RECAPITULATION

ENGINEERING ESTIMATE

No. Description Total

Price (Rp.)

I WTP 273,171,094,181.35

II GENSET BUILDING 14,470,577,758.96

III SECURITY BUILDING 240,547,403.94

IV OFFICIAL RESIDENCE 1,095,738,909.34

V CHEMICAL BUILDING 546,376,041.32

VI DISINFECTION BUILDING 273,188,020.66

VII RESERVOIR 16.000 M3 47,850,242,095.74

VIII LAGOON 7,288,759,741.87

IX LANDSCAPE 41,416,218,603.85

ELECTRICAL 46,688,957,304.01

TOTAL 433,041,700,061.03
PPN 10% 43,304,170,006.10
CONTINGENCY 5% 21,652,085,003.05
GRAND TOTAL 497,997,955,070.18

108,260,425.02
12% 59,759,754,608.42

5% 24,899,897,753.51

899931273101.121

46,688,957,304.01
 BILL OF QUANTITY
WTP 4.600 LPS
No. ITEM DESCRIPTION VOL.

I PREPATORY WORKS
Mobilization and demobilization (people & equipment) 1.00
Fields cleaning 12,800.00
Name plate project 1.00
Temporary fence 500.00
Temporary office and warehouse (lighting, clean water, sanitation) 1.00
Occupational health & safety 1.00
Documentation, permit, reporting, shop drawing, as built drawing 1.00
Security of project 1.00

II LAND WORKS
Work Foundation Pile 1.00

Concrete of floor work, t=10 cm, K100

III WTP - CONCRETE WORKS
1,888.17
a Cascade Aeration, K300
Wall works 138.81
Iron works 106,986.00
Floor Works 217.81
Formworks 5,349.30
b Coagulation & Flocculation, K300
Wall works 750.87
Iron works 964,713.00
Floor Works 2,464.84
Formworks 48,235.65
C Sedimentation, K300
Wall works 1,189.24
Iron works 1,005,612.00
Floor Works 2,162.80
Formworks 50,280.60
d Filtration, K300
Wall works 941.96
Iron works 583,176.00
Floor Works 1,001.96
Formworks 29,158.80
e Clear Water Tank, K300
 Wall works 235.66
Iron works 104,373.00
Floor Works 112.25
Formworks 5,218.65
f Panel House, K300
Wall works 249.37
Iron works 114,300.00
Floor Works 131.63
Formworks 5,715.00

IV
a Pump Works
Backwash pump
Pompa Centrifugal Kapasitas 220 l/det, Head = 10 m, lengkap dengan motor 30 kW 2.00
Wafer Check Valve ND. 400 mm 2.00
Butterfly Valve dia. 400 mm, gear operated 2.00
Pipa GIP ND. 400 mm 160.00
Pressure Gauge Dia. 4", 0- 10 bar 3.00
Loose Flange Dia. 400 mm 4.00
Panel Kontrol pompa backwash 1.00
Kabel NYY 4 X 16 mm + kabel trey 10.00

Blower Pump
Root Blower Cap. 400 m3/jam, pressure 4500 mbar lengkap dengan motor 22 kW 2.00
Pressure Gauge Dia. 4", 0 - 1 bar 1.00
Pipa PVC ND. 150 mm 560.00
Bend 90° All Socket ND. 150 mm 114.00
Tee All Socket ND. 150x150x150 mm 87.00
Reducer all Flange ND. 100x150 mm 1.00
Flange socket PVC ND. 150 1.00
Mekanikal Joint Steel galvanis ND. 100 mm 1.00
Butterfly Valve ND. 100 mm, hand lever operated 1.00
Check Valve ND. 100 mm 1.00
Ball Valve 1/2 " bronze 1.00
Savety Valve 1" 1.00
Loose Flange ND. 100 mm 8.00
Panel Kontrol Root Blower ( 1 blower ) 1.00
Kabel NYY 4 X 10 mm 15.00

Dosing Pump
Unit Koagulant (PAC, Alum Sulfat)
- Pompa Dosing digital input analog, kap. 5750 l/h, 4bar 9.00
- CollectionTank FRP kapasitas 15.000 liter 8.00
- Solution Tank FRP, kapasitas 4.000 liter 4.00
 - Pemipaan pada tanki kimia sesuai gambar rencana PVC S. 10 dan Ball valve PVC, 2.00
Union socket welded with actuator

Unit Disinfektan (gas chlor)

- Pompa transfer kap. 27 m3/jam, head = 4bar 2.00
- Flow meter (Rotameter) 2.00
- Injector gas chlor 2.00
- Monitoring dosing 2.00
- Pemipaan sesuai gambar rencana dan Ball valve PVC 2.00
- Leakage detector gas chlor 1.00

b Piping Works
Steel Pipe dia. 1.800 mm 30.00
Steel Pipe dia. 1.000 mm 60.00
Steel Pipe dia. 700 mm 100.00
Steel Pipe dia. 400 mm 300.00
Steel Pipe dia. 300 mm 350.00
Steel Pipe dia. 200 mm 300.00
Steel Pipe dia. 150 mm 300.00

Settler

Media Filter

Acc. Perpipaan

Pompa Distribusi 5.00

Elektrikal 1.00
ITY
S
UNIT UNIT TOTAL
PRICE (Rp.) PRICE (Rp.)

