REKAPITULASI TOTAL RENCANA ANGGARAN BIAYA

PROYEK : RANCANG BANGUN PEMBANGUNAN RUSUNAMI PROJECT TOD PONDOK CINA

LOKASI : JAKARTA
REVISI :

EFISIENSI
NO URAIAN PEKERJAAN HARGA (Rp) HARGA / M2 KET. OPTIMASI
5.5 per m2 Baru
TAHAP PERENCANAAN
1 PERENCANAAN ARSITEKTUR 1,777,345,724.93 21,342.51 Tetap
2 PERENCANAAN STRUKTUR 1,265,142,007.45 15,191.92 Tetap
3 PERENCANAAN MEKANIKAL, ELEKTRIKAL & PLUMBING 1,265,142,007.45 15,191.92 Tetap

TOTAL RAB PERENCANAAN 4,307,629,739.83

TAHAP KONSTRUKSI
1 PRELIMINARIES
PERSIAPAN PRASARANA DAN PENUNJANG 30,500,000,000.00 366,246.39 Tetap
2 PONDASI
TOTAL PEKERJAAN PONDASI 39,725,991,889.65 477,032.83 Penurunan beban lt 3 & 4 Stasiun
3 STRUKTUR & ARSITEKTUR
Penurunan beban lt 3 & 4 Stasiun,
pengurangan shaerwall, penggunaan
TOTAL PEKERJAAN STRUKTUR 142,383,734,617.25 1,709,755.05 tul chromo, asumsi penurunan
optimasi dimensi kolom balok 15%

Optimasi arsitek retail, tampilan

TOTAL PEKERJAAN ARSITEKTUR 105,741,488,434.65 1,269,752.08 driveway, optimasi keramik, dimensi
jendela,
4 MEKANIKAL, ELEKTRIKAL & PLUMBING
TOTAL PEKERJAAN MEKANIKAL 31,532,338,850.53 378,642.80 Pengurangan item lt 3 & 4 stasiun
TOTAL PEKERJAAN ELEKTRIKAL 26,661,291,083.84 320,150.87 Pengurangan item lt 3 & 4 stasiun
TOTAL PEKERJAAN ELEKTRONIK 11,870,170,033.00 142,537.93 Pengurangan item lt 3 & 4 stasiun
TOTAL PEKERJAAN GENSET 2,500,931,701.00 30,031.38 Pengurangan item lt 3 & 4 stasiun
TOTAL PEKERJAAN LIFT DAN ESCALATOR 16,125,795,367.89 193,639.82 Pengurangan jumlah lift
TOTAL PEKERJAAN GONDOLA 2,296,800,000.00 27,580.15 Optimasi desain
TOTAL PEKERJAAN TELKOM GYBON TIDAK TERMASUK Tidak termasuk
TOTAL PEKERJAAN ACCES CARD DAN GATE PARKING 2,146,646,120.00 25,777.09 Tetap
TOTAL PEKERJAAN INSTALASI GAS TIDAK TERMASUK Tidak termasuk
TOTAL PEKERJAAN PERSINYALAN KAI TIDAK TERMASUK Tidak termasuk
TOTAL PEKERJAAN PENGUAT SINYAL TIDAK TERMASUK Tidak termasuk
5 PEKERJAAN TAMBAH
JALAN AKSES 2,304,920,914.63 Tetap
PEMINDAHANAN PARKIR SEMENTARA 49,351,559.68 Tetap
PEKERJAAN LANTAI PARKIR AREA UI - Tetap
PEKERJAAN SALURAN 1,019,426,000.00 Tetap

TOTAL RAB KONSTRUKSI 419,166,516,311.96

PPN 10% 41,916,651,631.20

TOTAL RAB RUSUN TOD STASIUN ( Inc. PPN 10% ) 461,083,167,943.15

PEKERJAAN PENYAMBUNGAN PDAM, PLN & TELPON 4,790,000,000.00

TOTAL RAB RUSUN TOD STASIUN ( Inc. PPN 10% Dan Perijinan) 465,873,167,943.15
TOTAL DIBULATKAN (DIPINDAHKAN KE SURAT PENAWARAN ) 465,873,000,000.00
TOTAL LUAS BANGUNAN 83,277.27
HARGA / M2 yang ditawarkan 5,594,240.00
BILL OF QUANTITY
PROYEK RUSUNAMI PONDOK CHINA
GENERAL SUMMARY S
E
L
I
NO. URAIAN S
I
H

