Satuan Volume Harga Satuan Jumlah Harga

No. Uraian Pekerjaan

i. PEKERJAAN PERSIAPAN
a. Pembuatan Direksi Keet dan Kantor Pelaksana m2 120 1,900,000 228,000,000
b. Pembuatan Gudang Material dan Barak Pekerja m2 240 1,600,000 384,000,000
c. Papan Nama Proyek buah 1 15,000,000 15,000,000
d. Dokumentasi Proyek bulan 7 714,286 5,000,000
e. Biaya Penyambungan Air Kerja ls 1 3,000,000 3,000,000
f. Biaya Penyambungan Listrik Kerja ls 1 100,000,000 100,000,000
g. Pengadaan Perlengkapan K3 dan Penanggulangan Ls 1 367,000,000 367,000,000
h. Pagar Sementara Proyek m 376 315,000 118,440,000
i. Pengukuran dan Pemasangan Bouwplank m 376 75,000 28,200,000
- Tower Crane (pondasi,mob demob,dsb) bulan 7 71,262,762 498,839,331
- Material Hoist (pondasi,mob demob,dsb) bulan 7 57,214,286 400,500,000
SUBTOTAL PERSIAPAN 2,464,429,331
-
II. PEKERJAAN PONDASI
Tower B 1,855,594,895
- Mob Demob Peralaatan Pancang Ls 1 81,368,303 40,684,151
- Pengadaan tiang pancang termasuk handling ke lo m 1,760 818,004 1,439,687,473
- Install tiang pancang m 1,760 358,021 630,116,137
- Bobok Tiang Pancang titik 88 118,354 10,415,143
- PDA Test titik 2 9,616,254 19,232,508
- Loading Test Axial titik 1 81,368,303 81,368,303
- Loading Test Lateral titik 1 19,972,220 19,972,220
SUBTOTAL PONDASI 2,241,475,934

III. PEKERJAAN STRUKTUR BAWAH

Tower B 2,094,756,343
a. Pekerjaan Galian Tanah dan Perataan
- Pekerjaan Galian Tanah 2 m m3 389 60,694 23,593,035
- Pekerjaan Perataan dan Pemadatan Tanah m2 574 30,347 17,419,496
b. Pekerjaan Urugan Peninggian Bangunan 1.25m m3 718 242,777 174,194,964
c. Pekerjaan Urugan Pasir m3 58 386,926 22,479,552
d. Pekerjaan Lantai Kerja m3 29 1,109,188 31,834,130
e. Pekerjaan Pilecap
- Beton Readymix fc'30 Mpa m3 532 1,149,095 610,858,569
- Bekisting m2 606 174,496 105,802,339
- Tulangan besi beton kg 31,862 21,367 680,808,962
f Pekerjaan Tie Beam
- Beton Readymix fc'30 Mpa m3 51 1,149,095 58,061,718
- Bekisting m2 359 174,496 62,600,545
- Tulangan besi beton kg 14,372 21,367 307,103,033
g Pekerjaan Pelat m3 90
- Beton Readymix fc'30 Mpa m3 89 1,149,095 102,251,902
- Bekisting m2 62 174,496 10,731,650
- Tulangan besi beton kg 8,268 21,367 176,662,218
h Pekerjaan Tangga m3 31,371,695
SUBTOTAL STRUKTUR BAWAH 2,415,773,807

IV. PEKERJAAN STRUKTUR ATAS

6 TOWER B 8,322,520,664
8,982,723,677
LANTAI 1 944,319,998
a Pekerjaan Kolom 352,859,319
- Beton Readymix fc'30 Mpa m3 66 1,149,095 76,313,922
- Bekisting m2 427 174,496 74,424,134
- Tulangan besi beton kg 9,459 21,367 202,121,263