-
ls 50,000,000.00 50,000,000.00 1
m² 20,870.00 267,136,000.00 35000
ls 750,000.00 750,000.00 1
m' 308,116.00 154,058,000.00 750
ls 193,673,664.00 193,673,664.00 1
ls 350,000,000.00 350,000,000.00 1
ls 25,000,000.00 25,000,000.00 1
ls 42,000,000.00 42,000,000.00 1
-
-
ls Persentase 5% 13,008,147,341.97

-
- besi
m3 1,225,630.74 2,314,199,201.76
-
m3 1,600,000.00 222,096,000.00
kg 30,232.70 3,234,475,107.27
m3 1,600,000.00 348,496,000.00
m2 410,277.45 2,194,697,163.29
-
m3 1,600,000.00 1,201,392,000.00
kg 30,232.70 29,165,873,891.54
m3 1,600,000.00 3,943,744,000.00
m2 410,277.45 19,789,999,481.09
-
m3 1,600,000.00 1,902,784,000.00
kg 30,232.70 30,402,360,884.34
m3 1,600,000.00 3,460,480,000.00
m2 410,277.45 20,628,996,352.47
-
m3 1,600,000.00 1,507,136,000.00
kg 30,232.70 17,630,982,139.32
m3 1,600,000.00 1,603,136,000.00
m2 410,277.45 11,963,198,109.06
-
m3 1,600,000.00 377,056,000.00
kg 30,232.70 3,155,477,075.24
m3 1,600,000.00 179,600,000.00
m2 410,277.45 2,141,094,414.44
-
m3 1,600,000.00 398,992,000.00
kg 30,232.70 3,455,597,038.50
m3 1,600,000.00 210,608,000.00
m2 410,277.45 2,344,735,626.75

-
-
-
-
unit 276,150,000.00 552,300,000.00
buah 21,000,000.00 42,000,000.00
buah 31,000,000.00 62,000,000.00
m 5,500,000.00 880,000,000.00
buah 735,000.00 2,205,000.00
buah 2,300,000.00 9,200,000.00
unit 35,000,000.00 35,000,000.00
m' 375,000.00 3,750,000.00
-
-
unit 160,000,000.00 320,000,000.00
buah 735,000.00 735,000.00
m 222,170.00 124,415,200.00
unit 190,416.60 21,707,492.40
unit 230,828.40 20,082,070.80
unit 633,981.65 633,981.65
unit 579,981.65 579,981.65
unit 4,986,761.50 4,986,761.50
unit 1,002,005.60 1,002,005.60
unit 3,446,805.60 3,446,805.60
unit 922,500.00 922,500.00
unit 7,794,600.00 7,794,600.00
unit 180,000.00 1,440,000.00
unit 27,916,000.00 27,916,000.00
m' 90,450.00 1,356,750.00
-
-
-
unit 152,115,600.00 1,369,040,400.00
unit 90,000,000.00 720,000,000.00
unit 26,400,000.00 105,600,000.00
set 43,750,000.00 87,500,000.00
-
-
-
unit 31,473,000.00 62,946,000.00
unit 18,375,000.00 36,750,000.00
unit 71,500,000.00 143,000,000.00
unit 109,650,000.00 219,300,000.00
set 44,000,000.00 88,000,000.00
set 150,000,000.00 150,000,000.00
-
-
-
m 10,893,701.00 326,811,030.00
m 6,033,196.00 361,991,760.00
m 4,779,424.00 477,942,400.00
m 2,389,712.00 716,913,600.00
m 1,911,769.60 669,119,360.00
m 1,194,856.00 358,456,800.00
m 955,884.80 286,765,440.00

34,967,649,417.65 20%

8,392,235,860.24 4%

21,819,813,236.62 10%

3,450,000,000.00 21,819,813,236.62

21,853,687,534.51 22,946,371,911.23

273,171,094,181.35

59,385,020.47
 30000000
20870
750000
308116
193673664
350000000
25000000
42000000

300
5750
54,634,218,836.27 13%

10,926,843,767.25 3%

27,317,109,418.14 8%
GENERATOR SET BUILDING

PEKERJAAN TANAH
Pengukuran dan pemasangan bouwplank 38.50 m 61,075.00
Galian Tanah 119.30 m³ 90,936.00
Urug pasir Bawah Pondasi & Lantai 22.41 m³ 294,710.00
Pasangan batu kosong 22.72 m³ 895,084.56
Urugan sirtu peninggian lantai 33.15 m³ 294,710.00
Lantai kerja u/ lantai K125
- Beton K 125 5.53 m³ 1,265,489.47
Timbunan tanah kembali dipadatkan 58.16 m³ 66,870.00
Pembuangan tanah sisa galian 10.48 m³ 39,824.00

PEKERJAAN PONDASI
Pondasi batu kali spesi 1:4 62.58 m³ 1,349,295.00
Pondasi Beton Genset
- Bekisting 12 mm 10.55 m² 191,530.78
- Pembesian polos 858.86 kg 30,232.70
- Beton K 225 6.32 m³ 1,393,910.00
Pondasi Beton Trafo
- Bekisting 12 mm 1.30 m² 191,530.78
- Pembesian polos 108.74 kg 30,232.70
- Beton K 225 0.50 m³ 1,393,910.00
Pondasi beton dudukan tangki bulanan
- Bekisting 12 mm 8.80 m' 191,530.78
- Pembesian ulir 698.40 kg 30,232.70
- Beton K225 7.20 m³ 1,393,910.00