1 PEKERJAAN PONDASI
1.1. PONDASI BORED PILE ###

2 PEKERJAAN TANAH DAN LAIN-LAIN ###

3 PEKERJAAN STRUKTUR BAWAH

3.1. AREA TOWER ###
3.2. AREA STASIUN ###

4 PEKERJAAN STRUKTUR PODIUM

4.1. AREA TOWER ###
4.2. AREA STASIUN ###

5 PEKERJAAN STRUKTUR ATAS (TOWER)

5.1. STRUKTUR TOWER RUSUNAMI ###
5.2. STRUKTUR TOWER ANAMI ###

6 PEKERJAAN STRUKTUR UTILITAS ###

###
BILL OF QUANTITY
PROYEK RUSUNAMI PONDOK CHINA
EFISIENSI
PEKERJAAN STRUKTUR
5.5 per m2

NO URAIAN PEKERJAAN SAT VOLUME HARGA SAT (Rp) JUMLAH (Rp)

1 PEKERJAAN PONDASI
1 PEK. BORED PILE
1.1 Pekerjaan Persiapan
Mob demob Alat Bor hidraulik unit 2.00 220,442,294.00 440,884,588.00

1.2 Pekerjaan Tanah

Pengeboran D 1000 mm m' 14,045.90 348,067.00 4,888,914,275.30
Pengeboran D 600 mm m' 6,622.20 290,056.00 1,920,808,843.20

1.3 Pekerjaan Besi Tulangan Bore Pile

Bor Pile kg 1,230,131.16 13,008.00 16,001,546,081.46

1.4 Pekerjaan Beton f'c 31 (Slump 18 ± 2 NFA)

Bor Pile m3 1,326.65 1,069,436.00 1,418,767,269.40

1.4 Pekerjaan Beton f'c 31 (Slump 18 ± 2 FA)

Bor Pile m3 11,032.77 1,044,436.00 11,523,018,825.52
Buang Lumpur m3 12,943.76 117,159.00 1,516,477,403.76

1.5 Pek. Test Pile

Static Load Test (Reaction Pile) Dia 1000mm 2x500ton ttk 4.00 248,102,001.00 992,408,004.00
Static Load Test (Reaction Pile) Dia 600mm 2x150ton ttk 3.00 178,210,191.00 534,630,573.00
Lateral Load Test Dia 1000mm 15ton x 2 ttk 2.00 27,845,342.00 55,690,684.00
Lateral Load Test Dia 600mm 5ton x 2 ttk 1.00 27,845,342.00 27,845,342.00
Test tarik Dia 1000mm ttk 2.00 112,500,000.00 225,000,000.00
Test PIT Dia 1000mm ttk 12.00 7,500,000.00 90,000,000.00
Test Sonic Logging Dia 1000mm ttk 4.00 22,500,000.00 90,000,000.00
39,725,991,889.65

2 PEKERJAAN TANAH DAN LAIN-LAIN

2.1 Pekerjaan Tanah
1 Galian Tanah Basement m3 4,220.73 20,304.00 85,697,740.50
2 Galian Tanah Pile Cap dan Tie Beam m3 1,121.39 37,707.00 42,284,150.92
3 Buang Tanah sisa galian keluar lokasi m3 4,851.22 40,608.00 196,998,419.93
4 Urug Kembali tanah galian m3 490.90 13,923.00 6,834,762.76
5 Pemadatan tanah kembali m3 490.90 23,204.00 11,390,780.37
2.1 Pekerjaan Lain-Lain
1 Pasir Urug t: 10 cm m3 802.57 255,249.00 204,856,083.30
2 Lantai Kerja t : 5 cm m3 401.29 755,037.00 302,986,343.86
3 Anti Rayap m2 16,741.86 5,801.00 97,119,515.75
4 Waterstop m' - 116,022.00 -
948,167,797.39
3 PEKERJAAN STRUKTUR BAWAH

