+upah) bh 3.00 100,100 300,300 100,100 300,300
5 Roof Drain Parabola(material+upah) bh 3.00 85,000 255,000 85,000 255,000
6 Floor Drain TX 1 BN ex. Toto(material+upah) bh 5.00 250,700 1,253,500 250,700 1,253,500
7 Cermin 0.80x0.60 m (Sekeliling di Bavel+braket) bh 3.00 350,000 1,050,000 350,000 1,050,000
8 Kran Shower TX 401 SB (material+upah) bh 3.00 761,000 2,283,000 761,000 2,283,000
9 Closed Duduk CW 421 J/SW 420 JP With Eco Washer(material+upah) bh 3.00 2,381,700 7,145,100 2,381,700 7,145,100
10 Wastafel LW 240 CJ + Kran TX 101 LB (material+upah) bh 3.00 1,282,500 3,847,500 1,282,500 3,847,500

SUB TOTAL XII 17,158,600 17,158,600

XIII PEKERJAAN INSTALASI LISTRIK
1 Titik Lampu + Saklar ex. Panasonic Wide + Instalasi NYM 2x1.5 mm ttk 25.00 189,200 4,730,000 213,000 5,325,000
2 Fiting Lampu exc. Bola Lampu bh 5.00 16,500 82,500 16,500 82,500
3 Armature Downlight Panasonic 4'' exc. Bola Lampu bh 21.00 86,500 1,816,500 86,500 1,816,500
4 Lampu Baret bh 1.00 239,800 239,800 239,800 239,800
5 Instalasi Lampu Taman Kabel NYM 2x1,5 mm ttk 1.00 328,300 328,300 328,300 328,300
6 Titik Lampu + Saklar Hotel ex. Panasonic Wide Area Tangga + Instalasi Kabel ttk 2.00 221,000 442,000 221,000 442,000
7 Stop Kontak ex. Panasonic Wide + Instalasi NYM 3x2.5 mm ttk 13.00 170,000 2,210,000 224,500 2,918,500
8 Instalasi Waterheater Untuk SH NYM 3x2,5 mm + MCB 10 A (Box MCB LT.2) ttk 1.00 239,800 239,800 239,800 239,800
9 Outlet Stop Kontak AC ex. Panasonic Wide Series ttk 4.00 239,800 959,200 239,800 959,200
10 Instalasi Stop Kontak AC NYM 3x2.5 mm ttk 4.00 239,800 959,200 239,800 959,200
11 Sparing Kabel FO Telkom, Pipa HDPE 20 mm + Tambang ex. Wespex ttk 1.00 190,000 190,000 190,000 190,000
(dari Titik Modem / Dalam Rumah Sampai ke Taman) -
12 Stop Kontak TV + Instalasi Include Outlet (Outlet Panasonic) ttk 2.00 203,500 407,000 203,500 407,000
13 Sparing TV Pipa PVC 5/8” Include Outlet ttk 2.00 87,500 175,000 87,500 175,000
(di Lantai 2 Untuk Sparing TV, Tanpa Kabel dan Outlet) -
14 Titik Kabel Data 1 ex.Belden Cat 5 + Outlet Data RJ.45 (2 bh) ex.Panasonic ttk 2.00 375,000 750,000 375,000 750,000
15 Exhaust Fan Panasonic Seri FV-20TGU5 ttk 3.00 400,000 1,200,000 400,000 1,200,000
16 Sparing SR ttk 1.00 225,000 225,000 225,000 225,000
17 Box MCB Presto 12 Group (Include MCB Sesuai Wiring Diagram) Sudah Lot 2.00 1,350,000 2,700,000 1,350,000 2,700,000
Termasuk :
Kabel Toevoer 4 x 4 mm (dari MCB Lantai 1 ke MCB Lantai 2) dan arde -
Kabel Toevoer 4 x 6 mm (dari KWH METER Ke MCB Lantai 1) dan arde -
18 Drain AC 3/4” AW ttk 4.00 175,000 700,000 175,000 700,000
19 Pipa Instalasi Refrigerant 1/4"+3/8" (Termasuk Spare dan pipa konduit) m’ 45.00 112,000 5,040,000 112,000 5,040,000
20 Pipa Instalasi Refrigerant 1/4"+1/2" (Termasuk Sparedan pipa konduit) m’ 7.50 122,500 918,750 122,500 918,750
21 Instalasi dari Indoor ke Outdoor Kabel NYM 3x2,5 mm ttk 4.00 200,000 800,000 200,000 800,000
22 Grounding ttk 1.00 275,000 275,000 275,000 275,000
23 Kabel BC 6 mm dari Kwh ke Box MCB Lantai 1 dan Lantai 2 ttk 1.00 175,000 175,000 175,000 175,000
24 Pipa Ceiling Exhaust Fan Area Kamar Mandi 2,5 " m’ 3.00 155,000 465,000 155,000 465,000
25 Outlet Stop Kontak Waterproof untuk Groundtank ex. Panasonic Wide Series ttk 1.00 350,000 350,000 350,000 350,000

SUB TOTAL XIII 26,378,050 27,681,550

XIV PEKERJAAN PAGAR BELAKANG
1 Galian m3 9.98 50,000 498,750 65,000 648,375
2 Pasir Urug m3 0.57 264,083 151,584 393,500 225,869
3 Pondasi Batu Kali 25/60/60 m3 3.83 625,000 2,390,625 717,000 2,742,525
4 Urugan Tanah m3 5.58 15,000 83,640 15,000 83,640
5 Sloof 15/20 m3 - 2,975,000 - 2,975,000 -
6 Pas. Bata Ringan t= 10 cm m2 30.14 97,500 2,938,650 100,600 3,032,084
7 Plester Aci Mortar m2 30.14 60,500 1,823,470 78,100 2,353,934
8 Cat Luar Mowilex Weathercoat m2 30.14 32,000 964,480 32,000 964,480
9 Kolom Praktis 13/13 m3 0.25 5,637,797 1,429,182 5,637,797 1,429,182
10 Ringbalk 13/13 m3 0.29 5,637,797 1,656,751 5,637,797 1,656,751

SUB TOTAL XIV 11,937,131 13,136,840

Page 4 of 20
CITRA SIRKUIT RESIDENCE JO PROYEK CITRA SENTUL RAYA
SENTUL, BOGOR RAP
RENCANA ANGGARAN BIAYA TYPE RUMAH : HANALEI-WAIKIKI 78 STD : HANALEI-WAIKIKI 78 STD
KONTRAKTOR : LUAS BANGUNAN (M2) : 78 : 78
LOKASI BANGUNAN : LUAS TANAH (M2) : 96 / VAR : 96 / VAR
LAMA PEKERJAAN (MINGGU)
: :
XV PEKERJAAN LAIN - LAIN
1 Rabat Dudukan Bak Sampah (Termasuk Ban - Ban nan) bh 1.00 200,000 200,000 200,000 200,000
2 Raliing Tangga Besi Hollow + Handrail Kayu + Finish Cat m1 4.40 1,450,000 6,380,000 1,650,000 7,260,000
3 Bak Meter Air + Tutup Bak Meter + Zinchromate + Cat bh 1.00 750,000 750,000 750,000 750,000
4 Perkerasan Carport + Rabat + Keramik (F3) m2 19.00 190,000 3,610,000 210,000 3,990,000
5 Pas. Bata Pembatas Kavling Taman & Jalan Termasuk Finish Plester Aci + Cat m2 11.80 200,000 2,360,000 200,000 2,360,000
6 Pembersihan Akhir Ls 1.00 750,000 750,000 750,000 750,000
7 Keamanan dan Bongkar Muat Ls 1.00 1,000,000 1,000,000 1,000,000 1,000,000
9 Ground Water Tank 1m3 ex Pancawira include pemipaan+pompa 125watt Ls 1.00 4,354,000 4,354,000 4,354,000 4,354,000
Shimizu
11 Railing Hollow Besi Balkon finish cat m2 1.87 550,000 1,028,500 550,000 1,028,500

SUB TOTAL XV 20,432,500 21,692,500

XVI PEKERJAAN TAMPAK SAMPING RUMAH SUDUT
1 Beton Kanopi diatas jendela J5 0.19 m3 5,406,611 1,051,045 5,406,611 1,051,045
2 Pekerjaan Dinding ; - -
3 - Plesteran aci 10.85 m2 60,500 656,425 60,500 656,425
4 - Openingan kusen 7.16 m1 20,000 143,200 20,000 143,200
5 - Penebalan dinding 10.85 m2 110,000 1,193,500 110,000 1,193,500
6 Facade Depan HT 30x60 (ex. Valentino Sedona Ivory) + Waterprofing SIKA 5.10 m2 272,000 1,387,200 272,000 1,387,200

7 Railing Balkon Samping 1.65 m1 550,000 907,500 550,000 907,500

8 - Ban-banan sekeliling jendela J5 3.00 m1 190,000 570,000 190,000 570,000
9 J5 (R. Multifungsi Lt. dasar ) - Kusen 4" + Daun Jendela Kaca Clear t=5 mm Uk. 1.00 unit 3,023,162 3,023,162 3,023,162 3,023,162
1225x2300
SUB TOTAL XVII 8,932,032 8,932,032
REKAPITULASI
I PEKERJAAN PERSIAPAN 9,910,000 10,310,000
II PEKERJAAN PONDASI 30,454,650 32,813,293
III PEKERJAAN STRUKTUR 77,427,640 77,427,640
IV PEKERJAAN DINDING 65,692,994 73,585,267
V PEKERJAAN ATAP 24,747,423 28,418,486
VI PEKERJAAN PLAFOND 9,704,922 12,824,664
VII PEKERJAAN LANTAI 30,284,659 30,284,659
VIII PEKERJAAN PINTU & JENDELA 48,486,608 48,486,608
IX PEKERJAAN ENGSEL & KUNCI 3,877,812 3,877,812
X PEKERJAAN PENGECATAN 14,173,109 14,173,109
XI PEKERJAAN INSTALASI SANITAIR 10,893,044 11,477,044
XII PEK. ACCES.INST.SANITAIR 17,158,600 17,158,600
XIII PEKERJAAN INSTALASI LISTRIK 26,378,050 27,681,550
XIV PEKERJAAN PAGAR 11,937,131 13,136,840
XV PEKERJAAN LAIN - LAIN 20,432,500 21,692,500
XVI PEKERJAAN TAMPAK SAMPING RUMAH SUDUT 8,932,032 8,932,032
JUMLAH 410,491,174 432,280,104
FEE 10 % 41,049,117 43,228,010
JUMLAH 451,540,291 475,508,114
DIBULATKAN 451,500,000 475,500,000
ASSURANSI CONTRACTOR ALL RISK - -
TOTAL 451,500,000 475,500,000
HARGA BANGUNAN /M2 5,788,462 6,096,154