PEKERJAAN BETON
Sloof 25/30
- Bekisting 12 mm 107.64 m² 200,730.78
- Pembesian polos 1,076.40 kg 30,232.70
- Beton K 225 8.97 m³ 1,393,910.00
Sloof 15/25
- Bekisting 12 mm 161.46 m² 200,730.78
- Pembesian polos 1,100.00 kg 30,232.70
- Beton K 225 8.80 m³ 1,393,910.00
Kolom 25/25
- Bekisting 12 mm 36.00 m² 333,227.45
- Pembesian polos 270.08 kg 30,232.70
- Beton K 225 1.50 m³ 1,393,910.00
Kolom Praktis 28.00 m' 108,589.56
Rabatan Lantai 10 cm dgn tulangan dia 8-150 (1 lapis)
- Pembesian polos 927.60 kg 30,232.70
- Beton K 125 11.05 m³ 1,265,489.47
Balok 25/30
- Bekisting 12 mm 48.46 m² 338,747.45
- Pembesian polos 719.11 kg 30,232.70
- Beton K 225 4.28 m³ 1,393,910.00
Balok Latai 15/20
- Bekisting papan 4.04 m² 338,747.45
- Pembesian polos 64.29 kg 30,232.70
- Beton K 225 0.30 m³ 1,393,910.00
Pelat Atap t= 15 cm
- Bekisting 12 mm 208.00 m² 402,227.45
- Pembesian polos 5,859.38 kg 30,232.70
- Beton K 225 46.88 m³ 1,393,910.00
Beton K225 untuk Kabel try 2.84 m³ 1,393,910.00
Galian tanah 7.63 m³ 90,936.00
- Urug pasir Bawah Pondasi & Lantai 0.75 m³ 294,710.00
- Pembesian 426.36 kg 30,232.70
- Bekisting 22.44 m² 410,277.45
- Besi beton dia. 10mm, besi siku 60x60x6 2,900.14 kg 13,800.00
- Pengelasan 736.78 cm 2,985.73

PEKERJAAN DINDING
Pasangan Bata 1:4 53.09 m² 335,621.75
Plesteran dinding bata t= 1,5 cm spesi 1:4 106.18 m² 78,190.00
Acian 106.18 m² 45,982.75
Floorhardeneer 110.50 m² 105,000.00
Waterproofing 114.75 m² 60,000.00
Cat dinding 274.86 m² 22,869.94

PEKERJAAN PINTU DAN JENDELA

Pintu Besi P2 uk 2.5 x 3 m2 1.00 unit 12,500,000.00
Pintu Besi P1 uk 1.5 x 3 m2 1.00 unit 8,000,000.00
Jendela Louver uk 0.6 x 1.2 m2 3.00 unit 1,093,950.00
Jendela Kawat Besi uk 1.2 x 1.25 m2 1.00 unit 1,300,500.00
Pipa Instalasi air hujan PVC ND. 100 mm 10.00 m 386,810.00
Generator Set kap. 2.000 kva 1.00 unit 6,275,950,000.00

Generator Set Building / unit

2 unit
 2,351,387.50
10,848,755.74
6,605,040.52
20,339,901.54
9,769,636.50
-
6,998,156.78
3,888,858.29
417,335.61
-
-
84,432,404.48
-
2,019,692.02
25,965,501.26
8,806,723.38
-
248,990.01
3,287,503.25
696,955.00
-
1,685,470.82
21,114,514.19
10,036,152.00
-
-
-
21,606,660.62
32,542,472.90
12,503,372.70
-
32,409,990.93
33,255,964.50
12,266,408.00
-
11,996,188.20
8,165,246.27
2,090,865.00
3,040,507.54
-
28,043,847.88
13,983,658.68
 -
16,415,701.43
21,740,633.30
5,958,965.25
-
1,368,539.70
1,943,659.96
424,184.24
-
83,663,309.60
177,144,697.27
65,339,531.25
3,962,049.78
693,805.31
220,443.08
12,890,011.84
9,206,625.98
40,021,929.88
2,199,827.88
-
-
17,818,158.71
8,302,214.20
4,882,448.40
11,602,500.00
6,885,000.00
6,286,030.33
-
-
12,500,000.00
8,000,000.00
3,281,850.00 6,275,950,000.00
1,300,500.00
3,868,100.00
6,275,950,000.00

7,235,288,879.48
14,470,577,758.96
SECURITY BUILDING
Earth Works
Pengukuran dan pemasangan bouwplank 22.60 m
Galian tanah untuk pondasi 3.31 m3
Timbunan tanah kembali dipadatkan 0.99 m3
Pembuangan tanah sisa galian 2.32 m3
Pasir dipadatkan dibawah pondasi 1.48 m3

Concrete Works
Pasangan batu kosong 3.31 m³
Pondasi batu kali spesi 1:4 3.31 m³
Beton K 175 dengan besi tulangan untuk sloof 20/25
- Bekisting 6.62 m²
- Pembesian polos 106.20 kg
- Beton K 175 0.90 m³
Beton K 175 dengan besi tulangan untuk kolom 15/15
- Bekisting 21.00 m²
- Pembesian polos 57.71 kg
- Beton K 175 0.61 m³