3.1 Lantai Dasar

- Area Tower
Pekerjaan Beton F'c 40 Mpa
Shear Wall + Core Wall m3 192.98 1,062,044.00 204,949,002.94
Kolom m3 454.89 1,062,044.00 483,114,257.20
Raft m3 5,134.44 1,062,044.00 5,452,995,885.14
Pekerjaan Beton F'c 31 Mpa
Tie Beam m3 399.55 926,409.00 370,149,495.18
Pile Cap m3 507.60 926,409.00 470,245,208.40
Plat Lantai m3 760.98 926,409.00 704,977,794.41
Pekerjaan Besi Tulangan
Shear Wall + Core Wall kg 108,035.89 11,745.00 1,268,881,516.31
Kolom kg 121,391.14 11,745.00 1,425,738,947.41
Tie Beam kg - 11,745.00 -
Pile Cap kg 74,840.81 11,745.00 879,005,301.71
Raft kg 252,930.12 11,745.00 2,970,664,224.17
Plat Lantai kg 100,669.01 11,745.00 1,182,357,509.81
Pekerjaan Bekesting
Shear Wall + Core Wall m2 833.95 126,464.26 105,465,125.39
Kolom m2 2,224.91 126,464.26 281,372,110.14
Tie Beam m2 1,297.30 101,229.00 131,323,976.78
Pile Cap m2 639.06 101,229.00 64,691,202.28
Raft m2 888.30 101,229.00 89,921,518.24
Plat Lantai m2 153.11 101,229.00 15,498,666.05
Pekerjaan Waterprofing Integral
Waterprofing Integral m3 6,802.57 139,227.00 947,100,995.71
Pekerjaan Dewatering
Dewatering ls 1.00 72,513,913.00 72,513,913.00
Pekerjaan Balok Baja Sparator Lift WF 200x100x5,5x8
Balok Baja (Separator Beam Lift) kg 3,589.65 29,354.00 105,370,480.43
17,226,337,130.69
- Area Stasiun
Pekerjaan Beton F'c 40 Mpa
Kolom m3 280.54 1,062,044.00 297,943,699.67
Pekerjaan Beton F'c 31 Mpa
Tie Beam m3 294.09 926,409.00 272,447,622.81
Pile Cap m3 433.28 926,409.00 401,392,638.70
Plat Lantai m3 420.81 926,409.00 389,838,465.65
Dinding Basement / Dinding Peron m3 186.98 926,409.00 173,221,437.07
Pekerjaan Besi Tulangan
Kolom kg 74,863.71 11,745.00 879,274,271.92
Tie Beam kg - 11,745.00 -
Pile Cap kg 72,327.99 11,745.00 849,492,183.83
Plat Lantai kg 53,588.85 11,745.00 629,401,083.85
Dinding Basement / Dinding Peron kg 22,437.79 11,745.00 263,531,867.04
Pekerjaan Bekesting
Kolom m2 1,199.65 126,464.26 151,712,474.20
Tie Beam m2 1,081.92 101,229.00 109,521,679.68
Pile Cap m2 664.82 101,229.00 67,298,760.09
Plat Lantai m2 43.70 101,229.00 4,423,302.38
Dinding Basement / Dinding Peron m2 2,335.28 126,464.26 295,329,060.35
Pekerjaan Waterprofing Integral
Waterprofing Integral m3 1,148.17 139,227.00 159,856,821.50
Pekerjaan Lantai Parkir Area UI
Urugan Tanah m3 2,815.18 16,426.80 46,244,352.83
Pemerataan Tanah m2 7,037.94 40,000.00 281,517,720.00
Pasir Uruq m3 703.79 255,249.00 179,642,791.28
Paving Block T = 8 cm m2 7,037.94 170,990.82 1,203,423,644.68