LANTAI 2 1,038,000,427
a Pekerjaan Kolom 310,236,516
- Beton Readymix fc'30 Mpa m3 46 1,149,095 52,453,262
- Bekisting m2 319 174,496 55,661,991
- Tulangan besi beton kg 9,459 21,367 202,121,263
b Pekerjaan Balok 376,623,226
- Beton Readymix fc'30 Mpa m3 44 1,149,095 50,866,124
- Bekisting m2 337 174,496 58,755,463
- Tulangan besi beton kg 12,496 21,367 267,001,639
c Pekerjaan Pelat 323,509,196
- Beton Readymix fc'30 Mpa m3 0.719 1,149,095 826,622
- Bekisting m2 718 174,496 125,202,410
- Tulangan besi beton kg 9,242 21,367 197,480,164
d Pekerjaan Tangga 27,631,490
 - Beton Readymix fc'30 Mpa m3 4 1,149,095 5,066,784
- Bekisting m2 34 174,496 5,943,033
- Tulangan besi beton kg 778 21,367 16,621,672

LANTAI 3 1,149,006,124
a Pekerjaan Kolom 310,236,516
- Beton Readymix fc'30 Mpa m3 46 1,149,095 52,453,262
- Bekisting m2 319 174,496 55,661,991
- Tulangan besi beton kg 9,459 21,367 202,121,263
b Pekerjaan Balok 376,623,226
- Beton Readymix fc'30 Mpa m3 44 1,149,095 50,866,124
- Bekisting m2 337 174,496 58,755,463
- Tulangan besi beton kg 12,496 21,367 267,001,639
c Pekerjaan Pelat 434,514,892
- Beton Readymix fc'30 Mpa m3 97 1,149,095 111,832,318
- Bekisting m2 718 174,496 125,202,410
- Tulangan besi beton kg 9,242 21,367 197,480,164
d Pekerjaan Tangga 27,631,490
- Beton Readymix fc'30 Mpa m3 4 1,149,095 5,066,784
- Bekisting m2 34 174,496 5,943,033
- Tulangan besi beton kg 778 21,367 16,621,672

LANTAI 4 1,179,516,723
a Pekerjaan Kolom 304,413,988
- Beton Readymix fc'30 Mpa m3 45 1,149,095 51,479,453
- Bekisting m2 291 174,496 50,813,272
- Tulangan besi beton kg 9,459 21,367 202,121,263
b Pekerjaan Balok 454,298,906
- Beton Readymix fc'30 Mpa m3 47 1,149,095 54,099,487
- Bekisting m2 299 174,496 52,220,252
- Tulangan besi beton kg 16,285 21,367 347,979,167
c Pekerjaan Pelat 389,432,134
- Beton Readymix fc'30 Mpa m3 83 1,149,095 95,853,414
- Bekisting m2 705 174,496 123,017,982
- Tulangan besi beton kg 7,982 21,367 170,560,738
d Pekerjaan Tangga 31,371,695
- Beton Readymix fc'30 Mpa m3 4 1,149,095 5,066,784
- Bekisting m2 34 174,496 5,943,033
- Tulangan besi beton kg 953 21,367 20,361,878

LANTAI 5 1,182,104,699
a Pekerjaan Kolom 281,152,726
- Beton Readymix fc'30 Mpa m3 31 1,149,095 36,035,617
- Bekisting m2 246 174,496 42,995,846
- Tulangan besi beton kg 9,459 21,367 202,121,263
b Pekerjaan Balok 475,415,215
- Beton Readymix fc'30 Mpa m3 47 1,149,095 54,244,043
- Bekisting m2 300 174,496 52,362,292
- Tulangan besi beton kg 17,260 21,367 368,808,880
c Pekerjaan Pelat 394,165,062
- Beton Readymix fc'30 Mpa m3 85 1,149,095 97,949,537
- Bekisting m2 720 174,496 125,654,787
- Tulangan besi beton kg 7,982 21,367 170,560,738
d Pekerjaan Tangga 31,371,695
- Beton Readymix fc'30 Mpa m3 4 1,149,095 5,066,784
- Bekisting m2 34 174,496 5,943,033
- Tulangan besi beton kg 953 21,367 20,361,878