Beton K 175 dengan besi tulangan untuk ring balok 15/20

- Bekisting 10.80 m²
- Pembesian polos 76.95 kg
- Beton K 175 0.81 m³

Beton K 175 dengan besi tulangan untuk plat lantai atap t=12
- Bekisting 31.67 m²
- Pembesian polos 456.08 kg
- Beton K 175 3.80 m³

Pasangan dinding bata spesi 1:4 68.40 m²

Plesteran dinding bata t= 1,5 cm spesi 1:4 136.80 m²
Acian 136.80 m²
Lantai keramik uk. 40x40 cm 20.00 m²
Pemasangan keramik dinding 11/11 3.00 m²
Lantai keramik uk. 20x20 cm 10.40 m²

Door Works
Kusen dan jendela doubel 2.00 unit
Kusen dan daun pintu panel 2.00 unit
Kusen dan daun pintu PVC 1.00 unit
Kusen dan dan kaca polos t-5 cm 2.00 unit

Sanitary Works
 Closed jongkok 1.00 unit
Bak Mandi Fiber glass ukuran 0.3m3 1.00 unit
Floor drain 1.00 set
Pemipaan air bersih 1.00 set
- Kran air Ø 1/2" 3.00 unit
- Pipa PVC AW Ø 3/4" 75.00 m
- Pipa PVC AW Ø 1/2" 20.00 m
- Fiting - fiting 1.00 set
Pemipaan air kotor
- Pipa PVC AW Ø 2,5" 15.00 m
- Pipa PVC AW Ø 3" 10.00 m
- Pipa PVC AW Ø 4" 15.00 m
- Fiting - fiting 1.00 unit
Septik Tank dan resapan bentuk dan ukuran sesuai gambar 1.00 unit

Finishing Works
Cat tembok untuk dinding dan plafon 42.26 m²
Rabat beton K 125 sekeliling bangunan
- Bekisting 2.46 m²
- Beton K 125 1.32 m³
 61,075.00 1,380,295.00
90,936.00 301,180.03
66,870.00 66,442.03
39,824.00 92,327.96
294,710.00 436,170.80
-
-
895,084.56 2,964,520.06
1,349,295.00 4,468,865.04
-
200,730.78 1,329,640.65
3,023.27 321,071.22
1,332,595.28 1,199,335.75
-
333,227.45 6,997,776.45
3,023.27 174,480.44
1,332,595.28 809,551.63
-
-
338,747.45 3,658,472.46
3,023.27 232,640.59
1,332,595.28 1,079,402.18
-
-
402,227.45 12,739,548.91
3,023.27 1,378,864.85
1,332,595.28 5,064,794.89
-
335,621.75 22,956,527.70
78,190.00 10,696,392.00
45,982.75 6,290,440.20
250,970.00 5,019,400.00
274,650.00 823,950.00
264,070.00 2,746,328.00
-
-
1,229,200.00 2,458,400.00
2,250,000.00 4,500,000.00
3,000,000.00 3,000,000.00
439,200.00 878,400.00
-
-
 509,944.50 509,944.50
619,190.00 619,190.00
162,080.00 162,080.00
-
217,800.00 653,400.00
4,033.33 302,500.00
3,116.67 62,333.33
203,646.67 203,646.67
-
77,390.00 1,160,850.00
94,870.00 948,700.00
135,600.00 2,034,000.00
414,355.00 414,355.00
5,511,017.35 5,511,017.35
-
-
22,869.94 966,540.63
-
402,227.45 989,479.53
1,265,489.47 1,670,446.10

120,273,701.97
OFFICIAL RESIDENCE

PEKERJAAN TANAH
Pembersihan lokasi 69.00 m2
Pengukuran 69.00 m2
Galian tanah untuk pondasi 6.30 m3
Timbunan tanah kembali dipadatkan 20.70
Pembuangan tanah sisa galian 48.30
Pasir dipadatkan dibawah pondasi 0.63

PEKERJAAN PASANGAN DAN BETON

Pasangan batu kosong 7.02 m3
Pondasi batu kali spesi 1:4 7.02 m3
Beton K 225 dengan besi tulangan untuk sloof 20/25
- Bekisting 12 mm 23.48 m2
- Pembesian polos 372.50 kg
- Beton K 225 2.98 m3
Beton K 225 dengan besi tulangan untuk kolom 15/15
- Bekisting 12 mm 25.20 m2
- Pembesian polos 90.25 kg
- Beton K 225 0.95 m3

Beton K 225 dengan besi tulangan untuk ring balok 15/20

- Bekisting 12 mm 18.05 m2
- Pembesian polos 225.00 kg
- Beton K 225 1.80 m3

Pasangan dinding bata spesi 1:4 101.76 m2

Plesteran dinding bata t= 1,5 cm spesi 1:4 203.52 m2
Acian 407.04 m2
Benangan
Lantai keramik uk. 40x40 cm 45.90 m2
Lantai keramik uk. 20x30 cm 15.75 m2
Pasangan Raka baja ringan 17.60 m2
Pekerjaan Pasangan Genteng 12.65 m2
Pekerjaan asangan Bubungan 18.00 m2