6,655,513,877.54
4 PEKERJAAN STRUKTUR PODIUM

4.1 Lantai Mezzanine

- Area Tower
Pekerjaan Beton F'c 40 Mpa
Shear Wall + Core Wall m3 186.99 1,062,044.00 198,593,731.65
Kolom m3 371.11 1,062,044.00 394,130,900.66
Pekerjaan Beton F'c 30 Mpa
Balok m3 359.90 902,647.00 324,866,265.89
Plat m3 416.60 902,647.00 376,041,837.55
Tangga m3 17.29 902,647.00 15,606,923.86
Parapet m3 57.17 902,647.00 51,604,328.99
Pekerjaan Besi Tulangan
Shear Wall + Core Wall kg 65,322.35 11,745.00 767,211,047.73
Kolom kg 95,321.41 11,745.00 1,119,549,995.21
Balok kg 89,976.00 11,745.00 1,056,768,120.00
Plat kg 55,111.39 11,745.00 647,283,244.65
Tangga kg 4,274.54 11,745.00 50,204,450.92
Parapet kg 8,003.80 11,745.00 94,004,631.00
Pekerjaan Bekesting
Shear Wall + Core Wall m2 804.03 126,464.26 101,680,682.31
Kolom m2 1,799.49 126,464.26 227,571,177.35
Balok m2 1,959.17 126,464.26 247,764,611.53
Plat m2 4,510.86 101,229.00 456,629,644.48
Tangga m2 198.84 101,229.00 20,128,070.99
Parapet m2 762.45 101,229.00 77,181,848.59
Pekerjaan Balok Baja Sparator Lift WF 200x100x5,5x8
Balok Baja (Separator Beam Lift) kg 3,589.65 29,354.00 105,370,480.43
6,332,191,993.79
- Area Stasiun
Pekerjaan Beton F'c 40 Mpa
Kolom m3 280.54 1,062,044.00 297,943,699.67
Pekerjaan Beton F'c 30 Mpa
Balok m3 87.64 902,647.00 79,106,177.79
Plat m3 68.17 902,647.00 61,533,445.99
Tangga m3 6.92 902,647.00 6,242,769.54
Parapet m3 34.01 902,647.00 30,696,316.53
Pekerjaan Besi Tulangan
Kolom kg 72,053.96 11,745.00 846,273,798.34
Balok kg 19,280.36 11,745.00 226,447,828.20
Plat kg 8,681.32 11,745.00 101,962,120.04
Tangga kg 1,709.82 11,745.00 20,081,780.37
Parapet kg 4,760.98 11,745.00 55,917,710.10
Pekerjaan Bekesting
Kolom m2 1,250.96 126,464.26 158,202,114.34
Balok m2 435.45 126,464.26 55,069,242.89
Plat m2 474.13 126,464.26 59,959,868.88
Tangga m2 79.53 126,464.26 10,058,310.05
Parapet m2 453.70 126,464.26 57,376,203.98
2,066,871,386.72
4.2 Lantai 2
- Area Tower
Pekerjaan Beton F'c 40 Mpa
Shear Wall + Core Wall m3 194.09 1,062,044.00 206,134,244.05
Kolom m3 383.15 1,062,044.00 406,921,096.56
Pekerjaan Beton F'c 30 Mpa
Balok m3 510.97 902,647.00 461,221,024.36
Plat m3 391.13 902,647.00 353,047,807.88
Tangga m3 17.29 902,647.00 15,606,923.86
Parapet m3 20.51 902,647.00 18,513,289.97
Pekerjaan Besi Tulangan
Shear Wall + Core Wall kg 65,322.35 11,745.00 767,211,047.73
Kolom kg 95,321.41 11,745.00 1,119,549,995.21
Balok kg 127,741.25 11,745.00 1,500,320,981.25
Plat kg 49,809.03 11,745.00 585,007,102.84
Tangga kg 4,274.54 11,745.00 50,204,450.92
Parapet kg 2,871.40 11,745.00 33,724,593.00
Pekerjaan Bekesting
Shear Wall + Core Wall m2 828.21 126,464.26 104,738,335.27
Kolom m2 1,855.46 126,464.26 234,649,255.70
Balok m2 2,557.09 126,464.26 323,380,123.90
Plat m2 3,048.18 126,464.26 385,485,838.41
Tangga m2 198.84 126,464.26 25,145,775.14
Parapet m2 273.82 126,464.26 34,628,571.07
Pekerjaan Balok Baja Sparator Lift WF 200x100x5,5x8
Balok Baja (Separator Beam Lift) kg 2,599.58 29,354.00 76,308,065.45
6,701,798,522.56
- Area Stasiun
Pekerjaan Beton F'c 40 Mpa
Kolom m3 243.24 1,062,044.00 258,333,706.65
Pekerjaan Beton F'c 30 Mpa
Balok m3 49.71 902,647.00 44,872,387.66
Plat m3 391.13 902,647.00 353,047,807.88
Tangga m3 6.92 902,647.00 6,242,769.54
Parapet m3 18.58 902,647.00 16,767,570.67
Pekerjaan Besi Tulangan
Kolom kg 62,478.57 11,745.00 733,810,770.87
Balok kg 10,936.64 11,745.00 128,450,836.80
Plat kg 49,809.03 11,745.00 585,007,102.84
Tangga kg 1,709.82 11,745.00 20,081,780.37
Parapet kg 2,600.64 11,745.00 30,544,516.80
Pekerjaan Bekesting
Kolom m2 1,097.65 126,464.26 138,812,992.86
Balok m2 248.32 126,464.26 31,403,732.35
Plat m2 3,048.18 126,464.26 385,485,838.41
Tangga m2 79.53 126,464.26 10,058,310.05
Parapet m2 247.88 126,464.26 31,348,467.47
Pekerjaan Balok Baja WF & HC
Balok Baja kg 261,207.24 29,354.00 7,667,477,204.37
10,441,745,795.61
4.3 Lantai 3
- Area Tower
Pekerjaan Beton F'c 40 Mpa
Shear Wall + Core Wall m3 151.49 1,062,044.00 160,885,859.43
Kolom m3 261.14 1,062,044.00 277,345,356.29
Pekerjaan Beton F'c 30 Mpa