LANTAI 6 1,127,476,190
a Pekerjaan Kolom 281,152,726
- Beton Readymix fc'30 Mpa m3 31 1,149,095 36,035,617
- Bekisting m2 246 174,496 42,995,846
- Tulangan besi beton kg 9,459 21,367 202,121,263
b Pekerjaan Balok 420,786,707
- Beton Readymix fc'30 Mpa m3 48 1,149,095 54,774,580
- Bekisting m2 300 174,496 52,362,292
- Tulangan besi beton kg 14,679 21,367 313,649,835
c Pekerjaan Pelat 394,165,062
- Beton Readymix fc'30 Mpa m3 85 1,149,095 97,949,537
- Bekisting m2 720 174,496 125,654,787
- Tulangan besi beton kg 7,982 21,367 170,560,738
d Pekerjaan Tangga 31,371,695
- Beton Readymix fc'30 Mpa m3 4 1,149,095 5,066,784
- Bekisting m2 34 174,496 5,943,033
 - Tulangan besi beton kg 953 21,367 20,361,878

LANTAI 7 1,152,173,522
a Pekerjaan Kolom 305,850,058
- Beton Read#DIV/0! m3 41 1,149,095 47,296,747
- Bekisting #DIV/0! m2 323 174,496 56,432,048
- Tulangan be#DIV/0! kg 9,459 21,367 202,121,263
b Pekerjaan Balok 420,786,707
- Beton Readymix fc'30 Mpa m3 48 1,149,095 54,774,580
- Bekisting m2 300 174,496 52,362,292
- Tulangan besi beton kg 14,679 21,367 313,649,835
c Pekerjaan Pelat 394,165,062
- Beton Readymix fc'30 Mpa m3 85 1,149,095 97,949,537
- Bekisting m2 720 174,496 125,654,787
- Tulangan besi beton kg 7,982 21,367 170,560,738
d Pekerjaan Tangga 31,371,695
- Beton Readymix fc'30 Mpa m3 4 1,149,095 5,066,784
- Bekisting m2 34 174,496 5,943,033
- Tulangan besi beton kg 953 21,367 20,361,878