Page 5 of 20
CITRA SIRKUIT RESIDENCE JO PROYEK CITRA SENTUL RAYA
SENTUL, BOGOR RAP
RENCANA ANGGARAN BIAYA TYPE RUMAH : HANALEI-WAIKIKI 85 EXT : HANALEI-WAIKIKI 85 EXT
KONTRAKTOR : LUAS BANGUNAN (M2) : 85 : 85
LOKASI BANGUNAN : LUAS TANAH (M2) : 112 / VAR : 112 / VAR
LAMA PEKERJAAN (MINGGU)
: :
NO JENIS PEKERJAAN UNIT VOL. HARGA SATUAN (Rp) JUMLAH HARGA (Rp) HARGA SATUAN (Rp) JUMLAH HARGA (Rp)
I PEKERJAAN PERSIAPAN
1 Air Kerja ls 1.00 1,000,000 1,000,000 1,000,000 1,000,000
2 Listrik Kerja ls 1.00 1,000,000 1,000,000 1,000,000 1,000,000
3 Direksi Keet, Termasuk : -
- Office Biasa (Incl. Toilet) ls 0.10 10,000,000 1,000,000 10,000,000 1,000,000
- Bedeng Pekerja (Inc.Toilet dan Warung) ls 0.10 6,000,000 600,000 10,000,000 1,000,000
- Gudang ls 0.10 5,000,000 500,000 5,000,000 500,000
- Peralatan P3K kelas A ls 0.10 750,000 75,000 750,000 75,000
- Signage K3 ls 0.10 1,750,000 175,000 1,750,000 175,000
- Poster K3, Bendera K3, Bendera Merah Putih & Bendera Logo Kontraktor ls 0.10 1,750,000 175,000 1,750,000 175,000
-
4 Perlengkapan Keselamatan Kerja (Sesuai Jumlah Pekerja) -
- Helm Merk MSA Kuning 10.00 bh 70,000 700,000 70,000 700,000
- Sepatu AP Boot Karet ( 2 kali Ganti Dalam 1 Tahun) 0.30 bh 350,000 105,000 350,000 105,000
- Body Harness ( 3 bh / by Kontraktor) 0.30 bh 700,000 210,000 700,000 210,000
- -
6 Gerbang Masuk - -
- Security (3 Orang, 2 Shift + Pengganti Off) - -
- Toa 1 bh 0.10 bh 700,000 70,000 700,000 70,000
- Helm Tamu Merk MSA Putih ( 5 Set) 0.50 bh 70,000 35,000 70,000 35,000
- -
7 Safety Officer (Pengawas K3) Bersertifikat Disnakertrans / min SMA/STM 1.00 ls 4,100,000 4,100,000 4,100,000 4,100,000
- -
8 Asuransi Kecelakaan Kerja 1.00 ls 165,000 165,000 165,000 165,000

SUB TOTAL I 9,910,000 10,310,000

II PEKERJAAN PONDASI
1 Pasang Bouwplank m' 30.00 23,625 708,750 22,200 666,000
2 Potong Tiang Pancang ttk 13.00 35,000 455,000 55,000 715,000
3 Galian pondasi batukali, tie beam, sloof, area KM, area carport m3 59.63 50,000 2,981,646 65,000 3,876,140
4 Pemadatan Tanah m2 34.98 10,000 349,775 16,200 566,636
5 Anti Rayap m2 112.00 10,890 1,219,680 10,890 1,219,680
6 Urugan Pasir t= 5 cm termasuk bawah kramik m3 2.49 264,083 657,699 393,500 980,012
7 Lantai Kerja t= 5 cm termasuk bawah kramik m2 49.81 66,500 3,312,365 66,500 3,312,365
8 Pasang Batu Kali 25/60/60 kamar pembantu dan WC, sirip kiri dan kanan m3 12.43 625,000 7,767,797 717,000 8,911,217
9 Beton Tulang Sloof / Tie Beam (Sesuai Gambar Kerja) m3 1.63 3,688,785 6,017,331 3,688,785 6,017,331
10 Beton Pilecap (Sesuai Gambar Kerja) m3 3.18 3,385,891 10,758,092 3,385,891 10,758,092
11 Rollag Bata m3 0.60 834,851 503,039 834,851 503,039
12 Urug Tanah Kembali m3 37.00 15,000 555,054 15,000 555,054

SUB TOTAL II 35,286,228 38,080,565

III PEKERJAAN STRUKTUR (dimensi dan besi sesuai gambar kerja)
1 Beton Tulang KP (13/13) m3 1.72 2,681,263 4,614,711 2,681,263 4,614,711
2 Beton Kolom Struktur (K2, K3, K25, K15, K2A) (Beton K-225) m3 3.29 5,637,797 18,542,714 5,637,797 18,542,714
3 Balok Beton RB (13/15) m3 2.03 2,925,000 5,947,300 2,925,000 5,947,300
4 Balok Struktur (Beton K-225) m3 4.58 4,299,066 19,690,904 4,299,066 19,690,904
5 Balok Beton Struktur BL (Balok Latei) (12/15) m3 2.11 4,498,995 9,489,392 4,498,995 9,489,392
6 Dak Atap Beton (Beton K-225) m3 0.58 3,202,208 1,849,275 3,202,208 1,849,275
7 Kanopi Beton (Termasuk Teras dan Di atas Jendela Jendela) m3 1.79 2,800,353 5,003,362 2,800,353 5,003,362
8 Beton Tangga (Beton K-225) m3 1.89 3,202,208 6,037,963 3,202,208 6,037,963
9 Meja Dapur m3 0.17 2,513,452 416,102 2,513,452 416,102
10 Plat Lantai Lt Atas t= 12 cm Besi 1 Lapis P8 Jarak 20cm K225 m3 3.41 1,996,993 6,807,932 1,996,993 6,807,932
11 Slab on Ground Lt Bawah t= 8 cm+ M6 K175 m3 4.86 1,200,000 5,827,920 1,200,000 5,827,920

SUB TOTAL III 84,227,576 84,227,576

IV PEKERJAAN DINDING
1 Pasang Bata Trasram atas sloof dan tie beam, termasuk KM m2 33.88 110,987 3,759,962 108,400 3,672,321
2 Pasang Bata Ringan t= 10 cm m2 263.72 97,500 25,712,798 100,600 26,530,333
3 Plesteran Trasram + Acian PC m2 41.60 65,000 2,704,000 88,100 3,664,960
4 Plesteran Biasa + Acian Mortar m2 361.34 60,500 21,860,876 78,100 28,220,404
5 Facade Depan HT 30x60 (ex. Valentino Sedona Ivory) + Waterprofing SIKA m2 14.57 272,000 3,964,060 272,000 3,964,060

6 Facade Depan Woodplank ex. to be confirm + Waterprofing SIKA m2 6.25 252,000 1,575,945 252,000 1,575,945
7 Facade Depan Kisi + Kisi Hollow + Finish Cat m2 4.91 500,000 2,454,000 500,000 2,454,000
8 Beton Batas Kavling (15x20 --> 4P10, bg P8-200) m3 0.60 2,681,100 1,600,617 2,681,100 1,600,617
9 Ekspose Bawah Tangga dan bawah Kanopi m2 18.45 50,000 922,718 50,000 922,718
10 Tali Air Dinding Façade m1 10.15 15,000 152,250 15,000 152,250
11 Penebalan Dinding Tampak Depan Finish Plester Aci Cat m2 18.54 110,000 2,039,785 110,000 2,039,785
12 Finish opening kusen m1 119.04 20,000 2,380,800 20,000 2,380,800

SUB TOTAL IV 69,127,810 77,178,192

V PEKERJAAN ATAP
1 Rangka Atap Baja Ringan (Termasuk Talang Tikus, Flashing, Dudukan m2 62.07 145,000 8,999,608 200,000 12,413,253
Listplank, dan
Talang Jurai) m' 3.55 55,000 195,294 75,000 266,311
2 Listplank Eaves 2 in1 (Coonwood t= 8 mm) m' 28.10 75,000 2,107,500 75,000 2,107,500
3 Genteng Beton ex. Moenir Type ex. Roof System m2 62.07 77,653 4,819,609 84,600 5,250,806
4 Genteng Nok ex. Moenir (Include Sistem Dry Fix) m1 17.42 255,911 4,456,863 255,911 4,456,863
Genteng Nok -
Topflex -
Hollow GI 40x40 -
Ridge tree -
Screw -
Sealant -
5 Genteng Tepi ex. Moenir m1 6.80 71,680 487,424 71,680 487,424
6 Flashing Seng Genteng Full Sistem Moenir (Camel Flash) m1 17.42 180,000 3,134,816 180,000 3,134,816
Camel flash -
Camel strip -
Screw -
Sealant -
7 Alumunium Foil Single Side Monier m2 62.07 19,667 1,220,637 22,000 1,365,458
8 Waterproofing Dak Beton ( KM, kanopi) m2 25.18 90,000 2,266,056 105,000 2,643,732
9 Screeding + Aci (KM, kanopi) m2 16.37 50,000 818,420 50,000 818,420