Balok m3 631.89 902,647.00 570,374,515.48
Plat m3 733.07 902,647.00 661,704,338.94
Tangga m3 17.29 902,647.00 15,606,923.86
Parapet m3 118.51 902,647.00 106,973,598.62
Pekerjaan Besi Tulangan
Shear Wall + Core Wall kg 36,617.52 11,745.00 430,072,819.38
Kolom kg 67,076.58 11,745.00 787,814,382.95
Balok kg 157,972.75 11,745.00 1,855,389,948.75
Plat kg 93,355.21 11,745.00 1,096,456,994.28
Tangga kg 4,274.54 11,745.00 50,204,450.92
Parapet kg 16,591.54 11,745.00 194,867,637.30
Pekerjaan Bekesting
Shear Wall + Core Wall m2 641.13 126,464.26 81,080,412.59
Kolom m2 1,195.59 126,464.26 151,198,776.36
Balok m2 3,238.50 126,464.26 409,554,264.09
Plat m2 5,248.79 126,464.26 663,784,361.09
Tangga m2 198.84 126,464.26 25,145,775.14
Parapet m2 273.82 126,464.26 34,628,571.07
Pekerjaan Balok Baja Sparator Lift WF 200x100x5,5x8
Termasuk Chemical Anchor dan Bolt
Balok Baja (Separator Beam Lift) kg 2,599.67 29,354.00 76,310,566.41
7,649,399,552.93
- Area Stasiun
Pekerjaan Beton F'c 40 Mpa
Kolom m3 97.15 1,062,044.00 103,179,698.69
Pekerjaan Beton F'c 30 Mpa
Balok m3 89.14 902,647.00 80,461,050.93
Plat m3 101.98 902,647.00 92,055,551.65
Tangga m3 6.92 902,647.00 6,242,769.54
Parapet m3 54.43 902,647.00 49,127,465.62
Pekerjaan Besi Tulangan
Kolom kg 24,954.23 11,745.00 293,087,476.72
Balok kg 19,610.58 11,745.00 230,326,262.10
Plat kg 12,987.47 11,745.00 152,537,844.36
Tangga kg 1,709.82 11,745.00 20,081,780.37
Parapet kg 7,619.64 11,745.00 89,492,671.80
Pekerjaan Bekesting
Kolom m2 419.52 126,464.26 53,054,287.78
Balok m2 401.09 126,464.26 50,723,551.41
Plat m2 704.72 126,464.26 89,122,401.56
Tangga m2 79.53 126,464.26 10,058,310.05
Parapet m2 725.50 126,464.26 91,749,696.63
Pekerjaan Balok Baja WF & HC
Termasuk Chemical Anchor dan Bolt
Balok Baja kg 27,322.63 29,354.00 802,028,444.03
Pekerjaan Atap Stasiun
Atap Stasiun m2 3,452.46 580,111.30 2,002,809,318.46
4,216,138,581.72
4.4 Lantai 4
- Area Tower
Pekerjaan Beton F'c 40 Mpa
Shear Wall + Core Wall m3 151.49 1,062,044.00 160,885,859.43
Kolom m3 252.32 1,062,044.00 267,978,128.21
Pekerjaan Beton F'c 30 Mpa
Balok m3 407.09 902,647.00 367,456,761.94
Plat m3 500.46 902,647.00 451,736,912.33
Tangga m3 17.29 902,647.00 15,606,923.86
Parapet m3 121.46 902,647.00 109,631,894.03
Pekerjaan Besi Tulangan
Shear Wall + Core Wall kg 36,617.52 11,745.00 430,072,819.38
Kolom kg 64,811.09 11,745.00 761,206,268.40
Balok kg 101,772.00 11,745.00 1,195,312,140.00
Plat kg 63,732.39 11,745.00 748,536,873.57
Tangga kg 4,274.54 11,745.00 50,204,450.92
Parapet kg 17,003.84 11,745.00 199,710,100.80
Pekerjaan Bekesting
Shear Wall + Core Wall m2 639.68 126,464.26 80,897,165.87
Kolom m2 1,165.58 126,464.26 147,404,721.99
Balok m2 2,119.13 126,464.26 267,994,088.03
Plat m2 2,817.41 126,464.26 356,301,300.95
Tangga m2 198.84 126,464.26 25,145,775.14
Parapet m2 1,619.15 126,464.26 204,764,485.62
Pekerjaan Balok Baja Sparator Lift WF 200x100x5,5x8
Termasuk Chemical Anchor dan Bolt
Balok Baja (Separator Beam Lift) kg - 29,354.00 -
5,840,846,670.46
- Area Stasiun
Pekerjaan Beton F'c 30 Mpa
Balok m3 - 902,647.00 -
Plat m3 - 902,647.00 -
Tangga m3 - 902,647.00 -
Parapet m3 - 902,647.00 -
Pekerjaan Besi Tulangan
Balok kg - 11,745.00 -
Plat kg - 11,745.00 -
Tangga kg - 11,745.00 -
Parapet kg - 11,745.00 -
Pekerjaan Bekesting
Balok m2 - 126,464.26 -
Plat m2 - 126,464.26 -
Tangga m2 - 126,464.26 -
Parapet m2 - 126,464.26 -
Pekerjaan Balok Baja WF & HC
Termasuk Chemical Anchor dan Bolt
Balok Baja kg - 29,354.00 -
-
4.5 Lantai 5
- Area Tower
Pekerjaan Beton F'c 40 Mpa
Shear Wall + Core Wall m3 151.49 1,062,044.00 160,885,859.43
Kolom m3 252.32 1,062,044.00 267,978,128.21
Pekerjaan Beton F'c 30 Mpa
Balok m3 359.72 902,647.00 324,701,081.49
Plat m3 450.04 902,647.00 406,225,450.59
Tangga m3 17.29 902,647.00 15,606,923.86
Parapet m3 101.68 902,647.00 91,777,536.37
Pekerjaan Besi Tulangan
Shear Wall + Core Wall kg 36,617.52 11,745.00 430,072,819.38
Kolom kg 64,811.09 11,745.00 761,206,268.40
Balok kg 89,930.25 11,745.00 1,056,230,786.25
Plat kg 59,534.99 11,745.00 699,238,492.79