PEKERJAAN KUSEN DAN PINTU ALUMUNIUM

Kusen dan jendela alumunium 6.00 unit
Kusen dan daun pintu Tekwood 4.00 unit
Kusen dan daun pintu PVC 1.00 unit
Kusen dan daun pintu alumunium 1.00 unit
PEKERJAAN SANITER
Closed jongkok 1.00 unit
Bak mandi fiberglass 1.00 unit
Floor drain 1.00 set
Pemipaan air bersih 1.00 set
- Pipa PVC AW Ø 1"
- Pipa PVC AW Ø 3/4"
- Pipa PVC AW Ø 1/2"
- Gate valve Ø 1"
Pemipaan air kotor
- Pipa PVC AW Ø 2,5" 15.00 m
- Pipa PVC AW Ø 3" 10.00 m
- Pipa PVC AW Ø 4" 15.00 m
- Fiting - fiting 1.00 unit
Septik Tank bentuk dan ukuran sesuai gambar 1.00 unit

PEKERJAAN FINISHING
Cat tembok untuk dinding dan plafon 407.04 m2
Rabat beton K 125 sekeliling bangunan
- Bekisting 12 mm 8.00 m2
- Beton K 125 7.76 m3

Saluran drainase sekeliling bangunan

- Galian tanah 5.65 m3
- Buang tanah sisa galian 5.65 m3
- Pasangan Bata 10.59 m2
- Plesteran dinding bata t=1,5 cm sepasi 1:4 10.59 m2
- Acian 10.59 m2
- Lantai t= 5 cm K-125 0.41 m3

Cat listplank 79.20 m2

6 UNIT
 15,120.00 1,043,280.00
145,800.00 10,060,200.00
3,685.00 23,215.50
12,000.00 248,400.00
120,000.00 5,796,000.00
10,000.00 6,300.00
-
-
174,000.00 1,221,480.00
39,900.00 280,098.00
-
8,800.00 206,624.00
55,000.00 20,487,500.00
404,240.00 1,204,635.20
-
8,800.00 221,760.00
55,000.00 4,963,750.00
404,240.00 384,028.00
-
-
8,800.00 158,796.00
55,000.00 12,375,000.00
404,240.00 727,632.00
-
105,000.00 10,684,800.00
7,737.60 1,574,756.35
12,152.00 4,946,350.08
-
250,970.00 11,519,523.00
160,000.00 2,520,000.00
220,000.00 3,872,000.00
96,000.00 1,214,400.00
64,000.00 1,152,000.00
-
-
1,682,720.00 10,096,320.00
7,683,000.00 30,732,000.00
3,000,000.00 3,000,000.00
2,000,000.00 2,000,000.00
-
 -
594,680.00 594,680.00
919,970.00 919,970.00
80,170.00 80,170.00
236,775.00 236,775.00
-
-
-
-
-
176,500.00 2,647,500.00
250,000.00 2,500,000.00
331,500.00 4,972,500.00
7,500,000.00 7,500,000.00
5,341,180.00 5,341,180.00
-
-
13,600.00 5,535,744.00
-
207,940.00 1,663,520.00
404,240.00 3,136,902.40
-
-
3,685.00 20,812.88
120,000.00 677,760.00
105,000.00 1,111,950.00
7,737.60 81,941.18
12,152.00 128,689.68
404,240.00 165,536.28
-
32,660.00 2,586,672.00

182,623,151.56
1,095,738,909.34
CHEMICAL & OPERATIONAL BUILDING

PEKERJAAN TANAH
Pengukuran dan pemasangan bouwplank 36.60 m
Galian tanah untuk pondasi 59.29 m³
Timbunan tanah kembali dipadatkan 26.35 m³
Pembuangan tanah sisa galian 32.94 m³
Pasir dipadatkan dibawah pondasi 2.61 m³

PEKERJAAN PASANGAN DAN BETON

Pasangan batu kosong 10.43 m³
Pondasi batu kali spesi 1:4 22.51 m³
Beton K 175 dengan besi tulangan untuk sloof 20/25
- Bekisting 22.12 m²
- Pembesian polos 261.02 kg
- Beton K 175 2.21 m³
Beton K 175 dengan besi tulangan untuk kolom 15/15
- Bekisting 31.68 m²
- Pembesian polos 112.86 kg
- Beton K 175 1.19 m³

Beton K 175 dengan besi tulangan untuk ring balok 15/20

- Bekisting 17.85 m²
- Pembesian polos 127.16 kg
- Beton K 175 1.34 m³

Beton K 175 dengan besi tulangan untuk plat lantai atap t=12
- Bekisting 100.88 m²
- Pembesian polos 1,530.31 kg
- Beton K 175 12.75 m³

Pasangan dinding bata spesi 1:4 135.10 m²

Plesteran dinding bata t= 1,5 cm spesi 1:4 270.20 m²
Acian 270.20 m²
Lantai keramik uk. 40x40 cm 72.00 m²

PEKERJAAN KUSEN DAN PINTU

Pintu 2 daun 2.00 unit
Kusen dan dan kaca polos t-5 cm 4.00 unit

PEKERJAAN SANITER
Closed jongkok 1.00 unit
Bak Mandi Fiber glass ukuran 0.3m3 1.00 unit
Floor drain 1.00 set
 Pemipaan air bersih 1.00 set
- Kran air Ø 1/2" 3.00 unit
- Pipa PVC AW Ø 3/4" 75.00 m
- Pipa PVC AW Ø 1/2" 20.00 m
- Fiting - fiting 1.00 set
Pemipaan air kotor
- Pipa PVC AW Ø 2,5" 15.00 m
- Pipa PVC AW Ø 3" 10.00 m
- Pipa PVC AW Ø 4" 15.00 m
- Fiting - fiting 1.00 unit
Septik Tank dan resapan bentuk dan ukuran sesuai gambar 1.00 unit