SUB TOTAL V 28,506,227 32,944,582

VI PEKERJAAN PLAFOND
1 Plafond Gypsum Elephant 9 mm+Rangka Metal Furring (dry area-C1) m2 63.95 75,000 4,796,063 96,200 6,151,750

Page 1 of 20
CITRA SIRKUIT RESIDENCE JO PROYEK CITRA SENTUL RAYA
SENTUL, BOGOR RAP
RENCANA ANGGARAN BIAYA TYPE RUMAH : HANALEI-WAIKIKI 85 EXT : HANALEI-WAIKIKI 85 EXT
KONTRAKTOR : LUAS BANGUNAN (M2) : 85 : 85
LOKASI BANGUNAN : LUAS TANAH (M2) : 112 / VAR : 112 / VAR
LAMA PEKERJAAN (MINGGU)
: :
2 Plafond Gypsum WR Elephant 9 mm+ Rangka Metal Furring (Wet Area-C2) m2 8.69 97,500 846,897 111,400 967,634

2 Plafond Gypsum WR Elephant 9 mm+ Rangka Besi Hollow (Tritisan-C3) m2 11.33 97,500 1,104,831 111,400 1,262,340

3 Plafond expose fin cat (C4) m2 21.76 50,000 1,087,813 50,000 1,087,813
4 Manhole + Mantie Alluminium bh 1.00 90,000 90,000 287,500 287,500
5 List Plafond ( U channel/ cornerbeat /shadow line ) m' 96.01 16,490 1,583,205 27,000 2,592,270
6 Lis plafond, gypsum WR 10x40 mm m' 65.80 15,000 987,000 23,500 1,546,300

SUB TOTAL VI 10,495,808 13,895,607

Page 2 of 20
CITRA SIRKUIT RESIDENCE JO PROYEK CITRA SENTUL RAYA
SENTUL, BOGOR RAP
RENCANA ANGGARAN BIAYA TYPE RUMAH : HANALEI-WAIKIKI 85 EXT : HANALEI-WAIKIKI 85 EXT
KONTRAKTOR : LUAS BANGUNAN (M2) : 85 : 85
LOKASI BANGUNAN : LUAS TANAH (M2) : 112 / VAR : 112 / VAR
LAMA PEKERJAAN (MINGGU)
: :
VII PEKERJAAN LANTAI
1 Pemadatan Tanah (sdh include II.3) m2 - - - - -
2 Urugan Pasir t= 2.5 cm (sdh include II.5) m3 - - - - -
3 Floor Bawah Keramik t= 4 cm (sdh include II.6) m2 - - - - -
4 Tali Air Carport m1 31.00 20,000 620,000 20,000 620,000
5 Keramik Valentino Gress uk. 60x60 Tipe Snowy Carrara Polished/Glossy (R. m2 59.30 195,000 11,562,525 195,000 11,562,525
Tamu, R. Klg, R. Mkn,R. Tdr) + Upah
6 Keramik Valentino Gress uk. 10x60 Tipe Snowy Carrara Polished/Glossy (Plint m1 57.15 37,319 2,132,764 37,319 2,132,764
Lantai) + Upah
7 Keramik Lantai Valentino Gress uk. 60x60 Tipe Lava Moka (Teras Depan + m2 7.60 182,050 1,384,472 182,050 1,384,472
Teras Belakang + Balkon) + Upah
8 Keramik Valentino Gress uk. 10x60 Tipe Lava Moka (Plint Lantai) + Upah - m1 9.65 36,319 350,439 36,319 350,439
(Teras Depan + Teras Belakang + Balkon)
Kamar Mandi : -
9 Keramik Lantai Valentino Gress uk. 60x60 Tipe Bulgary Grey Matt (KM/WC m2 4.94 198,000 978,120 198,000 978,120
LT.1 & LT.2) + Upah
10 Keramik Lantai Valentino Gress uk. 60x60 Tipe Savana Cream Matte (KM/WC m2 3.05 195,000 595,238 195,000 595,238
Utama LT.2) + Upah
11 Keramik Dinding Valentino Gress uk. 60x60 Tipe New Bulgary Grey Polished m2 29.96 208,000 6,231,680 208,000 6,231,680
(KM/WC LT.1 & LT.2) (Termasuk Upah)
12 Aksen Tipe New Bulgary Dark Grey Polished uk. 60x60 (Termasuk Upah) m2 5.04 208,000 1,048,320 208,000 1,048,320

13 Keramik Dinding Valentino Gress uk. 60x60 Tipe Savana Cream Polished m2 15.40 205,000 3,157,000 205,000 3,157,000
(KM/WC Utama LT.2) dan
14 Aksen Tipe Judy Beige Polished uk. 60x60 (Termasuk Upah) m2 2.52 215,500 543,060 215,500 543,060
15 Keramik Valentino Gress uk. 60x60 Tipe New Snowy Carrara Polished (Tangga) m2 9.25 195,000 1,803,067 195,000 1,803,067
+ Upah
16 Keramik Valentino Gress plint uk. 10x60 Tipe New Snowy Carrara Polished m1 19.32 52,000 1,004,640 52,000 1,004,640
(Stepnosing Tangga) + Upah
17 Keramik Valentino Gress uk. 60x60 Tipe New Classic White (Meja & Dinding m2 4.15 190,000 788,500 190,000 788,500
Dapur) + Upah

SUB TOTAL VII 32,199,825 32,199,825

VIII PEKERJAAN PINTU & JENDELA (Kusen Alexindo Alumunium CA 4")
1 P1 Kusen 4" (Pintu Utama / R Tamu Lt Dasar Kusen Allumunium Powder unit 1.00 1,092,908 1,092,908 1,092,908 1,092,908
Coating Brown 4” ex. Alexindo) Uk. 1000x2400
2 P2 (Pintu Lipat Alumunium, Kusen Allumunium Powder Coating Profil 4" unit 1.00 9,748,512 9,748,512 9,748,512 9,748,512
Warna Coklat ex. Alexindo, Kaca Clear 5 mm)Uk.2275x2400 mm
3 P3 & P3' (Pintu Kamar Lt.atas dan Multifungsi Lt. Dasar) Kusen Allumunium unit 3.00 1,076,625 3,229,875 1,076,625 3,229,875
Powder Coating Brown 4” ex. Alexindo) Uk. 900x2400
4 P4 & P4' (Pintu KM/WC) Kusen Allumunium Powder Coating Brown 4” ex. unit 3.00 1,060,342 3,181,025 1,060,342 3,181,025
Alexindo) Uk. 800x2400
5 J1 (R. Tamu Lt Dasar) - Kusen Allumunium Powder Coating Brown 4” ex. unit 1.00 2,795,208 2,795,208 2,795,208 2,795,208
Alexindo) + Kaca Clear t=5mm Uk. 1025x2300
6 PJ1 (Balkon Lt Atas) - Kusen Allumunium Powder Coating Brown 4” ex. unit 1.00 2,756,102 2,756,102 2,756,102 2,756,102
Alexindo) + Kaca Clear t=6mm & 8mm Uk. 1770x2300
7 J2 (Dapur Lt. dasar) - Kusen 4" + Daun Jendela Kaca Clear t=5mm uk. 1850x400 unit 1.00 1,385,412 1,385,412 1,385,412 1,385,412

8 J3 (R. Makan Lt. dasar) - Kusen 4" + Daun Jendela Kaca Clear t=5 & 6 mm Uk. unit 1.00 3,595,104 3,595,104 3,595,104 3,595,104
1850x2300
9 J4 (R. Multifungsi Lt. dasar & R. Tidur Utama Lt. Atas) - Kusen 4" + Daun unit 2.00 2,244,143 4,488,286 2,244,143 4,488,286
Jendela Kaca Clear t=5 mm Uk. 1225x1500
10 J5 (R. Multifungsi Lt. dasar ) - Kusen 4" + Daun Jendela Kaca Clear t=5 mm Uk. unit 2.00 3,023,162 6,046,324 3,023,162 6,046,324
1225x2300
11 J6 (Hall Lt. atas) - Kusen 4" + Daun Jendela Kaca Clear t=5 mm Uk. 600x2300 unit 1.00 2,062,447 2,062,447 2,062,447 2,062,447

12 J7 (R. Tidur Anak Lt. atas) - Kusen 4" + Daun Jendela Kaca Clear t=5 mm Uk. unit 1.00 3,112,502 3,112,502 3,112,502 3,112,502
1425x2300
13 BV1 KM Anak Lt. Atas (Kusen 4") Kaca Es 5mm uk.1775x400 unit 1.00 816,533 816,533 816,533 816,533
14 BV2 KM Utama Lt.Atas (Kusen 4") Kaca Es 5mm uk.1850x400 unit 1.00 847,139 847,139 847,139 847,139
15 Pintu Utama (P1) Engineering Solid Door ex. AK. Door (incl finished) bh 1.00 1,450,000 1,450,000 1,450,000 1,450,000
16 Pintu Jendela Balkon (PJ1) Engineering Door ex. AK. Door (incl finished) bh 1.00 1,450,000 1,450,000 1,450,000 1,450,000

17 Pintu (P3&P3') Honeycomb Door (Pintu Kamar Lt.atas dan Multifungsi Lt. bh 2.00 750,000 1,500,000 850,000 1,700,000
Dasar) ex. AK Door
18 Pintu (P4&P4') Honeycomb Door (Pintu KM/WC) ex. AK Door bh 3.00 750,000 2,250,000 850,000 2,550,000