Tangga kg 4,274.54 11,745.00 50,204,450.92
Parapet kg 14,234.64 11,745.00 167,185,846.80
Pekerjaan Bekesting
Shear Wall + Core Wall m2 637.07 126,464.26 80,566,335.36
Kolom m2 1,152.61 126,464.26 145,763,468.78
Balok m2 1,907.79 126,464.26 241,267,636.46
Plat m2 2,794.91 126,464.26 353,455,602.10
Tangga m2 198.84 126,464.26 25,145,775.14
Parapet m2 1,363.76 126,464.26 172,466,650.93
Pekerjaan Balok Baja Sparator Lift WF 200x100x5,5x8
Balok Baja (Separator Beam Lift) kg - 29,354.00 -
5,449,979,113.24
4.6 Lantai 6
- Area Tower
Pekerjaan Beton F'c 40 Mpa
Shear Wall + Core Wall m3 180.16 1,062,044.00 191,336,785.00
Kolom m3 142.72 1,062,044.00 151,574,919.68
Pekerjaan Beton F'c 30 Mpa
Balok m3 367.32 902,647.00 331,560,296.04
Plat m3 520.67 902,647.00 469,980,310.84
Tangga m3 17.29 902,647.00 15,606,923.86
Parapet m3 29.33 902,647.00 26,476,441.80
Pekerjaan Besi Tulangan
Shear Wall + Core Wall kg 35,344.92 11,745.00 415,126,085.40
Kolom kg 36,658.72 11,745.00 430,556,701.64
Balok kg 91,830.00 11,745.00 1,078,543,350.00
Plat kg 50,331.00 11,745.00 591,137,600.87
Tangga kg 4,274.54 11,745.00 50,204,450.92
Parapet kg 4,106.48 11,745.00 48,230,607.60
Pekerjaan Bekesting
Shear Wall + Core Wall m2 770.65 126,464.26 97,460,190.45
Kolom m2 698.88 126,464.26 88,382,712.08
Balok m2 1,959.72 126,464.26 247,834,166.88
Plat m2 2,902.86 126,464.26 367,107,672.26
Tangga m2 198.84 126,464.26 25,145,775.14
Parapet m2 391.09 126,464.26 49,458,276.45
Pekerjaan Balok Baja Sparator Lift WF 200x100x5,5x8
Balok Baja (Separator Beam Lift) kg 1,142.02 29,354.00 33,522,878.56
Pekerjaan Waterprofing
Waterprofing Membrane + screed m2 - 226,243.00 -
4,709,246,145.46
 5 PEKERJAAN STRUKTUR TOWER RUSUNAMI
5.1 Lantai 7 - Lantai 28
Pekerjaan Beton F'c 40 Mpa
Shear Wall + Core Wall m3 1,612.04 1,062,044.00 1,712,061,657.94
Kolom m3 912.51 1,062,044.00 969,125,770.44
Pekerjaan Beton F'c 30 Mpa
Balok m3 1,706.07 902,647.00 1,539,980,772.58
Plat m3 2,248.98 902,647.00 2,030,036,855.35
Tangga m3 145.33 902,647.00 131,183,493.80
Perapet 13.93 902,647.00 12,576,580.65
Pekerjaan Besi Tulangan
Shear Wall + Core Wall kg 298,537.69 11,745.00 3,506,325,145.56
Kolom kg 237,490.68 11,745.00 2,789,328,013.11
Balok kg 563,003.76 11,745.00 6,612,479,161.20
Plat kg 203,315.48 11,745.00 2,387,940,265.62
Tangga kg 35,929.49 11,745.00 421,991,888.75
Perapet 1,950.62 11,745.00 22,910,031.90
Pekerjaan Bekesting
Shear Wall + Core Wall m2 6,885.91 126,464.26 870,821,030.13
Kolom m2 5,082.48 126,464.26 642,751,710.05
Balok m2 9,374.51 126,464.26 1,185,539,869.56
Plat m2 18,485.77 126,464.26 2,337,789,792.29
Tangga m2 1,671.32 126,464.26 211,361,999.78
Perapet 280.01 126,464.26 35,411,511.32
Pekerjaan Balok Baja Sparator Lift WF 200x100x5,5x8
Balok Baja (Separator Beam Lift) kg 25,952.78 29,354.00 761,817,856.86
28,181,433,406.90
6 PEKERJAAN STRUKTUR ATAP TOWER RUSUNAMI
Pekerjaan Beton F'c 40 Mpa
Shear Wall + Core Wall m3 52.91 1,062,044.00 56,188,499.86
Pekerjaan Beton F'c 30 Mpa
Balok m3 77.61 902,647.00 70,053,531.02
Balok Dudukan Roof Tank m3 3.52 902,647.00 3,177,317.44
Plat m3 142.70 902,647.00 128,810,434.84
Tangga m3 6.23 902,647.00 5,627,568.48
Parapet m3 27.32 902,647.00 24,663,926.63
Pekerjaan Besi Tulangan
Shear Wall + Core Wall kg 8,105.12 11,745.00 95,194,610.91
Balok kg 25,610.97 11,745.00 300,800,842.65
Balok Dudukan Roof Tank kg 905.34 11,745.00 10,633,265.28
Plat kg 17,887.39 11,745.00 210,087,430.79
Tangga kg 1,541.32 11,745.00 18,102,797.71
Parapet kg 3,825.36 11,745.00 44,928,853.20
Pekerjaan Bekesting
Shear Wall + Core Wall m2 219.22 126,464.26 27,723,748.75
Balok m2 442.51 126,464.26 55,961,827.66
Balok Dudukan Roof Tank m2 22.00 126,464.26 2,782,213.79
Plat m2 942.22 126,464.26 119,157,664.12
Tangga m2 71.70 126,464.26 9,067,102.06
Parapet m2 363.96 126,464.26 46,027,933.31
Pekerjaan Waterprofing
Waterprofing Membrane + screed m2 - 226,243.00 -
Pekerjaan Dudukan Gondola
Pedestal Gondola unit 76.00 1,652,300.00 125,574,800.00
1,354,564,368.50
7 PEKERJAAN STRUKTUR TOWER ANAMI