PEKERJAAN FINISHING
Cat tembok untuk dinding dan plafon 270.20 m²
Rabat beton K 125 sekeliling bangunan
- Bekisting 4.06 m²
- Beton K 125 1.94 m³

Chemical Building / unit

2 unit
 61,075.00 2,235,345.00
90,936.00 5,391,777.31
66,870.00 1,762,158.24
39,824.00 1,311,802.56
294,710.00 768,530.00
-
-
895,084.56 9,336,627.05
1,349,295.00 30,371,281.16
-
200,730.78 4,440,084.45
3,023.27 789,121.71
1,332,595.28 2,947,700.77
-
333,227.45 10,556,645.62
3,023.27 341,206.20
1,332,595.28 1,583,123.20
-
-
338,747.45 6,045,761.24
3,023.27 384,431.39
1,332,595.28 1,783,678.79
-
-
402,227.45 40,576,825.82
3,023.27 4,626,545.60
1,332,595.28 16,994,054.61
-
335,621.75 45,342,498.43
78,190.00 21,126,938.00
45,982.75 12,424,539.05
250,970.00 18,069,840.00
-
-
4,687,560.00 9,375,120.00
439,200.00 1,756,800.00
-
-
509,944.50 509,944.50
619,190.00 619,190.00
162,080.00 162,080.00
 -
217,800.00 653,400.00
4,033.33 302,500.00
3,116.67 62,333.33
203,646.67 203,646.67
-
77,390.00 1,160,850.00
94,870.00 948,700.00
135,600.00 2,034,000.00
414,355.00 414,355.00
5,511,017.35 5,511,017.35
-
-
22,869.94 6,179,456.44
-
402,227.45 1,634,250.13
1,265,489.47 2,449,861.07

Chemical Building / unit 273,188,020.66

2 unit 546,376,041.32
CHLORINE BUILDING

PEKERJAAN TANAH
Pengukuran dan pemasangan bouwplank 36.60 m
Galian tanah untuk pondasi 59.29 m³
Timbunan tanah kembali dipadatkan 26.35 m³
Pembuangan tanah sisa galian 32.94 m³
Pasir dipadatkan dibawah pondasi 2.61 m³

PEKERJAAN PASANGAN DAN BETON

Pasangan batu kosong 10.43 m³
Pondasi batu kali spesi 1:4 22.51 m³
Beton K 175 dengan besi tulangan untuk sloof 20/25
- Bekisting 22.12 m²
- Pembesian polos 261.02 kg
- Beton K 175 2.21 m³
Beton K 175 dengan besi tulangan untuk kolom 15/15
- Bekisting 31.68 m²
- Pembesian polos 112.86 kg
- Beton K 175 1.19 m³

Beton K 175 dengan besi tulangan untuk ring balok 15/20

- Bekisting 17.85 m²
- Pembesian polos 127.16 kg
- Beton K 175 1.34 m³

Beton K 175 dengan besi tulangan untuk plat lantai atap t=12
- Bekisting 100.88 m²
- Pembesian polos 1,530.31 kg
- Beton K 175 12.75 m³

Pasangan dinding bata spesi 1:4 135.10 m²

Plesteran dinding bata t= 1,5 cm spesi 1:4 270.20 m²
Acian 270.20 m²
Lantai keramik uk. 40x40 cm 72.00 m²

PEKERJAAN KUSEN DAN PINTU

Pintu 2 daun 2.00 unit
Kusen dan dan kaca polos t-5 cm 4.00 unit

PEKERJAAN SANITER
Closed jongkok 1.00 unit
Bak Mandi Fiber glass ukuran 0.3m3 1.00 unit
Floor drain 1.00 set
Pemipaan air bersih 1.00 set
 - Kran air Ø 1/2" 3.00 unit
- Pipa PVC AW Ø 3/4" 75.00 m
- Pipa PVC AW Ø 1/2" 20.00 m
- Fiting - fiting 1.00 set
Pemipaan air kotor
- Pipa PVC AW Ø 2,5" 15.00 m
- Pipa PVC AW Ø 3" 10.00 m
- Pipa PVC AW Ø 4" 15.00 m
- Fiting - fiting 1.00 unit
Septik Tank dan resapan bentuk dan ukuran sesuai gambar 1.00 unit

PEKERJAAN FINISHING
Cat tembok untuk dinding dan plafon 270.20 m²
Rabat beton K 125 sekeliling bangunan
- Bekisting 4.06 m²
- Beton K 125 1.94 m³
 61,075.00 2,235,345.00
90,936.00 5,391,777.31
66,870.00 1,762,158.24
39,824.00 1,311,802.56
294,710.00 768,530.00
-
-
895,084.56 9,336,627.05
1,349,295.00 30,371,281.16
-
200,730.78 4,440,084.45
3,023.27 789,121.71
1,332,595.28 2,947,700.77
-
333,227.45 10,556,645.62
3,023.27 341,206.20
1,332,595.28 1,583,123.20
-
-
338,747.45 6,045,761.24
3,023.27 384,431.39
1,332,595.28 1,783,678.79
-
-
402,227.45 40,576,825.82
3,023.27 4,626,545.60
1,332,595.28 16,994,054.61
-
335,621.75 45,342,498.43
78,190.00 21,126,938.00
45,982.75 12,424,539.05
250,970.00 18,069,840.00
-
-
4,687,560.00 9,375,120.00
439,200.00 1,756,800.00
-
-
509,944.50 509,944.50
619,190.00 619,190.00
162,080.00 162,080.00
-
 217,800.00 653,400.00
4,033.33 302,500.00
3,116.67 62,333.33
203,646.67 203,646.67
-
77,390.00 1,160,850.00
94,870.00 948,700.00
135,600.00 2,034,000.00
414,355.00 414,355.00
5,511,017.35 5,511,017.35
-
-
22,869.94 6,179,456.44
-
402,227.45 1,634,250.13
1,265,489.47 2,449,861.07