SUB TOTAL VIII 51,807,376 52,307,376

IX PEKERJAAN ENGSEL & KUNCI
1 Engsel Pintu Utama 4", ex.Onasis HI/ONS 432 bh 3.00 19,406 58,218 19,406 58,218
2 Engsel Pintu Typical 4", ex.Onasis HI/ONS 432 bh 21.00 15,019 315,399 15,019 315,399
3 Kunci Pintu Utama Onasis T5 Pro bh 1.00 1,950,000 1,950,000 1,950,000 1,950,000
4 Kunci Pintu Kamar Utama : -
Lever Handle Onasis LHD/ONS 204 psg 4.00 126,563 506,252 126,563 506,252
Mortise Lock Onasis BD/ONS 8811-50 LW bh 4.00 72,563 290,252 72,563 290,252
Cylinder Dekkson CY/ONS 60 mm DO bh 4.00 57,375 229,500 57,375 229,500
5 Kunci Pintu Kamar Mandi : -
Lever Handle Onasis LHD/ONS 204 psg 3.00 126,563 379,689 126,563 379,689
Mortise Lock Onasis BD/ONS 8811-50 LW bh 3.00 72,563 217,689 72,563 217,689
Cylinder Dekkson CY/ONS 60 mm TT-ET bh 3.00 62,438 187,314 62,438 187,314

SUB TOTAL IX 4,134,313 4,134,313

X PEKERJAAN PENGECATAN
1 Cat Listplank ex. Jotun Include Pek. Lis plafond m' 181.51 20,000 3,630,200 20,000 3,630,200
2 Cat Plafond incl List Plafond ex. Jotun m2 83.21 18,000 1,497,825 18,000 1,497,825
4 Cat Dinding Luar ex. Jotun Wheathercoat m2 104.39 27,000 2,818,604 27,000 2,818,604
5 Cat Dinding Dalam ex. Jotun m2 224.17 18,000 4,035,047 18,000 4,035,047
6 Cat Expose Beton ex. Jotun m2 17.16 27,000 463,432 27,000 463,432
7 Cat Daun Pintu Duco (Semua Pintu, Kecuali Pintu Utama dan Pintu Belakang) m2 25.92 80,000 2,073,600 80,000 2,073,600

SUB TOTAL X 14,518,709 14,518,709

Page 3 of 20
CITRA SIRKUIT RESIDENCE JO PROYEK CITRA SENTUL RAYA
SENTUL, BOGOR RAP
RENCANA ANGGARAN BIAYA TYPE RUMAH : HANALEI-WAIKIKI 85 EXT : HANALEI-WAIKIKI 85 EXT
KONTRAKTOR : LUAS BANGUNAN (M2) : 85 : 85
LOKASI BANGUNAN : LUAS TANAH (M2) : 112 / VAR : 112 / VAR
LAMA PEKERJAAN (MINGGU)
: :
XI PEKERJAAN INSTALASI SANITAIR
1 Pipa Cold Water Wespex Dia 16 s/d 20 mm termasuk asesoris m1 63.30 28,500 1,804,050 28,500 1,804,050
2 Pipa Air Kotor ø 4" Vinylon D Saluran WC dan Saluran Air Hujan sampai m1 30.29 68,600 2,077,894 68,600 2,077,894
3 gorong
Pipa Air Kotor ø 3" Vinylon D m1 17.18 45,000 773,100 45,000 773,100
4 Pipa Air Talang Tegak ø 2,5" Vinylon D, dibungkus kawat ayam m1 30.00 56,000 1,680,000 56,000 1,680,000
5 Bak Kontrol + Grill Besi bh 2.00 350,000 700,000 350,000 700,000
6 Septictank X-tra Biotex ex. Panca Wira 750 Liter, termasuk overflow gorong dan bh 1.00 2,850,000 2,850,000 2,850,000 2,850,000
pipa hawa Ke Solar Waterheater :
Connecting -
7 Pipa Hot Water Wespex Dia. 16 mm m1 16.00 28,500 456,000 65,000 1,040,000
8 Pipa Cold Water Wespex Dia. 20 mm m1 4.00 28,500 114,000 28,500 114,000
9 Fitting Expander Cooper S.20,16 bh 1.00 13,000 13,000 13,000 13,000
10 Ball Valve Q20 bh 1.00 200,000 200,000 200,000 200,000
11 Kabel 3x2,5 mm Sampai ke Solarhart Atas m1 15.00 15,000 225,000 15,000 225,000

SUB TOTAL XI 10,893,044 11,477,044

XII PEK. ACCES.INST.SANITAIR
1 Kran Carport & Taman Belakang T23 B13 V7NB ex. Toto (Upah + Material + bh 2.00 184,300 368,600 184,300 368,600
Instalasi)
2 Kran Kitchen Zink T30 AR13 V7N ex. Toto(material+upah) bh 1.00 280,600 280,600 280,600 280,600
3 Kitchen Zink, ex. Royal SB21(material+upah) bh 1.00 375,000 375,000 375,000 375,000
4 Tempat Sabun, S 156 N ex. Toto (material+upah) bh 3.00 100,100 300,300 100,100 300,300
5 Roof Drain Parabola(material+upah) bh 3.00 85,000 255,000 85,000 255,000
6 Floor Drain TX 1 BN ex. Toto(material+upah) bh 5.00 250,700 1,253,500 250,700 1,253,500
7 Cermin 0.80x0.60 m (Sekeliling di Bavel+braket) bh 3.00 350,000 1,050,000 350,000 1,050,000
8 Kran Shower TX 401 SB + Hand Shower (material+upah) bh 3.00 761,000 2,283,000 761,000 2,283,000
9 Closed Duduk CW 421 J/SW 420 JP With Eco Washer(material+upah) bh 3.00 2,381,700 7,145,100 2,381,700 7,145,100
10 Wastafel LW 240 CJ + Kran TX 101 LB (material+upah) bh 3.00 1,282,500 3,847,500 1,282,500 3,847,500

SUB TOTAL XII 17,158,600 17,158,600

XIII PEKERJAAN INSTALASI LISTRIK
1 Titik Lampu + Saklar ex. Panasonic Wide + Instalasi NYM 2x1.5 mm ttk 28.00 189,200 5,297,600 213,000 5,964,000
2 Fiting Lampu exc. Bola Lampu bh 5.00 16,500 82,500 16,500 82,500
3 Armature Downlight Panasonic 4'' exc. Bola Lampu bh 23.00 86,500 1,989,500 86,500 1,989,500
4 Lampu Baret bh 1.00 239,800 239,800 239,800 239,800
5 Instalasi Lampu Taman Kabel NYM 2x1,5 mm ttk 1.00 328,300 328,300 328,300 328,300
6 Titik Lampu + Saklar Hotel ex. Panasonic Wide Area Tangga + Instalasi Kabel ttk 2.00 221,000 442,000 221,000 442,000
7 Stop Kontak ex. Panasonic Wide + Instalasi NYM 3x2.5 mm ttk 14.00 170,000 2,380,000 224,500 3,143,000
8 Instalasi Waterheater Untuk SH NYM 3x2,5 mm + MCB 10 A (Box MCB LT.2) ttk 1.00 239,800 239,800 239,800 239,800
9 Outlet Stop Kontak AC ex. Panasonic Wide Series ttk 4.00 239,800 959,200 239,800 959,200
10 Instalasi Stop Kontak AC NYM 3x2.5 mm ttk 4.00 239,800 959,200 239,800 959,200
11 Sparing Kabel FO Telkom, Pipa HDPE 20 mm + Tambang ex. Wespex ttk 1.00 190,000 190,000 190,000 190,000
(dari Titik Modem / Dalam Rumah Sampai ke Taman) -
12 Stop Kontak TV + Instalasi Include Outlet (Outlet Panasonic) ttk 2.00 203,500 407,000 203,500 407,000
13 Sparing TV Pipa PVC 5/8” Include Outlet ttk 2.00 87,500 175,000 87,500 175,000
(di Lantai 2 Untuk Sparing TV, Tanpa Kabel dan Outlet) -
14 Titik Kabel Data 1 ex.Belden Cat 5 + Outlet Data RJ.45 (2 bh) ex.Panasonic ttk 2.00 375,000 750,000 375,000 750,000
15 Exhaust Fan Panasonic Seri FV-20TGU5 ttk 3.00 400,000 1,200,000 400,000 1,200,000
16 Sparing SR ttk 1.00 225,000 225,000 225,000 225,000
17 Box MCB Presto 12 Group (Include MCB Sesuai Wiring Diagram) Sudah Lot 2.00 1,350,000 2,700,000 1,350,000 2,700,000
Termasuk :
Kabel Toevoer 4 x 4 mm (dari MCB Lantai 1 ke MCB Lantai 2) dan arde -
Kabel Toevoer 4 x 6 mm (dari KWH METER Ke MCB Lantai 1) dan arde -
18 Drain AC 3/4” AW ttk 4.00 175,000 700,000 175,000 700,000
19 Pipa Instalasi Refrigerant 1/4"+3/8" (Termasuk Spare dan pipa konduit) m’ 45.00 112,000 5,040,000 112,000 5,040,000
20 Pipa Instalasi Refrigerant 1/4"+1/2" (Termasuk Sparedan pipa konduit) m’ 7.50 122,500 918,750 122,500 918,750
21 Instalasi dari Indoor ke Outdoor Kabel NYM 3x2,5 mm ttk 4.00 200,000 800,000 200,000 800,000
22 Grounding ttk 1.00 275,000 275,000 275,000 275,000
23 Kabel BC 6 mm dari Kwh ke Box MCB Lantai 1 dan Lantai 2 ttk 1.00 175,000 175,000 175,000 175,000
24 Pipa Ceiling Exhaust Fan Area Kamar Mandi 2,5 " m’ 3.00 155,000 465,000 155,000 465,000
25 Outlet Stop Kontak Waterproof untuk Groundtank ex. Panasonic Wide Series ttk 1.00 350,000 350,000 350,000 350,000
-
SUB TOTAL XIII 27,288,650 28,718,050
XIV PEKERJAAN PAGAR BELAKANG
1 Galian m3 9.98 50,000 498,750 65,000 648,375
2 Pasir Urug m3 0.57 264,083 151,584 393,500 225,869
3 Pondasi Batu Kali 25/60/60 m3 3.83 625,000 2,390,625 717,000 2,742,525
4 Urugan Tanah m3 5.58 15,000 83,640 15,000 83,640
5 Sloof 15/20 m3 - 2,975,000 - 2,975,000 -
6 Pas. Bata Ringan t= 10 cm m2 30.14 97,500 2,938,650 100,600 3,032,084
7 Plester Aci Mortar m2 30.14 60,500 1,823,470 78,100 2,353,934
8 Cat Luar Mowilex Weathercoat m2 30.14 32,000 964,480 32,000 964,480
9 Kolom Praktis 13/13 m3 0.25 5,637,797 1,429,182 5,637,797 1,429,182
10 Ringbalk 13/13 m3 0.29 5,637,797 1,656,751 5,637,797 1,656,751