LANTAI DAK 1,210,125,993

a Pekerjaan Balok 376,324,035
- Beton Readymix fc'30 Mpa m3 47 1,149,095 54,244,043
- Bekisting m2 300 174,496 52,362,292
- Tulangan besi beton kg 12,623 21,367 269,717,700
b Pekerjaan Pelat 416,900,979
- Beton Readymix fc'30 Mpa m3 90 1,149,095 103,854,562
- Bekisting m2 750 174,496 130,831,259
- Tulangan besi beton kg 8,528 21,367 182,215,158
c Pekerjaan Kolom & Dinding 416,900,979
- Beton Readymix fc'30 Mpa m3 90 1,149,095 103,854,562
- Bekisting m2 750 174,496 130,831,259
- Tulangan besi beton kg 8,528 21,367 182,215,158
2,147,979,331
URAIAN
Pembangunan gedung wisma atlit 15,787,952,749.19
PEKERJAAN PERSIAPAN 2,464,429,331.16
Pembuatan Direksi Keet dan Kantor Pelaksana 228,000,000.00
Pembuatan Gudang Material dan Barak Pekerja 384,000,000.00
Papan Nama Proyek 15,000,000.00
Dokumentasi Proyek 5,000,000.00
Biaya Penyambungan Air Kerja 3,000,000.00
Biaya Penyambungan Listrik Kerja 100,000,000.00
Pengadaan Perlengkapan K3 dan Penanggulang 367,000,000.00
Pagar Sementara Proyek 118,440,000.00
Pengukuran dan Pemasangan Bouwplank 28,200,000.00
- Tower Crane (pondasi,mob demob,dsb) 498,839,331.16
- Material Hoist (pondasi,mob demob,dsb) 400,500,000.00
PEKERJAAN PONDASI
Tower B 1,855,594,894.88
- Mob Demob Peralaatan Pancang 40,684,151.40
- Pengadaan tiang pancang termasuk handling ke 1,439,687,472.53
- Install tiang pancang 630,116,136.88
- Bobok Tiang Pancang 10,415,142.76
- PDA Test 19,232,507.93
- Loading Test Axial 81,368,302.80
- Loading Test Lateral 19,972,219.78
SUBTOTAL PONDASI 2,241,475,934.08
PEKERJAAN STRUKTUR BAWAH
Tower B
Pekerjaan Galian Tanah dan Perataan
- Pekerjaan Galian Tanah 2 m 23,593,034.86
- Pekerjaan Perataan dan Pemadatan Tanah 17,419,496.37
Pekerjaan Urugan Peninggian Bangunan 1.25m 174,194,963.75
Pekerjaan Urugan Pasir 22,479,551.86
Pekerjaan Lantai Kerja 31,834,129.63
Pekerjaan Pilecap -
- Beton Readymix fc'30 Mpa 610,858,568.55
- Bekisting 105,802,339.10
- Tulangan besi beton 680,808,962.45
Pekerjaan Tie Beam -
- Beton Readymix fc'30 Mpa 58,061,718.32
- Bekisting 62,600,545.37
- Tulangan besi beton 307,103,032.91
Pekerjaan Pelat -
- Beton Readymix fc'30 Mpa 102,251,901.65
- Bekisting 10,731,649.68
- Tulangan besi beton 176,662,217.65
Pekerjaan Tangga 31,371,695.20
SUBTOTAL STRUKTUR BAWAH 2,415,773,807.34
PEKERJAAN STRUKTUR ATAS
TOWER B 2,094,756,343.16
8,982,723,676.62
LANTAI 1 944,319,997.58
Pekerjaan Kolom 352,859,319.34
- Beton Readymix fc'30 Mpa 76,313,922.42
- Bekisting 74,424,133.82
- Tulangan besi beton 202,121,263.10
-
LANTAI 2 1,038,000,427.49
Pekerjaan Kolom 310,236,515.89
- Beton Readymix fc'30 Mpa 52,453,261.65
- Bekisting 55,661,991.15
- Tulangan besi beton 202,121,263.10
Pekerjaan Balok 376,623,226.09
- Beton Readymix fc'30 Mpa 50,866,123.52
- Bekisting 58,755,463.48
- Tulangan besi beton 267,001,639.10
Pekerjaan Pelat 323,509,195.58
- Beton Readymix fc'30 Mpa 826,621.51
- Bekisting 125,202,409.73
- Tulangan besi beton 197,480,164.34
Pekerjaan Tangga 27,631,489.92
- Beton Readymix fc'30 Mpa 5,066,784.19
- Bekisting 5,943,033.47
- Tulangan besi beton 16,621,672.26
-
LANTAI 3 1,149,006,123.62
Pekerjaan Kolom 310,236,515.89
- Beton Readymix fc'30 Mpa 52,453,261.65