273,188,020.66
RESERVOIR 16.000 M3

Earth Works
Staking-out and Bouwplank Installation 280.00 m'
Galian tanah sampai kedalaman sesuai rencana 18,816.00 m³
Pondasi sirtu dipadatkan tebal 50 cm 2,352.00 m³
Pasir urug dipadatkan, tebal 10 cm 470.40 m³
Timbunan tanah kembali dipadatkan 1,120.00 m³
Pembuangan tanah sisa galian disekitar lokasi 17,696.00 m³

Foundation Works of Pile

Pengadaan tiang Pancang 25x25x12cm, Panjang = 6 m 522.67 buah
Pemancangan Tiang Pancang Delta 32 x 32 cm, Panjang = 6 m 522.67 buah
Pemotongan kepala tiang dan pembuatan Pile Cap 522.67 buah
PDA Test 2.00 titik

Concrete Works
Lantai kerja beton K-125, t= 5 cm 235.20 m³
Plat Lantai
- Beton K-300 Ready Mix 1,034.60 m³
- Besi diameter 12 mm dan 16 mm, mutu U-32 206,920.00 kg
- Bekisting multiplek tebal 18mm 10,346.00 m²
Dinding
- Beton K-300 Ready Mix 1,093.56 m³
- Besi diameter 12 mm dan 16 mm, mutu U-32 218,712.00 kg
- Bekisting multiplek tebal 18mm 10,935.60 m²
Atap
- Beton K-300 Ready Mix 661.32 m³
- Besi diameter 12 mm dan 16 mm, mutu U-32 132,264.00 kg
- Bekisting multiplek tebal 18mm 6,613.20 m²
Kolom
- Beton K-300 Ready Mix 226.34 m³
- Besi diameter 12 mm dan 16 mm, mutu U-32 45,268.00 kg
- Bekisting multiplek tebal 18mm 2,263.40 m²
Balok
- Beton K-300 Ready Mix 159.79 m³
- Besi diameter 12 mm dan 16 mm, mutu U-32 31,958.00 kg
- Bekisting multiplek tebal 18mm 1,597.90 m²
Plesteran dinding bata spesi 1:4 t= 1,5 cm 420.00 m²

Iron Works
Tutup manhole dari plat baja t= 3 mm dengan rangka besi
siku uk. 50x50x5 mm bentuk dan ukuran sesuai gambar 10.00 unit
Pintu Besi P2 uk 3 x 3 m2, di ruang Pompa 1.00 unit
Tangga alumunium 10.00 unit
Piping Works
Pipa Dinding (Wall pipe) steel galvanis, termasuk plat pudle t=3mm
- Pipa Inlet ND. 900 mm 2.00 buah
- Pipa Outlet ND. 900 mm 2.00 buah
- Pipa Overflow ND. 600 mm 4.00 buah
Pipa inlet dari IPA ke Reservoir
- Pipa Steel Ø 900 mm AWWA C200 ASTM A283, pipa inlet 10.00 m'
- Bend 45° Las Steel ND. 900 2.00 buah
- Butterfly With Worm Gear and Handwheel PN.16 DN. 900 mm 2.00 buah
Pipa Outlet
- Pipa Steel ND. 900 mm, AWWA C200 ASTM A283, Pipa Hisap 8.00 m'
- Dismantling Joint CI 900 mm 2.00 buah
- Butterfly Gear 900 mm 2.00 buah
- Pipa Steel ND. 1800 mm, AWWA C200 ASTM A283, Pipa Header 20.00 m'
- Flanges Las PN 16 ND Buta 1800 mm 1.00 buah
Pipa Overflow
- Pipa GIP Klass Medium ND. 600 mm 6.00 m'
- Bend 90 All flange CI ND. 600 mm 2.00 buah
- Loose flange Steel ND. 600 mm 6.00 buah
Pipa Drain
- Pipa GIP Medium A ND. 300 mm 12.00 m'
- Bend 90 All flange CI ND. 300 mm 1.00 buah
- Tee All flange CI ND. 300x300x300 mm 1.00 buah
- Loose flange steel ND. 300 mm 9.00 buah
Thrus Block K-175 Pembesian 125 Kg/m3
- Lokasi Semua meter induk, 0.6x1.4x1.2m, dan ruang pompa 10.00 buah