SUB TOTAL XIV 11,937,131 13,136,840

Page 4 of 20
CITRA SIRKUIT RESIDENCE JO PROYEK CITRA SENTUL RAYA
SENTUL, BOGOR RAP
RENCANA ANGGARAN BIAYA TYPE RUMAH : HANALEI-WAIKIKI 85 EXT : HANALEI-WAIKIKI 85 EXT
KONTRAKTOR : LUAS BANGUNAN (M2) : 85 : 85
LOKASI BANGUNAN : LUAS TANAH (M2) : 112 / VAR : 112 / VAR
LAMA PEKERJAAN (MINGGU)
: :
XV PEKERJAAN LAIN - LAIN
1 Rabat Dudukan Bak Sampah (Termasuk Ban - Ban nan) bh 1.00 200,000 200,000 200,000 200,000
2 Raliing Tangga Besi Hollow + Handrail Kayu + Finish Cat m1 4.40 1,450,000 6,380,000 1,650,000 7,260,000
3 Bak Meter Air + Tutup Bak Meter + Zinchromate + Cat bh 1.00 750,000 750,000 750,000 750,000
4 Perkerasan Carport + Rabat + Keramik (F3) m2 19.00 190,000 3,610,000 210,000 3,990,000
5 Pas. Bata Pembatas Kavling Taman & Jalan Termasuk Finish Plester Aci + Cat m2 11.80 200,000 2,360,000 200,000 2,360,000
6 Pembersihan Akhir Ls 1.00 750,000 750,000 750,000 750,000
7 Keamanan dan Bongkar Muat Ls 1.00 1,000,000 1,000,000 1,000,000 1,000,000
9 Ground Water Tank 1m3 ex Pancawira include pemipaan+pompa 125watt Ls 1.00 4,354,000 4,354,000 4,354,000 4,354,000
Shimizu
11 Railing Hollow Besi Balkon finish cat m1 1.87 550,000 1,028,500 550,000 1,028,500
-
SUB TOTAL XV 20,432,500 21,692,500
REKAPITULASI
I PEKERJAAN PERSIAPAN 9,910,000 10,310,000
II PEKERJAAN PONDASI 35,286,228 38,080,565
III PEKERJAAN STRUKTUR 84,227,576 84,227,576
IV PEKERJAAN DINDING 69,127,810 77,178,192
V PEKERJAAN ATAP 28,506,227 32,944,582
VI PEKERJAAN PLAFOND 10,495,808 13,895,607
VII PEKERJAAN LANTAI 32,199,825 32,199,825
VIII PEKERJAAN PINTU & JENDELA 51,807,376 52,307,376
IX PEKERJAAN ENGSEL & KUNCI 4,134,313 4,134,313
X PEKERJAAN PENGECATAN 14,518,709 14,518,709
XI PEKERJAAN INSTALASI SANITAIR 10,893,044 11,477,044
XII PEK. ACCES.INST.SANITAIR 17,158,600 17,158,600
XIII PEKERJAAN INSTALASI LISTRIK 27,288,650 28,718,050
XIV PEKERJAAN PAGAR 11,937,131 13,136,840
XV PEKERJAAN LAIN - LAIN 20,432,500 21,692,500
JUMLAH 427,923,797 451,979,778
FEE 10 % 42,792,380 45,197,978
JUMLAH 470,716,177 497,177,756
DIBULATKAN 470,700,000 497,100,000
ASSURANSI CONTRACTOR ALL RISK - -
TOTAL 470,700,000 497,100,000
HARGA BANGUNAN /M2 5,537,647 5,848,235

Page 5 of 20
CITRA SIRKUIT RESIDENCE JO PROYEK CITRA SENTUL RAYA
SENTUL, BOGOR RAP
RENCANA ANGGARAN BIAYA TYPE RUMAH : HANALEI-WAIKIKI 85 EXT : HANALEI-WAIKIKI 85 EXT
KONTRAKTOR : LUAS BANGUNAN (M2) : 85 : 85
LOKASI BANGUNAN : LUAS TANAH (M2) : 112 / VAR : 112 / VAR
LAMA PEKERJAAN (MINGGU)
: :
NO JENIS PEKERJAAN UNIT VOL. HARGA SATUAN (Rp) JUMLAH HARGA (Rp) HARGA SATUAN (Rp) JUMLAH HARGA (Rp)
I PEKERJAAN PERSIAPAN
1 Air Kerja ls 1.00 1,000,000 1,000,000 1,000,000 1,000,000
2 Listrik Kerja ls 1.00 1,000,000 1,000,000 1,000,000 1,000,000
3 Direksi Keet, Termasuk : -
- Office Biasa (Incl. Toilet) ls 0.10 10,000,000 1,000,000 10,000,000 1,000,000
- Bedeng Pekerja (Inc.Toilet dan Warung) ls 0.10 6,000,000 600,000 10,000,000 1,000,000
- Gudang ls 0.10 5,000,000 500,000 5,000,000 500,000
- Peralatan P3K kelas A ls 0.10 750,000 75,000 750,000 75,000
- Signage K3 ls 0.10 1,750,000 175,000 1,750,000 175,000
- Poster K3, Bendera K3, Bendera Merah Putih & Bendera Logo Kontraktor ls 0.10 1,750,000 175,000 1,750,000 175,000
-
4 Perlengkapan Keselamatan Kerja (Sesuai Jumlah Pekerja) -
- Helm Merk MSA Kuning 10.00 bh 70,000 700,000 70,000 700,000
- Sepatu AP Boot Karet ( 2 kali Ganti Dalam 1 Tahun) 0.30 bh 350,000 105,000 350,000 105,000
- Body Harness ( 3 bh / by Kontraktor) 0.30 bh 700,000 210,000 700,000 210,000
- -
6 Gerbang Masuk - -
- Security (3 Orang, 2 Shift + Pengganti Off) - -
- Toa 1 bh 0.10 bh 700,000 70,000 700,000 70,000
- Helm Tamu Merk MSA Putih ( 5 Set) 0.50 bh 70,000 35,000 70,000 35,000
- -
7 Safety Officer (Pengawas K3) Bersertifikat Disnakertrans / min SMA/STM 1.00 ls 4,100,000 4,100,000 4,100,000 4,100,000
- -
8 Asuransi Kecelakaan Kerja 1.00 ls 165,000 165,000 165,000 165,000

SUB TOTAL I 9,910,000 10,310,000

II PEKERJAAN PONDASI
1 Pasang Bouwplank m' 30.00 23,625 708,750 22,200 666,000
2 Potong Tiang Pancang ttk 13.00 35,000 455,000 55,000 715,000
3 Galian pondasi batukali, tie beam, sloof, area KM, area carport m3 59.63 50,000 2,981,646 65,000 3,876,140
4 Pemadatan Tanah m2 34.98 10,000 349,775 16,200 566,636
5 Anti Rayap m2 112.00 10,890 1,219,680 10,890 1,219,680
6 Urugan Pasir t= 5 cm termasuk bawah kramik m3 2.49 264,083 657,699 393,500 980,012
7 Lantai Kerja t= 5 cm termasuk bawah kramik m2 49.81 66,500 3,312,365 66,500 3,312,365
8 Pasang Batu Kali 25/60/60 kamar pembantu dan WC, sirip kiri dan kanan m3 12.43 625,000 7,767,797 717,000 8,911,217
9 Beton Tulang Sloof / Tie Beam (Sesuai Gambar Kerja) m3 1.63 3,688,785 6,017,331 3,688,785 6,017,331
10 Beton Pilecap (Sesuai Gambar Kerja) m3 3.18 3,385,891 10,758,092 3,385,891 10,758,092
11 Rollag Bata m3 0.60 834,851 503,039 834,851 503,039
12 Urug Tanah Kembali m3 37.00 15,000 555,054 15,000 555,054