- Bekisting 55,661,991.15
- Tulangan besi beton 202,121,263.10
Pekerjaan Balok 376,623,226.09
- Beton Readymix fc'30 Mpa 50,866,123.52
- Bekisting 58,755,463.48
- Tulangan besi beton 267,001,639.10
Pekerjaan Pelat 434,514,891.71
- Beton Readymix fc'30 Mpa 111,832,317.64
- Bekisting 125,202,409.73
- Tulangan besi beton 197,480,164.34
Pekerjaan Tangga 27,631,489.92
- Beton Readymix fc'30 Mpa 5,066,784.19
- Bekisting 5,943,033.47
- Tulangan besi beton 16,621,672.26
-
LANTAI 4 1,179,516,723.34
Pekerjaan Kolom 304,413,988.28
- Beton Readymix fc'30 Mpa 51,479,452.94
- Bekisting 50,813,272.25
- Tulangan besi beton 202,121,263.10
Pekerjaan Balok 454,298,905.89
- Beton Readymix fc'30 Mpa 54,099,487.06
- Bekisting 52,220,251.97
- Tulangan besi beton 347,979,166.86
Pekerjaan Pelat 389,432,133.97
- Beton Readymix fc'30 Mpa 95,853,413.67
- Bekisting 123,017,982.37
- Tulangan besi beton 170,560,737.93
Pekerjaan Tangga 31,371,695.20
- Beton Readymix fc'30 Mpa 5,066,784.19
- Bekisting 5,943,033.47
- Tulangan besi beton 20,361,877.53
-
LANTAI 5 1,182,104,698.77
Pekerjaan Kolom 281,152,725.90
- Beton Readymix fc'30 Mpa 36,035,617.06
- Bekisting 42,995,845.75
- Tulangan besi beton 202,121,263.10
Pekerjaan Balok 475,415,215.33
- Beton Readymix fc'30 Mpa 54,244,043.20
- Bekisting 52,362,291.82
- Tulangan besi beton 368,808,880.32
Pekerjaan Pelat 394,165,062.34
- Beton Readymix fc'30 Mpa 97,949,537.40
- Bekisting 125,654,787.00
- Tulangan besi beton 170,560,737.93
Pekerjaan Tangga 31,371,695.20
- Beton Readymix fc'30 Mpa 5,066,784.19
- Bekisting 5,943,033.47
- Tulangan besi beton 20,361,877.53
-
LANTAI 6 1,127,476,190.15
Pekerjaan Kolom 281,152,725.90
- Beton Readymix fc'30 Mpa 36,035,617.06
- Bekisting 42,995,845.75
- Tulangan besi beton 202,121,263.10
Pekerjaan Balok 420,786,706.71
- Beton Readymix fc'30 Mpa 54,774,580.33
- Bekisting 52,362,291.82
- Tulangan besi beton 313,649,834.56
Pekerjaan Pelat 394,165,062.34
- Beton Readymix fc'30 Mpa 97,949,537.40
- Bekisting 125,654,787.00
- Tulangan besi beton 170,560,737.93
Pekerjaan Tangga 31,371,695.20
- Beton Readymix fc'30 Mpa 5,066,784.19
- Bekisting 5,943,033.47
- Tulangan besi beton 20,361,877.53
-
LANTAI 7 1,152,173,522.27
Pekerjaan Kolom 305,850,058.03
- Beton Readymix fc'30 Mpa 47,296,747.39
- Bekisting 56,432,047.54
- Tulangan besi beton 202,121,263.10
Pekerjaan Balok 420,786,706.71
- Beton Readymix fc'30 Mpa 54,774,580.33
- Bekisting 52,362,291.82
- Tulangan besi beton 313,649,834.56
Pekerjaan Pelat 394,165,062.34
- Beton Readymix fc'30 Mpa 97,949,537.40
- Bekisting 125,654,787.00
- Tulangan besi beton 170,560,737.93
Pekerjaan Tangga 31,371,695.20
- Beton Readymix fc'30 Mpa 5,066,784.19
- Bekisting 5,943,033.47
- Tulangan besi beton 20,361,877.53
-
LANTAI DAK 1,210,125,993.40
Pekerjaan Balok 376,324,035.33
- Beton Readymix fc'30 Mpa 54,244,043.20
- Bekisting 52,362,291.82
- Tulangan besi beton 269,717,700.32
Pekerjaan Pelat 416,900,979.04
- Beton Readymix fc'30 Mpa 103,854,562.35
- Bekisting 130,831,259.12
- Tulangan besi beton 182,215,157.56
Pekerjaan Kolom & Dinding 416,900,979.04
- Beton Readymix fc'30 Mpa 103,854,562.35
- Bekisting 130,831,259.12
- Tulangan besi beton 182,215,157.56