Other Works
Water proofing non toxin dinding dalam resevoar 8,372.00 m²
Water level control (clear PVC ND 1") 2.00 unit
Pengecatan dinding luar resevoar dan ruang valve 4,984.00 m²
Pengecatan pekerjaan besi dan perpipaan 162.00 m²
Lampu penerangan di ruang pompa lengkap dengan 10.00 titik
kabel dan saklar
Pemasangan Realing 40 mm Galvanis 75.00 m'
 750,000.00 210,000,000.00
111,935.00 2,106,168,960.00
267,760.00 629,771,520.00
294,710.00 138,631,584.00
66,870.00 74,894,400.00
50,000.00 884,800,000.00
-
-
300,000.00 156,800,000.00
90,000.00 47,040,000.00
55,000.00 28,746,666.67
14,500,000.00 29,000,000.00
-
-
1,265,489.47 297,643,124.02 BESI 200 KG/M3
-
1,600,000.00 1,655,360,000.00
30,232.70 6,255,749,249.40
500,000.00 5,173,000,000.00
-
1,600,000.00 1,749,696,000.00
30,232.70 6,612,253,188.84
500,000.00 5,467,800,000.00
-
1,600,000.00 1,058,112,000.00
30,232.70 3,998,697,171.48
500,000.00 3,306,600,000.00
-
1,600,000.00 362,144,000.00
30,232.70 1,368,573,637.26
500,000.00 1,131,700,000.00
-
1,600,000.00 255,664,000.00
30,232.70 966,176,466.81
500,000.00 798,950,000.00
80,180.00 33,675,600.00
-
-
-
1,100,000.00 11,000,000.00
13,500,000.00 13,500,000.00
3,100,500.00 31,005,000.00
 -
-
-
5,617,352.00 11,234,704.00
6,740,822.40 13,481,644.80
3,216,876.00 12,867,504.00
-
6,355,837.65 63,558,376.55
18,362,500.00 36,725,000.00
369,224,212.50 738,448,425.00
-
6,250,000.00 50,000,000.00
55,146,562.50 110,293,125.00
311,746,250.00 623,492,500.00
13,500,000.00 270,000,000.00
19,218,871.88 19,218,871.88
-
349,800.00 2,098,800.00
2,736,000.00 5,472,000.00
1,203,600.00 7,221,600.00

583,000.00 6,996,000.00
540,000.00 540,000.00
1,840,000.00 1,840,000.00
242,660.00 2,183,940.00
-
3,037,120.00 30,371,200.00
-
-
92,370.00 773,321,640.00
10,000,000.00 20,000,000.00
22,869.94 113,983,756.04
195,620.00 31,690,440.00
330,000.00 3,300,000.00
-
650,000.00 48,750,000.00

47,850,242,095.74

2,990,640.13
LAGOON

PEKERJAAN TANAH
Pengukuran dan pemasangan bouwplank 256.60 m²
Galian tanah sedalam sampai kedalaman di tentukan dalam gambar 12,440.00 m³
Buangan tanah sisa galian keluar lokasi 12,440.00 m³
Urugan Sirtu (jalan masuk truk) 642.06 m3

PEKERJAAN BETON DAN PASANGAN

Pekerjaan pondasi batu kali campuran 1:3 1,554.19 m3
Lapisan beton di Kolam Efluen
Beton K-225 140.90 m3
Pekerjaan Pembesian 16,907.72 kg
Pekerjaan Bekisting 184.32 m2
Saluran Air
Pasir urug t=10 cm 12.36 m3
Lantai kerja Beton K-100 t =5 cm 6.18 m3
Beton K-225 84.09 m3
Pekerjaan Pembesian 10,090.32 kg
Pekerjaan Bekisting 85.10 m2
Pekerjaan pelesteran diatas pondasi, termasuk acian 174.96 m2
Pekerjaan siar batu kali 1,696.67 m2
Penstock 70x70 cm Stainless steel manual, bentuk sesuai gambar 8.00 unit
Cerucuk Kayu gelam 10 mm L=4 m 35,980.00 unit

PEKERJAAN PERPIPAAN DAN PEMOMPAAN

Straight pipe Medium SNI BS 1387 - 85 BLACKSTEEL 100 mm
Diameter 100 mm 12.00 m
Elbow 90' all flange dia. 100 mm 4.00 unit
Tee All Flange diameter 100 2.00 unit
Butterfly Valve Dia 100 2.00 unit

Pengadaan Pompa Penguras submersible Pump (Lagoon) kap. 5.5 2.00 unit
l/det H = 14mka, casing CI dan impele DCI semi open, Lengkap dengan
motor 1,5 kW, 3x380V, 50Hz

Pemasangan Pompa Penguras submersible Pump (Lagoon) kap. 5.5 2.00 unit
l/det H = 14mka, casing CI dan impele DCI semi open, Lengkap dengan
motor 1,5 kW, 3x380V, 50Hz
 61,075.00 15,671,845.00
160,130.00 1,992,017,200.00
39,824.00 495,410,560.00
267,760.00 171,917,021.66
-
-
1,397,135.00 2,171,410,591.09
-
1,393,910.00 196,398,713.01
30,232.70 511,166,062.84
410,277.45 75,620,616.42
-
294,710.00 3,642,615.60
1,225,630.74 7,574,398.00
1,393,910.00 117,208,316.26
30,232.70 305,057,567.01
410,277.45 34,914,611.00
74,752.30 13,078,363.40
74,752.30 126,829,760.58
34,071,000.00 272,568,000.00
20,250.00 728,595,000.00
-
-
-
364,375.00 4,372,500.00
456,500.00 1,826,000.00
1,065,000.00 2,130,000.00
1,125,000.00 2,250,000.00
-
17,000,000.00 34,000,000.00
-
-
-
2,550,000.00 5,100,000.00
-

7,288,759,741.87