SUB TOTAL II 35,286,228 38,080,565

III PEKERJAAN STRUKTUR (dimensi dan besi sesuai gambar kerja)
1 Beton Tulang KP (13/13) m3 1.72 2,681,263 4,614,711 2,681,263 4,614,711
2 Beton Kolom Struktur (K2, K3, K25, K15, K2A) (Beton K-225) m3 3.29 5,637,797 18,542,714 5,637,797 18,542,714
3 Balok Beton RB (13/15) m3 2.03 2,925,000 5,947,300 2,925,000 5,947,300
4 Balok Struktur (Beton K-225) m3 4.58 4,299,066 19,690,904 4,299,066 19,690,904
5 Balok Beton Struktur BL (Balok Latei) (12/15) m3 2.11 4,498,995 9,489,392 4,498,995 9,489,392
6 Dak Atap Beton (Beton K-225) m3 0.58 3,202,208 1,849,275 3,202,208 1,849,275
7 Kanopi Beton (Termasuk Teras dan Di atas Jendela Jendela) m3 1.79 2,800,353 5,003,362 2,800,353 5,003,362
8 Beton Tangga (Beton K-225) m3 1.89 3,202,208 6,037,963 3,202,208 6,037,963
9 Meja Dapur m3 0.17 2,513,452 416,102 2,513,452 416,102
10 Plat Lantai Lt Atas t= 12 cm Besi 1 Lapis P8 Jarak 20cm K225 m3 3.41 1,996,993 6,807,932 1,996,993 6,807,932
11 Slab on Ground Lt Bawah t= 8 cm+ M6 K175 m3 4.86 1,200,000 5,827,920 1,200,000 5,827,920

SUB TOTAL III 84,227,576 84,227,576

IV PEKERJAAN DINDING
1 Pasang Bata Trasram atas sloof dan tie beam, termasuk KM m2 33.88 110,987 3,759,962 108,400 3,672,321
2 Pasang Bata Ringan t= 10 cm m2 263.72 97,500 25,712,798 100,600 26,530,333
3 Plesteran Trasram + Acian PC m2 41.60 65,000 2,704,000 88,100 3,664,960
4 Plesteran Biasa + Acian Mortar m2 361.34 60,500 21,860,876 78,100 28,220,404
5 Facade Depan HT 30x60 (ex. Valentino Sedona Ivory) + Waterprofing SIKA m2 14.57 272,000 3,964,060 272,000 3,964,060

6 Facade Depan Woodplank ex. to be confirm + Waterprofing SIKA m2 6.25 252,000 1,575,945 252,000 1,575,945
7 Facade Depan Kisi + Kisi Hollow + Finish Cat m2 4.91 500,000 2,454,000 500,000 2,454,000
8 Beton Batas Kavling (15x20 --> 4P10, bg P8-200) m3 0.60 2,681,100 1,600,617 2,681,100 1,600,617
9 Ekspose Bawah Tangga dan bawah Kanopi m2 18.45 50,000 922,718 50,000 922,718
10 Tali Air Dinding Façade m1 10.15 15,000 152,250 15,000 152,250
11 Penebalan Dinding Tampak Depan Finish Plester Aci Cat m2 18.54 110,000 2,039,785 110,000 2,039,785
12 Finish opening kusen m1 119.04 20,000 2,380,800 20,000 2,380,800

SUB TOTAL IV 69,127,810 77,178,192

V PEKERJAAN ATAP
1 Rangka Atap Baja Ringan (Termasuk Talang Tikus, Flashing, Dudukan m2 62.07 145,000 8,999,608 200,000 12,413,253
Listplank, dan
Talang Jurai) m' 3.55 55,000 195,294 75,000 266,311
2 Listplank Eaves 2 in1 (Coonwood t= 8 mm) m' 28.10 75,000 2,107,500 75,000 2,107,500
3 Genteng Beton ex. Moenir Type ex. Roof System m2 62.07 77,653 4,819,609 84,600 5,250,806
4 Genteng Nok ex. Moenir (Include Sistem Dry Fix) m1 17.42 255,911 4,456,863 255,911 4,456,863
Genteng Nok -
Topflex -
Hollow GI 40x40 -
Ridge tree -
Screw -
Sealant -
5 Genteng Tepi ex. Moenir m1 6.80 71,680 487,424 71,680 487,424
6 Flashing Seng Genteng Full Sistem Moenir (Camel Flash) m1 17.42 180,000 3,134,816 180,000 3,134,816
Camel flash -
Camel strip -
Screw -
Sealant -
7 Alumunium Foil Single Side Monier m2 62.07 19,667 1,220,637 22,000 1,365,458
8 Waterproofing Dak Beton ( KM, kanopi) m2 25.18 90,000 2,266,056 105,000 2,643,732
9 Screeding + Aci (KM, kanopi) m2 16.37 50,000 818,420 50,000 818,420

SUB TOTAL V 28,506,227 32,944,582

VI PEKERJAAN PLAFOND
1 Plafond Gypsum Elephant 9 mm+Rangka Metal Furring (dry area-C1) m2 63.95 75,000 4,796,063 96,200 6,151,750

Page 1 of 20
CITRA SIRKUIT RESIDENCE JO PROYEK CITRA SENTUL RAYA
SENTUL, BOGOR RAP
RENCANA ANGGARAN BIAYA TYPE RUMAH : HANALEI-WAIKIKI 85 EXT : HANALEI-WAIKIKI 85 EXT
KONTRAKTOR : LUAS BANGUNAN (M2) : 85 : 85
LOKASI BANGUNAN : LUAS TANAH (M2) : 112 / VAR : 112 / VAR
LAMA PEKERJAAN (MINGGU)
: :
2 Plafond Gypsum WR Elephant 9 mm+ Rangka Metal Furring (Wet Area-C2) m2 8.69 97,500 846,897 111,400 967,634

2 Plafond Gypsum WR Elephant 9 mm+ Rangka Besi Hollow (Tritisan-C3) m2 11.33 97,500 1,104,831 111,400 1,262,340

3 Plafond expose fin cat (C4) m2 21.76 50,000 1,087,813 50,000 1,087,813
4 Manhole + Mantie Alluminium bh 1.00 90,000 90,000 287,500 287,500
5 List Plafond ( U channel/ cornerbeat /shadow line ) m' 96.01 16,490 1,583,205 27,000 2,592,270
6 Lis plafond, gypsum WR 10x40 mm m' 65.80 15,000 987,000 23,500 1,546,300

SUB TOTAL VI 10,495,808 13,895,607

Page 2 of 20
CITRA SIRKUIT RESIDENCE JO PROYEK CITRA SENTUL RAYA
SENTUL, BOGOR RAP
RENCANA ANGGARAN BIAYA TYPE RUMAH : HANALEI-WAIKIKI 85 EXT : HANALEI-WAIKIKI 85 EXT
KONTRAKTOR : LUAS BANGUNAN (M2) : 85 : 85
LOKASI BANGUNAN : LUAS TANAH (M2) : 112 / VAR : 112 / VAR
LAMA PEKERJAAN (MINGGU)
: :
VII PEKERJAAN LANTAI
1 Pemadatan Tanah (sdh include II.3) m2 - - - - -
2 Urugan Pasir t= 2.5 cm (sdh include II.5) m3 - - - - -
3 Floor Bawah Keramik t= 4 cm (sdh include II.6) m2 - - - - -
4 Tali Air Carport m1 31.00 20,000 620,000 20,000 620,000
5 Keramik Valentino Gress uk. 60x60 Tipe Snowy Carrara Polished/Glossy (R. m2 59.30 195,000 11,562,525 195,000 11,562,525
Tamu, R. Klg, R. Mkn,R. Tdr) + Upah
6 Keramik Valentino Gress uk. 10x60 Tipe Snowy Carrara Polished/Glossy (Plint m1 57.15 37,319 2,132,764 37,319 2,132,764
Lantai) + Upah
7 Keramik Lantai Valentino Gress uk. 60x60 Tipe Lava Moka (Teras Depan + m2 7.60 182,050 1,384,472 182,050 1,384,472
Teras Belakang + Balkon) + Upah
8 Keramik Valentino Gress uk. 10x60 Tipe Lava Moka (Plint Lantai) + Upah - m1 9.65 36,319 350,439 36,319 350,439
(Teras Depan + Teras Belakang + Balkon)
Kamar Mandi : -
9 Keramik Lantai Valentino Gress uk. 60x60 Tipe Bulgary Grey Matt (KM/WC m2 4.94 198,000 978,120 198,000 978,120
LT.1 & LT.2) + Upah
10 Keramik Lantai Valentino Gress uk. 60x60 Tipe Savana Cream Matte (KM/WC m2 3.05 195,000 595,238 195,000 595,238
Utama LT.2) + Upah
11 Keramik Dinding Valentino Gress uk. 60x60 Tipe New Bulgary Grey Polished m2 29.96 208,000 6,231,680 208,000 6,231,680
(KM/WC LT.1 & LT.2) (Termasuk Upah)
12 Aksen Tipe New Bulgary Dark Grey Polished uk. 60x60 (Termasuk Upah) m2 5.04 208,000 1,048,320 208,000 1,048,320

13 Keramik Dinding Valentino Gress uk. 60x60 Tipe Savana Cream Polished m2 15.40 205,000 3,157,000 205,000 3,157,000
(KM/WC Utama LT.2) dan
14 Aksen Tipe Judy Beige Polished uk. 60x60 (Termasuk Upah) m2 2.52 215,500 543,060 215,500 543,060
15 Keramik Valentino Gress uk. 60x60 Tipe New Snowy Carrara Polished (Tangga) m2 9.25 195,000 1,803,067 195,000 1,803,067
+ Upah
16 Keramik Valentino Gress plint uk. 10x60 Tipe New Snowy Carrara Polished m1 19.32 52,000 1,004,640 52,000 1,004,640
(Stepnosing Tangga) + Upah
17 Keramik Valentino Gress uk. 60x60 Tipe New Classic White (Meja & Dinding m2 4.15 190,000 788,500 190,000 788,500
Dapur) + Upah