7.1 Lantai 7 - Lantai 28

Pekerjaan Beton F'c 40 Mpa
Shear Wall + Core Wall m3 1,315.73 1,062,044.00 1,397,365,276.21
Kolom m3 964.89 1,062,044.00 1,024,755,635.16
Pekerjaan Beton F'c 30 Mpa
Balok m3 1,684.63 902,647.00 1,520,625,312.96
Plat m3 2,329.99 902,647.00 2,103,156,678.24
Tangga m3 191.57 902,647.00 172,923,696.38
Parapet 13.93 902,647.00 12,576,580.65
Pekerjaan Besi Tulangan
Shear Wall + Core Wall kg 240,347.53 11,745.00 2,822,881,739.85
Kolom kg 241,401.81 11,745.00 2,835,264,258.45
Balok kg 555,927.57 11,745.00 6,529,369,309.65
Plat kg 210,568.80 11,745.00 2,473,130,532.51
Tangga kg 47,361.60 11,745.00 556,262,035.16
Parapet 1,950.62 11,745.00 22,910,031.90
Pekerjaan Bekesting
Shear Wall + Core Wall m2 5,343.74 126,464.26 675,792,395.83
Kolom m2 5,168.99 126,464.26 653,692,007.01
Balok m2 9,203.47 126,464.26 1,163,909,674.88
Plat m2 18,947.13 126,464.26 2,396,135,091.92
Tangga m2 2,203.10 126,464.26 278,613,545.16
Parapet 322.25 126,464.26 40,753,614.74
Pekerjaan Balok Baja Sparator Lift WF 200x100x5,5x8
Balok Baja (Separator Beam Lift) kg 72,622.69 29,354.00 2,131,766,465.74
28,811,883,882.41