SUB TOTAL VII 32,199,825 32,199,825

VIII PEKERJAAN PINTU & JENDELA (Kusen Alexindo Alumunium CA 4")
1 P1 Kusen 4" (Pintu Utama / R Tamu Lt Dasar Kusen Allumunium Powder unit 1.00 1,092,908 1,092,908 1,092,908 1,092,908
Coating Brown 4” ex. Alexindo) Uk. 1000x2400
2 P2 (Pintu Lipat Alumunium, Kusen Allumunium Powder Coating Profil 4" unit 1.00 9,748,512 9,748,512 9,748,512 9,748,512
Warna Coklat ex. Alexindo, Kaca Clear 5 mm)Uk.2275x2400 mm
3 P3 & P3' (Pintu Kamar Lt.atas dan Multifungsi Lt. Dasar) Kusen Allumunium unit 3.00 1,076,625 3,229,875 1,076,625 3,229,875
Powder Coating Brown 4” ex. Alexindo) Uk. 900x2400
4 P4 & P4' (Pintu KM/WC) Kusen Allumunium Powder Coating Brown 4” ex. unit 3.00 1,060,342 3,181,025 1,060,342 3,181,025
Alexindo) Uk. 800x2400
5 J1 (R. Tamu Lt Dasar) - Kusen Allumunium Powder Coating Brown 4” ex. unit 1.00 2,795,208 2,795,208 2,795,208 2,795,208
Alexindo) + Kaca Clear t=5mm Uk. 1025x2300
6 PJ1 (Balkon Lt Atas) - Kusen Allumunium Powder Coating Brown 4” ex. unit 1.00 2,756,102 2,756,102 2,756,102 2,756,102
Alexindo) + Kaca Clear t=6mm & 8mm Uk. 1770x2300
7 J2 (Dapur Lt. dasar) - Kusen 4" + Daun Jendela Kaca Clear t=5mm uk. 1850x400 unit 1.00 1,385,412 1,385,412 1,385,412 1,385,412

8 J3 (R. Makan Lt. dasar) - Kusen 4" + Daun Jendela Kaca Clear t=5 & 6 mm Uk. unit 1.00 3,595,104 3,595,104 3,595,104 3,595,104
1850x2300
9 J4 (R. Multifungsi Lt. dasar & R. Tidur Utama Lt. Atas) - Kusen 4" + Daun unit 2.00 2,244,143 4,488,286 2,244,143 4,488,286
Jendela Kaca Clear t=5 mm Uk. 1225x1500
10 J5 (R. Multifungsi Lt. dasar ) - Kusen 4" + Daun Jendela Kaca Clear t=5 mm Uk. unit 2.00 3,023,162 6,046,324 3,023,162 6,046,324
1225x2300
11 J6 (Hall Lt. atas) - Kusen 4" + Daun Jendela Kaca Clear t=5 mm Uk. 600x2300 unit 1.00 2,062,447 2,062,447 2,062,447 2,062,447

12 J7 (R. Tidur Anak Lt. atas) - Kusen 4" + Daun Jendela Kaca Clear t=5 mm Uk. unit 1.00 3,112,502 3,112,502 3,112,502 3,112,502
1425x2300
13 BV1 KM Anak Lt. Atas (Kusen 4") Kaca Es 5mm uk.1775x400 unit 1.00 816,533 816,533 816,533 816,533
14 BV2 KM Utama Lt.Atas (Kusen 4") Kaca Es 5mm uk.1850x400 unit 1.00 847,139 847,139 847,139 847,139
15 Pintu Utama (P1) Engineering Solid Door ex. AK. Door (incl finished) bh 1.00 1,450,000 1,450,000 1,450,000 1,450,000
16 Pintu Jendela Balkon (PJ1) Engineering Door ex. AK. Door (incl finished) bh 1.00 1,450,000 1,450,000 1,450,000 1,450,000

17 Pintu (P3&P3') Honeycomb Door (Pintu Kamar Lt.atas dan Multifungsi Lt. bh 2.00 750,000 1,500,000 850,000 1,700,000
Dasar) ex. AK Door
18 Pintu (P4&P4') Honeycomb Door (Pintu KM/WC) ex. AK Door bh 3.00 750,000 2,250,000 850,000 2,550,000

SUB TOTAL VIII 51,807,376 52,307,376

IX PEKERJAAN ENGSEL & KUNCI
1 Engsel Pintu Utama 4", ex.Onasis HI/ONS 432 bh 3.00 19,406 58,218 19,406 58,218
2 Engsel Pintu Typical 4", ex.Onasis HI/ONS 432 bh 21.00 15,019 315,399 15,019 315,399
3 Kunci Pintu Utama Onasis T5 Pro bh 1.00 1,950,000 1,950,000 1,950,000 1,950,000
4 Kunci Pintu Kamar Utama : -
Lever Handle Onasis LHD/ONS 204 psg 4.00 126,563 506,252 126,563 506,252
Mortise Lock Onasis BD/ONS 8811-50 LW bh 4.00 72,563 290,252 72,563 290,252
Cylinder Dekkson CY/ONS 60 mm DO bh 4.00 57,375 229,500 57,375 229,500
5 Kunci Pintu Kamar Mandi : -
Lever Handle Onasis LHD/ONS 204 psg 3.00 126,563 379,689 126,563 379,689
Mortise Lock Onasis BD/ONS 8811-50 LW bh 3.00 72,563 217,689 72,563 217,689
Cylinder Dekkson CY/ONS 60 mm TT-ET bh 3.00 62,438 187,314 62,438 187,314

SUB TOTAL IX 4,134,313 4,134,313

X PEKERJAAN PENGECATAN
1 Cat Listplank ex. Jotun Include Pek. Lis plafond m' 181.51 20,000 3,630,200 20,000 3,630,200
2 Cat Plafond incl List Plafond ex. Jotun m2 83.21 18,000 1,497,825 18,000 1,497,825
4 Cat Dinding Luar ex. Jotun Wheathercoat m2 104.39 27,000 2,818,604 27,000 2,818,604
5 Cat Dinding Dalam ex. Jotun m2 224.17 18,000 4,035,047 18,000 4,035,047
6 Cat Expose Beton ex. Jotun m2 17.16 27,000 463,432 27,000 463,432
7 Cat Daun Pintu Duco (Semua Pintu, Kecuali Pintu Utama dan Pintu Belakang) m2 25.92 80,000 2,073,600 80,000 2,073,600

SUB TOTAL X 14,518,709 14,518,709

Page 3 of 20
CITRA SIRKUIT RESIDENCE JO PROYEK CITRA SENTUL RAYA
SENTUL, BOGOR RAP
RENCANA ANGGARAN BIAYA TYPE RUMAH : HANALEI-WAIKIKI 85 EXT : HANALEI-WAIKIKI 85 EXT
KONTRAKTOR : LUAS BANGUNAN (M2) : 85 : 85
LOKASI BANGUNAN : LUAS TANAH (M2) : 112 / VAR : 112 / VAR
LAMA PEKERJAAN (MINGGU)
: :
XI PEKERJAAN INSTALASI SANITAIR
1 Pipa Cold Water Wespex Dia 16 s/d 20 mm termasuk asesoris m1 63.30 28,500 1,804,050 28,500 1,804,050
2 Pipa Air Kotor ø 4" Vinylon D Saluran WC dan Saluran Air Hujan sampai m1 30.29 68,600 2,077,894 68,600 2,077,894
3 gorong
Pipa Air Kotor ø 3" Vinylon D m1 17.18 45,000 773,100 45,000 773,100
4 Pipa Air Talang Tegak ø 2,5" Vinylon D, dibungkus kawat ayam m1 30.00 56,000 1,680,000 56,000 1,680,000
5 Bak Kontrol + Grill Besi bh 2.00 350,000 700,000 350,000 700,000
6 Septictank X-tra Biotex ex. Panca Wira 750 Liter, termasuk overflow gorong dan bh 1.00 2,850,000 2,850,000 2,850,000 2,850,000
pipa hawa Ke Solar Waterheater :
Connecting -
7 Pipa Hot Water Wespex Dia. 16 mm m1 16.00 28,500 456,000 65,000 1,040,000
8 Pipa Cold Water Wespex Dia. 20 mm m1 4.00 28,500 114,000 28,500 114,000
9 Fitting Expander Cooper S.20,16 bh 1.00 13,000 13,000 13,000 13,000
10 Ball Valve Q20 bh 1.00 200,000 200,000 200,000 200,000
11 Kabel 3x2,5 mm Sampai ke Solarhart Atas m1 15.00 15,000 225,000 15,000 225,000

SUB TOTAL XI 10,893,044 11,477,044

XII PEK. ACCES.INST.SANITAIR
1 Kran Carport & Taman Belakang T23 B13 V7NB ex. Toto (Upah + Material + bh 2.00 184,300 368,600 184,300 368,600
Instalasi)
2 Kran Kitchen Zink T30 AR13 V7N ex. Toto(material+upah) bh 1.00 280,600 280,600 280,600 280,600
3 Kitchen Zink, ex. Royal SB21(material+upah) bh 1.00 375,000 375,000 375,000 375,000
4 Tempat Sabun, S 156 N ex. Toto (material+upah) bh 3.00 100,100 300,300 100,100 300,300
5 Roof Drain Parabola(material+upah) bh 3.00 85,000 255,000 85,000 255,000
6 Floor Drain TX 1 BN ex. Toto(material+upah) bh 5.00 250,700 1,253,500 250,700 1,253,500
7 Cermin 0.80x0.60 m (Sekeliling di Bavel+braket) bh 3.00 350,000 1,050,000 350,000 1,050,000
8 Kran Shower TX 401 SB + Hand Shower (material+upah) bh 3.00 761,000 2,283,000 761,000 2,283,000
9 Closed Duduk CW 421 J/SW 420 JP With Eco Washer(material+upah) bh 3.00 2,381,700 7,145,100 2,381,700 7,145,100
10 Wastafel LW 240 CJ + Kran TX 101 LB (material+upah) bh 3.00 1,282,500 3,847,500 1,282,500 3,847,500