8 PEKERJAAN STRUKTUR ATAP TOWER ANAMI

Pekerjaan Beton F'c 40 Mpa
Shear Wall + Core Wall m3 52.91 1,062,044.00 56,188,499.86
Pekerjaan Beton F'c 30 Mpa
Balok m3 77.34 902,647.00 69,806,205.75
Balok Dudukan Roof Tank m3 3.52 902,647.00 3,177,317.44
Plat m3 127.05 902,647.00 114,677,690.76
Tangga m3 6.23 902,647.00 5,627,568.48
Parapet m3 26.83 902,647.00 24,217,116.36
Pekerjaan Besi Tulangan
Shear Wall + Core Wall kg 6,628.51 11,745.00 77,851,826.46
Balok kg 25,520.55 11,745.00 299,738,859.75
Balok Dudukan Roof Tank kg 905.34 11,745.00 10,633,265.28
Plat kg 16,520.48 11,745.00 194,033,002.37
Tangga kg 1,541.32 11,745.00 18,102,797.71
Parapet kg 3,756.06 11,745.00 44,114,924.70
Pekerjaan Bekesting
Shear Wall + Core Wall m2 218.52 126,464.26 27,635,350.23
Balok m2 435.33 126,464.26 55,053,055.46
Balok Dudukan Roof Tank m2 22.00 126,464.26 2,782,213.79
Plat m2 846.33 126,464.26 107,030,626.51
Tangga m2 71.70 126,464.26 9,067,102.06
Parapet m2 357.72 126,464.26 45,238,543.37
Pekerjaan Waterprofing
Waterprofing Membrane + screed m2 - 226,243.00 -
Pekerjaan Dudukan Gondola
Pedestal Gondola unit 76.00 1,652,300.00 125,574,800.00
1,290,550,766.35
10 7 PEKERJAAN STRUKTUR UTILITAS
Pekerjaan GWT(1 Unit)
Galian Tanah m3 1,929.39 37,707.00 72,751,396.00
Buang Tanah m3 1,713.13 40,608.00 69,566,945.00
Urug Tanah Kembali m3 216.25 13,923.00 3,010,891.00
Pemadatan Tanah kembali m3 531.06 23,204.00 12,322,611.00
Pasir Urug t: 10 cm m3 43.89 255,249.00 11,202,593.00
Lantai Kerja t : 5 cm m3 21.94 755,037.00 16,568,864.00
Anti Rayap m2 1,667.57 5,801.00 9,673,574.00
Waterstop m' 369.19 116,022.00 42,834,690.00
Beton F'c 31 m3 299.26 926,409.00 277,237,157.00
Besi Tulangan kg 62,844.60 11,745.00 738,109,827.00
Bekesting m2 1,667.57 101,229.00 168,806,444.00
Sheet Pile m' 58.80 11,145,800.00 655,373,040.00
Pekerjaan STP (2 Unit) include sumpit
Galian Tanah m3 2,139.73 37,707.00 80,682,686.00
Buang Tanah m3 1,923.47 40,608.00 78,108,432.00
Urug Tanah Kembali m3 216.25 13,923.00 3,010,891.00
Pemadatan Tanah kembali m3 750.77 23,204.00 17,420,933.00
Pasir Urug t: 10 cm m3 62.05 255,249.00 15,837,522.00
Lantai Kerja t : 5 cm m3 31.02 755,037.00 23,424,019.00
Anti Rayap m2 1,958.25 5,801.00 11,359,831.00
Waterstop m' 516.92 116,022.00 59,974,177.00
Beton F'c 31 m3 329.09 926,409.00 304,869,159.00
Besi Tulangan kg 69,108.27 11,745.00 811,676,631.00
Bekesting m2 1,958.25 101,229.00 198,232,094.00
Sheet Pile m' 57.15 11,145,800.00 636,951,262.00
Pekerjaan Pit lift
Galian Tanah m3 210.00 37,707.00 7,918,470.00
Buang Tanah m3 189.00 40,608.00 7,674,912.00
Urug Tanah Kembali m3 21.00 13,923.00 292,383.00
Pemadatan Tanah kembali m3 21.00 23,204.00 487,284.00
Pasir Urug t: 10 cm m3 10.00 255,249.00 2,552,490.00
Lantai Kerja t : 5 cm m3 5.00 755,037.00 3,775,185.00
Anti Rayap m2 163.00 5,801.00 945,563.00
Waterstop m' 30.00 116,022.00 3,480,660.00
Beton F'c 31 m3 44.45 926,409.00 41,178,880.00
Besi Tulangan kg 7,778.75 11,745.00 91,361,419.00
Bekesting m2 280.48 101,229.00 28,392,710.00

sudah termasuk pekerjaan power house, sumpit dan

pondasi genset, pondasi pompa

4,507,065,625.00

TOTAL 182,109,726,506.90
 DAFTAR URAIAN PEKERJAAN (BILL OF QUANTITY)

REKAPITULASI TOTAL RENCANA ANGGARAN BIAYA

EFISIENSI
NO URAIAN PEKERJAAN HARGA (Rp)
5.5 per m2

4 MEKANIKAL, ELEKTRIKAL & PLUMBING

TOTAL PEKERJAAN MEKANIKAL 31,532,338,850.53
TOTAL PEKERJAAN ELEKTRIKAL 26,661,291,083.84
TOTAL PEKERJAAN ELEKTRONIK 11,870,170,033.00
TOTAL PEKERJAAN GENSET 2,500,931,701.00
TOTAL PEKERJAAN LIFT DAN ESCALATOR 16,125,795,367.89
TOTAL PEKERJAAN GONDOLA 2,296,800,000.00
TOTAL PEKERJAAN TELKOM GYBON TIDAK TERMASUK
TOTAL PEKERJAAN ACCES CARD DAN GATE PARKING 2,146,646,120.00
TOTAL PEKERJAAN INSTALASI GAS TIDAK TERMASUK
TOTAL PEKERJAAN PERSINYALAN KAI TIDAK TERMASUK
TOTAL PEKERJAAN PENGUAT SINYAL TIDAK TERMASUK

TOTAL RAB KONSTRUKSI 93,133,973,156.26