SUB TOTAL XII 17,158,600 17,158,600

XIII PEKERJAAN INSTALASI LISTRIK
1 Titik Lampu + Saklar ex. Panasonic Wide + Instalasi NYM 2x1.5 mm ttk 28.00 189,200 5,297,600 213,000 5,964,000
2 Fiting Lampu exc. Bola Lampu bh 5.00 16,500 82,500 16,500 82,500
3 Armature Downlight Panasonic 4'' exc. Bola Lampu bh 23.00 86,500 1,989,500 86,500 1,989,500
4 Lampu Baret bh 1.00 239,800 239,800 239,800 239,800
5 Instalasi Lampu Taman Kabel NYM 2x1,5 mm ttk 1.00 328,300 328,300 328,300 328,300
6 Titik Lampu + Saklar Hotel ex. Panasonic Wide Area Tangga + Instalasi Kabel ttk 2.00 221,000 442,000 221,000 442,000
7 Stop Kontak ex. Panasonic Wide + Instalasi NYM 3x2.5 mm ttk 14.00 170,000 2,380,000 224,500 3,143,000
8 Instalasi Waterheater Untuk SH NYM 3x2,5 mm + MCB 10 A (Box MCB LT.2) ttk 1.00 239,800 239,800 239,800 239,800
9 Outlet Stop Kontak AC ex. Panasonic Wide Series ttk 4.00 239,800 959,200 239,800 959,200
10 Instalasi Stop Kontak AC NYM 3x2.5 mm ttk 4.00 239,800 959,200 239,800 959,200
11 Sparing Kabel FO Telkom, Pipa HDPE 20 mm + Tambang ex. Wespex ttk 1.00 190,000 190,000 190,000 190,000
(dari Titik Modem / Dalam Rumah Sampai ke Taman) -
12 Stop Kontak TV + Instalasi Include Outlet (Outlet Panasonic) ttk 2.00 203,500 407,000 203,500 407,000
13 Sparing TV Pipa PVC 5/8” Include Outlet ttk 2.00 87,500 175,000 87,500 175,000
(di Lantai 2 Untuk Sparing TV, Tanpa Kabel dan Outlet) -
14 Titik Kabel Data 1 ex.Belden Cat 5 + Outlet Data RJ.45 (2 bh) ex.Panasonic ttk 2.00 375,000 750,000 375,000 750,000
15 Exhaust Fan Panasonic Seri FV-20TGU5 ttk 3.00 400,000 1,200,000 400,000 1,200,000
16 Sparing SR ttk 1.00 225,000 225,000 225,000 225,000
17 Box MCB Presto 12 Group (Include MCB Sesuai Wiring Diagram) Sudah Lot 2.00 1,350,000 2,700,000 1,350,000 2,700,000
Termasuk :
Kabel Toevoer 4 x 4 mm (dari MCB Lantai 1 ke MCB Lantai 2) dan arde -
Kabel Toevoer 4 x 6 mm (dari KWH METER Ke MCB Lantai 1) dan arde -
18 Drain AC 3/4” AW ttk 4.00 175,000 700,000 175,000 700,000
19 Pipa Instalasi Refrigerant 1/4"+3/8" (Termasuk Spare dan pipa konduit) m’ 45.00 112,000 5,040,000 112,000 5,040,000
20 Pipa Instalasi Refrigerant 1/4"+1/2" (Termasuk Sparedan pipa konduit) m’ 7.50 122,500 918,750 122,500 918,750
21 Instalasi dari Indoor ke Outdoor Kabel NYM 3x2,5 mm ttk 4.00 200,000 800,000 200,000 800,000
22 Grounding ttk 1.00 275,000 275,000 275,000 275,000
23 Kabel BC 6 mm dari Kwh ke Box MCB Lantai 1 dan Lantai 2 ttk 1.00 175,000 175,000 175,000 175,000
24 Pipa Ceiling Exhaust Fan Area Kamar Mandi 2,5 " m’ 3.00 155,000 465,000 155,000 465,000
25 Outlet Stop Kontak Waterproof untuk Groundtank ex. Panasonic Wide Series ttk 1.00 350,000 350,000 350,000 350,000
-
SUB TOTAL XIII 27,288,650 28,718,050
XIV PEKERJAAN PAGAR BELAKANG
1 Galian m3 9.98 50,000 498,750 65,000 648,375
2 Pasir Urug m3 0.57 264,083 151,584 393,500 225,869
3 Pondasi Batu Kali 25/60/60 m3 3.83 625,000 2,390,625 717,000 2,742,525
4 Urugan Tanah m3 5.58 15,000 83,640 15,000 83,640
5 Sloof 15/20 m3 - 2,975,000 - 2,975,000 -
6 Pas. Bata Ringan t= 10 cm m2 30.14 97,500 2,938,650 100,600 3,032,084
7 Plester Aci Mortar m2 30.14 60,500 1,823,470 78,100 2,353,934
8 Cat Luar Mowilex Weathercoat m2 30.14 32,000 964,480 32,000 964,480
9 Kolom Praktis 13/13 m3 0.25 5,637,797 1,429,182 5,637,797 1,429,182
10 Ringbalk 13/13 m3 0.29 5,637,797 1,656,751 5,637,797 1,656,751

SUB TOTAL XIV 11,937,131 13,136,840

Page 4 of 20
CITRA SIRKUIT RESIDENCE JO PROYEK CITRA SENTUL RAYA
SENTUL, BOGOR RAP
RENCANA ANGGARAN BIAYA TYPE RUMAH : HANALEI-WAIKIKI 85 EXT : HANALEI-WAIKIKI 85 EXT
KONTRAKTOR : LUAS BANGUNAN (M2) : 85 : 85
LOKASI BANGUNAN : LUAS TANAH (M2) : 112 / VAR : 112 / VAR
LAMA PEKERJAAN (MINGGU)
: :
XV PEKERJAAN LAIN - LAIN
1 Rabat Dudukan Bak Sampah (Termasuk Ban - Ban nan) bh 1.00 200,000 200,000 200,000 200,000
2 Raliing Tangga Besi Hollow + Handrail Kayu + Finish Cat m1 4.40 1,450,000 6,380,000 1,650,000 7,260,000
3 Bak Meter Air + Tutup Bak Meter + Zinchromate + Cat bh 1.00 750,000 750,000 750,000 750,000
4 Perkerasan Carport + Rabat + Keramik (F3) m2 19.00 190,000 3,610,000 210,000 3,990,000
5 Pas. Bata Pembatas Kavling Taman & Jalan Termasuk Finish Plester Aci + Cat m2 11.80 200,000 2,360,000 200,000 2,360,000
6 Pembersihan Akhir Ls 1.00 750,000 750,000 750,000 750,000
7 Keamanan dan Bongkar Muat Ls 1.00 1,000,000 1,000,000 1,000,000 1,000,000
9 Ground Water Tank 1m3 ex Pancawira include pemipaan+pompa 125watt Ls 1.00 4,354,000 4,354,000 4,354,000 4,354,000
Shimizu
11 Railing Hollow Besi Balkon finish cat m1 1.87 550,000 1,028,500 550,000 1,028,500
-
SUB TOTAL XV 20,432,500 21,692,500
XVI PEKERJAAN TAMPAK SAMPING RUMAH SUDUT
1 Beton Kanopi diatas jendela J5 0.19 m3 5,406,611 1,051,045 5,406,611 1,051,045
2 Pekerjaan Dinding ; - - -
3 - Plesteran aci 10.85 m2 60,500 656,425 60,500 656,425
4 - Openingan kusen 7.16 m1 20,000 143,200 20,000 143,200
5 - Penebalan dinding 10.85 m2 110,000 1,193,500 110,000 1,193,500
6 Facade Depan HT 30x60 (ex. Valentino Sedona Ivory) + Waterprofing SIKA 5.10 m2 272,000 1,387,200 272,000 1,387,200

7 Railing Balkon Samping 1.65 m1 550,000 907,500 550,000 907,500

8 - Ban-banan sekeliling jendela J5 3.00 m1 190,000 570,000 190,000 570,000
9 J5 (R. Multifungsi Lt. dasar ) - Kusen 4" + Daun Jendela Kaca Clear t=5 mm Uk. 1.00 unit 3,023,162 3,023,162 3,023,162 3,023,162
1225x2300
SUB TOTAL XVII 8,932,032 8,932,032
REKAPITULASI
I PEKERJAAN PERSIAPAN 9,910,000 10,310,000
II PEKERJAAN PONDASI 35,286,228 38,080,565
III PEKERJAAN STRUKTUR 84,227,576 84,227,576
IV PEKERJAAN DINDING 69,127,810 77,178,192
V PEKERJAAN ATAP 28,506,227 32,944,582
VI PEKERJAAN PLAFOND 10,495,808 13,895,607
VII PEKERJAAN LANTAI 32,199,825 32,199,825
VIII PEKERJAAN PINTU & JENDELA 51,807,376 52,307,376
IX PEKERJAAN ENGSEL & KUNCI 4,134,313 4,134,313
X PEKERJAAN PENGECATAN 14,518,709 14,518,709
XI PEKERJAAN INSTALASI SANITAIR 10,893,044 11,477,044
XII PEK. ACCES.INST.SANITAIR 17,158,600 17,158,600
XIII PEKERJAAN INSTALASI LISTRIK 27,288,650 28,718,050
XIV PEKERJAAN PAGAR 11,937,131 13,136,840
XV PEKERJAAN LAIN - LAIN 20,432,500 21,692,500
XVI PEKERJAAN TAMPAK SAMPING RUMAH SUDUT 8,932,032 8,932,032
JUMLAH 436,855,829 460,911,810
FEE 10 % 43,685,583 46,091,181
JUMLAH 480,541,412 507,002,991
DIBULATKAN 480,500,000 507,000,000
ASSURANSI CONTRACTOR ALL RISK - -
TOTAL 480,500,000 507,000,000
HARGA BANGUNAN /M2 5,652,941 5,964,706

Page 5 of 20